(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $623.93 | $532.51 | $470.79 | $757.81 |
Short term investments | ||||
Net receivables | $2357.93 | $2552.98 | $2683.17 | $2387.59 |
Inventory | $1789.3 | $1734.62 | $1823.4 | $1767.41 |
Total current assets | $5005.4 | $5079.91 | $5258.26 | $5150.4 |
Long term investments | ||||
Property, plant & equipment | $12465.66 | $11876.47 | $11994.58 | $11639.32 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $28433.4 | $27658.62 | $27961.65 | $27488.33 |
Current liabilities | ||||
Accounts payable | $3109.16 | $2939.58 | $3002.21 | $2870.16 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $6785.73 | $5736.54 | $5921.41 | $5625.46 |
Long term debt | $7188.71 | $7184.42 | $7326.82 | $7529.72 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $16641.55 | $15488.96 | $15817.87 | $15670.01 |
Shareholders' equity | ||||
Retained earnings | $4427.94 | $4868.94 | $4743.07 | $4471.23 |
Other shareholder equity | -$335.2 | -$385.75 | -$285.76 | -$339.38 |
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $623.93 | $297 | $613 | $950 |
Short term investments | ||||
Net receivables | $2357.93 | $2179 | $1647 | $1699 |
Inventory | $1789.3 | $1669 | $1261 | $971 |
Total current assets | $5005.4 | $4526 | $4225 | $4235 |
Long term investments | $552 | $536 | ||
Property, plant & equipment | $12465.66 | $11284 | $11322 | $11413 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $23190 | |||
Total investments | ||||
Total assets | $28433.4 | $26447 | $26650 | $27425 |
Current liabilities | ||||
Accounts payable | $3109.16 | $2966 | $2762 | $2571 |
Deferred revenue | ||||
Short long term debt | $670 | $691 | ||
Total current liabilities | $6785.73 | $5546 | $5380 | $5352 |
Long term debt | $7188.71 | $7838 | $7336 | $9204 |
Total noncurrent liabilities | $13121 | |||
Total debt | $11229 | |||
Total liabilities | $16641.55 | $15946 | $16379 | $18473 |
Shareholders' equity | ||||
Retained earnings | $4427.94 | $4246 | $3388 | $2635 |
Other shareholder equity | -$335.2 | -$1555 | -$1357 | -$2359 |
Total shareholder equity | $9827 | $8075 |
(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $4566.08 | |||
Cost of revenue | ||||
Gross Profit | $1578.92 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $965.01 | |||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $206.92 | |||
Interest expense | -$18 | |||
Net income | ||||
Net income | $271.85 | |||
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $17415.62 | $14548 | $12970 | |
Cost of revenue | $9953 | $8791 | ||
Gross Profit | $5861.08 | $4595 | $4179 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $2892 | $2869 | ||
Total operating expenses | $4012.09 | $12846 | $11663 | |
Operating income | $1702 | $1307 | ||
Income from continuing operations | ||||
EBIT | $1702 | $1307 | ||
Income tax expense | $1250.3 | $144 | $52 | |
Interest expense | -$96.67 | -$525 | -$670 | |
Net income | ||||
Net income | $182.16 | $753 | -$1467 | |
Income (for common shares) | $753 | -$1467 |
(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 | -$1424.08 | -$894.49 | -$584.76 | -$225.44 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$1199.47 | -$650.19 | -$204.69 | $364.3 |
Effect of exchange rate | ||||
Change in cash and equivalents | $129.01 | $37.59 | -$24.13 | $262.89 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Net income | $753 | -$1467 | ||
Operating activities | ||||
Depreciation | $1127 | $1117 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $1855 | $1578 | ||
Investing activities | ||||
Capital expenditures | -$801 | -$538 | ||
Investments | ||||
Total cash flows from investing | -$1424.08 | -$732 | -$285 | $88 |
Financing activities | ||||
Dividends paid | -$51 | -$24 | ||
Sale and purchase of stock | ||||
Net borrowings | -$1365 | -$1294 | ||
Total cash flows from financing | -$1199.47 | -$961 | -$1852 | -$1496 |
Effect of exchange rate | $100 | -$55 | -$8 | |
Change in cash and equivalents | $129.01 | -$118 | -$337 | $162 |
Market cap | $11.71B |
---|---|
Enterprise value | N/A |
Shares outstanding | 1.45B |
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 | 0.43 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.74 |
Quick ratio | 0.47 |