$97.20
Last price · USD
Multiples use last price and FY2025 annual figures. Market cap estimated from diluted shares.
Annual · USD millions except per-share data · 28 lines
| Fiscal year | 2025 | 2024 | 2023 | 2022 | 2021 | CAGR | |
|---|---|---|---|---|---|---|---|
| Revenue & gross profit | |||||||
| Revenue | 20,382 | 20,101 | 19,457 | 17,967 | 17,421 | +4.0% | |
| Cost of revenue | 8,131 | 7,995 | 8,206 | 7,817 | 7,128 | +3.3% | |
| Gross profit | 12,251 | 12,106 | 11,251 | 10,150 | 10,293 | +4.4% | |
| Operating expenses & income | |||||||
| Research & development | 366 | 355 | 343 | 320 | 307 | +4.5% | |
| General & administrative | 5,184 | 5,090 | 0 | 0 | 0 | — | |
| Selling & marketing | 2,703 | 2,720 | 0 | 0 | 0 | — | |
| SG&A (combined) | 7,887 | 7,810 | 6,777 | 6,245 | 6,100 | +6.6% | |
| Total operating expenses | 8,945 | 7,723 | 7,120 | 6,565 | 6,407 | +8.7% | |
| Cost and expenses | 17,076 | 15,718 | 15,326 | 14,382 | 13,535 | +6.0% | |
| Operating income | 3,306 | 4,383 | 4,131 | 3,585 | 3,886 | -4.0% | |
| Non-operating & other | |||||||
| Interest income | 75 | 67 | 55 | 14 | 17 | +44.9% | |
| Interest expense | 267 | 292 | 287 | 167 | 117 | +22.9% | |
| Net interest income | (192) | (225) | (232) | (153) | (100) | — | |
| Non-operating income (excl. interest) | (932) | 135 | 452 | 758 | 682 | — | |
| Other expenses | 692 | (442) | 0 | 0 | 0 | — | |
| Total other income (expenses), net | (247) | (427) | (739) | (925) | (799) | — | |
| Profitability | |||||||
| Depreciation & amortization | 630 | 605 | 567 | 545 | 556 | +3.2% | |
| Income before tax | 3,059 | 3,956 | 3,392 | 2,660 | 3,087 | -0.2% | |
| Income tax expense | 798 | 907 | 937 | 693 | 749 | +1.6% | |
| Net income from continuing operations | 2,261 | 3,049 | 2,455 | 1,967 | 2,338 | -0.8% | |
| Net income | 2,132 | 2,889 | 2,300 | 1,785 | 2,166 | -0.4% | |
| Bottom line net income | 2,132 | 2,889 | 2,300 | 1,785 | 2,166 | -0.4% | |
| Additional fields | |||||||
| Ebit | 4,238 | 4,248 | 3,679 | 2,827 | 3,204 | +7.2% | |
| Ebitda | 4,868 | 4,853 | 4,246 | 3,372 | 3,760 | +6.7% | |
| Eps | $2.64 | $3.53 | $2.78 | $2.13 | $2.56 | +0.8% | |
| Eps Diluted | $2.63 | $3.51 | $2.77 | $2.13 | $2.55 | +0.8% | |
| Weighted Average Shs Out | 809 | 818 | 827 | 836 | 845 | -1.1% | |
| Weighted Average Shs Out Dil | 811 | 823 | 829 | 839 | 848 | -1.1% | |