(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $2622 | $2556 | $2712 | $1288 |
Inventory | ||||
Total current assets | $2900 | $3065 | $3111 | $1827 |
Long term investments | ||||
Property, plant & equipment | $14643 | $14001 | $14033 | $14151 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $24131 | $23657 | $23904 | $23909 |
Current liabilities | ||||
Accounts payable | $1182 | $965 | $888 | $1099 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $6738 | $5200 | $6119 | $17381 |
Long term debt | $12536 | $12621 | $12467 | $11007 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $24895 | $23508 | $24283 | $24308 |
Shareholders' equity | ||||
Retained earnings | $659 | $1636 | $1143 | $1115 |
Other shareholder equity | -$1815 | -$1879 | -$1914 | -$399 |
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $4 | $469 | $192 | |
Short term investments | ||||
Net receivables | $1288 | $1007 | $1541 | $345 |
Inventory | ||||
Total current assets | $1827 | $1567 | $2010 | $586 |
Long term investments | $30 | $27 | ||
Property, plant & equipment | $14151 | $4718 | $4803 | $5111 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $8758 | |||
Total investments | ||||
Total assets | $23909 | $10178 | $10086 | $9344 |
Current liabilities | ||||
Accounts payable | $1099 | $44 | $605 | $84 |
Deferred revenue | ||||
Short long term debt | $131 | $11 | ||
Total current liabilities | $17381 | $4633 | $605 | $2760 |
Long term debt | $11007 | $4249 | $3687 | $4609 |
Total noncurrent liabilities | $7156 | |||
Total debt | $4620 | |||
Total liabilities | $24308 | $11297 | $11510 | $11066 |
Shareholders' equity | ||||
Retained earnings | $1115 | $901 | -$193 | $33 |
Other shareholder equity | -$399 | -$2073 | -$1987 | -$1808 |
Total shareholder equity | -$2127 | -$1722 |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $912 | $908 | $902 | $917 |
Cost of revenue | ||||
Gross Profit | $767 | $770 | $758 | $581 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $215 | $208 | $213 | $18 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $85 | $99 | $99 | $98 |
Interest expense | -$1253 | $224 | -$223 | -$519 |
Net income | ||||
Net income | -$977 | $491 | $28 | -$227 |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2503 | $1886 | $1643 | $1430 |
Cost of revenue | $526 | $244 | ||
Gross Profit | $1725 | $1555 | $1117 | $1186 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $49 | $33 | ||
Total operating expenses | $67 | $280 | $575 | $560 |
Operating income | $1068 | $870 | ||
Income from continuing operations | ||||
EBIT | $1068 | |||
Income tax expense | $368 | $262 | $405 | $269 |
Interest expense | -$684 | $567 | -$294 | $214 |
Net income | ||||
Net income | $111 | $1094 | -$368 | -$552 |
Income (for common shares) | -$368 | -$552 |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
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 | -$649 | -$314 | -$66 | -$3174 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$857 | -$506 | -$388 | $2183 |
Effect of exchange rate | -$41 | -$42 | -$8 | $26 |
Change in cash and equivalents | -$294 | -$73 | -$184 | $94 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$368 | -$232 | ||
Operating activities | ||||
Depreciation | $236 | $283 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $839 | $730 | ||
Investing activities | ||||
Capital expenditures | -$415 | -$416 | ||
Investments | ||||
Total cash flows from investing | -$3174 | -$1047 | $326 | -$399 |
Financing activities | ||||
Dividends paid | -$469 | |||
Sale and purchase of stock | ||||
Net borrowings | -$288 | $152 | ||
Total cash flows from financing | $2183 | -$4 | -$868 | -$317 |
Effect of exchange rate | $26 | $134 | -$20 | -$26 |
Change in cash and equivalents | $94 | -$24 | $277 | -$12 |
Market cap | $4.85B |
---|---|
Enterprise value | N/A |
Shares outstanding | 132.02M |
Revenue | $3.64B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$685.00M |
Revenue Q/Q | 65.52% |
Revenue Y/Y | 75.12% |
P/E ratio | -7.08 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 1.33 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | -$5.19 |
---|---|
ROA | -2.87% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.43 |
Quick ratio | N/A |