| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 8 Mar 2024 | 2 Nov 2023 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $1860 | $2296.35 | $1752.03 | $597.3 |
| Short term investments | $1704.55 | $1552.3 | $1586.36 | |
| Net receivables | $4436 | $3743.3 | $3985.56 | $3703.43 |
| Inventory | $382 | $392.62 | $459.76 | $613.7 |
| Total current assets | $8814 | $8218.22 | $7808.98 | $6500.79 |
| Long term investments | $62881.51 | $63320.15 | $61403.88 | |
| Property, plant & equipment | $29915 | $28785.78 | $30009.89 | $29100.62 |
| Goodwill & intangible assets | ||||
| Total noncurrent assets | ||||
| Total investments | ||||
| Total assets | $72716 | $71099.72 | $71129.13 | $67904.67 |
| Current liabilities | ||||
| Accounts payable | $4099 | $4342 | $4345 | $4729 |
| Deferred revenue | ||||
| Short long term debt | $6307.78 | $4985.17 | $4989.7 | |
| Total current liabilities | $14128 | $12565.77 | $11970.54 | $11357.33 |
| Long term debt | $32606 | $31522.63 | $30784.06 | $28496.57 |
| Total noncurrent liabilities | ||||
| Total debt | ||||
| Total liabilities | $55038 | $52241.49 | $51128.14 | $47669.9 |
| Shareholders' equity | ||||
| Retained earnings | -$8029 | -$5720.77 | -$5450.86 | -$4550.65 |
| Other shareholder equity | $17 | -$15 | $46 | -$42 |
| Total shareholder equity | $18858.23 | $20000.99 | $20234.77 | |
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $547 | $99 | $207 | $224 |
| Short term investments | $1552.3 | $1492.17 | ||
| Net receivables | $4474 | $4574 | $4363 | $4215 |
| Inventory | $465 | $656 | $482 | $439 |
| Total current assets | $7898 | $6487 | $6198 | $5688 |
| Long term investments | $63320.15 | $60732.52 | $668 | $882 |
| Property, plant & equipment | $30352 | $29256 | $28235 | $27513 |
| Goodwill & intangible assets | ||||
| Total noncurrent assets | $41040.34 | |||
| Total investments | ||||
| Total assets | $71940 | $69329 | $66733 | $60665 |
| Current liabilities | ||||
| Accounts payable | $3308 | $3602 | $4455 | $2595 |
| Deferred revenue | ||||
| Short long term debt | $4985.17 | $3998.13 | $2625 | $221 |
| Total current liabilities | $12107 | $11469 | $9113 | $8271 |
| Long term debt | $31135 | $27783 | $27048 | $20304 |
| Total noncurrent liabilities | $23190.02 | |||
| Total debt | ||||
| Total liabilities | $51711 | $47151 | $43815 | $39336 |
| Shareholders' equity | ||||
| Retained earnings | -$5513 | -$3649 | -$3423 | -$4681 |
| Other shareholder equity | -$42 | -$55 | $213 | $103 |
| Total shareholder equity | $20000.99 | $21433.53 | $18609 | $16986 |
| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 8 Mar 2024 | 2 Nov 2023 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $6652.27 | $5866.83 | ||
| Cost of revenue | $7836.66 | |||
| Gross Profit | -$1184.39 | $5866.83 | ||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | ||||
| Total operating expenses | $5454.29 | $4496.61 | ||
| Operating income | $1197.98 | $1370.21 | ||
| Income from continuing operations | ||||
| EBIT | $1172.61 | $1370.21 | ||
| Income tax expense | $218.21 | $234.48 | ||
| Interest expense | ||||
| Net income | ||||
| Net income | $406.38 | $617.56 | ||
| Income (for common shares) | $406.38 | $617.56 | ||
| (in millions $) | 31 Jan 2024 | 3 Mar 2023 | 30 Dec 2021 | 30 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $24673 | $23362.53 | $23449 | $22883 |
| Cost of revenue | $7384.51 | $13576 | $13081 | |
| Gross Profit | $16747 | $15978.02 | $9873 | $9802 |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $241 | |||
| Total operating expenses | $11248 | $18065.51 | $18185 | $17726 |
| Operating income | $5297.01 | $5264 | $5157 | |
| Income from continuing operations | ||||
| EBIT | $5297.01 | $5264 | $5157 | |
| Income tax expense | $996 | $934.54 | $1044 | $792 |
| Interest expense | -$1984 | -$1082 | -$1110 | |
| Net income | ||||
| Net income | $2076 | $2624.83 | $2840 | $2634 |
| Income (for common shares) | $2624.83 | $2709 | $2498 | |
| (in millions $) | 30 Oct 2024 | 1 Aug 2024 | 8 Mar 2024 | 2 Nov 2023 |
|---|---|---|---|---|
| Net income | $514.24 | $406.38 | $617.56 | |
| Operating activities | ||||
| Depreciation | $1199.62 | $1326.07 | $1127.41 | |
| Business acquisitions & disposals | ||||
| Stock-based compensation | ||||
| Total cash flows from operations | $2031.57 | $2478.83 | $1801.1 | |
| Investing activities | ||||
| Capital expenditures | -$923.4 | -$1101.9 | -$1057.98 | |
| Investments | ||||
| Total cash flows from investing | -$3834 | -$1796.19 | -$2123.37 | -$1070.5 |
| Financing activities | ||||
| Dividends paid | -$2837 | |||
| Sale and purchase of stock | ||||
| Net borrowings | $33829.51 | $32464.9 | $31302.61 | |
| Total cash flows from financing | -$189 | $420.99 | -$193 | -$1020.7 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | $1313 | $2296.35 | $1752.03 | $597.3 |
| (in millions $) | 31 Jan 2024 | 3 Mar 2023 | 30 Dec 2021 | 30 Dec 2020 |
|---|---|---|---|---|
| Net income | $2624.83 | $2840 | $2634 | |
| Operating activities | ||||
| Depreciation | $4564.46 | $4609 | $3617 | |
| Business acquisitions & disposals | ||||
| Stock-based compensation | ||||
| Total cash flows from operations | $8084.2 | $8008 | $7754 | |
| Investing activities | ||||
| Capital expenditures | -$4960.7 | -$4837 | -$4202 | |
| Investments | ||||
| Total cash flows from investing | -$5781 | -$5331.81 | -$7003 | -$3540 |
| Financing activities | ||||
| Dividends paid | -$3668 | -$3257 | -$3107 | |
| Sale and purchase of stock | ||||
| Net borrowings | $29212.34 | $2585 | -$638 | |
| Total cash flows from financing | -$1542 | -$2887.7 | -$1022 | -$4135 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | $448 | -$69.23 | -$17 | $83 |
| Market cap | $21.63B |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 912.28M |
| 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 | 2.04 |
| EPS | N/A |
|---|---|
| ROA | N/A |
| ROE | N/A |
| Debt/Equity | 2.59 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | 0.62 |
| Quick ratio | 0.60 |