(in millions $) | 31 Jan 2024 | 30 Sep 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $9502 | $8112 | $10223 | $10734 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $445 | $410 | $397 | $399 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $68693 | $69430 | $72884 | $72934 |
Total assets | $85834 | $85706 | $90761 | $91127 |
Current liabilities | ||||
Accounts payable | ||||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $6460 | $7527 | $12190 | $13343 |
Long term debt | $6206 | $6049 | $6961 | $3067 |
Total noncurrent liabilities | ||||
Total debt | $9771 | $10861 | $16519 | $18100 |
Total liabilities | $79428 | $80734 | $85166 | $85133 |
Shareholders' equity | ||||
Retained earnings | $11727 | $11796 | $11648 | $11476 |
Other shareholder equity | -$3048 | -$4540 | -$3756 | -$3171 |
Total shareholder equity | $6406 | $4972 | $5595 | $5994 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $9502 | $6282 | $22679 | $15767 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $445 | $400 | $454 | $459 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $68693 | $71961 | $65880 | $66543 |
Total assets | $85834 | $85406 | $94616 | $88129 |
Current liabilities | ||||
Accounts payable | ||||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $6460 | $2593 | $1584 | $1482 |
Long term debt | $6206 | $3024 | $2796 | $5728 |
Total noncurrent liabilities | ||||
Total debt | $9771 | $6235 | $2796 | $5728 |
Total liabilities | $79428 | $80225 | $86719 | $80079 |
Shareholders' equity | ||||
Retained earnings | $11727 | $11258 | $10494 | $9623 |
Other shareholder equity | -$3048 | -$3742 | -$212 | $168 |
Total shareholder equity | $6406 | $5181 | $7897 | $8050 |
(in millions $) | 31 Jan 2024 | 30 Sep 2023 | 30 Jul 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $882 | $924 | $960 | |
Cost of revenue | ||||
Gross Profit | $882 | $960 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $371 | $379 | ||
Total operating expenses | $555 | $551 | ||
Operating income | $327 | $409 | ||
Income from continuing operations | ||||
EBIT | $327 | $409 | ||
Income tax expense | $76 | $83 | $85 | |
Interest expense | ||||
Net income | ||||
Net income | $251 | $266 | $324 | |
Income (for common shares) | $244 | $317 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $3592 | $3474 | $2375 | |
Cost of revenue | ||||
Gross Profit | $3474 | $2375 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $1433 | $1224 | ||
Total operating expenses | $1998 | $1784 | ||
Operating income | $1476 | $591 | ||
Income from continuing operations | ||||
EBIT | $1476 | $591 | ||
Income tax expense | $263 | $325 | $117 | |
Interest expense | $182 | |||
Net income | ||||
Net income | $854 | $1151 | $474 | |
Income (for common shares) | $1122 | $459 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | $33 | $251 | $273 | $324 |
Operating activities | ||||
Depreciation | $23 | $22 | $22 | $20 |
Business acquisitions & disposals | ||||
Stock-based compensation | $8 | $9 | $7 | $28 |
Total cash flows from operations | $1122 | -$178 | -$155 | $462 |
Investing activities | ||||
Capital expenditures | -$60 | -$39 | -$33 | -$21 |
Investments | $1755 | $2918 | -$115 | -$987 |
Total cash flows from investing | $1715 | $2924 | -$139 | -$1006 |
Financing activities | ||||
Dividends paid | -$97 | -$92 | -$94 | -$88 |
Sale and purchase of stock | $8 | $2 | $4 | -$13 |
Net borrowings | -$1247 | -$5596 | -$1458 | $11805 |
Total cash flows from financing | -$1447 | -$4857 | -$217 | $4996 |
Effect of exchange rate | ||||
Change in cash and equivalents | $1390 | -$2111 | -$511 | $4452 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $881 | $1151 | $1168 | $474 |
Operating activities | ||||
Depreciation | $87 | $92 | $99 | $108 |
Business acquisitions & disposals | ||||
Stock-based compensation | $52 | $60 | $41 | $24 |
Total cash flows from operations | $1251 | $638 | $634 | $928 |
Investing activities | ||||
Capital expenditures | -$153 | -$82 | -$70 | -$79 |
Investments | $3571 | -$9914 | $1782 | -$4549 |
Total cash flows from investing | $3494 | -$9952 | $1723 | -$4602 |
Financing activities | ||||
Dividends paid | -$371 | -$376 | -$392 | -$383 |
Sale and purchase of stock | $1 | -$15 | -$695 | -$195 |
Net borrowings | $3504 | $3711 | -$2800 | -$1746 |
Total cash flows from financing | -$1525 | -$7083 | $4555 | $13623 |
Effect of exchange rate | ||||
Change in cash and equivalents | $3220 | -$16397 | $6912 | $9949 |
Market cap | $6.68B |
---|---|
Enterprise value | $6.95B |
Shares outstanding | 131.90M |
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 | 0.71 |
Book/Share | 71.68 |
Cash/Share | 72.04 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 12.40 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |