$684.05
Last price · USD
Multiples use last price and FY2025 annual figures. Market cap estimated from diluted shares.
Annual · USD millions except per-share data · 27 lines
| Fiscal year | 2025 | 2024 | 2023 | 2022 | 2021 | CAGR | |
|---|---|---|---|---|---|---|---|
| Revenue & gross profit | |||||||
| Revenue | 67,589 | 64,809 | 67,060 | 59,427 | 50,971 | +7.3% | |
| Cost of revenue | 45,730 | 41,485 | 43,797 | 41,915 | 35,968 | +6.2% | |
| Gross profit | 21,859 | 23,324 | 23,263 | 17,512 | 15,003 | +9.9% | |
| Operating expenses & income | |||||||
| Research & development | 2,148 | 2,107 | 2,108 | 1,814 | 1,686 | +6.2% | |
| SG&A (combined) | 6,985 | 6,667 | 6,371 | 5,651 | 5,365 | +6.8% | |
| Total operating expenses | 10,649 | 10,252 | 10,297 | 9,608 | 8,125 | +7.0% | |
| Cost and expenses | 56,379 | 51,737 | 54,094 | 51,523 | 44,093 | +6.3% | |
| Operating income | 11,210 | 13,072 | 12,966 | 7,904 | 6,878 | +13.0% | |
| Non-operating & other | |||||||
| Interest income | 487 | 482 | 494 | 167 | 80 | +57.1% | |
| Interest expense | 1,030 | 512 | 511 | 443 | 485 | +20.7% | |
| Net interest income | (543) | (30) | (17) | (276) | (405) | — | |
| Non-operating income (excl. interest) | (1,383) | (813) | (595) | (1,291) | (1,814) | — | |
| Other expenses | 1,516 | 1,478 | 1,818 | 2,143 | 1,074 | +9.0% | |
| Total other income (expenses), net | 353 | 345 | 147 | 867 | 1,357 | -28.6% | |
| Profitability | |||||||
| Depreciation & amortization | 2,262 | 2,153 | 2,144 | 2,219 | 2,352 | -1.0% | |
| Income before tax | 11,563 | 13,417 | 13,113 | 8,771 | 8,235 | +8.9% | |
| Income tax expense | 2,768 | 2,629 | 2,781 | 2,067 | 1,742 | +12.3% | |
| Net income from continuing operations | 8,795 | 10,788 | 10,332 | 6,704 | 6,493 | +7.9% | |
| Net income deductions | (1) | 0 | 0 | 0 | 0 | — | |
| Net income | 8,873 | 10,792 | 10,335 | 6,705 | 6,489 | +8.1% | |
| Bottom line net income | 8,874 | 10,792 | 10,335 | 6,705 | 6,489 | +8.1% | |
| Additional fields | |||||||
| Ebit | 12,593 | 13,885 | 13,561 | 9,195 | 8,692 | +9.7% | |
| Ebitda | 14,855 | 16,038 | 15,705 | 11,414 | 11,044 | +7.7% | |
| Eps | $18.90 | $22.17 | $20.24 | $12.73 | $11.93 | +12.2% | |
| Eps Diluted | $18.83 | $22.05 | $20.12 | $12.64 | $11.83 | +12.3% | |
| Weighted Average Shs Out | 467 | 487 | 511 | 527 | 544 | -3.8% | |
| Weighted Average Shs Out Dil | 469 | 489 | 514 | 530 | 549 | -3.8% | |