Income Statement as of Jan 31 ’26 as of Jan 31 ’25 as of Jan 31 ’24 as of Jan 31 ’23 as of Jan 31 ’22 Revenue 706B
YoY +4.7%
675B
YoY +5.0%
643B
YoY +6.1%
606B
YoY +6.7%
568B
YoY +2.3%
Cost of revenue 535B
YoY +4.6%
512B
YoY +4.4%
490B
YoY +5.7%
464B
YoY +8.1%
429B
YoY +2.1%
Selling, general & administrative 148B
YoY +5.8%
140B
YoY +6.8%
131B
YoY +3.0%
127B
YoY +7.9%
118B
YoY +1.3%
Operating income 29.8B
YoY +1.6%
29.3B
YoY +8.6%
27.0B
YoY +32.2%
20.4B
YoY -21.3%
25.9B
YoY +15.1%
Interest expense 2.32B
YoY +3.1%
2.25B
YoY -0.4%
2.26B
YoY +26.4%
1.79B
YoY +6.8%
1.67B
YoY -15.3%
Interest & investment income 368M
YoY -23.8%
483M
YoY -11.5%
546M
YoY +115.0%
254M
YoY +60.8%
158M
YoY +30.6%
Net interest income —
—
-2.14B
YoY -14.0%
-1.87B
YoY -2.1%
-1.84B
YoY +16.3%
Other non-operating income 2.08B
YoY +361.3%
-794M
YoY +73.8%
-3.03B
YoY -96.8%
-1.54B
YoY +48.7%
-3.00B
YoY -1528.6%
Gain (loss) on equity securities 1.50B
YoY +135.7%
-4.20B
YoY -23.5%
-3.40B
YoY -183.3%
-1.20B
YoY +50.0%
-2.40B
YoY -127.9%
Pre-tax income 29.5B
YoY +12.0%
26.3B
YoY +20.4%
21.8B
YoY +28.4%
17.0B
YoY -9.0%
18.7B
YoY -9.1%
Income tax 7.20B
YoY +17.0%
6.15B
YoY +10.3%
5.58B
YoY -2.6%
5.72B
YoY +20.4%
4.76B
YoY -30.7%
+ Net income 21.9B
YoY +12.6%
19.4B
YoY +25.3%
15.5B
YoY +32.8%
11.7B
YoY -14.6%
13.7B
YoY +1.2%
Net income to non-controlling interest 377M
YoY -47.7%
721M
YoY -5.0%
759M
YoY +295.6%
-388M
YoY -245.3%
267M
YoY +36.2%
+ EPS (diluted) $2.73
YoY +13.3%
$2.41
YoY +26.2%
$1.91
YoY +34.5%
$1.42
YoY -12.3%
$1.62
YoY +2.3%
EPS (basic) $2.74
YoY +13.2%
$2.42
YoY +26.0%
$1.92
YoY +34.3%
$1.43
YoY -12.3%
$1.63
YoY +2.5%
Weighted-avg shares (basic) 7.98B
YoY -0.7%
8.04B
YoY -0.4%
8.08B
YoY -1.2%
8.17B
YoY -2.4%
8.38B
YoY -1.4%
Weighted-avg shares (diluted) 8.02B
YoY -0.7%
8.08B
YoY -0.3%
8.11B
YoY -1.1%
8.20B
YoY -2.5%
8.41B
YoY -1.5%
Dividends per share $3.76
YoY +13.3%
$3.32
YoY +336.8%
$0.76
YoY +1.8%
$0.75
YoY +1.8%
$0.73
YoY -74.5%
Balance Sheet as of Jan 31 ’26 as of Jan 31 ’25 as of Jan 31 ’24 as of Jan 31 ’23 as of Jan 31 ’22 + Total current assets 84.9B
YoY +6.8%
79.5B
YoY +3.4%
76.9B
YoY +1.6%
75.7B
YoY -6.7%
81.1B
YoY -10.0%
Cash & equivalents 10.7B
YoY +18.7%
9.04B
YoY -8.4%
9.87B
YoY +14.4%
8.63B
YoY -41.6%
14.8B
YoY -16.8%
Accounts receivable 11.2B
YoY +12.0%
9.97B
YoY +13.4%
8.80B
YoY +10.9%
7.93B
YoY -4.2%
8.28B
YoY +27.1%
Inventory 58.9B
YoY +4.3%
56.4B
YoY +2.8%
54.9B
YoY -3.0%
56.6B
YoY +0.1%
56.5B
YoY +25.7%
Prepaid expenses 4.12B
YoY +2.8%
4.01B
YoY +20.7%
3.32B
YoY +31.8%
2.52B
YoY +66.0%
1.52B
YoY -92.7%
+ Total assets 285B
YoY +9.1%
261B
YoY +3.3%
252B
YoY +3.8%
243B
YoY -0.7%
245B
YoY -3.0%
Property, plant & equipment 136B
YoY +13.4%
120B
YoY +8.3%
111B
YoY +10.0%
101B
YoY +6.6%
94.5B
YoY +2.5%
Operating lease right-of-use 14.8B
YoY +8.5%
13.6B
YoY -0.5%
13.7B
YoY +0.9%
13.6B
YoY -1.5%
13.8B
YoY +0.9%
Goodwill 28.7B
YoY -0.2%
28.8B
YoY +2.4%
28.1B
YoY -0.2%
28.2B
YoY -2.9%
29.0B
YoY +0.1%
Other non-current assets 14.1B
YoY +9.6%
12.9B
YoY -24.6%
17.1B
YoY -15.2%
20.1B
YoY -9.1%
22.2B
YoY -6.1%
+ Total current liabilities 107B
YoY +11.3%
96.6B
YoY +4.5%
92.4B
YoY +0.2%
92.2B
YoY +5.5%
87.4B
YoY -5.7%
Accounts payable 63.1B
YoY +7.5%
58.7B
YoY +3.3%
56.8B
YoY +5.7%
53.7B
YoY -2.7%
55.3B
YoY +12.5%
Accrued liabilities 31.2B
YoY +6.3%
29.3B
YoY +2.0%
28.8B
YoY -7.6%
31.1B
YoY +19.4%
26.1B
YoY -31.4%
Short-term & current debt 3.54B
YoY +36.3%
2.60B
YoY -24.6%
3.45B
YoY -17.8%
4.19B
YoY +49.5%
2.80B
YoY -10.0%
Current lease liability 1.63B
YoY +8.8%
1.50B
YoY +0.8%
1.49B
YoY +1.0%
1.47B
YoY -0.7%
1.48B
YoY +1.2%
Finance lease liability (current) 856M
YoY +7.0%
800M
YoY +10.3%
725M
YoY +27.9%
567M
YoY +11.0%
511M
YoY +4.1%
Long-term debt 34.6B
YoY +3.7%
33.4B
YoY -7.6%
36.1B
YoY +4.3%
34.6B
YoY -0.6%
34.9B
YoY -15.4%
Non-current lease liability 13.9B
YoY +8.7%
12.8B
YoY -0.9%
12.9B
YoY +0.9%
12.8B
YoY -1.4%
13.0B
YoY +0.8%
Operating lease liability (total) 15.6B
YoY +8.7%
14.3B
YoY -0.7%
14.4B
YoY +0.9%
14.3B
YoY -1.3%
14.5B
YoY +0.8%
Finance lease liability (total) 6.76B
YoY +0.6%
6.72B
YoY +4.5%
6.43B
YoY +18.9%
5.41B
YoY +13.8%
4.75B
YoY +9.6%
Finance lease liability 5.91B
YoY -0.3%
5.92B
YoY +3.7%
5.71B
YoY +17.9%
4.84B
YoY +14.1%
4.24B
YoY +10.3%
+ Total stockholders' equity 99.6B
YoY +9.5%
91.0B
YoY +8.5%
83.9B
YoY +9.3%
76.7B
YoY -7.9%
83.3B
YoY +2.9%
Common stock 797M
YoY -0.6%
802M
YoY -0.4%
805M
YoY -0.4%
808M
YoY +192.8%
276M
YoY -2.1%
Additional paid-in capital 6.82B
YoY +23.9%
5.50B
YoY +21.1%
4.54B
YoY +2.6%
4.43B
YoY -8.5%
4.84B
YoY +32.7%
Retained earnings 105B
YoY +6.6%
98.3B
YoY +9.5%
89.8B
YoY +8.0%
83.1B
YoY -4.3%
86.9B
YoY -2.1%
Accumulated other comprehensive income -12.8B
YoY +6.1%
-13.6B
YoY -20.4%
-11.3B
YoY +3.2%
-11.7B
YoY -33.2%
-8.77B
YoY +25.5%
Non-controlling interest 6.27B
YoY -2.2%
6.41B
YoY -1.2%
6.49B
YoY -8.1%
7.06B
YoY -18.3%
8.64B
YoY +30.8%
Total equity incl. non-controlling 106B
YoY +8.7%
97.4B
YoY +7.8%
90.3B
YoY +7.9%
83.8B
YoY -8.9%
91.9B
YoY +5.0%
Total liabilities & equity 285B
YoY +9.1%
261B
YoY +3.3%
252B
YoY +3.8%
243B
YoY -0.7%
245B
YoY -3.0%
Shares outstanding (cover) 7.97B
YoY -0.6%
8.02B
YoY -0.5%
8.06B
YoY -0.4%
8.09B
YoY -2.0%
8.26B
YoY -2.3%
Cash Flow as of Jan 31 ’26 as of Jan 31 ’25 as of Jan 31 ’24 as of Jan 31 ’23 as of Jan 31 ’22 + Cash from operations 41.6B
YoY +14.1%
36.4B
YoY +2.0%
35.7B
YoY +23.9%
28.8B
YoY +19.3%
24.2B
YoY -33.0%
Depreciation & amortization 14.2B
YoY +9.5%
13.0B
YoY +9.4%
11.9B
YoY +8.3%
10.9B
YoY +2.7%
10.7B
YoY -4.4%
Deferred income taxes 2.28B
YoY +443.4%
-663M
YoY -287.7%
-171M
YoY -139.8%
430M
YoY +156.7%
-759M
YoY -138.0%
Change in payables 1.61B
YoY -50.1%
3.23B
YoY +28.3%
2.52B
YoY +276.5%
-1.43B
YoY -125.8%
5.52B
YoY -20.8%
+ Cash from investing -26.4B
YoY -23.3%
-21.4B
YoY -0.4%
-21.3B
YoY -20.1%
-17.7B
YoY -194.6%
-6.01B
YoY +40.3%
Capital expenditure 26.6B
YoY +12.0%
23.8B
YoY +15.4%
20.6B
YoY +22.2%
16.9B
YoY +28.6%
13.1B
YoY +27.7%
Free cash flow 14.9B
YoY +17.9%
12.7B
YoY -16.3%
15.1B
YoY +26.2%
12.0B
YoY +8.2%
11.1B
YoY -57.1%
Acquisitions 53.0M
YoY -97.2%
1.90B
YoY +20966.7%
9.00M
YoY -98.8%
740M
YoY +106.1%
359M
YoY +99.4%
Proceeds from sale of PP&E 106M
YoY -75.5%
432M
YoY +72.8%
250M
YoY +47.1%
170M
YoY -56.9%
394M
YoY +83.3%
Other investing activities 688M
YoY +224.5%
212M
YoY -77.0%
922M
YoY +212.5%
295M
YoY -66.4%
879M
YoY +961.8%
+ Cash from financing -13.6B
YoY +8.6%
-14.8B
YoY -10.5%
-13.4B
YoY +21.3%
-17.0B
YoY +25.4%
-22.8B
YoY -41.6%
Long-term debt issued 3.98B
0.00
YoY -100.0%
4.97B
YoY -1.5%
5.04B
YoY -27.4%
6.95B
Long-term debt repaid 2.63B
YoY -24.3%
3.47B
YoY -17.8%
4.22B
YoY +56.8%
2.69B
YoY -79.3%
13.0B
YoY +141.7%
Net short-term debt 3.52B
YoY +59.3%
2.21B
YoY +332.0%
512M
YoY +1605.9%
-34.0M
YoY -117.6%
193M
YoY +159.6%
Common stock issued 0.00
0.00
0.00
0.00
0.00
Common stock repurchased 8.09B
YoY +80.0%
4.49B
YoY +61.7%
2.78B
YoY -72.0%
9.92B
YoY +1.4%
9.79B
YoY +272.8%
Dividends paid 7.51B
YoY +12.2%
6.69B
YoY +8.9%
6.14B
YoY +0.4%
6.11B
YoY -0.6%
6.15B
YoY +0.6%
Other financing activities -2.51B
YoY -15.7%
-2.17B
YoY +3.5%
-2.25B
YoY -6.1%
-2.12B
YoY -39.8%
-1.51B
YoY -10.1%
FX effect on cash 123M
YoY +119.2%
-641M
YoY -1029.0%
69.0M
YoY +194.5%
-73.0M
YoY +47.9%
-140M
YoY -159.6%
Net change in cash 1.78B
YoY +547.4%
-399M
YoY -136.5%
1.09B
YoY +118.3%
-5.99B
YoY -24.8%
-4.80B
YoY -147.4%
Interest paid 2.79B
YoY +2.0%
2.74B
YoY +8.7%
2.52B
YoY +22.8%
2.05B
YoY -8.3%
2.24B
YoY +0.9%
Income taxes paid 5.36B
YoY -8.8%
5.88B
YoY +0.1%
5.88B
YoY +77.6%
3.31B
YoY -44.1%
5.92B
YoY +12.3%
Valuation Ratios as of Jan 31 ’26 as of Jan 31 ’25 as of Jan 31 ’24 as of Jan 31 ’23 as of Jan 31 ’22 Market cap 950B
YoY +20.7%
787B
YoY +77.3%
444B
YoY +14.4%
388B
YoY +0.8%
385B
YoY -3.2%
P/E 41.4×
YoY +2.4%
40.5×
YoY +41.5%
28.6×
YoY -13.8%
33.2×
YoY +18.0%
28.1×
YoY +39.8%
P/S 1.4×
YoY +16.9%
1.2×
YoY +68.9%
0.7×
YoY +7.9%
0.6×
YoY -5.5%
0.7×
YoY -7.1%
P/B 9.9×
YoY +14.3%
8.6×
YoY +63.4%
5.3×
YoY +4.7%
5.1×
YoY +9.4%
4.6×
YoY -5.3%
P/FCF 62.2×
YoY +0.1%
62.2×
YoY +111.7%
29.4×
YoY -9.3%
32.4×
YoY -6.8%
34.7×
YoY +111.7%
Earnings yield 2.4%
YoY -2.3%
2.5%
YoY -29.3%
3.5%
YoY +16.0%
3.0%
YoY -15.3%
3.6%
YoY -28.4%
FCF yield 1.6%
YoY -0.1%
1.6%
YoY -52.8%
3.4%
YoY +10.2%
3.1%
YoY +7.3%
2.9%
YoY -52.8%
Dividend yield 3.2%
YoY -6.7%
3.4%
YoY +145.1%
1.4%
YoY -11.4%
1.6%
YoY -1.0%
1.6%
YoY -74.4%
Source filing 10-K 10-K 10-K 10-K 10-K