| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 20 Mar 2024 | 2 Nov 2023 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $876.21 | $1386.2 | $665.81 | |
| Short term investments | $363.89 | $535.89 | $410.1 | |
| Net receivables | $3100 | $3652 | $3153.06 | $4075.9 |
| Inventory | $2531 | $2483 | $2011.07 | $2097.78 |
| Total current assets | $6775 | $7430 | $7086.22 | $7249.58 |
| Long term investments | $65609.74 | $68012.65 | $66387.79 | |
| Property, plant & equipment | $67723 | $67963 | $67477.75 | $65872.51 |
| Goodwill & intangible assets | ||||
| Total noncurrent assets | ||||
| Total investments | ||||
| Total assets | $75081 | $75944 | $75098.87 | $73637.37 |
| Current liabilities | ||||
| Accounts payable | $1152 | $1852 | $1402.02 | $1191.7 |
| Deferred revenue | ||||
| Short long term debt | $785.24 | $968.95 | $1547.76 | |
| Total current liabilities | $8028 | $8444 | $7351.2 | $7961.71 |
| Long term debt | $9640 | $10601 | $9708.32 | $9687.98 |
| Total noncurrent liabilities | ||||
| Total debt | ||||
| Total liabilities | $35184 | $36475 | $35715.84 | $35392.99 |
| Shareholders' equity | ||||
| Retained earnings | $28647 | $28167 | $28621.71 | $27763.22 |
| Other shareholder equity | $200 | $222 | $205 | $172 |
| Total shareholder equity | $37795.94 | $39383.03 | $38244.38 | |
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $1386.2 | $1363.64 | $744 | $184 |
| Short term investments | $535.89 | $266.74 | ||
| Net receivables | $3189 | $3555 | $3111 | $2499 |
| Inventory | $2034 | $1815 | $1548 | $1060 |
| Total current assets | $7167 | $7057 | $5942 | $4361 |
| Long term investments | $68012.65 | $66765.96 | ||
| Property, plant & equipment | $68247 | $68532 | $70158 | $69833 |
| Goodwill & intangible assets | ||||
| Total noncurrent assets | $52938.05 | |||
| Total investments | ||||
| Total assets | $75955 | $76142 | $76665 | $75276 |
| Current liabilities | ||||
| Accounts payable | $1418 | $1341 | $803 | $667 |
| Deferred revenue | ||||
| Short long term debt | $968.95 | $390.44 | $1000 | $1343 |
| Total current liabilities | $7435 | $8651 | $7422 | $5078 |
| Long term debt | $9819 | $12337 | $13694 | $20110 |
| Total noncurrent liabilities | $28231.14 | |||
| Total debt | ||||
| Total liabilities | $36123 | $37967 | $39720 | $42896 |
| Shareholders' equity | ||||
| Retained earnings | $28948 | $27672 | $26778 | $22766 |
| Other shareholder equity | $172 | $209 | -$1 | $8 |
| Total shareholder equity | $39383.03 | $36893.54 | $36945 | $32380 |
| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 20 Mar 2024 | 2 Nov 2023 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $8893 | $9835.19 | $9548.07 | |
| Cost of revenue | ||||
| Gross Profit | $4599 | $9835.19 | $9548.07 | |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $122.09 | $104.21 | ||
| Total operating expenses | $1775 | $6918.51 | $6149.55 | |
| Operating income | $2916.67 | $3398.51 | ||
| Income from continuing operations | ||||
| EBIT | $2916.67 | $3398.51 | ||
| Income tax expense | $543 | $355.32 | $774.85 | |
| Interest expense | -$15 | |||
| Net income | ||||
| Net income | $2266 | $2685.61 | $2261.82 | |
| Income (for common shares) | $2685.61 | $2261.82 | ||
| (in millions $) | 31 Jan 2024 | 23 Mar 2023 | 31 Jan 2022 | 30 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $35968 | $40878.14 | $16893 | |
| Cost of revenue | $10778 | |||
| Gross Profit | $18186 | $40878.14 | $6115 | |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $401.07 | $391 | ||
| Total operating expenses | $7722 | $26613.61 | $17318 | |
| Operating income | $14264.54 | -$425 | ||
| Income from continuing operations | ||||
| EBIT | $14264.54 | -$425 | ||
| Income tax expense | $1932 | $2674.12 | -$438 | |
| Interest expense | -$299 | -$828 | ||
| Net income | ||||
| Net income | $8233 | $10569.87 | -$435 | |
| Income (for common shares) | $10569.87 | -$435 | ||
| (in millions $) | 30 Oct 2024 | 1 Aug 2024 | 20 Mar 2024 | 2 Nov 2023 |
|---|---|---|---|---|
| Net income | $1642.3 | $2685.61 | $2261.82 | |
| Operating activities | ||||
| Depreciation | $1559 | $2141.3 | $1412.08 | |
| Business acquisitions & disposals | ||||
| Stock-based compensation | ||||
| Total cash flows from operations | $3873.27 | $4940.05 | $3273.41 | |
| Investing activities | ||||
| Capital expenditures | -$1537.69 | -$4853.67 | ||
| Investments | ||||
| Total cash flows from investing | -$3681 | -$953.72 | -$4803.24 | |
| Financing activities | ||||
| Dividends paid | -$3319 | |||
| Sale and purchase of stock | ||||
| Net borrowings | $8478.69 | $8755.19 | $10159.84 | |
| Total cash flows from financing | -$6429 | -$2776.38 | -$3187.04 | -$2161.88 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | -$156 | $876.21 | $1386.2 | $665.81 |
| (in millions $) | 31 Jan 2024 | 23 Mar 2023 | 30 Dec 2021 | 30 Dec 2020 |
|---|---|---|---|---|
| Net income | $10569.87 | $7664 | -$435 | |
| Operating activities | ||||
| Depreciation | $7106.17 | $5909 | $6251 | |
| Business acquisitions & disposals | ||||
| Stock-based compensation | ||||
| Total cash flows from operations | $18740.08 | $14478 | $4714 | |
| Investing activities | ||||
| Capital expenditures | -$4963.6 | -$4493 | -$2560 | |
| Investments | $128 | |||
| Total cash flows from investing | -$4858 | -$4819.6 | -$3703 | -$2819 |
| Financing activities | ||||
| Dividends paid | -$3891 | -$2170 | -$1950 | |
| Sale and purchase of stock | ||||
| Net borrowings | $9430.44 | -$7171 | $97 | |
| Total cash flows from financing | -$7538 | -$13750.4 | -$10215 | -$1850 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | -$43 | $278.97 | $560 | $45 |
| Market cap | $103.50B |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 2.11B |
| Revenue | N/A |
|---|---|
| EBITDA | N/A |
| EBIT | N/A |
| Net Income | N/A |
| Revenue Q/Q | 13.83% |
| 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 | 0.92 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | 0.84 |
| Quick ratio | 0.53 |