$513.27
Last price · USD
Multiples use last price and FY2025 annual figures. Market cap estimated from diluted shares.
Annual · USD millions except per-share data · 29 lines
| Fiscal year | 2025 | 2024 | 2023 | 2022 | 2021 | CAGR | |
|---|---|---|---|---|---|---|---|
| Revenue & gross profit | |||||||
| Revenue | 34,639 | 25,785 | 22,680 | 23,601 | 16,434 | +20.5% | |
| Cost of revenue | 17,487 | 13,060 | 12,220 | 12,998 | 8,505 | +19.7% | |
| Gross profit | 17,152 | 12,725 | 10,460 | 10,603 | 7,929 | +21.3% | |
| Operating expenses & income | |||||||
| Research & development | 8,091 | 6,456 | 5,872 | 5,005 | 2,845 | +29.9% | |
| General & administrative | 0 | 1,583 | 1,657 | 1,653 | 870 | — | |
| Selling & marketing | 0 | 1,200 | 695 | 683 | 578 | — | |
| SG&A (combined) | 4,144 | 2,783 | 2,352 | 2,336 | 1,448 | +30.1% | |
| Total operating expenses | 13,458 | 10,825 | 10,059 | 9,339 | 4,281 | +33.2% | |
| Cost and expenses | 30,945 | 23,885 | 22,279 | 22,337 | 12,786 | +24.7% | |
| Operating income | 3,694 | 1,900 | 401 | 1,264 | 3,648 | +0.3% | |
| Non-operating & other | |||||||
| Interest income | 215 | 182 | 206 | 65 | 8 | +127.7% | |
| Interest expense | 131 | 92 | 106 | 88 | 34 | +40.1% | |
| Net interest income | 84 | 90 | 100 | (23) | (26) | — | |
| Non-operating income (excl. interest) | (575) | (181) | (197) | (8) | (55) | — | |
| Other expenses | 1,223 | 1,586 | 1,835 | 1,998 | (12) | — | |
| Total other income (expenses), net | 472 | 122 | 107 | (66) | 27 | +104.5% | |
| Profitability | |||||||
| Depreciation & amortization | 3,004 | 3,177 | 3,551 | 4,262 | 463 | +59.6% | |
| Income before tax | 4,166 | 2,022 | 508 | 1,198 | 3,675 | +3.2% | |
| Income tax expense | (103) | 381 | (346) | (122) | 513 | — | |
| Net income from continuing operations | 4,269 | 1,641 | 854 | 1,320 | 3,162 | +7.8% | |
| Net income from discontinued operations | 66 | 0 | 0 | 0 | 0 | — | |
| Net income | 4,335 | 1,641 | 854 | 1,320 | 3,162 | +8.2% | |
| Bottom line net income | 4,335 | 1,641 | 854 | 1,320 | 3,162 | +8.2% | |
| Additional fields | |||||||
| Ebit | 4,271 | 2,081 | 598 | 1,272 | 3,703 | +3.6% | |
| Ebitda | 7,275 | 5,258 | 4,149 | 5,534 | 4,166 | +15.0% | |
| Eps | $2.67 | $1.01 | $0.53 | $0.85 | $2.61 | +0.6% | |
| Eps Diluted | $2.65 | $1.00 | $0.53 | $0.84 | $2.57 | +0.8% | |
| Weighted Average Shs Out | 1,624 | 1,620 | 1,614 | 1,561 | 1,213 | +7.6% | |
| Weighted Average Shs Out Dil | 1,636 | 1,637 | 1,625 | 1,571 | 1,229 | +7.4% | |