(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $10083 | $10911 | $5933 | |
Short term investments | $255 | $60 | $53 | |
Net receivables | $3528 | $3575 | $4750 | $4750 |
Inventory | $4039 | $4060 | $4897 | $4822 |
Total current assets | $16299 | $19515 | $21613 | $16379 |
Long term investments | ||||
Property, plant & equipment | $8135 | $8082 | $9816 | $9918 |
Goodwill & intangible assets | $7584 | $16914 | $17153 | |
Total noncurrent assets | $23862 | $33630 | $34201 | |
Total investments | $255 | $60 | $53 | |
Total assets | $40875 | $43377 | $55243 | $50580 |
Current liabilities | ||||
Accounts payable | $2689 | $2813 | $3372 | $3245 |
Deferred revenue | ||||
Short long term debt | $1471 | $1047 | $3172 | |
Total current liabilities | $11391 | $14345 | $13156 | $15297 |
Long term debt | $11319 | $12224 | $21110 | $13088 |
Total noncurrent liabilities | $25044 | $37154 | $30415 | |
Total debt | $13695 | $22157 | $16794 | |
Total liabilities | $36233 | $39389 | $50310 | $45712 |
Shareholders' equity | ||||
Retained earnings | $36459 | $35475 | $37472 | $37479 |
Other shareholder equity | -$5224 | -$5567 | -$6826 | $4868 |
Total shareholder equity | $3916 | $4866 | $4807 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $5933 | $3655 | $4564 | $4634 |
Short term investments | $53 | $238 | $201 | $404 |
Net receivables | $4750 | $4532 | $4660 | $4705 |
Inventory | $4822 | $5372 | $4985 | $4239 |
Total current assets | $16379 | $14688 | $15403 | $14982 |
Long term investments | $214 | |||
Property, plant & equipment | $9918 | $10007 | $10287 | $10285 |
Goodwill & intangible assets | $17153 | $17489 | $18774 | $19637 |
Total noncurrent assets | $34201 | $31767 | $31669 | $32362 |
Total investments | $53 | $238 | $201 | $404 |
Total assets | $50580 | $46455 | $47072 | $47344 |
Current liabilities | ||||
Accounts payable | $3245 | $3183 | $2994 | $2561 |
Deferred revenue | ||||
Short long term debt | $3172 | $2199 | $1570 | $1062 |
Total current liabilities | $15297 | $9523 | $9035 | $7948 |
Long term debt | $13088 | $14001 | $16647 | $18598 |
Total noncurrent liabilities | $30415 | $22162 | $22920 | $26465 |
Total debt | $16794 | $16780 | $18217 | $19660 |
Total liabilities | $45712 | $31685 | $31955 | $34413 |
Shareholders' equity | ||||
Retained earnings | $37479 | $47950 | $45821 | $43761 |
Other shareholder equity | $4868 | $14770 | -$6750 | -$7661 |
Total shareholder equity | $4807 | $14722 | $15046 | $12867 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $6294 | $6255 | $8003 | $8013 |
Cost of revenue | $3571 | $4329 | ||
Gross Profit | $2666 | $2684 | $3674 | $3335 |
Operating activities | ||||
Research & development | $280 | $437 | ||
Selling, general & administrative | $1132 | $1736 | ||
Total operating expenses | $1310 | $1412 | $2173 | $2092 |
Operating income | $1272 | $1501 | ||
Income from continuing operations | ||||
EBIT | $1348 | $1618 | ||
Income tax expense | $348 | $203 | $305 | $64 |
Interest expense | $412 | $385 | ||
Net income | ||||
Net income | $1372 | $1145 | $928 | $945 |
Income (for common shares) | $1145 | $928 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $32681 | $34229 | $35355 | $32184 |
Cost of revenue | $19232 | $18795 | $16605 | |
Gross Profit | $14204 | $14997 | $16560 | $15579 |
Operating activities | ||||
Research & development | $1862 | $1994 | $1878 | |
Selling, general & administrative | $9049 | $7197 | $6929 | |
Total operating expenses | $23368 | $8458 | $9191 | $8418 |
Operating income | $6539 | $7369 | $7161 | |
Income from continuing operations | ||||
EBIT | $6851 | $7206 | $6702 | |
Income tax expense | -$2691 | $612 | $1285 | $1318 |
Interest expense | $462 | |||
Net income | ||||
Net income | -$6995 | $5777 | $5921 | $5384 |
Income (for common shares) | $5777 | $5921 | $5384 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $1145 | $928 | $945 | |
Operating activities | ||||
Depreciation | $301 | $430 | $537 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $171 | $29 | $52 | |
Total cash flows from operations | $1021 | $767 | $1986 | |
Investing activities | ||||
Capital expenditures | -$237 | -$354 | -$353 | |
Investments | -$225 | -$11 | $45 | |
Total cash flows from investing | -$2060 | -$463 | -$393 | -$301 |
Financing activities | ||||
Dividends paid | -$1604 | -$386 | -$835 | -$828 |
Sale and purchase of stock | -$388 | -$3 | $17 | |
Net borrowings | $5509 | -$108 | ||
Total cash flows from financing | $2178 | -$1358 | $4621 | -$924 |
Effect of exchange rate | -$2 | -$28 | -$17 | $32 |
Change in cash and equivalents | $117 | -$828 | $4978 | $793 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$6995 | $5777 | $5921 | $5384 |
Operating activities | ||||
Depreciation | $1987 | $1831 | $1915 | $1911 |
Business acquisitions & disposals | $60 | $491 | $551 | |
Stock-based compensation | $274 | $263 | $274 | $262 |
Total cash flows from operations | $6680 | $5591 | $7454 | $8113 |
Investing activities | ||||
Capital expenditures | -$1496 | -$1549 | -$1552 | -$1373 |
Investments | $194 | $11 | $204 | $232 |
Total cash flows from investing | -$1207 | -$1046 | -$1317 | -$580 |
Financing activities | ||||
Dividends paid | -$3311 | -$3369 | -$3420 | -$3388 |
Sale and purchase of stock | $231 | -$1083 | -$1560 | $61 |
Net borrowings | -$46 | -$838 | -$1145 | -$1875 |
Total cash flows from financing | -$3147 | -$5350 | -$6145 | -$5300 |
Effect of exchange rate | -$48 | -$104 | -$62 | $48 |
Change in cash and equivalents | $2278 | -$909 | -$70 | $2281 |
Market cap | $70.40B |
---|---|
Enterprise value | N/A |
Shares outstanding | 544.56M |
Revenue | $28.57B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $4.39B |
Revenue Q/Q | -24.28% |
Revenue Y/Y | -12.77% |
P/E ratio | 16.04 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 2.46 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | $8.06 |
---|---|
ROA | 9.24% |
ROE | N/A |
Debt/Equity | 9.51 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.43 |
Quick ratio | 1.08 |