(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $2083 | $2032 | $2113 | $2096 |
Inventory | $2322 | $2322 | $2270 | $2222 |
Total current assets | $5647 | $5547 | $5200 | $5331 |
Long term investments | ||||
Property, plant & equipment | $4723 | $4488 | $4471 | $4457 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $29614 | $29369 | $29209 | $29291 |
Current liabilities | ||||
Accounts payable | $811 | $894 | $902 | $851 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $2480 | $2505 | $2406 | $2597 |
Long term debt | $4929 | $4907 | $4935 | $4944 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $8990 | $9217 | $9270 | $9427 |
Shareholders' equity | ||||
Retained earnings | $20624 | $20169 | $19931 | $19840 |
Other shareholder equity | $12 | $2 | $19 | $36 |
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $270 | $1575 | $1557 | |
Short term investments | $242 | $3 | ||
Net receivables | $2083 | $1964 | $1786 | $1649 |
Inventory | $2322 | $2109 | $1899 | $1644 |
Total current assets | $5647 | $5193 | $5386 | $4987 |
Long term investments | $23967 | $52 | $40 | |
Property, plant & equipment | $4723 | $4416 | $4083 | $3783 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $22613 | |||
Total investments | ||||
Total assets | $29614 | $29209 | $27999 | $27600 |
Current liabilities | ||||
Accounts payable | $811 | $861 | $903 | $876 |
Deferred revenue | ||||
Short long term debt | $216 | $91 | $108 | |
Total current liabilities | $2480 | $2782 | $2472 | $2258 |
Long term debt | $4929 | $4900 | $3966 | $3949 |
Total noncurrent liabilities | $6520 | |||
Total debt | ||||
Total liabilities | $8990 | $9532 | $8743 | $8778 |
Shareholders' equity | ||||
Retained earnings | $20624 | $19673 | $19356 | $18899 |
Other shareholder equity | $12 | $17 | $19236 | $18802 |
Total shareholder equity | $20624 | $19256 | $18822 |
(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | ||||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | ||||
Net income | ||||
Net income | ||||
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $9455 | $8717 | $6833 | |
Cost of revenue | $3777 | |||
Gross Profit | $5254 | $4809 | $3056 | |
Operating activities | ||||
Research & development | $672 | |||
Selling, general & administrative | $2672 | |||
Total operating expenses | $4073 | $4076 | $7099 | |
Operating income | -$266 | |||
Income from continuing operations | ||||
EBIT | -$266 | |||
Income tax expense | -$142 | $128 | -$104 | |
Interest expense | -$183 | -$176 | -$124 | |
Net income | ||||
Net income | $974 | $335 | -$531 | |
Income (for common shares) | -$531 |
(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 | -$1094 | -$720 | -$568 | -$155 |
Financing activities | ||||
Dividends paid | -$116 | -$116 | -$116 | |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$211 | -$156 | -$166 | -$21 |
Effect of exchange rate | $31 | $10 | $5 | |
Change in cash and equivalents | $114 | $71 | -$319 | -$91 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Net income | $376 | -$531 | ||
Operating activities | ||||
Depreciation | $1217 | $1615 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $1345 | $823 | ||
Investing activities | ||||
Capital expenditures | -$700 | -$479 | ||
Investments | -$18 | -$11 | ||
Total cash flows from investing | -$1094 | -$1865 | -$1198 | -$572 |
Financing activities | ||||
Dividends paid | -$116 | -$100 | -$54 | |
Sale and purchase of stock | ||||
Net borrowings | -$63 | $536 | ||
Total cash flows from financing | -$211 | -$8 | -$123 | $466 |
Effect of exchange rate | $31 | $61 | -$6 | $18 |
Change in cash and equivalents | $114 | -$595 | $18 | $735 |
Market cap | $38.89B |
---|---|
Enterprise value | N/A |
Shares outstanding | 493.30M |
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 | 0.44 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 2.28 |
Quick ratio | 1.34 |