$351.14
Last price · USD
Multiples use last price and FY2025 annual figures. Market cap estimated from diluted shares.
Annual · USD millions except per-share data · 27 lines
| Fiscal year | 2025 | 2024 | 2023 | 2022 | 2021 | CAGR | |
|---|---|---|---|---|---|---|---|
| Revenue & gross profit | |||||||
| Revenue | 416,161 | 391,035 | 383,285 | 394,328 | 365,817 | +3.3% | |
| Cost of revenue | 220,960 | 210,352 | 214,137 | 223,546 | 212,981 | +0.9% | |
| Gross profit | 195,201 | 180,683 | 169,148 | 170,782 | 152,836 | +6.3% | |
| Operating expenses & income | |||||||
| Research & development | 34,550 | 31,370 | 29,915 | 26,251 | 21,914 | +12.1% | |
| General & administrative | 27,601 | 7,458 | 0 | 0 | 0 | — | |
| Selling & marketing | 0 | 18,639 | 0 | 0 | 0 | — | |
| SG&A (combined) | 27,601 | 26,097 | 24,932 | 25,094 | 21,973 | +5.9% | |
| Total operating expenses | 62,151 | 57,467 | 54,847 | 51,345 | 43,887 | +9.1% | |
| Cost and expenses | 283,111 | 267,819 | 268,984 | 274,891 | 256,868 | +2.5% | |
| Operating income | 133,050 | 123,216 | 114,301 | 119,437 | 108,949 | +5.1% | |
| Non-operating & other | |||||||
| Interest income | 0 | 0 | 3,750 | 2,825 | 2,843 | — | |
| Interest expense | 0 | 0 | 3,933 | 2,931 | 2,645 | — | |
| Net interest income | 0 | 0 | (183) | (106) | 198 | — | |
| Non-operating income (excl. interest) | 321 | (269) | (3,368) | (2,597) | (2,903) | — | |
| Total other income (expenses), net | (321) | 269 | (565) | (334) | 258 | — | |
| Profitability | |||||||
| Depreciation & amortization | 11,698 | 11,445 | 11,519 | 11,104 | 11,284 | +0.9% | |
| Income before tax | 132,729 | 123,485 | 113,736 | 119,103 | 109,207 | +5.0% | |
| Income tax expense | 20,719 | 29,749 | 16,741 | 19,300 | 14,527 | +9.3% | |
| Net income from continuing operations | 112,010 | 93,736 | 96,995 | 99,803 | 94,680 | +4.3% | |
| Net income | 112,010 | 93,736 | 96,995 | 99,803 | 94,680 | +4.3% | |
| Bottom line net income | 112,010 | 93,736 | 96,995 | 99,803 | 94,680 | +4.3% | |
| Additional fields | |||||||
| Ebit | 132,729 | 123,485 | 117,669 | 122,034 | 111,852 | +4.4% | |
| Ebitda | 144,427 | 134,930 | 129,188 | 133,138 | 123,136 | +4.1% | |
| Eps | $7.49 | $6.11 | $6.16 | $6.15 | $5.67 | +7.2% | |
| Eps Diluted | $7.46 | $6.08 | $6.13 | $6.11 | $5.61 | +7.4% | |
| Weighted Average Shs Out | 14,949 | 15,344 | 15,744 | 16,216 | 16,701 | -2.7% | |
| Weighted Average Shs Out Dil | 15,005 | 15,408 | 15,813 | 16,326 | 16,865 | -2.9% | |