(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $2900 | $2488 | $1930 | $1501 |
Short term investments | $1089 | $1247 | $1264 | $1003 |
Net receivables | $7812 | $8049 | $7675 | $7578 |
Inventory | $4387 | $4305 | $4360 | $4286 |
Total current assets | $17718 | $17038 | $16154 | $15400 |
Long term investments | $1624 | $1622 | $1601 | $1554 |
Property, plant & equipment | $7240 | $6875 | $6804 | $6691 |
Goodwill & intangible assets | $17323 | $16023 | $16085 | $16134 |
Total noncurrent assets | $30239 | $28775 | $28672 | $28455 |
Total investments | $2713 | $2869 | $2865 | $2557 |
Total assets | $47957 | $45813 | $44826 | $43855 |
Current liabilities | ||||
Accounts payable | $10904 | $9222 | $8938 | $8700 |
Deferred revenue | ||||
Short long term debt | $1123 | $1998 | $1993 | $2140 |
Total current liabilities | $13395 | $12528 | $12163 | $12252 |
Long term debt | $10842 | $11147 | $11342 | $10698 |
Total noncurrent liabilities | $13203 | $13578 | $13729 | $13223 |
Total debt | $11965 | $13145 | $13335 | $12838 |
Total liabilities | $26598 | $26106 | $25892 | $25475 |
Shareholders' equity | ||||
Retained earnings | $13497 | $12742 | $11974 | $11296 |
Other shareholder equity | -$4254 | -$3917 | -$3886 | -$3933 |
Total shareholder equity | $20189 | $19386 | $18608 | $18068 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $2900 | $1655 | $1757 | $844 |
Short term investments | $1089 | $1239 | $1382 | $2162 |
Net receivables | $7812 | $7032 | $5315 | $5247 |
Inventory | $4387 | $3999 | $3272 | $3354 |
Total current assets | $17718 | $15003 | $12654 | $12919 |
Long term investments | $1624 | $1581 | $2044 | $2061 |
Property, plant & equipment | $7240 | $6607 | $6429 | $6826 |
Goodwill & intangible assets | $17323 | $15974 | $16201 | $16752 |
Total noncurrent assets | $30239 | $28132 | $28857 | $29515 |
Total investments | $2713 | $2820 | $3426 | $4223 |
Total assets | $47957 | $43135 | $41511 | $42434 |
Current liabilities | ||||
Accounts payable | $10904 | $3921 | $8382 | $8442 |
Deferred revenue | ||||
Short long term debt | $1123 | $1632 | $909 | $850 |
Total current liabilities | $13395 | $12018 | $10359 | $10491 |
Long term debt | $10842 | $10594 | $13286 | $16036 |
Total noncurrent liabilities | $13203 | $13128 | $15866 | $19454 |
Total debt | $11965 | $12226 | $14195 | $16886 |
Total liabilities | $26598 | $25450 | $26225 | $29945 |
Shareholders' equity | ||||
Retained earnings | $13497 | $10719 | $8199 | $7018 |
Other shareholder equity | -$4254 | -$3855 | -$3570 | -$4884 |
Total shareholder equity | $20189 | $17685 | $15004 | $12071 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jul 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $8990 | $8310 | $8099 | $7736 |
Cost of revenue | $7194 | $6592 | $6285 | |
Gross Profit | $1796 | $1718 | $1597 | $1451 |
Operating activities | ||||
Research & development | $187 | $186 | $174 | |
Selling, general & administrative | $96 | $81 | $91 | |
Total operating expenses | $328 | $267 | $259 | $265 |
Operating income | $1468 | $1451 | $1186 | |
Income from continuing operations | ||||
EBIT | $1527 | $1511 | $1268 | |
Income tax expense | $285 | $259 | $246 | $217 |
Interest expense | $130 | $129 | -$45 | $117 |
Net income | ||||
Net income | $1112 | $1123 | $1033 | $934 |
Income (for common shares) | $1112 | $1123 | $934 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $33135 | $28091 | $22929 | $23601 |
Cost of revenue | $26572 | $22930 | $19271 | $21000 |
Gross Profit | $6563 | $5161 | $3658 | $2601 |
Operating activities | ||||
Research & development | $711 | $634 | $554 | $580 |
Selling, general & administrative | $364 | $376 | $339 | $365 |
Total operating expenses | $1120 | $1010 | $893 | $13603 |
Operating income | $5443 | $4151 | $2765 | -$11002 |
Income from continuing operations | ||||
EBIT | $5713 | $4710 | $2866 | -$10767 |
Income tax expense | $1007 | $779 | $446 | -$812 |
Interest expense | $503 | $490 | $539 | $563 |
Net income | ||||
Net income | $4203 | $3441 | $1881 | -$10518 |
Income (for common shares) | $4203 | $3441 | $1881 | -$10518 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | $1112 | $1123 | $1033 | $934 |
Operating activities | ||||
Depreciation | $609 | $579 | $561 | $563 |
Business acquisitions & disposals | $38 | -$18 | -$18 | -$107 |
Stock-based compensation | $75 | $58 | $79 | $81 |
Total cash flows from operations | $3022 | $1677 | $1608 | $330 |
Investing activities | ||||
Capital expenditures | -$742 | -$640 | -$622 | -$595 |
Investments | $41 | $12 | -$260 | $236 |
Total cash flows from investing | -$520 | -$733 | -$983 | -$547 |
Financing activities | ||||
Dividends paid | -$356 | -$356 | -$356 | -$249 |
Sale and purchase of stock | -$95 | $1 | -$210 | -$109 |
Net borrowings | -$1531 | $5 | $435 | $509 |
Total cash flows from financing | -$2009 | -$382 | -$183 | $62 |
Effect of exchange rate | -$81 | -$4 | -$13 | $1 |
Change in cash and equivalents | $493 | $562 | $442 | -$155 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $4203 | $3441 | $1881 | -$10518 |
Operating activities | ||||
Depreciation | $2312 | $2147 | $2120 | $2566 |
Business acquisitions & disposals | -$105 | $897 | $6 | $401 |
Stock-based compensation | $293 | $313 | $324 | $397 |
Total cash flows from operations | $6637 | $3720 | $4651 | $2944 |
Investing activities | ||||
Capital expenditures | -$2599 | -$2302 | -$1654 | -$1520 |
Investments | $29 | -$10 | $787 | -$1141 |
Total cash flows from investing | -$2783 | -$1388 | -$919 | -$2353 |
Financing activities | ||||
Dividends paid | -$1317 | -$848 | -$699 | -$1734 |
Sale and purchase of stock | -$413 | $223 | $137 | $120 |
Net borrowings | -$582 | -$1613 | -$2147 | $830 |
Total cash flows from financing | -$2512 | -$2382 | -$2824 | -$873 |
Effect of exchange rate | -$97 | -$52 | $5 | -$11 |
Change in cash and equivalents | $1342 | -$50 | $908 | -$282 |
Market cap | $71.16B |
---|---|
Enterprise value | $80.22B |
Shares outstanding | 1.43B |
Revenue | $33.13B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $4.20B |
Revenue Q/Q | 14.12% |
Revenue Y/Y | N/A |
P/E ratio | 16.93 |
---|---|
EV/Sales | 2.42 |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 2.15 |
P/B ratio | 2.91 |
Book/Share | 17.12 |
Cash/Share | 2.03 |
EPS | $2.94 |
---|---|
ROA | 9.21% |
ROE | 22.04% |
Debt/Equity | 1.32 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.32 |
Quick ratio | 1.00 |