-
-
-
|
Unit: USD million/year |
2020 |
2021 |
2022 |
2023 |
2024 |
|
Revenue |
8,935 |
8,583 |
9,394 |
6,446 |
5,703 |
| Gross Profit |
95 |
224 |
192 |
110 |
135 |
| Operating Income |
-111 |
92 |
62 |
120 |
84 |
| Net Profit |
-174 |
56 |
-72 |
-120 |
-20 |
| Gross Margin |
1.1% |
2.6% |
2.0% |
1.7% |
2.4% |
| Operating Margin |
-1.2% |
1.1% |
0.7% |
1.9% |
1.5% |
| Net Margin |
-1.9% |
0.7% |
-0.8% |
-1.9% |
-0.4% |
| Item |
Revenue |
| 2020 |
8,935 |
| 2021 |
8,583 |
| 2022 |
9,394 |
| 2023 |
6,446 |
| 2024 |
5,703 |
| Item |
Gross Profit |
| 2020 |
95 |
| 2021 |
224 |
| 2022 |
192 |
| 2023 |
110 |
| 2024 |
135 |
| Item |
Operating Income |
| 2020 |
-111 |
| 2021 |
92 |
| 2022 |
62 |
| 2023 |
120 |
| 2024 |
84 |
| Item |
Net Profit |
| 2020 |
-174 |
| 2021 |
56 |
| 2022 |
-72 |
| 2023 |
-120 |
| 2024 |
-20 |
| Item |
Gross Margin |
| 2020 |
1.1% |
| 2021 |
2.6% |
| 2022 |
2.0% |
| 2023 |
1.7% |
| 2024 |
2.4% |
| Item |
Operating Margin |
| 2020 |
-1.2% |
| 2021 |
1.1% |
| 2022 |
0.7% |
| 2023 |
1.9% |
| 2024 |
1.5% |
| Item |
Net Margin |
| 2020 |
-1.9% |
| 2021 |
0.7% |
| 2022 |
-0.8% |
| 2023 |
-1.9% |
| 2024 |
-0.4% |
|
Unit: USD million/year |
2020 |
2021 |
2022 |
2023 |
2024 |
| Total Assets |
6,032 |
5,980 |
5,510 |
4,319 |
3,822 |
| Current Assets |
4,758 |
4,751 |
4,487 |
3,459 |
3,025 |
| Non-current assets |
1,274 |
1,229 |
1,023 |
860 |
797 |
| Total Liabilities |
3,950 |
3,812 |
3,722 |
2,758 |
2,358 |
| Current Liabilities |
3,909 |
3,778 |
3,708 |
2,737 |
2,338 |
| Non-current Liabilities |
41 |
34 |
14 |
21 |
20 |
| Shareholder Equity |
2,082 |
2,167 |
1,788 |
1,561 |
1,464 |
| Item |
Total Assets |
| 2020 |
6,032 |
| 2021 |
5,980 |
| 2022 |
5,510 |
| 2023 |
4,319 |
| 2024 |
3,822 |
| Item |
Current Assets |
| 2020 |
4,758 |
| 2021 |
4,751 |
| 2022 |
4,487 |
| 2023 |
3,459 |
| 2024 |
3,025 |
| Item |
Non-current assets |
| 2020 |
1,274 |
| 2021 |
1,229 |
| 2022 |
1,023 |
| 2023 |
860 |
| 2024 |
797 |
| Item |
Total Liabilities |
| 2020 |
3,950 |
| 2021 |
3,812 |
| 2022 |
3,722 |
| 2023 |
2,758 |
| 2024 |
2,358 |
| Item |
Current Liabilities |
| 2020 |
3,909 |
| 2021 |
3,778 |
| 2022 |
3,708 |
| 2023 |
2,737 |
| 2024 |
2,338 |
| Item |
Non-current Liabilities |
| 2020 |
41 |
| 2021 |
34 |
| 2022 |
14 |
| 2023 |
21 |
| 2024 |
20 |
| Item |
Shareholder Equity |
| 2020 |
2,082 |
| 2021 |
2,167 |
| 2022 |
1,788 |
| 2023 |
1,561 |
| 2024 |
1,464 |
|
Unit: USD million/year |
2020 |
2021 |
2022 |
2023 |
2024 |
| Cash Flow from Operating Activities |
-89 |
281 |
409 |
103 |
362 |
| Cash Flow from Investment Activities |
-12 |
-87 |
-127 |
-40 |
-221 |
| Cash Flow from Financing Activities |
279 |
-111 |
-214 |
-37 |
-429 |
| Item |
Cash Flow from Operating Activities |
| 2020 |
-89 |
| 2021 |
281 |
| 2022 |
409 |
| 2023 |
103 |
| 2024 |
362 |
| Item |
Cash Flow from Investment Activities |
| 2020 |
-12 |
| 2021 |
-87 |
| 2022 |
-127 |
| 2023 |
-40 |
| 2024 |
-221 |
| Item |
Cash Flow from Financing Activities |
| 2020 |
279 |
| 2021 |
-111 |
| 2022 |
-214 |
| 2023 |
-37 |
| 2024 |
-429 |
-
-
-
|
Unit: USD million/year |
2023 1H |
2023 2H |
2024 1H |
2024 2H |
2025 1H |
|
Revenue |
2,677 |
3,769 |
1,896 |
3,807 |
2,061 |
| Gross Profit |
40 |
70 |
29 |
106 |
75 |
| Operating Income |
51 |
69 |
-2 |
86 |
9 |
| Net Profit |
-50 |
-70 |
-32 |
12 |
6 |
| Gross Margin |
1.5% |
1.9% |
1.5% |
2.8% |
3.6% |
| Operating Margin |
1.9% |
1.8% |
-0.1% |
2.3% |
0.4% |
| Net Margin |
-1.8% |
-1.9% |
-1.7% |
0.3% |
0.3% |
| Item |
Revenue |
| 2023 1H |
2,677 |
| 2023 2H |
3,769 |
| 2024 1H |
1,896 |
| 2024 2H |
3,807 |
| 2025 1H |
2,061 |
| Item |
Gross Profit |
| 2023 1H |
40 |
| 2023 2H |
70 |
| 2024 1H |
29 |
| 2024 2H |
106 |
| 2025 1H |
75 |
| Item |
Operating Income |
| 2023 1H |
51 |
| 2023 2H |
69 |
| 2024 1H |
-2 |
| 2024 2H |
86 |
| 2025 1H |
9 |
| Item |
Net Profit |
| 2023 1H |
-50 |
| 2023 2H |
-70 |
| 2024 1H |
-32 |
| 2024 2H |
12 |
| 2025 1H |
6 |
| Item |
Gross Margin |
| 2023 1H |
1.5% |
| 2023 2H |
1.9% |
| 2024 1H |
1.5% |
| 2024 2H |
2.8% |
| 2025 1H |
3.6% |
| Item |
Operating Margin |
| 2023 1H |
1.9% |
| 2023 2H |
1.8% |
| 2024 1H |
-0.1% |
| 2024 2H |
2.3% |
| 2025 1H |
0.4% |
| Item |
Net Margin |
| 2023 1H |
-1.8% |
| 2023 2H |
-1.9% |
| 2024 1H |
-1.7% |
| 2024 2H |
0.3% |
| 2025 1H |
0.3% |
|
Unit: USD million/year |
2023 1H |
2023 2H |
2024 1H |
2024 2H |
2025 1H |
| Total Assets |
4,667 |
4,319 |
4,674 |
3,822 |
4,058 |
| Current Assets |
3,765 |
3,459 |
3,840 |
3,025 |
3,291 |
| Non-current assets |
902 |
860 |
834 |
797 |
768 |
| Total Liabilities |
3,089 |
2,758 |
3,170 |
2,358 |
2,565 |
| Current Liabilities |
3,074 |
2,737 |
3,150 |
2,338 |
2,549 |
| Non-current Liabilities |
15 |
21 |
20 |
20 |
17 |
| Shareholder Equity |
1,578 |
1,561 |
1,505 |
1,464 |
1,493 |
| Item |
Total Assets |
| 2023 1H |
4,667 |
| 2023 2H |
4,319 |
| 2024 1H |
4,674 |
| 2024 2H |
3,822 |
| 2025 1H |
4,058 |
| Item |
Current Assets |
| 2023 1H |
3,765 |
| 2023 2H |
3,459 |
| 2024 1H |
3,840 |
| 2024 2H |
3,025 |
| 2025 1H |
3,291 |
| Item |
Non-current assets |
| 2023 1H |
902 |
| 2023 2H |
860 |
| 2024 1H |
834 |
| 2024 2H |
797 |
| 2025 1H |
768 |
| Item |
Total Liabilities |
| 2023 1H |
3,089 |
| 2023 2H |
2,758 |
| 2024 1H |
3,170 |
| 2024 2H |
2,358 |
| 2025 1H |
2,565 |
| Item |
Current Liabilities |
| 2023 1H |
3,074 |
| 2023 2H |
2,737 |
| 2024 1H |
3,150 |
| 2024 2H |
2,338 |
| 2025 1H |
2,549 |
| Item |
Non-current Liabilities |
| 2023 1H |
15 |
| 2023 2H |
21 |
| 2024 1H |
20 |
| 2024 2H |
20 |
| 2025 1H |
17 |
| Item |
Shareholder Equity |
| 2023 1H |
1,578 |
| 2023 2H |
1,561 |
| 2024 1H |
1,505 |
| 2024 2H |
1,464 |
| 2025 1H |
1,493 |
|
Unit: USD million/year |
2023 1H |
2023 2H |
2024 1H |
2024 2H |
2025 1H |
| Cash Flow from Operating Activities |
-629 |
732 |
-197 |
559 |
-375 |
| Cash Flow from Investment Activities |
-38 |
-2 |
-50 |
-171 |
-155 |
| Cash Flow from Financing Activities |
108 |
-145 |
127 |
-556 |
-229 |
| Item |
Cash Flow from Operating Activities |
| 2023 1H |
-629 |
| 2023 2H |
732 |
| 2024 1H |
-197 |
| 2024 2H |
559 |
| 2025 1H |
-375 |
| Item |
Cash Flow from Investment Activities |
| 2023 1H |
-38 |
| 2023 2H |
-2 |
| 2024 1H |
-50 |
| 2024 2H |
-171 |
| 2025 1H |
-155 |
| Item |
Cash Flow from Financing Activities |
| 2023 1H |
108 |
| 2023 2H |
-145 |
| 2024 1H |
127 |
| 2024 2H |
-556 |
| 2025 1H |
-229 |