Income
Balance sheet
Cash flow
Financials in millions USD. Fiscal year is February - January.
| Breakdown | TTM | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 |
|---|---|---|---|---|---|---|
| Revenue | -- | -- | -- | -- | -- | -- |
| Revenue Growth (YoY) | -- | -- | -- | -- | -- | -- |
| Cost of Revenue | -- | -- | -- | -- | -- | -- |
| Gross Profit | -- | -- | -- | -- | -- | -- |
| Selling, General & Admin | -- | -- | -- | -- | -- | -- |
| Research & Development | -- | -- | -- | -- | -- | -- |
| Operating Expenses | -- | -- | -- | -- | -- | -- |
| Other Non Operating Income (Expenses) | -- | -- | -- | -- | -- | -- |
| Pretax Income | 1,962 | 2,141 | 1,828 | 1,334 | 1,133 | 1,051 |
| Income Tax Expense | 429 | 476 | 350 | 269 | 202 | 197 |
| Net Income | 1,372 | 1,507 | 1,379 | 1,005 | 881 | 796 |
| Net Income Growth | -4% | 9% | 37% | 14% | 11% | 14% |
| Shares Outstanding (Diluted) | 186 | 183 | 180 | 173.1 | 169.6 | 165.6 |
| Shares Change (YoY) | 2% | 2% | 4% | 2% | 2% | 2% |
| EPS (Diluted) | 7.37 | 8.23 | 7.66 | 5.81 | 5.2 | 4.81 |
| EPS Growth | -6% | 7% | 32% | 12% | 8% | 12% |
| Free Cash Flow | -- | 55 | 1,006 | 382 | 770 | 977 |
| Free Cash Flow Per Share | -- | 0.3 | 5.58 | 2.2 | 4.54 | 5.89 |
| Gross Margin | -- | -- | -- | -- | -- | -- |
| Operating Margin | -- | -- | -- | -- | -- | -- |
| Profit Margin | -- | -- | -- | -- | -- | -- |
| Free Cash Flow Margin | -- | -- | -- | -- | -- | -- |
| EBITDA | -- | -- | -- | -- | -- | -- |
| EBITDA Margin | -- | -- | -- | -- | -- | -- |
| D&A For EBITDA | -- | 192 | 184 | 166 | 137 | 114 |
| EBIT | -- | -- | -- | -- | -- | -- |
| EBIT Margin | -- | -- | -- | -- | -- | -- |
| Effective Tax Rate | 21.86% | 22.23% | 19.14% | 20.16% | 17.82% | 18.74% |