| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | ||||
| Short term investments | ||||
| Net receivables | $295.31 | $335.29 | $306.57 | $273.77 |
| Inventory | $38.06 | $35.04 | $31.21 | $29.87 |
| Total current assets | $1036.66 | $920.08 | $1036.63 | $982.18 |
| Long term investments | ||||
| Property, plant & equipment | $7051.07 | $7065.13 | $7113.38 | $7204.27 |
| Goodwill & intangible assets | ||||
| Total noncurrent assets | ||||
| Total investments | ||||
| Total assets | $8590.43 | $8536.25 | $8709.04 | $8714.33 |
| Current liabilities | ||||
| Accounts payable | $93.1 | $169.23 | $97.31 | $89.74 |
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $829.01 | $683.23 | $670.2 | $607.78 |
| Long term debt | $4855.62 | $4888.89 | $4996.73 | $4982.69 |
| Total noncurrent liabilities | ||||
| Total debt | ||||
| Total liabilities | $7298.04 | $7190.57 | $7332.6 | $7290.86 |
| Shareholders' equity | ||||
| Retained earnings | $887.02 | $948.86 | $774.37 | $814.7 |
| Other shareholder equity | -$142.83 | -$151.39 | -$146.13 | -$139.43 |
| Total shareholder equity | ||||
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $622.69 | $868.5 | ||
| Short term investments | $207.38 | $200.08 | ||
| Net receivables | $273.77 | $188.51 | $297.8 | $319.66 |
| Inventory | $29.87 | $34.51 | $29.69 | $23.96 |
| Total current assets | $982.18 | $1031.73 | $1166.9 | $1424.28 |
| Long term investments | $1194.86 | $1057.36 | ||
| Property, plant & equipment | $7204.27 | $7483.26 | $773.89 | $270.85 |
| Goodwill & intangible assets | ||||
| Total noncurrent assets | $8514.08 | |||
| Total investments | ||||
| Total assets | $8714.33 | $9100.91 | $9751.93 | $9938.35 |
| Current liabilities | ||||
| Accounts payable | $89.74 | $84.47 | $79.05 | $54.22 |
| Deferred revenue | ||||
| Short long term debt | $651.98 | $314.77 | ||
| Total current liabilities | $607.78 | $519 | $824.4 | $483.25 |
| Long term debt | $4982.69 | $5227.02 | $5606.32 | $6223.53 |
| Total noncurrent liabilities | $7714.22 | |||
| Total debt | $6611.52 | |||
| Total liabilities | $7290.86 | $7501.04 | $8003.32 | $8197.47 |
| Shareholders' equity | ||||
| Retained earnings | $814.7 | $762.98 | -$398.7 | -$373.49 |
| Other shareholder equity | -$139.43 | -$161.31 | $1057.85 | $878.46 |
| Total shareholder equity | $1542.4 | $1527.38 | ||
| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $328.26 | $241.31 | ||
| Cost of revenue | ||||
| Gross Profit | $237.77 | |||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | ||||
| Total operating expenses | $195.25 | $187.27 | ||
| Operating income | ||||
| Income from continuing operations | ||||
| EBIT | ||||
| Income tax expense | $26.56 | -$10.8 | ||
| Interest expense | -$72.4 | -$69.08 | ||
| Net income | ||||
| Net income | $21.43 | -$2.67 | ||
| Income (for common shares) | ||||
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $1099.89 | $1102.03 | $1211.75 | $1053.78 |
| Cost of revenue | -$7.79 | |||
| Gross Profit | $1084.86 | $1082.27 | $1211.75 | $1061.57 |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $78.76 | $54.46 | ||
| Total operating expenses | $742.86 | $804.57 | $914.36 | $731.93 |
| Operating income | $297.39 | $321.84 | ||
| Income from continuing operations | ||||
| EBIT | $297.39 | $321.84 | ||
| Income tax expense | $0.79 | -$9.69 | $36.22 | $24.88 |
| Interest expense | -$288.08 | -$295.97 | -$302.56 | -$316.24 |
| Net income | ||||
| Net income | $43.38 | -$5.44 | -$30.08 | $11.97 |
| Income (for common shares) | -$30.08 | $11.97 | ||
| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 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 | -$135.58 | -$100.71 | -$70.65 | -$51.67 |
| Financing activities | ||||
| Dividends paid | -$155.08 | -$51.69 | -$206.79 | |
| Sale and purchase of stock | ||||
| Net borrowings | ||||
| Total cash flows from financing | -$192.19 | -$131.19 | $12.69 | -$491.31 |
| Effect of exchange rate | $2.22 | -$2.74 | -$3.8 | $2.24 |
| Change in cash and equivalents | -$13.74 | -$92.77 | $3.83 | -$152.72 |
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
|---|---|---|---|---|
| Net income | -$30.08 | $11.97 | ||
| Operating activities | ||||
| Depreciation | $421.27 | $400.79 | ||
| Business acquisitions & disposals | ||||
| Stock-based compensation | ||||
| Total cash flows from operations | $505.62 | $438.22 | ||
| Investing activities | ||||
| Capital expenditures | ||||
| Investments | -$8.7 | |||
| Total cash flows from investing | -$51.63 | -$57.44 | -$351.15 | -$5.86 |
| Financing activities | ||||
| Dividends paid | -$206.75 | -$203.11 | -$190.64 | -$168.66 |
| Sale and purchase of stock | ||||
| Net borrowings | -$350.85 | $158.87 | ||
| Total cash flows from financing | -$491.36 | -$535.02 | -$380.16 | -$137.34 |
| Effect of exchange rate | $2.26 | -$15.56 | -$20.12 | $10.69 |
| Change in cash and equivalents | -$152.69 | -$21.7 | -$245.81 | $305.71 |
| Market cap | $2.55B |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 116.17M |
| 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 | N/A |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | 1.25 |
| Quick ratio | 1.20 |