(in millions $) | 29 Jun 2022 | 30 Mar 2022 | 30 Dec 2021 | 29 Sep 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $5670 | $31330 | ||
Short term investments | $4150 | $5360 | ||
Net receivables | $21710 | $13810 | ||
Inventory | $2910 | $370 | ||
Total current assets | $61880 | $72930 | ||
Long term investments | $740 | $2860 | ||
Property, plant & equipment | $482680 | $382630 | ||
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $591670 | $512340 | ||
Current liabilities | ||||
Accounts payable | $1450 | $3370 | ||
Deferred revenue | ||||
Short long term debt | $12870 | $62800 | ||
Total current liabilities | $119320 | $103660 | ||
Long term debt | $427170 | $366600 | ||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $565530 | $487620 | ||
Shareholders' equity | ||||
Retained earnings | -$3130 | |||
Other shareholder equity | $13630 | $9080 | ||
Total shareholder equity | $26140 | $26140 | $24720 | $24720 |
(in millions $) | 30 Mar 2022 | 30 Mar 2021 | 30 Mar 2020 | 30 Mar 2019 |
---|---|---|---|---|
Current assets | ||||
Cash | $5670 | $10190 | $6370 | $2540.8 |
Short term investments | $4150 | $6890 | $340 | $668.18 |
Net receivables | $21710 | $13060 | $11340 | $11060.82 |
Inventory | $2910 | $290 | $1960 | $4914.78 |
Total current assets | $61880 | $39890 | $25830 | $20735.54 |
Long term investments | $740 | $16220 | $2800 | $367.2 |
Property, plant & equipment | $482680 | $208000 | $137570 | $111270.48 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $591670 | $287210 | $184250 | $146579.95 |
Current liabilities | ||||
Accounts payable | $1450 | $1290 | $1750 | $1612.45 |
Deferred revenue | ||||
Short long term debt | $12870 | $4350 | $7670 | $4521.61 |
Total current liabilities | $119320 | $59280 | $30160 | $26990.03 |
Long term debt | $427170 | $197460 | $126100 | $99481.15 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $565530 | $265950 | $161150 | $127257.48 |
Shareholders' equity | ||||
Retained earnings | -$3130 | -$7120 | -$8300 | -$7016.81 |
Other shareholder equity | $13630 | $6360 | $16220 | $10710.12 |
Total shareholder equity | $26140 | $22000 | $23560 | $19333.45 |
(in millions $) | 29 Jun 2022 | 30 Mar 2022 | 30 Dec 2021 | 29 Sep 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $16350 | $14710 | $14000 | $12950 |
Cost of revenue | $2630 | $4720 | $4070 | $4530 |
Gross Profit | $13720 | $9990 | $9930 | $8420 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $90 | $160 | $90 | $70 |
Total operating expenses | $6600 | $6980 | $7560 | $6750 |
Operating income | $9750 | $7730 | $6440 | $6200 |
Income from continuing operations | ||||
EBIT | $9750 | $7730 | $6440 | $6200 |
Income tax expense | $590 | $210 | -$70 | $80 |
Interest expense | -$5620 | -$5630 | -$5740 | -$5480 |
Net income | ||||
Net income | $2140 | $1210 | $490 | $1000 |
Income (for common shares) | $2140 | $110 | $490 | $1000 |
(in millions $) | 30 Mar 2022 | 30 Mar 2021 | 30 Mar 2020 | 30 Mar 2019 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $51430 | $31240 | $25500 | $20770.4 |
Cost of revenue | $14480 | $6240 | $5640 | $1929.52 |
Gross Profit | $36950 | $25000 | $19860 | $18840.88 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $410 | $380 | $1150 | $761.75 |
Total operating expenses | $24670 | $13750 | $11600 | $14089.3 |
Operating income | $26760 | $17490 | $13900 | $6681.1 |
Income from continuing operations | ||||
EBIT | $26760 | $17490 | $13900 | $6681.1 |
Income tax expense | $640 | $110 | $110 | -$1131.63 |
Interest expense | -$21780 | -$15850 | -$12840 | -$10616.52 |
Net income | ||||
Net income | $4890 | $2100 | -$230 | -$4739.12 |
Income (for common shares) | $3790 | $2100 | -$1150 | -$5579.38 |
(in millions $) | 29 Jun 2022 | 30 Mar 2022 | 30 Dec 2021 | 29 Sep 2021 |
---|---|---|---|---|
Net income | $2140 | $1210 | $490 | $1000 |
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | ||||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | ||||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | ||||
Effect of exchange rate | ||||
Change in cash and equivalents |
(in millions $) | 30 Mar 2022 | 30 Mar 2021 | 30 Mar 2020 | 30 Mar 2019 |
---|---|---|---|---|
Net income | $4890 | $2100 | -$230 | -$4739.12 |
Operating activities | ||||
Depreciation | $8460 | $4860 | $3940 | $10611.43 |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $30600 | $16010 | $19650 | $16245.55 |
Investing activities | ||||
Capital expenditures | -$147920 | -$61430 | -$33990 | -$28693.15 |
Investments | $1720 | -$11010 | -$6920 | -$94.13 |
Total cash flows from investing | -$192810 | -$91370 | -$37430 | -$26662.83 |
Financing activities | ||||
Dividends paid | -$820 | -$820 | -$1030 | -$1030 |
Sale and purchase of stock | ||||
Net borrowings | $191850 | $87920 | $33730 | $23026.42 |
Total cash flows from financing | $159860 | $70830 | $21610 | $10452.06 |
Effect of exchange rate | ||||
Change in cash and equivalents | $3830 | -$4530 | $3830 | $34.78 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
Revenue | $58.01B |
---|---|
EBITDA | N/A |
EBIT | $30.12B |
Net Income | $4.84B |
Revenue Q/Q | 67.35% |
Revenue Y/Y | 74.54% |
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 | 19.03% |
Debt/Equity | 21.63 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |