(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $8479 | $11250 | $6801 | |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $1648 | $1630 | $1635 | $1642 |
Goodwill & intangible assets | $5920 | $5929 | $5938 | |
Total noncurrent assets | ||||
Total investments | $126729 | $125312 | $126967 | |
Total assets | $157426 | $154052 | $154909 | $152194 |
Current liabilities | ||||
Accounts payable | ||||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $1500 | $513 | $1000 | |
Long term debt | $6016 | $5083 | $2327 | $2330 |
Total noncurrent liabilities | ||||
Total debt | $5596 | $4327 | $2330 | |
Total liabilities | $138750 | $136883 | $137831 | $134765 |
Shareholders' equity | ||||
Retained earnings | $8778 | $8561 | $8304 | $8186 |
Other shareholder equity | -$1894 | -$3265 | -$3224 | -$2812 |
Total shareholder equity | $17169 | $17044 | $17429 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $6801 | $11227 | $29411 | $17956 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $1642 | $1718 | $1814 | $1897 |
Goodwill & intangible assets | $5938 | $5982 | $6049 | $5312 |
Total noncurrent assets | ||||
Total investments | $126967 | $125445 | $117106 | $113576 |
Total assets | $152194 | $155220 | $162938 | $147389 |
Current liabilities | ||||
Accounts payable | ||||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $535 | $553 | $475 | $545 |
Long term debt | $2330 | $2284 | $2407 | $3569 |
Total noncurrent liabilities | ||||
Total debt | $2330 | $2284 | $2407 | $3569 |
Total liabilities | $134765 | $139273 | $144612 | $129278 |
Shareholders' equity | ||||
Retained earnings | $8186 | $7004 | $5550 | $3770 |
Other shareholder equity | -$2812 | -$3343 | $289 | $1315 |
Total shareholder equity | $17429 | $15947 | $18326 | $18111 |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1731 | $1811 | ||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | ||||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $124 | $80 | ||
Interest expense | ||||
Net income | ||||
Net income | $477 | $367 | ||
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $7576 | $6944 | $4957 | |
Cost of revenue | ||||
Gross Profit | $6944 | $4957 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $2618 | $2761 | ||
Total operating expenses | $4068 | $3643 | ||
Operating income | $2876 | $1314 | ||
Income from continuing operations | ||||
EBIT | $2777 | $1211 | ||
Income tax expense | $533 | $631 | $220 | |
Interest expense | $368 | |||
Net income | ||||
Net income | $1976 | $2146 | $991 | |
Income (for common shares) | $2146 | $991 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $477 | $343 | $367 | |
Operating activities | ||||
Depreciation | $41 | $48 | $53 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $161 | $396 | $855 | |
Investing activities | ||||
Capital expenditures | -$43 | -$4 | -$71 | |
Investments | -$1427 | $1331 | -$59 | |
Total cash flows from investing | -$760 | -$1471 | $1209 | -$156 |
Financing activities | ||||
Dividends paid | -$740 | -$220 | -$222 | -$226 |
Sale and purchase of stock | -$87 | -$102 | -$252 | |
Net borrowings | $1259 | $2000 | -$4000 | |
Total cash flows from financing | $2662 | -$1461 | $2844 | -$2914 |
Effect of exchange rate | ||||
Change in cash and equivalents | $3720 | -$2771 | $4449 | -$2215 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $1976 | $2146 | $2400 | $991 |
Operating activities | ||||
Depreciation | $236 | $353 | $371 | $421 |
Business acquisitions & disposals | -$1182 | -$381 | ||
Stock-based compensation | ||||
Total cash flows from operations | $2308 | $3102 | $3030 | $2324 |
Investing activities | ||||
Capital expenditures | -$186 | -$90 | -$91 | -$134 |
Investments | -$1259 | -$12559 | -$1518 | -$4278 |
Total cash flows from investing | -$1607 | -$12941 | -$2865 | -$4853 |
Financing activities | ||||
Dividends paid | -$787 | -$663 | -$608 | -$595 |
Sale and purchase of stock | -$252 | -$230 | -$467 | |
Net borrowings | -$1234 | -$8270 | ||
Total cash flows from financing | -$5127 | -$8345 | $11290 | $16371 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$4426 | -$18184 | $11455 | $13842 |
Market cap | $17.00B |
---|---|
Enterprise value | N/A |
Shares outstanding | 911.00M |
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 | 7.73 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |