(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $567 | $1403 | $1158 | |
Short term investments | ||||
Net receivables | $1093 | $1073 | $1043 | $1066 |
Inventory | $1089 | $1074 | $1064 | $1050 |
Total current assets | $2957 | $2893 | $3682 | $3438 |
Long term investments | $12 | $12 | $12 | |
Property, plant & equipment | $571 | $608 | $618 | $633 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $7310 | $7424 | $8221 | $8004 |
Current liabilities | ||||
Accounts payable | $1548 | $1500 | $1486 | $1539 |
Deferred revenue | ||||
Short long term debt | $574 | $1247 | $1038 | |
Total current liabilities | $2544 | $2555 | $3218 | $3027 |
Long term debt | $1141 | $1158 | $1158 | $1192 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $4512 | $4459 | $5131 | $5058 |
Shareholders' equity | ||||
Retained earnings | $759 | $851 | ||
Other shareholder equity | $2798 | $153 | $131 | $129 |
Total shareholder equity | $2965 | $3090 | $2946 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $1158 | $641 | $851 | $1033 |
Short term investments | $700 | |||
Net receivables | $1066 | $1158 | $1207 | $1179 |
Inventory | $1050 | $1361 | $1410 | $885 |
Total current assets | $3438 | $3391 | $3720 | $3376 |
Long term investments | $12 | $12 | $70 | $67 |
Property, plant & equipment | $633 | $699 | $724 | $708 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $8004 | $8286 | $8256 | $7710 |
Current liabilities | ||||
Accounts payable | $1539 | $1859 | $2334 | $1731 |
Deferred revenue | ||||
Short long term debt | $1038 | $83 | $77 | $86 |
Total current liabilities | $3027 | $2367 | $2824 | $2266 |
Long term debt | $1192 | $1950 | $1931 | $2221 |
Total noncurrent liabilities | $2221 | |||
Total debt | ||||
Total liabilities | $5058 | $5366 | $5797 | $5513 |
Shareholders' equity | ||||
Retained earnings | $851 | $864 | $491 | $387 |
Other shareholder equity | $129 | $47 | $2459 | -$318 |
Total shareholder equity | $2946 | $3065 | $2459 | $2197 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1483 | $1468 | $1734 | |
Cost of revenue | $884 | $862 | $1026 | |
Gross Profit | $599 | $606 | $708 | |
Operating activities | ||||
Research & development | $70 | $70 | $75 | |
Selling, general & administrative | $428 | $432 | $444 | |
Total operating expenses | $1382 | $1364 | $1543 | |
Operating income | $101 | $104 | $191 | |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $13 | $4 | $12 | |
Interest expense | -$32 | -$31 | -$32 | |
Net income | ||||
Net income | $62 | $44 | $56 | |
Income (for common shares) | $62 | $44 | $56 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $6704 | $7514 | $6860 | $6502 |
Cost of revenue | $4045 | $4707 | $4189 | $4004 |
Gross Profit | $2659 | $2807 | $2671 | $2498 |
Operating activities | ||||
Research & development | $284 | $295 | $286 | $307 |
Selling, general & administrative | $1791 | $1877 | $1882 | $1781 |
Total operating expenses | $6119 | $6877 | $6346 | $6089 |
Operating income | $585 | $637 | $514 | $413 |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $53 | $145 | $83 | $27 |
Interest expense | -$134 | -$88 | ||
Net income | ||||
Net income | $203 | $523 | $398 | $326 |
Income (for common shares) | $203 | $523 | $397 | $325 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $62 | $44 | $56 | |
Operating activities | ||||
Depreciation | $46 | $51 | $40 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $70 | $103 | $323 | |
Investing activities | ||||
Capital expenditures | -$11 | -$12 | -$11 | |
Investments | ||||
Total cash flows from investing | -$68 | -$25 | -$17 | -$26 |
Financing activities | ||||
Dividends paid | -$203 | -$166 | -$12 | |
Sale and purchase of stock | -$14 | |||
Net borrowings | -$694 | $159 | $204 | |
Total cash flows from financing | -$774 | -$885 | $159 | $192 |
Effect of exchange rate | -$13 | |||
Change in cash and equivalents | -$546 | -$836 | $244 | $470 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $203 | $523 | $407 | $335 |
Operating activities | ||||
Depreciation | $148 | $192 | $312 | $332 |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $696 | $376 | $704 | $891 |
Investing activities | ||||
Capital expenditures | -$51 | -$70 | -$118 | -$100 |
Investments | ||||
Total cash flows from investing | -$115 | -$256 | -$91 | -$1379 |
Financing activities | ||||
Dividends paid | -$210 | -$188 | -$354 | -$17 |
Sale and purchase of stock | -$7 | -$48 | -$92 | -$38 |
Net borrowings | $150 | -$59 | -$431 | $812 |
Total cash flows from financing | -$67 | -$295 | -$876 | $757 |
Effect of exchange rate | -$5 | $80 | -$80 | |
Change in cash and equivalents | $482 | -$172 | -$183 | $189 |
Market cap | $2.64B |
---|---|
Enterprise value | N/A |
Shares outstanding | 126.16M |
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 | N/A |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 1.72 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.16 |
Quick ratio | 0.73 |