(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $95 | $43 | $64 | $84 |
Short term investments | ||||
Net receivables | $1848 | $1509 | $1207 | $1657 |
Inventory | $847 | $855 | $728 | $714 |
Total current assets | $3045 | $2656 | $2317 | $2788 |
Long term investments | $686 | $678 | $650 | $931 |
Property, plant & equipment | $13065 | $12366 | $11991 | $12038 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $23471 | $22183 | $21336 | $21989 |
Current liabilities | ||||
Accounts payable | $1852 | $1579 | $1275 | $1512 |
Deferred revenue | ||||
Short long term debt | $1231 | $1407 | $835 | $1040 |
Total current liabilities | $3413 | $3223 | $2324 | $2820 |
Long term debt | $8390 | $7437 | $7612 | $7769 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $15608 | $14296 | $13520 | $14053 |
Shareholders' equity | ||||
Retained earnings | -$817 | -$851 | -$722 | -$776 |
Other shareholder equity | $545 | $760 | $562 | $738 |
Total shareholder equity | $7863 | $7887 | $7816 | $7936 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $95 | $53 | $63 | $32 |
Short term investments | ||||
Net receivables | $1848 | $2095 | $1427 | $1444 |
Inventory | $847 | $1060 | $782 | $636 |
Total current assets | $3045 | $4638 | $2624 | $2497 |
Long term investments | $686 | $654 | $712 | $1132 |
Property, plant & equipment | $13065 | $11967 | $11634 | $11260 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $23471 | $23965 | $21593 | $21532 |
Current liabilities | ||||
Accounts payable | $1852 | $1892 | ||
Deferred revenue | ||||
Short long term debt | $1231 | $719 | $680 | $616 |
Total current liabilities | $3413 | $3407 | $2657 | $2607 |
Long term debt | $8390 | $9453 | $7684 | $7626 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $15608 | $16347 | $14644 | $14491 |
Shareholders' equity | ||||
Retained earnings | -$817 | -$1142 | -$1243 | -$1192 |
Other shareholder equity | $545 | $788 | -$37 | $21 |
Total shareholder equity | $7863 | $7618 | $6949 | $7041 |
(in millions $) | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 | 31 Dec 2022 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $3030 | $2631 | $4048 | $3897 |
Cost of revenue | $2543 | $1889 | $3164 | $3202 |
Gross Profit | $487 | $742 | $884 | $695 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $363 | $371 | $385 | $375 |
Total operating expenses | $3018 | $2374 | $3663 | $3691 |
Operating income | $12 | $257 | $385 | $206 |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$12 | $38 | $163 | $12 |
Interest expense | -$95 | -$93 | -$105 | -$99 |
Net income | ||||
Net income | -$43 | $140 | $451 | $61 |
Income (for common shares) | -$50 | $445 | $54 |
(in millions $) | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 | 31 Dec 2019 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $14087 | $10573 | $5587 | $5495 |
Cost of revenue | $11138 | $7708 | $3178 | $3227.1 |
Gross Profit | $2949 | $2865 | $2409 | $2267.9 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $1494 | $1475 | $1267 | $1298.7 |
Total operating expenses | $13078 | $9670 | $4728 | $5384.7 |
Operating income | $1009 | $903 | $859 | $110.3 |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $143 | $106 | $127 | -$27.6 |
Interest expense | -$330 | |||
Net income | ||||
Net income | $523 | $283 | $552 | $833.5 |
Income (for common shares) | $399 | $230 | $486 | $768.5 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | $125 | -$43 | $140 | $451 |
Operating activities | ||||
Depreciation | $63 | $109 | $112 | $111 |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $154 | $3 | $373 | $591 |
Investing activities | ||||
Capital expenditures | -$263 | -$242 | -$228 | -$201 |
Investments | ||||
Total cash flows from investing | -$594 | -$243 | -$231 | $869 |
Financing activities | ||||
Dividends paid | -$86 | -$86 | -$86 | -$85 |
Sale and purchase of stock | $12 | $1 | $2 | $2 |
Net borrowings | $771 | $308 | -$75 | -$1149 |
Total cash flows from financing | $492 | $218 | -$163 | -$1429 |
Effect of exchange rate | -$12 | $6 | ||
Change in cash and equivalents | $52 | -$22 | -$21 | $31 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $673 | $523 | $340 | $572 |
Operating activities | ||||
Depreciation | $394 | $375 | $422 | $414 |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $1121 | $539 | $738 | $773 |
Investing activities | ||||
Capital expenditures | -$934 | -$945 | -$814 | -$843 |
Investments | ||||
Total cash flows from investing | -$199 | -$997 | -$483 | -$1211 |
Financing activities | ||||
Dividends paid | -$343 | -$338 | -$356 | -$334 |
Sale and purchase of stock | $17 | $25 | $14 | -$193 |
Net borrowings | -$145 | $1349 | $128 | $940 |
Total cash flows from financing | -$882 | $435 | -$245 | $392 |
Effect of exchange rate | -$6 | $10 | -$2 | |
Change in cash and equivalents | $40 | -$20 | $10 | -$48 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
Revenue | $13.61B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $609.00M |
Revenue Q/Q | -0.85% |
Revenue Y/Y | 2.08% |
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 | 2.74% |
ROE | 7.73% |
Debt/Equity | 1.98 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.89 |
Quick ratio | 0.64 |