(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jun 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $944 | $926 | $990 | $1138 |
Short term investments | ||||
Net receivables | $808 | $796 | $806 | $852 |
Inventory | $2158 | $2190 | $2400 | $2395 |
Total current assets | $4405 | $4365 | $4670 | $4946 |
Long term investments | $979 | $1004 | $1034 | $1051 |
Property, plant & equipment | $6785 | $6532 | $6445 | $6426 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $9750 | $9552 | $9458 | $9423 |
Total investments | $979 | $1004 | $1034 | $1051 |
Total assets | $14158 | $13917 | $14128 | $14369 |
Current liabilities | ||||
Accounts payable | $1714 | $1472 | $1491 | $1489 |
Deferred revenue | ||||
Short long term debt | $79 | $1 | $1 | $1 |
Total current liabilities | $3030 | $2624 | $2596 | $2785 |
Long term debt | $1732 | $1809 | $1808 | $1806 |
Total noncurrent liabilities | $5280 | $5201 | $5074 | $5288 |
Total debt | $1811 | $1810 | $1809 | $1807 |
Total liabilities | $9907 | $7825 | $7670 | $9679 |
Shareholders' equity | ||||
Retained earnings | -$1293 | -$1125 | -$939 | -$819 |
Other shareholder equity | -$3645 | -$3547 | -$3394 | -$3655 |
Total shareholder equity | $4251 | $4509 | $4842 | $4690 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $944 | $1363 | $1814 | $1607 |
Short term investments | ||||
Net receivables | $808 | $909 | $884 | $556 |
Inventory | $2158 | $2427 | $1956 | $1398 |
Total current assets | $4405 | $5250 | $5026 | $4520 |
Long term investments | $979 | $1122 | $1199 | $1051 |
Property, plant & equipment | $6785 | $6493 | $6623 | $7190 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $9750 | $9506 | $9999 | $10340 |
Total investments | $979 | $1122 | $1199 | $1051 |
Total assets | $14158 | $14783 | $15025 | $14860 |
Current liabilities | ||||
Accounts payable | $1714 | $1757 | $1674 | $1403 |
Deferred revenue | ||||
Short long term debt | $79 | $1 | $1 | $2 |
Total current liabilities | $3030 | $3004 | $3223 | $2761 |
Long term debt | $1732 | $1806 | $1726 | $2463 |
Total noncurrent liabilities | $5280 | $5163 | $5518 | $7083 |
Total debt | $1811 | $1807 | $1727 | $2465 |
Total liabilities | $9907 | $9725 | $8741 | $9844 |
Shareholders' equity | ||||
Retained earnings | -$1293 | -$549 | -$315 | -$725 |
Other shareholder equity | -$3645 | -$3578 | -$4592 | -$5629 |
Total shareholder equity | $4251 | $5076 | $4672 | $3311 |
(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2595 | $2684 | $2670 | |
Cost of revenue | $2515 | $2404 | ||
Gross Profit | $170 | $169 | $266 | |
Operating activities | ||||
Research & development | $6 | $10 | ||
Selling, general & administrative | $52 | $54 | ||
Total operating expenses | $241 | $241 | $420 | |
Operating income | -$72 | -$154 | ||
Income from continuing operations | ||||
EBIT | -$53 | -$153 | ||
Income tax expense | $150 | $22 | $52 | |
Interest expense | -$28 | $27 | $26 | |
Net income | ||||
Net income | -$150 | -$102 | -$231 | |
Income (for common shares) | -$102 | -$231 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $10551 | $12451 | $9286 | |
Cost of revenue | $10212 | $7969 | ||
Gross Profit | $738 | $2239 | $1317 | |
Operating activities | ||||
Research & development | $32 | $27 | ||
Selling, general & administrative | $204 | $206 | ||
Total operating expenses | $897 | $1431 | $998 | |
Operating income | $808 | $319 | ||
Income from continuing operations | ||||
EBIT | $647 | $163 | ||
Income tax expense | $189 | $664 | $187 | |
Interest expense | -$107 | $106 | $146 | |
Net income | ||||
Net income | -$651 | -$123 | -$170 | |
Income (for common shares) | -$123 | -$170 |
(in millions $) | 31 Jan 2024 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | -$168 | -$102 | -$231 | |
Operating activities | ||||
Depreciation | $163 | $153 | $153 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $6 | $11 | $10 | |
Total cash flows from operations | $69 | -$13 | -$163 | |
Investing activities | ||||
Capital expenditures | -$145 | -$114 | -$82 | |
Investments | -$15 | -$16 | -$20 | |
Total cash flows from investing | -$585 | -$166 | -$120 | -$102 |
Financing activities | ||||
Dividends paid | -$72 | -$18 | -$18 | -$18 |
Sale and purchase of stock | $1 | |||
Net borrowings | $32 | -$15 | $24 | |
Total cash flows from financing | $57 | $35 | -$24 | $40 |
Effect of exchange rate | $10 | -$5 | $3 | $2 |
Change in cash and equivalents | -$427 | -$67 | -$154 | -$223 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$123 | $429 | -$170 | |
Operating activities | ||||
Depreciation | $617 | $664 | $653 | |
Business acquisitions & disposals | $5 | $966 | $198 | |
Stock-based compensation | $40 | $39 | $25 | |
Total cash flows from operations | $822 | $920 | $394 | |
Investing activities | ||||
Capital expenditures | -$480 | -$390 | -$353 | |
Investments | -$22 | -$11 | -$12 | |
Total cash flows from investing | -$585 | -$495 | $565 | -$167 |
Financing activities | ||||
Dividends paid | -$72 | -$72 | -$19 | -$207 |
Sale and purchase of stock | -$478 | -$125 | $1 | |
Net borrowings | $3 | -$799 | $738 | |
Total cash flows from financing | $57 | -$768 | -$1158 | $514 |
Effect of exchange rate | $10 | -$9 | -$13 | -$14 |
Change in cash and equivalents | -$427 | -$450 | $314 | $727 |
Market cap | $6.44B |
---|---|
Enterprise value | $7.30B |
Shares outstanding | 178.47M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | -2.55% |
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 | 0.82 |
Book/Share | 44.24 |
Cash/Share | 5.29 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 2.33 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.45 |
Quick ratio | 0.74 |