(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Dec 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $128.79 | $112.09 | $119.44 | |
Short term investments | ||||
Net receivables | $2214.27 | $2156.81 | $2299.43 | $2238.26 |
Inventory | $220.06 | $218.78 | $216.06 | $216.99 |
Total current assets | $2801.96 | $2740.69 | $2870.93 | $2811.35 |
Long term investments | ||||
Property, plant & equipment | $6864.01 | $6760.16 | $6607.01 | $6558.49 |
Goodwill & intangible assets | $3942.37 | $3928.12 | $3932.41 | |
Total noncurrent assets | $11330.73 | $11175.2 | $11156.25 | |
Total investments | ||||
Total assets | $14353.85 | $14071.43 | $14046.13 | $13967.6 |
Current liabilities | ||||
Accounts payable | $1896.23 | $1926.3 | $1830.18 | $613.97 |
Deferred revenue | ||||
Short long term debt | $199.49 | $198.49 | $198.29 | |
Total current liabilities | $2011.19 | $2149.21 | $2075.34 | $2013.35 |
Long term debt | $4618.06 | $4796.31 | $5108.71 | $5168.34 |
Total noncurrent liabilities | $5371.42 | $5664.95 | $5757.54 | |
Total debt | $4995.8 | $5307.2 | $5366.63 | |
Total liabilities | $7748.15 | $7520.62 | $7740.29 | $7770.89 |
Shareholders' equity | ||||
Retained earnings | $6475.89 | $6248.11 | $6139.04 | |
Other shareholder equity | $6605.7 | $8.81 | $7.91 | $9.29 |
Total shareholder equity | $6485.37 | $6256.7 | $6149 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $119.44 | $102.82 | $115.3 | $1224.49 |
Short term investments | ||||
Net receivables | $2238.26 | $2017.72 | $1746.63 | $1728.93 |
Inventory | $216.99 | $218.52 | $206.84 | $190.42 |
Total current assets | $2811.35 | $2537.34 | $2263.56 | $3281.87 |
Long term investments | $157.06 | |||
Property, plant & equipment | $6558.49 | $6373.11 | $6241.75 | $5709.64 |
Goodwill & intangible assets | $3932.41 | $3909.46 | $3962.62 | $3882.72 |
Total noncurrent assets | $11156.25 | $10956.85 | $10829.99 | $10195.01 |
Total investments | ||||
Total assets | $13967.6 | $13494.19 | $13093.54 | $13476.88 |
Current liabilities | ||||
Accounts payable | $613.97 | $636.6 | $658.9 | $570.52 |
Deferred revenue | ||||
Short long term debt | $198.29 | $149.22 | $112.89 | $391.79 |
Total current liabilities | $2013.35 | $1914.42 | $1984.11 | $2481.04 |
Long term debt | $5168.34 | $4726.53 | $4446.5 | $3802.56 |
Total noncurrent liabilities | $5757.54 | $5614.42 | $4916.38 | $4593.87 |
Total debt | $5366.63 | $5271.28 | $4559.4 | $4194.35 |
Total liabilities | $7770.89 | $7573.61 | $6900.49 | $7074.91 |
Shareholders' equity | ||||
Retained earnings | $6139.04 | $5929.54 | $6058.6 | $6268.18 |
Other shareholder equity | $9.29 | -$9.67 | $30.29 | $48.12 |
Total shareholder equity | $6149 | $5920.58 | $6089.66 | $6317.15 |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Dec 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $3963.03 | $3703.55 | ||
Cost of revenue | ||||
Gross Profit | $3703.55 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $1799.01 | |||
Total operating expenses | $3578.86 | $3372.35 | ||
Operating income | $331.2 | |||
Income from continuing operations | ||||
EBIT | $331.47 | |||
Income tax expense | $75.62 | $61.5 | ||
Interest expense | -$44.66 | $53.59 | ||
Net income | ||||
Net income | $258.71 | $216.38 | ||
Income (for common shares) | $216.38 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $14281.98 | $13399.37 | $12642.12 | $11558.9 |
Cost of revenue | ||||
Gross Profit | $14281.98 | $13399.37 | $12642.12 | $11558.9 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $7107.48 | $6762.26 | $6163.94 | $5613.1 |
Total operating expenses | $13106.59 | $12395.82 | $11279.02 | $10200.54 |
Operating income | $1175.38 | $1003.55 | $1363.09 | $1358.35 |
Income from continuing operations | ||||
EBIT | $1145.59 | $1011.78 | $1380.94 | $1349.53 |
Income tax expense | $221.12 | $209.28 | $305.68 | $299.29 |
Interest expense | $206.67 | $126.89 | $83.67 | $106.28 |
Net income | ||||
Net income | $717.79 | $675.61 | $991.59 | $943.95 |
Income (for common shares) | $717.79 | $675.61 | $991.59 | $943.95 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $289.15 | $261.83 | $216.38 | |
Operating activities | ||||
Depreciation | $147.48 | $141 | $145.48 | |
Business acquisitions & disposals | $0.04 | $5.58 | $0.5 | |
Stock-based compensation | $26.53 | $19.63 | $22.02 | |
Total cash flows from operations | $679.28 | $396.41 | $452.43 | |
Investing activities | ||||
Capital expenditures | -$241.39 | -$208.54 | -$206.39 | |
Investments | -$1.49 | $8.32 | -$32.97 | |
Total cash flows from investing | -$703.12 | -$242.84 | -$194.64 | -$238.85 |
Financing activities | ||||
Dividends paid | -$40.3 | -$13.4 | -$13.6 | -$13.52 |
Sale and purchase of stock | -$91.92 | -$138.84 | -$158.21 | |
Net borrowings | -$318.77 | -$51.87 | -$11.37 | |
Total cash flows from financing | -$718.12 | -$419.52 | -$208.95 | -$182.32 |
Effect of exchange rate | $2.7 | $0.1 | -$0.49 | $2.56 |
Change in cash and equivalents | -$9.87 | $17.02 | -$7.67 | $33.83 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $717.79 | $675.61 | $991.59 | $943.95 |
Operating activities | ||||
Depreciation | $568.04 | $581.86 | $533.21 | $510.49 |
Business acquisitions & disposals | $20.46 | -$8.31 | -$60.26 | -$49.41 |
Stock-based compensation | $87.72 | $85.38 | $73.69 | $65.84 |
Total cash flows from operations | $1267.8 | $996.02 | $883.7 | $2360.17 |
Investing activities | ||||
Capital expenditures | -$743.05 | -$734 | -$855.66 | -$731.31 |
Investments | -$40.7 | $94.91 | $1.36 | -$21.74 |
Total cash flows from investing | -$763.27 | -$647.3 | -$914.47 | -$802.56 |
Financing activities | ||||
Dividends paid | -$55.48 | -$58.45 | -$65.9 | -$17.34 |
Sale and purchase of stock | -$533.71 | -$818.85 | -$1207.5 | -$194.4 |
Net borrowings | $99.62 | $615.95 | $217.11 | -$160.97 |
Total cash flows from financing | -$493.94 | -$318.4 | -$1068.95 | -$384.86 |
Effect of exchange rate | $3.06 | -$8.42 | -$0.5 | $0.74 |
Change in cash and equivalents | $13.63 | $21.9 | -$1100.22 | $1173.49 |
Market cap | $13.18B |
---|---|
Enterprise value | N/A |
Shares outstanding | 66.71M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | 11.23% |
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 | 1.26 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.39 |
Quick ratio | 1.28 |