$251.35
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 | 26,885 | 25,920 | 25,494 | 23,183 | 23,223 | +3.7% | |
| Cost of revenue | 11,450 | 11,210 | 10,931 | 9,975 | 10,643 | +1.8% | |
| Gross profit | 15,435 | 14,710 | 14,563 | 13,207 | 12,580 | +5.2% | |
| Operating expenses & income | |||||||
| SG&A (combined) | 3,039 | 2,858 | 2,817 | 2,863 | 2,708 | +2.9% | |
| Total operating expenses | 3,042 | 2,998 | 2,916 | 3,836 | 2,224 | +8.1% | |
| Cost and expenses | 14,492 | 14,208 | 13,847 | 13,812 | 12,867 | +3.0% | |
| Operating income | 12,393 | 11,712 | 11,647 | 9,371 | 10,356 | +4.6% | |
| Non-operating & other | |||||||
| Interest income | 82 | 103 | 186 | 44 | 9 | +73.7% | |
| Interest expense | 1,582 | 1,506 | 1,361 | 1,207 | 1,186 | +7.5% | |
| Net interest income | (1,500) | (1,403) | (1,175) | (1,163) | (1,177) | — | |
| Non-operating income (excl. interest) | (86) | (139) | (236) | 339 | 42 | — | |
| Other expenses | 3 | 140 | 99 | 973 | (483) | — | |
| Other adjustments to net income | 0 | (1) | 0 | 0 | 0 | — | |
| Total other income (expenses), net | (1,496) | (1,367) | (1,124) | (1,546) | (1,228) | — | |
| Profitability | |||||||
| Depreciation & amortization | 2,199 | 2,097 | 1,978 | 1,871 | 1,868 | +4.2% | |
| Income before tax | 10,897 | 10,345 | 10,522 | 7,825 | 9,128 | +4.5% | |
| Income tax expense | 2,334 | 2,121 | 2,053 | 1,648 | 1,583 | +10.2% | |
| Net income from continuing operations | 8,563 | 8,223 | 8,469 | 6,177 | 7,545 | +3.2% | |
| Net income | 8,563 | 8,223 | 8,469 | 6,177 | 7,545 | +3.2% | |
| Bottom line net income | 8,563 | 8,223 | 8,469 | 6,177 | 7,545 | +3.2% | |
| Additional fields | |||||||
| Ebit | 12,479 | 11,851 | 11,883 | 9,032 | 10,314 | +4.9% | |
| Ebitda | 14,678 | 13,948 | 13,861 | 10,903 | 12,182 | +4.8% | |
| Eps | $12.00 | $11.45 | $11.63 | $8.39 | $10.11 | +4.4% | |
| Eps Diluted | $11.95 | $11.39 | $11.56 | $8.33 | $10.04 | +4.5% | |
| Weighted Average Shs Out | 713 | 718 | 728 | 737 | 746 | -1.1% | |
| Weighted Average Shs Out Dil | 716 | 722 | 732 | 741 | 752 | -1.2% | |