(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $645 | $645 | $619.61 | |
Short term investments | ||||
Net receivables | $6494 | $6256 | $1072.9 | |
Inventory | $4721 | $4636 | $212.66 | |
Total current assets | $14187 | $14246 | $2037.5 | |
Long term investments | $198.35 | $198.35 | $170.69 | |
Property, plant & equipment | $4385 | $4217 | $2857.02 | |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $46626 | $46342 | $13768.34 | |
Current liabilities | ||||
Accounts payable | $1993 | $2022 | $2061 | |
Deferred revenue | ||||
Short long term debt | $661.03 | $661.03 | $800.74 | |
Total current liabilities | $11167 | $10836 | $2174.17 | |
Long term debt | $14420 | $14038 | $3188.8 | |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $28390 | $27708 | $5866.11 | |
Shareholders' equity | ||||
Retained earnings | $1614 | $2206 | $3443.65 | |
Other shareholder equity | $102 | -$45 | $429.6 | |
Total shareholder equity | $8075.12 | $8075.12 | $7902.23 |
(in millions $) | 30 Jun 2024 | 30 Jun 2023 | 30 Jun 2022 | 30 Jun 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $645 | $797.99 | $780 | $899.83 |
Short term investments | ||||
Net receivables | $1362.18 | $1022.18 | $1217.46 | $1088.72 |
Inventory | $208.83 | $199.2 | $216.19 | $224.39 |
Total current assets | $2353 | $2133.17 | $2305.91 | $2284.57 |
Long term investments | $198.35 | $175.8 | $145.22 | $108.11 |
Property, plant & equipment | $3051.88 | $2798.11 | $2624.86 | $2552.92 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $14826.47 | $13014.63 | $12552.01 | $11760.99 |
Current liabilities | ||||
Accounts payable | $255.8 | $243.8 | $1026.54 | |
Deferred revenue | ||||
Short long term debt | $661.03 | $346.79 | $342.08 | $551.43 |
Total current liabilities | $2322.19 | $1878.34 | $2084.27 | $2217.94 |
Long term debt | $3854.34 | $2753.69 | $2670.88 | $2683.38 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $6751.35 | $5092.77 | $5123.84 | $5376.01 |
Shareholders' equity | ||||
Retained earnings | $3552.28 | $3554.2 | $3351.02 | $2303.01 |
Other shareholder equity | $381.94 | $525.24 | $216.21 | $70.87 |
Total shareholder equity | $8075.12 | $7921.86 | $7428.17 | $6384.99 |
(in millions $) | 31 Jan 2025 | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $5423 | $5435 | ||
Cost of revenue | ||||
Gross Profit | $2090 | $2006 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $1410 | $1416 | ||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $122 | $110 | ||
Interest expense | -$89 | -$81 | ||
Net income | ||||
Net income | $469 | $426 | ||
Income (for common shares) |
(in millions $) | 30 Jun 2024 | 30 Jun 2023 | 30 Jun 2022 | 30 Jun 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $8967.4 | $8168.95 | $9340.15 | $8754.12 |
Cost of revenue | $6022.88 | $5326.53 | $5613.91 | $1616.83 |
Gross Profit | $2944.53 | $2842.42 | $3726.24 | $7137.29 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $249.79 | $217.02 | $270.76 | $3958.81 |
Total operating expenses | $8117.75 | $7150.74 | $7179.78 | $6833.01 |
Operating income | $849.66 | $1018.21 | $2160.37 | $1921.11 |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $186.85 | $223.26 | $561.74 | $480.94 |
Interest expense | -$151.35 | -$87.02 | -$79.82 | |
Net income | ||||
Net income | $511.09 | $684.98 | $1460.57 | $1315.04 |
Income (for common shares) | $511.09 | $684.98 | $1460.57 | $1315.04 |
(in millions $) | 30 Jun 2024 | 1 May 2024 | 31 Dec 2023 | 30 Oct 2023 |
---|---|---|---|---|
Net income | $154.39 | $101.16 | ||
Operating activities | ||||
Depreciation | $175.52 | $191.83 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $225.92 | |||
Investing activities | ||||
Capital expenditures | -$112.22 | |||
Investments | ||||
Total cash flows from investing | -$332 | -$590.72 | -$1069 | |
Financing activities | ||||
Dividends paid | -$146.96 | -$1066 | ||
Sale and purchase of stock | $73.41 | |||
Net borrowings | $363.42 | |||
Total cash flows from financing | -$231 | $286.69 | -$690 | |
Effect of exchange rate | -$35 | -$155 | ||
Change in cash and equivalents | $58 | -$89.19 | $205 |
(in millions $) | 30 Jun 2024 | 30 Jun 2023 | 30 Jun 2022 | 30 Oct 2021 |
---|---|---|---|---|
Net income | $511.09 | $684.98 | $1460.57 | |
Operating activities | ||||
Depreciation | $694.39 | $631.3 | $608.51 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $2225.82 | |||
Investing activities | ||||
Capital expenditures | -$286.95 | |||
Investments | ||||
Total cash flows from investing | -$989.18 | -$14140 | ||
Financing activities | ||||
Dividends paid | -$455.4 | -$856 | ||
Sale and purchase of stock | -$253.73 | |||
Net borrowings | -$624.69 | |||
Total cash flows from financing | -$1349.29 | $11839 | ||
Effect of exchange rate | $34 | |||
Change in cash and equivalents | -$119.83 | $666 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
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 | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 0.84 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |