(in millions $) | 31 Jan 2024 | 30 Sep 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $6945 | $8515 | $9972 | $9780 |
Short term investments | ||||
Net receivables | $2749 | $2775 | $2768 | $2713 |
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $9171 | $9569 | $9930 | $10236 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $175328 | $174813 | $175348 | $174528 |
Total assets | $196429 | $195704 | $197241 | $196165 |
Current liabilities | ||||
Accounts payable | $858 | $1437 | $955 | $759 |
Deferred revenue | $3492 | $3494 | $3478 | $3455 |
Short long term debt | ||||
Total current liabilities | $6886 | $6454 | $5780 | $4839 |
Long term debt | $17570 | $20096 | $20141 | $20480 |
Total noncurrent liabilities | ||||
Total debt | $20867 | $22506 | $22335 | $21935 |
Total liabilities | $182663 | $182879 | $183709 | $182787 |
Shareholders' equity | ||||
Retained earnings | $154 | $197 | $23 | -$185 |
Other shareholder equity | -$3816 | -$4765 | -$3863 | -$3776 |
Total shareholder equity | $13766 | $12825 | $13532 | $13378 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $6945 | $5571 | $5062 | $15621 |
Short term investments | ||||
Net receivables | $2749 | $2698 | $2724 | $2679 |
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $9171 | $10444 | $12194 | $10527 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $175328 | $174419 | $166271 | $157450 |
Total assets | $196429 | $191826 | $182114 | $182165 |
Current liabilities | ||||
Accounts payable | $858 | $408 | $794 | $1014 |
Deferred revenue | $3492 | $3453 | $3514 | $3438 |
Short long term debt | ||||
Total current liabilities | $6886 | $3056 | $8201 | $7262 |
Long term debt | $17570 | $17762 | $11160 | $22006 |
Total noncurrent liabilities | ||||
Total debt | $20867 | $20161 | $17029 | $24142 |
Total liabilities | $182663 | $178967 | $165064 | $167462 |
Shareholders' equity | ||||
Retained earnings | $154 | -$384 | -$1599 | -$4278 |
Other shareholder equity | -$3816 | -$4059 | -$158 | $631 |
Total shareholder equity | $13766 | $12859 | $17050 | $14703 |
(in millions $) | 31 Jan 2024 | 30 Sep 2023 | 30 Jul 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2289 | $1968 | $2279 | $2100 |
Cost of revenue | $107 | $88 | ||
Gross Profit | $1861 | $2012 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $463 | $537 | ||
Total operating expenses | $1125 | $1178 | ||
Operating income | $736 | $834 | ||
Income from continuing operations | ||||
EBIT | $201 | $359 | ||
Income tax expense | -$13 | -$68 | $74 | $68 |
Interest expense | ||||
Net income | ||||
Net income | $49 | $269 | $301 | $291 |
Income (for common shares) | $269 | $291 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $9074 | $8428 | $6686 | |
Cost of revenue | $280 | $363 | ||
Gross Profit | $8148 | $6323 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $1900 | $1376 | ||
Total operating expenses | $4407 | $3470 | ||
Operating income | $3741 | $2853 | ||
Income from continuing operations | ||||
EBIT | $2231 | $1413 | ||
Income tax expense | $61 | $627 | $328 | |
Interest expense | $3243 | |||
Net income | ||||
Net income | $910 | $1604 | $1085 | |
Income (for common shares) | $1604 | $1085 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | $49 | $269 | $301 | $291 |
Operating activities | ||||
Depreciation | $324 | $310 | $296 | $317 |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$17 | $1660 | $1588 | $1432 |
Investing activities | ||||
Capital expenditures | ||||
Investments | -$3066 | -$1702 | -$2074 | -$230 |
Total cash flows from investing | -$3073 | -$1735 | -$2098 | -$382 |
Financing activities | ||||
Dividends paid | -$91 | -$90 | -$91 | -$96 |
Sale and purchase of stock | -$4 | -$2 | -$27 | |
Net borrowings | -$287 | $153 | $383 | $1759 |
Total cash flows from financing | $1408 | -$1442 | $550 | $3323 |
Effect of exchange rate | $3 | -$3 | $3 | |
Change in cash and equivalents | -$1679 | -$1520 | $43 | $4373 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $910 | $1604 | $3003 | $1085 |
Operating activities | ||||
Depreciation | $1247 | $1327 | $1261 | $1550 |
Business acquisitions & disposals | -$699 | |||
Stock-based compensation | ||||
Total cash flows from operations | $4663 | $6247 | $4042 | $3739 |
Investing activities | ||||
Capital expenditures | ||||
Investments | -$7072 | -$16223 | -$8274 | $10516 |
Total cash flows from investing | -$7288 | -$17263 | -$11098 | $8427 |
Financing activities | ||||
Dividends paid | -$368 | -$384 | -$324 | -$289 |
Sale and purchase of stock | -$33 | -$1650 | -$1994 | -$106 |
Net borrowings | $2008 | $3060 | -$5207 | -$15842 |
Total cash flows from financing | $3839 | $11575 | -$3848 | $25 |
Effect of exchange rate | $3 | -$7 | $3 | |
Change in cash and equivalents | $1217 | $552 | -$10904 | $12194 |
Market cap | $11.71B |
---|---|
Enterprise value | $25.63B |
Shares outstanding | 302.46M |
Revenue | $8.64B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $910.00M |
Revenue Q/Q | 4.00% |
Revenue Y/Y | N/A |
P/E ratio | 12.87 |
---|---|
EV/Sales | 2.97 |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 1.36 |
P/B ratio | 0.67 |
Book/Share | 58.13 |
Cash/Share | 22.96 |
EPS | $3.01 |
---|---|
ROA | 0.46% |
ROE | 6.80% |
Debt/Equity | 13.27 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |