$411.43
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 | 40,000 | 35,926 | 32,653 | 29,310 | 24,105 | +13.5% | |
| Cost of revenue | 7,855 | 7,042 | 6,567 | 5,733 | 4,970 | +12.1% | |
| Gross profit | 32,145 | 28,884 | 26,086 | 23,577 | 19,135 | +13.8% | |
| Operating expenses & income | |||||||
| General & administrative | 2,685 | 2,233 | 1,875 | 1,699 | 1,388 | +17.9% | |
| Selling & marketing | 1,684 | 1,560 | 1,341 | 1,336 | 1,136 | +10.3% | |
| SG&A (combined) | 4,369 | 3,793 | 3,216 | 3,035 | 2,524 | +14.7% | |
| Total operating expenses | 8,151 | 5,289 | 5,086 | 4,764 | 3,331 | +25.1% | |
| Cost and expenses | 16,006 | 12,331 | 11,653 | 10,497 | 8,301 | +17.8% | |
| Operating income | 23,994 | 23,595 | 21,000 | 18,813 | 15,804 | +11.0% | |
| Non-operating & other | |||||||
| Interest expense | 589 | 641 | 644 | 538 | 513 | +3.5% | |
| Net interest income | (589) | (641) | (644) | (538) | (513) | — | |
| Non-operating income (excl. interest) | (789) | (962) | (681) | 139 | (772) | — | |
| Other expenses | 3,782 | 1,496 | 1,870 | 1,729 | 807 | +47.1% | |
| Total other income (expenses), net | 200 | 321 | 37 | (677) | 259 | -6.3% | |
| Profitability | |||||||
| Depreciation & amortization | 1,220 | 1,034 | 943 | 861 | 804 | +11.0% | |
| Income before tax | 24,194 | 23,916 | 21,037 | 18,136 | 16,063 | +10.8% | |
| Income tax expense | 4,136 | 4,173 | 3,764 | 3,179 | 3,752 | +2.5% | |
| Net income from continuing operations | 20,058 | 19,743 | 17,273 | 14,957 | 12,311 | +13.0% | |
| Net income | 20,058 | 19,743 | 17,273 | 14,957 | 12,311 | +13.0% | |
| Bottom line net income | 19,853 | 19,743 | 17,273 | 14,957 | 12,311 | +12.7% | |
| Additional fields | |||||||
| Ebit | 24,783 | 24,557 | 21,681 | 18,674 | 16,576 | +10.6% | |
| Ebitda | 26,003 | 25,591 | 22,624 | 19,535 | 17,380 | +10.6% | |
| Eps | $10.22 | $9.74 | $8.29 | $7.01 | $5.63 | +16.1% | |
| Eps Diluted | $10.20 | $9.73 | $8.28 | $7.00 | $5.63 | +16.0% | |
| Weighted Average Shs Out | 1,942 | 1,997 | 2,085 | 2,136 | 2,130 | -2.3% | |
| Weighted Average Shs Out Dil | 1,966 | 2,029 | 2,085 | 2,136 | 2,188 | -2.6% | |