(in millions $) | 27 Nov 2024 | 30 Oct 2024 | 28 May 2024 | 28 Feb 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $1318 | $8288 | $7085 | |
Short term investments | $815 | $472 | ||
Net receivables | $5234 | $5345 | $4778 | $4700 |
Inventory | $5421 | $5568 | $5691 | $5646 |
Total current assets | $21220 | $20671 | $19265 | $19182 |
Long term investments | $2981 | $2983 | ||
Property, plant & equipment | $3339 | $3546 | $2958 | $2826 |
Goodwill & intangible assets | $3994 | $4005 | ||
Total noncurrent assets | $12976 | $12684 | ||
Total investments | $3796 | $3455 | ||
Total assets | $34409 | $33647 | $31949 | $31540 |
Current liabilities | ||||
Accounts payable | $4820 | $1470 | $4174 | $3829 |
Deferred revenue | $2742 | $2611 | ||
Short long term debt | $99 | $99 | ||
Total current liabilities | $8468 | $7228 | $6884 | $7076 |
Long term debt | $5460 | $6158 | $5463 | $5462 |
Total noncurrent liabilities | $7579 | $6866 | ||
Total debt | $6257 | $5562 | ||
Total liabilities | $15408 | $14807 | $13750 | $14111 |
Shareholders' equity | ||||
Retained earnings | $48247 | $46871 | $45480 | |
Other shareholder equity | $19001 | -$132 | $18199 | $17429 |
Total shareholder equity | $18840 | $18199 |
(in millions $) | 27 Nov 2024 | 31 Jan 2024 | 30 Nov 2022 | 31 Dec 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $6132 | $1995 | $4995 | |
Short term investments | $737 | $586 | $464 | |
Net receivables | $5234 | $5165 | $6068 | $4953 |
Inventory | $5421 | $5725 | $5932 | $4309 |
Total current assets | $21220 | $19147 | $15925 | $16107 |
Long term investments | $2281 | $1980 | $2055 | |
Property, plant & equipment | $3339 | $2723 | $2307 | $1934 |
Goodwill & intangible assets | $4026 | $4039 | $3583 | |
Total noncurrent assets | $11582 | $10801 | $9718 | |
Total investments | $3018 | $2566 | $2519 | |
Total assets | $34409 | $30729 | $26726 | $25825 |
Current liabilities | ||||
Accounts payable | $4820 | $4297 | $4237 | $4268 |
Deferred revenue | $2975 | $3142 | $2076 | |
Short long term debt | $100 | |||
Total current liabilities | $8468 | $7372 | $7379 | $6344 |
Long term debt | $5460 | $5461 | $5457 | $5452 |
Total noncurrent liabilities | $7008 | $7153 | $7234 | |
Total debt | $5561 | $5457 | $5452 | |
Total liabilities | $15408 | $14380 | $14532 | $13578 |
Shareholders' equity | ||||
Retained earnings | $49651 | $43726 | $37892 | $32246 |
Other shareholder equity | $19001 | -$217 | $12194 | -$260 |
Total shareholder equity | $16349 | $12194 | $12247 |
(in millions $) | 27 Nov 2024 | 30 Oct 2024 | 28 May 2024 | 28 Feb 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $7045 | $6646 | $6707 | |
Cost of revenue | ||||
Gross Profit | $3335 | $3153 | $3204 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $1289 | $1241 | $1237 | |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $164 | $272 | $284 | |
Interest expense | -$151 | $82 | $336 | |
Net income | ||||
Net income | $1731 | $1722 | $2019 | |
Income (for common shares) |
(in millions $) | 27 Nov 2024 | 31 Jan 2024 | 30 Nov 2022 | 31 Jan 2022 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $27176 | $25785 | ||
Cost of revenue | ||||
Gross Profit | $12897 | $11993 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $5030 | $4209 | ||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $975 | $1074 | ||
Interest expense | $285 | -$189 | ||
Net income | ||||
Net income | $7177 | $6525 | ||
Income (for common shares) |
(in millions $) | 27 Nov 2024 | 28 Aug 2024 | 28 May 2024 | 28 Feb 2024 |
---|---|---|---|---|
Net income | ||||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | ||||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$2327 | -$1256 | -$596 | -$447 |
Financing activities | ||||
Dividends paid | -$1192 | -$863 | -$532 | -$266 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$4470 | -$2701 | -$2179 | -$1157 |
Effect of exchange rate | ||||
Change in cash and equivalents | $1880 | $2145 | $942 | $721 |
(in millions $) | 27 Nov 2024 | 31 Dec 2023 | 30 Nov 2022 | 31 Dec 2021 |
---|---|---|---|---|
Net income | $6856 | $5888 | ||
Operating activities | ||||
Depreciation | $515 | $394 | ||
Business acquisitions & disposals | -$25 | -$12 | ||
Stock-based compensation | $490 | $346 | ||
Total cash flows from operations | $8700 | $5442 | ||
Investing activities | ||||
Capital expenditures | -$1106 | -$668 | ||
Investments | -$404 | -$536 | ||
Total cash flows from investing | -$2327 | -$1535 | -$1357 | -$1216 |
Financing activities | ||||
Dividends paid | -$1192 | -$975 | -$873 | -$838 |
Sale and purchase of stock | -$1962 | -$3575 | ||
Net borrowings | $84 | |||
Total cash flows from financing | -$4470 | -$3032 | -$7043 | -$4591 |
Effect of exchange rate | ||||
Change in cash and equivalents | $1880 | $4133 | -$3001 | -$365 |
Market cap | $148.68B |
---|---|
Enterprise value | N/A |
Shares outstanding | 824.40M |
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 | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 2.51 |
Quick ratio | 1.87 |