(in millions $) | 1 May 2023 | 31 Jan 2023 | 30 Oct 2022 | 29 Jun 2022 |
---|---|---|---|---|
Current assets | ||||
Cash | $77121 | $79146 | ||
Short term investments | $224118 | $80451 | ||
Net receivables | $87282 | $87415 | ||
Inventory | $436 | $438 | ||
Total current assets | $763012 | $593554 | ||
Long term investments | $338351 | $371678 | ||
Property, plant & equipment | $19886.51 | $17683 | $18273 | |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $1844169.68 | $1932290 | $1773275 | |
Current liabilities | ||||
Accounts payable | $115914.5 | $765555 | $791610 | |
Deferred revenue | ||||
Short long term debt | $15574 | $14295 | ||
Total current liabilities | $115914.5 | $1571254 | $1417429 | |
Long term debt | $132702.63 | $144503 | $139752 | |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $1677924.72 | $1773006 | $1613100 | |
Shareholders' equity | ||||
Retained earnings | $131542.65 | $106999 | $107562 | |
Other shareholder equity | $17543 | $17870 | ||
Total shareholder equity | $159244 | $160134 |
(in millions $) | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 | 30 Dec 2019 |
---|---|---|---|---|
Current assets | ||||
Cash | $26390 | $35725 | $36773 | |
Short term investments | $81191 | $62294 | $4154 | |
Net receivables | $5180 | $18463 | $17613 | |
Inventory | $773 | $135 | $227 | |
Total current assets | $442701 | $722899 | $403796 | |
Long term investments | $301677 | $231469 | $143638 | |
Property, plant & equipment | $19886.51 | $17795 | $12376 | $10545 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $1844169.68 | $1678213 | $1856213 | $1411994 |
Current liabilities | ||||
Accounts payable | $115914.5 | $838916 | $764444 | $692537 |
Deferred revenue | ||||
Short long term debt | $56249 | $27232 | $15713 | |
Total current liabilities | $115914.5 | $1387408 | $1520045 | $1126314 |
Long term debt | $132702.63 | $97076 | $132064 | $111256 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $1677924.72 | $1514625 | $1697342 | $1273299 |
Shareholders' equity | ||||
Retained earnings | $131542.65 | $20801 | $96826 | $78949 |
Other shareholder equity | $117079 | $31212 | $28935 | |
Total shareholder equity | $163540 | $158832 | $138653 |
(in millions $) | 1 May 2023 | 31 Jan 2023 | 30 Oct 2022 | 29 Jun 2022 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $105966.37 | $18899 | ||
Cost of revenue | ||||
Gross Profit | $18899 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $9567 | |||
Total operating expenses | $10128 | |||
Operating income | $8771 | |||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $9172.07 | $2043 | ||
Interest expense | ||||
Net income | ||||
Net income | $26476.43 | $6900 | ||
Income (for common shares) | $6900 |
(in millions $) | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 | 30 Dec 2019 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $105966.37 | $63268 | $67183 | $67473 |
Cost of revenue | $773 | |||
Gross Profit | $62495 | $67183 | $67473 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $34427 | $31904 | $30763 | |
Total operating expenses | $37501 | $37056 | $35512 | |
Operating income | $25767 | $30127 | $31961 | |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $9172.07 | $4966 | $6677 | $7356 |
Interest expense | $2353.21 | $3019.85 | ||
Net income | ||||
Net income | $26476.43 | $20801 | $20154 | $21332 |
Income (for common shares) | $20801 | $20154 | $21332 |
(in millions $) | 31 Jan 2023 | 29 Sep 2022 | 29 Jun 2022 | 30 Mar 2022 |
---|---|---|---|---|
Net income | $8188 | $6900 | $5111 | |
Operating activities | ||||
Depreciation | $1334 | $1291 | $1224 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $28780 | -$17214 | $14864 | |
Investing activities | ||||
Capital expenditures | -$288 | -$707 | -$139 | |
Investments | ||||
Total cash flows from investing | -$7024.39 | -$1271 | -$1249 | -$417 |
Financing activities | ||||
Dividends paid | -$17878.1 | -$8838 | -$9040 | |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$17878.1 | -$29136 | -$1492 | $4835 |
Effect of exchange rate | -$2180.01 | -$398 | $318 | -$1334 |
Change in cash and equivalents | $12518.61 | -$2025 | -$19637 | $17948 |
(in millions $) | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 | 30 Dec 2019 |
---|---|---|---|---|
Net income | $20801 | $20154 | $21332 | |
Operating activities | ||||
Depreciation | $6243 | $1796 | $1383 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$9255 | -$90230 | $31543 | |
Investing activities | ||||
Capital expenditures | -$2261 | -$3385 | -$3208 | |
Investments | -$823 | -$823 | ||
Total cash flows from investing | -$7024.39 | -$4705 | -$6682 | -$6437 |
Financing activities | ||||
Dividends paid | -$17878.1 | -$5994 | -$10293 | |
Sale and purchase of stock | ||||
Net borrowings | -$2230 | |||
Total cash flows from financing | -$17878.1 | $5821 | $97924 | -$2899 |
Effect of exchange rate | -$2180.01 | $159 | $8162 | -$6730 |
Change in cash and equivalents | $12518.61 | -$7980 | $9174 | $15477 |
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 | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |