$318.94
Last price · USD
Multiples use last price and FY2025 annual figures. Market cap estimated from diluted shares.
Annual · USD millions except per-share data · 36 lines
| Fiscal year | 2025 | 2024 | 2023 | 2022 | 2021 | CAGR | |
|---|---|---|---|---|---|---|---|
| Growth (year over year) | |||||||
| Revenue growth | 8.4% | 10.1% | 21.1% | 25.2% | — | — | |
| Operating income growth | 7.0% | 22.7% | 9.7% | -10.3% | — | — | |
| Net income growth | 7.0% | 21.0% | 11.4% | -6.8% | — | — | |
| EPS (diluted) growth | 9.7% | 25.1% | 13.9% | -1.8% | — | — | |
| Free cash flow growth | 31.8% | -28.6% | -11.6% | 46.8% | — | — | |
| Margins | |||||||
| Gross margin | 83.2% | 81.9% | 82.5% | 91.1% | 100.3% | — | |
| Operating margin | 17.1% | 17.4% | 15.6% | 17.2% | 24.1% | — | |
| EBITDA margin | 19.4% | 19.6% | 18.1% | 20.2% | 27.9% | — | |
| Net margin | 13.5% | 13.7% | 12.4% | 13.5% | 18.1% | — | |
| FCF margin | 19.9% | 16.4% | 25.2% | 34.6% | 29.5% | — | |
| Returns on capital | |||||||
| Return on equity | 32.4% | 33.5% | 29.8% | 30.4% | 36.3% | — | |
| Return on assets | 3.6% | 3.7% | 3.2% | 3.3% | 4.3% | — | |
| Return on invested capital | 24.9% | 24.8% | 27.3% | 21.4% | 19.4% | — | |
| Leverage & liquidity | |||||||
| Debt / equity | 1.73x | 1.69x | 1.75x | 1.78x | 1.85x | — | |
| Net debt / EBITDA | 0.65x | 0.72x | 0.22x | 0.93x | 1.57x | — | |
| Current ratio | 0.28x | 0.27x | 0.33x | 0.31x | 0.27x | — | |
| Interest coverage | 1.68x | 1.56x | 1.53x | 3.47x | 8.33x | — | |
| Profitability & operating | |||||||
| EBIT | 13,795 | 12,895 | 10,513 | 9,585 | 10,689 | +6.6% | |
| EBITDA | 15,572 | 14,571 | 12,164 | 11,211 | 12,384 | +5.9% | |
| Operating income | 13,795 | 12,895 | 10,513 | 9,585 | 10,689 | +6.6% | |
| Income before tax | 13,795 | 12,895 | 10,513 | 9,585 | 10,689 | +6.6% | |
| Net income | 10,833 | 10,129 | 8,374 | 7,514 | 8,060 | +7.7% | |
| Earnings per share | |||||||
| EPS (basic) | $15.41 | $14.04 | $11.23 | $9.85 | $10.03 | +11.3% | |
| EPS (diluted) | $15.38 | $14.02 | $11.21 | $9.84 | $10.02 | +11.3% | |
| Share count (millions) | |||||||
| Weighted avg shares outstanding | 695 | 713 | 735 | 751 | 789 | -3.1% | |
| Weighted avg shares outstanding (diluted) | 696 | 713 | 736 | 752 | 790 | -3.1% | |
| Balance sheet highlights | |||||||
| Net debt | 10,051 | 10,537 | 2,629 | 10,384 | 19,396 | -15.2% | |
| Total debt | 57,759 | 51,089 | 49,159 | 43,921 | 40,918 | +9.0% | |
| Total investments | 221,879 | 210,315 | 195,678 | 175,889 | 148,172 | +10.6% | |
| Total stockholders' equity | 33,474 | 30,264 | 28,057 | 24,711 | 22,177 | +10.8% | |
| Total assets | 300,052 | 271,461 | 261,108 | 228,354 | 188,548 | +12.3% | |
| Cash flow highlights | |||||||
| Free cash flow | 16,003 | 12,139 | 16,996 | 19,224 | 13,095 | +5.1% | |
| Operating cash flow | 18,428 | 14,050 | 18,559 | 21,079 | 14,645 | +5.9% | |
| Capital expenditure | (2,425) | (1,911) | (1,563) | (1,855) | (1,550) | — | |
| Net cash from operating activities | 18,428 | 14,050 | 18,559 | 21,079 | 14,645 | +5.9% | |
| Additional fields | |||||||
| Accrued Expenses | 2,247 | 2,121 | 2,061 | 2,126 | 1,809 | +5.6% | |