(in millions $) | 31 Jan 2025 | 30 Oct 2024 | 4 Jun 2024 | 3 Mar 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $1387 | $1214 | ||
Short term investments | ||||
Net receivables | $932 | $871 | $770 | $939 |
Inventory | $7806 | $5706 | $5225 | $4958 |
Total current assets | $9955 | $8562 | $7753 | $7897 |
Long term investments | ||||
Property, plant & equipment | $5038 | $5043 | $4967 | $5018 |
Goodwill & intangible assets | $1383 | $1383 | ||
Total noncurrent assets | $7062 | $6999 | ||
Total investments | ||||
Total assets | $17018 | $15624 | $14752 | $14967 |
Current liabilities | ||||
Accounts payable | $7145 | $5542 | $4664 | $4637 |
Deferred revenue | $940 | $923 | ||
Short long term debt | $623 | $628 | ||
Total current liabilities | $9948 | $8451 | $7649 | $7909 |
Long term debt | $1144 | $1157 | $1134 | $1152 |
Total noncurrent liabilities | $4066 | $4021 | ||
Total debt | $4096 | $3984 | ||
Total liabilities | $13936 | $12517 | $11670 | $11914 |
Shareholders' equity | ||||
Retained earnings | $2775 | $2722 | $2683 | |
Other shareholder equity | $3082 | $3107 | $3082 | $317 |
Total shareholder equity | $3107 | $3082 |
(in millions $) | 31 Jan 2025 | 31 Dec 2023 | 28 Feb 2023 | 31 Dec 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $1447 | $1874 | $5494 | |
Short term investments | ||||
Net receivables | $939 | $1141 | $1061 | |
Inventory | $4958 | $5140 | $5612 | |
Total current assets | $7897 | $8802 | $12540 | |
Long term investments | ||||
Property, plant & equipment | $5018 | $5098 | $2260 | |
Goodwill & intangible assets | $1383 | $1383 | $1384 | |
Total noncurrent assets | $7070 | $7001 | $6527 | |
Total investments | ||||
Total assets | $14967 | $15803 | $19067 | |
Current liabilities | ||||
Accounts payable | $4637 | $5687 | $6979 | |
Deferred revenue | $1000 | $1116 | $711 | |
Short long term debt | $631 | $654 | $661 | |
Total current liabilities | $7909 | $8979 | $10521 | |
Long term debt | $3351 | $1160 | $1253 | |
Total noncurrent liabilities | $4005 | $4029 | $3959 | |
Total debt | $3982 | $3978 | $3938 | |
Total liabilities | $11914 | $13008 | $14480 | |
Shareholders' equity | ||||
Retained earnings | $2683 | $2430 | $4233 | |
Other shareholder equity | $317 | $2795 | $328 | |
Total shareholder equity | $3053 | $2795 | $3020 |
(in millions $) | 31 Jan 2025 | 30 Oct 2024 | 4 Jun 2024 | 3 Mar 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $8847 | $14646 | ||
Cost of revenue | ||||
Gross Profit | $2064 | $3001 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $1737 | $2271 | ||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $80 | $124 | ||
Interest expense | $13 | $23 | ||
Net income | ||||
Net income | $246 | $460 | ||
Income (for common shares) |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 1 Mar 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $43452 | $46298 | $47262 | |
Cost of revenue | $33849 | $36386 | $36689 | |
Gross Profit | $9603 | $9912 | $10573 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $7876 | $7970 | $7928 | |
Total operating expenses | $8029 | $8117 | $8182 | |
Operating income | $1574 | $1795 | $2391 | |
Income from continuing operations | ||||
EBIT | $1674 | $1824 | $2429 | |
Income tax expense | $381 | $370 | $579 | |
Interest expense | $52 | $35 | $52 | |
Net income | ||||
Net income | $1241 | $1419 | $1798 | |
Income (for common shares) | $1241 | $1419 | $1798 |
(in millions $) | 2 Dec 2024 | 3 Sep 2024 | 4 Jun 2024 | 3 Mar 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 | -$522 | -$352 | -$167 | -$781 |
Financing activities | ||||
Dividends paid | -$607 | -$405 | -$202 | -$801 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$892 | -$557 | -$252 | -$1144 |
Effect of exchange rate | -$2 | -$3 | -$3 | -$5 |
Change in cash and equivalents | -$855 | -$95 | -$266 | -$460 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $1241 | $1419 | $2454 | $1798 |
Operating activities | ||||
Depreciation | $923 | $918 | $869 | $839 |
Business acquisitions & disposals | $14 | -$468 | ||
Stock-based compensation | $145 | $138 | $141 | $135 |
Total cash flows from operations | $1470 | $1824 | $3252 | $4927 |
Investing activities | ||||
Capital expenditures | -$795 | -$930 | -$737 | -$713 |
Investments | -$2 | -$39 | -$167 | -$74 |
Total cash flows from investing | -$781 | -$962 | -$1372 | -$788 |
Financing activities | ||||
Dividends paid | -$801 | -$789 | -$688 | -$568 |
Sale and purchase of stock | -$321 | -$998 | -$3473 | -$284 |
Net borrowings | -$19 | -$19 | -$133 | -$24 |
Total cash flows from financing | -$1144 | -$1806 | -$4297 | -$876 |
Effect of exchange rate | -$5 | -$8 | -$3 | $7 |
Change in cash and equivalents | -$460 | -$952 | -$2420 | $3270 |
Market cap | $12.98B |
---|---|
Enterprise value | N/A |
Shares outstanding | 214.73M |
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 | 1.00 |
Quick ratio | 0.22 |