(in millions $) | 28 Feb 2024 | 29 Nov 2023 | 30 Aug 2023 | 30 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $169 | $91 | $189 | |
Short term investments | ||||
Net receivables | $635 | $726 | $529 | $528 |
Inventory | $1188 | $1340 | $1291 | $1280 |
Total current assets | $2070 | $2239 | $2061 | $2104 |
Long term investments | ||||
Property, plant & equipment | $2746 | $2717 | $2673 | $2648 |
Goodwill & intangible assets | $7071 | $7085 | $7107 | |
Total noncurrent assets | $10036 | $10018 | $9997 | |
Total investments | ||||
Total assets | $12106 | $12257 | $12058 | $12073 |
Current liabilities | ||||
Accounts payable | $1305 | $1368 | $1306 | $1353 |
Deferred revenue | ||||
Short long term debt | $14 | $206 | $191 | |
Total current liabilities | $2056 | $2310 | $2222 | $2288 |
Long term debt | $4506 | $4500 | $4498 | $4496 |
Total noncurrent liabilities | $6199 | $6190 | $6173 | |
Total debt | $4520 | $4706 | $4689 | |
Total liabilities | $8257 | $8502 | $8397 | $8487 |
Shareholders' equity | ||||
Retained earnings | $4665 | $4573 | $4451 | $4392 |
Other shareholder equity | -$23 | -$6 | -$3 | -$6 |
Total shareholder equity | $3849 | $3755 | $3661 |
(in millions $) | 30 Aug 2023 | 31 Aug 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $189 | $109 | $69 | $859 |
Short term investments | ||||
Net receivables | $529 | $541 | $595 | $575 |
Inventory | $1291 | $1246 | $933 | $871 |
Total current assets | $2061 | $1963 | $1695 | $2385 |
Long term investments | ||||
Property, plant & equipment | $2398 | $2343 | $2370 | $2368 |
Goodwill & intangible assets | $7107 | $7177 | $7220 | $7336 |
Total noncurrent assets | $9997 | $9929 | $10039 | $9987 |
Total investments | ||||
Total assets | $12058 | $11892 | $11734 | $12372 |
Current liabilities | ||||
Accounts payable | $1306 | $1334 | $1070 | $1049 |
Deferred revenue | ||||
Short long term debt | $191 | $814 | $48 | $1202 |
Total current liabilities | $2222 | $2886 | $1814 | $3075 |
Long term debt | $4498 | $3996 | $5010 | $4994 |
Total noncurrent liabilities | $6173 | $5673 | $6766 | $6728 |
Total debt | $4689 | $4810 | $5058 | $6196 |
Total liabilities | $8395 | $8559 | $8580 | $9803 |
Shareholders' equity | ||||
Retained earnings | $4451 | $4040 | $3742 | $3190 |
Other shareholder equity | -$3 | $3333 | $5 | -$10 |
Total shareholder equity | $3661 | $3331 | $3152 | $2563 |
(in millions $) | 28 Feb 2024 | 29 Nov 2023 | 30 Aug 2023 | 30 May 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2456 | $2518 | $2068 | $2229 |
Cost of revenue | ||||
Gross Profit | $779 | $791 | $662 | $668 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $416 | $413 | $356 | $395 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $68 | $76 | $56 | $48 |
Interest expense | -$46 | -$48 | -$47 | -$46 |
Net income | ||||
Net income | $203 | $234 | $169 | $160 |
Income (for common shares) |
(in millions $) | 30 Aug 2023 | 31 Aug 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $9357 | $8562 | $8691 | |
Cost of revenue | $5692 | |||
Gross Profit | $2935 | $2632 | $2999 | |
Operating activities | ||||
Research & development | $93 | |||
Selling, general & administrative | $1569 | |||
Total operating expenses | $1539 | $1482 | $1892 | |
Operating income | $1107 | |||
Income from continuing operations | ||||
EBIT | $2147 | |||
Income tax expense | $270 | $218 | $174 | |
Interest expense | -$184 | -$188 | $345 | |
Net income | ||||
Net income | $858 | $757 | $1628 | |
Income (for common shares) | $1628 |
(in millions $) | 28 Feb 2024 | 29 Nov 2023 | 30 Aug 2023 | 30 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 | -$256 | -$137 | -$340 | -$269 |
Financing activities | ||||
Dividends paid | -$224 | -$114 | -$447 | -$336 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$448 | -$135 | -$723 | -$535 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$20 | -$98 | $80 | $114 |
(in millions $) | 30 Aug 2023 | 31 Aug 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $1002 | $1628 | ||
Operating activities | ||||
Depreciation | $317 | $328 | ||
Business acquisitions & disposals | $109 | $2537 | ||
Stock-based compensation | $64 | $61 | ||
Total cash flows from operations | $1035 | $1396 | ||
Investing activities | ||||
Capital expenditures | -$275 | -$299 | ||
Investments | $30 | |||
Total cash flows from investing | -$340 | -$230 | -$158 | $2272 |
Financing activities | ||||
Dividends paid | -$447 | -$451 | -$439 | -$426 |
Sale and purchase of stock | -$34 | $23 | ||
Net borrowings | -$1181 | -$2572 | ||
Total cash flows from financing | -$723 | -$910 | -$1669 | -$2987 |
Effect of exchange rate | -$1 | $2 | -$1 | |
Change in cash and equivalents | $80 | $40 | -$790 | $680 |
Market cap | $13.69B |
---|---|
Enterprise value | N/A |
Shares outstanding | 298.00M |
Revenue | $9.27B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $766.00M |
Revenue Q/Q | -1.17% |
Revenue Y/Y | N/A |
P/E ratio | 17.88 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 1.48 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | $2.57 |
---|---|
ROA | 6.32% |
ROE | N/A |
Debt/Equity | 2.29 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.01 |
Quick ratio | 0.43 |