(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $12033 | $15724 | $11851 | $8294 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $895 | $878 | $876 | $866 |
Goodwill & intangible assets | $8345 | $8355 | $8363 | $8362 |
Total noncurrent assets | ||||
Total investments | $184041 | $183425 | $185691 | $188617 |
Total assets | $221964 | $225270 | $223066 | $222256 |
Current liabilities | ||||
Accounts payable | ||||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $505 | $232 | $1099 | $1018 |
Long term debt | $9681 | $10318 | $9071 | $7076 |
Total noncurrent liabilities | ||||
Total debt | $13972 | $17586 | $15199 | $19873 |
Total liabilities | $197622 | $202392 | $199481 | $198055 |
Shareholders' equity | ||||
Retained earnings | $9816 | $9856 | $9655 | $9416 |
Other shareholder equity | -$3758 | -$5243 | -$4563 | -$3943 |
Total shareholder equity | $24342 | $22878 | $23585 | $24201 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $12033 | $10850 | $9474 | $13039 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $895 | $844 | $768 | $759 |
Goodwill & intangible assets | $8345 | $8370 | $7116 | $7050 |
Total noncurrent assets | ||||
Total investments | $184041 | $190344 | $159398 | $152742 |
Total assets | $221964 | $226733 | $188409 | $183349 |
Current liabilities | ||||
Accounts payable | ||||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $505 | $1817 | $2731 | $2196 |
Long term debt | $9681 | $7368 | $4982 | $8346 |
Total noncurrent liabilities | ||||
Total debt | $13972 | $15890 | $7006 | $8589 |
Total liabilities | $197622 | $203043 | $164989 | $160676 |
Shareholders' equity | ||||
Retained earnings | $9816 | $9159 | $7978 | $6445 |
Other shareholder equity | -$3758 | -$4560 | -$665 | -$60 |
Total shareholder equity | $24342 | $23690 | $23420 | $22673 |
(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2014 | $2094 | $2128 | |
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 | $119 | $134 | $153 | |
Interest expense | ||||
Net income | ||||
Net income | $400 | $444 | $488 | |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $8224 | $7547 | $5289 | |
Cost of revenue | ||||
Gross Profit | $7547 | $5289 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $3659 | $3007 | ||
Total operating expenses | $4892 | $3991 | ||
Operating income | $2655 | $1298 | ||
Income from continuing operations | ||||
EBIT | $2542 | $1191 | ||
Income tax expense | $422 | $582 | $241 | |
Interest expense | $771 | |||
Net income | ||||
Net income | $1491 | $1960 | $950 | |
Income (for common shares) | $1960 | $950 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | $159 | $400 | $444 | $488 |
Operating activities | ||||
Depreciation | $126 | $122 | $112 | $118 |
Business acquisitions & disposals | ||||
Stock-based compensation | $14 | $18 | $22 | $33 |
Total cash flows from operations | $670 | $1008 | $125 | $1158 |
Investing activities | ||||
Capital expenditures | -$48 | -$33 | -$39 | -$52 |
Investments | $153 | $591 | $2966 | $1771 |
Total cash flows from investing | $225 | $382 | $3149 | $1492 |
Financing activities | ||||
Dividends paid | -$199 | -$199 | -$205 | -$205 |
Sale and purchase of stock | -$243 | -$259 | -$404 | |
Net borrowings | -$3629 | $2387 | -$4664 | $3973 |
Total cash flows from financing | -$4667 | $2443 | $319 | -$5223 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$3772 | $3833 | $3593 | -$2573 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $1491 | $1960 | $2206 | $950 |
Operating activities | ||||
Depreciation | $478 | $565 | $625 | $578 |
Business acquisitions & disposals | -$255 | -$165 | -$3 | |
Stock-based compensation | $87 | $84 | $59 | $48 |
Total cash flows from operations | $2961 | $4119 | $2275 | $111 |
Investing activities | ||||
Capital expenditures | -$172 | -$126 | -$124 | -$118 |
Investments | $5481 | -$11385 | -$8831 | -$5950 |
Total cash flows from investing | $5248 | -$12637 | -$10486 | -$6136 |
Financing activities | ||||
Dividends paid | -$808 | -$779 | -$670 | -$672 |
Sale and purchase of stock | -$906 | -$153 | -$295 | -$270 |
Net borrowings | -$1933 | $4831 | -$1507 | -$5818 |
Total cash flows from financing | -$7128 | $9907 | $4636 | $15372 |
Effect of exchange rate | ||||
Change in cash and equivalents | $1081 | $1389 | -$3575 | $9347 |
Market cap | $16.57B |
---|---|
Enterprise value | $18.51B |
Shares outstanding | 466.42M |
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 | 0.59 |
Book/Share | 60.25 |
Cash/Share | 25.80 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 8.12 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |