| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $4110 | $3877 | $2741 | |
| Short term investments | $124 | $589 | $1127 | |
| Net receivables | $3550 | $3812 | $3748 | $3130 |
| Inventory | $1467 | $1486 | $1452 | $1314 |
| Total current assets | $11062 | $11588 | $11579 | $10159 |
| Long term investments | $3022 | $3247 | $3457 | |
| Property, plant & equipment | $43548 | $43147 | $42700 | $42412 |
| Goodwill & intangible assets | $15732 | $15734 | $15736 | |
| Total noncurrent assets | $63609 | $63390 | $63375 | |
| Total investments | $3146 | $3836 | $4584 | |
| Total assets | $75368 | $75197 | $74969 | $73498 |
| Current liabilities | ||||
| Accounts payable | $4545 | $4876 | $4541 | $4516 |
| Deferred revenue | $8634 | $8541 | $8420 | |
| Short long term debt | $3725 | $3551 | $3742 | |
| Total current liabilities | $28118 | $28759 | $28478 | $26477 |
| Long term debt | $14373 | $21086 | $22758 | $17071 |
| Total noncurrent liabilities | $34052 | $35340 | $36121 | |
| Total debt | $24811 | $26309 | $27281 | |
| Total liabilities | $61722 | $62811 | $63818 | $62522 |
| Shareholders' equity | ||||
| Retained earnings | $7940 | $6765 | $5622 | $5650 |
| Other shareholder equity | -$5691.07 | -$5740 | -$5793 | $10976 |
| Total shareholder equity | $12386 | $11151 | $11105 | |
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $2741 | $3266 | $7933 | $8307 |
| Short term investments | $1127 | $3268 | $3386 | $5789 |
| Net receivables | $3130 | $3176 | $2404 | $1396 |
| Inventory | $1314 | $1424 | $1098 | $732 |
| Total current assets | $10159 | $13011 | $15940 | $17404 |
| Long term investments | $3457 | $2128 | $2185 | $3221 |
| Property, plant & equipment | $42412 | $40145 | $35986 | $32262 |
| Goodwill & intangible assets | $15736 | $15745 | $15754 | $15764 |
| Total noncurrent assets | $63375 | $59277 | $56519 | $54592 |
| Total investments | $4584 | $5396 | $5571 | $9010 |
| Total assets | $73498 | $72275 | $72459 | $71996 |
| Current liabilities | ||||
| Accounts payable | $4516 | $5106 | $4240 | $2840 |
| Deferred revenue | $8420 | $7882 | $7559 | $7182 |
| Short long term debt | $3742 | $3073 | $2485 | $2410 |
| Total current liabilities | $26477 | $25941 | $20966 | $15927 |
| Long term debt | $17071 | $20671 | $32194 | $33138 |
| Total noncurrent liabilities | $36121 | $39766 | $47606 | $54535 |
| Total debt | $27281 | $30610 | $34679 | $35548 |
| Total liabilities | $62522 | $65819 | $68572 | $70462 |
| Shareholders' equity | ||||
| Retained earnings | $5650 | $1170 | -$148 | -$428 |
| Other shareholder equity | $10976 | $6456 | -$7130 | -$9038 |
| Total shareholder equity | $11105 | $6582 | $3887 | $1534 |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $15677 | $16658 | $13748 | $14223 |
| Cost of revenue | $8620 | $6698 | ||
| Gross Profit | $7952 | $8038 | $7050 | $7133 |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $4012 | $3791 | ||
| Total operating expenses | $6555 | $5771 | $6436 | $5810 |
| Operating income | $2267 | $614 | ||
| Income from continuing operations | ||||
| EBIT | $1961 | $327 | ||
| Income tax expense | $289 | $468 | $85 | $238 |
| Interest expense | $177 | $188 | $205 | $1011 |
| Net income | ||||
| Net income | $1272 | $1305 | $37 | $2037 |
| Income (for common shares) | $1305 | $37 | ||
| (in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $58048 | $50582 | $17095 | |
| Cost of revenue | $24893 | $8798 | ||
| Gross Profit | $29289 | $25689 | $8297 | |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $11902 | $8754 | ||
| Total operating expenses | $22904 | $22028 | $20766 | |
| Operating income | $3661 | -$12469 | ||
| Income from continuing operations | ||||
| EBIT | $2943 | -$14658 | ||
| Income tax expense | $999 | $596 | -$3202 | |
| Interest expense | $429 | $1029 | $929 | |
| Net income | ||||
| Net income | $4609 | $1318 | -$12385 | |
| Income (for common shares) | $1318 | -$12385 | ||
| (in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 | 30 Sep 2023 |
|---|---|---|---|---|
| Net income | $1305 | $37 | $1108 | |
| Operating activities | ||||
| Depreciation | ||||
| Business acquisitions & disposals | -$152 | |||
| Stock-based compensation | ||||
| Total cash flows from operations | $2449 | $2408 | $1076 | |
| Investing activities | ||||
| Capital expenditures | -$1309 | -$1193 | -$1269 | |
| Investments | $467 | $546 | $1226 | |
| Total cash flows from investing | -$809 | -$637 | -$3148 | -$131 |
| Financing activities | ||||
| Dividends paid | -$64 | -$64 | -$128 | -$64 |
| Sale and purchase of stock | ||||
| Net borrowings | -$1437 | -$712 | -$724 | |
| Total cash flows from financing | -$1512 | -$787 | -$3395 | -$800 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | $128 | $984 | -$78 | $145 |
| (in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | $1318 | $280 | -$12385 | |
| Operating activities | ||||
| Depreciation | $2107 | $1998 | $2312 | |
| Business acquisitions & disposals | ||||
| Stock-based compensation | ||||
| Total cash flows from operations | $6363 | $3264 | -$3793 | |
| Investing activities | ||||
| Capital expenditures | -$6366 | -$3247 | -$1899 | |
| Investments | -$770 | $2381 | -$7426 | |
| Total cash flows from investing | -$3148 | -$6924 | -$898 | -$9238 |
| Financing activities | ||||
| Dividends paid | -$128 | -$260 | ||
| Sale and purchase of stock | -$344 | |||
| Net borrowings | -$4475 | -$3932 | $17492 | |
| Total cash flows from financing | -$3395 | -$4535 | -$3852 | $19356 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | -$78 | -$5096 | -$1486 | $6325 |
| Market cap | $37.03B |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 645.28M |
| Revenue | $60.31B |
|---|---|
| EBITDA | N/A |
| EBIT | N/A |
| Net Income | $4.65B |
| Revenue Q/Q | 1.22% |
| Revenue Y/Y | 5.32% |
| P/E ratio | 7.96 |
|---|---|
| EV/Sales | N/A |
| EV/EBITDA | N/A |
| EV/EBIT | N/A |
| P/S ratio | 0.61 |
| P/B ratio | N/A |
| Book/Share | N/A |
| Cash/Share | N/A |
| EPS | $7.21 |
|---|---|
| ROA | 6.22% |
| ROE | N/A |
| Debt/Equity | 5.63 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | 0.39 |
| Quick ratio | 0.34 |