(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $816 | $599 | $850 | $722 |
Short term investments | $8.6 | |||
Net receivables | $1197.1 | |||
Inventory | $303.5 | |||
Total current assets | ||||
Long term investments | $23.2 | |||
Property, plant & equipment | $714 | $777 | $802 | $859 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $113743 | $108368 | $105241 | $103362 |
Current liabilities | ||||
Accounts payable | ||||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $1337.8 | $265 | ||
Long term debt | $8083 | $8082 | $7938 | $7942 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $92866 | $89775 | $86602 | $85592 |
Shareholders' equity | ||||
Retained earnings | $51635 | $50718 | $50662 | $49716 |
Other shareholder equity | -$110 | -$88 | -$64 | -$96 |
Total shareholder equity |
(in millions $) | 30 Sep 2023 | 31 Jan 2023 | 31 Jan 2022 | 30 Sep 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $3151 | $736 | $763 | $1675.7 |
Short term investments | $8.6 | $8.3 | $7 | $6.7 |
Net receivables | $1051.5 | $886.2 | $700.9 | $668.8 |
Inventory | $309 | $249.7 | $159.2 | $160.2 |
Total current assets | $4547.3 | $4180.6 | $3298.7 | $2511.8 |
Long term investments | $31.5 | $27.3 | $11.2 | $7.9 |
Property, plant & equipment | $682.8 | $987 | $1253 | $531.5 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $10922.3 | $97957 | $99440 | $7876.9 |
Current liabilities | ||||
Accounts payable | $304.6 | $196.7 | $150.7 | $121.2 |
Deferred revenue | ||||
Short long term debt | $163.6 | $155.9 | $58.8 | $50.3 |
Total current liabilities | $1527.1 | $343 | $465 | $1045.5 |
Long term debt | $2518.3 | $7964 | $7976 | $3468.9 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $4196.2 | $80482 | $74261 | $4696.9 |
Shareholders' equity | ||||
Retained earnings | $4909.7 | $50954 | $53294 | $2494.8 |
Other shareholder equity | $579.4 | -$136 | $57 | -$29.9 |
Total shareholder equity | $6726.1 | $6022.7 | $3878.9 | $3180 |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $16627 | $15714 | $15259 | $14832 |
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $15077 | $15173 | $13688 | $12870 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $254 | $83 | $266 | $340 |
Interest expense | -$104 | -$98 | -$97 | -$107 |
Net income | ||||
Net income | $1161 | $301 | $1189 | $1460 |
Income (for common shares) |
(in millions $) | 30 Sep 2023 | 30 Sep 2022 | 30 Sep 2021 | 30 Sep 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $6295.7 | $5573.7 | $4736.6 | $4139.1 |
Cost of revenue | $2746.5 | $2493.9 | $2276.2 | $2182.7 |
Gross Profit | $3549.2 | $3079.8 | $2460.4 | $1956.4 |
Operating activities | ||||
Research & development | $820.2 | $666.5 | $527.6 | $497.9 |
Selling, general & administrative | $1041.1 | $955.4 | $833.7 | $687.3 |
Total operating expenses | $4607.8 | $4115.8 | $3637.5 | $3779.5 |
Operating income | $1687.9 | $1457.9 | $1099.1 | $359.6 |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $216.3 | $280.6 | $115.9 | $104.6 |
Interest expense | -$153.7 | -$162.6 | -$137.8 | $142.8 |
Net income | ||||
Net income | $1454.1 | $948.5 | $820 | $1377.7 |
Income (for common shares) | $1454.1 | $948.5 | $820 | $1377.7 |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
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 | -$6581 | -$3896 | -$1372 | -$2999 |
Financing activities | ||||
Dividends paid | -$807 | -$535 | -$262 | -$1032 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$437 | -$252 | -$166 | -$1243 |
Effect of exchange rate | ||||
Change in cash and equivalents | $208 | -$123 | $128 | -$14 |
(in millions $) | 30 Sep 2023 | 30 Sep 2022 | 30 Sep 2021 | 30 Jan 2021 |
---|---|---|---|---|
Net income | $1454.1 | $948.5 | $820 | $5576 |
Operating activities | ||||
Depreciation | $310.6 | $202.5 | $208.3 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $1799.1 | $1246 | $1328.4 | $5491 |
Investing activities | ||||
Capital expenditures | -$352 | -$208.2 | -$173.2 | |
Investments | ||||
Total cash flows from investing | -$629.7 | -$334.4 | -$310.4 | -$3441 |
Financing activities | ||||
Dividends paid | -$367.4 | -$347.8 | -$159.4 | -$776 |
Sale and purchase of stock | -$519.5 | $907 | -$54.9 | |
Net borrowings | -$144.5 | -$1164.5 | -$43 | |
Total cash flows from financing | -$1031.4 | -$605.3 | -$257.3 | -$2011 |
Effect of exchange rate | -$4.8 | |||
Change in cash and equivalents | $129.7 | $589.7 | $755.9 | $39 |
Market cap | $19.05B |
---|---|
Enterprise value | N/A |
Shares outstanding | 265.00M |
Revenue | $62.43B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $4.11B |
Revenue Q/Q | 14.69% |
Revenue Y/Y | 11.67% |
P/E ratio | 4.63 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 0.31 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | 3.08 |
EPS | $15.51 |
---|---|
ROA | 3.82% |
ROE | N/A |
Debt/Equity | 0.62 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |