(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $3093 | $3520 | $6722 | |
Short term investments | ||||
Net receivables | $9686 | $9577 | $10289 | |
Inventory | $1816 | $2127 | $2177 | |
Total current assets | $29868 | $30445 | $36458 | |
Long term investments | $584 | $891 | $1251 | |
Property, plant & equipment | $148354 | $148519 | $149394 | |
Goodwill & intangible assets | $200410 | $200558 | $200356 | |
Total noncurrent assets | $368158 | $368983 | $370602 | |
Total investments | $584 | $891 | $1251 | |
Total assets | $398026 | $399428 | $407060 | |
Current liabilities | ||||
Accounts payable | $31173 | $31973 | $35852 | |
Deferred revenue | $3981 | $3713 | $3778 | |
Short long term debt | $5249 | $7060 | $9477 | |
Total current liabilities | $42429 | $44834 | $51127 | |
Long term debt | $142529 | $142995 | $145422 | |
Total noncurrent liabilities | $236250 | $235974 | $238491 | |
Total debt | $147778 | $150055 | $154899 | |
Total liabilities | $278679 | $280808 | $289618 | |
Shareholders' equity | ||||
Retained earnings | $2 | -$1570 | -$5015 | |
Other shareholder equity | $1440 | $2167 | $2300 | |
Total shareholder equity | $105310 | $104540 | $103297 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $6722 | $866 | $21169 | $9740 |
Short term investments | ||||
Net receivables | $10289 | $11466 | $17571 | $20215 |
Inventory | $2177 | $3123 | $22447 | $14752 |
Total current assets | $36458 | $33108 | $59997 | $52008 |
Long term investments | $1251 | $3533 | $7274 | $1780 |
Property, plant & equipment | $149394 | $149259 | $162026 | $165822 |
Goodwill & intangible assets | $200356 | $197341 | $280774 | $267782 |
Total noncurrent assets | $370602 | $369745 | $491625 | $473753 |
Total investments | $1251 | $3533 | $7274 | $1780 |
Total assets | $407060 | $402853 | $551622 | $525761 |
Current liabilities | ||||
Accounts payable | $35852 | $42644 | $50661 | $49032 |
Deferred revenue | $3778 | $3918 | $5303 | $6176 |
Short long term debt | $9477 | $7597 | $25875 | $3470 |
Total current liabilities | $51127 | $56173 | $85588 | $63438 |
Long term debt | $145422 | $128423 | $174081 | $175977 |
Total noncurrent liabilities | $238491 | $240223 | $282179 | $283083 |
Total debt | $154899 | $154679 | $199956 | $179447 |
Total liabilities | $289618 | $305353 | $367767 | $346521 |
Shareholders' equity | ||||
Retained earnings | -$5015 | -$19415 | $42350 | $37457 |
Other shareholder equity | $2300 | $2766 | $3529 | $4330 |
Total shareholder equity | $103297 | $97500 | $166332 | $161673 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $30213 | $29797 | $30028 | |
Cost of revenue | $11442 | |||
Gross Profit | $18583 | $18355 | $18074 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $7043 | |||
Total operating expenses | $12040 | $12595 | $12068 | |
Operating income | $5760 | |||
Income from continuing operations | ||||
EBIT | $6438 | |||
Income tax expense | $1285 | $1142 | $1118 | |
Interest expense | -$1483 | $1699 | -$1429 | |
Net income | ||||
Net income | -$226 | $3597 | $3395 | |
Income (for common shares) | $3546 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $122428 | $120741 | $171760 | |
Cost of revenue | $50848 | $79920 | ||
Gross Profit | $72305 | $69893 | $91840 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $28961 | $38039 | ||
Total operating expenses | $47651 | $74480 | $85435 | |
Operating income | -$4587 | $6405 | ||
Income from continuing operations | ||||
EBIT | $1364 | $3714 | ||
Income tax expense | $4225 | $3780 | $965 | |
Interest expense | -$5029 | $6108 | $7925 | |
Net income | ||||
Net income | $14192 | -$8524 | -$5176 | |
Income (for common shares) | -$8727 | -$5369 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Net income | $3597 | |||
Operating activities | ||||
Depreciation | $5072 | |||
Business acquisitions & disposals | $339 | |||
Stock-based compensation | ||||
Total cash flows from operations | $9093 | |||
Investing activities | ||||
Capital expenditures | -$4360 | |||
Investments | $68 | |||
Total cash flows from investing | -$12127 | -$4016 | -$2961 | -$19660 |
Financing activities | ||||
Dividends paid | -$6171 | -$2099 | -$2034 | -$8136 |
Sale and purchase of stock | -$2 | |||
Net borrowings | -$2511 | |||
Total cash flows from financing | -$18855 | -$5478 | -$7815 | -$15614 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$4107 | -$401 | -$3229 | $3040 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$8524 | $20081 | -$5176 | |
Operating activities | ||||
Depreciation | $18021 | $22862 | $28516 | |
Business acquisitions & disposals | -$7352 | -$15390 | $1630 | |
Stock-based compensation | ||||
Total cash flows from operations | $32023 | $41957 | $43130 | |
Investing activities | ||||
Capital expenditures | -$19626 | -$16527 | -$15675 | |
Investments | $497 | |||
Total cash flows from investing | -$19660 | -$25805 | -$32089 | -$13548 |
Financing activities | ||||
Dividends paid | -$8136 | -$9859 | -$15068 | -$14956 |
Sale and purchase of stock | -$862 | -$106 | -$5393 | |
Net borrowings | -$42956 | $19196 | -$10986 | |
Total cash flows from financing | -$15614 | -$23741 | $1578 | -$32007 |
Effect of exchange rate | ||||
Change in cash and equivalents | $3040 | -$17523 | $11446 | -$2425 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | -0.45% |
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 | 2.80 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |