| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $765.35 | $423.55 | $530.96 | |
| Short term investments | ||||
| Net receivables | ||||
| Inventory | ||||
| Total current assets | $1064.13 | $1000.85 | $725.56 | $764.36 |
| Long term investments | ||||
| Property, plant & equipment | $19726.71 | $19545.78 | $19505.26 | $19507.52 |
| Goodwill & intangible assets | ||||
| Total noncurrent assets | ||||
| Total investments | $222.06 | $220.38 | $220.15 | |
| Total assets | $21308.41 | $21037.03 | $20640.9 | $20678.21 |
| Current liabilities | ||||
| Accounts payable | $81.26 | $83.91 | $87.17 | $87.7 |
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $1028.3 | $901.52 | $921.92 | $891.59 |
| Long term debt | $8395.23 | $8394.01 | $8003.27 | $8001.83 |
| Total noncurrent liabilities | ||||
| Total debt | $8525.62 | $8134.2 | $8135.05 | |
| Total liabilities | $9423.53 | $9295.54 | $8926.66 | $8893.42 |
| Shareholders' equity | ||||
| Retained earnings | $551.44 | $421.13 | $409.37 | $478.16 |
| Other shareholder equity | $28.23 | $28.03 | $23.6 | $16.12 |
| Total shareholder equity | $11741.49 | $11714.23 | $11783.24 | |
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $530.96 | $734.25 | $543.79 | $313.53 |
| Short term investments | ||||
| Net receivables | ||||
| Inventory | ||||
| Total current assets | $764.36 | $860.65 | $631.74 | $547.8 |
| Long term investments | $202.61 | |||
| Property, plant & equipment | $19507.52 | $19168.67 | $18856.18 | $18389.05 |
| Goodwill & intangible assets | ||||
| Total noncurrent assets | ||||
| Total investments | $220.15 | $212.08 | $216.39 | $202.61 |
| Total assets | $20678.21 | $20457.76 | $19902.02 | $19199.14 |
| Current liabilities | ||||
| Accounts payable | $87.7 | $72.8 | $63.72 | $93.61 |
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $891.59 | $865.41 | $841.58 | $657.9 |
| Long term debt | $8001.83 | $8336.11 | $8123.67 | $7564.34 |
| Total noncurrent liabilities | ||||
| Total debt | $8135.05 | $8478.72 | $8270.04 | $7745.82 |
| Total liabilities | $8893.42 | $9204.29 | $8965.56 | $8444.29 |
| Shareholders' equity | ||||
| Retained earnings | $478.16 | $485.22 | $240.82 | $126.02 |
| Other shareholder equity | $16.12 | $1.42 | -$26.11 | -$40.25 |
| Total shareholder equity | $11783.24 | $11253.48 | $10932.53 | $10751.58 |
| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | ||||
| Cost of revenue | ||||
| Gross Profit | ||||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | ||||
| Total operating expenses | ||||
| Operating income | ||||
| Income from continuing operations | ||||
| EBIT | ||||
| Income tax expense | ||||
| Interest expense | ||||
| Net income | ||||
| Net income | ||||
| Income (for common shares) | ||||
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $2767.91 | $2593.45 | $2301.26 | |
| Cost of revenue | $988.13 | $919.11 | $823.1 | |
| Gross Profit | $1779.78 | $1674.33 | $1478.16 | |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $76.53 | $74.06 | $60.34 | |
| Total operating expenses | $936.1 | $905.61 | $780.07 | |
| Operating income | $843.68 | $768.73 | $698.09 | |
| Income from continuing operations | ||||
| EBIT | $1144.97 | $1381.49 | $1038.53 | |
| Income tax expense | $10.15 | $14.65 | -$3.25 | |
| Interest expense | $205.99 | $230.07 | $214.15 | |
| Net income | ||||
| Net income | $928.83 | $1136.78 | $827.63 | |
| Income (for common shares) | $928.83 | $1136.78 | $827.63 | |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
|---|---|---|---|---|
| Net income | $253.93 | $173.45 | $241.97 | |
| Operating activities | ||||
| Depreciation | $206.92 | $212.27 | $210.69 | |
| Business acquisitions & disposals | $172.46 | $3.87 | $107.7 | |
| Stock-based compensation | $7.62 | $5.87 | $5.29 | |
| Total cash flows from operations | $379.99 | $412.9 | $346.19 | |
| Investing activities | ||||
| Capital expenditures | -$342.87 | -$246.26 | -$405.36 | |
| Investments | -$24.32 | -$22.89 | -$48.43 | |
| Total cash flows from investing | -$682.59 | -$197.99 | -$265.82 | -$346.09 |
| Financing activities | ||||
| Dividends paid | -$720.14 | -$241.53 | -$237 | -$234.17 |
| Sale and purchase of stock | $3.61 | $0.36 | $1.9 | |
| Net borrowings | $388.25 | -$1.02 | -$24.84 | |
| Total cash flows from financing | -$334.96 | $159.8 | -$254.5 | -$249.24 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | $261.52 | $341.8 | -$107.41 | -$249.15 |
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | $928.83 | $1136.78 | $1004.3 | $827.63 |
| Operating activities | ||||
| Depreciation | $816.97 | $814.98 | $758.6 | $707.33 |
| Business acquisitions & disposals | $472.56 | $1088.58 | $984.4 | $796.88 |
| Stock-based compensation | $27.14 | $33.86 | $25.5 | $21.6 |
| Total cash flows from operations | $1560.03 | $1421.93 | $1203.17 | $1219.62 |
| Investing activities | ||||
| Capital expenditures | -$1315.01 | -$1632.75 | -$1579.79 | -$980.94 |
| Investments | -$86.51 | -$16.25 | $1.23 | $4.63 |
| Total cash flows from investing | -$928.96 | -$560.42 | -$624.05 | -$179.43 |
| Financing activities | ||||
| Dividends paid | -$922.66 | -$889.61 | -$888.34 | -$883.21 |
| Sale and purchase of stock | $494.8 | $20.02 | $31.87 | -$180.41 |
| Net borrowings | -$401.21 | $190.93 | $518.07 | $250.91 |
| Total cash flows from financing | -$834.36 | -$671.06 | -$348.86 | -$854.26 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | -$203.28 | $190.46 | $230.26 | $185.92 |
| Market cap | $26.89B |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 142.24M |
| 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 | 0.75 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | 1.03 |
| Quick ratio | N/A |