(in millions $) | 30 Jul 2024 | 31 Jan 2024 | 30 Jul 2023 | 31 Jan 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $512.1 | $754.8 | $329.2 | $181.6 |
Inventory | $460 | $494.1 | $413.6 | $373.2 |
Total current assets | $1493.6 | $2778.3 | $3214.2 | $2947 |
Long term investments | ||||
Property, plant & equipment | $6794.9 | $4427.7 | $3909.5 | $3366.3 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $9450.4 | $8295.3 | $8154.5 | $7272.8 |
Current liabilities | ||||
Accounts payable | $917.4 | $600.4 | $700.5 | $523.7 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $953.5 | $757 | $718.7 | $550.8 |
Long term debt | $22.3 | $20.7 | $28.4 | $24.1 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $2561 | $1994.5 | $1880.4 | $1642.2 |
Shareholders' equity | ||||
Retained earnings | $6889.4 | $6274.1 | ||
Other shareholder equity | $6889.4 | $6300.8 | $6274.1 | $5630.6 |
Total shareholder equity |
(in millions $) | 30 Jul 2024 | 30 Jul 2023 | 30 Jul 2022 | 29 Jun 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $2525.6 | $2180 | ||
Short term investments | ||||
Net receivables | $512.1 | $329.2 | $162.1 | $152.7 |
Inventory | $460 | $413.6 | $389.3 | $340 |
Total current assets | $1493.6 | $3214.2 | $3077 | $2672.7 |
Long term investments | $151.4 | $167.1 | ||
Property, plant & equipment | $6794.9 | $3909.5 | $3084.1 | $2809.7 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $239.63 | |||
Total investments | ||||
Total assets | $9450.4 | $8154.5 | $7078.2 | $6348 |
Current liabilities | ||||
Accounts payable | $917.4 | $700.5 | $598.3 | $509.8 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $953.5 | $718.7 | $625.4 | $531.5 |
Long term debt | $22.3 | $28.4 | $32.8 | $37.9 |
Total noncurrent liabilities | $64.95 | |||
Total debt | ||||
Total liabilities | $2561 | $1880.4 | $1638.3 | $1527.6 |
Shareholders' equity | ||||
Retained earnings | $6889.4 | $6274.1 | $5439.9 | -$87.2 |
Other shareholder equity | ||||
Total shareholder equity | $5439.9 | $4820.4 |
(in millions $) | 30 Jul 2024 | 31 Jan 2024 | 30 Jul 2023 | 31 Jan 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $6239.7 | $2974.2 | $5496.3 | $2654.3 |
Cost of revenue | ||||
Gross Profit | $1809.8 | $762.5 | $1585.3 | $668.6 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $197.3 | $102.9 | $162.5 | $80.7 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $488.2 | $188.1 | $405 | $177 |
Interest expense | $204.4 | $117.8 | $263.6 | $124.1 |
Net income | ||||
Net income | $1328.7 | $589.3 | $1281.4 | $535 |
Income (for common shares) |
(in millions $) | 30 Jul 2024 | 30 Jul 2023 | 30 Jul 2022 | 29 Jun 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $6239.7 | $5496.3 | $5118.5 | $5269 |
Cost of revenue | $3388.2 | |||
Gross Profit | $1809.8 | $1585.3 | $1377 | $1880.8 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $64 | |||
Total operating expenses | $197.3 | $162.5 | $69.9 | $3452.1 |
Operating income | $1816.9 | |||
Income from continuing operations | ||||
EBIT | $1816.9 | |||
Income tax expense | $488.2 | $405 | $334.3 | $523.7 |
Interest expense | $204.4 | $263.6 | $151 | -$17.4 |
Net income | ||||
Net income | $1328.7 | $1281.4 | $1123.8 | $1439.9 |
Income (for common shares) | $1439.9 |
(in millions $) | 30 Jul 2024 | 31 Jan 2024 | 30 Jul 2023 | 31 Jan 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 | -$3042.6 | -$1107.2 | -$1186.5 | -$421.5 |
Financing activities | ||||
Dividends paid | -$731.7 | -$559.4 | -$515.3 | -$342.5 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$750.7 | -$569.2 | -$532.2 | -$351.4 |
Effect of exchange rate | -$1.8 | -$2.1 | $8.9 | $2.6 |
Change in cash and equivalents | -$1949.9 | -$942 | -$54.2 | -$133.4 |
(in millions $) | 30 Jul 2024 | 30 Jul 2023 | 30 Jul 2022 | 29 Jun 2021 |
---|---|---|---|---|
Net income | $1439.9 | |||
Operating activities | ||||
Depreciation | $252.5 | |||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $1573.4 | |||
Investing activities | ||||
Capital expenditures | -$395.7 | |||
Investments | ||||
Total cash flows from investing | -$3042.6 | -$1186.5 | -$626.2 | -$446.6 |
Financing activities | ||||
Dividends paid | -$731.7 | -$515.3 | -$513.3 | -$640.9 |
Sale and purchase of stock | ||||
Net borrowings | -$11.6 | |||
Total cash flows from financing | -$750.7 | -$532.2 | -$533 | -$653.5 |
Effect of exchange rate | -$1.8 | $8.9 | $7 | -$8.4 |
Change in cash and equivalents | -$1949.9 | -$54.2 | $345.6 | $464.9 |
Market cap | $1.16B |
---|---|
Enterprise value | N/A |
Shares outstanding | 85.75M |
Revenue | $17.36B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $3.73B |
Revenue Q/Q | 21.90% |
Revenue Y/Y | 94.52% |
P/E ratio | 0.31 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 0.07 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | $43.55 |
---|---|
ROA | 45.03% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.57 |
Quick ratio | 1.08 |