(in millions $) | 31 Dec 2023 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $1017 | $1017 | $1548 | $1548 |
Short term investments | ||||
Net receivables | $615.3 | $768.1 | $1040.4 | $817.6 |
Inventory | $361.7 | $394.8 | $599.2 | $781.5 |
Total current assets | $3408.1 | $3657 | $2692.9 | $2152.3 |
Long term investments | ||||
Property, plant & equipment | $705.6 | $627.2 | $798.8 | $840.4 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $6620 | $6816 | $7176.2 | $7115.4 |
Current liabilities | ||||
Accounts payable | $245.5 | $328.4 | $397.2 | $367 |
Deferred revenue | ||||
Short long term debt | $1420 | $1420 | $1055 | $1055 |
Total current liabilities | $4718 | $875.6 | $1045.3 | $930 |
Long term debt | $10687 | $2283.2 | $2282.2 | $2281.9 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $18142 | $3892.2 | $4144.2 | $4057.1 |
Shareholders' equity | ||||
Retained earnings | $5634 | $5469.5 | $5246.1 | $5089.8 |
Other shareholder equity | $2723 | -$159 | -$143.5 | -$142.6 |
Total shareholder equity | $19162 | $19162 | $17826 | $17826 |
(in millions $) | 30 Jun 2023 | 30 Jun 2022 | 30 Jun 2021 | 30 Jun 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $1548 | $10436.4 | $1808.8 | $1194.4 |
Short term investments | $4.8 | $3.3 | ||
Net receivables | $1936 | $1513.1 | $1648 | $1593.3 |
Inventory | $5466 | $4333 | $3780.6 | $3509.5 |
Total current assets | $9259 | $16460.7 | $7389.7 | $6446.2 |
Long term investments | $21.5 | $14.2 | ||
Property, plant & equipment | $9352 | $8308.6 | $7536 | $6305.4 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $3657.1 | |||
Total investments | ||||
Total assets | $36234 | $28346 | $18156.9 | $15615.5 |
Current liabilities | ||||
Accounts payable | $820 | $591.8 | $523 | $458.3 |
Deferred revenue | ||||
Short long term debt | $1055 | $4494 | $473.8 | $202.3 |
Total current liabilities | $4608 | $7108.2 | $3103.6 | $2141.5 |
Long term debt | $11172 | $5163.8 | $5333.1 | $5790.5 |
Total noncurrent liabilities | $2682.5 | |||
Total debt | ||||
Total liabilities | $18408 | $13768.5 | $9775.6 | $9087.9 |
Shareholders' equity | ||||
Retained earnings | $14621 | $13503.4 | $12679.4 | $11081 |
Other shareholder equity | $2688 | $590.3 | -$4298.1 | -$4553.4 |
Total shareholder equity | $17826 | $14577.5 | $8381.3 | $6527.6 |
(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1259.8 | $1525.9 | $1178.8 | |
Cost of revenue | ||||
Gross Profit | $466.1 | $531.3 | $350.8 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $166.2 | $202.5 | $201.6 | |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $66.6 | $71.6 | $28.4 | |
Interest expense | -$15.8 | -$14.3 | -$14.2 | |
Net income | ||||
Net income | $264.9 | $194.6 | $101.5 | |
Income (for common shares) |
(in millions $) | 30 Jun 2023 | 30 Jun 2022 | 30 Jun 2021 | 30 Jun 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $13310 | $10561.9 | $10310 | $9150.8 |
Cost of revenue | $6466 | $4829.6 | $4466.7 | $3924.4 |
Gross Profit | $6844 | $5732.3 | $5843.3 | $5226.4 |
Operating activities | ||||
Research & development | $1235 | $1156.2 | $1001.4 | $921.8 |
Selling, general & administrative | $2356 | $1608.7 | $1616 | $1588 |
Total operating expenses | $10057 | $7594.5 | $7180 | $6434.2 |
Operating income | $3253 | $2967.4 | $3130 | $2716.6 |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $419 | $524.9 | $588.1 | $470.2 |
Interest expense | -$410 | -$178 | ||
Net income | ||||
Net income | $2194 | $2254.7 | $2375 | $2102.5 |
Income (for common shares) | $2194 | $2254.7 | $2375 | $2102.5 |
(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 | $352.4 | -$86.7 | -$55.9 | -$31.7 |
Financing activities | ||||
Dividends paid | -$160.3 | -$119.3 | -$77.2 | -$38.9 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$1349.7 | -$994.5 | -$327.1 | -$94.8 |
Effect of exchange rate | $1.5 | $0.8 | $0.8 | |
Change in cash and equivalents | $205.5 | -$268.8 | -$11.5 | $23.9 |
(in millions $) | 30 Jun 2023 | 30 Jun 2022 | 30 Jun 2021 | 30 Jun 2020 |
---|---|---|---|---|
Net income | $2194 | $2254.7 | $2963.1 | $2572.7 |
Operating activities | ||||
Depreciation | $490 | $448 | $589.6 | $419.8 |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $2601 | $2628.7 | $3621.9 | $2488.3 |
Investing activities | ||||
Capital expenditures | -$1228 | -$1078.8 | -$1667.1 | -$1367.6 |
Investments | ||||
Total cash flows from investing | -$11843 | -$1636.1 | -$1673.2 | -$1366.7 |
Financing activities | ||||
Dividends paid | -$1085 | -$1038.7 | -$958 | -$883.1 |
Sale and purchase of stock | $34 | $4988.4 | $56.4 | $42 |
Net borrowings | $1661 | $3723.7 | -$496.7 | $198.8 |
Total cash flows from financing | $456 | $7675.9 | -$1401.8 | -$642.7 |
Effect of exchange rate | -$22 | $12.8 | $31.9 | $14.6 |
Change in cash and equivalents | -$8825 | $8604.3 | $578.8 | $493.5 |
Market cap | $13.32B |
---|---|
Enterprise value | N/A |
Shares outstanding | 47.70M |
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 | 0.81 |
Book/Share | 344.63 |
Cash/Share | 21.32 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 1.03 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.72 |
Quick ratio | 0.65 |