(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 | 30 Sep 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $2474 | $3193 | $3678 | $1970 |
Short term investments | ||||
Net receivables | $4364 | $4218 | $4360 | $3564 |
Inventory | $1015 | $1100 | $982 | $1229 |
Total current assets | $10460 | $11885 | $11372 | $9620 |
Long term investments | $11064 | $10777 | $10430 | $10001 |
Property, plant & equipment | $83649 | $81966 | $80569 | $80410 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $127966 | $128026 | $125034 | $122649 |
Current liabilities | ||||
Accounts payable | $5359 | $6944 | $4954 | $6967 |
Deferred revenue | ||||
Short long term debt | $5295 | $3467 | $3014 | $2358 |
Total current liabilities | $13800 | $12708 | $11817 | $11134 |
Long term debt | $59834 | $61103 | $60263 | $63228 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $87472 | $88352 | $95481 | $88686 |
Shareholders' equity | ||||
Retained earnings | -$2839 | -$2777 | -$2997 | -$687 |
Other shareholder equity | $10832 | $9950 | -$407 | $1421 |
Total shareholder equity | $40494 | $39674 | $39008 | $33963 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $3678 | $620 | $673 | $1530 |
Short term investments | $188 | |||
Net receivables | $4360 | $3779 | $4511 | $2294 |
Inventory | $982 | $936 | $724 | $629 |
Total current assets | $11372 | $7332 | $7423 | $5201 |
Long term investments | $10430 | $9535 | $8457 | $6696 |
Property, plant & equipment | $80569 | $75940 | $70182 | $69775 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $70991.41 | |||
Total investments | ||||
Total assets | $125034 | $114348 | $104218 | $100300 |
Current liabilities | ||||
Accounts payable | $4954 | $5517 | $4183 | $3057 |
Deferred revenue | ||||
Short long term debt | $3014 | $8240 | $6545 | $6148 |
Total current liabilities | $11817 | $16907 | $13041 | $11987 |
Long term debt | $60263 | $50140 | $46280 | $43411 |
Total noncurrent liabilities | $41231.44 | |||
Total debt | ||||
Total liabilities | $95481 | $80358 | $70947 | $68902 |
Shareholders' equity | ||||
Retained earnings | -$2997 | $819 | $3773 | $5367 |
Other shareholder equity | -$407 | $288 | -$1234 | -$1701 |
Total shareholder equity | $39008 | $34116 | $33396 | $31398 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $4085 | $4599 | $4236 | |
Cost of revenue | $1515 | $1388 | ||
Gross Profit | $2570 | $3211 | $2893 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $2468 | $2333 | $1091 | |
Operating income | $1617 | $2266 | ||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $200 | $293 | $209 | |
Interest expense | -$843 | -$837 | -$109 | |
Net income | ||||
Net income | $990 | $1226 | $1463 | |
Income (for common shares) | $963 | $1203 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $15934 | $14977 | $13387 | $12999 |
Cost of revenue | $5365 | $4007 | $3878 | |
Gross Profit | $11047 | $7517 | $9380 | $9121 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $101 | $97 | $727 | |
Total operating expenses | $4192 | $8844 | $7033 | $7195 |
Operating income | $6079 | $5804 | ||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $942 | $589 | $120 | $194 |
Interest expense | -$1278 | -$2588 | -$2360 | |
Net income | ||||
Net income | $2829 | $748 | $1955 | $4616 |
Income (for common shares) | $641 | $1815 | $4457 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | $990 | $1226 | $1487 | -$174 |
Operating activities | ||||
Depreciation | $717 | $719 | $690 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $1655 | $2042 | $1824 | |
Investing activities | ||||
Capital expenditures | -$1346 | -$1599 | -$2060 | |
Investments | ||||
Total cash flows from investing | -$1683 | -$1855 | -$3329 | |
Financing activities | ||||
Dividends paid | -$1020 | -$988 | -$605 | |
Sale and purchase of stock | ||||
Net borrowings | -$78 | $635 | $2883 | |
Total cash flows from financing | -$712 | -$674 | $2267 | |
Effect of exchange rate | -$67 | $27 | -$45 | |
Change in cash and equivalents | -$719 | -$485 | $879 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $2922 | $748 | $1955 | $4913 |
Operating activities | ||||
Depreciation | $2584 | $2522 | $2590 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $6375 | $6890 | $7058 | |
Investing activities | ||||
Capital expenditures | -$6727 | -$5924 | -$8135 | |
Investments | ||||
Total cash flows from investing | -$7009 | -$7712 | -$6052 | |
Financing activities | ||||
Dividends paid | -$3298 | -$3458 | -$3146 | |
Sale and purchase of stock | $1905 | $148 | $91 | |
Net borrowings | $2944 | $4470 | $1573 | |
Total cash flows from financing | $487 | -$88 | -$800 | |
Effect of exchange rate | -$185 | -$244 | -$19 | |
Change in cash and equivalents | -$53 | -$857 | $187 |
Market cap | $71.14B |
---|---|
Enterprise value | N/A |
Shares outstanding | 1.04B |
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 | 2.40 |
Book/Share | 28.60 |
Cash/Share | 2.39 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 2.45 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.76 |
Quick ratio | 0.68 |