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 | 65,034 | 56,699 | 50,457 | 46,436 | 50,900 | 56,265 |
| Revenue Growth (YoY) | 26% | 12% | 9% | -9% | -10% | 47% |
| Cost of Revenue | 56,837 | 48,932 | 41,951 | 38,307 | 39,324 | 46,545 |
| Gross Profit | 8,196 | 7,767 | 8,505 | 8,129 | 11,576 | 9,720 |
| Selling, General & Admin | 3,904 | 3,986 | 5,515 | 4,939 | 5,647 | 5,677 |
| Research & Development | 2,495 | 2,159 | 1,628 | 1,424 | 1,424 | 1,343 |
| Operating Expenses | 6,594 | 6,115 | 7,191 | 6,184 | 7,024 | 6,394 |
| Other Non Operating Income (Expenses) | -62 | -63 | -80 | -3 | 7 | -2 |
| Pretax Income | 2,366 | 2,103 | 2,519 | 2,771 | 4,628 | 3,274 |
| Income Tax Expense | 282 | 247 | 997 | 334 | 847 | 308 |
| Net Income | 1,858 | 1,773 | 1,216 | 2,198 | 3,606 | 2,844 |
| Net Income Growth | 36% | 46% | -45% | -39% | 27% | 35% |
| Shares Outstanding (Diluted) | 4,140.23 | 4,216.87 | 4,225.06 | 4,225.06 | 4,225.06 | 4,225 |
| Shares Change (YoY) | -2% | 0% | 0% | 0% | 0% | 3% |
| EPS (Diluted) | 0.44 | 0.42 | 0.28 | 0.52 | 0.85 | 0.67 |
| EPS Growth | 37% | 46% | -45% | -39% | 27% | 31% |
| Free Cash Flow | -322 | -5,354 | -4,921 | -3,144 | -5,802 | -2,283 |
| Free Cash Flow Per Share | -0.07 | -1.26 | -1.16 | -0.74 | -1.37 | -0.54 |
| Gross Margin | 12.6% | 13.69% | 16.85% | 17.5% | 22.74% | 17.27% |
| Operating Margin | 2.46% | 2.91% | 2.6% | 4.18% | 8.94% | 5.91% |
| Profit Margin | 2.85% | 3.12% | 2.4% | 4.73% | 7.08% | 5.05% |
| Free Cash Flow Margin | -0.49% | -9.44% | -9.75% | -6.77% | -11.39% | -4.05% |
| EBITDA | -- | 2,087 | 1,671 | 2,201 | 4,829 | 3,592 |
| EBITDA Margin | -- | 3.68% | 3.31% | 4.73% | 9.48% | 6.38% |
| D&A For EBITDA | -- | 436 | 358 | 256 | 277 | 266 |
| EBIT | 1,602 | 1,651 | 1,313 | 1,945 | 4,552 | 3,326 |
| EBIT Margin | 2.46% | 2.91% | 2.6% | 4.18% | 8.94% | 5.91% |
| Effective Tax Rate | 11.91% | 11.74% | 39.57% | 12.05% | 18.3% | 9.4% |