(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $561 | $569 | $625 | |
Short term investments | ||||
Net receivables | $1690 | $1787 | $1909 | $1818 |
Inventory | $607 | $596 | $547 | $566 |
Total current assets | $4213 | $3917 | $3990 | $4025 |
Long term investments | $370 | |||
Property, plant & equipment | $46330 | $45636 | $44623 | $43385 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $69642 | $68772 | $67584 | $65920 |
Current liabilities | ||||
Accounts payable | $3098 | $2376 | $2786 | $2972 |
Deferred revenue | ||||
Short long term debt | $2698 | $3242 | $2430 | |
Total current liabilities | $5727 | $5681 | $6605 | $5964 |
Long term debt | $30055 | $29009 | $27710 | $27574 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $47143 | $44115 | $43569 | $44415 |
Shareholders' equity | ||||
Retained earnings | $4433 | $4611 | $4279 | $4112 |
Other shareholder equity | $969 | $3069 | $2873 | $653 |
Total shareholder equity | $24657 | $24015 | $23332 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $625 | $209 | $131 | $249 |
Short term investments | ||||
Net receivables | $1818 | $2339 | $1511 | $1369 |
Inventory | $566 | $661 | $478 | $422 |
Total current assets | $4025 | $4269 | $2728 | $2612 |
Long term investments | $370 | $316 | $178 | $158 |
Property, plant & equipment | $43573 | $41838 | $37983 | $162 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $39466.71 | |||
Total investments | ||||
Total assets | $65920 | $64252 | $57659 | $55481 |
Current liabilities | ||||
Accounts payable | $990 | $886 | $774 | $707 |
Deferred revenue | ||||
Short long term debt | $2430 | $2745 | $1887 | $1386 |
Total current liabilities | $5964 | $6617 | $4802 | $4148 |
Long term debt | $27574 | $26267 | $24040 | $23444 |
Total noncurrent liabilities | $23178.08 | |||
Total debt | ||||
Total liabilities | $44415 | $43222 | $38371 | $36784 |
Shareholders' equity | ||||
Retained earnings | $4112 | $3733 | $3458 | $3210 |
Other shareholder equity | $653 | $1008 | -$40 | $34 |
Total shareholder equity | $23332 | $22842 | $20916 | $18697 |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2670 | |||
Cost of revenue | ||||
Gross Profit | $1957 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $1219 | |||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $69 | |||
Interest expense | -$333 | |||
Net income | ||||
Net income | $331 | |||
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Jan 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $11517 | $11043 | $9448 | $6669.98 |
Cost of revenue | ||||
Gross Profit | $7746 | $7091 | $6497 | $2938.22 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $4662 | $4351 | $4028 | $1066.76 |
Operating income | $1872.22 | |||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $360 | $289 | $234 | $172.44 |
Interest expense | -$1220 | -$1108 | -$961 | $777.85 |
Net income | ||||
Net income | $1506 | $1330 | $1231 | $951.04 |
Income (for common shares) |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Net income | $349 | $512 | ||
Operating activities | ||||
Depreciation | $441 | $429 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $814 | $768 | ||
Investing activities | ||||
Capital expenditures | -$1064 | -$1071 | ||
Investments | ||||
Total cash flows from investing | -$3599 | -$1147 | -$1139 | -$3742 |
Financing activities | ||||
Dividends paid | -$604 | -$202 | -$197 | -$768 |
Sale and purchase of stock | $8 | $13 | ||
Net borrowings | $551 | $517 | ||
Total cash flows from financing | $939 | $319 | $304 | $613 |
Effect of exchange rate | $11 | -$2 | ||
Change in cash and equivalents | $271 | -$8 | -$56 | $416 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $1394 | $1294 | $1389 | |
Operating activities | ||||
Depreciation | $1523 | $1369 | $1282 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $3074 | $2907 | $2701 | |
Investing activities | ||||
Capital expenditures | -$3587 | -$3189 | -$4039 | |
Investments | ||||
Total cash flows from investing | -$3742 | -$4059 | -$3488 | -$4132 |
Financing activities | ||||
Dividends paid | -$768 | -$737 | -$671 | -$851 |
Sale and purchase of stock | $53 | $60 | $58 | |
Net borrowings | $1790 | $1138 | $2155 | |
Total cash flows from financing | $613 | $1035 | $451 | $1327 |
Effect of exchange rate | -$9 | -$11 | -$17 | |
Change in cash and equivalents | $416 | $78 | -$118 | -$121 |
Market cap | $30.78B |
---|---|
Enterprise value | N/A |
Shares outstanding | 497.30M |
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 | 1.90 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.74 |
Quick ratio | 0.63 |