(in millions $) | 1 Dec 2024 | 31 Aug 2024 | 30 Jul 2024 | 2 Mar 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $2878 | $2517 | ||
Short term investments | ||||
Net receivables | $5117 | $7113 | $6977 | $6137 |
Inventory | $7720 | $7790 | $7512 | $6928 |
Total current assets | $20760 | $19315 | $18593 | $16858 |
Long term investments | ||||
Property, plant & equipment | $2914 | $3955 | $3937 | $3972 |
Goodwill & intangible assets | $8606 | $8590 | ||
Total noncurrent assets | $18744 | $18840 | ||
Total investments | ||||
Total assets | $39909 | $38059 | $37433 | $35846 |
Current liabilities | ||||
Accounts payable | $16903 | $15447 | $14362 | $13255 |
Deferred revenue | ||||
Short long term debt | $1396 | $265 | ||
Total current liabilities | $28687 | $27043 | $24839 | $23857 |
Long term debt | $8263 | $8229 | $9327 | $9301 |
Total noncurrent liabilities | $12408 | $13510 | ||
Total debt | $9625 | $9592 | ||
Total liabilities | $41232 | $39451 | $38349 | $37486 |
Shareholders' equity | ||||
Retained earnings | -$2676 | -$2729 | -$2257 | -$2771 |
Other shareholder equity | -$1323 | -$428 | -$343 | -$469 |
Total shareholder equity | -$1392 | -$916 |
(in millions $) | 1 Dec 2024 | 31 Jan 2024 | 1 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $3232 | $3145 | $4299 | |
Short term investments | ||||
Net receivables | $5117 | $4237 | $4546 | $5511 |
Inventory | $7720 | $6862 | $7595 | $7930 |
Total current assets | $20760 | $17977 | $19801 | $22170 |
Long term investments | ||||
Property, plant & equipment | $2914 | $2827 | $2774 | $2546 |
Goodwill & intangible assets | $8591 | $8541 | $6803 | |
Total noncurrent assets | $19027 | $18786 | $16440 | |
Total investments | ||||
Total assets | $39909 | $37004 | $38587 | $38610 |
Current liabilities | ||||
Accounts payable | $16903 | $14046 | $15284 | $16075 |
Deferred revenue | ||||
Short long term debt | $230 | $218 | $1106 | |
Total current liabilities | $28687 | $24488 | $26153 | $29096 |
Long term debt | $8263 | $9254 | $10796 | $6386 |
Total noncurrent liabilities | $13585 | $15352 | $11164 | |
Total debt | $9484 | $11014 | $7492 | |
Total liabilities | $41232 | $38073 | $41505 | $40260 |
Shareholders' equity | ||||
Retained earnings | -$2676 | -$2361 | -$4413 | -$2461 |
Other shareholder equity | -$1323 | -$223 | -$2918 | -$260 |
Total shareholder equity | -$1069 | -$2918 | -$1650 |
(in millions $) | 1 Dec 2024 | 31 Aug 2024 | 30 May 2024 | 2 Mar 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $14055 | $13519 | $12800 | $13185 |
Cost of revenue | ||||
Gross Profit | $3001 | $2906 | $3023 | $2888 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $1877 | $1898 | $1978 | $1863 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$44 | $187 | $190 | $171 |
Interest expense | -$111 | -$122 | -$116 | |
Net income | ||||
Net income | $906 | $640 | $607 | $622 |
Income (for common shares) |
(in millions $) | 1 Dec 2024 | 31 Jan 2024 | 1 Dec 2022 | 1 Dec 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $53559 | $62983 | ||
Cost of revenue | ||||
Gross Profit | $11818 | $12335 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $7616 | $7085 | ||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $504 | $1238 | ||
Interest expense | -$235 | |||
Net income | ||||
Net income | $2775 | $3203 | ||
Income (for common shares) |
(in millions $) | 1 Dec 2024 | 31 Aug 2024 | 30 May 2024 | 2 Mar 2024 |
---|---|---|---|---|
Net income | ||||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | ||||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$646 | -$514 | -$277 | -$228 |
Financing activities | ||||
Dividends paid | -$1075 | -$812 | -$544 | -$275 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$3082 | -$1966 | -$1140 | -$708 |
Effect of exchange rate | ||||
Change in cash and equivalents | $21 | -$354 | -$715 | -$815 |
(in millions $) | 1 Dec 2024 | 31 Dec 2023 | 1 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Net income | $3263 | $6503 | ||
Operating activities | ||||
Depreciation | $850 | $785 | ||
Business acquisitions & disposals | -$7 | -$854 | ||
Stock-based compensation | $438 | $330 | ||
Total cash flows from operations | $3571 | $6409 | ||
Investing activities | ||||
Capital expenditures | -$593 | -$582 | ||
Investments | $10 | $424 | ||
Total cash flows from investing | -$646 | -$590 | -$3549 | -$1012 |
Financing activities | ||||
Dividends paid | -$1075 | -$1037 | -$1037 | -$938 |
Sale and purchase of stock | -$199 | -$6300 | ||
Net borrowings | -$1455 | $1276 | ||
Total cash flows from financing | -$3082 | -$2894 | -$2068 | -$5962 |
Effect of exchange rate | ||||
Change in cash and equivalents | $21 | $87 | -$1154 | -$565 |
Market cap | $21.79B |
---|---|
Enterprise value | N/A |
Shares outstanding | 963.72M |
Revenue | $53.56B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $2.77B |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | 7.85 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 0.41 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | $2.88 |
---|---|
ROA | 7.34% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.72 |
Quick ratio | 0.45 |