(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $1551 | $1642 | $2690 | |
Short term investments | ||||
Net receivables | $4976 | $4664 | $4123 | $6040 |
Inventory | $2258 | $2155 | $2131 | $2106 |
Total current assets | $12180 | $12803 | $12680 | $15361 |
Long term investments | $15963 | $15706 | $14854 | |
Property, plant & equipment | $134309 | $133113 | $129193 | $125776 |
Goodwill & intangible assets | $5087 | $5085 | $5091 | |
Total noncurrent assets | $171921 | $167270 | $162128 | |
Total investments | $15963 | $15706 | $14854 | |
Total assets | $186013 | $184724 | $179950 | $177489 |
Current liabilities | ||||
Accounts payable | $4884 | $4390 | $4285 | $8504 |
Deferred revenue | ||||
Short long term debt | $14139 | $14069 | $11806 | |
Total current liabilities | $29647 | $26231 | $24803 | $27963 |
Long term debt | $66100 | $68494 | $65868 | $61405 |
Total noncurrent liabilities | $99057 | $95758 | $90502 | |
Total debt | $82633 | $79937 | $73211 | |
Total liabilities | $135962 | $125288 | $120561 | $130021 |
Shareholders' equity | ||||
Retained earnings | $32802 | $32008 | $31445 | $30235 |
Other shareholder equity | -$121 | -$171 | -$167 | -$153 |
Total shareholder equity | $49140 | $48641 | $47468 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $2690 | $1601 | $639 | $1105 |
Short term investments | ||||
Net receivables | $6040 | $5093 | $4108 | $2974 |
Inventory | $2106 | $1934 | $1561 | $1552 |
Total current assets | $15361 | $13490 | $9288 | $7382 |
Long term investments | $14854 | $14078 | $15081 | $13507 |
Property, plant & equipment | $125776 | $111059 | $99348 | $91803 |
Goodwill & intangible assets | $5091 | $4854 | $4844 | $4254 |
Total noncurrent assets | $162128 | $145445 | $131624 | $120302 |
Total investments | $14854 | $14078 | $15081 | $13507 |
Total assets | $177489 | $158935 | $140912 | $127684 |
Current liabilities | ||||
Accounts payable | $8504 | $8312 | $6935 | $4615 |
Deferred revenue | ||||
Short long term debt | $11806 | $9710 | $3867 | $6147 |
Total current liabilities | $27963 | $26695 | $17437 | $15558 |
Long term debt | $61405 | $55256 | $50960 | $41944 |
Total noncurrent liabilities | $90502 | $82804 | $77806 | $67197 |
Total debt | $73211 | $64966 | $54827 | $48091 |
Total liabilities | $130021 | $119706 | $95243 | $82755 |
Shareholders' equity | ||||
Retained earnings | $30235 | $26707 | $25911 | $25363 |
Other shareholder equity | -$153 | -$218 | -$5 | -$92 |
Total shareholder equity | $47468 | $39229 | $37202 | $36513 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $7567 | $6069 | $5731 | |
Cost of revenue | $2451 | $2329 | ||
Gross Profit | $3618 | $3402 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $4942 | $1948 | $1389 | |
Operating income | $1670 | $2013 | ||
Income from continuing operations | ||||
EBIT | $2378 | $2818 | ||
Income tax expense | $5 | -$64 | $227 | |
Interest expense | -$1471 | $820 | $323 | |
Net income | ||||
Net income | $1852 | $1622 | $2268 | |
Income (for common shares) | $1622 | $2268 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $28114 | $20956 | $17997 | |
Cost of revenue | $10817 | $7290 | ||
Gross Profit | $10139 | $10707 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $18282 | $6058 | $5591 | |
Operating income | $4081 | $5116 | ||
Income from continuing operations | ||||
EBIT | $5318 | $4913 | ||
Income tax expense | $1006 | $586 | $44 | |
Interest expense | -$3688 | $585 | $1950 | |
Net income | ||||
Net income | $7310 | $4147 | $2919 | |
Income (for common shares) | $4147 | $2919 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Net income | $1622 | $2268 | ||
Operating activities | ||||
Depreciation | $1409 | $898 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $3933 | $3077 | ||
Investing activities | ||||
Capital expenditures | -$2143 | -$2468 | ||
Investments | -$236 | -$127 | ||
Total cash flows from investing | -$18384 | -$4805 | -$9321 | -$23467 |
Financing activities | ||||
Dividends paid | -$3176 | -$1057 | -$1058 | -$3782 |
Sale and purchase of stock | -$40 | $6 | ||
Net borrowings | $2781 | $6762 | ||
Total cash flows from financing | $6259 | $762 | $5038 | $12149 |
Effect of exchange rate | -$1 | -$1 | -$4 | |
Change in cash and equivalents | -$846 | -$111 | -$1207 | -$21 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $4147 | $3573 | $2919 | |
Operating activities | ||||
Depreciation | $4503 | $3924 | $4052 | |
Business acquisitions & disposals | -$782 | -$1012 | ||
Stock-based compensation | ||||
Total cash flows from operations | $8262 | $7553 | $7983 | |
Investing activities | ||||
Capital expenditures | -$9742 | -$7048 | -$6747 | |
Investments | -$729 | -$315 | -$184 | |
Total cash flows from investing | -$23467 | -$18359 | -$13591 | -$13699 |
Financing activities | ||||
Dividends paid | -$3782 | -$3352 | -$3024 | -$2743 |
Sale and purchase of stock | $1460 | $14 | -$92 | |
Net borrowings | $10288 | $6663 | $5394 | |
Total cash flows from financing | $12149 | $12229 | $5807 | $6174 |
Effect of exchange rate | -$4 | -$7 | $1 | -$20 |
Change in cash and equivalents | -$21 | $2125 | -$230 | $438 |
Market cap | $138.53B |
---|---|
Enterprise value | N/A |
Shares outstanding | 2.06B |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | 5.51% |
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 | 2.74 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.41 |
Quick ratio | 0.33 |