(in millions $) | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 | 30 Oct 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $242 | $231 | $217 | $218 |
Short term investments | ||||
Net receivables | $223 | $230 | $200 | $400 |
Inventory | ||||
Total current assets | $1270 | $1810 | $1561 | $1534 |
Long term investments | ||||
Property, plant & equipment | $10568 | $10116 | $10174 | $10232 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $12407 | $12464 | $12243 | $12292 |
Current liabilities | ||||
Accounts payable | $226 | $237 | $408 | $228 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $788 | $801 | $971 | $793 |
Long term debt | $4396 | $4510 | $4209 | $4212 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $5593 | $5728 | $5610 | $5422 |
Shareholders' equity | ||||
Retained earnings | -$615 | -$712 | -$839 | -$652 |
Other shareholder equity | -$78 | -$73 | -$70 | -$73 |
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $217 | $200 | $144 | $2335 |
Short term investments | ||||
Net receivables | $200 | $507 | $113 | $22 |
Inventory | ||||
Total current assets | $1561 | $1374 | $1064 | $2416 |
Long term investments | $21 | |||
Property, plant & equipment | $10174 | $10304 | $10545 | $10013 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $21 | |||
Total assets | $12243 | $12269 | $12352 | $12890 |
Current liabilities | ||||
Accounts payable | $408 | $372 | $85 | $71 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $971 | $940 | $649 | $71 |
Long term debt | $4209 | $4215 | $4891 | $5541 |
Total noncurrent liabilities | ||||
Total debt | $6151 | |||
Total liabilities | $5610 | $5559 | $5911 | $6456 |
Shareholders' equity | ||||
Retained earnings | -$839 | -$939 | -$1192 | -$1180 |
Other shareholder equity | -$69 | -$75 | -$76 | -$74 |
Total shareholder equity | $6321 |
(in millions $) | 30 Oct 2022 | 30 Jul 2022 | 1 May 2022 | 31 Jan 2022 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1189 | $1381 | ||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $1051 | $1061 | ||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $6 | $39 | ||
Interest expense | -$31 | -$29 | ||
Net income | ||||
Net income | $114 | $256 | ||
Income (for common shares) |
(in millions $) | 31 Jan 2022 | 31 Dec 2020 | 31 Dec 2019 | 31 Dec 2018 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1620 | $5469 | $5524 | |
Cost of revenue | $1780 | $3653 | $3710 | |
Gross Profit | -$160 | $1816 | $1814 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $128 | $346 | $347 | |
Total operating expenses | $793 | $1017 | $382 | |
Operating income | -$953 | $799 | $1432 | |
Income from continuing operations | ||||
EBIT | -$758 | $1172 | $1413 | |
Income tax expense | -$220 | $30 | $150 | |
Interest expense | $194 | $222 | $176 | |
Net income | ||||
Net income | -$732 | $920 | $1087 | |
Income (for common shares) | -$732 | $920 | $1087 |
(in millions $) | 30 Oct 2022 | 30 Jul 2022 | 1 May 2022 | 31 Jan 2022 |
---|---|---|---|---|
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 | -$172 | -$60 | -$92 | -$1158 |
Financing activities | ||||
Dividends paid | -$65 | -$21 | ||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$759 | -$715 | -$693 | -$657 |
Effect of exchange rate | -$4 | -$1 | $1 | |
Change in cash and equivalents | $121 | -$68 | -$523 | -$1523 |
(in millions $) | 31 Jan 2022 | 31 Dec 2020 | 31 Dec 2019 | 31 Dec 2018 |
---|---|---|---|---|
Net income | -$732 | $920 | $1087 | |
Operating activities | ||||
Depreciation | $665 | $676 | $944 | |
Business acquisitions & disposals | $276 | $585 | $574 | |
Stock-based compensation | $17 | $15 | $14 | |
Total cash flows from operations | -$307 | $1250 | $1300 | |
Investing activities | ||||
Capital expenditures | -$156 | -$222 | -$274 | |
Investments | -$315 | -$336 | -$200 | |
Total cash flows from investing | -$1158 | -$195 | $58 | $100 |
Financing activities | ||||
Dividends paid | -$320 | -$623 | -$629 | |
Sale and purchase of stock | -$147 | -$482 | ||
Net borrowings | $1738 | -$111 | -$103 | |
Total cash flows from financing | -$657 | $1231 | -$1315 | -$748 |
Effect of exchange rate | -$3 | $1 | -$5 | |
Change in cash and equivalents | -$1523 | $726 | -$6 | $647 |
Market cap | $12.56B |
---|---|
Enterprise value | N/A |
Shares outstanding | 702.30M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | 40.88% |
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 | 0.34 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.61 |
Quick ratio | N/A |