(in millions $) | 31 Jan 2025 | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $5133 | $3718 | ||
Short term investments | ||||
Net receivables | $11781 | $12084 | $11566 | |
Inventory | $15619 | $14957 | $17277 | |
Total current assets | $32905 | $34884 | $35734 | |
Long term investments | ||||
Property, plant & equipment | $2535 | $2529 | $2470 | |
Goodwill & intangible assets | $6450 | $6507 | ||
Total noncurrent assets | $10237 | $10146 | ||
Total investments | ||||
Total assets | $43059 | $45121 | $45880 | |
Current liabilities | ||||
Accounts payable | $30365 | $31759 | $32089 | |
Deferred revenue | ||||
Short long term debt | $434 | $1187 | ||
Total current liabilities | $34678 | $35640 | $36306 | |
Long term debt | $4224 | $4658 | $4667 | |
Total noncurrent liabilities | $12693 | $12836 | ||
Total debt | $5092 | $5854 | ||
Total liabilities | $46336 | $48333 | $49142 | |
Shareholders' equity | ||||
Retained earnings | $14 | -$286 | -$289 | |
Other shareholder equity | -$155 | -$167 | -$160 | |
Total shareholder equity | -$3213 | -$3265 |
(in millions $) | 31 Jan 2025 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $5133 | $4043 | $4717 | $3407 |
Short term investments | ||||
Net receivables | $12084 | $11344 | $10561 | $9103 |
Inventory | $14957 | $15940 | $15636 | $14594 |
Total current assets | $34884 | $33833 | $32935 | $31048 |
Long term investments | ||||
Property, plant & equipment | $2529 | $2462 | $2361 | $2360 |
Goodwill & intangible assets | $6450 | $6081 | $7629 | $10094 |
Total noncurrent assets | $10237 | $9584 | $10943 | $13405 |
Total investments | ||||
Total assets | $45121 | $43417 | $43878 | $44453 |
Current liabilities | ||||
Accounts payable | $31759 | $29813 | $27128 | $23700 |
Deferred revenue | ||||
Short long term debt | $434 | $792 | $580 | $871 |
Total current liabilities | $35640 | $33706 | $30550 | $27624 |
Long term debt | $4658 | $3909 | $4735 | $5365 |
Total noncurrent liabilities | $12693 | $12562 | $14034 | $15035 |
Total debt | $5092 | $4701 | $5315 | $6236 |
Total liabilities | $48333 | $46268 | $44584 | $42659 |
Shareholders' equity | ||||
Retained earnings | -$286 | -$534 | -$280 | $1205 |
Other shareholder equity | -$167 | -$151 | -$114 | -$34 |
Total shareholder equity | -$3213 | -$2852 | -$709 | $1791 |
(in millions $) | 1 May 2025 | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $52277 | $59708 | $54911 | |
Cost of revenue | $57855 | $52964 | ||
Gross Profit | $1902 | $1853 | $1947 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $1238 | $1282 | ||
Total operating expenses | $1345 | $1461 | $1573 | |
Operating income | $392 | $374 | ||
Income from continuing operations | ||||
EBIT | $394 | $373 | ||
Income tax expense | $124 | $162 | $82 | |
Interest expense | -$32 | -$4 | $33 | |
Net income | ||||
Net income | $416 | $236 | $258 | |
Income (for common shares) | $236 | $258 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Jan 2022 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $226827 | $205012 | $181364 | $162467 |
Cost of revenue | $219413 | $198123 | $174819 | $155689 |
Gross Profit | $7414 | $6889 | $6545 | $6778 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $5000 | $4834 | $4557 | $4533 |
Total operating expenses | $6162 | $6158 | $7157 | $6259 |
Operating income | $1252 | $731 | -$612 | $519 |
Income from continuing operations | ||||
EBIT | $1251 | $730 | -$621 | $502 |
Income tax expense | $348 | $376 | $163 | -$289 |
Interest expense | $51 | $93 | $149 | $180 |
Net income | ||||
Net income | $852 | $261 | -$933 | $611 |
Income (for common shares) | $852 | $261 | -$933 | $611 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $236 | $258 | $353 | |
Operating activities | ||||
Depreciation | $186 | $177 | $175 | |
Business acquisitions & disposals | $2 | -$1192 | $9 | |
Stock-based compensation | $33 | $31 | $28 | |
Total cash flows from operations | $2077 | -$49 | $1189 | |
Investing activities | ||||
Capital expenditures | -$191 | -$104 | -$113 | |
Investments | $355 | -$551 | -$1 | |
Total cash flows from investing | -$88 | $166 | -$1847 | -$105 |
Financing activities | ||||
Dividends paid | -$128 | -$122 | -$122 | -$124 |
Sale and purchase of stock | -$250 | |||
Net borrowings | -$760 | $1131 | -$8 | |
Total cash flows from financing | -$540 | -$859 | $1031 | -$353 |
Effect of exchange rate | $9 | -$2 | -$8 | $6 |
Change in cash and equivalents | -$2266 | $1382 | -$873 | $737 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Net income | $852 | $261 | -$933 | $611 |
Operating activities | ||||
Depreciation | $710 | $692 | $692 | $783 |
Business acquisitions & disposals | -$1181 | -$10 | $901 | -$3 |
Stock-based compensation | $121 | $96 | $81 | $89 |
Total cash flows from operations | $3762 | $2839 | $3122 | $2429 |
Investing activities | ||||
Capital expenditures | -$499 | -$469 | -$356 | -$400 |
Investments | -$169 | $25 | $22 | $25 |
Total cash flows from investing | -$1849 | -$454 | $567 | -$378 |
Financing activities | ||||
Dividends paid | -$499 | -$525 | -$559 | -$573 |
Sale and purchase of stock | -$750 | -$2000 | -$1000 | -$200 |
Net borrowings | $356 | -$579 | -$885 | -$570 |
Total cash flows from financing | -$847 | -$3051 | -$2463 | -$1317 |
Effect of exchange rate | -$9 | -$8 | -$25 | $11 |
Change in cash and equivalents | $1057 | -$674 | $1310 | $636 |
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 | -15.04 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |