(in millions $) | 1 May 2025 | 2 Dec 2024 | 3 Sep 2024 | 4 Jun 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $38.06 | |||
Short term investments | ||||
Net receivables | $266.72 | $248.49 | $225.2 | |
Inventory | $1720.01 | $1546.21 | $1533.31 | |
Total current assets | $2097.09 | $1915.09 | $1878.65 | |
Long term investments | ||||
Property, plant & equipment | $3946.99 | $3848.1 | $3780.21 | |
Goodwill & intangible assets | $1113.19 | |||
Total noncurrent assets | $5014.81 | |||
Total investments | ||||
Total assets | $7216.22 | $6929.9 | $6824.73 | |
Current liabilities | ||||
Accounts payable | $1420.42 | $1285.73 | $1264.87 | |
Deferred revenue | ||||
Short long term debt | $379.78 | |||
Total current liabilities | $2742.02 | $2523.75 | $2525.84 | |
Long term debt | $398.66 | $398.59 | $398.51 | |
Total noncurrent liabilities | $2751.24 | |||
Total debt | $2836.43 | |||
Total liabilities | $5454.05 | $5274.99 | $5297.31 | |
Shareholders' equity | ||||
Retained earnings | $1579.99 | $1424.24 | $1279.25 | |
Other shareholder equity | $1762.17 | $0.5 | $0.5 | |
Total shareholder equity | $1654.91 |
(in millions $) | 31 Dec 2023 | 28 Feb 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $36.05 | $33.91 | $45.44 | $43.52 |
Short term investments | ||||
Net receivables | $234.77 | $239.75 | $173.95 | $172.72 |
Inventory | $1454.82 | $1378.55 | $1242.93 | $1205.69 |
Total current assets | $1794.01 | $1703.24 | $1517.06 | $1470.58 |
Long term investments | ||||
Property, plant & equipment | $3719.27 | $3479.95 | $3074.32 | $2856.55 |
Goodwill & intangible assets | $1116.45 | $1124.32 | $1048.77 | $1059.26 |
Total noncurrent assets | $4883.62 | $4646.71 | $4151.84 | $3940.95 |
Total investments | ||||
Total assets | $6677.62 | $6349.96 | $5668.89 | $5411.53 |
Current liabilities | ||||
Accounts payable | $1183.28 | $1195.7 | $1112.78 | $988.07 |
Deferred revenue | ||||
Short long term debt | $472.63 | $582.23 | $141.45 | $391.51 |
Total current liabilities | $2468.05 | $2545.34 | $2002.48 | $2031.21 |
Long term debt | $2449.32 | $475.3 | $2808.33 | $2835.01 |
Total noncurrent liabilities | $2750.72 | $2757.78 | $3018.3 | $3060.99 |
Total debt | $2921.95 | $3088.91 | $2949.78 | $3226.53 |
Total liabilities | $5218.77 | $5303.12 | $5020.79 | $5092.2 |
Shareholders' equity | ||||
Retained earnings | $1168.23 | $644.49 | $131.31 | -$295.34 |
Other shareholder equity | $0.5 | $1.55 | $1.3 | -$20.53 |
Total shareholder equity | $1458.85 | $1046.84 | $648.11 | $319.33 |
(in millions $) | 30 Jul 2025 | 1 May 2025 | 2 Dec 2024 | 3 Sep 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $5099.36 | $5205.4 | ||
Cost of revenue | ||||
Gross Profit | $975.48 | $956.58 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $746.09 | $752.9 | ||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $61.04 | $45.93 | ||
Interest expense | -$12.59 | -$12.76 | ||
Net income | ||||
Net income | $155.75 | $144.99 | ||
Income (for common shares) |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $19968.69 | $19315.17 | $16667.3 | $15430.02 |
Cost of revenue | $16326.13 | $15883.68 | $13588.61 | $12451.06 |
Gross Profit | $3642.56 | $3431.49 | $3078.69 | $2978.96 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $2822.51 | $2668.57 | $2446.47 | $2326.76 |
Total operating expenses | $2842.14 | $2693.5 | $2461.37 | $2336.56 |
Operating income | $800.42 | $737.99 | $617.32 | $642.39 |
Income from continuing operations | ||||
EBIT | $800.51 | $736.9 | $617.22 | $642.24 |
Income tax expense | $212.24 | $176.26 | $131.12 | $136.82 |
Interest expense | $64.53 | $47.46 | $59.44 | $84.39 |
Net income | ||||
Net income | $523.74 | $513.18 | $426.65 | $421.03 |
Income (for common shares) | $523.74 | $513.18 | $426.65 | $421.03 |
(in millions $) | 2 Dec 2024 | 3 Sep 2024 | 4 Jun 2024 | 3 Mar 2024 |
---|---|---|---|---|
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 | -$427.55 | -$239.62 | -$105.74 | -$454.72 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$203.58 | -$180.57 | -$96.06 | -$262.03 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$2.18 | $2.01 | -$0.95 | $2.1 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $523.74 | $513.18 | $426.65 | $421.03 |
Operating activities | ||||
Depreciation | $227.7 | $200.93 | $180.55 | $167.45 |
Business acquisitions & disposals | -$376.52 | |||
Stock-based compensation | $39.02 | $42.62 | $53.84 | $32.15 |
Total cash flows from operations | $718.88 | $788.16 | $831.65 | $868.55 |
Investing activities | ||||
Capital expenditures | -$467.07 | -$397.8 | -$323.59 | -$218.33 |
Investments | $12.31 | $27.27 | $19.08 | $25.89 |
Total cash flows from investing | -$454.76 | -$747.06 | -$304.51 | -$192.44 |
Financing activities | ||||
Dividends paid | -$0.03 | -$0.03 | -$0.03 | -$0.03 |
Sale and purchase of stock | -$152.58 | -$159.02 | -$171.78 | -$85.54 |
Net borrowings | -$104.81 | $112.56 | -$353.42 | -$577.23 |
Total cash flows from financing | -$261.98 | -$52.63 | -$525.23 | -$662.79 |
Effect of exchange rate | ||||
Change in cash and equivalents | $2.13 | -$11.52 | $1.92 | $13.31 |
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 | 3.58 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |