(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $520 | $552 | $506 | $735 |
Inventory | $135 | $144 | $134 | $142 |
Total current assets | $1186 | $1228 | $1103 | $1581 |
Long term investments | ||||
Property, plant & equipment | $15947 | $16075 | $16149 | $16293 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $17385 | $17515 | $17497 | $18102 |
Current liabilities | ||||
Accounts payable | $51 | $51 | $34 | $69 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $1729 | $1886 | $2948 | $1566 |
Long term debt | $14825 | $14873 | $13629 | $15620 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $18011 | $18271 | $18319 | $18886 |
Shareholders' equity | ||||
Retained earnings | ||||
Other shareholder equity | ||||
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Jan 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $1307 | |||
Short term investments | ||||
Net receivables | $735 | $1355 | $954 | $502 |
Inventory | $142 | $160 | $176 | $107 |
Total current assets | $1581 | $2620 | $2212 | $2135 |
Long term investments | ||||
Property, plant & equipment | $16293 | $16814 | $16928 | $16723 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $17010 | |||
Total investments | ||||
Total assets | $18102 | $19633 | $19358 | $19145 |
Current liabilities | ||||
Accounts payable | $69 | $32 | $21 | $12 |
Deferred revenue | $138 | |||
Short long term debt | ||||
Total current liabilities | $1566 | $2421 | $1345 | $883 |
Long term debt | $15620 | $16216 | $17177 | $17580 |
Total noncurrent liabilities | $17723 | |||
Total debt | ||||
Total liabilities | $18886 | $21764 | $18640 | $18606 |
Shareholders' equity | ||||
Retained earnings | ||||
Other shareholder equity | -$1118 | -$175 | ||
Total shareholder equity |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2055 | $1894 | $2295 | $2686 |
Cost of revenue | ||||
Gross Profit | $1026 | $968 | $1071 | $1298 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $199 | $202 | $196 | $197 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | -$192 | -$193 | -$193 | -$196 |
Net income | ||||
Net income | $524 | $459 | $569 | $686 |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Jan 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $9664 | $17206 | $6167 | |
Cost of revenue | ||||
Gross Profit | $5814 | $4111 | $2791 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $778 | $731 | $666 | |
Operating income | $2125 | |||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | -$777 | -$849 | $909 | |
Net income | ||||
Net income | $3363 | $1583 | $1183 | |
Income (for common shares) |
(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 | -$112 | -$69 | -$37 | -$227 |
Financing activities | ||||
Dividends paid | -$1729 | -$1224 | -$720 | -$2907 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$2200 | -$1544 | -$871 | -$3247 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$220 | -$212 | -$239 | -$365 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Jan 2021 |
---|---|---|---|---|
Net income | $1183 | |||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $1751 | |||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$227 | -$451 | -$648 | -$972 |
Financing activities | ||||
Dividends paid | -$2907 | -$2635 | -$1451 | -$1359 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$3247 | -$3676 | -$1976 | -$1434 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$365 | $22 | -$333 | -$655 |
Market cap | $25.27B |
---|---|
Enterprise value | N/A |
Shares outstanding | 484.00M |
Revenue | $8.93B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $2.24B |
Revenue Q/Q | -58.70% |
Revenue Y/Y | N/A |
P/E ratio | 11.29 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 2.83 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | $4.62 |
---|---|
ROA | 12.70% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.69 |
Quick ratio | 0.61 |