| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $1860 | $1648 | $960 | $772 |
| Short term investments | $750 | $700 | $1000 | |
| Net receivables | $4436 | $4327 | $4364 | $4474 |
| Inventory | $382 | $410 | $458 | $465 |
| Total current assets | $8814 | $8582 | $7900 | $7898 |
| Long term investments | $921 | $904 | $323 | |
| Property, plant & equipment | $29915 | $30060 | $30357 | $30352 |
| Goodwill & intangible assets | ||||
| Total noncurrent assets | ||||
| Total investments | ||||
| Total assets | $72716 | $74247 | $72567 | $71940 |
| Current liabilities | ||||
| Accounts payable | $4099 | $4342 | $4345 | $4729 |
| Deferred revenue | ||||
| Short long term debt | $6587 | $6386 | $5042 | |
| Total current liabilities | $14128 | $13122 | $13006 | $12107 |
| Long term debt | $32606 | $32918 | $31283 | $31135 |
| Total noncurrent liabilities | ||||
| Total debt | ||||
| Total liabilities | $55038 | $54237 | $52195 | $51711 |
| Shareholders' equity | ||||
| Retained earnings | -$8029 | -$5974 | -$5711 | -$5513 |
| Other shareholder equity | $17 | $302 | $369 | -$42 |
| Total shareholder equity | $20010 | $20372 | $20557 | |
| (in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Jan 2022 | 31 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $772 | $99 | $207 | $224 |
| Short term investments | $1000 | |||
| Net receivables | $4474 | $4574 | $4363 | $4215 |
| Inventory | $465 | $656 | $482 | $439 |
| Total current assets | $7898 | $6487 | $6198 | $5688 |
| Long term investments | $323 | $823 | $851 | $1049 |
| Property, plant & equipment | $30352 | $29256 | $28235 | $27513 |
| Goodwill & intangible assets | ||||
| Total noncurrent assets | $41040.34 | |||
| Total investments | ||||
| Total assets | $71940 | $69329 | $66764 | $60665 |
| Current liabilities | ||||
| Accounts payable | $3308 | $3602 | $2931 | $2937.48 |
| Deferred revenue | ||||
| Short long term debt | $5042 | $4137 | $2625 | $2417 |
| Total current liabilities | $12107 | $11469 | $9113 | $8271 |
| Long term debt | $31135 | $27783 | $27048 | $23906 |
| Total noncurrent liabilities | $23190.02 | |||
| Total debt | ||||
| Total liabilities | $51711 | $47151 | $44129 | $39676 |
| Shareholders' equity | ||||
| Retained earnings | -$5513 | -$3649 | -$3400 | -$4681 |
| Other shareholder equity | -$42 | -$55 | $213 | $103 |
| Total shareholder equity | $20557 | $22515 | $22941 | $20989 |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $6005 | $6011 | ||
| Cost of revenue | $3291 | $3430 | ||
| Gross Profit | $2714 | $2581 | ||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | ||||
| Total operating expenses | $4561 | $4692 | ||
| Operating income | $1444 | $1319 | ||
| Income from continuing operations | ||||
| EBIT | ||||
| Income tax expense | $231 | $166 | ||
| Interest expense | -$426 | -$416 | ||
| Net income | ||||
| Net income | $583 | $449 | ||
| Income (for common shares) | $537 | $402 | ||
| (in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $24673 | $24174 | $23449 | $22883 |
| Cost of revenue | $13704 | $13363 | $6967 | |
| Gross Profit | $16747 | $10470 | $10086 | $15916 |
| Operating activities | ||||
| Research & development | $57 | $57 | $47 | |
| Selling, general & administrative | $220 | $213 | $6262 | |
| Total operating expenses | $11248 | $18647 | $18185 | $18318 |
| Operating income | $5527 | $5264 | $4565 | |
| Income from continuing operations | ||||
| EBIT | ||||
| Income tax expense | $996 | $967 | $1044 | $792 |
| Interest expense | -$1984 | -$1146 | -$1082 | |
| Net income | ||||
| Net income | $2076 | $2868 | $2840 | $2634 |
| Income (for common shares) | $2716 | $2709 | $2498 | |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
|---|---|---|---|---|
| Net income | $583 | $449 | $430 | |
| Operating activities | ||||
| Depreciation | $945 | $946 | $954 | |
| Business acquisitions & disposals | ||||
| Stock-based compensation | ||||
| Total cash flows from operations | $2137 | $1132 | ||
| Investing activities | ||||
| Capital expenditures | -$978 | -$1002 | ||
| Investments | ||||
| Total cash flows from investing | -$3834 | -$1888 | -$898 | |
| Financing activities | ||||
| Dividends paid | -$2837 | -$955 | -$929 | |
| Sale and purchase of stock | -$40 | -$104 | ||
| Net borrowings | $1496 | $1057 | $876 | |
| Total cash flows from financing | -$189 | $439 | -$46 | |
| Effect of exchange rate | ||||
| Change in cash and equivalents | $1313 | $688 | $242 | |
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | $2263 | $2868 | $2840 | $2473 |
| Operating activities | ||||
| Depreciation | $3745 | $3660 | $3627 | $4404 |
| Business acquisitions & disposals | ||||
| Stock-based compensation | ||||
| Total cash flows from operations | $8365 | $8008 | $7758 | |
| Investing activities | ||||
| Capital expenditures | -$5133 | -$4837 | -$4202 | |
| Investments | ||||
| Total cash flows from investing | -$5517 | -$7003 | -$3540 | |
| Financing activities | ||||
| Dividends paid | -$3448 | -$3257 | -$3107 | |
| Sale and purchase of stock | -$84 | -$36 | -$237 | |
| Net borrowings | $739 | $2435 | -$638 | |
| Total cash flows from financing | -$2988 | -$1022 | -$4135 | |
| Effect of exchange rate | ||||
| Change in cash and equivalents | -$190 | $65 | $83 | |
| Market cap | $29.12B |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 912.28M |
| 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 | 2.04 |
| EPS | N/A |
|---|---|
| ROA | N/A |
| ROE | N/A |
| Debt/Equity | 2.52 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | 0.62 |
| Quick ratio | 0.60 |