(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $68.34 | $40.73 | $41.53 | $32.71 |
Short term investments | ||||
Net receivables | $12267.87 | $11646.88 | $11293.04 | $11728.1 |
Inventory | $822.81 | $888.35 | $760.81 | $1131.92 |
Total current assets | $19244.96 | $19401.28 | $19903.63 | $20852.86 |
Long term investments | ||||
Property, plant & equipment | $46318.15 | $45478.51 | $44467 | $45079.7 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $120737.98 | $119991.18 | $120157.4 | $121842.52 |
Current liabilities | ||||
Accounts payable | $8169.94 | $9003.9 | $8791.7 | $9502.45 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $20084.18 | $21043.75 | $22825.42 | $23543.23 |
Long term debt | $14261.57 | $13376.78 | $12421.72 | $13462.5 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $51171.18 | $50721.25 | $51506.02 | $53074.32 |
Shareholders' equity | ||||
Retained earnings | $5948.86 | $5939.58 | $5253.44 | $4392.08 |
Other shareholder equity | $46.71 | $45.5 | $39.9 | $49.94 |
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $68.34 | $53.45 | $6448.48 | $5762.08 |
Short term investments | $30.11 | $161.25 | ||
Net receivables | $12267.87 | $12137.89 | $12198.82 | $11214.24 |
Inventory | $822.81 | $789.72 | $639.83 | $633.1 |
Total current assets | $19244.96 | $17283.91 | $21060.17 | $19060.87 |
Long term investments | $356.29 | $144.43 | ||
Property, plant & equipment | $46318.15 | $45898.18 | $44408.49 | $44352.59 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $17397.44 | |||
Total investments | ||||
Total assets | $120737.98 | $119121.48 | $115663.53 | $108738.38 |
Current liabilities | ||||
Accounts payable | $8169.94 | $7415.8 | $7132.4 | $6613 |
Deferred revenue | $98.32 | |||
Short long term debt | $4003.95 | $1429.29 | ||
Total current liabilities | $20084.18 | $22170.72 | $22459.4 | $17875.08 |
Long term debt | $14261.57 | $13281.85 | $1773.49 | $1066.08 |
Total noncurrent liabilities | $4133.47 | |||
Total debt | $9396.53 | |||
Total liabilities | $51171.18 | $50717.74 | $45657.34 | $39181.61 |
Shareholders' equity | ||||
Retained earnings | $5948.86 | $4560.85 | $5533.18 | $4737.2 |
Other shareholder equity | $46.71 | $52.18 | $1429.14 | $1358.69 |
Total shareholder equity | $69927.2 | $69556.76 |
(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $13534.73 | $13111.81 | $12720.91 | |
Cost of revenue | ||||
Gross Profit | $5830.15 | $5659.46 | $5507.51 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $4014.84 | $3817.42 | $3965.06 | |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $12.88 | $71.51 | $183.91 | |
Interest expense | -$477.74 | -$90.38 | -$539.16 | |
Net income | ||||
Net income | $1600.65 | $1471.54 | $834.67 | |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $52100.15 | $44032.61 | $43126.47 | |
Cost of revenue | $23077.13 | $21002.91 | ||
Gross Profit | $22684.75 | $20955.48 | $22123.56 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $14127.56 | $14316.6 | ||
Total operating expenses | $15854.01 | $37658.04 | $36732.9 | |
Operating income | $6374.57 | $6393.57 | ||
Income from continuing operations | ||||
EBIT | $6374.57 | $6393.57 | ||
Income tax expense | $533.94 | -$269.83 | $1237.71 | |
Interest expense | -$927.87 | -$1118.44 | -$777.85 | |
Net income | ||||
Net income | $5029.39 | $6239.36 | $4770.53 | |
Income (for common shares) | $6239.36 | $4770.53 |
(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 | -$7850.99 | -$5596.03 | -$3523.94 | -$1177.85 |
Financing activities | ||||
Dividends paid | -$3832.61 | -$3503.59 | -$1723.67 | -$1.32 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$8850.49 | -$7073.57 | -$3557.02 | -$687.47 |
Effect of exchange rate | ||||
Change in cash and equivalents | $2084.44 | $2281.68 | $3130.99 | $2905.06 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Net income | $6239.36 | $4770.53 | ||
Operating activities | ||||
Depreciation | $10413.8 | $9806.74 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $18072.6 | $19341.75 | ||
Investing activities | ||||
Capital expenditures | -$9295.48 | -$8289.26 | ||
Investments | $244.14 | $116.41 | ||
Total cash flows from investing | -$7850.99 | -$14203.03 | -$8127.77 | -$6408.46 |
Financing activities | ||||
Dividends paid | -$3832.61 | -$5709.26 | -$4901.33 | -$5259.37 |
Sale and purchase of stock | ||||
Net borrowings | -$3901.15 | -$5297.69 | ||
Total cash flows from financing | -$8850.49 | -$8913.55 | -$9258.43 | -$10564.59 |
Effect of exchange rate | ||||
Change in cash and equivalents | $2084.44 | -$4174.65 | $686.4 | $2368.7 |
Market cap | $14.44B |
---|---|
Enterprise value | N/A |
Shares outstanding | 1.65B |
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 | 0.04 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.96 |
Quick ratio | 0.92 |