(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $42199 | $40503 | $39313 | $38973 |
Inventory | $23719 | $26058 | $24637 | $23268 |
Total current assets | $94972 | $102075 | $98122 | $94581 |
Long term investments | ||||
Property, plant & equipment | $78384 | $75920 | $74543 | $74369 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $250890 | $255233 | $249958 | $247576 |
Current liabilities | ||||
Accounts payable | $15547 | $16575 | $15544 | $15450 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $87001 | $91245 | $88652 | $82920 |
Long term debt | $52880 | $52389 | $52603 | $52009 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $161294 | $166831 | $164273 | $158089 |
Shareholders' equity | ||||
Retained earnings | $89072 | $86959 | $86264 | $88846 |
Other shareholder equity | -$2042 | -$1333 | -$1600 | -$738 |
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $12538 | $10674 | ||
Short term investments | $5108 | |||
Net receivables | $42199 | $40563 | $9413 | $2740 |
Inventory | $23719 | $20005 | $15524 | $14078 |
Total current assets | $94972 | $92204 | $86173 | $81807 |
Long term investments | $6353 | $6964 | ||
Property, plant & equipment | $78384 | $74946 | $22323 | $21772 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $250890 | $246926 | $229527 | $216658 |
Current liabilities | ||||
Accounts payable | $15547 | $14120 | $10038 | $7752 |
Deferred revenue | ||||
Short long term debt | $24951 | $24616 | ||
Total current liabilities | $87001 | $84421 | $76466 | $71963 |
Long term debt | $49829 | $49870 | $56141 | $61085 |
Total noncurrent liabilities | $66835 | |||
Total debt | ||||
Total liabilities | $161294 | $159801 | $154395 | $155138 |
Shareholders' equity | ||||
Retained earnings | $89072 | $85425 | $71705 | $59550 |
Other shareholder equity | -$2042 | -$10 | -$325 | -$1518 |
Total shareholder equity | $74366 | $60891 |
(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $42968 | $38458 | $37219 | $36853 |
Cost of revenue | ||||
Gross Profit | $7864 | $6923 | $7130 | $7772 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $3452 | $2571 | $2787 | $2397 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $1068 | $1132 | $1264 | $1467 |
Interest expense | -$1326 | $50 | -$121 | $21 |
Net income | ||||
Net income | $2388 | $2677 | $2805 | $3420 |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $155498 | $142610 | $98990 | |
Cost of revenue | $86779 | |||
Gross Profit | $29689 | $24568 | $12211 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $7503 | |||
Total operating expenses | $11226 | $10359 | $94153 | |
Operating income | $4837 | |||
Income from continuing operations | ||||
EBIT | $4837 | |||
Income tax expense | $4931 | $4927 | $1365 | |
Interest expense | -$891 | $1394 | -$420 | |
Net income | ||||
Net income | $11290 | $17941 | $3775 | |
Income (for common shares) | $3775 |
(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
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 | -$9548 | -$5737 | -$4104 | -$2357 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$6859 | -$3216 | -$3130 | -$4362 |
Effect of exchange rate | -$705 | -$569 | -$801 | $23 |
Change in cash and equivalents | $457 | $6245 | $1690 | $308 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Net income | $12382 | $3775 | ||
Operating activities | ||||
Depreciation | $4560 | $4429 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $15903 | $13251 | ||
Investing activities | ||||
Capital expenditures | -$6619 | -$6150 | ||
Investments | $136 | $1407 | ||
Total cash flows from investing | -$9548 | -$4772 | -$6389 | -$3636 |
Financing activities | ||||
Dividends paid | -$6915 | -$5282 | -$1253 | -$1646 |
Sale and purchase of stock | ||||
Net borrowings | -$5344 | -$6336 | ||
Total cash flows from financing | -$6859 | -$17984 | -$6735 | -$8254 |
Effect of exchange rate | -$705 | $104 | -$307 | $180 |
Change in cash and equivalents | $457 | $861 | $2472 | $1501 |
Market cap | $67.51B |
---|---|
Enterprise value | N/A |
Shares outstanding | 633.55M |
Revenue | $155.50B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $11.29B |
Revenue Q/Q | 8.72% |
Revenue Y/Y | N/A |
P/E ratio | 5.98 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 0.43 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | $17.82 |
---|---|
ROA | 4.50% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.09 |
Quick ratio | 0.82 |