(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $246.96 | $279.11 | $357.08 | $382.67 |
Short term investments | ||||
Net receivables | $6.08 | |||
Inventory | ||||
Total current assets | $252.02 | $278.12 | $338.43 | $380.12 |
Long term investments | ||||
Property, plant & equipment | $4807.07 | $4825.8 | $4825.77 | $4844.57 |
Goodwill & intangible assets | $33.95 | $36.6 | $39.31 | $42.05 |
Total noncurrent assets | ||||
Total investments | $129.92 | $153.74 | $155.12 | $153.42 |
Total assets | $5446.14 | $5530.26 | $5585.48 | $5666.73 |
Current liabilities | ||||
Accounts payable | $7.06 | |||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $53.66 | $56.59 | $53.55 | $58.07 |
Long term debt | $2816.85 | $2784.98 | $2784.5 | $2798.48 |
Total noncurrent liabilities | ||||
Total debt | $2816.85 | $2784.98 | $2784.5 | $2798.48 |
Total liabilities | $3109.24 | $3088.73 | $3076.09 | $3082.91 |
Shareholders' equity | ||||
Retained earnings | -$2283.98 | -$2179.02 | -$2110.84 | -$2035.87 |
Other shareholder equity | ||||
Total shareholder equity | $2336.89 | $2441.53 | $2509.39 | $2583.82 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $246.96 | $688.3 | $1016.95 | $90.85 |
Short term investments | ||||
Net receivables | $6.08 | $8.72 | ||
Inventory | ||||
Total current assets | $252.02 | $666.78 | $634.85 | $203.29 |
Long term investments | $73.78 | |||
Property, plant & equipment | $4807.07 | $4890.7 | $5075.75 | $5828.27 |
Goodwill & intangible assets | $33.95 | $45.35 | $48.75 | $286.51 |
Total noncurrent assets | ||||
Total investments | $129.92 | $161.36 | $246.67 | $73.77 |
Total assets | $5446.14 | $6002.09 | $6623.51 | $6476.42 |
Current liabilities | ||||
Accounts payable | $7.06 | $5.2 | $8.27 | $24.55 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $53.66 | $61.51 | $42.47 | $27.3 |
Long term debt | $2816.85 | $3047.88 | $3676.52 | $3498.81 |
Total noncurrent liabilities | ||||
Total debt | $2816.85 | $3047.88 | $3676.52 | $3498.81 |
Total liabilities | $3109.24 | $3363.48 | $3961.12 | $3857.2 |
Shareholders' equity | ||||
Retained earnings | -$2283.98 | -$1980.82 | -$1955.47 | -$2120.45 |
Other shareholder equity | -$3910.17 | |||
Total shareholder equity | $2336.89 | $2638.61 | $2662.39 | $2495.84 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $361.54 | $356.52 | $346.22 | $346.03 |
Cost of revenue | $303.41 | $298.43 | $286.23 | $286.08 |
Gross Profit | $58.12 | $58.09 | $59.99 | $59.95 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $6.02 | $6.95 | $7.28 | $5.87 |
Total operating expenses | $90.74 | $79.02 | $93.02 | $75.46 |
Operating income | -$32.62 | -$20.93 | -$33.03 | -$15.51 |
Income from continuing operations | ||||
EBIT | -$53.65 | -$17.83 | -$24.97 | -$4.91 |
Income tax expense | $0.07 | $0.19 | $0.22 | -$0.03 |
Interest expense | $48.85 | $47.76 | $47.38 | $47.78 |
Net income | ||||
Net income | -$102.56 | -$65.78 | -$72.57 | -$52.66 |
Income (for common shares) | -$102.56 | -$65.78 | -$72.57 | -$52.66 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1410.31 | $1283.57 | $1383.21 | $1632.03 |
Cost of revenue | $1174.15 | $1109.07 | $1091.81 | $1236.36 |
Gross Profit | $236.16 | $174.5 | $291.4 | $395.67 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $26.13 | $26.43 | $34.09 | $30.59 |
Total operating expenses | $338.24 | -$53.54 | -$169.72 | $402.04 |
Operating income | -$102.08 | $228.04 | $461.12 | -$6.37 |
Income from continuing operations | ||||
EBIT | -$101.35 | $194.32 | $431.7 | $63.28 |
Income tax expense | $0.45 | $0.71 | $1.43 | $1.25 |
Interest expense | $191.78 | $209.38 | $255.76 | $201.48 |
Net income | ||||
Net income | -$293.57 | -$15.77 | $174.51 | -$139.45 |
Income (for common shares) | -$293.57 | -$15.77 | $174.51 | -$139.45 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | -$102.56 | -$65.78 | -$72.57 | -$52.66 |
Operating activities | ||||
Depreciation | $83.41 | $67.24 | $68.39 | $64.8 |
Business acquisitions & disposals | $14.01 | |||
Stock-based compensation | ||||
Total cash flows from operations | -$7.21 | -$14.03 | $25.68 | $6.04 |
Investing activities | ||||
Capital expenditures | -$51.8 | -$60.47 | -$47.64 | -$56.74 |
Investments | ||||
Total cash flows from investing | -$51.27 | -$60.47 | -$33.64 | -$56.74 |
Financing activities | ||||
Dividends paid | -$2.4 | -$2.4 | -$2.4 | -$2.4 |
Sale and purchase of stock | -$0.01 | -$0.35 | -$0.03 | -$0.01 |
Net borrowings | $29.72 | -$0.73 | -$15.21 | -$252.53 |
Total cash flows from financing | $26.33 | -$3.48 | -$17.63 | -$254.93 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$32.14 | -$77.98 | -$25.59 | -$305.63 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$293.57 | -$15.77 | $174.51 | -$139.45 |
Operating activities | ||||
Depreciation | $283.84 | $239.28 | $271.13 | $270.15 |
Business acquisitions & disposals | $14.01 | $746.91 | $367.04 | $0.29 |
Stock-based compensation | ||||
Total cash flows from operations | $10.48 | -$40.35 | -$63.32 | $158.54 |
Investing activities | ||||
Capital expenditures | -$216.65 | -$373.67 | -$124.35 | -$40.72 |
Investments | ||||
Total cash flows from investing | -$202.11 | $387.71 | $242.7 | -$40.44 |
Financing activities | ||||
Dividends paid | -$9.6 | -$9.57 | -$9.54 | -$42.83 |
Sale and purchase of stock | -$0.39 | -$0.17 | -$0.38 | -$0.17 |
Net borrowings | -$238.75 | -$641.88 | $778.99 | -$13.82 |
Total cash flows from financing | -$249.71 | -$676 | $746.72 | -$79.48 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$441.34 | -$328.64 | $926.1 | $38.63 |
Market cap | $572.21M |
---|---|
Enterprise value | $3.14B |
Shares outstanding | 240.42M |
Revenue | $1.41B |
---|---|
EBITDA | $182.49M |
EBIT | -$101.35M |
Net Income | -$293.57M |
Revenue Q/Q | 7.32% |
Revenue Y/Y | 9.87% |
P/E ratio | -1.95 |
---|---|
EV/Sales | 2.23 |
EV/EBITDA | 17.22 |
EV/EBIT | -31.00 |
P/S ratio | 0.41 |
P/B ratio | 0.24 |
Book/Share | 9.72 |
Cash/Share | 1.03 |
EPS | -$1.22 |
---|---|
ROA | -5.28% |
ROE | -11.90% |
Debt/Equity | 1.33 |
---|---|
Net debt/EBITDA | 15.68 |
Current ratio | 4.70 |
Quick ratio | 4.70 |