(in millions $) | 30 Jun 2024 | 1 May 2024 | 31 Dec 2023 | 30 Oct 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $662.3 | $0.02 | $361.7 | $361.7 |
Short term investments | ||||
Net receivables | $2522.6 | $0.47 | $2451.6 | $0.41 |
Inventory | $379.4 | $379.4 | $383.9 | $383.9 |
Total current assets | $3872.8 | $1.7 | $3498.4 | $3.62 |
Long term investments | $17.6 | $17.6 | $6.1 | $6.1 |
Property, plant & equipment | $10159 | $86.44 | $10274.9 | $83.4 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $20894 | $88.24 | $20638.1 | $87.12 |
Current liabilities | ||||
Accounts payable | $1651.8 | $4 | $2966 | $6.83 |
Deferred revenue | ||||
Short long term debt | $605.8 | $605.8 | $513.5 | $513.5 |
Total current liabilities | $4180.3 | $9.14 | $3676.1 | $8.69 |
Long term debt | $10336.1 | $32.22 | $10596.8 | $28.53 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $15366.5 | $42.03 | $15147.7 | $38.17 |
Shareholders' equity | ||||
Retained earnings | $2500.2 | -$50.63 | $2473.1 | -$40.87 |
Other shareholder equity | $591.3 | $0.73 | $599.5 | $0.62 |
Total shareholder equity | $5527.5 | $5527.5 | $5490.4 | $5490.4 |
(in millions $) | 30 Jun 2024 | 30 Jun 2023 | 30 Jun 2022 | 30 Jun 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $662.3 | $656.1 | $314.2 | $1004.8 |
Short term investments | ||||
Net receivables | $2522.6 | $2315.6 | $2373.5 | $1813.7 |
Inventory | $379.4 | $388.6 | $376.8 | $409.4 |
Total current assets | $3872.8 | $3895.8 | $3286.7 | $5351.4 |
Long term investments | $17.6 | $64.5 | $283.8 | $300.4 |
Property, plant & equipment | $10159 | $10187.2 | $9434.6 | $8900.1 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $20894 | $21030.2 | $19473.3 | $19324.6 |
Current liabilities | ||||
Accounts payable | $1651.8 | $1484.3 | $1476 | $1164.6 |
Deferred revenue | ||||
Short long term debt | $605.8 | $486.8 | $397.6 | $419.9 |
Total current liabilities | $4180.3 | $3810.4 | $3725.6 | $3717.2 |
Long term debt | $10336.1 | $11399.5 | $10301.1 | $10131.8 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $15366.5 | $16207 | $14947.1 | $15291.9 |
Shareholders' equity | ||||
Retained earnings | $2500.2 | $1786.7 | $1708.7 | $1659.6 |
Other shareholder equity | $591.3 | $635.7 | $440.1 | $426.8 |
Total shareholder equity | $5527.5 | $4823.2 | $4526.2 | $4032.7 |
(in millions $) | 30 Jun 2024 | 1 May 2024 | 31 Dec 2023 | 30 Oct 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $4291.05 | $0.79 | $4042.55 | |
Cost of revenue | $3765.6 | $3556.85 | ||
Gross Profit | $525.45 | -$1.2 | $524.85 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $4043.35 | $1.93 | $3820.15 | $1.09 |
Operating income | $247.7 | $259.25 | ||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $33.65 | |||
Interest expense | -$155.25 | -$1.29 | -$156.8 | -$0.75 |
Net income | ||||
Net income | $65.1 | -$4.42 | $379.25 | -$1.84 |
Income (for common shares) | $60.75 | $375.25 |
(in millions $) | 30 Jun 2024 | 30 Jun 2023 | 30 Jun 2022 | 30 Jun 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $16667.2 | $14963.9 | $13312.4 | $12442.6 |
Cost of revenue | $14644.9 | $13317.1 | $11903.9 | $3465 |
Gross Profit | $2022.3 | $1646.8 | $1408.5 | $8977.6 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $7817.6 | |||
Total operating expenses | $15727 | $14303.6 | $12831.5 | $11346.5 |
Operating income | $940.2 | $660.3 | $480.9 | $1096.1 |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $121.3 | $181.5 | $159.3 | $257.8 |
Interest expense | -$620 | -$514.2 | -$389 | |
Net income | ||||
Net income | $888.7 | $298.1 | $274 | $449 |
Income (for common shares) | $872 | $285.1 | $265 | $439.9 |
(in millions $) | 30 Jun 2024 | 1 May 2024 | 31 Dec 2023 | 30 Oct 2023 |
---|---|---|---|---|
Net income | $65.1 | $379.25 | ||
Operating activities | ||||
Depreciation | $251.65 | $263.3 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $542.35 | $104.05 | ||
Investing activities | ||||
Capital expenditures | -$176.6 | -$200.3 | ||
Investments | ||||
Total cash flows from investing | -$180.25 | -$2.43 | $260.1 | -$22.54 |
Financing activities | ||||
Dividends paid | -$41.4 | -$26.05 | ||
Sale and purchase of stock | ||||
Net borrowings | -$155.7 | -$482.25 | ||
Total cash flows from financing | -$205.95 | $1.6 | -$519.1 | $26.42 |
Effect of exchange rate | ||||
Change in cash and equivalents | $150.3 | -$2.6 | -$147.2 | $0.68 |
(in millions $) | 30 Jun 2024 | 30 Jun 2023 | 30 Jun 2022 | 31 Jan 2022 |
---|---|---|---|---|
Net income | $888.7 | $298.1 | $274 | |
Operating activities | ||||
Depreciation | $1029.9 | $940.3 | $881.8 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $1292.8 | $1279.6 | $715.5 | |
Investing activities | ||||
Capital expenditures | -$753.8 | -$720.9 | -$708.5 | |
Investments | ||||
Total cash flows from investing | $159.7 | -$713.8 | $30 | -$11.31 |
Financing activities | ||||
Dividends paid | -$134.9 | -$218.7 | -$351.9 | |
Sale and purchase of stock | ||||
Net borrowings | -$1275.9 | -$3.6 | -$1037.8 | |
Total cash flows from financing | -$1450.1 | -$242.4 | -$1410.9 | $17.98 |
Effect of exchange rate | ||||
Change in cash and equivalents | $6.2 | $341.9 | -$690.6 | $4.55 |
Market cap | $13.76B |
---|---|
Enterprise value | N/A |
Shares outstanding | 349.39M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $438.09M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | 31.40 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | N/A |
P/B ratio | 2.79 |
Book/Share | 14.13 |
Cash/Share | 1.90 |
EPS | $1.25 |
---|---|
ROA | 4.20% |
ROE | 7.95% |
Debt/Equity | 2.78 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.93 |
Quick ratio | 0.84 |