(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $64.15 | $507.87 | $400.33 | |
Short term investments | ||||
Net receivables | $21.58 | $20.55 | $28.44 | $24.76 |
Inventory | $25.09 | $24.52 | $24.63 | $23.72 |
Total current assets | $196.39 | $185.81 | $635.29 | $503.23 |
Long term investments | ||||
Property, plant & equipment | $11106.72 | $11000.39 | $10957.22 | $10534.05 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $1359.39 | $1336.91 | $1324.15 | |
Total assets | $12647.45 | $12509.46 | $12885.18 | $12361.43 |
Current liabilities | ||||
Accounts payable | $245.86 | $200.82 | $234.82 | $197.06 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $488.66 | $420.57 | $464.12 | $65.09 |
Long term debt | $6365.93 | $6282.86 | $6552.99 | $6205.73 |
Total noncurrent liabilities | ||||
Total debt | $6337.37 | $6617.09 | $6270.83 | |
Total liabilities | $7213.61 | $6821.07 | $7129.24 | $6938.68 |
Shareholders' equity | ||||
Retained earnings | -$1255.61 | -$1216.56 | -$1152.14 | -$1267.54 |
Other shareholder equity | $18.17 | $38.88 | $41.28 | $33.56 |
Total shareholder equity | $5481.64 | $5548.03 | $5422.75 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $400.33 | $42.68 | $58.64 | $84.04 |
Short term investments | ||||
Net receivables | $24.76 | $30.79 | $30 | $40 |
Inventory | $23.72 | $24.86 | $111.56 | $444 |
Total current assets | $503.23 | $148.29 | $254.94 | $376.02 |
Long term investments | $1165.78 | |||
Property, plant & equipment | $10534.05 | $10881.33 | $11163.61 | $11443.91 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $1324.15 | $1240.23 | $1369.63 | $1360.88 |
Total assets | $12361.43 | $12372.91 | $12997.87 | $12936.18 |
Current liabilities | ||||
Accounts payable | $197.06 | $165.46 | $209.89 | $184.27 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $65.09 | $68.7 | $423.77 | $566.45 |
Long term debt | $6205.73 | $5958.18 | $6287.41 | $6251.53 |
Total noncurrent liabilities | ||||
Total debt | $6270.83 | $6026.88 | $6358.09 | $6325.57 |
Total liabilities | $6938.68 | $6656.53 | $6786.7 | $6720.75 |
Shareholders' equity | ||||
Retained earnings | -$1267.54 | -$1080.18 | -$916.83 | -$861.19 |
Other shareholder equity | $33.56 | $46.47 | -$5.55 | -$14.73 |
Total shareholder equity | $5422.75 | $5716.37 | $5993.6 | $6000.41 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $450.7 | $442.36 | $426.93 | $421.75 |
Cost of revenue | $138.16 | $137.6 | ||
Gross Profit | $316.45 | $304.2 | $289.33 | $299.8 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $21.14 | $17.17 | ||
Total operating expenses | $187.66 | $166.75 | $156.97 | $169.24 |
Operating income | $137.45 | $132.36 | ||
Income from continuing operations | ||||
EBIT | $152.03 | $328.66 | ||
Income tax expense | ||||
Interest expense | -$35.33 | $59.12 | $55.93 | -$60.53 |
Net income | ||||
Net income | $118.42 | $92.91 | $272.73 | $65.39 |
Income (for common shares) | $92.91 | $272.73 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1669.39 | $1606.81 | $1495.75 | |
Cost of revenue | $507.97 | $474.97 | ||
Gross Profit | $1183.92 | $1098.84 | $1020.77 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $56.58 | $65.39 | ||
Total operating expenses | $657.78 | $598.03 | $529.33 | |
Operating income | $500.81 | $491.44 | ||
Income from continuing operations | ||||
EBIT | $613.11 | $789.5 | ||
Income tax expense | ||||
Interest expense | -$152.94 | $204.8 | $220.63 | |
Net income | ||||
Net income | $405.82 | $408.31 | $568.87 | |
Income (for common shares) | $408.31 | $568.87 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $92.91 | $272.73 | $65.39 | |
Operating activities | ||||
Depreciation | $145.61 | $139.73 | $138.02 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $1.91 | $1.59 | $2.09 | |
Total cash flows from operations | $218.93 | $314.86 | $203.67 | |
Investing activities | ||||
Capital expenditures | -$182.63 | -$394.46 | -$57.41 | |
Investments | -$42.12 | -$3.28 | $22.13 | |
Total cash flows from investing | -$843.7 | -$224.88 | -$397.44 | -$42.72 |
Financing activities | ||||
Dividends paid | -$462.97 | -$157.33 | -$148.33 | -$148.29 |
Sale and purchase of stock | -$0.1 | $0.95 | -$0.35 | |
Net borrowings | -$271.38 | $348.37 | -$0.75 | |
Total cash flows from financing | -$326.36 | -$437.77 | $190.12 | -$161.12 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$320.07 | -$443.72 | $107.54 | -$0.16 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $405.82 | $408.31 | $488.55 | $568.87 |
Operating activities | ||||
Depreciation | $548.44 | $539.32 | $520.07 | $525.5 |
Business acquisitions & disposals | ||||
Stock-based compensation | $8.03 | $7.21 | $7.31 | $8.16 |
Total cash flows from operations | $980.06 | $975.65 | $905.26 | $803.11 |
Investing activities | ||||
Capital expenditures | -$238.05 | -$309.49 | -$386.13 | -$708.27 |
Investments | -$12.24 | $309.46 | -$300.11 | -$48.62 |
Total cash flows from investing | -$145.14 | $145.96 | -$397.4 | -$416.9 |
Financing activities | ||||
Dividends paid | -$586.98 | -$588.21 | -$542.86 | -$536.1 |
Sale and purchase of stock | -$96 | -$170.51 | $48.87 | -$254.75 |
Net borrowings | $243.5 | -$353.73 | $14.92 | $461.99 |
Total cash flows from financing | -$477.27 | -$1137.56 | -$533.26 | -$383.26 |
Effect of exchange rate | ||||
Change in cash and equivalents | $357.65 | -$15.96 | -$25.4 | $2.95 |
Market cap | $19.90B |
---|---|
Enterprise value | N/A |
Shares outstanding | 64.27M |
Revenue | $1.74B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $549.46M |
Revenue Q/Q | 7.52% |
Revenue Y/Y | 4.74% |
P/E ratio | 36.21 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 11.42 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | $8.55 |
---|---|
ROA | 4.36% |
ROE | N/A |
Debt/Equity | 1.28 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.40 |
Quick ratio | 0.35 |