(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $19 | $85 | $25 | |
Short term investments | ||||
Net receivables | $721 | $983 | $589 | $919 |
Inventory | $792 | $740 | $679 | $733 |
Total current assets | $2257 | $2217 | $2084 | $2181 |
Long term investments | $1266 | $1232 | $1150 | |
Property, plant & equipment | $71440 | $34873 | $68228 | $33776 |
Goodwill & intangible assets | $411 | $411 | $411 | |
Total noncurrent assets | $40117 | $39222 | $38649 | |
Total investments | $1266 | $1232 | $1150 | |
Total assets | $43298 | $42334 | $41306 | $40830 |
Current liabilities | ||||
Accounts payable | $717 | $774 | $647 | $1136 |
Deferred revenue | ||||
Short long term debt | $1490 | $2017 | $1385 | |
Total current liabilities | $3567 | $3293 | $3505 | $3345 |
Long term debt | $16422 | $16280 | $15167 | $15121 |
Total noncurrent liabilities | $27373 | $26229 | $26007 | |
Total debt | $17770 | $17184 | $16506 | |
Total liabilities | $31465 | $30666 | $29863 | $29352 |
Shareholders' equity | ||||
Retained earnings | $4576 | $4299 | $4219 | $4136 |
Other shareholder equity | -$10 | -$9 | -$7 | -$6 |
Total shareholder equity | $11539 | $11443 | $11349 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $25 | $10 | $8 | $139 |
Short term investments | $240 | |||
Net receivables | $919 | $654 | $820 | $749 |
Inventory | $733 | $667 | $592 | $521 |
Total current assets | $2181 | $2668 | $1968 | $1653 |
Long term investments | $1150 | $958 | $1159 | $982 |
Property, plant & equipment | $33776 | $31262 | $29261 | $26807 |
Goodwill & intangible assets | $411 | $411 | $411 | $411 |
Total noncurrent assets | $38649 | $35236 | $33767 | $30377 |
Total investments | $1150 | $1198 | $1159 | $982 |
Total assets | $40830 | $37904 | $35735 | $32030 |
Current liabilities | ||||
Accounts payable | $1136 | $1159 | $1095 | $958 |
Deferred revenue | ||||
Short long term debt | $1385 | $1410 | $1050 | $498 |
Total current liabilities | $3345 | $3366 | $2826 | $2180 |
Long term debt | $15121 | $13685 | $12562 | $11078 |
Total noncurrent liabilities | $26007 | $23901 | $23080 | $20770 |
Total debt | $16506 | $15095 | $13612 | $11576 |
Total liabilities | $29352 | $27396 | $25906 | $22950 |
Shareholders' equity | ||||
Retained earnings | $4136 | $3646 | $3182 | $2757 |
Other shareholder equity | -$6 | -$1 | $13 | -$1 |
Total shareholder equity | $11349 | $10508 | $9700 | $8938 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2173 | $1693 | $1816 | |
Cost of revenue | $956 | $1084 | ||
Gross Profit | $2143 | $737 | $732 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $1557 | $376 | $361 | |
Operating income | $361 | $371 | ||
Income from continuing operations | ||||
EBIT | $462 | $459 | ||
Income tax expense | $57 | $39 | $44 | |
Interest expense | -$167 | $165 | $154 | |
Net income | ||||
Net income | $456 | $258 | $261 | |
Income (for common shares) | $258 | $261 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $7500 | $7957 | $6394 | $5794 |
Cost of revenue | $4555 | $5153 | $3915 | $3419 |
Gross Profit | $2945 | $2804 | $2479 | $2375 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $1387 | $1289 | $1146 | $1075 |
Operating income | $1558 | $1515 | $1333 | $1300 |
Income from continuing operations | ||||
EBIT | $1901 | $1736 | $1530 | $1445 |
Income tax expense | $183 | $176 | $157 | $155 |
Interest expense | $566 | $486 | $383 | $419 |
Net income | ||||
Net income | $1152 | $1074 | $990 | $871 |
Income (for common shares) | $1152 | $1074 | $990 | $871 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $258 | $261 | $158 | |
Operating activities | ||||
Depreciation | $381 | $379 | $369 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $6 | $8 | $5 | |
Total cash flows from operations | $557 | $492 | $533 | |
Investing activities | ||||
Capital expenditures | -$1027 | -$902 | -$1137 | |
Investments | -$10 | -$4 | -$6 | |
Total cash flows from investing | -$3106 | -$1026 | -$906 | -$1142 |
Financing activities | ||||
Dividends paid | -$535 | -$178 | -$178 | -$166 |
Sale and purchase of stock | $11 | $10 | $318 | |
Net borrowings | $584 | $674 | $484 | |
Total cash flows from financing | $1212 | $415 | $497 | $635 |
Effect of exchange rate | ||||
Change in cash and equivalents | $52 | -$54 | $83 | $26 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $1152 | $1074 | $990 | $871 |
Operating activities | ||||
Depreciation | $1432 | $1438 | $1219 | $1085 |
Business acquisitions & disposals | ||||
Stock-based compensation | $26 | $24 | $22 | $21 |
Total cash flows from operations | $2564 | $2263 | $1661 | $1727 |
Investing activities | ||||
Capital expenditures | -$3771 | -$3380 | -$3523 | -$3299 |
Investments | -$26 | -$13 | -$13 | -$41 |
Total cash flows from investing | -$3798 | -$3370 | -$3528 | -$3329 |
Financing activities | ||||
Dividends paid | -$662 | -$610 | -$565 | -$494 |
Sale and purchase of stock | $346 | $333 | $308 | $476 |
Net borrowings | $1641 | $1466 | $2026 | $1771 |
Total cash flows from financing | $1290 | $1168 | $1721 | $1727 |
Effect of exchange rate | ||||
Change in cash and equivalents | $56 | $61 | -$146 | $125 |
Market cap | $25.08B |
---|---|
Enterprise value | N/A |
Shares outstanding | 266.90M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | 5.49% |
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 | 2.59 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.63 |
Quick ratio | 0.41 |