(in millions $) | 30 Jul 2024 | 31 Mar 2024 | 31 Jan 2024 | 30 Oct 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $1358 | $795 | $787 | $795 |
Short term investments | ||||
Net receivables | $429 | $332 | $471 | $521 |
Inventory | $1239 | $1191 | $1053 | $1052 |
Total current assets | $3332 | $2615 | $2628 | $2636 |
Long term investments | ||||
Property, plant & equipment | $1614 | $1639 | $1642 | $1652 |
Goodwill & intangible assets | $1219 | $1237 | $1237 | $1237 |
Total noncurrent assets | $4407 | $4481 | $4521 | $4560 |
Total investments | ||||
Total assets | $7739 | $7096 | $7149 | $7196 |
Current liabilities | ||||
Accounts payable | $1786 | $1672 | $1619 | $1511 |
Deferred revenue | ||||
Short long term debt | $479 | $479 | ||
Total current liabilities | $3099 | $3062 | $2529 | $2473 |
Long term debt | $5195 | $5192 | $5669 | $5666 |
Total noncurrent liabilities | $6131 | $5923 | $6434 | $6425 |
Total debt | $5674 | $5671 | $5669 | $5666 |
Total liabilities | $9230 | $8985 | $8963 | $8898 |
Shareholders' equity | ||||
Retained earnings | -$8960 | -$9319 | -$9194 | -$9025 |
Other shareholder equity | -$1491 | -$3 | $3 | -$15 |
Total shareholder equity | -$1491 | -$1889 | -$1814 | -$1702 |
(in millions $) | 28 Jul 2024 | 31 Dec 2023 | 1 Aug 2022 | 30 Jul 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $1358 | $786 | $615 | $1209 |
Short term investments | ||||
Net receivables | $429 | $621 | $1532 | $1158 |
Inventory | $1239 | $1140 | $1565 | $1204 |
Total current assets | $3332 | $2905 | $4033 | $3779 |
Long term investments | ||||
Property, plant & equipment | $1614 | $1706 | $2239 | $2181 |
Goodwill & intangible assets | $1219 | $1237 | $1246 | $1266 |
Total noncurrent assets | $4407 | $4651 | $4911 | $4896 |
Total investments | ||||
Total assets | $7739 | $7556 | $8944 | $8675 |
Current liabilities | ||||
Accounts payable | $1786 | $1603 | $2058 | $1725 |
Deferred revenue | ||||
Short long term debt | $479 | $63 | $584 | $245 |
Total current liabilities | $3099 | $2592 | $3555 | $2921 |
Long term debt | $5195 | $5388 | $5062 | $4894 |
Total noncurrent liabilities | $6131 | $6163 | $5280 | $5123 |
Total debt | $5674 | $5451 | $5646 | $5139 |
Total liabilities | $9230 | $8755 | $8835 | $8044 |
Shareholders' equity | ||||
Retained earnings | -$8960 | -$8670 | -$7117 | -$6305 |
Other shareholder equity | -$1491 | $98 | $109 | $631 |
Total shareholder equity | -$1491 | -$1199 | $109 | $631 |
(in millions $) | 30 Jul 2024 | 31 Mar 2024 | 31 Jan 2024 | 30 Oct 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1655 | |||
Cost of revenue | $1230 | |||
Gross Profit | $425 | |||
Operating activities | ||||
Research & development | $164 | |||
Selling, general & administrative | $116 | |||
Total operating expenses | $282 | |||
Operating income | $143 | |||
Income from continuing operations | ||||
EBIT | $140 | |||
Income tax expense | $33 | |||
Interest expense | $82 | |||
Net income | ||||
Net income | $25 | |||
Income (for common shares) | $25 |
(in millions $) | 28 Jul 2024 | 31 Dec 2023 | 1 Aug 2022 | 30 Jul 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $6551 | $7384 | $11661 | $10681 |
Cost of revenue | $6033 | $7764 | ||
Gross Profit | $1536 | $1351 | $3469 | $2917 |
Operating activities | ||||
Research & development | $797 | $903 | ||
Selling, general & administrative | $491 | $502 | ||
Total operating expenses | $1114 | $1693 | $1511 | $1425 |
Operating income | -$342 | $1492 | ||
Income from continuing operations | ||||
EBIT | -$183 | $1568 | ||
Income tax expense | $110 | $33 | $30 | $34 |
Interest expense | -$213 | $313 | -$247 | $220 |
Net income | ||||
Net income | $335 | -$529 | $1649 | $1314 |
Income (for common shares) | -$529 | $1314 |
(in millions $) | 28 Jul 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | $25 | -$19 | -$184 | |
Operating activities | ||||
Depreciation | $63 | $62 | $76 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $34 | $30 | $25 | |
Total cash flows from operations | $188 | $169 | $127 | |
Investing activities | ||||
Capital expenditures | -$57 | -$35 | -$70 | |
Investments | $5 | |||
Total cash flows from investing | $126 | -$52 | -$35 | -$70 |
Financing activities | ||||
Dividends paid | -$585 | -$147 | -$146 | -$145 |
Sale and purchase of stock | $22 | $9 | $35 | |
Net borrowings | $212 | |||
Total cash flows from financing | -$473 | -$128 | -$142 | -$49 |
Effect of exchange rate | $1 | $1 | ||
Change in cash and equivalents | $572 | $8 | -$8 | $9 |
(in millions $) | 28 Jul 2024 | 31 Dec 2023 | 1 Aug 2022 | 30 Jul 2021 |
---|---|---|---|---|
Net income | -$529 | $1314 | ||
Operating activities | ||||
Depreciation | $513 | $397 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | $115 | $112 | ||
Total cash flows from operations | $942 | $1626 | ||
Investing activities | ||||
Capital expenditures | $218 | -$494 | ||
Investments | -$1 | $28 | ||
Total cash flows from investing | $126 | $217 | -$352 | -$466 |
Financing activities | ||||
Dividends paid | -$585 | -$582 | -$610 | -$649 |
Sale and purchase of stock | -$340 | -$1939 | ||
Net borrowings | $22 | $967 | ||
Total cash flows from financing | -$473 | -$988 | -$1899 | -$1673 |
Effect of exchange rate | $1 | |||
Change in cash and equivalents | $572 | $171 | -$594 | -$513 |
Market cap | $23.46B |
---|---|
Enterprise value | $27.78B |
Shares outstanding | 209.99M |
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 | InfinityT |
Book/Share | 0.00 |
Cash/Share | 6.47 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | -6.19 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.08 |
Quick ratio | 0.68 |