(in millions $) | 30 Aug 2021 | 29 May 2021 | 2 Mar 2021 | 30 Nov 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $3443.2 | $3015.8 | $2719.3 | $3489.9 |
Short term investments | ||||
Net receivables | $2121.4 | $1877.3 | $1666.8 | $1604.1 |
Inventory | $1879.9 | $1767.6 | $1763.6 | $1521.7 |
Total current assets | $7869.2 | $7121.9 | $6239.1 | $6688.3 |
Long term investments | ||||
Property, plant & equipment | $13952 | $13939.2 | $13885.5 | $13226.8 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $21268.1 | $21272.6 | $21279.1 | $20078.8 |
Total investments | ||||
Total assets | $29137.3 | $28394.5 | $27518.2 | $26767.1 |
Current liabilities | ||||
Accounts payable | $4370.5 | $2577.6 | $3454.4 | $3358.4 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $5308.5 | $5949.7 | $4160.8 | $4091.5 |
Long term debt | $6237.4 | $5282.6 | $6252.7 | $6179.6 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | ||||
Shareholders' equity | ||||
Retained earnings | $12415.8 | $12017.8 | $12059.4 | $12028.7 |
Other shareholder equity | -$642.8 | -$531.1 | -$612.3 | -$828.6 |
Total shareholder equity |
(in millions $) | 29 May 2021 | 29 May 2020 | 29 May 2019 | 29 May 2018 |
---|---|---|---|---|
Current assets | ||||
Cash | $3015.8 | $3641.5 | $706.4 | $666.2 |
Short term investments | ||||
Net receivables | $1877.3 | $1345.4 | $2027 | $2240.2 |
Inventory | $1767.6 | $1237.4 | $1467.7 | $1369 |
Total current assets | $7121.9 | $6430.9 | $4321.3 | $4477.1 |
Long term investments | ||||
Property, plant & equipment | $13939.2 | $12650.4 | $11129.9 | $11088.6 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $21272.6 | $19248.6 | $18286.4 | $18663.5 |
Total investments | ||||
Total assets | $28394.5 | $25679.5 | $22607.7 | $23140.6 |
Current liabilities | ||||
Accounts payable | $2577.6 | $1507.6 | $2550.1 | $2461.6 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $5949.7 | $3744.3 | $5582 | $4188 |
Long term debt | $5282.6 | $7515.8 | $5640.7 | $8844 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | ||||
Shareholders' equity | ||||
Retained earnings | $12017.8 | $10611.3 | $9053.5 | $7408 |
Other shareholder equity | -$531.1 | -$1260.9 | -$856.6 | -$566.3 |
Total shareholder equity |
(in millions $) | 30 Aug 2021 | 29 May 2021 | 2 Mar 2021 | 30 Nov 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $13578.9 | $12237.4 | $13157.5 | $10655.4 |
Cost of revenue | ||||
Gross Profit | $2600 | $2253.2 | $2865.7 | $2485.4 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $1592.4 | $1510.3 | $2036.5 | $1500.2 |
Operating income | $1007.6 | $742.9 | $829.2 | $985.2 |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $206.3 | $127.6 | $129.7 | $193.6 |
Interest expense | $71.2 | $86.1 | $97.3 | $73 |
Net income | ||||
Net income | $764.4 | $563.9 | $607.5 | $757 |
Income (for common shares) |
(in millions $) | 29 May 2021 | 29 May 2020 | 29 May 2019 | 29 May 2018 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $45760.1 | $54132.4 | $59117.6 | $51394.4 |
Cost of revenue | ||||
Gross Profit | $10115.3 | $9734.7 | $9194.9 | $8111.5 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $6507.5 | $6650.8 | $6716.8 | $6031.2 |
Operating income | $3607.8 | $3083.9 | $2478.1 | $2080.3 |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $653.6 | $545.9 | $370.9 | $57.3 |
Interest expense | $330.6 | $326.7 | $312.9 | $283.4 |
Net income | ||||
Net income | $2705.5 | $2353.6 | $1833.9 | $1673.6 |
Income (for common shares) |
(in millions $) | 30 Aug 2021 | 29 May 2021 | 2 Mar 2021 | 30 Nov 2020 |
---|---|---|---|---|
Net income | ||||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $1212.6 | $1269.7 | $588.4 | $880.8 |
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$321.5 | -$219.9 | -$718 | -$257.6 |
Financing activities | ||||
Dividends paid | -$75.3 | -$76.3 | -$116.7 | |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$441.9 | -$752.8 | -$647.8 | -$442.1 |
Effect of exchange rate | -$21.8 | -$0.5 | $6.8 | $39 |
Change in cash and equivalents | $449.2 | $297 | -$777.4 | $181.1 |
(in millions $) | 29 May 2021 | 29 May 2020 | 29 May 2019 | 29 May 2018 |
---|---|---|---|---|
Net income | ||||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $4086.6 | $3720.7 | $3083.6 | $2163.1 |
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$1385.6 | -$1213.8 | -$935.2 | -$5444.5 |
Financing activities | ||||
Dividends paid | -$268.3 | -$215.7 | -$181.3 | -$162.4 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$3429.6 | $480.7 | -$2053.8 | $3277 |
Effect of exchange rate | $102.9 | -$52.5 | -$54.4 | $33 |
Change in cash and equivalents | -$728.6 | $2987.6 | $94.6 | -$4.4 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | 1.07B |
Revenue | $49.63B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $2.69B |
Revenue Q/Q | 39.85% |
Revenue Y/Y | -0.10% |
P/E ratio | 0.00 |
---|---|
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 | 3.21 |
EPS | $2.51 |
---|---|
ROA | 9.63% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.48 |
Quick ratio | 1.13 |