(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $2618.4 | $2571.2 | $2443.5 | $2411.9 |
Inventory | $2167.1 | $2099.1 | $1997.8 | $2105.1 |
Total current assets | $6835.3 | $6773.3 | $6321.3 | $6394 |
Long term investments | ||||
Property, plant & equipment | $1314.7 | $1246.6 | $1258.9 | $1243.5 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $16526.4 | $15759 | $15237.9 | $15381.5 |
Current liabilities | ||||
Accounts payable | $1350.9 | $1248.9 | $1116.8 | $1182.1 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $3152.7 | $2908.8 | $2709.7 | $2426.2 |
Long term debt | $3983.5 | $3936.4 | $3967.4 | $4561 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $8179.9 | $7902.2 | $7724.2 | $8073.4 |
Shareholders' equity | ||||
Retained earnings | $5921.1 | $5669.7 | $5294.8 | $5121.3 |
Other shareholder equity | -$533.6 | -$657.9 | -$592.5 | -$492.6 |
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $29.06 | $28.9 | ||
Short term investments | ||||
Net receivables | $2618.4 | $2631.3 | $27.72 | $24.22 |
Inventory | $2167.1 | $2093.6 | $21.07 | $22.92 |
Total current assets | $6835.3 | $6479.1 | $81.02 | $77.24 |
Long term investments | ||||
Property, plant & equipment | $1314.7 | $1204.3 | $4.46 | $4.49 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $16526.4 | $15326.2 | $503.49 | $508.85 |
Current liabilities | ||||
Accounts payable | $1350.9 | $1309.1 | $8.34 | $11.28 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $3152.7 | $2676.1 | $40.58 | $30.19 |
Long term debt | $3983.5 | $4575 | $116.06 | $138.33 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $8179.9 | $8310.6 | $221 | $227.9 |
Shareholders' equity | ||||
Retained earnings | $5921.1 | $4979.4 | $116.42 | $117.7 |
Other shareholder equity | -$533.6 | -$535 | $9.36 | $7.28 |
Total shareholder equity | $282.49 | $280.96 |
(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $3327.5 | $3199.2 | $3053.9 | $2974 |
Cost of revenue | ||||
Gross Profit | $1100.4 | $1048.5 | $991.7 | $943.4 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $394.1 | $381.6 | $367.8 | $346.3 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $146.3 | $115.2 | $130.6 | $117.2 |
Interest expense | -$35 | -$33.6 | -$35 | -$35.9 |
Net income | ||||
Net income | $514.5 | $513.9 | $460.5 | $439.2 |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $12554.7 | $12623 | $163.21 | $129.8 |
Cost of revenue | $53.76 | $46.98 | ||
Gross Profit | $4084.1 | $4028.2 | $109.45 | $82.82 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $60.63 | $44.61 | ||
Total operating expenses | $1489.9 | $1420.9 | $125.16 | $100.13 |
Operating income | $38.05 | $29.67 | ||
Income from continuing operations | ||||
EBIT | $38.05 | $29.67 | ||
Income tax expense | $509.3 | $550.6 | $10.84 | $4.99 |
Interest expense | -$139.5 | -$128.4 | -$3.65 | -$2.66 |
Net income | ||||
Net income | $1928 | $1902.3 | $7.32 | $8.03 |
Income (for common shares) | $7.32 | $8.03 |
(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 | -$1393.7 | -$704.4 | -$375.1 | -$256.6 |
Financing activities | ||||
Dividends paid | -$500.6 | -$375 | -$249.9 | -$124.9 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$1012.4 | -$822.4 | -$704 | -$265.4 |
Effect of exchange rate | -$20.7 | -$51.7 | -$37.7 | $7.6 |
Change in cash and equivalents | $101.9 | $108.4 | -$48 | $18 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Net income | $7.32 | $8.03 | ||
Operating activities | ||||
Depreciation | $8.74 | $8.91 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $38.66 | $41.57 | ||
Investing activities | ||||
Capital expenditures | -$1.53 | -$4.61 | ||
Investments | ||||
Total cash flows from investing | -$1393.7 | -$731.1 | -$4.6 | -$85.86 |
Financing activities | ||||
Dividends paid | -$500.6 | -$477.4 | -$8.6 | -$2.84 |
Sale and purchase of stock | ||||
Net borrowings | -$23.51 | $60.17 | ||
Total cash flows from financing | -$1012.4 | -$1196.7 | -$34.34 | $55.75 |
Effect of exchange rate | -$20.7 | -$70.8 | $0.45 | -$0.38 |
Change in cash and equivalents | $101.9 | $176 | $0.16 | $11.07 |
Market cap | $21.63B |
---|---|
Enterprise value | N/A |
Shares outstanding | 598.31M |
Revenue | $12.55B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $1.93B |
Revenue Q/Q | 2.73% |
Revenue Y/Y | 89.84% |
P/E ratio | 11.22 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 1.72 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | $3.22 |
---|---|
ROA | 12.26% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 2.17 |
Quick ratio | 1.48 |