(in millions $) | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $1035.9 | $1035.9 | $902.4 | $902.4 |
Short term investments | ||||
Net receivables | $2689.2 | $2086.9 | $2418.6 | $2418.6 |
Inventory | $343 | $343 | $246 | $246 |
Total current assets | $5358.9 | $5358.9 | $4093.5 | $4093.5 |
Long term investments | $1966.4 | $1966.4 | $2007 | $2007 |
Property, plant & equipment | $16611.5 | $16611.5 | $15986.8 | $15986.8 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $28270.2 | $28270.2 | $26109.1 | $26109.1 |
Current liabilities | ||||
Accounts payable | $3322.5 | $3322.5 | $2545.5 | $2545.5 |
Deferred revenue | ||||
Short long term debt | $1128 | $1128 | $1441.9 | $1441.9 |
Total current liabilities | $4860.8 | $4860.8 | $4514.4 | $4514.4 |
Long term debt | $8005.7 | $8005.7 | $7592.6 | $7592.6 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $16467.1 | $16467.1 | $15393.8 | $15393.8 |
Shareholders' equity | ||||
Retained earnings | $7345 | $7345 | $6140.8 | $6140.8 |
Other shareholder equity | $3089.9 | $3089.9 | $3206.3 | $3206.3 |
Total shareholder equity | $11803.1 | $11803.1 | $10715.3 | $10715.3 |
(in millions $) | 31 Mar 2024 | 31 Mar 2023 | 31 Mar 2022 | 31 Mar 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $1035.9 | $891.8 | $1049.3 | $1600.2 |
Short term investments | $12.8 | $4.9 | ||
Net receivables | $2689.2 | $3265 | $2219.8 | $1310.2 |
Inventory | $343 | $394.9 | $266.6 | $234.9 |
Total current assets | $5358.9 | $5765.8 | $6936.8 | $4520.9 |
Long term investments | $1966.4 | $1964.4 | $1985.1 | $2201.4 |
Property, plant & equipment | $16611.5 | $15395.9 | $14618.7 | $13254.3 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $28270.2 | $27138.4 | $25761.4 | $21591.6 |
Current liabilities | ||||
Accounts payable | $3322.5 | $2658.6 | $919.7 | $433.3 |
Deferred revenue | ||||
Short long term debt | $1128 | $1820.6 | $1190.8 | $937.6 |
Total current liabilities | $4860.8 | $4761 | $4658.2 | $3509.2 |
Long term debt | $8005.7 | $7239.3 | $7873.9 | $8473 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $16467.1 | $16023 | $16628.2 | $14910.5 |
Shareholders' equity | ||||
Retained earnings | $7345 | $6689.8 | $6626.5 | $3970.3 |
Other shareholder equity | $3089.9 | $3057.4 | $1135.1 | $1339.2 |
Total shareholder equity | $11803.1 | $11115.4 | $9133.2 | $6681.1 |
(in millions $) | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 | 31 Dec 2022 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2395.25 | $2395.25 | $3430.65 | $3430.65 |
Cost of revenue | $1649.35 | $1649.35 | $3262.15 | $3262.15 |
Gross Profit | $745.9 | $745.9 | $168.5 | $168.5 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $360.7 | $360.7 | $505.05 | $505.05 |
Total operating expenses | $2046.45 | $2046.45 | $3216.75 | $3216.75 |
Operating income | $348.8 | $348.8 | $213.9 | $213.9 |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $70 | $70 | $6.2 | $6.2 |
Interest expense | -$86.9 | -$86.9 | -$134.55 | -$134.55 |
Net income | ||||
Net income | $154.5 | $154.5 | $134.7 | $134.7 |
Income (for common shares) | $154.5 | $154.5 | $134.7 | $134.7 |
(in millions $) | 31 Mar 2023 | 31 Mar 2022 | 31 Mar 2021 | 31 Mar 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $12490.7 | $8608.2 | $6826.4 | $6800.6 |
Cost of revenue | $12650.4 | $4213 | $4134.1 | $4784.3 |
Gross Profit | -$159.7 | $4395.2 | $2692.3 | $2016.3 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $1662 | |||
Total operating expenses | $13208.3 | $4849.6 | $4081.5 | $5834.8 |
Operating income | -$717.6 | $3758.6 | $2744.9 | $965.8 |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$110 | $882.8 | $224.3 | $121.5 |
Interest expense | -$396.7 | -$143 | -$132.2 | -$154.5 |
Net income | ||||
Net income | -$123 | $3031.4 | $2276.2 | -$59 |
Income (for common shares) | -$123 | $3031.4 | $2276.2 | -$59 |
(in millions $) | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 |
---|---|---|---|---|
Net income | $700.75 | $700.75 | $154.5 | $154.5 |
Operating activities | ||||
Depreciation | $289.3 | $174.1 | $140.2 | $140.2 |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $915.5 | $915.5 | $1014.5 | $1014.5 |
Investing activities | ||||
Capital expenditures | -$561.15 | -$561.15 | -$424 | -$424 |
Investments | ||||
Total cash flows from investing | -$837.05 | -$837.05 | -$592.1 | -$592.1 |
Financing activities | ||||
Dividends paid | -$104.75 | -$104.75 | -$390.7 | -$390.7 |
Sale and purchase of stock | $3.35 | $3.35 | -$9.65 | -$9.65 |
Net borrowings | $87.45 | $87.45 | -$17.7 | -$17.7 |
Total cash flows from financing | -$11.7 | -$11.7 | -$417.1 | -$417.1 |
Effect of exchange rate | ||||
Change in cash and equivalents | $66.75 | $66.75 | $5.3 | $5.3 |
(in millions $) | 31 Mar 2024 | 31 Mar 2023 | 31 Mar 2022 | 31 Mar 2021 |
---|---|---|---|---|
Net income | $1710.5 | -$123 | $3755.4 | $2743.5 |
Operating activities | ||||
Depreciation | $859 | $640.7 | $303.2 | $637.9 |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $3860 | $1494 | $1627.9 | $1817.2 |
Investing activities | ||||
Capital expenditures | -$1970.3 | -$1479.7 | -$1455.8 | -$1177.3 |
Investments | ||||
Total cash flows from investing | -$2858.3 | -$2964.4 | -$744.9 | $443.7 |
Financing activities | ||||
Dividends paid | -$990.9 | -$513.1 | -$506.6 | -$797.4 |
Sale and purchase of stock | -$12.6 | $718.4 | $6.3 | $10.4 |
Net borrowings | $139.5 | -$327.8 | -$880 | -$219.8 |
Total cash flows from financing | -$857.6 | $1312.9 | -$1433.9 | -$825.3 |
Effect of exchange rate | ||||
Change in cash and equivalents | $144.1 | -$157.5 | -$550.9 | $1435.6 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
Revenue | $11.65B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $578.40M |
Revenue Q/Q | -14.90% |
Revenue Y/Y | -18.16% |
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 | 2.13% |
ROE | 5.14% |
Debt/Equity | 1.40 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.10 |
Quick ratio | 1.03 |