$635.95
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 | 22.2% | 21.9% | 15.7% | -1.1% | — | — | |
| Operating income growth | 20.0% | 48.4% | 61.5% | -38.1% | — | — | |
| Net income growth | -3.1% | 59.5% | 68.5% | -41.1% | — | — | |
| EPS (diluted) growth | -1.6% | 60.5% | 73.1% | -37.6% | — | — | |
| Free cash flow growth | -14.7% | 23.3% | 130.2% | -51.3% | — | — | |
| Margins | |||||||
| Gross margin | 82.0% | 81.7% | 80.8% | 78.3% | 80.8% | — | |
| Operating margin | 41.4% | 42.2% | 34.7% | 24.8% | 39.6% | — | |
| EBITDA margin | 52.0% | 52.8% | 43.8% | 32.3% | 46.9% | — | |
| Net margin | 30.1% | 37.9% | 29.0% | 19.9% | 33.4% | — | |
| FCF margin | 22.9% | 32.9% | 32.5% | 16.3% | 33.2% | — | |
| Returns on capital | |||||||
| Return on equity | 27.8% | 34.1% | 25.5% | 18.5% | 31.5% | — | |
| Return on assets | 16.5% | 22.6% | 17.0% | 12.5% | 23.7% | — | |
| Return on invested capital | 22.1% | 32.6% | 25.9% | 16.9% | 31.9% | — | |
| Leverage & liquidity | |||||||
| Debt / equity | 0.39x | 0.27x | 0.24x | 0.21x | 0.11x | — | |
| Net debt / EBITDA | 0.46x | 0.06x | -0.08x | 0.32x | -0.05x | — | |
| Current ratio | 2.60x | 2.98x | 2.67x | 2.20x | 3.15x | — | |
| Interest coverage | — | 97.03x | 104.82x | 156.45x | 2032.74x | — | |
| Profitability & operating | |||||||
| EBIT | 85,932 | 71,378 | 47,874 | 29,004 | 47,307 | +16.1% | |
| EBITDA | 104,548 | 86,876 | 59,052 | 37,690 | 55,274 | +17.3% | |
| Operating income | 83,276 | 69,380 | 46,751 | 28,944 | 46,753 | +15.5% | |
| Income before tax | 85,932 | 70,663 | 47,428 | 28,819 | 47,284 | +16.1% | |
| Net income | 60,458 | 62,360 | 39,098 | 23,200 | 39,370 | +11.3% | |
| Earnings per share | |||||||
| EPS (basic) | $23.98 | $24.61 | $15.19 | $8.63 | $13.99 | +14.4% | |
| EPS (diluted) | $23.49 | $23.86 | $14.87 | $8.59 | $13.77 | +14.3% | |
| Share count (millions) | |||||||
| Weighted avg shares outstanding | 2,521 | 2,534 | 2,574 | 2,687 | 2,815 | -2.7% | |
| Weighted avg shares outstanding (diluted) | 2,574 | 2,614 | 2,629 | 2,702 | 2,859 | -2.6% | |
| Balance sheet highlights | |||||||
| Net debt | 48,024 | 5,171 | (4,628) | 11,910 | (2,728) | — | |
| Total debt | 83,897 | 49,060 | 37,234 | 26,591 | 13,873 | +56.8% | |
| Total investments | 73,243 | 39,996 | 29,682 | 32,258 | 38,172 | +17.7% | |
| Total stockholders' equity | 217,243 | 182,637 | 153,168 | 125,713 | 124,879 | +14.8% | |
| Total assets | 366,021 | 276,054 | 229,623 | 185,727 | 165,987 | +21.9% | |
| Cash flow highlights | |||||||
| Free cash flow | 46,109 | 54,072 | 43,847 | 19,044 | 39,116 | +4.2% | |
| Operating cash flow | 115,800 | 91,328 | 71,113 | 50,475 | 57,683 | +19.0% | |
| Capital expenditure | (69,691) | (37,256) | (27,266) | (31,431) | (18,567) | — | |
| Net cash from operating activities | 115,800 | 91,328 | 71,113 | 50,475 | 57,683 | +19.0% | |
| Additional fields | |||||||
| Accrued Expenses | 30,729 | 8,105 | 8,805 | 7,716 | 4,646 | +60.4% | |