Watchlist Manager

Watchlist

Price: 11.75 EUR -0.68% Market Closed

Market Cap: €3.2B

Income Statement

Operating Income

Currency: USD

		Feb-2002	May-2002	Aug-2002	Nov-2002	Feb-2003	May-2003	Aug-2003	Nov-2003	Jan-2004	May-2004	Jul-2004	Oct-2004	Jan-2005	Apr-2005	Jul-2005	Oct-2005	Jan-2006	Apr-2006	Jul-2006	Oct-2006	Feb-2007	May-2007	Aug-2007	Nov-2007	Feb-2008	May-2008	Aug-2008	Nov-2008	Jan-2009	May-2009	Aug-2009	Oct-2009	Jan-2010	May-2010	Jul-2010	Oct-2010	Jan-2011	Apr-2011	Jul-2011	Oct-2011	Jan-2012	Apr-2012	Jul-2012	Oct-2012	Feb-2013	May-2013	Aug-2013	Nov-2013	Feb-2014	May-2014	Aug-2014	Nov-2014	Jan-2015	May-2015	Aug-2015	Oct-2015	Jan-2016	Apr-2016	Jul-2016	Oct-2016	Jan-2017	Apr-2017	Jul-2017	Oct-2017	Feb-2018	May-2018	Aug-2018	Nov-2018	Feb-2019	May-2019	Aug-2019	Nov-2019	Feb-2020	May-2020	Aug-2020	Oct-2020	Jan-2021	May-2021	Jul-2021	Oct-2021	Jan-2022	Apr-2022	Jul-2022	Oct-2022	Jan-2023	Apr-2023	Jul-2023	Oct-2023	Feb-2024	May-2024	Aug-2024	Nov-2024	Feb-2025	May-2025	Aug-2025	Nov-2025
Revenue
Interest Expense		57	0	0	0	59	0	0	0	0	0	0	0	0	0	0	0	74	0	0	0	67	0	0	0	82	0	0	0	296	0	0	0	311	0	0	0	313	0	0	0	303	0	0	0	0	0	0	0	338	0	0	0	340	0	0	0	329	0	0	0	0	0	0	0	0	0	0	0	0	33	66	100	135	0	0	0	138	0	27	56	111	118	127	134	140	144	144	144	214	0	0	0	210	48	97	115
Revenue		7 489 N/A	7 871 +5%	8 277 +5%	8 660 +5%	9 120 +5%	9 367 +3%	9 654 +3%	9 905 +3%	10 312 +4%	10 545 +2%	10 834 +3%	11 184 +3%	11 740 +5%	12 063 +3%	12 454 +3%	12 829 +3%	13 444 +5%	13 856 +3%	14 269 +3%	14 800 +4%	15 597 +5%	15 973 +2%	16 260 +2%	16 435 +1%	16 474 +0%	16 526 +0%	16 663 +1%	16 641 0%	16 389 -2%	16 404 +0%	16 484 +0%	16 732 +2%	17 178 +3%	17 574 +2%	17 868 +2%	18 035 +1%	18 391 +2%	18 518 +1%	18 666 +1%	18 824 +1%	18 804 0%	18 884 +0%	18 841 0%	18 955 +1%	19 279 +2%	19 236 0%	19 320 +0%	19 274 0%	19 031 -1%	18 902 -1%	18 855 0%	18 785 0%	19 023 +1%	19 076 +0%	19 101 +0%	19 154 +0%	19 204 +0%	19 053 -1%	18 968 0%	18 868 -1%	19 681 +4%	19 774 +0%	19 987 +1%	20 227 +1%	20 084 -1%	20 227 +1%	20 402 +1%	20 463 +0%	20 229 -1%	20 108 -1%	19 968 -1%	19 965 0%	19 974 +0%	18 315 -8%	17 292 -6%	16 646 -4%	15 955 -4%	17 414 +9%	18 454 +6%	19 075 +3%	19 433 +2%	19 261 -1%	18 901 -2%	18 578 -2%	18 098 -3%	17 954 -1%	17 762 -1%	17 539 -1%	17 476 0%	17 287 -1%	17 124 -1%	16 780 -2%	16 221 -3%	16 072 -1%	15 886 -1%	15 751 -1%
Gross Profit
Cost of Revenue		(4 924)	(5 170)	(5 426)	(5 673)	(5 981)	(6 144)	(6 381)	(6 560)	(6 906)	(7 043)	(7 159)	(7 339)	(7 611)	(7 814)	(8 046)	(8 274)	(8 664)	(8 921)	(9 163)	(9 476)	(9 922)	(10 135)	(10 266)	(10 374)	(10 460)	(10 495)	(10 553)	(10 527)	(10 334)	(10 315)	(10 350)	(10 481)	(10 680)	(10 908)	(11 071)	(11 155)	(11 359)	(11 436)	(11 507)	(11 599)	(11 625)	(11 767)	(11 810)	(11 900)	(12 289)	(12 242)	(12 292)	(12 292)	(12 087)	(11 989)	(11 964)	(11 932)	(12 098)	(12 124)	(12 141)	(12 179)	(12 265)	(12 224)	(12 151)	(12 087)	(11 944)	(11 812)	(11 805)	(11 812)	(12 176)	(12 244)	(12 324)	(12 349)	(12 199)	(12 117)	(12 062)	(12 085)	(12 140)	(11 325)	(10 924)	(10 573)	(10 173)	(10 806)	(11 083)	(11 282)	(11 437)	(11 344)	(11 250)	(11 168)	(11 457)	(11 364)	(11 274)	(11 082)	(10 498)	(10 374)	(10 260)	(10 048)	(9 661)	(9 572)	(9 455)	(9 377)
Gross Profit		2 565 N/A	2 701 +5%	2 851 +6%	2 987 +5%	3 139 +5%	3 224 +3%	3 273 +2%	3 344 +2%	3 406 +2%	3 501 +3%	3 674 +5%	3 845 +5%	4 129 +7%	4 249 +3%	4 408 +4%	4 555 +3%	4 780 +5%	4 935 +3%	5 106 +3%	5 324 +4%	5 675 +7%	5 837 +3%	5 994 +3%	6 061 +1%	6 014 -1%	6 031 +0%	6 110 +1%	6 115 +0%	6 055 -1%	6 089 +1%	6 134 +1%	6 250 +2%	6 498 +4%	6 666 +3%	6 797 +2%	6 880 +1%	7 032 +2%	7 082 +1%	7 159 +1%	7 225 +1%	7 179 -1%	7 117 -1%	7 031 -1%	7 055 +0%	6 990 -1%	6 994 +0%	7 028 +0%	6 982 -1%	6 944 -1%	6 913 0%	6 891 0%	6 853 -1%	6 925 +1%	6 952 +0%	6 960 +0%	6 975 +0%	6 939 -1%	6 829 -2%	6 817 0%	6 781 -1%	7 737 +14%	7 962 +3%	8 182 +3%	8 415 +3%	7 908 -6%	7 983 +1%	8 078 +1%	8 114 +0%	8 030 -1%	7 991 0%	7 906 -1%	7 880 0%	7 834 -1%	6 990 -11%	6 368 -9%	6 073 -5%	5 782 -5%	6 608 +14%	7 371 +12%	7 793 +6%	7 996 +3%	7 917 -1%	7 651 -3%	7 410 -3%	6 641 -10%	6 590 -1%	6 488 -2%	6 457 0%	6 978 +8%	6 913 -1%	6 864 -1%	6 732 -2%	6 560 -3%	6 500 -1%	6 431 -1%	6 374 -1%
Operating Income
Operating Expenses		(1 715)	(1 800)	(1 889)	(1 973)	(2 062)	(2 121)	(2 180)	(2 269)	(2 454)	(2 552)	(2 678)	(2 827)	(2 936)	(3 019)	(3 119)	(3 230)	(3 364)	(3 454)	(3 559)	(3 675)	(3 860)	(3 959)	(4 047)	(4 153)	(4 209)	(4 302)	(4 418)	(4 468)	(4 401)	(4 572)	(4 625)	(4 688)	(4 639)	(4 671)	(4 713)	(4 779)	(4 940)	(4 987)	(5 005)	(5 012)	(5 021)	(5 029)	(5 033)	(5 047)	(5 100)	(5 109)	(5 149)	(5 163)	(5 202)	(5 208)	(5 186)	(5 209)	(5 236)	(5 263)	(5 298)	(5 309)	(5 386)	(5 386)	(5 368)	(5 345)	(6 368)	(6 578)	(6 821)	(7 092)	(6 492)	(6 542)	(6 592)	(6 627)	(6 565)	(6 569)	(6 553)	(6 581)	(6 622)	(6 369)	(6 114)	(5 951)	(5 767)	(5 895)	(6 104)	(6 211)	(6 316)	(6 428)	(6 466)	(6 412)	(6 395)	(6 328)	(6 329)	(6 341)	(6 261)	(6 251)	(6 199)	(6 126)	(6 051)	(6 050)	(5 910)	(5 874)
Selling, General & Administrative		(1 558)	(1 635)	(1 716)	(1 791)	(1 868)	(1 918)	(1 968)	(2 046)	(2 215)	(2 303)	(2 415)	(2 552)	(2 648)	(2 718)	(2 807)	(2 905)	(3 025)	(3 102)	(3 194)	(3 301)	(3 472)	(3 560)	(3 638)	(3 723)	(3 758)	(3 825)	(3 914)	(3 944)	(3 769)	(4 020)	(4 062)	(4 110)	(3 951)	(3 948)	(3 954)	(3 963)	(4 190)	(4 221)	(4 229)	(4 241)	(4 243)	(4 241)	(4 225)	(4 231)	(4 267)	(4 261)	(4 286)	(4 282)	(4 313)	(4 315)	(4 296)	(4 320)	(4 350)	(4 366)	(4 390)	(4 392)	(4 452)	(4 444)	(4 425)	(4 406)	(5 430)	(5 636)	(5 870)	(6 130)	(5 501)	(5 546)	(5 598)	(5 633)	(5 601)	(5 616)	(5 613)	(5 657)	(5 705)	(5 457)	(5 211)	(5 065)	(4 893)	(5 037)	(5 255)	(5 362)	(5 478)	(5 601)	(5 643)	(5 597)	(5 587)	(5 532)	(5 553)	(5 579)	(5 512)	(5 502)	(5 448)	(5 379)	(5 308)	(5 244)	(5 193)	(5 165)
Depreciation & Amortization		(157)	(164)	(173)	(182)	(193)	(203)	(213)	(223)	(240)	(249)	(263)	(275)	(288)	(302)	(313)	(326)	(339)	(352)	(366)	(375)	(388)	(399)	(409)	(430)	(452)	(477)	(504)	(524)	(632)	(552)	(563)	(578)	(688)	(723)	(759)	(816)	(750)	(766)	(776)	(771)	(778)	(788)	(808)	(816)	(833)	(848)	(863)	(881)	(889)	(893)	(890)	(889)	(886)	(897)	(908)	(917)	(934)	(942)	(943)	(939)	(938)	(942)	(951)	(962)	(991)	(996)	(994)	(994)	(964)	(953)	(940)	(924)	(917)	(912)	(903)	(886)	(874)	(858)	(849)	(849)	(838)	(827)	(823)	(815)	(808)	(796)	(776)	(762)	(749)	(749)	(751)	(747)	(743)	(730)	(717)	(709)
Other Operating Expenses		0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(76)	0	0
Operating Income		850 N/A	902 +6%	962 +7%	1 015 +5%	1 078 +6%	1 103 +2%	1 093 -1%	1 075 -2%	951 -12%	949 0%	997 +5%	1 018 +2%	1 193 +17%	1 230 +3%	1 289 +5%	1 325 +3%	1 416 +7%	1 481 +5%	1 547 +4%	1 649 +7%	1 815 +10%	1 879 +4%	1 947 +4%	1 909 -2%	1 804 -5%	1 729 -4%	1 692 -2%	1 647 -3%	1 654 +0%	1 517 -8%	1 509 0%	1 563 +4%	1 859 +19%	1 995 +7%	2 084 +4%	2 101 +1%	2 092 0%	2 095 +0%	2 154 +3%	2 213 +3%	2 158 -2%	2 088 -3%	1 998 -4%	2 008 +1%	1 890 -6%	1 885 0%	1 879 0%	1 819 -3%	1 742 -4%	1 705 -2%	1 705 N/A	1 644 -4%	1 689 +3%	1 689 N/A	1 662 -2%	1 666 +0%	1 553 -7%	1 443 -7%	1 449 +0%	1 436 -1%	1 369 -5%	1 384 +1%	1 361 -2%	1 323 -3%	1 416 +7%	1 441 +2%	1 486 +3%	1 487 +0%	1 465 -1%	1 422 -3%	1 353 -5%	1 299 -4%	1 212 -7%	621 -49%	254 -59%	122 -52%	15 -88%	713 +4 653%	1 267 +78%	1 582 +25%	1 680 +6%	1 489 -11%	1 185 -20%	998 -16%	246 -75%	262 +7%	159 -39%	116 -27%	717 +518%	662 -8%	665 +0%	606 -9%	509 -16%	450 -12%	521 +16%	500 -4%
Pre-Tax Income
Interest Income Expense		(50)	(52)	(52)	(53)	(56)	(61)	(71)	(73)	(73)	(70)	(62)	(61)	(62)	(65)	(66)	(69)	(70)	(67)	(57)	(49)	(40)	(36)	(41)	(49)	(62)	(79)	(95)	(104)	(275)	(114)	(120)	(123)	(301)	(348)	(394)	(442)	(304)	(303)	(297)	(293)	(299)	(305)	(313)	(318)	(329)	(328)	(332)	(336)	(338)	(340)	(341)	(342)	(340)	(339)	(338)	(334)	(327)	(323)	(317)	(312)	(308)	(305)	(302)	(300)	(299)	(294)	(284)	(273)	(256)	(239)	(227)	(216)	(207)	(213)	(238)	(264)	(284)	(293)	(277)	(265)	(260)	(261)	(276)	(291)	(304)	(320)	(332)	(340)	(344)	(343)	(340)	(327)	(319)	(312)	(304)	(303)
Non-Reccuring Items		0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(131)	(169)	(169)	(233)	(230)	(186)	(186)	(122)	6	0	0	(42)	(42)	(42)	(167)	(174)	(181)	(172)	(104)	(349)	(240)	(299)	(277)	(185)	(287)	(237)	(201)	0	0	0	0	0	0	0	0	0	0	0	(76)	0	42	38
Pre-Tax Income		800 N/A	849 +6%	910 +7%	962 +6%	1 022 +6%	1 042 +2%	1 022 -2%	1 002 -2%	879 -12%	879 0%	935 +6%	956 +2%	1 131 +18%	1 166 +3%	1 223 +5%	1 256 +3%	1 346 +7%	1 413 +5%	1 490 +5%	1 599 +7%	1 774 +11%	1 842 +4%	1 906 +3%	1 859 -2%	1 742 -6%	1 651 -5%	1 598 -3%	1 543 -3%	1 379 -11%	1 402 +2%	1 389 -1%	1 440 +4%	1 558 +8%	1 647 +6%	1 690 +3%	1 659 -2%	1 788 +8%	1 792 +0%	1 857 +4%	1 920 +3%	1 859 -3%	1 783 -4%	1 685 -5%	1 690 +0%	1 561 -8%	1 557 0%	1 547 -1%	1 483 -4%	1 404 -5%	1 365 -3%	1 364 0%	1 302 -5%	1 349 +4%	1 350 +0%	1 193 -12%	1 163 -3%	1 057 -9%	887 -16%	902 +2%	938 +4%	875 -7%	957 +9%	1 065 +11%	1 023 -4%	1 117 +9%	1 105 -1%	1 160 +5%	1 172 +1%	1 042 -11%	1 009 -3%	945 -6%	911 -4%	901 -1%	59 -93%	(224) N/A	(441) -97%	(546) -24%	235 N/A	703 +199%	1 080 +54%	1 219 +13%	1 228 +1%	909 -26%	707 -22%	(58) N/A	(58) N/A	(173) -198%	(224) -29%	373 N/A	319 -14%	325 +2%	279 -14%	114 -59%	138 +21%	259 +88%	235 -9%
Net Income
Tax Provision		(304)	(322)	(345)	(364)	(386)	(394)	(386)	(379)	(332)	(332)	(353)	(362)	(427)	(441)	(457)	(470)	(504)	(529)	(560)	(600)	(666)	(692)	(719)	(702)	(658)	(623)	(603)	(582)	(522)	(531)	(526)	(544)	(585)	(618)	(634)	(620)	(668)	(666)	(687)	(715)	(692)	(664)	(625)	(626)	(575)	(577)	(576)	(550)	(515)	(498)	(497)	(470)	(482)	(481)	(425)	(417)	(384)	(324)	(329)	(339)	(319)	(352)	(392)	(379)	(394)	(373)	(344)	(312)	(241)	(222)	(209)	(213)	(210)	29	118	200	383	157	24	(98)	(281)	(290)	(210)	(154)	39	39	69	82	(56)	(43)	(41)	(32)	(5)	(17)	(51)	(41)
Income from Continuing Operations		496	527	565	598	635	648	636	623	546	547	582	595	703	725	765	786	842	884	930	999	1 109	1 151	1 187	1 157	1 084	1 028	995	961	857	871	863	896	973	1 029	1 056	1 039	1 120	1 126	1 170	1 205	1 167	1 119	1 060	1 064	986	980	971	933	889	867	867	832	867	869	768	746	673	563	573	599	556	605	673	644	723	732	816	860	801	787	736	698	691	88	(106)	(241)	(163)	392	727	982	938	938	699	553	(19)	(19)	(104)	(142)	317	276	284	247	109	121	208	194
Net Income (Common)		496 N/A	527 +6%	565 +7%	598 +6%	635 +6%	648 +2%	636 -2%	623 -2%	546 -12%	547 +0%	582 +6%	595 +2%	703 +18%	725 +3%	765 +6%	786 +3%	842 +7%	884 +5%	930 +5%	999 +7%	1 109 +11%	1 151 +4%	1 187 +3%	1 157 -3%	1 084 -6%	1 028 -5%	995 -3%	961 -3%	857 -11%	871 +2%	863 -1%	896 +4%	973 +9%	1 029 +6%	1 056 +3%	1 039 -2%	1 120 +8%	1 126 +1%	1 170 +4%	1 205 +3%	1 167 -3%	1 119 -4%	1 060 -5%	1 064 +0%	986 -7%	980 -1%	971 -1%	933 -4%	889 -5%	867 -2%	867 N/A	832 -4%	867 +4%	869 +0%	768 -12%	746 -3%	673 -10%	563 -16%	573 +2%	599 +5%	556 -7%	605 +9%	673 +11%	644 -4%	859 +33%	868 +1%	952 +10%	996 +5%	801 -20%	787 -2%	736 -6%	698 -5%	691 -1%	88 -87%	(106) N/A	(241) -127%	(163) +32%	392 N/A	727 +85%	982 +35%	938 -4%	938 N/A	699 -25%	553 -21%	(19) N/A	(19) N/A	(104) -447%	(142) -37%	317 N/A	276 -13%	284 +3%	247 -13%	109 -56%	121 +11%	208 +72%	194 -7%
EPS (Diluted)		1.45 N/A	1.53 +6%	1.64 +7%	1.74 +6%	1.82 +5%	1.88 +3%	1.85 -2%	1.81 -2%	1.59 -12%	1.59 N/A	1.69 +6%	1.73 +2%	2.04 +18%	2.1 +3%	2.21 +5%	2.27 +3%	2.43 +7%	2.55 +5%	2.76 +8%	3.02 +9%	3.31 +10%	3.53 +7%	3.67 +4%	3.63 -1%	3.39 -7%	3.32 -2%	3.24 -2%	3.14 -3%	2.79 -11%	2.84 +2%	2.82 -1%	2.9 +3%	3.18 +10%	3.33 +5%	3.44 +3%	3.38 -2%	3.66 +8%	3.88 +6%	4.2 +8%	4.54 +8%	4.31 -5%	4.56 +6%	4.43 -3%	4.52 +2%	4.16 -8%	4.39 +6%	4.37 0%	4.27 -2%	4.04 -5%	4.16 +3%	4.33 +4%	4.09 -6%	4.25 +4%	4.31 +1%	3.89 -10%	3.88 0%	3.45 -11%	3.05 -12%	3.16 +4%	3.38 +7%	3.11 -8%	3.53 +14%	4 +13%	3.87 -3%	5.11 +32%	5.19 +2%	5.73 +10%	6.03 +5%	4.85 -20%	4.85 N/A	4.62 -5%	4.44 -4%	4.37 -2%	0.57 -87%	-0.68 N/A	-1.58 -132%	-1.06 +33%	2.51 N/A	4.72 +88%	6.68 +42%	6.34 -5%	7.27 +15%	5.46 -25%	4.64 -15%	-0.16 N/A	-0.17 -6%	-0.93 -447%	-1.27 -37%	2.86 N/A	2.48 -13%	2.55 +3%	2.22 -13%	0.97 -56%	1.08 +11%	1.83 +69%	1.71 -7%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 323,700+ value investors using Alpha Spread

Create Free Account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.

Get AI-powered insights for any company or topic.

Open AI Assistant

Stock Screener

Discover stocks

Stock Comparison

Smarter decisions through side-by-side analysis

Intrinsic Value Calculator

Discover the true worth of your stocks

DCF Value Calculator

Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.