(in millions $) | 17 Nov 2023 | 24 Aug 2023 | 30 Jul 2023 | 28 Apr 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $3177.77 | $3070.17 | $442.84 | $2905.99 |
Short term investments | ||||
Net receivables | $39624.35 | $36694.41 | $34018.69 | $36489.85 |
Inventory | $27.27 | $35.37 | $32.79 | $13.16 |
Total current assets | $42829.39 | $39799.95 | $36897.78 | $39409 |
Long term investments | $6432.84 | $6405.61 | $5512.16 | |
Property, plant & equipment | $2579.45 | $2668.28 | $2473.71 | $2471.05 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $49262.23 | $46205.55 | $42836.3 | $44921.16 |
Current liabilities | ||||
Accounts payable | $457.32 | $501.65 | $465.07 | $445.06 |
Deferred revenue | ||||
Short long term debt | $200.66 | $314.86 | ||
Total current liabilities | $29837.58 | $27925.82 | $25889.5 | $29472.56 |
Long term debt | $84 | $84.96 | $89.04 | |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $35867.83 | $32694.82 | $30310.75 | $33185.66 |
Shareholders' equity | ||||
Retained earnings | $7705.77 | $7542.31 | $13054.64 | $6181.23 |
Other shareholder equity | -$22.84 | -$22 | -$23.47 | -$22.2 |
Total shareholder equity | $13394.4 | $13510.74 | $11735.49 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 2 May 2022 | 30 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $761.04 | $2352.49 | $1640.07 | |
Short term investments | $782.65 | |||
Net receivables | $42487.65 | $36821.4 | $21993.78 | $16596.75 |
Inventory | $33.54 | $13.28 | $45.22 | $30.43 |
Total current assets | $48728.83 | $39767.08 | $24391.49 | $19247.08 |
Long term investments | $5512.16 | $3976.93 | $16.4 | |
Property, plant & equipment | $2451.01 | $2493.5 | $2089.63 | $1802.61 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $596.98 | |||
Total investments | ||||
Total assets | $55108.09 | $45329.32 | $28368.42 | $22324.32 |
Current liabilities | ||||
Accounts payable | $513.92 | $449.1 | $527.65 | $361.48 |
Deferred revenue | $36.13 | |||
Short long term debt | $918.16 | |||
Total current liabilities | $34431.92 | $29740.35 | $17347.35 | $11574.48 |
Long term debt | ||||
Total noncurrent liabilities | $275.94 | |||
Total debt | ||||
Total liabilities | $41867.41 | $33487.2 | $18781.19 | $12996.86 |
Shareholders' equity | ||||
Retained earnings | $14023.82 | $12339.97 | $4320.31 | $3566.52 |
Other shareholder equity | -$22.84 | -$22.51 | $6054.56 | $5762.41 |
Total shareholder equity | $11735.49 | $9587.23 | $9315.35 |
(in millions $) | 17 Nov 2023 | 24 Aug 2023 | 30 Jul 2023 | 28 Apr 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $4190.78 | $4126.84 | $3825.91 | $8435.74 |
Cost of revenue | $2116.45 | $2077.57 | $1768.19 | |
Gross Profit | $2074.33 | $2049.27 | $1899.84 | $6667.55 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $608.48 | $566.11 | $510.2 | |
Total operating expenses | $3578.4 | $3501.89 | $524.83 | $3062.42 |
Operating income | $612.38 | $624.95 | $5373.32 | |
Income from continuing operations | ||||
EBIT | $612.38 | $624.95 | $637.11 | |
Income tax expense | $105.48 | $108.05 | $100.17 | $47.41 |
Interest expense | -$795.63 | |||
Net income | ||||
Net income | $427.52 | $415.38 | $385.1 | $366.93 |
Income (for common shares) | $427.52 | $415.38 | $366.93 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $15948.4 | $15334.91 | $6686.08 | |
Cost of revenue | $3772.3 | |||
Gross Profit | $7815.82 | $7864.02 | $2913.78 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $1181.36 | |||
Total operating expenses | $2162.5 | $2614.75 | $4930.75 | |
Operating income | $1755.33 | |||
Income from continuing operations | ||||
EBIT | $1755.33 | |||
Income tax expense | $363.42 | $254.55 | $482.39 | |
Interest expense | -$3269.56 | -$3151.55 | -$44.31 | |
Net income | ||||
Net income | $1653.68 | $1504.77 | $1291.66 | |
Income (for common shares) | $1291.66 |
(in millions $) | 17 Nov 2023 | 24 Aug 2023 | 30 Jul 2023 | 28 Apr 2023 |
---|---|---|---|---|
Net income | $427.52 | $415.38 | $366.93 | |
Operating activities | ||||
Depreciation | $336.37 | $367.16 | $320.76 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $979.53 | $520.03 | $1974.5 | |
Investing activities | ||||
Capital expenditures | -$514.4 | -$592.36 | -$410.53 | |
Investments | ||||
Total cash flows from investing | -$481.8 | -$624.34 | -$1114.76 | -$458.61 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | -$2977.11 | -$2755.31 | -$2905.99 | |
Total cash flows from financing | -$232.98 | $4.33 | $147.44 | -$1103.1 |
Effect of exchange rate | ||||
Change in cash and equivalents | $3177.77 | $3070.17 | -$105.02 | $2905.99 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 2 May 2022 | 30 Dec 2020 |
---|---|---|---|---|
Net income | $1064.24 | $1291.66 | ||
Operating activities | ||||
Depreciation | $701.45 | $376.33 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $819.56 | $2152.66 | ||
Investing activities | ||||
Capital expenditures | -$1598.8 | -$1522.77 | ||
Investments | $530.67 | |||
Total cash flows from investing | -$2703.8 | -$2184.53 | -$1342.45 | -$1861.49 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | -$1433.97 | |||
Total cash flows from financing | -$225.99 | -$1329.7 | $663.71 | -$55.06 |
Effect of exchange rate | ||||
Change in cash and equivalents | $1069.96 | $34.73 | -$212.94 | $236.11 |
Market cap | $4.02B |
---|---|
Enterprise value | N/A |
Shares outstanding | 339.49M |
Revenue | $20.58B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $1.59B |
Revenue Q/Q | 88.38% |
Revenue Y/Y | N/A |
P/E ratio | 2.52 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 0.20 |
P/B ratio | 0.30 |
Book/Share | 39.52 |
Cash/Share | 9.36 |
EPS | $4.70 |
---|---|
ROA | 3.48% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.44 |
Quick ratio | 1.43 |