$586.39
Last price · USD
Multiples use last price and FY2025 annual figures. Market cap estimated from diluted shares.
Annual · USD millions except per-share data · 25 lines
| Fiscal year | 2025 | 2024 | 2023 | 2022 | 2021 | CAGR | |
|---|---|---|---|---|---|---|---|
| Revenue & gross profit | |||||||
| Revenue | 75,057 | 71,043 | 67,571 | 65,984 | 67,044 | +2.9% | |
| Cost of revenue | 67,429 | 64,113 | 59,092 | 57,697 | 57,983 | +3.8% | |
| Gross profit | 7,619 | 6,930 | 8,479 | 8,287 | 9,061 | -4.2% | |
| Operating expenses & income | |||||||
| Research & development | 2,000 | 1,600 | 1,500 | 1,700 | 1,500 | +7.5% | |
| SG&A (combined) | 50 | 137 | 499 | 865 | 1,241 | -55.2% | |
| Total operating expenses | (112) | (83) | (28) | (61) | (62) | — | |
| Cost and expenses | 67,326 | 64,030 | 59,064 | 57,636 | 57,921 | +3.8% | |
| Operating income | 7,731 | 7,013 | 8,507 | 8,348 | 9,123 | -4.1% | |
| Non-operating & other | |||||||
| Interest expense | 1,118 | 1,036 | 916 | 623 | 569 | +18.4% | |
| Net interest income | (1,118) | (1,036) | (916) | (623) | (569) | — | |
| Non-operating income (excl. interest) | 691 | (243) | (507) | 1,045 | 1,004 | -8.9% | |
| Other expenses | (2,162) | (1,820) | (2,027) | (2,626) | (2,803) | — | |
| Total other income (expenses), net | (1,809) | (793) | (409) | (1,668) | (1,573) | — | |
| Profitability | |||||||
| Depreciation & amortization | 1,687 | 1,559 | 1,430 | 1,404 | 1,364 | +5.5% | |
| Income before tax | 5,922 | 6,220 | 8,098 | 6,680 | 7,550 | -5.9% | |
| Income tax expense | 905 | 884 | 1,178 | 948 | 1,235 | -7.5% | |
| Net income from continuing operations | 5,017 | 5,336 | 6,920 | 5,732 | 6,315 | -5.6% | |
| Net income | 5,017 | 5,336 | 6,920 | 5,732 | 6,315 | -5.6% | |
| Bottom line net income | 5,017 | 5,336 | 6,920 | 5,732 | 6,315 | -5.6% | |
| Additional fields | |||||||
| Ebit | 7,040 | 7,256 | 9,014 | 7,303 | 8,119 | -3.5% | |
| Ebitda | 8,727 | 8,815 | 10,444 | 8,707 | 9,483 | -2.1% | |
| Eps | $21.56 | $22.39 | $27.65 | $21.74 | $22.85 | -1.4% | |
| Eps Diluted | $21.49 | $22.31 | $27.55 | $21.66 | $22.77 | -1.4% | |
| Weighted Average Shs Out | 231 | 238 | 250 | 264 | 276 | -4.4% | |
| Weighted Average Shs Out Dil | 232 | 239 | 251 | 265 | 277 | -4.4% | |