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 | 13,893 | 13,936 | 10,937 | 9,841 | 7,439 | 6,966 |
| Revenue Growth (YoY) | 11% | 27% | 11% | 32% | 7% | -2% |
| Cost of Revenue | 7,469 | 7,533 | 6,838 | 6,695 | 5,352 | 4,721 |
| Gross Profit | 6,424 | 6,402 | 4,099 | 3,146 | 2,087 | 2,244 |
| Selling, General & Admin | 738 | 710 | 600 | 499 | 511 | 437 |
| Research & Development | -- | -- | -- | -- | -- | -- |
| Operating Expenses | 845 | 810 | 557 | 7 | 458 | 121 |
| Other Non Operating Income (Expenses) | 245 | 111 | 228 | 155 | -318 | -92 |
| Pretax Income | 1,508 | -148 | 919 | 707 | 159 | 474 |
| Income Tax Expense | 846 | 800 | 197 | 193 | 4 | 169 |
| Net Income | 645 | -959 | 719 | 514 | 150 | 297 |
| Net Income Growth | -172% | -233% | 40% | 243% | -49% | -62% |
| Shares Outstanding (Diluted) | 1,856.43 | 1,850.04 | 1,857.05 | 1,857.39 | 1,857.59 | 1,668.54 |
| Shares Change (YoY) | 0% | 0% | 0% | 0% | 11% | 6% |
| EPS (Diluted) | 0.34 | -0.51 | 0.38 | 0.27 | 0.08 | 0.17 |
| EPS Growth | -172% | -234% | 40% | 242% | -55% | -64% |
| Free Cash Flow | 818 | 2,172 | 1,761 | 2,113 | -113 | -72 |
| Free Cash Flow Per Share | 0.44 | 1.17 | 0.94 | 1.13 | -0.06 | -0.04 |
| Gross Margin | 46.23% | 45.93% | 37.47% | 31.96% | 28.05% | 32.21% |
| Operating Margin | 40.15% | 40.12% | 32.37% | 31.88% | 21.88% | 30.47% |
| Profit Margin | 4.64% | -6.88% | 6.57% | 5.22% | 2.01% | 4.26% |
| Free Cash Flow Margin | 5.88% | 15.58% | 16.1% | 21.47% | -1.51% | -1.03% |
| EBITDA | 7,833 | 7,895 | 5,716 | 5,104 | 3,458 | 3,982 |
| EBITDA Margin | 56.38% | 56.65% | 52.26% | 51.86% | 46.48% | 57.16% |
| D&A For EBITDA | 2,254 | 2,303 | 2,175 | 1,966 | 1,830 | 1,859 |
| EBIT | 5,579 | 5,592 | 3,541 | 3,138 | 1,628 | 2,123 |
| EBIT Margin | 40.15% | 40.12% | 32.37% | 31.88% | 21.88% | 30.47% |
| Effective Tax Rate | 56.1% | -540.54% | 21.43% | 27.29% | 2.51% | 35.65% |