(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $254804 | |||
Short term investments | $359595 | |||
Net receivables | $267753 | |||
Inventory | ||||
Total current assets | $807242 | |||
Long term investments | $429204 | |||
Property, plant & equipment | $181608 | |||
Goodwill & intangible assets | $287877 | |||
Total noncurrent assets | $1013724 | |||
Total investments | $788799 | |||
Total assets | $1820966 | |||
Current liabilities | ||||
Accounts payable | $315242 | |||
Deferred revenue | $76288 | |||
Short long term debt | $26354 | |||
Total current liabilities | $448754 | |||
Long term debt | $139572 | |||
Total noncurrent liabilities | $229782 | |||
Total debt | $165926 | |||
Total liabilities | $678536 | |||
Shareholders' equity | ||||
Retained earnings | $617021 | |||
Other shareholder equity | $403 | |||
Total shareholder equity | $1010590 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $193086 | $189898 | $321262 | $330503 |
Short term investments | $331384 | $265187 | $162183 | $32712 |
Net receivables | $247998 | $259142 | $223140 | $56923 |
Inventory | $28547 | $30087 | $27858 | |
Total current assets | $697966 | $638535 | $643360 | $462923 |
Long term investments | $453117 | $443253 | $437410 | $350961 |
Property, plant & equipment | $176031 | $171806 | $147412 | $103387 |
Goodwill & intangible assets | $315004 | $328812 | $363604 | $337729 |
Total noncurrent assets | $1055078 | $1057018 | $1046858 | $850062 |
Total investments | $784501 | $708440 | $599593 | $383673 |
Total assets | $1753044 | $1695553 | $1690218 | $1312985 |
Current liabilities | ||||
Accounts payable | $275950 | $7783 | $5926 | |
Deferred revenue | $74855 | $70473 | $65647 | $40363 |
Short long term debt | $12266 | $8841 | $13437 | $5154 |
Total current liabilities | $385351 | $383784 | $377358 | $241872 |
Long term debt | $149088 | $132503 | $135716 | $120276 |
Total noncurrent liabilities | $244772 | $229576 | $229226 | $191462 |
Total debt | $161354 | $141344 | $149153 | $125430 |
Total liabilities | $630123 | $613360 | $606584 | $433334 |
Shareholders' equity | ||||
Retained earnings | $599028 | $563557 | $554924 | $406287 |
Other shareholder equity | -$10417 | -$33157 | -$19063 | -$643 |
Total shareholder equity | $989657 | $948479 | $937470 | $755401 |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | ||||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | ||||
Net income | ||||
Net income | ||||
Income (for common shares) |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $868687 | $853062 | $717289 | $509711 |
Cost of revenue | $549695 | $539450 | $421205 | $282367 |
Gross Profit | $318992 | $313612 | $296084 | $227344 |
Operating activities | ||||
Research & development | $56744 | $55465 | $57236 | $43080 |
Selling, general & administrative | $145679 | $151721 | $136743 | $78870 |
Total operating expenses | $218641 | $243974 | $206406 | $135914 |
Operating income | $100351 | $69638 | $89678 | $91430 |
Income from continuing operations | ||||
EBIT | $94250 | $93973 | $184332 | $175175 |
Income tax expense | $15549 | $26815 | $29278 | $20562 |
Interest expense | $5918 | $4909 | $4476 | $5180 |
Net income | ||||
Net income | $72783 | $62249 | $150578 | $149433 |
Income (for common shares) | $72509 | $61959 | $150308 | $149263 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | $14555 | $27847 | $34242 | $23644 |
Operating activities | ||||
Depreciation | $14601 | $8823 | $9160 | $11831 |
Business acquisitions & disposals | ||||
Stock-based compensation | $6222 | $6830 | -$1629 | $15092 |
Total cash flows from operations | $64716 | $49231 | $45306 | $31401 |
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$30925 | -$23761 | $12595 | -$26808 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$17214 | -$12382 | -$24636 | -$9319 |
Effect of exchange rate | -$2643 | $813 | $4319 | -$1201 |
Change in cash and equivalents | $13934 | $13901 | $37584 | -$5927 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $72783 | $62249 | $150578 | $149433 |
Operating activities | ||||
Depreciation | $54807 | $23294 | $26389 | $20523 |
Business acquisitions & disposals | -$19263 | -$14643 | ||
Stock-based compensation | $61662 | $47942 | $50120 | $31742 |
Total cash flows from operations | $199752 | $142759 | $231786 | $180607 |
Investing activities | ||||
Capital expenditures | -$42816 | -$19902 | ||
Investments | -$181312 | -$60498 | ||
Total cash flows from investing | -$135506 | -$198592 | -$244194 | -$108072 |
Financing activities | ||||
Dividends paid | -$72 | |||
Sale and purchase of stock | -$598 | $91506 | ||
Net borrowings | -$7061 | -$16022 | ||
Total cash flows from financing | -$65619 | -$64449 | $30082 | $70853 |
Effect of exchange rate | $3530 | -$8834 | -$7187 | $4100 |
Change in cash and equivalents | $2157 | -$129116 | $10487 | $147488 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
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 | 0.64 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |