(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $1115 | $885 | $281 | |
Short term investments | $1394 | $1393 | $1510 | |
Net receivables | $510 | $370 | $384 | $383 |
Inventory | $202 | $106 | $104 | $116 |
Total current assets | $3737 | $3376 | $3129 | $2705 |
Long term investments | ||||
Property, plant & equipment | $11868 | $9663 | $9368 | $9583 |
Goodwill & intangible assets | $2033 | $2033 | $2033 | |
Total noncurrent assets | $11966 | $11684 | $11908 | |
Total investments | $1394 | $1393 | $1510 | |
Total assets | $19559 | $15342 | $14813 | $14613 |
Current liabilities | ||||
Accounts payable | $242 | $203 | $181 | $207 |
Deferred revenue | $2641 | $2633 | $2603 | |
Short long term debt | $512 | $459 | $511 | |
Total current liabilities | $6248 | $4968 | $4829 | $4459 |
Long term debt | $4159 | $2313 | $2264 | $2182 |
Total noncurrent liabilities | $6148 | $6007 | $6041 | |
Total debt | $3875 | $3821 | $3818 | |
Total liabilities | $15080 | $11116 | $10836 | $10500 |
Shareholders' equity | ||||
Retained earnings | $4859 | $4623 | $4403 | $4535 |
Other shareholder equity | -$255 | -$287 | -$294 | -$299 |
Total shareholder equity | $4226 | $3977 | $4113 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $281 | $338 | $470 | $1370 |
Short term investments | $1510 | $2079 | $2646 | $1976 |
Net receivables | $383 | $296 | $546 | $480 |
Inventory | $116 | $104 | $62 | $57 |
Total current assets | $2705 | $3040 | $3920 | $4006 |
Long term investments | ||||
Property, plant & equipment | $9583 | $8823 | $7591 | $7611 |
Goodwill & intangible assets | $2033 | $2038 | $2044 | $2050 |
Total noncurrent assets | $11908 | $11146 | $10031 | $10040 |
Total investments | $1510 | $2079 | $2646 | $1976 |
Total assets | $14613 | $14281 | $13951 | $14046 |
Current liabilities | ||||
Accounts payable | $207 | $221 | $200 | $108 |
Deferred revenue | $2603 | $2497 | $2358 | $2277 |
Short long term debt | $511 | $504 | $634 | $1428 |
Total current liabilities | $4459 | $4512 | $3991 | $4293 |
Long term debt | $2182 | $1883 | $3452 | $3625 |
Total noncurrent liabilities | $6041 | $5877 | $6159 | $6765 |
Total debt | $3818 | $3780 | $4086 | $5053 |
Total liabilities | $10500 | $10465 | $10150 | $11058 |
Shareholders' equity | ||||
Retained earnings | $4535 | $4300 | $4242 | $3764 |
Other shareholder equity | -$299 | -$388 | -$262 | -$494 |
Total shareholder equity | $4113 | $3816 | $3801 | $2988 |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2897 | $2232 | $2553 | |
Cost of revenue | ||||
Gross Profit | $1697 | $1124 | $1280 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $1229 | $1256 | $1211 | |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $96 | -$46 | $6 | |
Interest expense | -$6 | -$12 | -$7 | |
Net income | ||||
Net income | $220 | -$132 | -$2 | |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $10426 | $9646 | $3566 | |
Cost of revenue | $4747 | $2161 | ||
Gross Profit | $5561 | $4899 | $1405 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $2935 | $2154 | ||
Total operating expenses | $4724 | $4829 | $3180 | |
Operating income | $70 | -$1775 | ||
Income from continuing operations | ||||
EBIT | $187 | -$1742 | ||
Income tax expense | $88 | $21 | -$516 | |
Interest expense | -$14 | $108 | $98 | |
Net income | ||||
Net income | $235 | $58 | -$1324 | |
Income (for common shares) | $58 | -$1324 |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
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 | -$436 | -$135 | $318 | -$963 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $7 | $87 | -$5 | -$148 |
Effect of exchange rate | ||||
Change in cash and equivalents | $761 | $824 | $605 | -$61 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $58 | $478 | -$1324 | |
Operating activities | ||||
Depreciation | $415 | $394 | $420 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $42 | $51 | $24 | |
Total cash flows from operations | $1418 | $1030 | -$234 | |
Investing activities | ||||
Capital expenditures | -$1671 | -$292 | -$206 | |
Investments | $455 | -$706 | -$644 | |
Total cash flows from investing | -$963 | -$1218 | -$1008 | -$593 |
Financing activities | ||||
Dividends paid | -$45 | |||
Sale and purchase of stock | -$31 | |||
Net borrowings | -$385 | -$971 | $1999 | |
Total cash flows from financing | -$148 | -$325 | -$914 | $1981 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$61 | -$125 | -$892 | $1154 |
Market cap | $8.60B |
---|---|
Enterprise value | N/A |
Shares outstanding | 126.13M |
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 | 2.55 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.60 |
Quick ratio | 0.57 |