(in millions $) | 31 Jan 2024 | 30 Jul 2023 | 31 Jan 2023 | 29 Jun 2022 |
---|---|---|---|---|
Current assets | ||||
Cash | $102 | |||
Short term investments | ||||
Net receivables | $2323 | $1992 | $2405 | $1978 |
Inventory | $318 | $311 | $309 | $287 |
Total current assets | $2874 | $2433 | $3069 | $2387 |
Long term investments | $228 | |||
Property, plant & equipment | $212 | $237 | $271 | $287 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $14917 | $14661 | $15829 | $15278 |
Current liabilities | ||||
Accounts payable | $3971 | $3438 | $4017 | $3437 |
Deferred revenue | ||||
Short long term debt | $870 | |||
Total current liabilities | $5490 | $5214 | $5187 | $4662 |
Long term debt | $5184 | $5264 | $5860 | $5829 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $11457 | $11389 | $12053 | $11638 |
Shareholders' equity | ||||
Retained earnings | $1788 | $1907 | $1717 | $2053 |
Other shareholder equity | $392 | $428 | $677 | $2773 |
Total shareholder equity | $3652 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $113 | $88 | ||
Short term investments | ||||
Net receivables | $2035 | $2095 | $1644 | $1720 |
Inventory | $318 | $309 | $253 | $240 |
Total current assets | $2874 | $3069 | $2357 | $2274 |
Long term investments | $212 | $362 | ||
Property, plant & equipment | $212 | $271 | $292 | $378 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $15242.36 | |||
Total investments | ||||
Total assets | $14917 | $15829 | $13858 | $14145 |
Current liabilities | ||||
Accounts payable | $171 | $129 | $109 | $154 |
Deferred revenue | ||||
Short long term debt | $32 | $448 | ||
Total current liabilities | $5490 | $5187 | $3748 | $4374 |
Long term debt | $5184 | $5860 | $5803 | $6096 |
Total noncurrent liabilities | $9848.28 | |||
Total debt | ||||
Total liabilities | $11457 | $12053 | $10634 | $12044 |
Shareholders' equity | ||||
Retained earnings | $1788 | $1717 | $2081 | $1593.44 |
Other shareholder equity | $392 | $677 | $2331 | $1241 |
Total shareholder equity | $3232 | $2099 |
(in millions $) | 31 Jan 2024 | 30 Jul 2023 | 31 Jan 2023 | 29 Jun 2022 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $4499 | $4584 | $1984.5 | |
Cost of revenue | $702 | |||
Gross Profit | $2901 | $2943 | $1282.5 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $744.5 | |||
Total operating expenses | $1620 | $1717 | $1446.5 | |
Operating income | $538 | |||
Income from continuing operations | ||||
EBIT | $538 | |||
Income tax expense | $264 | $243 | $119 | |
Interest expense | -$109 | -$107 | -$39.5 | |
Net income | ||||
Net income | $874 | $873 | $380.5 | |
Income (for common shares) | $380.5 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $9161 | $8553 | $7244 | $7110 |
Cost of revenue | $2562 | $2487 | ||
Gross Profit | $5945 | $5508 | $4682 | $4623 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $2823 | $2941 | ||
Total operating expenses | $3309 | $3203 | $5385 | $5428 |
Operating income | $1859 | $1682 | ||
Income from continuing operations | ||||
EBIT | $1859 | $1682 | ||
Income tax expense | $507 | $481 | $326 | $275 |
Interest expense | -$268 | -$177 | -$125 | -$151 |
Net income | ||||
Net income | $1781 | $1634 | $1471 | $1224 |
Income (for common shares) | $1471 | $1224 |
(in millions $) | 31 Jan 2024 | 30 Jul 2023 | 31 Jan 2023 | 29 Jun 2022 |
---|---|---|---|---|
Net income | $380.5 | |||
Operating activities | ||||
Depreciation | $97.5 | |||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $556 | |||
Investing activities | ||||
Capital expenditures | -$6.5 | |||
Investments | -$2 | |||
Total cash flows from investing | -$569 | -$328 | -$859 | -$269 |
Financing activities | ||||
Dividends paid | -$1059 | -$738 | -$983 | -$341 |
Sale and purchase of stock | ||||
Net borrowings | $214 | |||
Total cash flows from financing | -$2057 | -$1078 | -$1334 | -$295.5 |
Effect of exchange rate | -$10 | -$7 | $13 | $3 |
Change in cash and equivalents | -$179 | -$235 | $221 | -$5.5 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Net income | $1471 | $1224 | ||
Operating activities | ||||
Depreciation | $429 | $524 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $2016 | $1596 | ||
Investing activities | ||||
Capital expenditures | -$28 | -$43 | ||
Investments | -$8 | -$2 | ||
Total cash flows from investing | -$569 | -$859 | -$384 | -$1173 |
Financing activities | ||||
Dividends paid | -$1059 | -$983 | -$920 | -$880 |
Sale and purchase of stock | ||||
Net borrowings | -$724 | $568 | ||
Total cash flows from financing | -$2057 | -$1334 | -$1606 | -$474 |
Effect of exchange rate | -$10 | $13 | -$1 | $1 |
Change in cash and equivalents | -$179 | $221 | $25 | -$50 |
Market cap | $78.46B |
---|---|
Enterprise value | N/A |
Shares outstanding | 1.86B |
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 | N/A |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.52 |
Quick ratio | 0.47 |