(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $831 | $1284 | $935 | |
Short term investments | ||||
Net receivables | $9915 | $10239 | $10044 | $9958 |
Inventory | $1776 | $1800 | $1903 | $2021 |
Total current assets | $16662 | $15173 | $15282 | $14927 |
Long term investments | $1185 | $1207 | $1233 | |
Property, plant & equipment | $31248 | $30818 | $30307 | $29922 |
Goodwill & intangible assets | $9963 | $9967 | $9945 | |
Total noncurrent assets | $42206 | $41680 | $41284 | |
Total investments | $1185 | $1207 | $1233 | |
Total assets | $59459 | $57379 | $56962 | $56211 |
Current liabilities | ||||
Accounts payable | $4235 | $4029 | $4735 | $4233 |
Deferred revenue | ||||
Short long term debt | $4574 | $3028 | $2424 | |
Total current liabilities | $14900 | $14301 | $13141 | $12655 |
Long term debt | $38283 | $38200 | $37163 | $37169 |
Total noncurrent liabilities | $41739 | $42551 | $42496 | |
Total debt | $42774 | $42103 | $41496 | |
Total liabilities | $61641 | $56040 | $58577 | $57985 |
Shareholders' equity | ||||
Retained earnings | -$1807 | -$1170 | -$1185 | -$1352 |
Other shareholder equity | -$2182 | -$433 | -$410 | -$1774 |
Total shareholder equity | -$1600 | -$1615 | -$1774 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $935 | $908 | $1451 | $1793 |
Short term investments | $116 | |||
Net receivables | $9958 | $8891 | $8095 | $7051 |
Inventory | $2021 | $2068 | $1986 | $2025 |
Total current assets | $14927 | $13643 | $13542 | $12333 |
Long term investments | $1233 | $1204 | $886 | $810 |
Property, plant & equipment | $29922 | $27640 | $26176 | $25223 |
Goodwill & intangible assets | $9945 | $9653 | $9540 | $8578 |
Total noncurrent assets | $41284 | $38795 | $37200 | $35157 |
Total investments | $1233 | $1204 | $886 | $810 |
Total assets | $56211 | $52438 | $50742 | $47490 |
Current liabilities | ||||
Accounts payable | $4233 | $4239 | $4111 | $3535 |
Deferred revenue | ||||
Short long term debt | $2424 | $370 | $237 | $209 |
Total current liabilities | $12655 | $9902 | $9582 | $8704 |
Long term debt | $37169 | $37714 | $36097 | $32468 |
Total noncurrent liabilities | $42496 | $42609 | $39671 | $35894 |
Total debt | $41496 | $39836 | $36334 | $32677 |
Total liabilities | $57985 | $55205 | $49253 | $44598 |
Shareholders' equity | ||||
Retained earnings | -$1352 | -$2280 | -$532 | $777 |
Other shareholder equity | -$1774 | -$2767 | -$404 | -$502 |
Total shareholder equity | -$1774 | -$2767 | -$933 | $572 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $17487 | $17492 | $17303 | |
Cost of revenue | $10319 | |||
Gross Profit | $14830 | $7173 | $14719 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $12420 | $4442 | $11918 | |
Operating income | $2731 | |||
Income from continuing operations | ||||
EBIT | $2517 | |||
Income tax expense | $424 | $550 | $484 | |
Interest expense | -$500 | $506 | -$463 | |
Net income | ||||
Net income | $1270 | $1461 | $1607 | |
Income (for common shares) | $1461 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $64968 | $60233 | $51533 | |
Cost of revenue | $37056 | $32243 | ||
Gross Profit | $55066 | $23177 | $19290 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $45439 | $14124 | $12028 | |
Operating income | $9053 | $7262 | ||
Income from continuing operations | ||||
EBIT | $9130 | $6381 | ||
Income tax expense | $1615 | $1746 | $1043 | |
Interest expense | -$1916 | $1741 | $1584 | |
Net income | ||||
Net income | $5242 | $5643 | $3754 | |
Income (for common shares) | $5643 | $3754 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Net income | $1461 | $1591 | ||
Operating activities | ||||
Depreciation | $819 | $795 | ||
Business acquisitions & disposals | -$34 | $214 | ||
Stock-based compensation | $112 | $87 | ||
Total cash flows from operations | $1971 | $2469 | ||
Investing activities | ||||
Capital expenditures | -$1281 | -$1118 | ||
Investments | -$16 | $2 | ||
Total cash flows from investing | -$3587 | -$1332 | -$903 | -$5317 |
Financing activities | ||||
Dividends paid | -$525 | -$171 | -$185 | -$661 |
Sale and purchase of stock | -$1367 | -$1180 | ||
Net borrowings | $647 | $497 | ||
Total cash flows from financing | -$2419 | -$1093 | -$1216 | -$4094 |
Effect of exchange rate | $4 | $1 | -$1 | $7 |
Change in cash and equivalents | $1953 | -$453 | $349 | $27 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $5643 | $6956 | $3754 | |
Operating activities | ||||
Depreciation | $2969 | $2853 | $2721 | |
Business acquisitions & disposals | $1013 | $1055 | -$500 | |
Stock-based compensation | $341 | $440 | $362 | |
Total cash flows from operations | $8522 | $8959 | $9232 | |
Investing activities | ||||
Capital expenditures | -$4395 | -$3577 | -$2835 | |
Investments | $14 | -$117 | -$20 | |
Total cash flows from investing | -$5317 | -$3389 | -$2643 | -$3393 |
Financing activities | ||||
Dividends paid | -$661 | -$653 | -$624 | -$153 |
Sale and purchase of stock | -$7000 | -$8215 | -$441 | |
Net borrowings | $3234 | $3217 | -$3252 | |
Total cash flows from financing | -$4094 | -$5656 | -$6655 | -$4677 |
Effect of exchange rate | $7 | -$20 | -$3 | $10 |
Change in cash and equivalents | $27 | -$543 | -$342 | $1172 |
Market cap | $84.03B |
---|---|
Enterprise value | N/A |
Shares outstanding | 258.07M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | 7.86% |
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 | -32.69 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.12 |
Quick ratio | 1.00 |