(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $9256 | $9256 | $9673 | $9673 |
Short term investments | $569 | $569 | $1078 | $1078 |
Net receivables | $4080 | $4080 | $3471 | $3471 |
Inventory | $6517 | $6517 | $6659 | $6659 |
Total current assets | $20422 | $20422 | $21510 | $21510 |
Long term investments | $5026 | $5026 | $4787 | $4787 |
Property, plant & equipment | $66579 | $66579 | $66468 | $66468 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $101887 | $101887 | $103549 | $103549 |
Current liabilities | ||||
Accounts payable | $7689 | $7689 | $3275 | $3275 |
Deferred revenue | ||||
Short long term debt | $1099 | $1099 | $1169 | $1169 |
Total current liabilities | $12034 | $12034 | $12743 | $12743 |
Long term debt | $13200 | $13200 | $13183 | $13183 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $44723 | $44723 | $47208 | $47208 |
Shareholders' equity | ||||
Retained earnings | $40149 | $40149 | $38350 | $38350 |
Other shareholder equity | $9206 | $9206 | $10083 | $10083 |
Total shareholder equity | $57164 | $57164 | $56341 | $56341 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $9673 | $1889 | $1344 | $10381 |
Short term investments | $1078 | $2132 | $2481 | $2677 |
Net receivables | $3471 | $3370 | $3117 | $3441 |
Inventory | $6659 | $6213 | $5436 | $3917 |
Total current assets | $21510 | $18973 | $24432 | $20855 |
Long term investments | $4787 | $3663 | $3822 | $3995 |
Property, plant & equipment | $66468 | $64734 | $64927 | $62882 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $76535 | |||
Total investments | ||||
Total assets | $103549 | $96744 | $102896 | $97390 |
Current liabilities | ||||
Accounts payable | $3275 | $3367 | $3450 | $3175 |
Deferred revenue | ||||
Short long term debt | $1169 | $1215 | $1136 | $584 |
Total current liabilities | $12743 | $11603 | $12627 | $11607 |
Long term debt | $13183 | $11056 | $12395 | $13247 |
Total noncurrent liabilities | $33880 | |||
Total debt | ||||
Total liabilities | $47208 | $46569 | $51464 | $50336 |
Shareholders' equity | ||||
Retained earnings | $38350 | $46116 | $44970 | $38471 |
Other shareholder equity | $10083 | -$3800 | -$1635 | $281 |
Total shareholder equity | $56341 | $52274 | $56590 | $47054 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $13401 | $13401 | $13687 | $13687 |
Cost of revenue | $9048 | $9048 | $9604 | $9604 |
Gross Profit | $4353 | $4353 | $4083 | $4083 |
Operating activities | ||||
Research & development | $122.5 | $122.5 | ||
Selling, general & administrative | $244 | $244 | $414.5 | $414.5 |
Total operating expenses | $9542 | $9542 | $10184.5 | $10184.5 |
Operating income | $3859 | $3859 | $3502.5 | $3502.5 |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $1112.5 | $1112.5 | $924.5 | $924.5 |
Interest expense | -$190.5 | -$190.5 | -$342.5 | -$342.5 |
Net income | ||||
Net income | $2904 | $2904 | $2470.5 | $2470.5 |
Income (for common shares) | $2904 | $2904 | $2470.5 | $2470.5 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $54041 | $55554 | $63495 | $44611 |
Cost of revenue | $36743 | $32152 | $18351 | |
Gross Profit | $17298 | $29746 | $31343 | $26260 |
Operating activities | ||||
Research & development | $245 | $65 | $670 | |
Selling, general & administrative | $1539 | $1264 | $1766 | |
Total operating expenses | $39174 | $9112 | $34067 | $28121 |
Operating income | $14867 | $29428 | $16490 | |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $3832 | $5586 | $8258 | $4991 |
Interest expense | -$980 | -$1113 | -$178 | $1258 |
Net income | ||||
Net income | $10058 | $12420 | $21094 | $9769 |
Income (for common shares) | $10058 | $21094 | $9769 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | $2904 | $2904 | $2470.5 | $2470.5 |
Operating activities | ||||
Depreciation | $1410.5 | $1410.5 | $1247 | $1247 |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $3528 | $3528 | $4092.5 | $4092.5 |
Investing activities | ||||
Capital expenditures | -$2009 | -$2009 | -$2042.5 | -$2042.5 |
Investments | ||||
Total cash flows from investing | -$1772 | -$1772 | -$2363 | -$2363 |
Financing activities | ||||
Dividends paid | -$2060.5 | -$2060.5 | -$1389.5 | -$1389.5 |
Sale and purchase of stock | ||||
Net borrowings | -$113 | -$113 | -$138 | -$138 |
Total cash flows from financing | -$1950.5 | -$1950.5 | -$1498.5 | -$1498.5 |
Effect of exchange rate | $21.5 | $21.5 | -$177 | -$177 |
Change in cash and equivalents | -$209.5 | -$209.5 | $249 | $249 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $10058 | $21094 | $10400 | |
Operating activities | ||||
Depreciation | $4994 | $4318 | $4279 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $15160 | $25345 | $15875 | |
Investing activities | ||||
Capital expenditures | -$7086 | -$7384 | -$6189 | |
Investments | ||||
Total cash flows from investing | -$6962 | -$6707 | -$7159 | -$6556 |
Financing activities | ||||
Dividends paid | -$6470 | -$11727 | -$10946 | -$6132 |
Sale and purchase of stock | $66 | -$79 | ||
Net borrowings | $1097 | -$577 | -$920 | |
Total cash flows from financing | -$5277 | -$15473 | -$15862 | -$7130 |
Effect of exchange rate | -$251 | $15 | $802 | $165 |
Change in cash and equivalents | $2898 | -$6031 | $2424 | $2354 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
Revenue | $54.18B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $10.75B |
Revenue Q/Q | 0.51% |
Revenue Y/Y | -17.08% |
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 | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | N/A |
---|---|
ROA | 10.46% |
ROE | 18.94% |
Debt/Equity | 0.84 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.70 |
Quick ratio | 1.16 |