(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $473 | $540 | $473 | $488 |
Short term investments | $2241 | $1969 | $2121 | |
Net receivables | $4886 | $4861 | $4674 | $4475 |
Inventory | $4178 | $3963 | $3868 | $3739 |
Total current assets | $12152 | $12652 | $11853 | $11675 |
Long term investments | ||||
Property, plant & equipment | $4528 | $4389 | $4280 | $4178 |
Goodwill & intangible assets | $19732 | $19852 | $20068 | |
Total noncurrent assets | $26729 | $26682 | $26757 | |
Total investments | $2241 | $1969 | $2121 | |
Total assets | $39236 | $39381 | $38535 | $38432 |
Current liabilities | ||||
Accounts payable | $3609 | $3497 | $3400 | $3365 |
Deferred revenue | ||||
Short long term debt | $1282 | $995 | $1025 | |
Total current liabilities | $7941 | $8120 | $7613 | $7747 |
Long term debt | $8678 | $9211 | $8192 | $8244 |
Total noncurrent liabilities | $12007 | $11596 | $11616 | |
Total debt | $10493 | $9788 | $9802 | |
Total liabilities | $20119 | $20127 | $19243 | $19396 |
Shareholders' equity | ||||
Retained earnings | $10366 | $10622 | $10605 | $10305 |
Other shareholder equity | -$3946 | -$4069 | -$3946 | $19036 |
Total shareholder equity | $19219 | $19292 | $19036 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $488 | $294 | $297 | $438 |
Short term investments | $2121 | $261 | $271 | $664 |
Net receivables | $4475 | $4076 | $3297 | $2904 |
Inventory | $3739 | $3430 | $2969 | $2109 |
Total current assets | $11675 | $8746 | $7511 | $9178 |
Long term investments | $117 | |||
Property, plant & equipment | $4178 | $3716 | $3506 | $3392 |
Goodwill & intangible assets | $20068 | $20281 | $20606 | $17078 |
Total noncurrent assets | $26757 | $26268 | $26516 | $22646 |
Total investments | $2121 | $261 | $271 | $664 |
Total assets | $38432 | $35014 | $34027 | $31824 |
Current liabilities | ||||
Accounts payable | $3365 | $3072 | $2797 | $1987 |
Deferred revenue | ||||
Short long term debt | $1025 | $334 | $1748 | $1048 |
Total current liabilities | $7747 | $6360 | $7212 | $5881 |
Long term debt | $8244 | $8321 | $7168 | $7336 |
Total noncurrent liabilities | $11616 | $11579 | $10364 | $10970 |
Total debt | $9802 | $9114 | $8916 | $8384 |
Total liabilities | $19396 | $17977 | $17576 | $16851 |
Shareholders' equity | ||||
Retained earnings | $10305 | $8468 | $7594 | $6794 |
Other shareholder equity | $19036 | -$3947 | -$3633 | -$4195 |
Total shareholder equity | $19036 | $17038 | $16413 | $14930 |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $6345 | $5943 | $5967 | |
Cost of revenue | $3725 | |||
Gross Profit | $2446 | $2218 | $2235 | |
Operating activities | ||||
Research & development | $189 | |||
Selling, general & administrative | $1025 | |||
Total operating expenses | $1213 | $1188 | $1120 | |
Operating income | $1030 | |||
Income from continuing operations | ||||
EBIT | $1030 | |||
Income tax expense | $193 | $179 | $141 | |
Interest expense | -$29 | $30 | -$27 | |
Net income | ||||
Net income | $1009 | $821 | $946 | |
Income (for common shares) | $821 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $23196 | $20752 | $17858 | |
Cost of revenue | $13865 | $12408 | ||
Gross Profit | $8434 | $6887 | $5450 | |
Operating activities | ||||
Research & development | $665 | $551 | ||
Selling, general & administrative | $3227 | $3075 | ||
Total operating expenses | $4456 | $3868 | $3626 | |
Operating income | $3019 | $1824 | ||
Income from continuing operations | ||||
EBIT | $3051 | $1890 | ||
Income tax expense | $604 | $445 | $331 | |
Interest expense | -$151 | $144 | $149 | |
Net income | ||||
Net income | $3218 | $2462 | $1410 | |
Income (for common shares) | $2462 | $1410 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $993 | $821 | $945 | |
Operating activities | ||||
Depreciation | $227 | $225 | $231 | |
Business acquisitions & disposals | -$86 | |||
Stock-based compensation | ||||
Total cash flows from operations | $946 | $475 | $1298 | |
Investing activities | ||||
Capital expenditures | -$168 | -$125 | -$221 | |
Investments | -$276 | $150 | -$557 | |
Total cash flows from investing | -$544 | $33 | -$793 | |
Financing activities | ||||
Dividends paid | -$1130 | -$388 | -$368 | -$344 |
Sale and purchase of stock | -$600 | -$138 | ||
Net borrowings | $692 | -$11 | -$24 | |
Total cash flows from financing | -$2692 | -$303 | -$536 | -$364 |
Effect of exchange rate | -$52 | -$33 | $13 | -$2 |
Change in cash and equivalents | -$14 | $67 | -$15 | $140 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $3218 | $2462 | $2144 | $1410 |
Operating activities | ||||
Depreciation | $926 | $954 | $922 | $811 |
Business acquisitions & disposals | -$70 | -$621 | -$1495 | $1208 |
Stock-based compensation | ||||
Total cash flows from operations | $3624 | $2533 | $2163 | $2944 |
Investing activities | ||||
Capital expenditures | -$681 | -$435 | -$575 | -$389 |
Investments | -$1861 | -$19 | $379 | -$441 |
Total cash flows from investing | -$2575 | -$1200 | -$1764 | $397 |
Financing activities | ||||
Dividends paid | -$1379 | -$1299 | -$1219 | -$1175 |
Sale and purchase of stock | -$286 | -$122 | -$1608 | |
Net borrowings | $488 | $300 | $805 | -$503 |
Total cash flows from financing | -$871 | -$1340 | -$535 | -$3258 |
Effect of exchange rate | $16 | $4 | -$5 | -$15 |
Change in cash and equivalents | $194 | -$3 | -$141 | $68 |
Market cap | $148.86B |
---|---|
Enterprise value | N/A |
Shares outstanding | 395.20M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | 7.91% |
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 | 1.20 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 1.02 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.53 |
Quick ratio | 1.00 |