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 | 01/01/2022 | 01/02/2021 |
|---|---|---|---|---|---|---|
| Revenue | 5,212 | 4,641 | 4,089 | 3,561 | 2,988 | 2,682 |
| Revenue Growth (YoY) | 20% | 14% | 15% | 19% | 11% | 15% |
| Cost of Revenue | 753 | 647 | 435 | 371 | 307 | 305 |
| Gross Profit | 4,459 | 3,993 | 3,654 | 3,190 | 2,681 | 2,377 |
| Selling, General & Admin | 1,079 | 1,025 | 920 | 846 | 749 | 670 |
| Research & Development | 1,696 | 1,549 | 1,441 | 1,251 | 1,134 | 1,033 |
| Operating Expenses | 2,813 | 2,604 | 2,380 | 2,116 | 1,903 | 1,722 |
| Other Non Operating Income (Expenses) | -4 | -1 | -2 | 0 | 0 | 0 |
| Pretax Income | 1,465 | 1,395 | 1,281 | 1,045 | 768 | 632 |
| Income Tax Expense | 404 | 340 | 240 | 196 | 72 | 42 |
| Net Income | 1,060 | 1,055 | 1,041 | 848 | 695 | 590 |
| Net Income Growth | 2% | 1% | 23% | 22% | 18% | -40% |
| Shares Outstanding (Diluted) | 273.79 | 273.83 | 272.74 | 275.01 | 278.85 | 279.64 |
| Shares Change (YoY) | 0% | 0% | -1% | -1% | 0% | 0% |
| EPS (Diluted) | 3.88 | 3.85 | 3.82 | 3.09 | 2.5 | 2.11 |
| EPS Growth | 2% | 1% | 24% | 24% | 18% | -40% |
| Free Cash Flow | 1,478 | 1,118 | 1,246 | 1,117 | 1,034 | 810 |
| Free Cash Flow Per Share | 5.39 | 4.08 | 4.56 | 4.06 | 3.7 | 2.89 |
| Gross Margin | 85.55% | 86.03% | 89.36% | 89.58% | 89.72% | 88.62% |
| Operating Margin | 31.56% | 29.92% | 31.15% | 30.13% | 26.03% | 24.38% |
| Profit Margin | 20.33% | 22.73% | 25.45% | 23.81% | 23.25% | 21.99% |
| Free Cash Flow Margin | 28.35% | 24.08% | 30.47% | 31.36% | 34.6% | 30.2% |
| EBITDA | 1,862 | 1,585 | 1,419 | 1,205 | 920 | 799 |
| EBITDA Margin | 35.72% | 34.15% | 34.7% | 33.83% | 30.78% | 29.79% |
| D&A For EBITDA | 217 | 196 | 145 | 132 | 142 | 145 |
| EBIT | 1,645 | 1,389 | 1,274 | 1,073 | 778 | 654 |
| EBIT Margin | 31.56% | 29.92% | 31.15% | 30.13% | 26.03% | 24.38% |
| Effective Tax Rate | 27.57% | 24.37% | 18.73% | 18.75% | 9.37% | 6.64% |