| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $40879 | $34550 | $30644 | |
| Short term investments | ||||
| Net receivables | ||||
| Inventory | ||||
| Total current assets | ||||
| Long term investments | ||||
| Property, plant & equipment | $3251 | $3244 | $3274 | $3370 |
| Goodwill & intangible assets | $18886 | $18973 | $24061 | |
| Total noncurrent assets | ||||
| Total investments | $456844 | $470390 | $477274 | |
| Total assets | $523434 | $519853 | $534959 | $535349 |
| Current liabilities | ||||
| Accounts payable | $11111 | $11900 | $11764 | $15077 |
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $20859 | $22816 | $16948 | $24828 |
| Long term debt | $36770 | $34616 | $36871 | $38918 |
| Total noncurrent liabilities | ||||
| Total debt | $57432 | $65400 | $63746 | |
| Total liabilities | $457738 | $456026 | $475906 | $476248 |
| Shareholders' equity | ||||
| Retained earnings | $23248 | $22603 | $22483 | $22088 |
| Other shareholder equity | -$6883 | -$8504 | -$13222 | -$12506 |
| Total shareholder equity | $63827 | $59053 | $59253 | |
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $30644 | $21421 | $20295 | $18868 |
| Short term investments | ||||
| Net receivables | ||||
| Inventory | ||||
| Total current assets | ||||
| Long term investments | ||||
| Property, plant & equipment | $3370 | $3605 | $3700 | $3870 |
| Goodwill & intangible assets | $24061 | $30685 | $29506 | $27431 |
| Total noncurrent assets | ||||
| Total investments | $477274 | $499544 | $487740 | $459059 |
| Total assets | $535349 | $555255 | $541241 | $509228 |
| Current liabilities | ||||
| Accounts payable | $18114 | $16080 | $12447 | $9081 |
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $24828 | $17625 | $14047 | $10977 |
| Long term debt | $38918 | $43203 | $35050 | $39597 |
| Total noncurrent liabilities | ||||
| Total debt | $63746 | $66625 | $41205 | $45689 |
| Total liabilities | $476248 | $494741 | $471970 | $438316 |
| Shareholders' equity | ||||
| Retained earnings | $22088 | $26264 | $22998 | $19455 |
| Other shareholder equity | -$12506 | -$13601 | -$1604 | $716 |
| Total shareholder equity | $59253 | $60537 | $69271 | $70912 |
| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $5085 | -$1685 | ||
| 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 | $271 | -$1324 | ||
| Interest expense | ||||
| Net income | ||||
| Net income | $1336 | $826 | ||
| Income (for common shares) | ||||
| (in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $23390 | $22258 | $20370 | |
| Cost of revenue | ||||
| Gross Profit | $22258 | $20370 | ||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $11452 | $11059 | ||
| Total operating expenses | $14589 | $14662 | ||
| Operating income | $7669 | $5708 | ||
| Income from continuing operations | ||||
| EBIT | $7662 | $5463 | ||
| Income tax expense | $862 | $1402 | $981 | |
| Interest expense | $1722 | |||
| Net income | ||||
| Net income | -$1452 | $6260 | $4482 | |
| Income (for common shares) | $5927 | $4184 | ||
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
|---|---|---|---|---|
| Net income | $903 | $1197 | -$5090 | |
| Operating activities | ||||
| Depreciation | $240 | $273 | $296 | |
| Business acquisitions & disposals | $12060 | -$2 | ||
| Stock-based compensation | ||||
| Total cash flows from operations | $845 | -$990 | $2376 | |
| Investing activities | ||||
| Capital expenditures | ||||
| Investments | $11383 | $5908 | $5213 | |
| Total cash flows from investing | $26558 | $24149 | $5903 | $4993 |
| Financing activities | ||||
| Dividends paid | -$2374 | -$696 | -$694 | -$693 |
| Sale and purchase of stock | ||||
| Net borrowings | -$7926 | $1873 | -$1288 | |
| Total cash flows from financing | -$18951 | -$19100 | -$572 | -$6557 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | $8996 | $5894 | $4341 | $812 |
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | -$1091 | $6260 | $6440 | $4482 |
| Operating activities | ||||
| Depreciation | $1215 | $1366 | $1384 | $1608 |
| Business acquisitions & disposals | -$17 | -$4673 | -$1638 | -$2439 |
| Stock-based compensation | $353 | |||
| Total cash flows from operations | $8631 | $11081 | $7892 | $7437 |
| Investing activities | ||||
| Capital expenditures | -$564 | -$442 | -$815 | |
| Investments | $22820 | -$24848 | -$29039 | -$39692 |
| Total cash flows from investing | $22858 | -$29972 | -$32056 | -$43652 |
| Financing activities | ||||
| Dividends paid | -$2770 | -$2656 | -$2485 | -$2424 |
| Sale and purchase of stock | -$250 | -$1616 | ||
| Net borrowings | -$2678 | $26540 | -$4031 | -$13758 |
| Total cash flows from financing | -$22266 | $20017 | $25591 | $36018 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | $9223 | $1126 | $1427 | -$197 |
| Market cap | $59.19B |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 1.33B |
| Revenue | N/A |
|---|---|
| EBITDA | N/A |
| EBIT | N/A |
| Net Income | N/A |
| Revenue Q/Q | -1.74% |
| 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 | 8.04 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | N/A |
| Quick ratio | N/A |