(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $45414 | $51028 | $43297 | |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $4440 | $4396 | $4366 | $4375 |
Goodwill & intangible assets | $15062 | $15062 | $15065 | |
Total noncurrent assets | ||||
Total investments | $384010 | $380277 | $385605 | |
Total assets | $486433 | $480018 | $481720 | $478464 |
Current liabilities | ||||
Accounts payable | $705 | $668 | $762 | $649 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $1225 | $1383 | $1330 | $1187 |
Long term debt | $48792 | $47216 | $49793 | $49291 |
Total noncurrent liabilities | ||||
Total debt | $47956 | $50361 | $49856 | |
Total liabilities | $423508 | $422037 | $423919 | $420375 |
Shareholders' equity | ||||
Retained earnings | $63698 | $62211 | $61905 | $60945 |
Other shareholder equity | -$6287 | -$9701 | -$9534 | -$8268 |
Total shareholder equity | $57981 | $57801 | $58089 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $43297 | $30856 | $21746 | $40509 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $4375 | $4351 | $4210 | $4287 |
Goodwill & intangible assets | $15065 | $14777 | $14782 | $14653 |
Total noncurrent assets | ||||
Total investments | $385605 | $376613 | $367367 | $339477 |
Total assets | $478464 | $455249 | $432381 | $421602 |
Current liabilities | ||||
Accounts payable | $649 | $527 | $281 | $352 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $1187 | $527 | $9765 | $8249 |
Long term debt | $49291 | $47799 | $34267 | $39871 |
Total noncurrent liabilities | ||||
Total debt | $49856 | $48715 | $43086 | $40539 |
Total liabilities | $420375 | $402667 | $371352 | $361398 |
Shareholders' equity | ||||
Retained earnings | $60945 | $57184 | $51006 | $40088 |
Other shareholder equity | -$8268 | -$9916 | $374 | $3494 |
Total shareholder equity | $58089 | $52582 | $61029 | $60204 |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $10014 | $9506 | $9506 | |
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 | $441 | $54 | $226 | |
Interest expense | ||||
Net income | ||||
Net income | $1692 | $531 | $639 | |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $36787 | $28403 | $32379 | $18259 |
Cost of revenue | ||||
Gross Profit | $28403 | $32379 | $18259 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $17678 | $14997 | $13060 | |
Total operating expenses | $19163 | $16570 | $15056 | |
Operating income | $9240 | $15809 | $3203 | |
Income from continuing operations | ||||
EBIT | $9240 | $15805 | $3200 | |
Income tax expense | $1158 | $1880 | $3415 | $486 |
Interest expense | $3120 | |||
Net income | ||||
Net income | $4582 | $7360 | $12390 | $2714 |
Income (for common shares) | $7044 | $11965 | $2375 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $597 | $1280 | $706 | |
Operating activities | ||||
Depreciation | $811 | $806 | $798 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $105 | $193 | $141 | |
Total cash flows from operations | $6243 | $3010 | $7100 | |
Investing activities | ||||
Capital expenditures | -$289 | -$247 | -$261 | |
Investments | -$6379 | $2181 | -$9054 | |
Total cash flows from investing | -$12161 | -$7532 | $1675 | -$9690 |
Financing activities | ||||
Dividends paid | -$871 | -$289 | -$292 | -$290 |
Sale and purchase of stock | -$68 | -$168 | -$88 | |
Net borrowings | -$2457 | $902 | -$673 | |
Total cash flows from financing | $2414 | -$2384 | $3062 | $1041 |
Effect of exchange rate | ||||
Change in cash and equivalents | $5964 | -$3673 | $7747 | -$1549 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $4887 | $7360 | $12390 | $2714 |
Operating activities | ||||
Depreciation | $3226 | $3210 | $3481 | $3501 |
Business acquisitions & disposals | -$2785 | -$1176 | -$669 | -$7 |
Stock-based compensation | $513 | $314 | $331 | $203 |
Total cash flows from operations | $20575 | $13809 | $12310 | $16699 |
Investing activities | ||||
Capital expenditures | -$961 | -$934 | -$698 | -$710 |
Investments | -$14705 | -$19412 | -$22849 | -$5898 |
Total cash flows from investing | -$21920 | -$29738 | -$31501 | -$14841 |
Financing activities | ||||
Dividends paid | -$1159 | -$1178 | -$1422 | -$740 |
Sale and purchase of stock | -$409 | -$4653 | -$7297 | -$90 |
Net borrowings | $240 | $8423 | $3554 | -$16480 |
Total cash flows from financing | $13844 | $25131 | $474 | $25164 |
Effect of exchange rate | ||||
Change in cash and equivalents | $12499 | $9202 | -$18717 | $27022 |
Market cap | $66.87B |
---|---|
Enterprise value | N/A |
Shares outstanding | 381.50M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | 6.92% |
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 | 7.24 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |