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 | -- | -- | -- | -- | -- | -- |
| Revenue Growth (YoY) | -- | -- | -- | -- | -- | -- |
| Cost of Revenue | -- | -- | -- | -- | -- | -- |
| Gross Profit | -- | -- | -- | -- | -- | -- |
| Selling, General & Admin | -- | -- | -- | -- | -- | -- |
| Research & Development | -- | -- | -- | -- | -- | -- |
| Operating Expenses | -- | -- | -- | -- | -- | -- |
| Other Non Operating Income (Expenses) | -- | -- | -- | -- | -- | -- |
| Pretax Income | 1,440 | 1,517 | 1,479 | 1,155 | 799 | 414 |
| Income Tax Expense | 338 | 356 | 370 | 263 | 15 | 13 |
| Net Income | 1,099 | 1,158 | 1,106 | 1,120 | 867 | 33 |
| Net Income Growth | -12% | 5% | -1% | 28.99% | 2,527% | -112.99% |
| Shares Outstanding (Diluted) | 911.76 | 912.2 | 914.61 | 914.69 | 914.6 | 914.5 |
| Shares Change (YoY) | -1% | 0% | 0% | 0% | 0% | 0% |
| EPS (Diluted) | 1.2 | 1.26 | 1.2 | 1.22 | 0.94 | 0.03 |
| EPS Growth | -11% | 5% | -1% | 30% | 3,033% | -111% |
| Free Cash Flow | 1,807 | -2,797 | -5,298 | 1,732 | 6,451 | 10,930 |
| Free Cash Flow Per Share | 1.98 | -3.06 | -5.79 | 1.89 | 7.05 | 11.95 |
| Gross Margin | -- | -- | -- | -- | -- | -- |
| Operating Margin | -- | -- | -- | -- | -- | -- |
| Profit Margin | -- | -- | -- | -- | -- | -- |
| Free Cash Flow Margin | -- | -- | -- | -- | -- | -- |
| EBITDA | -- | -- | -- | -- | -- | -- |
| EBITDA Margin | -- | -- | -- | -- | -- | -- |
| D&A For EBITDA | 194 | 186 | 188 | 172 | 163 | 154 |
| EBIT | -- | -- | -- | -- | -- | -- |
| EBIT Margin | -- | -- | -- | -- | -- | -- |
| Effective Tax Rate | 23.47% | 23.46% | 25.01% | 22.77% | 1.87% | 3.14% |