Watchlist Manager

Watchlist

Price: 70.15 EUR -2.34%

Market Cap: €34.5B

Income Statement

Operating Income

Currency: USD

		Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jul-2004	Oct-2004	Jan-2005	Apr-2005	Jul-2005	Oct-2005	Dec-2005	Apr-2006	Jul-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jul-2010	Oct-2010	Jan-2011	Apr-2011	Jul-2011	Oct-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jul-2016	Oct-2016	Dec-2016	Apr-2017	Jul-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jul-2021	Oct-2021	Jan-2022	Apr-2022	Jul-2022	Oct-2022	Dec-2022	Apr-2023	Jul-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense		65	63	64	65	69	72	74	73	70	70	69	70	75	75	80	91	100	109	113	111	108	105	106	107	110	112	112	111	111	116	124	127	126	125	123	119	121	118	117	117	116	105	113	117	123	124	125	122	118	113	117	158	191	255	336	313	307	306	237	260	282	305	288	287	331	326	333	333	283	285	281	274	272	408	436	521	597	880	862	958	936	624	620	509	520	527	537	555	577	607	633	643	634	635	647	660
Revenue		22 829 N/A	23 351 +2%	23 946 +3%	24 704 +3%	25 479 +3%	26 140 +3%	26 850 +3%	27 538 +3%	28 169 +2%	29 335 +4%	29 734 +1%	30 028 +1%	30 439 +1%	30 282 -1%	30 759 +2%	31 399 +2%	32 100 +2%	32 628 +2%	33 290 +2%	33 888 +2%	34 323 +1%	35 042 +2%	35 776 +2%	36 447 +2%	37 021 +2%	37 522 +1%	37 994 +1%	37 904 0%	37 496 -1%	36 853 -2%	36 057 -2%	35 775 -1%	35 981 +1%	37 243 +4%	37 912 +2%	38 429 +1%	39 246 +2%	39 323 +0%	40 159 +2%	41 018 +2%	41 761 +2%	42 381 +1%	42 881 +1%	43 434 +1%	43 855 +1%	44 411 +1%	45 038 +1%	45 479 +1%	45 830 +1%	46 517 +1%	47 247 +2%	48 096 +2%	48 566 +1%	48 681 +0%	48 799 +0%	48 866 +0%	49 122 +1%	50 367 +3%	51 774 +3%	53 077 +3%	54 598 +3%	55 371 +1%	56 052 +1%	57 006 +2%	57 832 +1%	58 727 +2%	59 292 +1%	59 647 +1%	59 955 +1%	60 114 +0%	60 202 +0%	60 461 +0%	59 502 -2%	52 893 -11%	49 368 -7%	45 902 -7%	44 028 -4%	51 298 +17%	55 977 +9%	60 739 +9%	65 816 +8%	68 636 +4%	71 306 +4%	73 580 +3%	75 554 +3%	76 325 +1%	76 818 +1%	77 512 +1%	78 016 +1%	78 844 +1%	79 708 +1%	80 571 +1%	80 789 +0%	81 370 +1%	82 035 +1%	82 646 +1%
Gross Profit
Cost of Revenue		(18 314)	(18 722)	(19 194)	(19 810)	(20 444)	(20 980)	(21 579)	(22 150)	(22 690)	(23 662)	(24 002)	(24 267)	(24 615)	(24 498)	(24 885)	(25 386)	(25 956)	(26 337)	(26 859)	(27 339)	(27 676)	(28 285)	(28 897)	(29 454)	(29 927)	(30 327)	(30 704)	(30 632)	(30 322)	(29 817)	(29 160)	(28 934)	(29 094)	(30 055)	(30 627)	(31 076)	(31 743)	(31 929)	(32 662)	(33 438)	(34 142)	(34 602)	(35 123)	(35 603)	(35 954)	(36 415)	(37 041)	(37 435)	(37 734)	(38 336)	(38 943)	(39 672)	(40 078)	(40 129)	(40 198)	(40 193)	(40 364)	(41 326)	(42 279)	(43 167)	(44 297)	(44 814)	(45 393)	(46 220)	(46 904)	(47 642)	(48 096)	(48 378)	(48 608)	(48 705)	(48 754)	(48 957)	(48 187)	(42 992)	(40 190)	(37 454)	(36 022)	(41 941)	(45 869)	(49 837)	(54 024)	(56 316)	(58 469)	(60 284)	(61 840)	(62 370)	(62 704)	(63 234)	(63 560)	(64 236)	(64 994)	(65 721)	(65 968)	(66 401)	(66 917)	(67 386)
Gross Profit		4 515 N/A	4 628 +3%	4 753 +3%	4 895 +3%	5 036 +3%	5 161 +2%	5 272 +2%	5 388 +2%	5 478 +2%	5 674 +4%	5 730 +1%	5 761 +1%	5 825 +1%	5 784 -1%	5 877 +2%	6 015 +2%	6 146 +2%	6 291 +2%	6 431 +2%	6 548 +2%	6 646 +1%	6 757 +2%	6 879 +2%	6 994 +2%	7 095 +1%	7 195 +1%	7 291 +1%	7 273 0%	7 175 -1%	7 036 -2%	6 897 -2%	6 842 -1%	6 888 +1%	7 188 +4%	7 287 +1%	7 354 +1%	7 504 +2%	7 395 -1%	7 497 +1%	7 581 +1%	7 620 +1%	7 779 +2%	7 760 0%	7 832 +1%	7 902 +1%	7 997 +1%	7 997 N/A	8 044 +1%	8 097 +1%	8 181 +1%	8 305 +2%	8 425 +1%	8 487 +1%	8 552 +1%	8 600 +1%	8 672 +1%	8 758 +1%	9 040 +3%	9 495 +5%	9 910 +4%	10 301 +4%	10 558 +2%	10 660 +1%	10 787 +1%	10 929 +1%	11 085 +1%	11 196 +1%	11 269 +1%	11 347 +1%	11 409 +1%	11 448 +0%	11 504 +0%	11 314 -2%	9 902 -12%	9 178 -7%	8 448 -8%	8 007 -5%	9 357 +17%	10 108 +8%	10 902 +8%	11 792 +8%	12 321 +4%	12 838 +4%	13 296 +4%	13 714 +3%	13 955 +2%	14 114 +1%	14 278 +1%	14 456 +1%	14 608 +1%	14 713 +1%	14 850 +1%	14 822 0%	14 969 +1%	15 118 +1%	15 260 +1%
Operating Income
Operating Expenses		(3 400)	(3 465)	(3 557)	(3 656)	(3 766)	(3 828)	(3 893)	(3 950)	(3 996)	(4 128)	(4 161)	(4 173)	(4 216)	(4 183)	(4 304)	(4 470)	(4 613)	(4 796)	(4 882)	(4 941)	(4 995)	(5 049)	(5 179)	(5 241)	(5 285)	(5 315)	(5 360)	(5 370)	(5 285)	(5 164)	(5 032)	(4 936)	(4 955)	(5 213)	(5 301)	(5 394)	(5 548)	(5 463)	(5 562)	(5 655)	(5 683)	(5 888)	(5 898)	(6 015)	(6 187)	(6 338)	(6 339)	(6 417)	(6 474)	(6 594)	(6 729)	(6 886)	(6 954)	(7 322)	(7 343)	(7 297)	(7 332)	(7 190)	(7 570)	(7 926)	(8 259)	(8 504)	(8 554)	(8 641)	(8 733)	(8 756)	(8 862)	(9 015)	(9 049)	(9 079)	(9 077)	(9 033)	(9 313)	(8 949)	(8 733)	(8 343)	(7 726)	(7 910)	(8 459)	(9 019)	(9 650)	(9 974)	(10 396)	(10 659)	(10 878)	(10 916)	(11 200)	(10 989)	(11 139)	(11 406)	(11 442)	(11 495)	(11 416)	(11 446)	(11 569)	(11 687)
Selling, General & Administrative		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	(34)	(75)	(112)	(144)	0	0	0	0	0	0	0	(203)	0	0	0	(268)	0	0	0	(333)	0	0	0	(355)	0	0
Depreciation & Amortization		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	(9)	(19)	(28)	(38)	0	0	0	0	0	0	0	(42)	0	0	0	(50)	0	0	0	(60)	0	0	0	(70)	0	0
Other Operating Expenses		(3 402)	(3 465)	(3 558)	(3 657)	(3 766)	(3 828)	(3 893)	(3 948)	(3 995)	(4 129)	(4 159)	(4 172)	(4 215)	(4 183)	(4 304)	(4 470)	(4 612)	(4 796)	(4 881)	(4 940)	(4 995)	(5 049)	(5 179)	(5 241)	(5 285)	(5 315)	(5 361)	(5 370)	(5 285)	(5 164)	(5 032)	(4 937)	(4 956)	(5 212)	(5 303)	(5 395)	(5 549)	(5 463)	(5 562)	(5 656)	(5 684)	(5 889)	(5 899)	(6 015)	(6 187)	(6 338)	(6 339)	(6 417)	(6 474)	(6 594)	(6 729)	(6 886)	(6 954)	(7 322)	(7 344)	(7 298)	(7 333)	(7 190)	(7 570)	(7 925)	(8 258)	(8 504)	(8 553)	(8 641)	(8 733)	(8 756)	(8 862)	(9 015)	(9 050)	(9 079)	(9 034)	(8 941)	(9 174)	(8 766)	(8 733)	(8 343)	(7 726)	(7 910)	(8 459)	(9 019)	(9 650)	(9 729)	(10 396)	(10 659)	(10 878)	(10 599)	(11 200)	(10 989)	(11 139)	(11 013)	(11 442)	(11 495)	(11 416)	(11 021)	(11 569)	(11 687)
Operating Income		1 115 N/A	1 164 +4%	1 195 +3%	1 238 +4%	1 270 +3%	1 332 +5%	1 380 +4%	1 440 +4%	1 483 +3%	1 545 +4%	1 570 +2%	1 588 +1%	1 610 +1%	1 600 -1%	1 573 -2%	1 545 -2%	1 532 -1%	1 495 -2%	1 549 +4%	1 608 +4%	1 652 +3%	1 708 +3%	1 701 0%	1 752 +3%	1 809 +3%	1 880 +4%	1 931 +3%	1 904 -1%	1 891 -1%	1 872 -1%	1 864 0%	1 904 +2%	1 931 +1%	1 976 +2%	1 984 +0%	1 959 -1%	1 954 0%	1 932 -1%	1 934 +0%	1 924 -1%	1 936 +1%	1 891 -2%	1 860 -2%	1 816 -2%	1 714 -6%	1 658 -3%	1 658 N/A	1 627 -2%	1 623 0%	1 587 -2%	1 576 -1%	1 539 -2%	1 533 0%	1 229 -20%	1 256 +2%	1 374 +9%	1 425 +4%	1 851 +30%	1 925 +4%	1 984 +3%	2 042 +3%	2 053 +1%	2 105 +3%	2 145 +2%	2 195 +2%	2 329 +6%	2 334 +0%	2 254 -3%	2 298 +2%	2 330 +1%	2 371 +2%	2 471 +4%	2 001 -19%	953 -52%	445 -53%	105 -76%	281 +168%	1 447 +415%	1 649 +14%	1 882 +14%	2 142 +14%	2 347 +10%	2 442 +4%	2 637 +8%	2 836 +8%	3 039 +7%	2 914 -4%	3 289 +13%	3 317 +1%	3 202 -3%	3 271 +2%	3 354 +3%	3 405 +2%	3 523 +3%	3 549 +1%	3 573 +1%
Pre-Tax Income
Interest Income Expense		(65)	(63)	(64)	(65)	(69)	(72)	(75)	(73)	(71)	(70)	(69)	(71)	(75)	(75)	(79)	(90)	(99)	(109)	(112)	(111)	(108)	(105)	(26)	(55)	(84)	(112)	(112)	(111)	(110)	(116)	(123)	(127)	(127)	(125)	(124)	(120)	(121)	(118)	(116)	(116)	(115)	(113)	(114)	(118)	(124)	(128)	(128)	(126)	(124)	(124)	(124)	(171)	(209)	(255)	(351)	(321)	(309)	(306)	(253)	(278)	(301)	(303)	(310)	(327)	(389)	(395)	(413)	(411)	(363)	(360)	(355)	(345)	(334)	(408)	(472)	(541)	(603)	(880)	(861)	(958)	(936)	(624)	(620)	(509)	(520)	(527)	(537)	(555)	(577)	(607)	(633)	(643)	(634)	(635)	(647)	(660)
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(259)	0	0	0	0	0	0	0	0	0	(315)	(315)	(193)	0	0	0	0	(65)	(136)	(228)	(435)	(468)	(512)
Total Other Income		0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	9	0	0	0	18	3	11	18	23	22	19	16	15	14	10	5	(1)	(1)	(1)	7	14	12	14	9	7	8	7	8	17	20	22	15	12	9	3	16	34	47	57	55	(111)	(119)	(125)	(127)	16	17	23	40	23	27	9	(17)	36	35	46	45	8	(2)	13	31	18	46	40	41	24	13	(13)	(32)	(33)	(24)	(15)	(20)	(30)	(29)	(43)	(42)	(38)	(62)	(52)
Pre-Tax Income		1 050 N/A	1 101 +5%	1 131 +3%	1 173 +4%	1 201 +2%	1 260 +5%	1 305 +4%	1 367 +5%	1 412 +3%	1 475 +4%	1 501 +2%	1 517 +1%	1 535 +1%	1 525 -1%	1 494 -2%	1 455 -3%	1 433 -2%	1 395 -3%	1 437 +3%	1 497 +4%	1 544 +3%	1 621 +5%	1 677 +3%	1 707 +2%	1 742 +2%	1 791 +3%	1 840 +3%	1 811 -2%	1 796 -1%	1 771 -1%	1 756 -1%	1 789 +2%	1 811 +1%	1 850 +2%	1 861 +1%	1 839 -1%	1 841 +0%	1 827 -1%	1 830 +0%	1 822 0%	1 830 +0%	1 784 -3%	1 754 -2%	1 704 -3%	1 597 -6%	1 547 -3%	1 549 +0%	1 523 -2%	1 514 -1%	1 476 -3%	1 461 -1%	1 371 -6%	1 340 -2%	1 008 -25%	953 -5%	1 110 +16%	1 171 +5%	1 433 +22%	1 551 +8%	1 581 +2%	1 614 +2%	1 766 +9%	1 813 +3%	1 842 +2%	1 847 +0%	1 956 +6%	1 948 0%	1 851 -5%	1 917 +4%	2 006 +5%	2 050 +2%	2 172 +6%	1 712 -21%	293 -83%	(29) N/A	(425) -1 366%	(293) +31%	585 N/A	833 +42%	964 +16%	1 247 +29%	1 747 +40%	1 835 +5%	1 801 -2%	1 969 +9%	2 285 +16%	2 353 +3%	2 720 +16%	2 719 0%	2 565 -6%	2 544 -1%	2 532 0%	2 501 -1%	2 415 -3%	2 372 -2%	2 349 -1%
Net Income
Tax Provision		(402)	(421)	(433)	(449)	(459)	(482)	(499)	(524)	(543)	(568)	(578)	(583)	(577)	(564)	(559)	(549)	(557)	(549)	(559)	(576)	(591)	(620)	(638)	(651)	(666)	(685)	(724)	(721)	(720)	(715)	(649)	(652)	(654)	(670)	(709)	(697)	(688)	(675)	(675)	(675)	(681)	(662)	(649)	(628)	(580)	(555)	(558)	(542)	(553)	(544)	(535)	(498)	(471)	(321)	(300)	(343)	(364)	(483)	(524)	(550)	(561)	(624)	(625)	(715)	(629)	(593)	(522)	(360)	(316)	(314)	(338)	(356)	(340)	(78)	8	87	48	(61)	(148)	(179)	(247)	(388)	(389)	(381)	(423)	(515)	(545)	(638)	(642)	(610)	(603)	(600)	(593)	(587)	(558)	(552)
Income from Continuing Operations		648	680	699	725	742	778	805	842	870	907	925	936	958	961	935	906	877	846	877	920	952	1 001	1 038	1 055	1 075	1 106	1 116	1 090	1 075	1 056	1 105	1 135	1 157	1 180	1 153	1 143	1 153	1 152	1 155	1 147	1 149	1 122	1 106	1 077	1 018	992	991	981	961	932	925	872	868	687	652	766	806	950	1 029	1 032	1 053	1 143	1 186	1 126	1 218	1 363	1 426	1 490	1 600	1 692	1 711	1 815	1 372	215	(21)	(337)	(245)	524	685	786	1 000	1 359	1 446	1 420	1 546	1 770	1 808	2 082	2 077	1 955	1 942	1 932	1 909	1 828	1 814	1 797
Net Income (Common)		648 N/A	680 +5%	699 +3%	725 +4%	742 +2%	778 +5%	805 +3%	842 +5%	870 +3%	907 +4%	925 +2%	936 +1%	958 +2%	961 +0%	944 -2%	915 -3%	886 -3%	855 -3%	877 +3%	920 +5%	952 +3%	1 001 +5%	1 038 +4%	1 055 +2%	1 075 +2%	1 106 +3%	1 116 +1%	1 090 -2%	1 075 -1%	1 056 -2%	1 105 +5%	1 135 +3%	1 157 +2%	1 180 +2%	1 153 -2%	1 143 -1%	1 153 +1%	1 152 0%	1 155 +0%	1 147 -1%	1 149 +0%	1 122 -2%	1 106 -1%	1 077 -3%	1 018 -5%	992 -3%	991 0%	981 -1%	961 -2%	932 -3%	925 -1%	872 -6%	868 0%	687 -21%	652 -5%	766 +17%	806 +5%	950 +18%	1 029 +8%	1 032 +0%	1 053 +2%	1 143 +9%	1 186 +4%	1 195 +1%	1 287 +8%	1 431 +11%	1 494 +4%	1 477 -1%	1 587 +7%	1 674 +5%	1 697 +1%	1 813 +7%	1 370 -24%	215 -84%	(21) N/A	(337) -1 505%	(245) +27%	524 N/A	685 +31%	786 +15%	1 000 +27%	1 359 +36%	1 446 +6%	1 420 -2%	1 546 +9%	1 770 +14%	1 808 +2%	2 082 +15%	2 077 0%	1 955 -6%	1 942 -1%	1 932 0%	1 909 -1%	1 828 -4%	1 814 -1%	1 797 -1%
EPS (Diluted)		0.97 N/A	1.01 +4%	1.06 +5%	1.1 +4%	1.13 +3%	1.18 +4%	1.23 +4%	1.29 +5%	1.33 +3%	1.37 +3%	1.42 +4%	1.44 +1%	1.48 +3%	1.47 -1%	1.48 +1%	1.45 -2%	1.41 -3%	1.35 -4%	1.41 +4%	1.47 +4%	1.52 +3%	1.6 +5%	1.68 +5%	1.7 +1%	1.77 +4%	1.81 +2%	1.84 +2%	1.81 -2%	1.81 N/A	1.77 -2%	1.86 +5%	1.91 +3%	1.95 +2%	1.99 +2%	1.95 -2%	1.94 -1%	1.96 +1%	1.96 N/A	1.96 N/A	1.95 -1%	1.95 N/A	1.9 -3%	1.89 -1%	1.84 -3%	1.71 -7%	1.67 -2%	1.67 N/A	1.65 -1%	1.62 -2%	1.58 -2%	1.57 -1%	1.48 -6%	1.44 -3%	1.15 -20%	1.1 -4%	1.34 +22%	1.41 +5%	1.64 +16%	1.82 +11%	1.87 +3%	1.93 +3%	2.08 +8%	2.22 +7%	2.26 +2%	2.43 +8%	2.7 +11%	2.82 +4%	2.82 N/A	3.04 +8%	3.2 +5%	3.26 +2%	3.5 +7%	2.69 -23%	0.42 -84%	-0.04 N/A	-0.65 -1 525%	-0.47 +28%	1.02 N/A	1.33 +30%	1.52 +14%	1.94 +28%	2.64 +36%	2.82 +7%	2.77 -2%	3.02 +9%	3.47 +15%	3.56 +3%	4.1 +15%	4.13 +1%	3.89 -6%	3.93 +1%	3.91 -1%	3.9 0%	3.73 -4%	3.77 +1%	3.73 -1%

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 325,000+ 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.