$122.27
Last price · USD
Multiples use last price and FY2026 annual figures. Market cap estimated from diluted shares.
Annual · USD millions except per-share data · 35 lines
| Fiscal year | 2026 | 2025 | 2024 | 2023 | 2022 | CAGR | |
|---|---|---|---|---|---|---|---|
| Growth (year over year) | |||||||
| Revenue growth | 4.7% | 5.1% | 6.0% | 6.7% | — | — | |
| Operating income growth | 1.6% | 8.6% | 32.2% | -21.3% | — | — | |
| Net income growth | 12.6% | 25.3% | 32.8% | -14.6% | — | — | |
| EPS (diluted) growth | 13.3% | 26.2% | 34.5% | -12.3% | — | — | |
| Free cash flow growth | 17.9% | -16.3% | 26.2% | 8.2% | — | — | |
| Margins | |||||||
| Gross margin | 24.9% | 24.9% | 24.4% | 24.1% | 25.1% | — | |
| Operating margin | 4.2% | 4.3% | 4.2% | 3.3% | 4.5% | — | |
| EBITDA margin | 6.5% | 6.2% | 5.6% | 4.9% | 5.5% | — | |
| Net margin | 3.1% | 2.9% | 2.4% | 1.9% | 2.4% | — | |
| FCF margin | 2.1% | 1.9% | 2.3% | 2.0% | 1.9% | — | |
| Returns on capital | |||||||
| Return on equity | 22.0% | 21.4% | 18.5% | 15.2% | 16.4% | — | |
| Return on assets | 7.7% | 7.5% | 6.1% | 4.8% | 5.6% | — | |
| Return on invested capital | 14.4% | 15.8% | 14.9% | 10.7% | 15.4% | — | |
| Leverage & liquidity | |||||||
| Debt / equity | 0.67x | 0.66x | 0.73x | 0.77x | 0.69x | — | |
| Net debt / EBITDA | 1.21x | 1.22x | 1.41x | 1.67x | 1.36x | — | |
| Current ratio | 0.79x | 0.82x | 0.83x | 0.82x | 0.93x | — | |
| Interest coverage | 10.66x | 10.76x | 10.07x | 9.60x | 13.01x | — | |
| Profitability & operating | |||||||
| EBIT | 32,268 | 29,037 | 24,531 | 19,144 | 20,690 | +11.8% | |
| EBITDA | 46,471 | 42,010 | 36,384 | 30,089 | 31,348 | +10.3% | |
| Operating income | 29,825 | 29,348 | 27,012 | 20,428 | 25,942 | +3.5% | |
| Income before tax | 29,469 | 26,309 | 21,848 | 17,016 | 18,696 | +12.0% | |
| Net income | 21,893 | 19,436 | 15,511 | 11,680 | 13,673 | +12.5% | |
| Earnings per share | |||||||
| EPS (basic) | $2.74 | $2.42 | $1.92 | $1.43 | $1.63 | +13.9% | |
| EPS (diluted) | $2.73 | $2.41 | $1.91 | $1.42 | $1.62 | +13.9% | |
| Share count (millions) | |||||||
| Weighted avg shares outstanding | 7,983 | 8,041 | 8,077 | 8,172 | 8,376 | -1.2% | |
| Weighted avg shares outstanding (diluted) | 8,022 | 8,081 | 8,109 | 8,202 | 8,415 | -1.2% | |
| Balance sheet highlights | |||||||
| Net debt | 56,368 | 51,077 | 51,454 | 50,298 | 42,563 | +7.3% | |
| Total debt | 67,095 | 60,114 | 61,321 | 58,923 | 57,323 | +4.0% | |
| Total stockholders' equity | 99,617 | 91,013 | 83,861 | 76,693 | 83,253 | +4.6% | |
| Total assets | 284,668 | 260,823 | 252,399 | 243,197 | 244,860 | +3.8% | |
| Cash flow highlights | |||||||
| Free cash flow | 14,923 | 12,660 | 15,120 | 11,984 | 11,075 | +7.7% | |
| Operating cash flow | 41,565 | 36,443 | 35,726 | 28,841 | 24,181 | +14.5% | |
| Capital expenditure | (26,642) | (23,783) | (20,606) | (16,857) | (13,106) | — | |
| Net cash from operating activities | 41,565 | 36,443 | 35,726 | 28,841 | 24,181 | +14.5% | |
| Additional fields | |||||||
| Accrued Expenses | 24,136 | 23,087 | 22,636 | 25,213 | 20,254 | +4.5% | |