| Period Ending: |
LTM
(Last Twelve Months) |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2025-11-04 | 2026-02-12 | 2025-02-13 | 2024-02-13 | 2023-02-14 | 2022-02-15 | 2021-02-16 | 2020-02-13 | 2019-02-14 | 2018-02-15 | 2017-02-16 | 2016-02-24 | 2015-02-27 | 2014-03-26 | 2013-03-28 | 2011-12-31 | 2010-12-31 | 2009-12-31 |
| Revenue | 9,397 | 9,467 | 9,256 | 8,544 | 8,080 | 7,776 | 6,675 | 6,260 | 5,825 | 5,307 | 4,888 | 4,765 | 4,785 | 4,561 | 4,336 | 4,233 | 3,582 | 2,760 |
| Cost of Revenue | 2,760 | 0 | 2,860 | 2,710 | 2,604 | 2,464 | 2,217 | 2,147 | 2,028 | 1,864 | 1,745 | 1,798 | 1,777 | 1,728 | 1,617 | 1,695 | 1,497 | 1,058 |
| Gross Profit | 6,637 | 0 | 6,396 | 5,834 | 5,476 | 5,312 | 4,458 | 4,113 | 3,797 | 3,443 | 3,143 | 2,967 | 3,008 | 2,833 | 2,719 | 2,538 | 2,085 | 1,702 |
| Operating Expenses | 3,101 | 0 | 3,004 | 2,765 | 2,548 | 2,509 | 2,189 | 2,095 | 1,916 | 1,716 | 1,739 | 1,885 | 2,038 | 2,012 | 1,865 | 1,854 | 1,776 | 1,421 |
| Research & Development | 685 | 698 | 686 | 614 | 539 | 508 | 463 | 457 | 432 | 382 | 376 | 364 | 396 | 399 | 409 | 427 | 411 | 368 |
| Selling, General and Administrative | 2,384 | 2,378 | 2,318 | 2,151 | 2,009 | 2,001 | 1,726 | 1,638 | 1,482 | 1,325 | 1,316 | 1,402 | 1,512 | 1,428 | 1,470 | 1,453 | 1,382 | 1,066 |
| Other Operating Expenses | 32 | -3,076 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 9 | 47 | 119 | 130 | 185 | -14 | -26 | -17 | -13 |
| Operating Income | 3,536 | 0 | 3,392 | 3,069 | 2,928 | 2,803 | 2,269 | 2,018 | 1,881 | 1,727 | 1,404 | 1,082 | 970 | 821 | 854 | 684 | 309 | 281 |
| Net Non-Operating Interest | -142 | -222 | -136 | -153 | -187 | -230 | -237 | -205 | -181 | -175 | -166 | -124 | -117 | -113 | -31 | -36 | -37 | -26 |
| Interest Income | 95 | 0 | 106 | 105 | 50 | 6 | 12 | 37 | 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 237 | 222 | 242 | 258 | 237 | 236 | 249 | 242 | 212 | 175 | 166 | 124 | 117 | 113 | 31 | 36 | 37 | 26 |
| Equity & Other Income/(Expense) | -63 | 3,582 | -123 | 20 | -85 | -85 | -36 | -12 | -10 | -27 | -10 | -413 | -33 | -18 | -113 | -254 | -94 | -403 |
| Income Before Tax | 3,331 | 3,360 | 3,133 | 2,936 | 2,656 | 2,488 | 1,996 | 1,801 | 1,690 | 1,525 | 1,228 | 545 | 820 | 690 | 710 | 394 | 178 | -148 |
| Income Tax Expense | 680 | 687 | 637 | 596 | 545 | 454 | 360 | 301 | 266 | 663 | 409 | 206 | 233 | 187 | 274 | 146 | 67 | -47 |
| Income Attributable to Non-Controlling Interest | 0 | 0 | 10 | -4 | -3 | -3 | -2 | 0 | -4 | -2 | -2 | 0 | 4 | -1 | 0 | 3 | 1 | -1 |
| Net Income | 2,651 | 2,673 | 2,486 | 2,344 | 2,114 | 2,037 | 1,638 | 1,500 | 1,428 | 864 | 821 | 339 | 583 | 504 | 436 | 245 | 110 | -100 |
| Depreciation and Amortization | 489 | 0 | 497 | 491 | 465 | 448 | 441 | 412 | 308 | 242 | 240 | 61 | 60 | 60 | 200 | 205 | 185 | 124 |
| EBITDA | 4,025 | 0 | 3,889 | 3,560 | 3,393 | 3,251 | 2,710 | 2,430 | 2,189 | 1,969 | 1,644 | 1,143 | 1,030 | 881 | 1,054 | 889 | 494 | 405 |
| Earnings Per Share (EPS) | 5.94 | 6.03 | 5.47 | 5.08 | 4.51 | 4.29 | 3.44 | 3.14 | 2.96 | 1.76 | 1.66 | 0.68 | 1.16 | 1.01 | 0.87 | 0.51 | 0.23 | -0.21 |
| Diluted Earnings Per Share | 5.94 | 6.02 | 5.47 | 5.07 | 4.49 | 4.27 | 3.42 | 3.11 | 2.93 | 1.75 | 1.65 | 0.68 | 1.16 | 1.01 | 0.87 | 0.51 | 0.23 | -0.21 |
| Weighted Average Shares Outstanding | 442.9 | 443.4 | 454.2 | 461.2 | 468.9 | 474.3 | 475.5 | 478.1 | 483.1 | 489.9 | 495.7 | 499.7 | 501.1 | 500 | 500 | 478.1 | 478.1 | 478.1 |
| Diluted Weighted Average Shares Outstanding | 443.2 | 443.8 | 454.8 | 462.3 | 470.4 | 476.7 | 478.6 | 481.8 | 486.9 | 493.2 | 498.2 | 502 | 502 | 500.3 | 500 | 481.8 | 481.8 | 481.8 |
