$229.20
Last price · USD
Multiples use last price and FY2025 annual figures. Market cap estimated from diluted shares.
Annual · USD millions except per-share data · 25 lines
| Fiscal year | 2025 | 2024 | 2023 | 2022 | 2021 | CAGR | |
|---|---|---|---|---|---|---|---|
| Revenue & gross profit | |||||||
| Revenue | 184,432 | 193,414 | 196,913 | 235,717 | 155,606 | +4.3% | |
| Cost of revenue | 128,346 | 136,488 | 136,522 | 170,130 | 110,174 | +3.9% | |
| Gross profit | 56,086 | 56,926 | 60,391 | 65,587 | 45,432 | +5.4% | |
| Operating expenses & income | |||||||
| Research & development | 427 | 353 | 320 | 268 | 268 | +12.4% | |
| SG&A (combined) | 5,126 | 4,834 | 4,141 | 4,312 | 4,014 | +6.3% | |
| Total operating expenses | 39,412 | 27,827 | 26,601 | 25,637 | 29,328 | +7.7% | |
| Cost and expenses | 167,758 | 164,315 | 163,123 | 195,767 | 139,502 | +4.7% | |
| Operating income | 16,674 | 29,099 | 33,790 | 39,950 | 16,104 | +0.9% | |
| Non-operating & other | |||||||
| Interest expense | 1,217 | 594 | 469 | 516 | 712 | +14.3% | |
| Net interest income | (1,217) | (594) | (469) | (516) | (712) | — | |
| Non-operating income (excl. interest) | (4,286) | 999 | 3,737 | (10,240) | (6,247) | — | |
| Other expenses | 33,859 | 22,640 | 22,140 | 21,057 | 25,046 | +7.8% | |
| Total other income (expenses), net | 3,069 | (1,593) | (4,206) | 9,724 | 5,535 | -13.7% | |
| Profitability | |||||||
| Depreciation & amortization | 20,132 | 17,282 | 17,326 | 16,319 | 17,925 | +2.9% | |
| Income before tax | 19,743 | 27,506 | 29,584 | 49,674 | 21,639 | -2.3% | |
| Income tax expense | 7,258 | 9,757 | 8,173 | 14,066 | 5,950 | +5.1% | |
| Net income from continuing operations | 12,485 | 17,749 | 21,411 | 35,608 | 15,689 | -5.6% | |
| Net income | 12,299 | 17,661 | 21,369 | 35,465 | 15,625 | -5.8% | |
| Bottom line net income | 12,299 | 17,661 | 21,369 | 35,465 | 15,625 | -5.8% | |
| Additional fields | |||||||
| Ebit | 20,960 | 28,100 | 30,053 | 50,190 | 22,351 | -1.6% | |
| Ebitda | 41,092 | 45,382 | 47,379 | 66,509 | 40,276 | +0.5% | |
| Eps | $6.65 | $9.76 | $11.41 | $18.36 | $8.15 | -5.0% | |
| Eps Diluted | $6.63 | $9.72 | $11.36 | $18.28 | $8.14 | -5.0% | |
| Weighted Average Shs Out | 1,849 | 1,810 | 1,873 | 1,931 | 1,916 | -0.9% | |
| Weighted Average Shs Out Dil | 1,856 | 1,817 | 1,880 | 1,940 | 1,920 | -0.8% | |