(in millions $) | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 | 30 Oct 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $858.8 | $858.6 | $870.1 | $825.1 |
Inventory | ||||
Total current assets | $5387.6 | $4869.4 | $5641.6 | $5428 |
Long term investments | ||||
Property, plant & equipment | $9299.8 | $9273.9 | $9122 | $8660.7 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $40838.3 | $40559.7 | $42087.9 | $42696.4 |
Current liabilities | ||||
Accounts payable | $514.9 | $537.3 | $689.8 | $585.8 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $4030.4 | $3803.9 | $4332.8 | $3730.8 |
Long term debt | $14740.8 | $14782.6 | $14959.1 | $14558.3 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $22490.8 | $22130.6 | $23025.3 | $21775.1 |
Shareholders' equity | ||||
Retained earnings | $16344.1 | $16076 | $15566 | $19055.9 |
Other shareholder equity | $944.9 | $1143.3 | $2170.3 | $215.2 |
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $910.6 | $1327.2 | ||
Short term investments | $2269.6 | $1600.2 | ||
Net receivables | $870.1 | $830.6 | $974.9 | $1090.7 |
Inventory | ||||
Total current assets | $5641.6 | $6297.4 | $5940.5 | $4849.1 |
Long term investments | $19271 | $5191.9 | ||
Property, plant & equipment | $9122 | $8228.9 | $8309.3 | $8054.1 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $54243.6 | |||
Total investments | ||||
Total assets | $42087.9 | $42895 | $46917 | $59092.7 |
Current liabilities | ||||
Accounts payable | $689.8 | $610.1 | $613.4 | $618.2 |
Deferred revenue | $430.9 | |||
Short long term debt | $991.8 | $1225.3 | ||
Total current liabilities | $4332.8 | $3921 | $4084.8 | $4467 |
Long term debt | $14959.1 | $12963.5 | $14228.3 | $13867.3 |
Total noncurrent liabilities | $41327.3 | |||
Total debt | $17980.7 | |||
Total liabilities | $23025.3 | $20458.6 | $21319 | $45794.3 |
Shareholders' equity | ||||
Retained earnings | $15566 | $19617.7 | $18144.5 | $4692.1 |
Other shareholder equity | $2170.3 | $513.4 | $3892.2 | $3328.8 |
Total shareholder equity | $25934.9 | $13662.6 |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1920.5 | |||
Cost of revenue | ||||
Gross Profit | $969.2 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $1113.2 | |||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$20.4 | |||
Interest expense | -$3351.4 | |||
Net income | ||||
Net income | -$3489.9 | |||
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $7491.4 | $7195.7 | $11980.1 | |
Cost of revenue | $3437 | |||
Gross Profit | $3899.6 | $4021.8 | $8543.1 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $2206.2 | |||
Total operating expenses | $4076.2 | $3789.9 | $9749.5 | |
Operating income | $2230.6 | |||
Income from continuing operations | ||||
EBIT | $2230.6 | |||
Income tax expense | $149.6 | $318.9 | -$256.9 | |
Interest expense | -$3868.9 | $516.3 | -$1188.5 | |
Net income | ||||
Net income | -$4051.7 | $1473.2 | -$1628 | |
Income (for common shares) | -$1628 |
(in millions $) | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 | 30 Oct 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 | $310.7 | -$211.7 | -$1845 | -$966.4 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$473.3 | -$284 | -$692.4 | -$343.1 |
Effect of exchange rate | -$33 | -$25.6 | $62 | -$1.1 |
Change in cash and equivalents | $596.2 | -$275.6 | -$309.5 | $16.1 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Net income | $13426.8 | -$1628 | ||
Operating activities | ||||
Depreciation | $2353.7 | $2331.3 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $3549 | $4185.8 | ||
Investing activities | ||||
Capital expenditures | -$1408 | -$1350.2 | ||
Investments | -$4261.9 | -$2331.3 | ||
Total cash flows from investing | -$1845 | $1281 | -$5796.5 | -$8874 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | $183.2 | $2525.8 | ||
Total cash flows from financing | -$692.4 | -$3276 | -$1545.9 | $1083.6 |
Effect of exchange rate | $62 | -$27.7 | -$6.6 | $141 |
Change in cash and equivalents | -$309.5 | $815.1 | -$3800 | -$3463.6 |
Market cap | $4.96B |
---|---|
Enterprise value | N/A |
Shares outstanding | 367.23M |
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 | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.34 |
Quick ratio | N/A |