(in millions $) | 28 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $819 | $823 | $774 | $749 |
Inventory | $1356 | $1399 | $1324 | $1462 |
Total current assets | $3513 | $3502 | $3387 | $3363 |
Long term investments | ||||
Property, plant & equipment | $2894 | $2860 | $2835 | $2804 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $7534 | $7698 | $7577 | $7566 |
Current liabilities | ||||
Accounts payable | $361 | $359 | $348 | $400 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $1437 | $1427 | $1334 | $1335 |
Long term debt | $992 | $992 | $994 | $997 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $2986 | $3003 | $2941 | $2950 |
Shareholders' equity | ||||
Retained earnings | $4953 | $5104 | $5045 | $5025 |
Other shareholder equity | -$406 | -$410 | -$410 | -$410 |
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $76 | |||
Short term investments | $1465 | |||
Net receivables | $749 | $923 | $762 | $532 |
Inventory | $1462 | $1670 | $1663 | $1178 |
Total current assets | $3363 | $4017 | $4047 | $3354 |
Long term investments | $698 | |||
Property, plant & equipment | $2804 | $2691 | $2388 | $1972 |
Goodwill & intangible assets | $221 | |||
Total noncurrent assets | $3045 | |||
Total investments | $2163 | |||
Total assets | $7566 | $7902 | $7503 | $6399 |
Current liabilities | ||||
Accounts payable | $400 | $429 | $404 | $276 |
Deferred revenue | $89 | |||
Short long term debt | $388 | |||
Total current liabilities | $1335 | $1529 | $1552 | $1076 |
Long term debt | $1093 | $845 | $812 | $1025 |
Total noncurrent liabilities | $1495 | |||
Total debt | $1413 | |||
Total liabilities | $2950 | $2906 | $3087 | $2571 |
Shareholders' equity | ||||
Retained earnings | $5025 | $5417 | $4847 | $4287 |
Other shareholder equity | -$410 | -$422 | -$432 | -$471 |
Total shareholder equity | $3817 |
(in millions $) | 28 Oct 2024 | 29 Jul 2024 | 30 Apr 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2218 | $2209 | $2191 | $2282 |
Cost of revenue | ||||
Gross Profit | $137 | $129 | $87 | $21 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $105 | $99 | $107 | $108 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $190 | -$15 | $1 | -$86 |
Interest expense | $9 | $17 | $43 | $66 |
Net income | ||||
Net income | -$149 | $61 | $22 | $64 |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $9562 | $11243 | $9229 | $7126 |
Cost of revenue | $6552 | |||
Gross Profit | $316 | $1030 | $818 | $574 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $329 | |||
Total operating expenses | $403 | $373 | $360 | $329 |
Operating income | $245 | |||
Income from continuing operations | ||||
EBIT | $305 | |||
Income tax expense | -$120 | -$3 | $65 | $3 |
Interest expense | $190 | -$90 | $165 | $19 |
Net income | ||||
Net income | $226 | $580 | $570 | $283 |
Income (for common shares) | $283 |
(in millions $) | 28 Oct 2024 | 29 Jul 2024 | 30 Apr 2024 | 31 Jan 2024 |
---|---|---|---|---|
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 | -$321 | -$206 | -$113 | -$273 |
Financing activities | ||||
Dividends paid | -$6 | -$4 | -$2 | -$10 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $152 | $208 | $119 | -$581 |
Effect of exchange rate | -$4 | -$3 | $1 | |
Change in cash and equivalents | $50 | $23 | $22 | -$143 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $283 | |||
Operating activities | ||||
Depreciation | $172 | |||
Business acquisitions & disposals | -$35 | |||
Stock-based compensation | ||||
Total cash flows from operations | $291 | |||
Investing activities | ||||
Capital expenditures | -$259 | |||
Investments | $52 | |||
Total cash flows from investing | -$273 | -$437 | -$302 | -$262 |
Financing activities | ||||
Dividends paid | -$10 | -$10 | -$10 | -$10 |
Sale and purchase of stock | -$13 | |||
Net borrowings | -$50 | |||
Total cash flows from financing | -$581 | -$116 | $213 | -$82 |
Effect of exchange rate | $1 | $1 | -$4 | $4 |
Change in cash and equivalents | -$143 | $124 | -$1 | -$49 |
Market cap | $2.52B |
---|---|
Enterprise value | N/A |
Shares outstanding | 971.06K |
Revenue | $8.90B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$2.00M |
Revenue Q/Q | -25.40% |
Revenue Y/Y | N/A |
P/E ratio | -1.26K |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 0.28 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | -$2.06 |
---|---|
ROA | -0.03% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 2.44 |
Quick ratio | 1.50 |