(in millions $) | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 | 30 Oct 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $4467 | $4930 | $4676 | $5069 |
Inventory | $477 | $486 | $512 | $490 |
Total current assets | $1807 | $8475 | $7979 | $7809 |
Long term investments | ||||
Property, plant & equipment | $54865 | $55014 | $52879 | $50953 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $100892 | $103260 | $100784 | $97738 |
Current liabilities | ||||
Accounts payable | $4719 | $4768 | $4973 | $4379 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $9207 | $10697 | $11705 | $11090 |
Long term debt | $49759 | $48134 | $43073 | $41365 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $94756 | $95371 | $92691 | $89561 |
Shareholders' equity | ||||
Retained earnings | -$3622 | -$3387 | -$3246 | -$2966 |
Other shareholder equity | $1211 | $1444 | $1528 | $1375 |
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $1201 | $684 | $1406 | $867 |
Short term investments | $556 | $574 | ||
Net receivables | $3734 | $2342 | $1923 | $1531 |
Inventory | $512 | $531 | $400 | $221 |
Total current assets | $7979 | $6686 | $1406 | $3711 |
Long term investments | $5202 | $5897 | ||
Property, plant & equipment | $52879 | $37991 | $39310 | $31584 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $57620 | |||
Total investments | ||||
Total assets | $100784 | $72969 | $73961 | $61331 |
Current liabilities | ||||
Accounts payable | $2253 | $1872 | $1877 | $1461 |
Deferred revenue | ||||
Short long term debt | $2755 | $1801 | ||
Total current liabilities | $11705 | $8377 | $8661 | $5524 |
Long term debt | $43110 | $30259 | $29253 | $22072 |
Total noncurrent liabilities | $34134 | |||
Total debt | $27676 | |||
Total liabilities | $92691 | $65070 | $47570 | $39658 |
Shareholders' equity | ||||
Retained earnings | -$3246 | -$2657 | -$2125 | -$2285 |
Other shareholder equity | $1528 | $1128 | $1753 | $992 |
Total shareholder equity | $5702 | $4233 |
(in millions $) | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 | 30 Oct 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 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $17931 | $14427 | $11537 | $8885 |
Cost of revenue | $8247 | $4843 | ||
Gross Profit | $7200 | $6075 | $3290 | $4042 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $406 | $312 | ||
Total operating expenses | $3152 | $2591 | $8653 | $6860 |
Operating income | $2884 | $2025 | ||
Income from continuing operations | ||||
EBIT | $2884 | $2025 | ||
Income tax expense | $581 | $560 | $614 | $291 |
Interest expense | -$2160 | -$1641 | -$1468 | -$1179 |
Net income | ||||
Net income | $87 | $87 | $556 | $156 |
Income (for common shares) | $556 | $121 |
(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 | -$3346 | -$2159 | -$12990 | -$11827 |
Financing activities | ||||
Dividends paid | -$337 | -$1247 | -$929 | |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $981 | $1057 | $9419 | $9245 |
Effect of exchange rate | -$64 | -$16 | $71 | $29 |
Change in cash and equivalents | -$531 | -$277 | $578 | $28 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Net income | $556 | $156 | ||
Operating activities | ||||
Depreciation | $2036 | $1705 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $2772 | $2530 | ||
Investing activities | ||||
Capital expenditures | -$1982 | -$1472 | ||
Investments | $429 | -$606 | ||
Total cash flows from investing | -$12990 | -$3365 | -$1173 | -$4609 |
Financing activities | ||||
Dividends paid | -$1247 | -$1174 | -$1257 | -$623 |
Sale and purchase of stock | ||||
Net borrowings | $1555 | $1508 | ||
Total cash flows from financing | $9419 | $56 | -$995 | $2126 |
Effect of exchange rate | $71 | $88 | -$65 | -$7 |
Change in cash and equivalents | $578 | -$127 | $539 | $40 |
Market cap | $16.00B |
---|---|
Enterprise value | N/A |
Shares outstanding | 461.48M |
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 | 0.20 |
Quick ratio | 0.14 |