$43.79
Last price · USD
Multiples use last price and FY2025 annual figures. Market cap estimated from diluted shares.
Annual · USD millions except per-share data · 26 lines
| Fiscal year | 2025 | 2024 | 2023 | 2022 | 2021 | CAGR | |
|---|---|---|---|---|---|---|---|
| Revenue & gross profit | |||||||
| Revenue | 138,191 | 134,788 | 133,974 | 136,835 | 133,613 | +0.8% | |
| Cost of revenue | 75,114 | 71,989 | 72,511 | 76,232 | 72,507 | +0.9% | |
| Gross profit | 63,077 | 62,799 | 61,463 | 60,603 | 61,106 | +0.8% | |
| Operating expenses & income | |||||||
| General & administrative | 0 | 28,219 | 0 | 0 | 0 | — | |
| Selling & marketing | 0 | 3,976 | 0 | 0 | 0 | — | |
| SG&A (combined) | 33,818 | 32,195 | 32,632 | 30,136 | 29,141 | +3.8% | |
| Total operating expenses | 33,818 | 32,195 | 32,632 | 30,136 | 29,141 | +3.8% | |
| Cost and expenses | 108,932 | 104,184 | 105,143 | 106,368 | 101,648 | +1.7% | |
| Operating income | 29,259 | 30,604 | 28,831 | 30,467 | 31,965 | -2.2% | |
| Non-operating & other | |||||||
| Interest income | 329 | 336 | 354 | 146 | 48 | +61.8% | |
| Interest expense | 6,694 | 6,653 | 5,525 | 3,582 | 3,498 | +17.6% | |
| Net interest income | (6,365) | (6,317) | (5,171) | (3,436) | (3,450) | — | |
| Non-operating income (excl. interest) | (107) | 972 | 6,319 | (1,386) | (953) | — | |
| Total other income (expenses), net | (6,587) | (7,625) | (11,844) | (2,196) | (2,545) | — | |
| Profitability | |||||||
| Depreciation & amortization | 18,349 | 17,892 | 17,624 | 17,099 | 16,206 | +3.2% | |
| Income before tax | 22,672 | 22,979 | 16,987 | 28,271 | 29,420 | -6.3% | |
| Income tax expense | 5,064 | 5,030 | 4,892 | 6,523 | 6,802 | -7.1% | |
| Net income from continuing operations | 17,608 | 17,949 | 12,095 | 21,748 | 22,618 | -6.1% | |
| Net income | 17,174 | 17,506 | 11,614 | 21,256 | 22,065 | -6.1% | |
| Bottom line net income | 17,174 | 17,506 | 11,614 | 21,256 | 22,065 | -6.1% | |
| Additional fields | |||||||
| Ebit | 29,366 | 29,632 | 22,512 | 31,853 | 32,918 | -2.8% | |
| Ebitda | 47,715 | 47,524 | 40,136 | 48,952 | 49,124 | -0.7% | |
| Eps | $4.06 | $4.15 | $2.76 | $5.06 | $5.32 | -6.5% | |
| Eps Diluted | $4.06 | $4.15 | $2.75 | $5.06 | $5.32 | -6.5% | |
| Weighted Average Shs Out | 4,226 | 4,218 | 4,211 | 4,202 | 4,148 | +0.5% | |
| Weighted Average Shs Out Dil | 4,231 | 4,218 | 4,215 | 4,204 | 4,150 | +0.5% | |