(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $10228 | $9374 | $8736 | |
Short term investments | ||||
Net receivables | $3987 | $3961 | $3916 | |
Inventory | ||||
Total current assets | $14215 | $13335 | $12652 | |
Long term investments | ||||
Property, plant & equipment | $2511 | $2516 | $2533 | |
Goodwill & intangible assets | $33870 | $33741 | $33782 | |
Total noncurrent assets | ||||
Total investments | $15246 | $14335 | $14298 | |
Total assets | $125271 | $123988 | $123211 | |
Current liabilities | ||||
Accounts payable | $1351 | $1445 | $1240 | |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $4628 | $4278 | $5417 | |
Long term debt | $9857 | $9860 | $7918 | |
Total noncurrent liabilities | ||||
Total debt | $11678 | $11632 | $9702 | |
Total liabilities | $83032 | $82243 | $81971 | |
Shareholders' equity | ||||
Retained earnings | $33858 | $33121 | $32343 | |
Other shareholder equity | -$978 | -$933 | -$840 | |
Total shareholder equity | $40102 | $39725 | $39347 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $8736 | $7416 | $9323 | $8664 |
Short term investments | ||||
Net receivables | $3916 | $3264 | $3789 | $3535 |
Inventory | ||||
Total current assets | $12652 | $10680 | $13112 | $12199 |
Long term investments | $3361 | |||
Property, plant & equipment | $2533 | $2547 | $2383 | $681 |
Goodwill & intangible assets | $33782 | $33643 | $33804 | $32814 |
Total noncurrent assets | ||||
Total investments | $14298 | $13231 | $14343 | $23426 |
Total assets | $123211 | $117628 | $152648 | $176982 |
Current liabilities | ||||
Accounts payable | $1240 | $1294 | $1397 | $1028 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $5417 | $5401 | $6220 | $3527 |
Long term debt | $7918 | $6654 | $7446 | $7264 |
Total noncurrent liabilities | $138121 | |||
Total debt | $9702 | $8489 | $9318 | $7264 |
Total liabilities | $81971 | $79884 | $113755 | $139326 |
Shareholders' equity | ||||
Retained earnings | $32343 | $29876 | $27688 | $24334 |
Other shareholder equity | -$840 | -$1101 | -$550 | -$337 |
Total shareholder equity | $39347 | $37744 | $37693 | $35283 |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $5197 | $4728 | ||
Cost of revenue | ||||
Gross Profit | $4235 | $3840 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $2229 | $2147 | ||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $574 | $290 | ||
Interest expense | $259 | $220 | ||
Net income | ||||
Net income | $1631 | $1573 | ||
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $17859 | $17873 | $16205 | |
Cost of revenue | $3405 | $2898 | ||
Gross Profit | $14477 | $14468 | $13307 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $7841 | $7506 | ||
Total operating expenses | $8141 | $8083 | $7612 | |
Operating income | $6385 | $5695 | ||
Income from continuing operations | ||||
EBIT | $6686 | $6375 | ||
Income tax expense | $1479 | $1296 | $1238 | |
Interest expense | $880 | $212 | $205 | |
Net income | ||||
Net income | $5502 | $5178 | $4932 | |
Income (for common shares) | $5178 | $4932 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | $1495 | $1573 | $1375 | $1604 |
Operating activities | ||||
Depreciation | $140 | $143 | $143 | $139 |
Business acquisitions & disposals | -$74 | -$189 | ||
Stock-based compensation | $179 | $176 | $161 | $146 |
Total cash flows from operations | $1365 | -$408 | $1998 | $1576 |
Investing activities | ||||
Capital expenditures | -$7 | -$64 | -$124 | -$78 |
Investments | $244 | $42 | -$62 | -$3 |
Total cash flows from investing | $163 | -$22 | -$186 | -$270 |
Financing activities | ||||
Dividends paid | -$758 | -$795 | -$743 | -$748 |
Sale and purchase of stock | -$500 | -$490 | -$340 | -$372 |
Net borrowings | $86 | $1965 | -$21 | -$15 |
Total cash flows from financing | -$641 | $1095 | -$503 | -$735 |
Effect of exchange rate | -$33 | -$27 | $111 | -$89 |
Change in cash and equivalents | $854 | $638 | $1420 | $482 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $5502 | $5178 | $5901 | $4932 |
Operating activities | ||||
Depreciation | $567 | $583 | $559 | $476 |
Business acquisitions & disposals | -$189 | -$1106 | ||
Stock-based compensation | $630 | $708 | $734 | $622 |
Total cash flows from operations | $4165 | $4956 | $4944 | $3743 |
Investing activities | ||||
Capital expenditures | -$344 | -$533 | -$341 | -$194 |
Investments | -$426 | -$597 | -$490 | -$60 |
Total cash flows from investing | -$959 | -$1130 | -$1937 | -$254 |
Financing activities | ||||
Dividends paid | -$3035 | -$2990 | -$2547 | -$2260 |
Sale and purchase of stock | -$1789 | -$2321 | -$1485 | -$1809 |
Net borrowings | $1179 | -$776 | $273 | $2296 |
Total cash flows from financing | -$1992 | -$5442 | -$2287 | $244 |
Effect of exchange rate | $106 | -$291 | -$61 | $102 |
Change in cash and equivalents | $1320 | -$1907 | $659 | $3835 |
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 | 14.93% |
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 | 2.08 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |