(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $6563 | $7318 | $7079 | $7546 |
Inventory | $5321 | $7330 | $4966 | $5194 |
Total current assets | $28312 | $30420 | $18790 | $18962 |
Long term investments | ||||
Property, plant & equipment | $15724 | $16266 | $16296 | $16218 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $82385 | $88322 | $90314 | $90245 |
Current liabilities | ||||
Accounts payable | $18378 | $20598 | $4508 | $4811 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $19818 | $22618 | $16626 | $16195 |
Long term debt | $40809 | $43893 | $45135 | $45211 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $80476 | $86925 | $88858 | $88781 |
Shareholders' equity | ||||
Retained earnings | ||||
Other shareholder equity | ||||
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $2588 | $2743 | ||
Short term investments | $1400 | $1380 | ||
Net receivables | $6563 | $7127 | $5634 | $4989 |
Inventory | $5321 | $5186 | $4512 | $3696 |
Total current assets | $28312 | $18312 | $15418 | $14493 |
Long term investments | $6660 | $6527 | ||
Property, plant & equipment | $15724 | $15893 | $15325 | $13982 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $82385 | $89498 | $64219 | $54746 |
Current liabilities | ||||
Accounts payable | $18378 | $4099 | $3665 | $2971 |
Deferred revenue | ||||
Short long term debt | $2062 | $1717 | ||
Total current liabilities | $19818 | $16954 | $13912 | $12133 |
Long term debt | $40809 | $44209 | $27014 | $22059 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $80476 | $88083 | $51219 | $43409 |
Shareholders' equity | ||||
Retained earnings | $63 | -$235 | ||
Other shareholder equity | -$3 | -$112 | ||
Total shareholder equity | $2252 | $1928 |
(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $14399 | $13506 | $13758 | |
Cost of revenue | ||||
Gross Profit | $1383 | $1176 | $1292 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $403 | $398 | $401 | |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$83 | $51 | $58 | |
Interest expense | -$910 | -$904 | -$840 | |
Net income | ||||
Net income | -$15 | -$16 | $25 | |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $55068 | $57545 | $46587 | $37635 |
Cost of revenue | $43109 | $34595 | ||
Gross Profit | $5047 | $7703 | $3478 | $3040 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $1054 | $1003 | ||
Total operating expenses | $1538 | $4632 | $44163 | $35598 |
Operating income | $2424 | $2037 | ||
Income from continuing operations | ||||
EBIT | $2424 | $2037 | ||
Income tax expense | -$55 | -$278 | $165 | $154 |
Interest expense | -$3464 | -$2373 | -$1468 | -$1482 |
Net income | ||||
Net income | $482 | $55 | $258 | -$91 |
Income (for common shares) | $258 | -$91 |
(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 | $2537 | -$883 | -$337 | -$151 |
Financing activities | ||||
Dividends paid | -$19 | -$14 | -$58 | -$31 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$4371 | -$695 | -$102 | $149 |
Effect of exchange rate | $86 | $6 | $70 | $24 |
Change in cash and equivalents | $382 | $93 | $152 | $175 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Net income | $258 | -$91 | ||
Operating activities | ||||
Depreciation | $2026 | $1902 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $1693 | $4205 | ||
Investing activities | ||||
Capital expenditures | -$1450 | -$1405 | ||
Investments | $392 | -$1102 | ||
Total cash flows from investing | $2537 | -$18721 | -$8926 | -$2334 |
Financing activities | ||||
Dividends paid | -$19 | -$106 | -$37 | -$20 |
Sale and purchase of stock | ||||
Net borrowings | $6829 | -$788 | ||
Total cash flows from financing | -$4371 | $18070 | $7063 | -$1077 |
Effect of exchange rate | $86 | -$78 | $15 | -$37 |
Change in cash and equivalents | $382 | $282 | -$155 | $757 |
Market cap | $1.47B |
---|---|
Enterprise value | N/A |
Shares outstanding | 74.56M |
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 | 1.43 |
Quick ratio | 1.16 |