$174.67
Last price · USD
Multiples use last price and FY2025 annual figures. Market cap estimated from diluted shares.
Annual · USD millions except per-share data · 28 lines
| Fiscal year | 2025 | 2024 | 2023 | 2022 | 2021 | CAGR | |
|---|---|---|---|---|---|---|---|
| Revenue & gross profit | |||||||
| Revenue | 44,284 | 38,962 | 35,820 | 44,200 | 33,566 | +7.2% | |
| Cost of revenue | 19,738 | 17,060 | 15,869 | 18,635 | 14,262 | +8.5% | |
| Gross profit | 24,546 | 21,902 | 19,951 | 25,565 | 19,304 | +6.2% | |
| Operating expenses & income | |||||||
| Research & development | 9,042 | 8,893 | 8,818 | 8,194 | 7,176 | +5.9% | |
| SG&A (combined) | 3,110 | 2,759 | 2,483 | 2,570 | 2,339 | +7.4% | |
| Total operating expenses | 12,191 | 11,831 | 12,163 | 9,705 | 9,515 | +6.4% | |
| Cost and expenses | 31,929 | 28,891 | 28,032 | 28,340 | 23,777 | +7.6% | |
| Operating income | 12,355 | 10,071 | 7,788 | 15,860 | 9,789 | +6.0% | |
| Non-operating & other | |||||||
| Interest income | 639 | 675 | 313 | 91 | 83 | +66.6% | |
| Interest expense | 664 | 697 | 694 | 490 | 559 | +4.4% | |
| Net interest income | (25) | (22) | (381) | (399) | (476) | — | |
| Non-operating income (excl. interest) | (972) | (962) | (349) | 372 | (1,044) | — | |
| Other expenses | 39 | 179 | 862 | (1,059) | 0 | — | |
| Other adjustments to net income | 0 | 32 | 0 | 0 | 0 | — | |
| Total other income (expenses), net | 308 | 265 | (345) | (862) | 485 | -10.7% | |
| Profitability | |||||||
| Depreciation & amortization | 1,602 | 1,706 | 1,809 | 1,762 | 1,582 | +0.3% | |
| Income before tax | 12,663 | 10,336 | 7,443 | 14,998 | 10,274 | +5.4% | |
| Income tax expense | 7,122 | 226 | 104 | 2,012 | 1,231 | +55.1% | |
| Net income from continuing operations | 5,541 | 10,110 | 7,339 | 12,986 | 9,043 | -11.5% | |
| Net income from discontinued operations | 0 | 0 | (107) | (50) | 0 | — | |
| Net income | 5,541 | 10,142 | 7,232 | 12,936 | 9,043 | -11.5% | |
| Bottom line net income | 5,541 | 10,142 | 7,232 | 12,936 | 9,043 | -11.5% | |
| Additional fields | |||||||
| Ebit | 13,327 | 11,033 | 8,137 | 15,488 | 10,833 | +5.3% | |
| Ebitda | 14,929 | 12,739 | 9,946 | 17,250 | 12,415 | +4.7% | |
| Eps | $5.06 | $9.09 | $6.47 | $11.52 | $8.00 | -10.8% | |
| Eps Diluted | $5.01 | $8.98 | $6.42 | $11.38 | $7.87 | -10.7% | |
| Weighted Average Shs Out | 1,096 | 1,116 | 1,117 | 1,123 | 1,131 | -0.8% | |
| Weighted Average Shs Out Dil | 1,105 | 1,130 | 1,126 | 1,137 | 1,149 | -1.0% | |