(in millions $) | 30 Jul 2025 | 1 May 2025 | 1 Dec 2024 | 30 Oct 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $10039 | $8650 | ||
Inventory | $63302 | $55611 | ||
Total current assets | $86938 | $76510 | ||
Long term investments | ||||
Property, plant & equipment | $136526 | $133738 | ||
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $263399 | $254440 | ||
Current liabilities | ||||
Accounts payable | $62863 | $56716 | ||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $102558 | $95260 | ||
Long term debt | $39701 | $41525 | ||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $175291 | $170017 | ||
Shareholders' equity | ||||
Retained earnings | $94435 | $90788 | ||
Other shareholder equity | -$12525 | -$12178 | ||
Total shareholder equity |
(in millions $) | 2 Mar 2024 | 3 Mar 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $9867 | $8625 | $17741 | $17741 |
Short term investments | ||||
Net receivables | $8796 | $7933 | $6516 | $6516 |
Inventory | $54892 | $56576 | $44949 | $44949 |
Total current assets | $76877 | $75915 | $90067 | $90067 |
Long term investments | $14961 | |||
Property, plant & equipment | $130338 | $119234 | $92201 | $109848 |
Goodwill & intangible assets | $28113 | $28174 | $29014 | $28983 |
Total noncurrent assets | $175522 | $167542 | $162429 | $162429 |
Total investments | ||||
Total assets | $252399 | $243457 | $252496 | $252496 |
Current liabilities | ||||
Accounts payable | $56812 | $54002 | $49141 | $49141 |
Deferred revenue | ||||
Short long term debt | $6537 | $6603 | $5207 | $5296 |
Total current liabilities | $92415 | $92458 | $92645 | $92645 |
Long term debt | $41841 | $39492 | $41194 | $57950 |
Total noncurrent liabilities | $69635 | $67245 | $72320 | $72320 |
Total debt | $61321 | $58923 | $57323 | $63246 |
Total liabilities | $168538 | $166764 | $164965 | $164965 |
Shareholders' equity | ||||
Retained earnings | $89814 | $83135 | $88763 | $88763 |
Other shareholder equity | -$11302 | -$11680 | -$5160 | -$11766 |
Total shareholder equity | $83861 | $76693 | $83253 | $80925 |
(in millions $) | 30 Oct 2025 | 30 Jul 2025 | 1 May 2025 | 1 Dec 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $169588 | |||
Cost of revenue | ||||
Gross Profit | $42248 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $35540 | |||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $1384 | |||
Interest expense | $3222 | |||
Net income | ||||
Net income | $4577 | |||
Income (for common shares) |
(in millions $) | 2 Mar 2024 | 31 Dec 2022 | 3 Mar 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $648125 | $611289 | $559151 | |
Cost of revenue | $463721 | $420315 | ||
Gross Profit | $157983 | $147568 | $138836 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $127140 | $116288 | ||
Total operating expenses | $130971 | $127140 | $116288 | |
Operating income | $20428 | $22548 | ||
Income from continuing operations | ||||
EBIT | $19532 | $22683 | ||
Income tax expense | $5578 | $5724 | $6858 | |
Interest expense | -$2137 | $2128 | $2315 | |
Net income | ||||
Net income | $15511 | $11680 | $13510 | |
Income (for common shares) | $11680 | $13510 |
(in millions $) | 1 Dec 2024 | 31 Aug 2024 | 30 May 2024 | 2 Mar 2024 |
---|---|---|---|---|
Net income | ||||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | ||||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$12661 | -$10128 | -$4409 | -$21287 |
Financing activities | ||||
Dividends paid | -$5004 | -$3336 | -$1671 | -$6140 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$9673 | -$6945 | -$321 | -$13414 |
Effect of exchange rate | -$351 | -$340 | $6 | $69 |
Change in cash and equivalents | $233 | -$1056 | -$475 | $1094 |
(in millions $) | 2 Mar 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $11680 | $13673 | $13510 | |
Operating activities | ||||
Depreciation | $10945 | $10658 | $11152 | |
Business acquisitions & disposals | -$740 | $7576 | -$124 | |
Stock-based compensation | ||||
Total cash flows from operations | $28841 | $24181 | $36074 | |
Investing activities | ||||
Capital expenditures | -$16687 | -$12712 | -$10049 | |
Investments | ||||
Total cash flows from investing | -$21287 | -$17722 | -$6015 | -$10071 |
Financing activities | ||||
Dividends paid | -$6140 | -$6114 | -$6152 | -$6116 |
Sale and purchase of stock | -$9920 | -$9787 | -$2625 | |
Net borrowings | $2318 | -$8189 | -$5706 | |
Total cash flows from financing | -$13414 | -$17039 | -$22828 | -$16117 |
Effect of exchange rate | $69 | -$73 | -$140 | $235 |
Change in cash and equivalents | $1094 | -$5993 | -$4802 | $10121 |
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 | 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 | 2.01 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |