(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Dec 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $335 | $552 | $540 | |
Short term investments | ||||
Net receivables | $829 | $877 | $837 | $753 |
Inventory | $1004 | $923 | $896 | $867 |
Total current assets | $2293 | $2254 | $2443 | $2314 |
Long term investments | $420 | $457 | $438 | |
Property, plant & equipment | $2980 | $2951 | $2982 | $2742 |
Goodwill & intangible assets | $1006 | $1018 | $1031 | |
Total noncurrent assets | $5063 | $5129 | $4934 | |
Total investments | $420 | $457 | $438 | |
Total assets | $7334 | $7317 | $7572 | $7248 |
Current liabilities | ||||
Accounts payable | $745 | $731 | $745 | $719 |
Deferred revenue | ||||
Short long term debt | $629 | $448 | $58 | |
Total current liabilities | $1560 | $1729 | $1579 | $1172 |
Long term debt | $1513 | $1344 | $2038 | $2010 |
Total noncurrent liabilities | $2252 | $2599 | $2598 | |
Total debt | $2341 | $2486 | $2068 | |
Total liabilities | $4246 | $4230 | $4178 | $3770 |
Shareholders' equity | ||||
Retained earnings | $2430 | $2507 | $2528 | $2622 |
Other shareholder equity | -$1287 | -$1365 | -$1269 | -$1245 |
Total shareholder equity | $3114 | $3152 | $3251 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $540 | $654 | $1041 | $1593 |
Short term investments | ||||
Net receivables | $753 | $834 | $1186 | $910 |
Inventory | $867 | $995 | $1201 | $848 |
Total current assets | $2314 | $3145 | $3928 | $3568 |
Long term investments | $438 | $425 | $470 | $373 |
Property, plant & equipment | $2742 | $2751 | $2979 | $2950 |
Goodwill & intangible assets | $1031 | $1066 | $1119 | $986 |
Total noncurrent assets | $4934 | $5075 | $5464 | $5145 |
Total investments | $438 | $425 | $470 | $373 |
Total assets | $7248 | $8220 | $9392 | $8713 |
Current liabilities | ||||
Accounts payable | $719 | $961 | $1208 | $876 |
Deferred revenue | ||||
Short long term debt | $58 | $117 | $63 | $645 |
Total current liabilities | $1172 | $1701 | $2051 | $1979 |
Long term debt | $2010 | $1671 | $1908 | $1939 |
Total noncurrent liabilities | $2598 | $2679 | $2782 | $3061 |
Total debt | $2068 | $2124 | $1971 | $2584 |
Total liabilities | $3770 | $4621 | $4833 | $5040 |
Shareholders' equity | ||||
Retained earnings | $2622 | $2705 | $2435 | $1564 |
Other shareholder equity | -$1245 | -$1328 | -$1203 | -$1346 |
Total shareholder equity | $3251 | $3624 | $4378 | $3519 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 1 May 2024 | 31 Dec 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1540 | $1574 | $1403 | |
Cost of revenue | $1331 | $1251 | ||
Gross Profit | $234 | $243 | $152 | |
Operating activities | ||||
Research & development | $33 | $28 | ||
Selling, general & administrative | $176 | $169 | ||
Total operating expenses | $187 | $209 | $206 | |
Operating income | $34 | -$54 | ||
Income from continuing operations | ||||
EBIT | $55 | -$56 | ||
Income tax expense | $39 | $13 | -$2 | |
Interest expense | -$16 | $20 | $17 | |
Net income | ||||
Net income | -$33 | $22 | -$71 | |
Income (for common shares) | $22 | -$71 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $6111 | $8023 | $8453 | $6018 |
Cost of revenue | $5205 | $6477 | $6678 | $4918 |
Gross Profit | $906 | $1546 | $1775 | $1100 |
Operating activities | ||||
Research & development | $115 | $125 | $150 | $135 |
Selling, general & administrative | $689 | $711 | $851 | $775 |
Total operating expenses | $822 | $874 | $980 | $667 |
Operating income | $84 | $672 | $795 | $433 |
Income from continuing operations | ||||
EBIT | $230 | $708 | $1321 | $1166 |
Income tax expense | $64 | $186 | $209 | $46 |
Interest expense | $65 | $62 | $67 | $86 |
Net income | ||||
Net income | $101 | $460 | $1045 | $1034 |
Income (for common shares) | $101 | $460 | $1045 | $1034 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $22 | -$37 | -$71 | |
Operating activities | ||||
Depreciation | $94 | $88 | $87 | |
Business acquisitions & disposals | $12 | |||
Stock-based compensation | $7 | $9 | $6 | |
Total cash flows from operations | $46 | -$65 | $164 | |
Investing activities | ||||
Capital expenditures | -$50 | -$42 | -$83 | |
Investments | ||||
Total cash flows from investing | -$87 | -$50 | -$30 | -$86 |
Financing activities | ||||
Dividends paid | -$130 | -$43 | -$44 | -$40 |
Sale and purchase of stock | -$6 | -$53 | ||
Net borrowings | -$131 | $160 | $62 | |
Total cash flows from financing | -$231 | -$210 | $108 | -$39 |
Effect of exchange rate | -$2 | -$3 | -$1 | $5 |
Change in cash and equivalents | -$210 | -$217 | $12 | $44 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $101 | $460 | $1045 | $1034 |
Operating activities | ||||
Depreciation | $346 | $344 | $365 | $346 |
Business acquisitions & disposals | $544 | -$202 | $1630 | |
Stock-based compensation | $28 | $29 | $32 | $27 |
Total cash flows from operations | $209 | $914 | $952 | $253 |
Investing activities | ||||
Capital expenditures | -$230 | -$272 | -$342 | -$174 |
Investments | ||||
Total cash flows from investing | $305 | -$279 | -$524 | $1463 |
Financing activities | ||||
Dividends paid | -$169 | -$171 | -$159 | -$144 |
Sale and purchase of stock | -$354 | -$1013 | -$197 | -$101 |
Net borrowings | -$62 | $207 | -$555 | -$365 |
Total cash flows from financing | -$620 | -$994 | -$977 | -$655 |
Effect of exchange rate | -$8 | -$28 | -$3 | $7 |
Change in cash and equivalents | -$114 | -$387 | -$552 | $1068 |
Market cap | $2.31B |
---|---|
Enterprise value | N/A |
Shares outstanding | 172.14M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | 2.26% |
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 | 1.16 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.47 |
Quick ratio | 0.83 |