(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $1875.3 | $1252.2 | $1151.5 | |
Short term investments | $329.1 | $329.3 | $599.3 | |
Net receivables | $1589.4 | $1704 | $1395 | $1228.3 |
Inventory | $990.5 | $2163.6 | $2146.9 | $2138.6 |
Total current assets | $5926.4 | $5333.7 | $4440.8 | $4429.5 |
Long term investments | $114.5 | $113.9 | $108.2 | |
Property, plant & equipment | $10652.1 | $10616.9 | $10540.3 | $10558.3 |
Goodwill & intangible assets | $127.3 | $128.8 | $130.2 | |
Total noncurrent assets | $12444 | $12348.5 | $12295.8 | |
Total investments | $443.6 | $443.2 | $707.5 | |
Total assets | $18415.5 | $17777.7 | $16789.3 | $16725.3 |
Current liabilities | ||||
Accounts payable | $554.5 | $647.2 | $748.5 | $652.6 |
Deferred revenue | ||||
Short long term debt | $576.4 | $77 | $78 | |
Total current liabilities | $2139.4 | $1898.2 | $1340 | $1388.5 |
Long term debt | $5757.8 | $6425.5 | $6935.6 | $6952 |
Total noncurrent liabilities | $7319.3 | $7843.4 | $7855.6 | |
Total debt | $7001.9 | $7012.6 | $7030 | |
Total liabilities | $9494.5 | $9217.5 | $9183.4 | $9244.1 |
Shareholders' equity | ||||
Retained earnings | $7142.8 | $7180.9 | $7156.7 | $7033.5 |
Other shareholder equity | -$7.9 | -$8 | -$8 | -$8 |
Total shareholder equity | $8492.5 | $7541.7 | $7418.1 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $1151.5 | $2069.7 | $3002 | $2183.6 |
Short term investments | $599.3 | $208.3 | $486.9 | $410.8 |
Net receivables | $1228.3 | $1473.8 | $1446.6 | $1136.6 |
Inventory | $2138.6 | $1013.9 | $2070.5 | $2075.2 |
Total current assets | $4429.5 | $5187.7 | $6139.6 | $4815.2 |
Long term investments | $108.2 | $110.8 | $115.4 | $114.3 |
Property, plant & equipment | $10558.3 | $10448 | $10380.7 | $10437.7 |
Goodwill & intangible assets | $130.2 | $134.7 | $138.1 | $143 |
Total noncurrent assets | $12295.8 | $12089.7 | $12158 | $12131.3 |
Total investments | $707.5 | $319.1 | $602.3 | $525.1 |
Total assets | $16725.3 | $17277.4 | $18297.6 | $16946.5 |
Current liabilities | ||||
Accounts payable | $652.6 | $657.6 | $591.9 | $594.6 |
Deferred revenue | ||||
Short long term debt | $78 | $77.3 | $373.6 | $70.6 |
Total current liabilities | $1388.5 | $1235.7 | $2250 | $1384.8 |
Long term debt | $6952 | $6251.2 | $7090.3 | $7452.6 |
Total noncurrent liabilities | $7855.6 | $7894.8 | $7839.8 | $8285.7 |
Total debt | $7030 | $7102.6 | $7463.9 | $7523.2 |
Total liabilities | $9244.1 | $9193.2 | $10089.8 | $9670.5 |
Shareholders' equity | ||||
Retained earnings | $7033.5 | $7702.3 | $7769.7 | $6846.4 |
Other shareholder equity | -$8 | $7693.3 | -$9.4 | -$8.4 |
Total shareholder equity | $7418.1 | $8084.2 | $8149.2 | $7224.8 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $3118.3 | $2599.8 | $2295.6 | |
Cost of revenue | $1248.9 | $1157.6 | $1170.1 | |
Gross Profit | $1869.4 | $1442.2 | $1125.5 | |
Operating activities | ||||
Research & development | $18.6 | $12.7 | $15.5 | |
Selling, general & administrative | $33.9 | $30.8 | $33.1 | |
Total operating expenses | $262.1 | $252.5 | $256.8 | |
Operating income | $1607.3 | $1189.7 | $868.7 | |
Income from continuing operations | ||||
EBIT | $1623.1 | $1253.6 | $887.7 | |
Income tax expense | $578.8 | $423.4 | $348.7 | |
Interest expense | $94.1 | $94.2 | $94 | |
Net income | ||||
Net income | $950.2 | $736 | $445 | |
Income (for common shares) | $950.2 | $736 | $445 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $9895.8 | $10047.9 | $10934.1 | $7984.9 |
Cost of revenue | $4687.7 | $4649.1 | $3894.4 | $3929.8 |
Gross Profit | $5208.1 | $5398.8 | $7039.7 | $4055.1 |
Operating activities | ||||
Research & development | $55 | $41.7 | $43.4 | $32.6 |
Selling, general & administrative | $127.2 | $125 | $125.2 | $126.2 |
Total operating expenses | $1015.8 | $963 | $974.6 | $934.4 |
Operating income | $4192.3 | $4435.8 | $6065.1 | $3120.7 |
Income from continuing operations | ||||
EBIT | $4320.4 | $4621.7 | $6084.2 | $3138.2 |
Income tax expense | $1518.9 | $1596.1 | $2299.2 | $1174.4 |
Interest expense | $376.3 | $387.1 | $387.9 | $393.4 |
Net income | ||||
Net income | $2425.2 | $2638.5 | $3397.1 | $1570.4 |
Income (for common shares) | $2425.2 | $2638.5 | $3397.1 | $1570.4 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $950.2 | $736 | $445 | |
Operating activities | ||||
Depreciation | $209.6 | $209 | $208.2 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $962.1 | $659.7 | $541 | |
Investing activities | ||||
Capital expenditures | -$331.8 | -$213.8 | -$255.4 | |
Investments | $0.1 | $270 | -$352.2 | |
Total cash flows from investing | -$511.5 | -$331.7 | $56.2 | -$607 |
Financing activities | ||||
Dividends paid | -$1087.3 | -$618.5 | -$773.1 | |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$1091.1 | -$620.1 | -$775.5 | |
Effect of exchange rate | $44.7 | -$7.3 | $4.9 | $25.9 |
Change in cash and equivalents | $1503.3 | $623.1 | $100.7 | -$815.6 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $2425.2 | $2638.5 | $3397.1 | $1570.4 |
Operating activities | ||||
Depreciation | $833.6 | $796.3 | $806 | $775.6 |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $3573.1 | $2802.5 | $4292.4 | $2783.6 |
Investing activities | ||||
Capital expenditures | -$1008.6 | -$948.5 | -$892.3 | -$592.2 |
Investments | -$391 | $278.5 | -$76.1 | -$330.1 |
Total cash flows from investing | -$1398.4 | -$666.8 | -$972.9 | -$915.8 |
Financing activities | ||||
Dividends paid | -$3092.4 | -$2705.8 | -$2473.8 | -$1159.6 |
Sale and purchase of stock | ||||
Net borrowings | -$300 | -$400 | ||
Total cash flows from financing | -$3101.2 | -$3011 | -$2480.2 | -$1563.3 |
Effect of exchange rate | $8.3 | -$57 | -$20.9 | -$46 |
Change in cash and equivalents | -$918.2 | -$932.3 | $818.4 | $258.5 |
Market cap | $67.32B |
---|---|
Enterprise value | N/A |
Shares outstanding | 890.08M |
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 | 1.25 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 2.77 |
Quick ratio | 2.31 |