(in millions $) | 31 Jan 2024 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $578 | $1502 | $1598 | $1407 |
Short term investments | $7000 | $10005 | $11447 | $11041 |
Net receivables | $2026 | $2021 | $2073 | $1989 |
Inventory | $2400 | $2461 | $2280 | $2308 |
Total current assets | $13572 | $16708 | $18220 | $17652 |
Long term investments | ||||
Property, plant & equipment | $38703 | $38196 | $38347 | $37982 |
Goodwill & intangible assets | $6142 | $6144 | $6146 | $6148 |
Total noncurrent assets | $49486 | $49003 | $49040 | $49134 |
Total investments | $7000 | $10005 | $11447 | $11041 |
Total assets | $63058 | $65711 | $67260 | $66786 |
Current liabilities | ||||
Accounts payable | $2353 | $2123 | $2406 | $2455 |
Deferred revenue | ||||
Short long term debt | $4941 | $5154 | $5305 | $5018 |
Total current liabilities | $22062 | $24380 | $24316 | $24590 |
Long term debt | $29270 | $36051 | $37278 | $37911 |
Total noncurrent liabilities | $46198 | $46467 | $47329 | $47967 |
Total debt | $40663 | $41205 | $42583 | $42929 |
Total liabilities | $68260 | $70847 | $71645 | $72557 |
Shareholders' equity | ||||
Retained earnings | -$7689 | -$7708 | -$7163 | -$8501 |
Other shareholder equity | -$4894 | -$4788 | -$4550 | -$4567 |
Total shareholder equity | -$5202 | -$5136 | -$4385 | -$5771 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $578 | $440 | $1263 | $854 |
Short term investments | $7000 | $8525 | $12158 | $6619 |
Net receivables | $2026 | $2138 | $1505 | $1342 |
Inventory | $2400 | $2279 | $1795 | $1614 |
Total current assets | $13572 | $15269 | $17336 | $11095 |
Long term investments | $161 | |||
Property, plant & equipment | $38703 | $38294 | $37387 | $39738 |
Goodwill & intangible assets | $6142 | $6150 | $6079 | $6120 |
Total noncurrent assets | $49486 | $49447 | $49131 | $50913 |
Total investments | $7000 | $8525 | $12158 | $6619 |
Total assets | $63058 | $64716 | $66467 | $62008 |
Current liabilities | ||||
Accounts payable | $2353 | $2149 | $1772 | $1196 |
Deferred revenue | ||||
Short long term debt | $4941 | $4739 | $3996 | $4448 |
Total current liabilities | $22062 | $21496 | $19006 | $16569 |
Long term debt | $29270 | $32389 | $42181 | $36573 |
Total noncurrent liabilities | $46198 | $49019 | $54801 | $52306 |
Total debt | $40663 | $43687 | $46177 | $41021 |
Total liabilities | $68260 | $70515 | $73807 | $68875 |
Shareholders' equity | ||||
Retained earnings | -$7689 | -$8511 | -$8638 | -$6664 |
Other shareholder equity | -$4894 | -$4585 | -$5942 | -$7103 |
Total shareholder equity | -$5202 | -$5799 | -$7340 | -$6867 |
(in millions $) | 31 Jan 2024 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $13062 | $13482 | $14055 | $12189 |
Cost of revenue | $6334 | $5790 | $6073 | |
Gross Profit | $7976 | $7148 | $8265 | $6116 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $4404 | $4124 | $3719 | |
Total operating expenses | $7311 | $7371 | $6102 | $5678 |
Operating income | -$223 | $2163 | $438 | |
Income from continuing operations | ||||
EBIT | -$153 | $2311 | $557 | |
Income tax expense | $13 | -$145 | $425 | $7 |
Interest expense | -$383 | $537 | $548 | $540 |
Net income | ||||
Net income | $19 | -$545 | $1338 | $10 |
Income (for common shares) | -$545 | $1338 | $10 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $52788 | $48971 | $17337 | |
Cost of revenue | $24985 | $11933 | ||
Gross Profit | $32969 | $23986 | $5404 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $14787 | $11473 | ||
Total operating expenses | $28964 | $22379 | $15825 | |
Operating income | $1607 | -$10421 | ||
Income from continuing operations | ||||
EBIT | $2148 | -$10226 | ||
Income tax expense | $299 | $59 | -$2568 | |
Interest expense | -$1554 | $1962 | $1227 | |
Net income | ||||
Net income | $822 | $127 | -$8885 | |
Income (for common shares) | $127 | -$8885 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | $19 | -$545 | $1338 | $10 |
Operating activities | ||||
Depreciation | $2254 | |||
Business acquisitions & disposals | ||||
Stock-based compensation | $102 | |||
Total cash flows from operations | -$1351 | $58 | $1763 | $3333 |
Investing activities | ||||
Capital expenditures | -$832 | -$362 | -$667 | -$505 |
Investments | $3016 | $1360 | -$351 | -$2436 |
Total cash flows from investing | $2159 | $1084 | -$949 | -$2796 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | -$596 | -$1197 | -$601 | -$502 |
Total cash flows from financing | -$814 | -$1234 | -$619 | -$539 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$6 | -$92 | $195 | -$2 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $822 | $127 | -$1993 | -$8885 |
Operating activities | ||||
Depreciation | $2254 | $2298 | $2335 | $2370 |
Business acquisitions & disposals | ||||
Stock-based compensation | $102 | $78 | $98 | $91 |
Total cash flows from operations | $3803 | $2173 | $704 | -$6543 |
Investing activities | ||||
Capital expenditures | -$2366 | -$2845 | -$219 | -$1607 |
Investments | $1589 | $3481 | -$5774 | -$2672 |
Total cash flows from investing | -$502 | $636 | -$5983 | -$4342 |
Financing activities | ||||
Dividends paid | -$43 | |||
Sale and purchase of stock | $442 | $2797 | ||
Net borrowings | -$2896 | -$2683 | $4847 | $8245 |
Total cash flows from financing | -$3206 | -$2631 | $5288 | $10994 |
Effect of exchange rate | ||||
Change in cash and equivalents | $95 | $178 | $9 | $109 |
Market cap | $9.23B |
---|---|
Enterprise value | $49.32B |
Shares outstanding | 654.27M |
Revenue | $52.79B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $822.00M |
Revenue Q/Q | -0.96% |
Revenue Y/Y | 7.79% |
P/E ratio | 11.23 |
---|---|
EV/Sales | 0.93 |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 0.17 |
P/B ratio | -29.97 |
Book/Share | -0.47 |
Cash/Share | 0.88 |
EPS | $1.26 |
---|---|
ROA | 1.25% |
ROE | -16.04% |
Debt/Equity | -13.12 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.62 |
Quick ratio | 0.51 |