Segment
|
Revenue
|
Share
|
Infrastructure platforms
|
30,191 |
58%
|
Services
|
12,899 |
25%
|
Applications
|
5,803 |
11%
|
Security products
|
2,730 |
5%
|
Other products
|
281 |
1%
|
Total
|
51,904 |
100%
|
Category
|
Revenue
|
Share
|
Americas |
30,927 |
60%
|
Europe, Middle East, Africa |
13,100 |
25%
|
Asia Pacific, Japan, and China |
7,877 |
15%
|
Total
|
51,904 |
100%
|
Current Assets
to Current Liabilities
Working Capital
to Debt
Equity
to Debt
Income statement
 Normalized   
 As reported
  All numbers in $ millions, except per share amounts
Fiscal Year
|
2021 TTM | 2020 | 2019 | 2018 |
Revenue
|
48,071 | 49,301 | 51,904 | 49,330 |
Operating Income
|
12,611 | 13,620 | 14,219 | 12,309 |
Unusual gains/expenses*
|
| | -10,400 |
Net Income
|
10,462 | 11,214 | 11,621 | 110 |
EPS Diluted
|
2.47 | 2.64 | 2.61 | 0.02 |
* 2018 One-time tax expense of $10.4 billion related to the Tax Act
Income statement
 Normalized   
 As reported
  All numbers in $ millions, except per share amounts
Fiscal Year
|
2021 TTM | 2020 | 2019 | 2018 |
Revenue
|
48,071 | 49,301 | 51,904 | 49,330 |
Operating Income
|
12,611 | 13,620 | 14,219 | 12,309 |
Net Income
|
10,462 | 11,214 | 11,621 | 10,510 |
EPS Diluted
|
2.47 | 2.64 | 2.61 | 1.91 |
Test prices
|
46.5 | 46.4 | 56.53 | 42.57 |
Test pe
|
18.8 | 17.58 | 21.66 | 22.29 |
Test P/FCF
|
10.4 | 13.45 | 16.87 | 18.26 |
Fiscal Year
|
2021 TTM | 2020 | 2019 | 2018 |
Operating cash flow
|
15,935 | 15,426 | 15,831 | 13,666 |
Capital expenses
|
-739 | -770 | -909 | -834 |
Free cash flow*
|
15,196 | 14,656 | 14,922 | 12,832 |
Fiscal Year
|
2021 TTM | 2020 | 2019 | 2018 |
Net income
|
10,462 | 11,214 | 11,621 | 110 |
Interest expense
|
519 | 585 | 859 | 943 |
Income tax expense
|
2,503 | 2,756 | 2,950 | 12,929 |
Depreciation and amortization
|
1,798 | 1,808 | 1,897 | 2,192 |
EBITDA*
|
15,282 | 16,363 | 17,327 | 16,174 |
*EBITDA = Earnings + interest + taxes + depreciation + amortization
Fiscal Year
|
2021 TTM | 2020 | 2019 | 2018 |
Operating Income
|
12,611 | 13,620 | 14,219 | 12,309 |
Depreciation and amortization
|
1,798 | 1,808 | 1,897 | 2,192 |
OIBDA*
|
14,409 | 15,428 | 16,116 | 14,501 |
*Operating income before depreciation and amortization
Fiscal Year
|
2021 | 2020 | 2019 | 2018 |
Assets
|
95,003 | 94,853 | 97,793 | 108,784 |
Liabilities
|
56,846 | 56,933 | 64,222 | 65,580 |
Shareholders equity
|
38,157 | 37,920 | 33,571 | 43,204 |
Price-to-Book ratio*
|
n/a
|
Fiscal Year
|
2021 | 2020 | 2019 | 2018 |
Current assets
|
42,989 | 43,573 | 47,755 | 61,837 |
Current liabilities
|
26,991 | 25,331 | 31,712 | 27,035 |
CA/CL ratio
|
1.6 | 1.7 | 1.5 | 2.3 |
Working capital
|
15,998 | 18,242 | 16,043 | 34,802 |
Fiscal Year
|
2021 | 2020 | 2019 | 2018 |
Working capital
|
15,998 | 18,242 | 16,043 | 34,802 |
Short-term debt
|
5,002 | 3,005 | 10,191 | 5,238 |
Long-term debt
|
9,564 | 11,578 | 14,475 | 20,331 |
Total debt
|
14,566 | 14,583 | 24,666 | 25,569 |
Working capital / Debt ratio
|
1.1 | 1.3 | 0.7 | 1.4 |
Cash flow statement |
See all
|
Fiscal Year
|
2021 TTM | 2020 | 2019 | 2018 |
Operating
|
15,935 | 15,426 | 15,831 | 13,666 |
Investing
|
-1,132 | 3,500 | 14,837 | 15,318 |
Financing
|
-12,591 | -18,886 | -27,889 | -31,764 |
Free cash flow to Debt |
See all
|
Fiscal Year
|
2021 TTM | 2020 | 2019 | 2018 |
Free cash flow
|
15,196 | 14,656 | 14,922 | 12,832 |
Total debt
|
14,566 | 14,583 | 24,666 | 25,569 |
FCF to Debt
|
128% | 101% | 60% | 50% |
Fiscal Year
|
2021 | 2020 | 2019 | 2018 |
Equity
|
38,157 | 37,920 | 33,571 | 43,204 |
Total debt
|
14,566 | 14,583 | 24,666 | 25,569 |
Invested capital
|
52,723 | 52,503 | 58,237 | 68,773 |
Fiscal Year
|
2021 TTM | 2020 | 2019 | 2018 |
Operating income
|
26,231 | 13,620 | 14,219 | 12,309 |
Income taxes
|
5,259 | 2,756 | 2,950 | 12,929 |
NOPAT*
|
20,972 | 10,864 | 11,269 | -620 |
*Net operating profit after tax
Return on capital* |
See all
|
Fiscal Year
|
2021 TTM | 2020 | 2019 | 2018 |
NOPAT
|
20,972 | 10,864 | 11,269 | -620 |
Invested capital
|
invested_capital_STARTER_ERRORRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRR
invested_capital_STARTER_ERRORRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRR
invested_capital_STARTER_ERRORRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRR
invested_capital_STARTER_ERRORRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRR
52,723 | 52,503 | 58,237 | 68,773 |
ROIC*
|
roic_percent_STARTER_ERRORRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRR
roic_percent_STARTER_ERRORRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRR
roic_percent_STARTER_ERRORRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRR
roic_percent_STARTER_ERRORRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRR
25% | 21% | 19% | -1% |
*Return on invested capital