(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $351 | $419 | $348 | $1231 |
Short term investments | ||||
Net receivables | $499 | $519 | $807 | $834 |
Inventory | $155 | $151 | $157 | $180 |
Total current assets | $1516 | $1609 | $1580 | $2510 |
Long term investments | $147 | $144 | $138 | $137 |
Property, plant & equipment | $5731 | $5777 | $5831 | $5797 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $8546 | $8752 | $8659 | $9520 |
Current liabilities | ||||
Accounts payable | $474 | $603 | $797 | $666 |
Deferred revenue | ||||
Short long term debt | $882 | $1280 | $535 | $529 |
Total current liabilities | $1810 | $2333 | $1742 | $1627 |
Long term debt | $3311 | $2924 | $3678 | $3773 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $6639 | $6820 | $6995 | $6857 |
Shareholders' equity | ||||
Retained earnings | -$2294 | -$2340 | -$2567 | -$1822 |
Other shareholder equity | $40 | $47 | -$37 | $702 |
Total shareholder equity | $1907 | $1932 | $1664 | $2663 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $348 | $1134 | $947 | $703 |
Short term investments | $272 | $69 | ||
Net receivables | $807 | $206.62 | $651 | $583 |
Inventory | $157 | $272.07 | $167 | $238 |
Total current assets | $1580 | $941.9 | $2197 | $1902 |
Long term investments | $138 | $129 | $252 | $150 |
Property, plant & equipment | $5831 | $2616.48 | $924 | $1272 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $2657.94 | |||
Total investments | ||||
Total assets | $8659 | $3652.91 | $9226 | $9747 |
Current liabilities | ||||
Accounts payable | $797 | $253.57 | $206.42 | $158.07 |
Deferred revenue | ||||
Short long term debt | $535 | $194 | $844 | $105 |
Total current liabilities | $1742 | $583.65 | $1931 | $935 |
Long term debt | $3678 | $561.76 | $3158 | $3986 |
Total noncurrent liabilities | $2357.68 | |||
Total debt | ||||
Total liabilities | $6995 | $2779.7 | $7644 | $7395 |
Shareholders' equity | ||||
Retained earnings | -$2567 | $81.5 | -$2453 | -$1826 |
Other shareholder equity | -$37 | -$0.02 | $146 | $302 |
Total shareholder equity | $1664 | $1989 | $1582 | $2352 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 1 May 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $624 | $1017 | $625 | $2239.02 |
Cost of revenue | $455 | $428 | $347 | |
Gross Profit | $169 | $589 | $278 | $422.62 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $637 | $519 | $422.97 | |
Operating income | -$13 | $106 | ||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $19 | $34 | -$18 | -$2.76 |
Interest expense | -$120 | -$53 | -$56 | -$9.61 |
Net income | ||||
Net income | -$59 | $386 | $74 | -$6.07 |
Income (for common shares) | -$84 | $372 | $62 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Jan 2022 | 30 Jan 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $3355 | $10844.99 | $4846.04 | |
Cost of revenue | $1711 | |||
Gross Profit | $1644 | $1865.68 | $1409.67 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $2314 | $1612.79 | $1399.26 | |
Operating income | $1041 | $10.78 | ||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $84 | $51.61 | -$6.18 | |
Interest expense | -$281 | -$46.34 | $30.48 | |
Net income | ||||
Net income | $695 | $158.94 | -$13.9 | |
Income (for common shares) | $644 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | $66 | $222 | -$59 | $386 |
Operating activities | ||||
Depreciation | $131 | $124 | $132 | $150 |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $108 | $244 | $310 | $681 |
Investing activities | ||||
Capital expenditures | -$58 | -$68 | -$234 | -$165 |
Investments | ||||
Total cash flows from investing | -$47 | -$58 | -$223 | -$224 |
Financing activities | ||||
Dividends paid | -$31 | -$30 | -$26 | -$28 |
Sale and purchase of stock | -$57 | -$29 | -$13 | |
Net borrowings | -$39 | -$30 | -$113 | -$41 |
Total cash flows from financing | -$133 | -$114 | -$977 | -$175 |
Effect of exchange rate | -$1 | -$3 | -$7 | -$5 |
Change in cash and equivalents | -$68 | $71 | -$883 | $279 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $695 | $50 | -$425 | -$253 |
Operating activities | ||||
Depreciation | $621 | $556 | $719 | $798 |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $1464 | $877 | $1001 | $702 |
Investing activities | ||||
Capital expenditures | -$875 | -$918 | -$489 | -$500 |
Investments | ||||
Total cash flows from investing | -$814 | -$741 | -$472 | -$687 |
Financing activities | ||||
Dividends paid | -$109 | -$97 | -$87 | -$86 |
Sale and purchase of stock | -$82 | -$49 | $4 | -$57 |
Net borrowings | -$181 | $351 | -$41 | $533 |
Total cash flows from financing | -$1432 | $45 | -$282 | $272 |
Effect of exchange rate | -$7 | $4 | -$3 | $5 |
Change in cash and equivalents | -$786 | $187 | $244 | $292 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
Revenue | $4.51B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $394.93M |
Revenue Q/Q | -76.52% |
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 | 4.45% |
ROE | 19.35% |
Debt/Equity | 4.20 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.84 |
Quick ratio | 0.75 |