$179.96
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 | 323,905 | 339,247 | 334,697 | 398,675 | 276,692 | +4.0% | |
| Cost of revenue | 253,672 | 262,505 | 250,555 | 295,608 | 211,806 | +4.6% | |
| Gross profit | 70,233 | 76,742 | 84,142 | 103,067 | 64,886 | +2.0% | |
| Operating expenses & income | |||||||
| Research & development | 1,200 | 987 | 879 | 824 | 843 | +9.2% | |
| General & administrative | 0 | 9,976 | 10,891 | 10,095 | 10,961 | — | |
| SG&A (combined) | 11,128 | 9,976 | 10,891 | 10,095 | 10,961 | +0.4% | |
| Total operating expenses | 36,295 | 37,090 | 39,681 | 39,039 | 40,867 | -2.9% | |
| Cost and expenses | 289,967 | 299,595 | 290,236 | 334,647 | 252,673 | +3.5% | |
| Operating income | 33,938 | 39,652 | 44,461 | 64,028 | 24,019 | +9.0% | |
| Non-operating & other | |||||||
| Interest expense | 603 | 996 | 849 | 798 | 947 | -10.7% | |
| Net interest income | (603) | (996) | (849) | (798) | (947) | — | |
| Non-operating income (excl. interest) | (7,933) | (10,217) | (9,171) | (14,523) | (8,162) | — | |
| Other expenses | 23,967 | 26,127 | 27,911 | 28,120 | 29,063 | -4.7% | |
| Total other income (expenses), net | 7,330 | 9,221 | 8,322 | 13,725 | 7,215 | +0.4% | |
| Profitability | |||||||
| Depreciation & amortization | 25,993 | 23,442 | 20,641 | 24,040 | 20,607 | +6.0% | |
| Income before tax | 41,268 | 48,873 | 52,783 | 77,753 | 31,234 | +7.2% | |
| Income tax expense | 11,504 | 13,810 | 15,429 | 20,176 | 7,636 | +10.8% | |
| Net income from continuing operations | 29,764 | 35,063 | 37,354 | 57,577 | 23,598 | +6.0% | |
| Net income | 28,844 | 33,680 | 36,010 | 55,740 | 23,040 | +5.8% | |
| Bottom line net income | 28,844 | 33,680 | 36,010 | 55,740 | 23,040 | +5.8% | |
| Additional fields | |||||||
| Ebit | 41,871 | 49,869 | 53,632 | 78,551 | 32,181 | +6.8% | |
| Ebitda | 67,864 | 73,311 | 74,273 | 102,591 | 52,788 | +6.5% | |
| Eps | $6.70 | $7.84 | $8.89 | $13.26 | $5.39 | +5.6% | |
| Eps Diluted | $6.70 | $7.84 | $8.89 | $13.26 | $5.39 | +5.6% | |
| Weighted Average Shs Out | 4,305 | 4,298 | 4,052 | 4,205 | 4,275 | +0.2% | |
| Weighted Average Shs Out Dil | 4,305 | 4,298 | 4,052 | 4,205 | 4,275 | +0.2% | |