Income
Balance sheet
Cash flow
Financials in millions USD. Fiscal year is February - January.
| Breakdown | TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 |
|---|---|---|---|---|---|---|
| Revenue | 329,389 | 325,743 | 289,904 | 263,820 | 225,591 | 193,622 |
| Revenue Growth (YoY) | 7% | 12% | 10% | 17% | 17% | -27% |
| Cost of Revenue | 239,711 | 231,757 | 208,145 | 204,008 | 171,773 | 141,742 |
| Gross Profit | 89,678 | 93,986 | 81,759 | 59,812 | 53,818 | 51,880 |
| Selling, General & Admin | 44,905 | 43,444 | 44,323 | 31,231 | 29,475 | 27,939 |
| Research & Development | -- | 276 | 477 | 229 | 114 | 207 |
| Operating Expenses | 44,905 | 46,932 | 47,705 | 34,730 | 32,299 | 31,462 |
| Other Non Operating Income (Expenses) | 8,528 | 10,644 | 1,950 | 16,530 | 5,562 | 1,281 |
| Pretax Income | 71,445 | 71,850 | 64,756 | 52,087 | 42,761 | 24,712 |
| Income Tax Expense | 9,478 | 10,388 | 9,580 | 6,213 | 4,911 | 5,239 |
| Net Income | 41,170 | 40,181 | 36,328 | 26,056 | 26,514 | 15,881 |
| Net Income Growth | 3% | 11% | 39% | -2% | 67% | -53% |
| Shares Outstanding (Diluted) | 623.66 | 621.19 | 619.55 | 620.1 | 623.62 | 627.58 |
| Shares Change (YoY) | 1% | 0% | 0% | -1% | -1% | 0% |
| EPS (Diluted) | 66.01 | 64.68 | 58.63 | 42.01 | 42.51 | 25.3 |
| EPS Growth | 2% | 10% | 40% | -1% | 68% | -53% |
| Free Cash Flow | -14,846 | -37,719 | -26,825 | -14,269 | -7,936 | -21,260 |
| Free Cash Flow Per Share | -23.8 | -60.72 | -43.29 | -23.01 | -12.72 | -33.87 |
| Gross Margin | 27.22% | 28.85% | 28.2% | 22.67% | 23.85% | 26.79% |
| Operating Margin | 13.59% | 14.44% | 11.74% | 9.5% | 9.53% | 10.54% |
| Profit Margin | 12.49% | 12.33% | 12.53% | 9.87% | 11.75% | 8.2% |
| Free Cash Flow Margin | -4.5% | -11.57% | -9.25% | -5.4% | -3.51% | -10.98% |
| EBITDA | 62,546 | 64,245 | 48,534 | 40,752 | 38,370 | 40,288 |
| EBITDA Margin | 18.98% | 19.72% | 16.74% | 15.44% | 17% | 20.8% |
| D&A For EBITDA | 17,773 | 17,191 | 14,480 | 15,671 | 16,852 | 19,871 |
| EBIT | 44,773 | 47,054 | 34,054 | 25,081 | 21,518 | 20,417 |
| EBIT Margin | 13.59% | 14.44% | 11.74% | 9.5% | 9.53% | 10.54% |
| Effective Tax Rate | 13.26% | 14.45% | 14.79% | 11.92% | 11.48% | 21.2% |