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 | 19,979 | 20,296 | 21,045 | 19,595 | 14,134 | 10,000 |
| Revenue Growth (YoY) | -4% | -4% | 7% | 39% | 41% | -13% |
| Cost of Revenue | 10,388 | 9,483 | 9,997 | 9,925 | 7,945 | 5,801 |
| Gross Profit | 9,591 | 10,813 | 11,048 | 9,670 | 6,189 | 4,199 |
| Selling, General & Admin | 7,727 | 6,675 | 6,305 | 5,411 | 3,779 | 3,125 |
| Research & Development | -- | 338 | 261 | 177 | 159 | 144 |
| Operating Expenses | 7,756 | 7,986 | 7,500 | 6,458 | 4,698 | 3,983 |
| Other Non Operating Income (Expenses) | -1 | -3 | -4 | 81 | -22 | -9 |
| Pretax Income | 1,142 | 2,274 | 2,892 | 2,865 | 1,347 | -61 |
| Income Tax Expense | 457 | 634 | 517 | 813 | 361 | -95 |
| Net Income | 583 | 1,392 | 2,014 | 1,641 | 754 | 26 |
| Net Income Growth | -72% | -31% | 23% | 118% | 2,800% | -91% |
| Shares Outstanding (Diluted) | 15.8 | 16.33 | 16.35 | 15.53 | 13.73 | 13.02 |
| Shares Change (YoY) | 1% | 0% | 5% | 13% | 5% | -4% |
| EPS (Diluted) | 36.88 | 85.22 | 123.14 | 105.64 | 54.88 | 1.99 |
| EPS Growth | -72% | -31% | 17% | 92% | 2,650% | -90% |
| Free Cash Flow | 1,392 | 806 | 904 | 1,564 | 1,381 | 1,639 |
| Free Cash Flow Per Share | 88.05 | 49.34 | 55.27 | 100.68 | 100.51 | 125.8 |
| Gross Margin | 48% | 53.27% | 52.49% | 49.34% | 43.78% | 41.99% |
| Operating Margin | 9.18% | 13.92% | 16.85% | 16.39% | 10.54% | 2.16% |
| Profit Margin | 2.91% | 6.85% | 9.56% | 8.37% | 5.33% | 0.26% |
| Free Cash Flow Margin | 6.96% | 3.97% | 4.29% | 7.98% | 9.77% | 16.39% |
| EBITDA | 3,415 | 4,426 | 5,146 | 4,746 | 2,876 | 1,587 |
| EBITDA Margin | 17.09% | 21.8% | 24.45% | 24.22% | 20.34% | 15.87% |
| D&A For EBITDA | 1,580 | 1,599 | 1,598 | 1,534 | 1,385 | 1,371 |
| EBIT | 1,835 | 2,827 | 3,548 | 3,212 | 1,491 | 216 |
| EBIT Margin | 9.18% | 13.92% | 16.85% | 16.39% | 10.54% | 2.16% |
| Effective Tax Rate | 40.01% | 27.88% | 17.87% | 28.37% | 26.8% | 155.73% |