(in millions $) | 30 Jun 2024 | 1 May 2024 | 31 Jan 2024 | 30 Sep 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $679.26 | $263.77 | $285.44 | $19.25 |
Short term investments | ||||
Net receivables | $391.55 | $596.43 | $646.4 | $328.65 |
Inventory | $157.91 | $144.13 | $220.94 | $245.83 |
Total current assets | $1708.57 | $1432.43 | $1679.72 | $885.77 |
Long term investments | ||||
Property, plant & equipment | $21422.12 | $20814.56 | $20319.48 | $19606.58 |
Goodwill & intangible assets | $816.25 | $818.54 | $821.29 | $823.46 |
Total noncurrent assets | $23182.69 | $22572.21 | $22004.53 | $21631.2 |
Total investments | ||||
Total assets | $24891.25 | $24004.64 | $23684.24 | $22516.97 |
Current liabilities | ||||
Accounts payable | $319.36 | $367.89 | $416.69 | $336.08 |
Deferred revenue | ||||
Short long term debt | $9.62 | $9.59 | $11.48 | $253.42 |
Total current liabilities | $984.93 | $1055.18 | $1170.48 | $1352.59 |
Long term debt | $7866.46 | $7526.12 | $7529.27 | $6639.21 |
Total noncurrent liabilities | $11723.25 | $11330.82 | $11240.55 | $10294.31 |
Total debt | $7876.08 | $7535.71 | $7540.76 | $6892.63 |
Total liabilities | $12708.17 | $12386 | $12411.03 | $11646.9 |
Shareholders' equity | ||||
Retained earnings | $4208.83 | $4168.42 | $3858.07 | $3666.67 |
Other shareholder equity | $510.13 | $495.82 | $468.59 | $518.53 |
Total shareholder equity | $12183.08 | $11618.64 | $11273.21 | $10870.06 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $19.25 | $51.55 | $116.72 | $20.81 |
Short term investments | ||||
Net receivables | $328.65 | $363.71 | $342.97 | $230.59 |
Inventory | $245.83 | $357.94 | $178.12 | $111.95 |
Total current assets | $885.77 | $3047.69 | $2838.72 | $471.26 |
Long term investments | $103.95 | |||
Property, plant & equipment | $19606.58 | $17240.24 | $15063.97 | $13355.35 |
Goodwill & intangible assets | $823.46 | $731.26 | $731.26 | $731.26 |
Total noncurrent assets | $21631.2 | $19145.3 | $16769.95 | $14887.77 |
Total investments | ||||
Total assets | $22516.97 | $22192.99 | $19608.66 | $15359.03 |
Current liabilities | ||||
Accounts payable | $336.08 | $496.02 | $423.22 | $235.78 |
Deferred revenue | ||||
Short long term debt | $253.42 | $2386.42 | $2400.45 | $0.17 |
Total current liabilities | $1352.59 | $3602.6 | $3510.36 | $782.4 |
Long term debt | $6639.21 | $5760.65 | $4930.2 | $4531.78 |
Total noncurrent liabilities | $10294.31 | $9171.3 | $8191.42 | $7785.43 |
Total debt | $6892.63 | $8147.07 | $7330.66 | $4531.94 |
Total liabilities | $11646.9 | $12773.9 | $11701.77 | $8567.83 |
Shareholders' equity | ||||
Retained earnings | $3666.67 | $3211.16 | $2812.67 | $2471.01 |
Other shareholder equity | $518.53 | $369.11 | $69.8 | -$57.59 |
Total shareholder equity | $10870.06 | $9419.09 | $7906.89 | $6791.2 |
(in millions $) | 31 Jan 2025 | 30 Jun 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $701.55 | |||
Cost of revenue | -$2.59 | |||
Gross Profit | $704.14 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $105.74 | |||
Total operating expenses | $483.88 | |||
Operating income | $220.27 | |||
Income from continuing operations | ||||
EBIT | $240.16 | |||
Income tax expense | $33.44 | |||
Interest expense | $41.16 | |||
Net income | ||||
Net income | $165.56 | |||
Income (for common shares) | $165.56 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $4275.36 | $3407.49 | $2821.14 | |
Cost of revenue | $1452.17 | $1032.72 | $658.85 | |
Gross Profit | $2823.18 | $2374.77 | $2162.28 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $386.8 | $312.78 | $278.75 | |
Total operating expenses | $1756.04 | $1469.78 | $1338.18 | |
Operating income | $1067.15 | $905 | $824.1 | |
Income from continuing operations | ||||
EBIT | $1136.92 | $902.85 | $831.27 | |
Income tax expense | $113.78 | $153.74 | $145.35 | |
Interest expense | $137.28 | $83.55 | $84.47 | |
Net income | ||||
Net income | $885.86 | $665.56 | $601.44 | |
Income (for common shares) | $885.86 | $665.56 | $601.44 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | $165.56 | $432.02 | $311.29 | $118.52 |
Operating activities | ||||
Depreciation | $166.83 | $165.09 | $164.61 | $159.26 |
Business acquisitions & disposals | ||||
Stock-based compensation | $10.18 | |||
Total cash flows from operations | $411.19 | $746.59 | $245.28 | $238.24 |
Investing activities | ||||
Capital expenditures | -$713.61 | -$645.88 | -$769.65 | -$722.49 |
Investments | -$0.69 | -$0.93 | -$0.08 | -$1.01 |
Total cash flows from investing | -$709.83 | -$644.89 | -$764.38 | -$717.96 |
Financing activities | ||||
Dividends paid | -$125.15 | -$121.67 | -$119.9 | -$111.27 |
Sale and purchase of stock | $499.58 | $4.03 | $257.77 | $139.05 |
Net borrowings | $339.7 | -$5.74 | $647.42 | $241.93 |
Total cash flows from financing | $714.13 | -$123.38 | $785.29 | $440.86 |
Effect of exchange rate | ||||
Change in cash and equivalents | $415.49 | -$21.68 | $266.2 | -$38.87 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $885.86 | $774.4 | $665.56 | $601.44 |
Operating activities | ||||
Depreciation | $604.33 | $535.65 | $477.98 | $429.83 |
Business acquisitions & disposals | ||||
Stock-based compensation | $10.18 | $10.74 | $11.26 | $9.58 |
Total cash flows from operations | $3459.74 | $977.58 | -$1084.25 | $1038 |
Investing activities | ||||
Capital expenditures | -$2805.97 | -$2444.42 | -$1969.54 | -$1935.68 |
Investments | -$8.31 | $4.17 | -$6.07 | $0.49 |
Total cash flows from investing | -$2795.28 | -$2429.96 | -$1963.65 | -$1925.52 |
Financing activities | ||||
Dividends paid | -$430.35 | -$375.91 | -$323.9 | -$282.44 |
Sale and purchase of stock | $822.34 | $792.21 | $622.51 | $643.85 |
Net borrowings | -$1259.91 | $775.57 | $2783.06 | $526.8 |
Total cash flows from financing | -$696.77 | $1387.2 | $3143.82 | $883.78 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$32.31 | -$65.17 | $95.92 | -$3.74 |
Market cap | $23.32B |
---|---|
Enterprise value | $30.52B |
Shares outstanding | 155.23M |
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 | 2.00 |
Book/Share | 75.20 |
Cash/Share | 4.38 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 1.07 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.73 |
Quick ratio | 1.57 |