(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $12330 | $11991 | $12033 | |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $862 | $863 | $872 | $895 |
Goodwill & intangible assets | $8326 | $8336 | $8345 | |
Total noncurrent assets | ||||
Total investments | $181600 | $182367 | $184041 | |
Total assets | $219706 | $219938 | $220448 | $221964 |
Current liabilities | ||||
Accounts payable | ||||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $15 | $2 | $9 | $505 |
Long term debt | $13391 | $12529 | $11768 | $9681 |
Total noncurrent liabilities | ||||
Total debt | $13084 | $13813 | $13972 | |
Total liabilities | $194774 | $196069 | $196687 | $197622 |
Shareholders' equity | ||||
Retained earnings | $10233 | $10079 | $9923 | $9816 |
Other shareholder equity | -$2926 | -$4135 | -$4164 | -$3758 |
Total shareholder equity | $23869 | $23761 | $24342 |
(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 $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1901 | $1963 | $1959 | |
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 | $88 | $88 | $96 | |
Interest expense | ||||
Net income | ||||
Net income | $344 | $357 | $304 | |
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 $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $357 | $304 | $159 | |
Operating activities | ||||
Depreciation | $143 | $102 | $126 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $21 | $34 | $14 | |
Total cash flows from operations | $834 | $554 | $670 | |
Investing activities | ||||
Capital expenditures | -$30 | -$10 | -$48 | |
Investments | $194 | $1026 | $153 | |
Total cash flows from investing | $1379 | $179 | $1039 | $225 |
Financing activities | ||||
Dividends paid | -$677 | -$194 | -$197 | -$199 |
Sale and purchase of stock | -$200 | -$300 | ||
Net borrowings | -$738 | -$168 | -$3629 | |
Total cash flows from financing | -$3610 | -$841 | -$1622 | -$4667 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$713 | $172 | -$29 | -$3772 |
(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 | $15.32B |
---|---|
Enterprise value | N/A |
Shares outstanding | 445.22M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | -5.61% |
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 | 8.12 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |