(in millions $) | 30 Oct 2024 | 4 Jun 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $43.98 | $46.41 | ||
Short term investments | ||||
Net receivables | ||||
Inventory | $949.9 | $953.3 | $1177.35 | |
Total current assets | $1076.12 | $1086.02 | $1313.69 | |
Long term investments | ||||
Property, plant & equipment | $2059.8 | $2201.03 | $2273.55 | |
Goodwill & intangible assets | ||||
Total noncurrent assets | $2102.22 | $2239.29 | ||
Total investments | ||||
Total assets | $3178.34 | $3325.31 | $3625.49 | |
Current liabilities | ||||
Accounts payable | $298.74 | $320.68 | $408.27 | |
Deferred revenue | ||||
Short long term debt | $236.84 | $242.38 | ||
Total current liabilities | $772.42 | $831.02 | $912.18 | |
Long term debt | $573.84 | $406.27 | $533 | |
Total noncurrent liabilities | $2324.48 | $2209.8 | ||
Total debt | $2376.04 | $2265.29 | ||
Total liabilities | $3096.9 | $3040.81 | $3312.29 | |
Shareholders' equity | ||||
Retained earnings | $2545.72 | $2750.75 | $2781.45 | |
Other shareholder equity | $81.44 | $284.5 | ||
Total shareholder equity | $81.44 | $284.5 |
(in millions $) | 31 Jan 2024 | 28 Feb 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $46.41 | $44.73 | $53.72 | $559.56 |
Short term investments | ||||
Net receivables | ||||
Inventory | $953.3 | $1147.95 | $1237.8 | $940.29 |
Total current assets | $1086.02 | $1285.31 | $1410.97 | $1585.79 |
Long term investments | ||||
Property, plant & equipment | $2201.03 | $2310.87 | $2467.82 | $2366.22 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $2239.29 | $2405.62 | $2516.28 | $2451.47 |
Total investments | ||||
Total assets | $3325.31 | $3690.93 | $3927.25 | $4037.26 |
Current liabilities | ||||
Accounts payable | $320.68 | $421.68 | $587.5 | $398.43 |
Deferred revenue | ||||
Short long term debt | $242.38 | $252.32 | $242.28 | $226.07 |
Total current liabilities | $831.02 | $919.85 | $1124.59 | $1000.62 |
Long term debt | $406.27 | $301.4 | $1573.21 | $1501.2 |
Total noncurrent liabilities | $2209.8 | $2007.17 | $1795.3 | $1758.9 |
Total debt | $2265.29 | $2067.73 | $1815.49 | $1727.27 |
Total liabilities | $3040.81 | $2927.02 | $2919.89 | $2759.53 |
Shareholders' equity | ||||
Retained earnings | $2750.75 | $3240.19 | $3487.27 | $3351 |
Other shareholder equity | $284.5 | $763.91 | $1007.36 | -$0.26 |
Total shareholder equity | $284.5 | $763.91 | $1007.36 | $1277.73 |
(in millions $) | 30 Oct 2024 | 4 Jun 2024 | 1 May 2024 | 28 Nov 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1009.11 | $1026.68 | ||
Cost of revenue | ||||
Gross Profit | $371.7 | $373.81 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $564.56 | $584.95 | ||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.19 | $1.35 | ||
Interest expense | -$11.99 | -$13.59 | ||
Net income | ||||
Net income | -$205.03 | $4.74 | ||
Income (for common shares) |
(in millions $) | 3 Mar 2024 | 31 Dec 2022 | 1 Mar 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $4722.1 | $5468.33 | $6199.19 | |
Cost of revenue | $3554.83 | $3701.8 | ||
Gross Profit | $1686.61 | $1913.5 | $2497.39 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $2020.14 | $1965.56 | ||
Total operating expenses | $2286.43 | $2175 | $1640.84 | |
Operating income | -$261.5 | $856.55 | ||
Income from continuing operations | ||||
EBIT | -$260.14 | $855.64 | ||
Income tax expense | $49.77 | -$69.71 | $215.41 | |
Interest expense | -$44.76 | $20.28 | $11.03 | |
Net income | ||||
Net income | -$481.88 | -$210.71 | $629.19 | |
Income (for common shares) | -$210.71 | $629.19 |
(in millions $) | 4 Jun 2024 | 3 Mar 2024 | 28 Nov 2023 | 29 Aug 2023 |
---|---|---|---|---|
Net income | ||||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | ||||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$15.74 | $279.51 | $294.3 | -$20.38 |
Financing activities | ||||
Dividends paid | -$0.16 | -$9.75 | -$9.74 | |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $160.26 | -$25.87 | $106.68 | $172.29 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$2.43 | $1.68 | $1.86 | $1.3 |
(in millions $) | 3 Mar 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$210.71 | $177.78 | $629.19 | |
Operating activities | ||||
Depreciation | $428.37 | $409.11 | $385.29 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $14.8 | $39.6 | $26.16 | |
Total cash flows from operations | -$144.29 | $193.76 | $399.35 | |
Investing activities | ||||
Capital expenditures | -$108.92 | -$159.65 | $453.04 | |
Investments | ||||
Total cash flows from investing | $279.51 | -$108.94 | -$159.69 | $452.99 |
Financing activities | ||||
Dividends paid | -$37 | -$41.65 | -$46.96 | |
Sale and purchase of stock | -$11.18 | -$446.37 | -$175.15 | |
Net borrowings | $292.41 | -$52.02 | -$246.88 | |
Total cash flows from financing | -$25.87 | $244.23 | -$539.91 | -$345.5 |
Effect of exchange rate | ||||
Change in cash and equivalents | $1.68 | -$8.99 | -$505.83 | $506.83 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
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 | 10.69 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |