Summary Fundamentals

Price & Volume

Recent Price $5,621.21
Recent Price 5/30/23
52 Week High $5,986.96
52 Week Low $3,576.01
5 Day Price Percent Change (%) -1.47%
4 Week Price Percent Change (%) -4.51%
26 Week Price Percent Change (%) 23.33%
52 Week Price Percent Change (%) 25.82%
Volume (3 Month Average) (Mil) 0.49
Volume (10 Day Average) (Mil) 0.03
Beta 0.99

Dividends

Yield (%) --
Ex-Dividend Date
Dividend Rate --

Income Statement

  Year Ending Dec 2022 (Update) Year Ending Dec 2021 (Update) Year Ending Dec 2020 (Update) Year Ending Dec 2019 (Update) Year Ending Dec 2018 (Update)
Net Sales 10,580.29 8,970.06 7,566.04 7,428.44 7,189.65
Revenue 10,580.29 8,970.06 7,566.04 7,428.44 7,189.65
Total Revenue 10,580.29 8,970.06 7,566.04 7,428.44 7,189.65
Cost of Revenue 7,662.27 6,763.12 5,937.40 5,849.86 5,692.13
Cost of Revenue, Total 7,662.27 6,763.12 5,937.40 5,849.86 5,692.13
Gross Profit 2,918.02 2,206.95 1,628.64 1,578.58 1,497.53
Selling/General/Administrative Expense 625.30 563.43 509.73 527.41 512.71
Selling/General/Administrative Expenses, Total 625.30 563.43 509.73 527.41 512.71
Total Operating Expense 8,287.57 7,326.54 6,447.14 6,377.27 6,204.84
Operating Income 2,292.72 1,643.52 1,118.91 1,051.18 984.81
Interest Expense - Non-Operating -39.52 -53.12 -40.87 -25.38 -25.08
Interest Expense, Net Non-Operating -39.52 -53.12 -40.87 -25.38 -25.08
Interest Income (Expense), Net-Non-Operating, Total -39.52 -53.12 -40.87 -25.38 -25.08
Net Income Before Taxes 2,253.19 1,590.40 1,078.03 1,025.80 959.73
Income Tax – Total 527.62 353.68 176.79 147.26 163.03
Income After Tax 1,725.58 1,236.72 901.25 878.54 796.70
Net Income Before Extraordinary Items 1,725.58 1,236.72 901.25 878.54 796.70
Extraordinary Item -- -- 0.00 0.00 0.50
Total Extraordinary Items -- -- 0.00 0.00 0.50
Net Income 1,725.58 1,236.72 901.25 878.54 797.20
Income Available to Common Excluding Extraordinary Items 1,725.58 1,236.72 901.25 878.54 796.70
Income Available to Common Stocks Including Extraordinary Items 1,725.58 1,236.72 901.25 878.54 797.20
Basic Weighted Average Shares 3.29 3.58 3.69 3.64 3.63
Basic EPS Excluding Extraordinary Items 525.13 345.36 244.11 241.29 219.42
Basic EPS Including Extraordinary Items 525.13 345.36 244.11 241.29 219.55
Diluted Net Income 1,725.58 1,236.72 901.25 878.54 797.20
Diluted Weighted Average Shares 3.51 3.86 3.92 3.97 4.09
Diluted EPS Excluding Extraordinary Items 491.76 320.48 230.09 221.13 194.70
Diluted EPS Including Extraordinary Items 491.76 320.48 230.09 221.13 194.82
DPS - Common Stock Primary Issue -- -- -- -- --
Gross Dividends - Common Stock 0.00 0.00 0.00 0.00 0.00
Normalized Income Before Taxes 2,253.19 1,590.40 1,078.03 1,025.80 959.73
Income Taxes Excluding Impact of Special Items 527.62 353.68 176.79 147.26 163.03
Normalized Income After Taxes 1,725.58 1,236.72 901.25 878.54 796.70
Normalized Income Available to Common 1,725.58 1,236.72 901.25 878.54 796.70
Basic Normalized EPS 525.13 345.36 244.11 241.29 219.42
Diluted Normalized EPS 491.76 320.48 230.09 221.13 194.70
Depreciation, Supplemental 17.40 19.46 21.99 20.82 20.17
Interest Expense, Supplemental 39.52 53.12 40.87 25.38 25.08
Rental Expense, Supplemental 34.47 31.92 31.70 57.83 232.16
Stock-Based Compensation, Supplemental 82.54 58.23 50.79 78.53 75.70
Audit-Related Fees, Supplemental -- 0.89 0.98 0.77 0.76
Audit-Related Fees -- -- -- 0.00 0.04
Tax Fees, Supplemental -- 0.00 0.00 0.00 0.00
All Other Fees Paid to Auditor, Supplemental -- 0.00 0.00 0.00 0.00
Gross Margin 27.58 24.60 21.53 21.25 20.83
Operating Margin 21.67 18.32 14.79 14.15 13.70
Pretax Margin 21.30 17.73 14.25 13.81 13.35
Effective Tax Rate 23.42 22.24 16.40 14.36 16.99
Net Profit Margin 16.31 13.79 11.91 11.83 11.08
Normalized EBIT 2,292.72 1,643.52 1,118.91 1,051.18 984.81
Normalized EBITDA 2,310.11 1,662.98 1,140.90 1,071.99 1,004.98
Current Tax - Domestic 412.04 272.97 151.53 115.61 126.36
Current Tax - Local 126.69 80.65 42.77 34.59 37.04
Current Tax - Total 538.72 353.62 194.30 150.20 163.40
Deferred Tax - Domestic -6.75 0.87 -13.29 -2.20 0.64
Deferred Tax - Local -4.35 -0.81 -4.23 -0.75 -1.00
Deferred Tax - Total -11.10 0.06 -17.52 -2.94 -0.36
Income Tax - Total 527.62 353.68 176.79 147.26 163.03
Defined Contribution Expense - Domestic 26.50 24.70 22.50 20.30 19.50
Total Pension Expense 26.50 24.70 22.50 20.30 19.50

Valuation

Financial Strength

Management Effectiveness

Growth

5-Year Annual Dividend Growth Rate (%) --%
5-Year Annual Revenue Growth Rate (%) 10.85%

Copyright Refinitiv