(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $31.19 | $60.44 | $119.7 | $56.15 |
Short term investments | ||||
Net receivables | $4377.26 | $3971.12 | $3847.37 | $3752.4 |
Inventory | $86.01 | $120.61 | $120.61 | $117.3 |
Total current assets | $7783.45 | $7119.92 | $6262.21 | $6403.76 |
Long term investments | ||||
Property, plant & equipment | $474.56 | $418.42 | $371.21 | $364.87 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $61470.96 | $58981.89 | $57453.62 | $56926.79 |
Current liabilities | ||||
Accounts payable | $457.57 | $520.07 | $258.37 | $259.44 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $8407.84 | $7059.25 | $6449.97 | $6163.8 |
Long term debt | $16919.94 | $16350.74 | $16126.24 | $16319.11 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $31613.58 | $29388.04 | $28706.06 | $28846.05 |
Shareholders' equity | ||||
Retained earnings | $14711.01 | $14416.21 | $13569.92 | $12903.1 |
Other shareholder equity | $146.36 | $177.64 | $177.64 | $177.64 |
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $31.19 | $139.84 | $717.93 | $396.4 |
Short term investments | $2433.39 | $3411.15 | ||
Net receivables | $4377.26 | $3577.59 | $3045.3 | $2301.68 |
Inventory | $86.01 | $124.25 | $113.51 | $104.85 |
Total current assets | $7783.45 | $7284.66 | $6503 | $6440.84 |
Long term investments | $79.44 | $63.42 | ||
Property, plant & equipment | $474.56 | $338.94 | $395.01 | $310.93 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $8531.69 | |||
Total investments | ||||
Total assets | $61470.96 | $57207.76 | $53165.49 | $50418.64 |
Current liabilities | ||||
Accounts payable | $457.57 | $432.64 | $236.76 | $263.74 |
Deferred revenue | ||||
Short long term debt | $1724.67 | $2969.03 | ||
Total current liabilities | $8407.84 | $6657.34 | $5092.93 | $5900.13 |
Long term debt | $16919.94 | $16712.71 | $15475.89 | $13814.98 |
Total noncurrent liabilities | $4214.61 | |||
Total debt | $3323.18 | |||
Total liabilities | $31613.58 | $29874.23 | $28233.63 | $27624.93 |
Shareholders' equity | ||||
Retained earnings | $14711.01 | $12155.89 | $9885.49 | $8194.71 |
Other shareholder equity | $146.36 | $177.64 | $46.37 | -$401 |
Total shareholder equity | $24931.86 | $22793.7 |
(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $6453.25 | $6154.54 | $5698.37 | |
Cost of revenue | ||||
Gross Profit | $2485.88 | $1924.55 | $2022.86 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $783.94 | $863.71 | $636.72 | |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $431.35 | $313.09 | $385.73 | |
Interest expense | -$208.71 | $207.94 | -$34.42 | |
Net income | ||||
Net income | $846.29 | $743.74 | $747.21 | |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $25572.06 | $17797.54 | ||
Cost of revenue | $11179.67 | |||
Gross Profit | $9430.17 | $6617.87 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $1725.05 | |||
Total operating expenses | $3116.58 | $13319.3 | ||
Operating income | $4478.24 | |||
Income from continuing operations | ||||
EBIT | $4478.24 | |||
Income tax expense | $1230.45 | $367.82 | ||
Interest expense | -$229.47 | -$751.96 | ||
Net income | ||||
Net income | $3523.53 | $973.32 | ||
Income (for common shares) | $973.32 |
(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 | -$4905.51 | -$1984.33 | -$723.81 | -$583.55 |
Financing activities | ||||
Dividends paid | -$823.67 | -$823.67 | -$823.67 | |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$977.84 | -$1287.34 | -$1329.53 | -$842.79 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$1029 | -$274.6 | -$540.31 | -$1031.04 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Net income | $2305.87 | $973.32 | ||
Operating activities | ||||
Depreciation | $2155.68 | $1957.85 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $3913.75 | $4978.21 | ||
Investing activities | ||||
Capital expenditures | -$50.28 | -$42.41 | ||
Investments | $1076.47 | -$3416.88 | ||
Total cash flows from investing | -$4905.51 | -$2878.35 | -$2663.21 | -$6768.67 |
Financing activities | ||||
Dividends paid | -$823.67 | -$603.54 | -$254.22 | -$890.1 |
Sale and purchase of stock | ||||
Net borrowings | $26.21 | $1533.38 | ||
Total cash flows from financing | -$977.84 | $60.3 | -$929.02 | -$66.35 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$1029 | $1149.56 | $321.53 | -$1856.81 |
Market cap | $10.33B |
---|---|
Enterprise value | N/A |
Shares outstanding | 683.51M |
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 | 0.05 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.93 |
Quick ratio | 0.92 |