(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $42324 | $35549 | $38022 | $30840 |
Short term investments | ||||
Net receivables | $52469 | $52835 | $51260 | $52726 |
Inventory | $23498 | $23670 | $24159 | $24755 |
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $219469 | $217500 | $216593 | $211498 |
Goodwill & intangible assets | $113199 | $113594 | $113953 | $115147 |
Total noncurrent assets | ||||
Total investments | $592441 | $561495 | $560966 | $518962 |
Total assets | $1108860 | $1070035 | $1069978 | $1019933 |
Current liabilities | ||||
Accounts payable | $53597 | $52232 | $54863 | $55077 |
Deferred revenue | $40627 | $40350 | $38760 | $39463 |
Short long term debt | ||||
Total current liabilities | ||||
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | $123628 | $122754 | $128271 | $124781 |
Total liabilities | $500889 | $492250 | $499208 | $485206 |
Shareholders' equity | ||||
Retained earnings | $650273 | $619925 | $607350 | $569776 |
Other shareholder equity | -$3855 | -$4050 | -$3763 | -$4272 |
Total shareholder equity | $601697 | $571490 | $561273 | $525330 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $38022 | $35811 | $88184 | $47990 |
Short term investments | ||||
Net receivables | $51260 | $48301 | $39565 | $35852 |
Inventory | $24159 | $25366 | $20954 | $19208 |
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $216593 | $196965 | $191282 | $187017 |
Goodwill & intangible assets | $113953 | $107306 | $102361 | $103196 |
Total noncurrent assets | ||||
Total investments | $560966 | $477953 | $463814 | $428384 |
Total assets | $1069978 | $948452 | $958784 | $873729 |
Current liabilities | ||||
Accounts payable | $54863 | $49816 | $46072 | $44503 |
Deferred revenue | $38760 | $35477 | $29361 | $27251 |
Short long term debt | ||||
Total current liabilities | ||||
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | $128271 | $122744 | $114262 | $116895 |
Total liabilities | $499208 | $467835 | $443854 | $422393 |
Shareholders' equity | ||||
Retained earnings | $607350 | $511602 | $534421 | $444626 |
Other shareholder equity | -$3763 | -$6591 | -$4027 | -$4243 |
Total shareholder equity | $561273 | $472360 | $506199 | $443164 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $117510 | $91745 | $130190 | $63432 |
Cost of revenue | $55149 | $69438 | $74743 | $73184 |
Gross Profit | $62361 | $22307 | $55447 | -$9752 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $5195 | $4773 | $6878 | $5120 |
Total operating expenses | $6427 | $5778 | $7745 | $6209 |
Operating income | $55934 | $16529 | $47702 | -$15961 |
Income from continuing operations | ||||
EBIT | $39217 | $16892 | $48030 | -$15899 |
Income tax expense | $7639 | $2874 | $9180 | -$4392 |
Interest expense | $1230 | $1316 | $1276 | $1260 |
Net income | ||||
Net income | $30348 | $12702 | $37574 | -$12767 |
Income (for common shares) | $30348 | $12702 | $37574 | -$12767 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $439337 | $234190 | $354636 | $286256 |
Cost of revenue | $289520 | $237787 | $215315 | $191930 |
Gross Profit | $149817 | -$3597 | $139321 | $94326 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $22605 | $19506 | $18843 | $19809 |
Total operating expenses | $26621 | $24490 | $24458 | $35276 |
Operating income | $123196 | -$28087 | $114863 | $59050 |
Income from continuing operations | ||||
EBIT | $124245 | -$26985 | $114846 | $59044 |
Income tax expense | $23019 | -$8518 | $20879 | $12440 |
Interest expense | $5003 | $4352 | $4172 | $4083 |
Net income | ||||
Net income | $96223 | -$22819 | $89795 | $42521 |
Income (for common shares) | $96223 | -$22819 | $89795 | $42521 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | $30348 | $12702 | $37574 | -$12767 |
Operating activities | ||||
Depreciation | $3198 | $3168 | $3129 | $3210 |
Business acquisitions & disposals | -$15 | -$327 | -$40 | -$48 |
Stock-based compensation | ||||
Total cash flows from operations | $13602 | $10566 | $14400 | $13669 |
Investing activities | ||||
Capital expenditures | -$4535 | -$4393 | -$5708 | -$5303 |
Investments | -$2870 | $1680 | -$1680 | -$22792 |
Total cash flows from investing | -$7448 | -$3203 | -$7351 | -$28048 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$356 | -$2562 | -$2193 | -$1128 |
Net borrowings | $1360 | -$4576 | $1912 | -$19 |
Total cash flows from financing | $854 | -$9802 | -$136 | -$4636 |
Effect of exchange rate | -$97 | -$44 | $126 | -$34 |
Change in cash and equivalents | $6911 | -$2483 | $7039 | -$19049 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $96223 | -$22819 | $89795 | $42521 |
Operating activities | ||||
Depreciation | $12486 | $10899 | $10718 | $10596 |
Business acquisitions & disposals | -$8604 | -$10594 | -$456 | -$2532 |
Stock-based compensation | ||||
Total cash flows from operations | $49196 | $37224 | $39421 | $39773 |
Investing activities | ||||
Capital expenditures | -$19409 | -$15464 | -$13276 | -$13012 |
Investments | -$5335 | -$61782 | $42827 | -$18631 |
Total cash flows from investing | -$32663 | -$87601 | $29392 | -$37757 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$9171 | -$7854 | -$27061 | -$24706 |
Net borrowings | -$1087 | $8171 | -$752 | $6791 |
Total cash flows from financing | -$14405 | -$1662 | -$28508 | -$18344 |
Effect of exchange rate | $116 | -$268 | $5 | $92 |
Change in cash and equivalents | $2244 | -$52307 | $40310 | -$16236 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
Revenue | $402.88B |
---|---|
EBITDA | $100.94B |
EBIT | $88.24B |
Net Income | $67.86B |
Revenue Q/Q | -6.41% |
Revenue Y/Y | 0.27% |
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 | 6.36% |
ROE | 12.01% |
Debt/Equity | 0.89 |
---|---|
Net debt/EBITDA | 4.54 |
Current ratio | N/A |
Quick ratio | N/A |