$174.67
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 | 13.7% | 8.8% | -19.0% | 31.7% | — | — | |
| Operating income growth | 22.7% | 29.3% | -50.9% | 62.0% | — | — | |
| Net income growth | -45.4% | 40.2% | -44.1% | 43.0% | — | — | |
| EPS (diluted) growth | -44.2% | 39.9% | -43.6% | 44.6% | — | — | |
| Free cash flow growth | 14.9% | 13.3% | 44.1% | -21.0% | — | — | |
| Margins | |||||||
| Gross margin | 55.4% | 56.2% | 55.7% | 57.8% | 57.5% | — | |
| Operating margin | 27.9% | 25.8% | 21.7% | 35.9% | 29.2% | — | |
| EBITDA margin | 33.7% | 32.7% | 27.8% | 39.0% | 37.0% | — | |
| Net margin | 12.5% | 26.0% | 20.2% | 29.3% | 26.9% | — | |
| FCF margin | 28.9% | 28.6% | 27.5% | 15.5% | 25.8% | — | |
| Returns on capital | |||||||
| Return on equity | 26.1% | 38.6% | 33.5% | 71.8% | 90.9% | — | |
| Return on assets | 11.1% | 18.4% | 14.2% | 26.4% | 21.9% | — | |
| Return on invested capital | 20.8% | 29.1% | 26.3% | 43.7% | 45.0% | — | |
| Leverage & liquidity | |||||||
| Debt / equity | 0.77x | 0.59x | 0.74x | 0.90x | 1.64x | — | |
| Net debt / EBITDA | 0.57x | 0.60x | 0.77x | 0.78x | 0.74x | — | |
| Current ratio | 2.82x | 2.40x | 2.33x | 1.75x | 1.68x | — | |
| Interest coverage | 18.61x | 14.45x | 11.22x | 32.37x | 17.51x | — | |
| Profitability & operating | |||||||
| EBIT | 13,327 | 11,033 | 8,137 | 15,488 | 10,833 | +5.3% | |
| EBITDA | 14,929 | 12,739 | 9,946 | 17,250 | 12,415 | +4.7% | |
| Operating income | 12,355 | 10,071 | 7,788 | 15,860 | 9,789 | +6.0% | |
| Income before tax | 12,663 | 10,336 | 7,443 | 14,998 | 10,274 | +5.4% | |
| Net income | 5,541 | 10,142 | 7,232 | 12,936 | 9,043 | -11.5% | |
| Earnings per share | |||||||
| EPS (basic) | $5.06 | $9.09 | $6.47 | $11.52 | $8.00 | -10.8% | |
| EPS (diluted) | $5.01 | $8.98 | $6.42 | $11.38 | $7.87 | -10.7% | |
| Share count (millions) | |||||||
| Weighted avg shares outstanding | 1,096 | 1,116 | 1,117 | 1,123 | 1,131 | -0.8% | |
| Weighted avg shares outstanding (diluted) | 1,105 | 1,130 | 1,126 | 1,137 | 1,149 | -1.0% | |
| Balance sheet highlights | |||||||
| Net debt | 8,530 | 7,591 | 7,617 | 13,386 | 9,183 | -1.8% | |
| Total debt | 16,373 | 15,440 | 16,067 | 16,159 | 16,299 | +0.1% | |
| Total investments | 4,635 | 5,451 | 2,874 | 3,609 | 5,298 | -3.3% | |
| Total stockholders' equity | 21,206 | 26,274 | 21,581 | 18,013 | 9,950 | +20.8% | |
| Total assets | 50,143 | 55,154 | 51,040 | 49,014 | 41,240 | +5.0% | |
| Cash flow highlights | |||||||
| Free cash flow | 12,820 | 11,161 | 9,849 | 6,834 | 8,648 | +10.3% | |
| Operating cash flow | 14,012 | 12,202 | 11,299 | 9,096 | 10,536 | +7.4% | |
| Capital expenditure | (1,192) | (1,041) | (1,450) | (2,262) | (1,888) | — | |
| Net cash from operating activities | 14,012 | 12,202 | 11,299 | 9,096 | 10,536 | +7.4% | |
| Additional fields | |||||||
| Accrued Expenses | 0 | 0 | 1,685 | 1,486 | 1,531 | — | |