(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $5660 | $5033 | $5946 | |
Short term investments | ||||
Net receivables | $3459 | $3210 | $4768 | $4852 |
Inventory | $883 | $970 | $1039 | $1047 |
Total current assets | $7444 | $8036 | $9077 | $9929 |
Long term investments | ||||
Property, plant & equipment | $4385 | $3909 | $3940 | $3969 |
Goodwill & intangible assets | $725 | $740 | $754 | |
Total noncurrent assets | ||||
Total investments | $2366 | $3350 | $3087 | |
Total assets | $17443 | $17988 | $20064 | $20858 |
Current liabilities | ||||
Accounts payable | $776 | $1001 | $1051 | $1131 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $2436 | $2560 | $3095 | $2727 |
Long term debt | $6447 | $6625 | $6608 | $7207 |
Total noncurrent liabilities | ||||
Total debt | $8753 | $10252 | $10680 | |
Total liabilities | $14798 | $12602 | $14439 | $14785 |
Shareholders' equity | ||||
Retained earnings | ||||
Other shareholder equity | ||||
Total shareholder equity | $2727 | $2781 | $3208 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $5946 | $4886 | $4436 | $3291 |
Short term investments | ||||
Net receivables | $4852 | $7650 | $6076 | $3939 |
Inventory | $1047 | $1531 | $1478 | $1580 |
Total current assets | $9929 | $14067 | $11990 | $8810 |
Long term investments | ||||
Property, plant & equipment | $3969 | $4516 | $4085 | $4228 |
Goodwill & intangible assets | $754 | $821 | $885 | $958 |
Total noncurrent assets | ||||
Total investments | $3087 | $7621 | $9763 | $8913 |
Total assets | $20858 | $27914 | $27746 | $24987 |
Current liabilities | ||||
Accounts payable | $1131 | $1755 | $2416 | $2356 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $2727 | $3736 | $4194 | $3942 |
Long term debt | $7207 | $7096 | $7692 | $8059 |
Total noncurrent liabilities | ||||
Total debt | $10680 | $13591 | $13032 | $10580 |
Total liabilities | $14785 | $24014 | $18403 | $15730 |
Shareholders' equity | ||||
Retained earnings | ||||
Other shareholder equity | $5875 | |||
Total shareholder equity | $3208 | $3900 | $3544 | $3382 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2201 | $2468 | $2677 | |
Cost of revenue | $2204 | $1987 | $2380 | |
Gross Profit | -$3 | $481 | $297 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $183 | $193 | $199 | |
Total operating expenses | $351 | $364 | $366 | |
Operating income | -$354 | $117 | -$69 | |
Income from continuing operations | ||||
EBIT | -$199 | $105 | -$3 | |
Income tax expense | $4 | $7 | $8 | |
Interest expense | $128 | $136 | $128 | |
Net income | ||||
Net income | -$331 | -$38 | -$139 | |
Income (for common shares) | -$325 | -$37 | -$136 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $10847 | $14101 | $11328 | $6123 |
Cost of revenue | $9327 | $11689 | $9481 | $6320 |
Gross Profit | $1520 | $2412 | $1847 | -$197 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $852 | $1250 | $1241 | $1191 |
Total operating expenses | $1642 | $1835 | $1759 | $1699 |
Operating income | -$122 | $577 | $88 | -$1896 |
Income from continuing operations | ||||
EBIT | -$40 | $419 | $70 | -$1081 |
Income tax expense | $90 | $34 | -$78 | -$116 |
Interest expense | $554 | $568 | $666 | $688 |
Net income | ||||
Net income | -$684 | -$183 | -$518 | -$1653 |
Income (for common shares) | -$670 | -$179 | -$604 | -$1620 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | -$331 | -$38 | -$139 | |
Operating activities | ||||
Depreciation | $127 | $129 | $134 | |
Business acquisitions & disposals | $2 | -$119 | ||
Stock-based compensation | ||||
Total cash flows from operations | $893 | -$251 | $115 | |
Investing activities | ||||
Capital expenditures | -$98 | -$80 | -$106 | |
Investments | $1 | $3 | ||
Total cash flows from investing | -$226 | -$92 | -$75 | -$209 |
Financing activities | ||||
Dividends paid | -$320 | -$207 | -$113 | |
Sale and purchase of stock | $50 | $50 | ||
Net borrowings | $21 | -$600 | $138 | |
Total cash flows from financing | -$1573 | -$171 | -$587 | -$71 |
Effect of exchange rate | -$1 | -$3 | -$1 | |
Change in cash and equivalents | -$1212 | $627 | -$913 | -$166 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$684 | -$183 | -$518 | -$1653 |
Operating activities | ||||
Depreciation | $518 | $509 | $517 | $510 |
Business acquisitions & disposals | $43 | $4 | $394 | $17 |
Stock-based compensation | ||||
Total cash flows from operations | $3736 | $1055 | $321 | -$416 |
Investing activities | ||||
Capital expenditures | -$360 | -$421 | -$310 | -$358 |
Investments | $153 | $445 | -$239 | |
Total cash flows from investing | -$290 | -$260 | $528 | -$581 |
Financing activities | ||||
Dividends paid | -$307 | -$226 | -$134 | -$526 |
Sale and purchase of stock | $185 | |||
Net borrowings | $111 | -$601 | -$371 | -$182 |
Total cash flows from financing | -$2385 | -$344 | $293 | -$653 |
Effect of exchange rate | -$1 | -$1 | $3 | -$4 |
Change in cash and equivalents | $1060 | $450 | $1145 | -$1654 |
Market cap | $3.94B |
---|---|
Enterprise value | N/A |
Shares outstanding | 504.00M |
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 | 4.61 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 3.06 |
Quick ratio | 2.69 |