(in millions $) | 31 Jan 2024 | 30 Jun 2023 | 31 Jan 2023 | 30 Jun 2022 |
---|---|---|---|---|
Current assets | ||||
Cash | $2790 | |||
Short term investments | ||||
Net receivables | $6202 | $8838 | $7437 | $7681 |
Inventory | $5119 | $6035 | $5931 | $5930 |
Total current assets | $17902 | $21675 | $19157 | $23350 |
Long term investments | $1299 | $1187 | $1294 | |
Property, plant & equipment | $10707 | $11276 | $10770 | $10801 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $75266 | $83488 | $77821 | $85427 |
Current liabilities | ||||
Accounts payable | $16857 | $18492 | $18023 | $17259 |
Deferred revenue | ||||
Short long term debt | $7122 | $6028 | $8858 | |
Total current liabilities | $23507 | $27266 | $25427 | $29121 |
Long term debt | $24535 | $23993 | $23713 | $24449 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $57164 | $60147 | $58800 | $62417 |
Shareholders' equity | ||||
Retained earnings | -$34830 | $42256 | -$33915 | $48181 |
Other shareholder equity | -$78116 | -$72723 | ||
Total shareholder equity | $23341 | $22327 | $23010 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $2862 | $2553 | $2505 | $6337.48 |
Short term investments | ||||
Net receivables | $5686 | $7437 | $5733 | $5311 |
Inventory | $5119 | $5931 | $4673 | $4462 |
Total current assets | $17902 | $19157 | $17362 | $16158 |
Long term investments | $1187 | $1196 | $938 | |
Property, plant & equipment | $10707 | $10770 | $10323 | $10570 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $58830.73 | |||
Total investments | ||||
Total assets | $75266 | $77821 | $74927 | $67662 |
Current liabilities | ||||
Accounts payable | $10355 | $18023 | $14827 | $8375 |
Deferred revenue | ||||
Short long term debt | $5815 | $7236 | $4286 | |
Total current liabilities | $23507 | $25427 | $24723 | $20593 |
Long term debt | $23692 | $23713 | $22830 | $22482 |
Total noncurrent liabilities | $33597.33 | |||
Total debt | ||||
Total liabilities | $57164 | $58800 | $55225 | $50006 |
Shareholders' equity | ||||
Retained earnings | -$26831 | -$33915 | $46640 | $22550 |
Other shareholder equity | -$2150 | -$5803 | -$76329 | -$68593 |
Total shareholder equity | $22327 | $17069 | $15267 |
(in millions $) | 31 Jan 2024 | 30 Jul 2023 | 31 Jan 2023 | 30 Jul 2022 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $29176 | $30428 | $30450 | |
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $24453 | $25220 | $25811 | |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $814 | $1385 | $925 | |
Interest expense | -$186 | -$201 | -$180 | |
Net income | ||||
Net income | $2939 | $3548 | $4737 | |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $59604 | $61806 | $53563 | $50379 |
Cost of revenue | $36043 | $28489 | ||
Gross Profit | $61806 | $54564 | $21890 | |
Operating activities | ||||
Research & development | $912 | $794 | ||
Selling, general & administrative | $13627 | $11793 | ||
Total operating expenses | $49673 | $48457.51 | ||
Operating income | $11065 | $9054 | $7763 | |
Income from continuing operations | ||||
EBIT | $11065 | $19682 | $18607 | |
Income tax expense | $2199 | $2128 | $1976 | $1909 |
Interest expense | -$387 | $785 | $501 | $642 |
Net income | ||||
Net income | $6487 | $8507 | $6762 | $6032 |
Income (for common shares) | $8507 | $6762 | $6032 |
(in millions $) | 31 Jan 2024 | 30 Jun 2023 | 31 Dec 2022 | 30 Jun 2022 |
---|---|---|---|---|
Net income | $4133 | $8507 | $3236 | |
Operating activities | ||||
Depreciation | $803 | $2002 | $847 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $3584 | $7492 | $3068 | |
Investing activities | ||||
Capital expenditures | -$583 | -$1414 | -$597 | |
Investments | ||||
Total cash flows from investing | -$2294 | -$213 | $2524 | -$435 |
Financing activities | ||||
Dividends paid | -$4363 | -$2345 | -$4454 | -$2190 |
Sale and purchase of stock | -$802 | -$652 | ||
Net borrowings | ||||
Total cash flows from financing | -$7193 | -$2650 | -$9146 | -$930 |
Effect of exchange rate | -$119 | -$34 | -$7 | $195 |
Change in cash and equivalents | -$180 | $687 | $862 | $1899 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $8507 | $6178 | $5543 | |
Operating activities | ||||
Depreciation | $2002 | $1800 | $2004 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $7492 | $7795 | $8731 | |
Investing activities | ||||
Capital expenditures | -$1414 | -$1289 | -$724 | |
Investments | ||||
Total cash flows from investing | -$2294 | $2524 | -$3466 | -$1826 |
Financing activities | ||||
Dividends paid | -$4363 | -$4454 | -$4579 | -$4250 |
Sale and purchase of stock | -$1553 | -$3140 | ||
Net borrowings | -$561 | $1420 | $260 | |
Total cash flows from financing | -$7193 | -$9146 | -$6752 | -$5145 |
Effect of exchange rate | -$119 | -$7 | $297 | -$387 |
Change in cash and equivalents | -$180 | $862 | -$2132 | $1350 |
Market cap | $117.55B |
---|---|
Enterprise value | N/A |
Shares outstanding | 2.51B |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | 9.47% |
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 | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.76 |
Quick ratio | 0.54 |