(in millions $) | 29 Oct 2024 | 30 Jul 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $1052 | $719 | $2853 | |
Short term investments | $6048 | $11209 | $9837 | |
Net receivables | $17694 | $15087 | $10989 | $11177 |
Inventory | $11721 | $11447 | $10892 | $10189 |
Total current assets | $43223 | $37825 | $42415 | $43333 |
Long term investments | $11148 | $11613 | $15368 | |
Property, plant & equipment | $18541 | $18957 | $18803 | $18940 |
Goodwill & intangible assets | $129685 | $132126 | $132683 | |
Total noncurrent assets | $178368 | $178680 | $183168 | |
Total investments | $17196 | $22822 | $25205 | |
Total assets | $219476 | $216193 | $221095 | $226501 |
Current liabilities | ||||
Accounts payable | $5314 | $5106 | $5591 | $6710 |
Deferred revenue | $2528 | $2502 | $2700 | |
Short long term debt | $11944 | $8232 | $10350 | |
Total current liabilities | $43211 | $43819 | $40497 | $47794 |
Long term debt | $58002 | $57506 | $61307 | $61538 |
Total noncurrent liabilities | $84399 | $88040 | $89419 | |
Total debt | $69450 | $69539 | $71888 | |
Total liabilities | $127190 | $128493 | $128537 | $137213 |
Shareholders' equity | ||||
Retained earnings | $121059 | $116596 | $121318 | $118353 |
Other shareholder equity | -$8016 | -$7815 | -$7758 | -$7961 |
Total shareholder equity | $87700 | $92282 | $89014 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $2853 | $416 | $1944 | $1784 |
Short term investments | $9837 | $22316 | $29125 | $10437 |
Net receivables | $11177 | $10952 | $11479 | $7930 |
Inventory | $10189 | $8981 | $9059 | $8046 |
Total current assets | $43333 | $51259 | $59693 | $35067 |
Long term investments | $15368 | $15069 | $21526 | $20262 |
Property, plant & equipment | $18940 | $19276 | $14882 | $13900 |
Goodwill & intangible assets | $132683 | $94745 | $74354 | $78048 |
Total noncurrent assets | $183168 | $145946 | $121783 | $119162 |
Total investments | $25205 | $37385 | $50651 | $30699 |
Total assets | $226501 | $197205 | $181476 | $154229 |
Current liabilities | ||||
Accounts payable | $6710 | $6809 | $5578 | $4309 |
Deferred revenue | $2700 | $2520 | $3067 | |
Short long term debt | $10350 | $2945 | $2241 | $2703 |
Total current liabilities | $47794 | $42138 | $42671 | $25920 |
Long term debt | $61538 | $32884 | $36195 | $37133 |
Total noncurrent liabilities | $89419 | $59150 | $61342 | $64836 |
Total debt | $71888 | $35829 | $38436 | $39836 |
Total liabilities | $137213 | $101545 | $104013 | $90756 |
Shareholders' equity | ||||
Retained earnings | $118353 | $125656 | $103394 | $96770 |
Other shareholder equity | -$7961 | -$8525 | -$5897 | -$11688 |
Total shareholder equity | $89014 | $95661 | $77201 | $63238 |
(in millions $) | 29 Oct 2024 | 30 Jul 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $17701 | $13283 | $14879 | $14249 |
Cost of revenue | $3379 | |||
Gross Profit | $12828 | $10515 | $11500 | $7584 |
Operating activities | ||||
Research & development | $2493 | |||
Selling, general & administrative | $3495 | |||
Total operating expenses | $7290 | $7475 | $8078 | $7709 |
Operating income | $3422 | |||
Income from continuing operations | ||||
EBIT | $3408 | |||
Income tax expense | $234 | -$134 | $293 | -$795 |
Interest expense | -$24 | -$876 | $2422 | |
Net income | ||||
Net income | $4465 | $41 | $3115 | -$3369 |
Income (for common shares) | $3115 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $58496 | $100330 | $81288 | $41908 |
Cost of revenue | $34344 | $30821 | $8692 | |
Gross Profit | $40707 | $65986 | $50467 | $33216 |
Operating activities | ||||
Research & development | $11428 | $13829 | $9405 | |
Selling, general & administrative | $13677 | $12703 | $11615 | |
Total operating expenses | $27899 | $31259 | $26156 | $25725 |
Operating income | $34727 | $24311 | $7491 | |
Income from continuing operations | ||||
EBIT | $34700 | $23832 | $10093 | |
Income tax expense | -$1115 | $3328 | $1852 | $477 |
Interest expense | $1986 | |||
Net income | ||||
Net income | $2119 | $31372 | $21980 | $9616 |
Income (for common shares) | $31372 | $21979 | $9616 |
(in millions $) | 29 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $41 | $3115 | -$3369 | |
Operating activities | ||||
Depreciation | $1731 | $1736 | $1670 | |
Business acquisitions & disposals | $3491 | -$43405 | ||
Stock-based compensation | $206 | $220 | $121 | |
Total cash flows from operations | -$1781 | $1090 | $5240 | |
Investing activities | ||||
Capital expenditures | -$637 | -$704 | -$1044 | |
Investments | $5256 | -$1056 | $33438 | |
Total cash flows from investing | $4275 | $4600 | $1732 | -$10996 |
Financing activities | ||||
Dividends paid | -$7132 | -$2380 | -$2372 | -$2315 |
Sale and purchase of stock | ||||
Net borrowings | -$16 | -$2173 | $7775 | |
Total cash flows from financing | -$12026 | -$2459 | -$4931 | $5442 |
Effect of exchange rate | -$37 | -$18 | -$28 | -$1 |
Change in cash and equivalents | -$1765 | $343 | -$2137 | -$316 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $2119 | $31372 | $21980 | $9616 |
Operating activities | ||||
Depreciation | $6290 | $5064 | $5191 | $4777 |
Business acquisitions & disposals | -$43430 | -$19037 | ||
Stock-based compensation | $525 | $872 | $1182 | $756 |
Total cash flows from operations | $8700 | $29267 | $32580 | $14403 |
Investing activities | ||||
Capital expenditures | -$3907 | -$3236 | -$2711 | -$2791 |
Investments | $15239 | $6682 | -$19517 | -$1672 |
Total cash flows from investing | -$32278 | -$15783 | -$22546 | -$4271 |
Financing activities | ||||
Dividends paid | -$9247 | -$8983 | -$8729 | -$8440 |
Sale and purchase of stock | -$2000 | $425 | ||
Net borrowings | $35945 | -$3516 | -$1103 | -$12755 |
Total cash flows from financing | $26066 | -$14834 | -$9816 | -$9649 |
Effect of exchange rate | -$40 | -$165 | -$59 | -$8 |
Change in cash and equivalents | $2448 | -$1515 | $159 | $475 |
Market cap | $144.65B |
---|---|
Enterprise value | N/A |
Shares outstanding | 5.67B |
Revenue | $60.11B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $4.25B |
Revenue Q/Q | 39.01% |
Revenue Y/Y | N/A |
P/E ratio | 34.02 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 2.41 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | $0.75 |
---|---|
ROA | 1.93% |
ROE | N/A |
Debt/Equity | 1.54 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.00 |
Quick ratio | 0.73 |