| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $12107 | $18447 | $16967 | |
| Short term investments | $3338 | $3737 | $5706 | |
| Net receivables | $11820 | $8370 | $15100 | $16966 |
| Inventory | $9718 | $9469 | $17603 | $16528 |
| Total current assets | $38649 | $37352 | $59589 | $59799 |
| Long term investments | $38129 | $38705 | $38000 | |
| Property, plant & equipment | $7254 | $7095 | $12345 | $12494 |
| Goodwill & intangible assets | $13253 | $18851 | $19080 | |
| Total noncurrent assets | $85838 | $104353 | $103246 | |
| Total investments | $41467 | $42442 | $43706 | |
| Total assets | $126698 | $123190 | $163942 | $163045 |
| Current liabilities | ||||
| Accounts payable | $5859 | $7707 | $15184 | $15408 |
| Deferred revenue | $16096 | $22015 | $21016 | |
| Short long term debt | $1700 | $1032 | $1253 | |
| Total current liabilities | $34093 | $32750 | $51087 | $50876 |
| Long term debt | $18240 | $17973 | $19493 | $19711 |
| Total noncurrent liabilities | $71597 | $81751 | $83590 | |
| Total debt | $19673 | $20525 | $20964 | |
| Total liabilities | $107825 | $104347 | $132838 | $135667 |
| Shareholders' equity | ||||
| Retained earnings | $78889 | $77349 | $88065 | $86527 |
| Other shareholder equity | $20524 | -$4035 | -$5603 | $27378 |
| Total shareholder equity | $18598 | $29855 | $27378 | |
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $16967 | $17262 | $15770 | $36630 |
| Short term investments | $5706 | $7609 | $12297 | $7319 |
| Net receivables | $16966 | $21064 | $15620 | $27719 |
| Inventory | $16528 | $17403 | $15847 | $15890 |
| Total current assets | $59799 | $66234 | $66348 | $88412 |
| Long term investments | $38000 | $36048 | $42209 | $42549 |
| Property, plant & equipment | $12494 | $14478 | $15609 | $44662 |
| Goodwill & intangible assets | $19080 | $33423 | $35512 | $35298 |
| Total noncurrent assets | $103246 | $121554 | $132526 | $165040 |
| Total investments | $43706 | $43657 | $54506 | $49868 |
| Total assets | $163045 | $187788 | $198874 | $253452 |
| Current liabilities | ||||
| Accounts payable | $15408 | $18644 | $16243 | $16476 |
| Deferred revenue | $21016 | $20124 | $19361 | $20016 |
| Short long term debt | $1253 | $3757 | $4361 | $4778 |
| Total current liabilities | $50876 | $56947 | $51953 | $56069 |
| Long term debt | $19711 | $28593 | $30824 | $70288 |
| Total noncurrent liabilities | $83590 | $93259 | $105309 | $160309 |
| Total debt | $20964 | $32350 | $35185 | $75066 |
| Total liabilities | $135667 | $151422 | $157262 | $216378 |
| Shareholders' equity | ||||
| Retained earnings | $86527 | $84693 | $85110 | $92247 |
| Other shareholder equity | $27378 | $36366 | $1582 | -$9749 |
| Total shareholder equity | $27378 | $36366 | $40310 | $35552 |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $9842 | $9094 | $16053 | $19423 |
| Cost of revenue | $5575 | $11620 | ||
| Gross Profit | $3391 | $3519 | $4433 | $4731 |
| Operating activities | ||||
| Research & development | $300 | $507 | ||
| Selling, general & administrative | $924 | $2269 | ||
| Total operating expenses | $2025 | $1966 | $3758 | $3833 |
| Operating income | $1553 | $675 | ||
| Income from continuing operations | ||||
| EBIT | $1639 | $2133 | ||
| Income tax expense | $198 | $125 | $318 | $421 |
| Interest expense | $572 | $248 | $278 | |
| Net income | ||||
| Net income | $1852 | $1266 | $1537 | $1591 |
| Income (for common shares) | $1266 | $1537 | ||
| (in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $67954 | $76555 | $74196 | $79619 |
| Cost of revenue | $55535 | $53896 | $60421 | |
| Gross Profit | $16444 | $21020 | $20300 | $19198 |
| Operating activities | ||||
| Research & development | $2813 | $2497 | $2565 | |
| Selling, general & administrative | $12781 | $11707 | $12621 | |
| Total operating expenses | $13988 | $19301 | $16623 | $19684 |
| Operating income | $1719 | $3677 | -$486 | |
| Income from continuing operations | ||||
| EBIT | $2308 | -$4930 | $8503 | |
| Income tax expense | $1162 | $476 | -$286 | -$474 |
| Interest expense | $1607 | $1876 | $3273 | |
| Net income | ||||
| Net income | $9186 | $225 | -$6520 | $5704 |
| Income (for common shares) | -$64 | -$6757 | $5230 | |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
|---|---|---|---|---|
| Net income | $1266 | $1537 | $1592 | |
| Operating activities | ||||
| Depreciation | $50 | $523 | $534 | |
| Business acquisitions & disposals | $74 | $2610 | $1967 | |
| Stock-based compensation | ||||
| Total cash flows from operations | $913 | $992 | $3141 | |
| Investing activities | ||||
| Capital expenditures | -$32 | -$380 | -$518 | |
| Investments | $176 | -$1141 | $254 | |
| Total cash flows from investing | -$1987 | -$4286 | $808 | $1684 |
| Financing activities | ||||
| Dividends paid | -$702 | -$308 | -$86 | -$88 |
| Sale and purchase of stock | -$2301 | -$322 | -$288 | |
| Net borrowings | -$279 | -$335 | -$149 | |
| Total cash flows from financing | -$4551 | -$2888 | -$204 | -$395 |
| Effect of exchange rate | -$58 | |||
| Change in cash and equivalents | -$3183 | -$6342 | $1534 | $4642 |
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | $9481 | $225 | -$6520 | $5704 |
| Operating activities | ||||
| Depreciation | $2079 | $3544 | $3009 | $6018 |
| Business acquisitions & disposals | $8639 | $4702 | $24952 | $20928 |
| Stock-based compensation | ||||
| Total cash flows from operations | $5179 | $5916 | $3332 | $3597 |
| Investing activities | ||||
| Capital expenditures | -$1506 | -$1275 | -$1194 | -$1759 |
| Investments | -$986 | -$876 | -$1290 | -$1372 |
| Total cash flows from investing | $3977 | $2270 | $21308 | $16642 |
| Financing activities | ||||
| Dividends paid | -$589 | -$639 | -$575 | -$648 |
| Sale and purchase of stock | -$1233 | -$1048 | ||
| Net borrowings | -$3404 | -$2597 | -$44063 | -$19016 |
| Total cash flows from financing | -$8613 | -$5585 | -$45177 | -$19852 |
| Effect of exchange rate | $145 | |||
| Change in cash and equivalents | $664 | $2232 | -$20750 | $531 |
| Market cap | $328.88B |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 1.08B |
| Revenue | $54.41B |
|---|---|
| EBITDA | N/A |
| EBIT | N/A |
| Net Income | $6.25B |
| Revenue Q/Q | -43.26% |
| Revenue Y/Y | -22.62% |
| P/E ratio | 52.65 |
|---|---|
| EV/Sales | N/A |
| EV/EBITDA | N/A |
| EV/EBIT | N/A |
| P/S ratio | 6.04 |
| P/B ratio | N/A |
| Book/Share | N/A |
| Cash/Share | N/A |
| EPS | $5.77 |
|---|---|
| ROA | 4.33% |
| ROE | N/A |
| Debt/Equity | 4.96 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | 1.13 |
| Quick ratio | 0.85 |