(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $4970 | $4970 | $4159 | $4159 |
Short term investments | $896 | $896 | $1112 | $1112 |
Net receivables | $8093 | $8093 | $5031 | $5031 |
Inventory | $5621 | $5621 | $5119 | $5119 |
Total current assets | $20221 | $20221 | $17902 | $17902 |
Long term investments | $1294 | $1294 | $1220 | $1220 |
Property, plant & equipment | $11098 | $11098 | $10707 | $10707 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $79832 | $79832 | $75266 | $75266 |
Current liabilities | ||||
Accounts payable | $17160 | $17160 | $10355 | $10355 |
Deferred revenue | ||||
Short long term debt | $7643 | $7643 | $5087 | $5087 |
Total current liabilities | $26130 | $26130 | $23507 | $23507 |
Long term debt | $24011 | $24011 | $24535 | $24535 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $56809 | $56809 | $54502 | $54502 |
Shareholders' equity | ||||
Retained earnings | $49567 | $49567 | $47052 | $47052 |
Other shareholder equity | -$79476 | -$79476 | -$72979 | -$72979 |
Total shareholder equity | $23023 | $23023 | $20764 | $20764 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $4159 | $4326 | $3415 | $5548 |
Short term investments | $1112 | $772 | $1156 | $281 |
Net receivables | $5031 | $5678 | $5746 | $5278 |
Inventory | $5119 | $5931 | $4683 | $4462 |
Total current assets | $17902 | $19157 | $17401 | $16157 |
Long term investments | $1220 | $1000 | $1198 | $918 |
Property, plant & equipment | $10707 | $10770 | $10347 | $10570 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $75266 | $77821 | $75095 | $67659 |
Current liabilities | ||||
Accounts payable | $10355 | $11100 | $8896 | $8375 |
Deferred revenue | ||||
Short long term debt | $5087 | $5775 | $7252 | $4286 |
Total current liabilities | $23507 | $25427 | $24778 | $20592 |
Long term debt | $24535 | $23713 | $22881 | $22481 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $54502 | $56120 | $57988 | $52393 |
Shareholders' equity | ||||
Retained earnings | $47052 | $50253 | -$35829 | -$50997 |
Other shareholder equity | -$72979 | -$76679 | -$6043 | -$7068 |
Total shareholder equity | $20764 | $21701 | $17107 | $15266 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $15558.5 | $15558.5 | $14588 | $14588 |
Cost of revenue | $17214.5 | $17214.5 | ||
Gross Profit | $15558.5 | $15558.5 | -$2626.5 | -$2626.5 |
Operating activities | ||||
Research & development | $474.5 | $474.5 | ||
Selling, general & administrative | -$17.5 | -$17.5 | $7592 | $7592 |
Total operating expenses | $12491.5 | $12491.5 | $12191.5 | $12191.5 |
Operating income | $3067 | $3067 | $2396.5 | $2396.5 |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $775 | $775 | $407 | $407 |
Interest expense | -$305 | -$305 | -$279 | -$279 |
Net income | ||||
Net income | $1850.5 | $1850.5 | $1469.5 | $1469.5 |
Income (for common shares) | $1850.5 | $1850.5 | $1469.5 | $1469.5 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $59604 | $60073 | $52444 | $50724 |
Cost of revenue | $34429 | $35906 | $30259 | $28684 |
Gross Profit | $25175 | $24167 | $22185 | $22040 |
Operating activities | ||||
Research & development | $949 | $908 | $847 | $800 |
Selling, general & administrative | $15134 | $13532 | $11702 | $11873 |
Total operating expenses | $49536 | $50348 | $43806 | $42401 |
Operating income | $10068 | $9725 | $8638 | $8323 |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $2199 | $2068 | $1935 | $1923 |
Interest expense | -$1075 | -$769 | ||
Net income | ||||
Net income | $6487 | $7642 | $6049 | $5581 |
Income (for common shares) | $6487 | $7642 | $6049 | $5581 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | $1850.5 | $1850.5 | $1469.5 | $1469.5 |
Operating activities | ||||
Depreciation | $397 | $397 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $1682 | $1682 | ||
Investing activities | ||||
Capital expenditures | -$308.5 | -$308.5 | ||
Investments | ||||
Total cash flows from investing | -$196 | -$196 | ||
Financing activities | ||||
Dividends paid | -$1068 | -$1068 | ||
Sale and purchase of stock | -$187.5 | -$187.5 | ||
Net borrowings | $689 | $689 | ||
Total cash flows from financing | -$1077 | -$1077 | ||
Effect of exchange rate | ||||
Change in cash and equivalents | $404.5 | $404.5 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $6487 | $7642 | $6621 | $6073 |
Operating activities | ||||
Depreciation | $1725 | $1763 | $2018 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $7282 | $7972 | $9058 | |
Investing activities | ||||
Capital expenditures | -$1627 | -$1239 | -$1021 | |
Investments | ||||
Total cash flows from investing | $2453 | -$3246 | -$1481 | |
Financing activities | ||||
Dividends paid | -$4329 | -$4483 | -$4279 | |
Sale and purchase of stock | -$1509 | -$3018 | ||
Net borrowings | -$1727 | $1390 | -$181 | |
Total cash flows from financing | -$8890 | -$7099 | -$5804 | |
Effect of exchange rate | $285 | -$414 | ||
Change in cash and equivalents | $838 | -$2088 | $1359 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
Revenue | $60.29B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $6.64B |
Revenue Q/Q | 2.26% |
Revenue Y/Y | -0.96% |
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 | 8.56% |
ROE | 30.33% |
Debt/Equity | 2.62 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.77 |
Quick ratio | 0.56 |