(in millions $) | 1 Dec 2024 | 31 Aug 2024 | 30 May 2024 | 2 Mar 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $1632 | $1657 | ||
Short term investments | ||||
Net receivables | $857 | $802 | $809 | $808 |
Inventory | $1022 | $1026 | $1020 | $1024 |
Total current assets | $4257 | $3996 | $3968 | $4076 |
Long term investments | $107 | $102 | ||
Property, plant & equipment | $1008 | $1010 | $1008 | $1007 |
Goodwill & intangible assets | $3028 | $2891 | ||
Total noncurrent assets | $5327 | $5020 | ||
Total investments | $107 | $102 | ||
Total assets | $9269 | $9323 | $8988 | $9060 |
Current liabilities | ||||
Accounts payable | $313 | $280 | $268 | $281 |
Deferred revenue | $744 | $789 | ||
Short long term debt | $643 | $643 | ||
Total current liabilities | $1427 | $1949 | $1994 | $2116 |
Long term debt | $1790 | $1196 | $1195 | $1208 |
Total noncurrent liabilities | $2144 | $2091 | ||
Total debt | $2036 | $2039 | ||
Total liabilities | $4164 | $4093 | $4085 | $4243 |
Shareholders' equity | ||||
Retained earnings | $6225 | $6298 | $5909 | $5783 |
Other shareholder equity | -$364 | -$437 | -$469 | -$442 |
Total shareholder equity | $5230 | $4903 |
(in millions $) | 1 Dec 2024 | 31 Jan 2024 | 1 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $2472 | $2042 | $2052 | |
Short term investments | ||||
Net receivables | $857 | $900 | $905 | $735 |
Inventory | $1022 | $985 | $858 | $777 |
Total current assets | $4257 | $4809 | $4234 | $3834 |
Long term investments | $81 | $62 | $70 | |
Property, plant & equipment | $1008 | $987 | $910 | $877 |
Goodwill & intangible assets | $1795 | $1771 | $1900 | |
Total noncurrent assets | $3874 | $3864 | $3947 | |
Total investments | $81 | $62 | $70 | |
Total assets | $9269 | $8683 | $8098 | $7781 |
Current liabilities | ||||
Accounts payable | $313 | $286 | $348 | $287 |
Deferred revenue | $757 | $692 | $665 | |
Short long term debt | $639 | $39 | $41 | |
Total current liabilities | $1427 | $2049 | $1407 | $1309 |
Long term debt | $1790 | $1387 | $1793 | $1982 |
Total noncurrent liabilities | $1980 | $2530 | $2688 | |
Total debt | $2026 | $2018 | $2023 | |
Total liabilities | $4164 | $4029 | $3937 | $3997 |
Shareholders' equity | ||||
Retained earnings | $6225 | $5611 | $4554 | $3430 |
Other shareholder equity | -$364 | -$466 | -$454 | -$442 |
Total shareholder equity | $4654 | $4161 | $3784 |
(in millions $) | 31 Jan 2025 | 31 Aug 2024 | 30 May 2024 | 2 Mar 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1217 | $1216 | $1259 | |
Cost of revenue | ||||
Gross Profit | $755 | $763 | $813 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $550 | $586 | $592 | |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$176 | $49 | $57 | |
Interest expense | -$2 | -$2 | $3 | |
Net income | ||||
Net income | $389 | $126 | $172 | |
Income (for common shares) |
(in millions $) | 1 Dec 2024 | 31 Jan 2024 | 1 Dec 2022 | 1 Dec 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $4979 | $5420 | ||
Cost of revenue | ||||
Gross Profit | $3133 | $3450 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $2300 | $2116 | ||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $251 | $161 | ||
Interest expense | -$3 | -$63 | ||
Net income | ||||
Net income | $614 | $1124 | ||
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 | -$819 | -$781 | -$631 | -$511 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$913 | -$753 | -$621 | -$548 |
Effect of exchange rate | $6 | $2 | $8 | |
Change in cash and equivalents | -$674 | -$839 | -$814 | -$723 |
(in millions $) | 1 Dec 2024 | 31 Dec 2023 | 1 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Net income | $1057 | $894 | ||
Operating activities | ||||
Depreciation | $212 | $293 | ||
Business acquisitions & disposals | -$85 | -$178 | ||
Stock-based compensation | $135 | $103 | ||
Total cash flows from operations | $1408 | $1322 | ||
Investing activities | ||||
Capital expenditures | -$196 | -$174 | ||
Investments | -$7 | |||
Total cash flows from investing | -$819 | -$288 | -$251 | -$353 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$635 | -$614 | ||
Net borrowings | ||||
Total cash flows from financing | -$913 | -$687 | -$861 | -$671 |
Effect of exchange rate | $6 | -$2 | -$43 | $3 |
Change in cash and equivalents | -$674 | $431 | -$11 | $301 |
Market cap | $30.28B |
---|---|
Enterprise value | N/A |
Shares outstanding | 172.60M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | N/A |
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 | 2.98 |
Quick ratio | 2.27 |