(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $4812 | $5135 | $9502 | |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $476 | $474 | $462 | $445 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $67216 | $66743 | $68693 | |
Total assets | $79663 | $79597 | $79444 | $85834 |
Current liabilities | ||||
Accounts payable | ||||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $2434 | $3865 | $2695 | $6460 |
Long term debt | $2770 | $7112 | $7121 | $6206 |
Total noncurrent liabilities | ||||
Total debt | $8362 | $7121 | $9771 | |
Total liabilities | $72297 | $73436 | $73394 | $79428 |
Shareholders' equity | ||||
Retained earnings | $11949 | $11867 | $11765 | $11727 |
Other shareholder equity | -$637 | -$3463 | -$3457 | -$3048 |
Total shareholder equity | $6161 | $6050 | $6406 |
(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 $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $824 | $770 | ||
Cost of revenue | ||||
Gross Profit | $824 | $770 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $380 | $404 | ||
Total operating expenses | $555 | $603 | ||
Operating income | $269 | $167 | ||
Income from continuing operations | ||||
EBIT | $269 | $167 | ||
Income tax expense | $63 | $29 | ||
Interest expense | ||||
Net income | ||||
Net income | $206 | $138 | ||
Income (for common shares) | $200 | $131 |
(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 $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $206 | $138 | $33 | |
Operating activities | ||||
Depreciation | $25 | $22 | $23 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $9 | $27 | $8 | |
Total cash flows from operations | $111 | -$205 | $1122 | |
Investing activities | ||||
Capital expenditures | -$44 | -$40 | -$60 | |
Investments | -$536 | $1772 | $1755 | |
Total cash flows from investing | $3008 | -$568 | $1739 | $1715 |
Financing activities | ||||
Dividends paid | -$295 | -$93 | -$92 | -$97 |
Sale and purchase of stock | $5 | -$1 | $8 | |
Net borrowings | $1250 | -$2565 | -$1247 | |
Total cash flows from financing | -$7072 | $134 | -$5901 | -$1447 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$3109 | -$323 | -$4367 | $1390 |
(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 | $8.12B |
---|---|
Enterprise value | N/A |
Shares outstanding | 132.72M |
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 | 12.40 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |