(in millions $) | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 | 30 Oct 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $246134 | $272730 | $260932 | $253987 |
Short term investments | ||||
Net receivables | $64563 | $61314 | $53915 | $66194 |
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $29399 | $29188 | $28747 | $27959 |
Goodwill & intangible assets | $23930 | $24380 | $24519 | $24369 |
Total noncurrent assets | ||||
Total investments | $1942091 | $1947197 | $1947758 | $1899144 |
Total assets | $2405686 | $2432510 | $2405306 | $2368477 |
Current liabilities | ||||
Accounts payable | $73621 | $73013 | $65961 | $75076 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $417521 | $404310 | $372575 | $375012 |
Long term debt | $280321 | $285495 | $286619 | $275760 |
Total noncurrent liabilities | ||||
Total debt | $624221 | $616792 | $602183 | $575696 |
Total liabilities | $2197376 | $2225925 | $2199853 | $2158974 |
Shareholders' equity | ||||
Retained earnings | $202913 | $200956 | $198905 | $202135 |
Other shareholder equity | -$46677 | -$45729 | -$44800 | -$46177 |
Total shareholder equity | $208310 | $206585 | $205453 | $209503 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $260932 | $342025 | $262033 | $309615 |
Short term investments | ||||
Net receivables | $53915 | $54192 | $54340 | $44806 |
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $28747 | $26253 | $2900 | $2800 |
Goodwill & intangible assets | $24519 | $24119 | $25794 | $26909 |
Total noncurrent assets | ||||
Total investments | $1947758 | $1866344 | $1823367 | $1768077 |
Total assets | $2405306 | $2416676 | $2291413 | $2260090 |
Current liabilities | ||||
Accounts payable | $65961 | $69218 | $61430 | $50484 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $372575 | $69218 | $64530 | $53584 |
Long term debt | $286619 | $271606 | $249074 | $271686 |
Total noncurrent liabilities | ||||
Total debt | $602183 | $521146 | $473632 | $500725 |
Total liabilities | $2199853 | $2215487 | $2088741 | $2059890 |
Shareholders' equity | ||||
Retained earnings | $198905 | $194734 | $184948 | $168272 |
Other shareholder equity | -$44800 | -$47062 | -$38765 | -$32058 |
Total shareholder equity | $205453 | $201189 | $201972 | $199442 |
(in millions $) | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 | 30 Oct 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $20139 | $21104 | $17443 | $20140 |
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | ||||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $1047 | $1136 | -$296 | $1203 |
Interest expense | ||||
Net income | ||||
Net income | $2943 | $3047 | -$2218 | $3160 |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $78466 | $75338 | $74298 | |
Cost of revenue | $5239 | $17495 | ||
Gross Profit | $70099 | $56803 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $51292 | $43171 | ||
Total operating expenses | $51292 | $43171 | ||
Operating income | $18807 | $13632 | ||
Income from continuing operations | ||||
EBIT | $18487 | $13572 | ||
Income tax expense | $3528 | $3642 | $2525 | |
Interest expense | $14541 | |||
Net income | ||||
Net income | $7850 | $14845 | $11047 | |
Income (for common shares) | $14845 | $11047 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | $3217 | $3371 | -$1839 | $3546 |
Operating activities | ||||
Depreciation | $1101 | $1110 | $1172 | $1141 |
Business acquisitions & disposals | -$227 | -$1137 | ||
Stock-based compensation | ||||
Total cash flows from operations | -$16960 | -$10831 | -$4666 | $15794 |
Investing activities | ||||
Capital expenditures | -$1632 | -$1445 | -$1725 | -$1688 |
Investments | $13647 | $15716 | -$37076 | -$10528 |
Total cash flows from investing | $12269 | $14844 | -$38466 | -$12710 |
Financing activities | ||||
Dividends paid | -$1252 | -$1291 | -$1313 | -$1352 |
Sale and purchase of stock | -$111 | -$413 | -$548 | -$429 |
Net borrowings | $11166 | $16008 | $15819 | $3435 |
Total cash flows from financing | -$18740 | $12351 | $45733 | -$43965 |
Effect of exchange rate | -$3165 | -$4566 | $4344 | -$2040 |
Change in cash and equivalents | -$26596 | $11798 | $6945 | -$42921 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $9228 | $14845 | $21952 | $11047 |
Operating activities | ||||
Depreciation | $4560 | $4262 | $3964 | $3937 |
Business acquisitions & disposals | -$1393 | $5741 | ||
Stock-based compensation | ||||
Total cash flows from operations | -$73416 | $25069 | $61249 | -$20621 |
Investing activities | ||||
Capital expenditures | -$6527 | -$5569 | -$3929 | -$3396 |
Investments | -$1374 | -$78836 | -$121161 | -$92032 |
Total cash flows from investing | -$8459 | -$79455 | -$124905 | -$95312 |
Financing activities | ||||
Dividends paid | -$5212 | -$5003 | -$5198 | -$5352 |
Sale and purchase of stock | -$1977 | -$3250 | -$7601 | -$2925 |
Net borrowings | $66884 | $77945 | -$14073 | $30707 |
Total cash flows from financing | $687 | $137763 | $17272 | $233595 |
Effect of exchange rate | $95 | -$3385 | -$1198 | -$1966 |
Change in cash and equivalents | -$81093 | $79992 | -$47582 | $115696 |
Market cap | $119.50B |
---|---|
Enterprise value | $497.59B |
Shares outstanding | 1.91B |
Revenue | $78.83B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $6.93B |
Revenue Q/Q | 3.62% |
Revenue Y/Y | 1.85% |
P/E ratio | 17.24 |
---|---|
EV/Sales | 6.31 |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 1.52 |
P/B ratio | 0.47 |
Book/Share | 133.65 |
Cash/Share | 129.01 |
EPS | $3.63 |
---|---|
ROA | 0.29% |
ROE | 3.34% |
Debt/Equity | 10.71 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |