(in millions $) | 30 Jul 2024 | 31 Jan 2024 | 30 Jul 2023 | 31 Jan 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $11247 | $11726.1 | $11168.9 | $12606.8 |
Inventory | $273.6 | $292.7 | $352.4 | |
Total current assets | $13375 | $13943.6 | $13131.5 | $15098.3 |
Long term investments | ||||
Property, plant & equipment | $2147 | $2210.7 | $2396.9 | $2529.2 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $25813 | $26622.4 | $26454.1 | $28822.5 |
Current liabilities | ||||
Accounts payable | $11912 | $13211.7 | $9424.4 | $15834.9 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $14988 | $16139.4 | $14871 | $17708.3 |
Long term debt | $6078 | $5637.2 | $6243.9 | $5730 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $22316 | $23246.8 | $22816.9 | $25141.7 |
Shareholders' equity | ||||
Retained earnings | $3746 | $3675 | $3959.4 | $4044.9 |
Other shareholder equity | ||||
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 6 Apr 2022 | 30 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $2300.86 | $2455.08 | $3975.98 | $10075 |
Short term investments | $3269.04 | $1106.3 | $2824.1 | |
Net receivables | $11726.1 | $12606.8 | $11727.25 | $10857.1 |
Inventory | $273.6 | $352.4 | $254 | $264.1 |
Total current assets | $13943.6 | $15098.3 | $15703.23 | $24004.5 |
Long term investments | $13155.42 | $13523.58 | $12835.7 | $718 |
Property, plant & equipment | $2210.7 | $2529.2 | $917.89 | $2295.4 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $15646.05 | |||
Total investments | ||||
Total assets | $26622.4 | $28822.5 | $28538.93 | $36189.9 |
Current liabilities | ||||
Accounts payable | $13211.7 | $15834.9 | $10850.93 | $10206.5 |
Deferred revenue | ||||
Short long term debt | $1285.16 | $1430.18 | $867.2 | $57.2 |
Total current liabilities | $16139.4 | $17708.3 | $16880.59 | $23133.6 |
Long term debt | $5637.2 | $5730 | $6122.23 | $4975.5 |
Total noncurrent liabilities | $10130.63 | |||
Total debt | ||||
Total liabilities | $23246.8 | $25141.7 | $24835.83 | $31023.5 |
Shareholders' equity | ||||
Retained earnings | $3675 | $4044.9 | $4471.99 | $5070.7 |
Other shareholder equity | $230.8 | $526.6 | -$335.9 | $196 |
Total shareholder equity | $3502.49 | $3626.99 | $3703.09 | $4848.3 |
(in millions $) | 30 Jul 2024 | 31 Jan 2024 | 30 Jul 2023 | 31 Jan 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $7227 | $7623.6 | $7221.2 | $7673.4 |
Cost of revenue | ||||
Gross Profit | $1040 | $1454.8 | $1064.2 | $1491.4 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $617 | $1229.9 | $758.1 | $671.9 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $92 | $94.1 | $55 | $266.9 |
Interest expense | -$85 | -$82.9 | -$101.8 | -$14.2 |
Net income | ||||
Net income | $205 | -$1.6 | $112 | $424.8 |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 23 Mar 2023 | 31 Jan 2022 | 30 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $14844.8 | $14217.78 | $12002.8 | |
Cost of revenue | $11716.29 | $9987.9 | ||
Gross Profit | $2519 | $2501.49 | $2014.9 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $1163.14 | $4299 | ||
Total operating expenses | $1988 | $12879.44 | $14286.9 | |
Operating income | $1338.35 | -$2284.1 | ||
Income from continuing operations | ||||
EBIT | $1278.83 | -$2284.1 | ||
Income tax expense | $149.1 | $378.78 | $129.3 | |
Interest expense | -$184.7 | -$306 | ||
Net income | ||||
Net income | $110.4 | $672.72 | -$2967.3 | |
Income (for common shares) | $672.72 | -$2967.3 |
(in millions $) | 30 Jul 2024 | 31 Jan 2024 | 30 Jul 2023 | 31 Jan 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 | -$110 | -$380.4 | -$288 | -$408.9 |
Financing activities | ||||
Dividends paid | -$422.8 | -$365.4 | ||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $793 | -$904.7 | $320.4 | -$1911 |
Effect of exchange rate | -$59 | -$79.6 | -$59 | $64.2 |
Change in cash and equivalents | $61 | -$144.3 | -$481.7 | -$1602.8 |
(in millions $) | 31 Jan 2024 | 23 Mar 2023 | 6 Apr 2022 | 30 Dec 2020 |
---|---|---|---|---|
Net income | $672.72 | $657.46 | -$2967.3 | |
Operating activities | ||||
Depreciation | $505.6 | $558.59 | $609.4 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $690.65 | $2084.87 | $2054.8 | |
Investing activities | ||||
Capital expenditures | -$220.04 | -$302.18 | -$218.3 | |
Investments | $289.6 | |||
Total cash flows from investing | -$380.4 | -$402.92 | -$662.1 | -$167.6 |
Financing activities | ||||
Dividends paid | -$422.8 | -$122 | ||
Sale and purchase of stock | ||||
Net borrowings | $4621.34 | $3034.1 | $332.7 | |
Total cash flows from financing | -$904.7 | -$1883.06 | -$2120.75 | -$250.5 |
Effect of exchange rate | -$79.6 | -$99.2 | ||
Change in cash and equivalents | -$126.5 | -$1813.32 | -$9422.77 | $1537.5 |
Market cap | $10.11B |
---|---|
Enterprise value | N/A |
Shares outstanding | 212.96M |
Revenue | $29.75B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $740.20M |
Revenue Q/Q | 113.97% |
Revenue Y/Y | N/A |
P/E ratio | 13.66 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 0.34 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | $3.48 |
---|---|
ROA | 2.75% |
ROE | N/A |
Debt/Equity | 6.64 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.89 |
Quick ratio | N/A |