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 | 25,726 | 25,995 | 24,937 | 29,170 | 32,511 | 25,867 |
| Revenue Growth (YoY) | 2% | 4% | -15% | -10% | 26% | -5% |
| Cost of Revenue | 22,509 | 22,882 | 22,434 | 26,477 | 26,808 | 20,120 |
| Gross Profit | 3,217 | 3,112 | 2,502 | 2,692 | 5,702 | 5,747 |
| Selling, General & Admin | 1,936 | 1,950 | 1,733 | 2,015 | 2,588 | 1,821 |
| Research & Development | -- | -- | -- | -- | -- | -- |
| Operating Expenses | 1,319 | 1,223 | 840 | 1,147 | 1,791 | 1,032 |
| Other Non Operating Income (Expenses) | -- | -- | -- | -- | -- | -- |
| Pretax Income | 1,663 | 1,612 | 1,412 | 1,458 | 3,794 | 4,321 |
| Income Tax Expense | 300 | 254 | 258 | 141 | 542 | 668 |
| Net Income | 1,363 | 1,312 | 1,050 | 1,185 | 3,122 | 3,523 |
| Net Income Growth | -9% | 25% | -11% | -62% | -11% | 9% |
| Shares Outstanding (Diluted) | 4,295 | 4,295.84 | 4,309.52 | 4,316.58 | 4,345.15 | 4,350.76 |
| Shares Change (YoY) | 0% | 0% | 0% | -1% | 0% | -1% |
| EPS (Diluted) | 0.31 | 0.3 | 0.24 | 0.27 | 0.71 | 0.8 |
| EPS Growth | -9% | 25% | -11% | -62% | -11% | 10% |
| Free Cash Flow | -734 | -2,278 | -3,550 | -1,034 | -525 | 43 |
| Free Cash Flow Per Share | -0.17 | -0.53 | -0.82 | -0.23 | -0.12 | 0 |
| Gross Margin | 12.5% | 11.97% | 10.03% | 9.22% | 17.53% | 22.21% |
| Operating Margin | 7.37% | 7.26% | 6.66% | 5.29% | 12.02% | 18.22% |
| Profit Margin | 5.29% | 5.04% | 4.21% | 4.06% | 9.6% | 13.61% |
| Free Cash Flow Margin | -2.85% | -8.76% | -14.23% | -3.54% | -1.61% | 0.16% |
| EBITDA | -- | 2,152 | 1,835 | 1,735 | 4,076 | 4,886 |
| EBITDA Margin | -- | 8.27% | 7.35% | 5.94% | 12.53% | 18.88% |
| D&A For EBITDA | -- | 263 | 174 | 191 | 165 | 171 |
| EBIT | 1,897 | 1,889 | 1,661 | 1,544 | 3,911 | 4,715 |
| EBIT Margin | 7.37% | 7.26% | 6.66% | 5.29% | 12.02% | 18.22% |
| Effective Tax Rate | 18.03% | 15.75% | 18.27% | 9.67% | 14.28% | 15.45% |