| (in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $34891 | $31510 | $33030 | $29926 |
| Short term investments | $708 | $615 | $843 | $932 |
| Net receivables | $30080 | $30893 | $32200 | $32595 |
| Inventory | $23345 | $24310 | $22819 | $25671 |
| Total current assets | $100623 | $101409 | $104146 | $103407 |
| Long term investments | $32403 | $32352 | $32418 | $32421 |
| Property, plant & equipment | $100293 | $102744 | $104719 | $107163 |
| Goodwill & intangible assets | ||||
| Total noncurrent assets | ||||
| Total investments | ||||
| Total assets | $273384 | $275435 | $280294 | $280236 |
| Current liabilities | ||||
| Accounts payable | $57660 | $58621 | $61155 | $60440 |
| Deferred revenue | ||||
| Short long term debt | $6735 | $7293 | $5934 | $5408 |
| Total current liabilities | $81378 | $82288 | $86078 | $85595 |
| Long term debt | $58948 | $56777 | $57141 | $54281 |
| Total noncurrent liabilities | ||||
| Total debt | ||||
| Total liabilities | $191185 | $190495 | $194801 | $192560 |
| Shareholders' equity | ||||
| Retained earnings | $35339 | |||
| Other shareholder equity | $15175 | $15170 | $15210 | $15258 |
| Total shareholder equity | $82199 | $84940 | $85493 | $87676 |
| (in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Jan 2022 | 31 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $33030 | $15008 | $9101 | $29194 |
| Short term investments | $843 | $214 | $43 | $333 |
| Net receivables | $32200 | $34946 | $28036 | $19078 |
| Inventory | $22819 | $28081 | $23711 | $16873 |
| Total current assets | $104146 | $107688 | $92590 | $72982 |
| Long term investments | $32418 | $34590 | $31847 | $30083 |
| Property, plant & equipment | $104719 | $106044 | $112902 | $114836 |
| Goodwill & intangible assets | ||||
| Total noncurrent assets | $194672 | |||
| Total investments | ||||
| Total assets | $280294 | $288120 | $287272 | $267654 |
| Current liabilities | ||||
| Accounts payable | $61155 | $63984 | $39492 | $24521 |
| Deferred revenue | ||||
| Short long term debt | $5934 | $5300 | $7304 | $11292 |
| Total current liabilities | $86078 | $99018 | $80287 | $59799 |
| Long term debt | $57141 | $50193 | $62483 | $70634 |
| Total noncurrent liabilities | $122287 | |||
| Total debt | ||||
| Total liabilities | $194801 | $220567 | $211809 | $196404 |
| Shareholders' equity | ||||
| Retained earnings | $65041 | $64118 | $80726 | $76034 |
| Other shareholder equity | $15210 | $67553 | -$10599 | -$9527 |
| Total shareholder equity | $85493 | $82990 | $90439 | $71250 |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $46815 | $48436 | $51696 | |
| Cost of revenue | $35583 | $34494 | $36813 | |
| Gross Profit | $11232 | $13942 | $14883 | |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $4179 | $4222 | $4792 | |
| Total operating expenses | $43987 | $43072 | $46046 | |
| Operating income | $2828 | $5364 | $5650 | |
| Income from continuing operations | ||||
| EBIT | ||||
| Income tax expense | $1184 | $2224 | $663 | |
| Interest expense | -$1075 | -$952 | ||
| Net income | ||||
| Net income | -$129 | $2263 | $371 | |
| Income (for common shares) | -$130 | $2273 | $371 | |
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $208351 | $239740 | $156786 | $161291 |
| Cost of revenue | $144351 | $169569 | $118696 | $136243 |
| Gross Profit | $64000 | $70171 | $38090 | $25048 |
| Operating activities | ||||
| Research & development | $274 | $266 | $10280 | |
| Selling, general & administrative | $16782 | $13580 | $12186 | $10397 |
| Total operating expenses | $177807 | $197253 | $143792 | $183291 |
| Operating income | $30544 | $42487 | $12994 | -$22000 |
| Income from continuing operations | ||||
| EBIT | ||||
| Income tax expense | $7869 | $16762 | $6740 | -$4159 |
| Interest expense | -$2915 | -$1851 | -$1821 | |
| Net income | ||||
| Net income | $15239 | -$2487 | $7565 | -$20305 |
| Income (for common shares) | $15238 | -$2488 | $7563 | -$20306 |
| (in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
|---|---|---|---|---|
| Net income | -$129 | $2263 | $371 | $4858 |
| Operating activities | ||||
| Depreciation | $4098 | $4150 | $4441 | $4145 |
| Business acquisitions & disposals | ||||
| Stock-based compensation | ||||
| Total cash flows from operations | $8100 | $5009 | $9377 | $8747 |
| Investing activities | ||||
| Capital expenditures | -$3463 | -$3718 | -$4247 | -$3456 |
| Investments | ||||
| Total cash flows from investing | -$3413 | -$3849 | -$4395 | -$3453 |
| Financing activities | ||||
| Dividends paid | -$1204 | -$1219 | -$1224 | -$1249 |
| Sale and purchase of stock | -$1751 | -$3038 | -$1350 | -$2047 |
| Net borrowings | $1483 | $907 | $876 | -$990 |
| Total cash flows from financing | -$1295 | -$2420 | -$2023 | -$4178 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | $3381 | -$1520 | $3104 | $1012 |
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | $15239 | -$2487 | $7565 | -$24888 |
| Operating activities | ||||
| Depreciation | $15928 | $13827 | $14378 | $14889 |
| Business acquisitions & disposals | ||||
| Stock-based compensation | ||||
| Total cash flows from operations | $32039 | $40932 | $23612 | $12162 |
| Investing activities | ||||
| Capital expenditures | -$14285 | -$12069 | -$10887 | -$12306 |
| Investments | ||||
| Total cash flows from investing | -$14872 | -$13713 | -$5694 | -$7858 |
| Financing activities | ||||
| Dividends paid | -$4809 | -$4358 | -$4304 | -$6340 |
| Sale and purchase of stock | -$7919 | -$10000 | -$3177 | -$776 |
| Net borrowings | $245 | -$13037 | -$10822 | -$1119 |
| Total cash flows from financing | -$13359 | -$28021 | -$18079 | $3956 |
| Effect of exchange rate | -$269 | $379 | ||
| Change in cash and equivalents | $3835 | -$1486 | -$430 | $8639 |
| Market cap | $1.17T |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 2.76B |
| Revenue | N/A |
|---|---|
| EBITDA | N/A |
| EBIT | N/A |
| Net Income | N/A |
| Revenue Q/Q | N/A |
| Revenue Y/Y | N/A |
| P/E ratio | N/A |
|---|---|
| EV/Sales | N/A |
| EV/EBITDA | N/A |
| EV/EBIT | N/A |
| P/S ratio | N/A |
| P/B ratio | 17.50 |
| Book/Share | 24.27 |
| Cash/Share | 12.63 |
| EPS | N/A |
|---|---|
| ROA | N/A |
| ROE | N/A |
| Debt/Equity | 2.28 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | 1.24 |
| Quick ratio | 0.95 |