| (in millions $) | 30 Jul 2021 | 30 Mar 2021 | 30 Dec 2020 | 29 Sep 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $3541 | $921 | $1267 | $1230 |
| Short term investments | ||||
| Net receivables | $1245 | $1172 | $1008 | $1026 |
| Inventory | $1024 | $957 | $923 | $933 |
| Total current assets | $6042 | $5876 | $3234 | $3203 |
| Long term investments | $344 | $349 | $398 | $381 |
| Property, plant & equipment | $3238 | $3105 | $2945 | $2736 |
| Goodwill & intangible assets | ||||
| Total noncurrent assets | $6526 | $6412 | $6418 | $6210 |
| Total investments | ||||
| Total assets | $12568 | $12288 | $9652 | $9413 |
| Current liabilities | ||||
| Accounts payable | $1754 | $1524 | $1137 | $1447 |
| Deferred revenue | ||||
| Short long term debt | $5 | $8 | $14 | $20 |
| Total current liabilities | $2179 | $1974 | $1988 | $1850 |
| Long term debt | $9187 | $9142 | $6481 | $6382 |
| Total noncurrent liabilities | $10653 | $10578 | $8025 | $7922 |
| Total debt | ||||
| Total liabilities | $12832 | $12552 | $10012 | $9772 |
| Shareholders' equity | ||||
| Retained earnings | -$2285 | -$2235 | -$2326 | -$2330 |
| Other shareholder equity | $221 | $170 | $165 | $170 |
| Total shareholder equity | -$265 | -$265 | -$361 | -$360 |
| (in millions $) | 30 Dec 2020 | 30 Dec 2019 | 30 Dec 2018 | 30 Dec 2017 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $1267 | $614 | $530 | $784 |
| Short term investments | ||||
| Net receivables | $1008 | $885 | $1213 | $1274 |
| Inventory | $923 | $964 | $1284 | $1353 |
| Total current assets | $3234 | $2466 | $3036 | $3427 |
| Long term investments | $398 | $381 | $10 | |
| Property, plant & equipment | $2945 | $2677 | $3388 | $3368 |
| Goodwill & intangible assets | ||||
| Total noncurrent assets | $6418 | $6212 | $7278 | $7725 |
| Total investments | ||||
| Total assets | $9652 | $8678 | $10314 | $11152 |
| Current liabilities | ||||
| Accounts payable | $1137 | $1166 | $1517 | $1469 |
| Deferred revenue | ||||
| Short long term debt | $14 | $22 | $114 | $2 |
| Total current liabilities | $1988 | $1945 | $2417 | $2295 |
| Long term debt | $6481 | $5524 | $7729 | $8298 |
| Total noncurrent liabilities | $8025 | $6948 | $9406 | $10231 |
| Total debt | ||||
| Total liabilities | $10012 | $8892 | $11823 | $12526 |
| Shareholders' equity | ||||
| Retained earnings | -$2326 | -$2181 | -$3355 | -$3152 |
| Other shareholder equity | $165 | $166 | $45 | -$21 |
| Total shareholder equity | -$361 | -$215 | -$1510 | -$1375 |
| (in millions $) | 30 Jul 2021 | 30 Mar 2021 | 30 Dec 2020 | 29 Sep 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $1874 | $1774 | $1703 | $1800 |
| Cost of revenue | $1583 | $1496 | $1449 | $1499 |
| Gross Profit | $280 | $278 | $254 | $301 |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $88 | $103 | $95 | $88 |
| Total operating expenses | $167 | $1660 | $1604 | $1646 |
| Operating income | $113 | $114 | $99 | $154 |
| Income from continuing operations | ||||
| EBIT | $143 | $114 | $99 | $154 |
| Income tax expense | $12 | $14 | -$17 | $23 |
| Interest expense | $107 | -$77 | -$80 | -$81 |
| Net income | ||||
| Net income | -$25 | $3 | -$27 | $43 |
| Income (for common shares) | -$25 | $3 | -$27 | $43 |
| (in millions $) | 30 Dec 2020 | 30 Dec 2019 | 30 Dec 2018 | 30 Dec 2017 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $6731 | $6660 | $6676 | $6390 |
| Cost of revenue | $5679 | $5595 | $5623 | $5309 |
| Gross Profit | $1052 | $1065 | $1053 | $1081 |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $364 | $329 | $316 | $304 |
| Total operating expenses | $6278 | $6157 | $6176 | $5850 |
| Operating income | $453 | $503 | $500 | $540 |
| Income from continuing operations | ||||
| EBIT | $453 | $503 | $500 | $540 |
| Income tax expense | $10 | $44 | $18 | -$77 |
| Interest expense | -$302 | -$407 | -$443 | -$441 |
| Net income | ||||
| Net income | $35 | $1458 | -$94 | $63 |
| Income (for common shares) | $35 | $1458 | -$94 | $63 |
| (in millions $) | 30 Jul 2021 | 30 Mar 2021 | 30 Dec 2020 | 29 Sep 2020 |
|---|---|---|---|---|
| Net income | -$22 | $3 | -$27 | $43 |
| Operating activities | ||||
| Depreciation | $180 | $183 | $179 | $173 |
| Business acquisitions & disposals | ||||
| Stock-based compensation | ||||
| Total cash flows from operations | $115 | -$35 | $328 | $440 |
| Investing activities | ||||
| Capital expenditures | -$181 | -$244 | -$187 | -$119 |
| Investments | ||||
| Total cash flows from investing | -$442 | -$260 | -$194 | -$122 |
| Financing activities | ||||
| Dividends paid | -$71 | -$71 | -$70 | -$70 |
| Sale and purchase of stock | ||||
| Net borrowings | $2735 | -$33 | -$31 | -$525 |
| Total cash flows from financing | $2596 | -$42 | -$110 | -$533 |
| Effect of exchange rate | $5 | -$9 | $13 | -$3 |
| Change in cash and equivalents | $2274 | -$346 | $37 | -$218 |
| (in millions $) | 30 Dec 2020 | 30 Dec 2019 | 30 Dec 2018 | 30 Dec 2017 |
|---|---|---|---|---|
| Net income | $35 | $1458 | -$94 | $63 |
| Operating activities | ||||
| Depreciation | $688 | $652 | $599 | $583 |
| Business acquisitions & disposals | ||||
| Stock-based compensation | ||||
| Total cash flows from operations | $692 | $839 | $855 | $962 |
| Investing activities | ||||
| Capital expenditures | -$532 | -$498 | -$465 | -$391 |
| Investments | ||||
| Total cash flows from investing | -$514 | $1927 | -$575 | -$492 |
| Financing activities | ||||
| Dividends paid | -$139 | -$132 | -$132 | -$165 |
| Sale and purchase of stock | ||||
| Net borrowings | $714 | -$2360 | -$336 | -$654 |
| Total cash flows from financing | $475 | -$2662 | -$521 | -$577 |
| Effect of exchange rate | -$20 | -$13 | $78 | |
| Change in cash and equivalents | $653 | $84 | -$254 | -$29 |
| Market cap | N/A |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | N/A |
| Revenue | $7.15B |
|---|---|
| EBITDA | $1.23B |
| EBIT | $510.00M |
| Net Income | -$6.00M |
| Revenue Q/Q | 16.69% |
| Revenue Y/Y | 9.39% |
| 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 | -0.05% |
| ROE | 1.92% |
| Debt/Equity | -27.73 |
|---|---|
| Net debt/EBITDA | 7.58 |
| Current ratio | 2.77 |
| Quick ratio | 2.30 |