| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 1 May 2024 | 31 Dec 2023 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $75.04 | $170.25 | $192.68 | |
| Short term investments | ||||
| Net receivables | $898.99 | $866.93 | $872.77 | $971.09 |
| Inventory | $172.75 | $172.41 | $183.18 | $180.81 |
| Total current assets | $1302.25 | $1279.38 | $1354.7 | $1485.7 |
| Long term investments | ||||
| Property, plant & equipment | $3176.37 | $3314.68 | $3403.51 | $3451.24 |
| Goodwill & intangible assets | $2369.64 | $2402.74 | $2431.44 | |
| Total noncurrent assets | $5742.96 | $5871.49 | $5934.33 | |
| Total investments | ||||
| Total assets | $5963.68 | $7022.33 | $7226.19 | $7420.03 |
| Current liabilities | ||||
| Accounts payable | $493.36 | $476.46 | $544.86 | $534.42 |
| Deferred revenue | ||||
| Short long term debt | $45.51 | $48.05 | $69.75 | |
| Total current liabilities | $858.4 | $851.2 | $916.9 | $1050.43 |
| Long term debt | $1237.23 | $1268.14 | $1272.84 | $1275.74 |
| Total noncurrent liabilities | $1562.62 | $1557.43 | $1548.91 | |
| Total debt | $1313.65 | $1320.89 | $1345.49 | |
| Total liabilities | $2401.55 | $2413.82 | $2474.33 | $2599.35 |
| Shareholders' equity | ||||
| Retained earnings | -$956.17 | $54.21 | $75.3 | $57.03 |
| Other shareholder equity | -$0.05 | -$0.65 | -$0.52 | $0.47 |
| Total shareholder equity | $4599.11 | $4743 | $4812.29 | |
| (in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $192.68 | $137.55 | $117.52 | $224.91 |
| Short term investments | ||||
| Net receivables | $971.09 | $565.92 | $356.08 | $160.21 |
| Inventory | $180.81 | $58.04 | $42.36 | $33.09 |
| Total current assets | $1485.7 | $829.42 | $583.65 | $477.96 |
| Long term investments | ||||
| Property, plant & equipment | $3451.24 | $2281.42 | $2350.78 | $2777.89 |
| Goodwill & intangible assets | $2431.44 | $5.84 | $7.54 | $30.09 |
| Total noncurrent assets | $5934.33 | $2314.4 | $2374.2 | $2821.11 |
| Total investments | ||||
| Total assets | $7420.03 | $3143.82 | $2957.85 | $3299.07 |
| Current liabilities | ||||
| Accounts payable | $534.42 | $237.06 | $190.22 | $91.62 |
| Deferred revenue | ||||
| Short long term debt | $69.75 | $5.12 | $6.89 | $7.1 |
| Total current liabilities | $1050.43 | $550.97 | $435.85 | $273.72 |
| Long term debt | $1275.74 | $830.94 | $870.43 | $920.6 |
| Total noncurrent liabilities | $1548.91 | $927.33 | $912.51 | $1009.29 |
| Total debt | $1345.49 | $855.65 | $877.32 | $927.7 |
| Total liabilities | $2599.35 | $1478.3 | $1348.36 | $1283.01 |
| Shareholders' equity | ||||
| Retained earnings | $57.03 | -$87.39 | -$198.32 | $472.01 |
| Other shareholder equity | $0.47 | $5.92 | $5.41 | |
| Total shareholder equity | $4812.29 | $1665.52 | $1609.49 | $2016.06 |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 1 May 2024 | 31 Dec 2023 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $1348.19 | $1584.32 | ||
| Cost of revenue | $960.88 | $1108.4 | ||
| Gross Profit | $387.31 | $475.91 | ||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $64.58 | $61.04 | ||
| Total operating expenses | $342.08 | $364.21 | ||
| Operating income | $45.23 | $111.7 | ||
| Income from continuing operations | ||||
| EBIT | $46.77 | $111.96 | ||
| Income tax expense | $17.79 | $31.33 | ||
| Interest expense | $17.91 | $18.68 | ||
| Net income | ||||
| Net income | $11.08 | $61.95 | ||
| Income (for common shares) | $11.08 | $61.95 | ||
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $4146.46 | $2647.59 | $1124.25 | |
| Cost of revenue | $2768.7 | $1792.7 | $760.13 | |
| Gross Profit | $1377.76 | $854.89 | $364.12 | |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $169.96 | $116.59 | $97.61 | |
| Total operating expenses | $1025.81 | $643.86 | $1256.37 | |
| Operating income | $351.95 | $211.03 | -$892.26 | |
| Income from continuing operations | ||||
| EBIT | $360.31 | $208.12 | -$890.25 | |
| Income tax expense | $61.15 | $13.2 | -$127.33 | |
| Interest expense | $52.87 | $40.26 | $40.77 | |
| Net income | ||||
| Net income | $246.29 | $154.66 | -$803.69 | |
| Income (for common shares) | $246.29 | $154.66 | -$803.69 | |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
|---|---|---|---|---|
| Net income | $11.08 | $51.23 | $61.95 | |
| Operating activities | ||||
| Depreciation | $267.64 | $274.96 | $278.79 | |
| Business acquisitions & disposals | ||||
| Stock-based compensation | $10.81 | $12.05 | $13.41 | |
| Total cash flows from operations | $197.52 | $365.89 | $452.63 | |
| Investing activities | ||||
| Capital expenditures | -$123.58 | -$224.55 | -$198.34 | |
| Investments | ||||
| Total cash flows from investing | -$524.82 | -$122.02 | -$227.49 | -$203.95 |
| Financing activities | ||||
| Dividends paid | -$95.59 | -$31.82 | -$32.55 | -$33.31 |
| Sale and purchase of stock | -$132.42 | -$97.78 | -$76.42 | |
| Net borrowings | -$4.68 | -$27.23 | -$16.36 | |
| Total cash flows from financing | -$411.33 | -$170.95 | -$161.59 | -$122.74 |
| Effect of exchange rate | -$0.75 | $0.23 | $0.75 | -$0.3 |
| Change in cash and equivalents | -$77.2 | -$95.21 | -$22.43 | $125.63 |
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | $246.29 | $154.66 | -$654.54 | -$803.69 |
| Operating activities | ||||
| Depreciation | $731.42 | $483.94 | $849.18 | $670.91 |
| Business acquisitions & disposals | -$422.5 | -$29.36 | ||
| Stock-based compensation | $46.75 | $21.1 | $21.56 | $26.57 |
| Total cash flows from operations | $1005.91 | $566.19 | $95.5 | $278.86 |
| Investing activities | ||||
| Capital expenditures | -$589.2 | -$410.72 | -$142.98 | -$124.55 |
| Investments | ||||
| Total cash flows from investing | -$1017.59 | -$413.23 | -$131.59 | -$124.98 |
| Financing activities | ||||
| Dividends paid | -$100.03 | -$43.1 | -$15.61 | -$18.86 |
| Sale and purchase of stock | -$200.71 | -$70.07 | -$6.33 | -$21.18 |
| Net borrowings | $370.26 | -$20.21 | -$50 | -$63.11 |
| Total cash flows from financing | $65.57 | -$133.38 | -$71.93 | -$103.15 |
| Effect of exchange rate | $1.24 | $0.45 | $0.64 | -$0 |
| Change in cash and equivalents | $55.13 | $20.03 | -$107.39 | $50.73 |
| Market cap | $2.66B |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 389.94M |
| Revenue | N/A |
|---|---|
| EBITDA | N/A |
| EBIT | N/A |
| Net Income | N/A |
| Revenue Q/Q | N/A |
| 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 | N/A |
| ROE | N/A |
| Debt/Equity | 0.54 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | 1.52 |
| Quick ratio | 1.32 |