(in millions $) | 15 Mar 2024 | 2 Nov 2023 | 8 Aug 2023 | 30 Jul 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $4148 | $4261 | $4157 | |
Short term investments | $667 | $684 | $742 | |
Net receivables | $841 | $561 | $603 | $603 |
Inventory | $1782 | $1913 | $1868 | $1868 |
Total current assets | $7438 | $7419 | $7370 | $7370 |
Long term investments | $38373 | $38176 | $37916 | |
Property, plant & equipment | $26416 | $26621 | $26311 | $26311 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $45811 | $45595 | $45286 | $45286 |
Current liabilities | ||||
Accounts payable | $1503 | $1584 | $1525 | $1525 |
Deferred revenue | ||||
Short long term debt | $11 | $8 | $13 | |
Total current liabilities | $2356 | $2418 | $2270 | $2270 |
Long term debt | $4715 | $4767 | $4761 | $4761 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $22470 | $22575 | $22447 | $22447 |
Shareholders' equity | ||||
Retained earnings | -$6713 | -$7016 | -$7208 | -$7208 |
Other shareholder equity | $62 | $44 | $56 | |
Total shareholder equity | $23341 | $23020 | $22839 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $2952 | $2994 | $5280 | $5188 |
Short term investments | $745 | |||
Net receivables | $1178 | $906 | $942 | $766 |
Inventory | $1782 | $1781 | $1734 | $1878 |
Total current assets | $7438 | $8465 | $8249 | $8143 |
Long term investments | $37500 | $5008 | $5098 | |
Property, plant & equipment | $26416 | $25821 | $24954 | $24628 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $38363 | |||
Total investments | ||||
Total assets | $45811 | $45965 | $46890 | $46506 |
Current liabilities | ||||
Accounts payable | $678 | $741 | $539 | $929 |
Deferred revenue | ||||
Short long term debt | $13 | $9 | $7 | |
Total current liabilities | $2356 | $3120 | $2086 | $2220 |
Long term debt | $5180 | $5262 | $5396 | $5291 |
Total noncurrent liabilities | $12576 | |||
Total debt | $5364 | |||
Total liabilities | $22470 | $23194 | $14583 | $14796 |
Shareholders' equity | ||||
Retained earnings | -$6713 | -$7282 | -$6566 | -$7949 |
Other shareholder equity | $62 | $64 | $15 | $52 |
Total shareholder equity | $22771 | $23857 | $23341 |
(in millions $) | 15 Mar 2024 | 2 Nov 2023 | 8 Aug 2023 | 30 Jul 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $3059 | $2862 | $2833 | |
Cost of revenue | $2139 | $1915 | $1937 | |
Gross Profit | $920 | $947 | $896 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $29 | $30 | $28 | |
Total operating expenses | $2273 | $2031 | $2066 | |
Operating income | $786 | $831 | $767 | |
Income from continuing operations | ||||
EBIT | $839 | $899 | $825 | |
Income tax expense | $174 | $218 | $264 | |
Interest expense | ||||
Net income | ||||
Net income | $479 | $368 | $305 | |
Income (for common shares) | $479 | $368 | $305 |
(in millions $) | 31 Jan 2024 | 17 Mar 2023 | 31 Jan 2022 | 30 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $11397 | $11013 | $12595 | |
Cost of revenue | $7497 | $7418 | ||
Gross Profit | $3465 | $3516 | $5177 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $159 | $193 | ||
Total operating expenses | $586 | $8011 | $7714 | |
Operating income | $3002 | $4881 | ||
Income from continuing operations | ||||
EBIT | $3260 | $4881 | ||
Income tax expense | $861 | $664 | $1332 | |
Interest expense | $73 | -$325 | ||
Net income | ||||
Net income | $1272 | $432 | $2324 | |
Income (for common shares) | $432 | $2324 |
(in millions $) | 15 Mar 2024 | 2 Nov 2023 | 8 Aug 2023 | 30 Jul 2023 |
---|---|---|---|---|
Net income | $479 | $368 | $305 | |
Operating activities | ||||
Depreciation | $564 | $504 | $480 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $997 | $1127 | $832 | |
Investing activities | ||||
Capital expenditures | -$861 | -$768 | -$769 | |
Investments | ||||
Total cash flows from investing | -$766 | -$689 | -$743 | -$1361 |
Financing activities | ||||
Dividends paid | -$349 | |||
Sale and purchase of stock | ||||
Net borrowings | -$89 | -$170 | -$125 | |
Total cash flows from financing | -$342 | -$333 | -$309 | -$530 |
Effect of exchange rate | ||||
Change in cash and equivalents | $4148 | $4261 | $4157 | -$283 |
(in millions $) | 31 Jan 2024 | 17 Mar 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Net income | $432 | $2022 | $2324 | |
Operating activities | ||||
Depreciation | $1997 | $2162 | $1832 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $3481 | $4378 | $5417 | |
Investing activities | ||||
Capital expenditures | -$3049 | -$2435 | -$2054 | |
Investments | $474 | $361 | ||
Total cash flows from investing | -$2816 | -$1711 | -$1897 | -$1286 |
Financing activities | ||||
Dividends paid | -$700 | -$634 | -$547 | |
Sale and purchase of stock | ||||
Net borrowings | -$403 | $104 | -$337 | |
Total cash flows from financing | -$1205 | -$2604 | -$2388 | -$2254 |
Effect of exchange rate | -$3 | -$1 | -$3 | |
Change in cash and equivalents | -$292 | -$840 | $92 | $1874 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | 10.27% |
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 | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 3.16 |
Quick ratio | 2.40 |