| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $63.54 | $174.03 | $71.87 | |
| Short term investments | ||||
| Net receivables | $96.19 | $93.03 | $91.72 | |
| Inventory | $85.81 | $92.54 | $91.14 | |
| Total current assets | $264.42 | $376.79 | $271.08 | |
| Long term investments | $43.53 | $65.56 | $67.13 | |
| Property, plant & equipment | $2126.62 | $2158.25 | $2195.76 | |
| Goodwill & intangible assets | $195.94 | $40.98 | $41.09 | |
| Total noncurrent assets | $2453.24 | $2359.17 | $2390.69 | |
| Total investments | $43.53 | $65.56 | $67.13 | |
| Total assets | $2717.66 | $2735.96 | $2661.78 | |
| Current liabilities | ||||
| Accounts payable | $15.03 | $22.55 | $28.67 | |
| Deferred revenue | $82.82 | $73.7 | $77.02 | |
| Short long term debt | $16.25 | $16.25 | $15 | |
| Total current liabilities | $117.51 | $113 | $131.55 | |
| Long term debt | $1634.71 | $1587.51 | $1467.49 | |
| Total noncurrent liabilities | $1813.45 | $1769.27 | $1642.12 | |
| Total debt | $1650.96 | $1603.76 | $1482.49 | |
| Total liabilities | $1930.96 | $1882.27 | $1773.68 | |
| Shareholders' equity | ||||
| Retained earnings | -$292.18 | -$256.32 | -$235.4 | |
| Other shareholder equity | $35.07 | $40.24 | $33.91 | |
| Total shareholder equity | $786.7 | $853.68 | $888.1 | |
| (in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $71.87 | $16.25 | $320.91 | $237.18 |
| Short term investments | $7.55 | |||
| Net receivables | $91.72 | $82.27 | $63.41 | $61.15 |
| Inventory | $91.14 | $39.78 | $29.04 | $32.48 |
| Total current assets | $271.08 | $306.2 | $424.41 | $347.82 |
| Long term investments | $67.13 | $49.85 | ||
| Property, plant & equipment | $2195.76 | $2450.23 | $2662.34 | $2917.08 |
| Goodwill & intangible assets | $41.09 | $42.58 | $44 | $45.5 |
| Total noncurrent assets | $2390.69 | $2647.81 | $2756.39 | $3013.13 |
| Total investments | $67.13 | $49.85 | $7.55 | |
| Total assets | $2661.78 | $2954.01 | $3180.8 | $3360.95 |
| Current liabilities | ||||
| Accounts payable | $28.67 | $21.37 | $16.2 | $14.39 |
| Deferred revenue | $77.02 | $81.01 | $76.09 | $83.67 |
| Short long term debt | $15 | $16.5 | $16.5 | $16.77 |
| Total current liabilities | $131.55 | $141.58 | $108.84 | $113.07 |
| Long term debt | $1467.49 | $1470.68 | $1581.52 | $1596.89 |
| Total noncurrent liabilities | $1642.12 | $1683.88 | $1784.01 | $1828.44 |
| Total debt | $1482.49 | $1487.18 | $1598.02 | $1613.66 |
| Total liabilities | $1773.68 | $1825.46 | $1892.85 | $1941.51 |
| Shareholders' equity | ||||
| Retained earnings | -$235.4 | -$47.74 | $140.81 | $275.92 |
| Other shareholder equity | $33.91 | $51.56 | -$7.05 | -$17.18 |
| Total shareholder equity | $888.1 | $1128.56 | $1287.95 | $1419.44 |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $201.07 | $203.85 | $194.74 | |
| Cost of revenue | $53.41 | $60.33 | $55.61 | |
| Gross Profit | $147.66 | $143.52 | $139.13 | |
| Operating activities | ||||
| Research & development | $6.51 | $7.2 | $5.73 | |
| Selling, general & administrative | $46.72 | $36.81 | $34.31 | |
| Total operating expenses | $104.01 | $93.75 | $93.81 | |
| Operating income | $43.65 | $49.77 | $45.31 | |
| Income from continuing operations | ||||
| EBIT | $60.7 | $48.25 | $47.56 | |
| Income tax expense | $4.57 | $7.93 | -$9.58 | |
| Interest expense | $23.8 | $20.66 | $19.11 | |
| Net income | ||||
| Net income | $32.34 | $19.65 | $38.02 | |
| Income (for common shares) | $32.34 | $19.65 | $38.02 | |
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $790.72 | $721.03 | $614.5 | $583.44 |
| Cost of revenue | $225.12 | $201.15 | $150.4 | $142.69 |
| Gross Profit | $565.6 | $519.88 | $464.1 | $440.75 |
| Operating activities | ||||
| Research & development | $20.27 | $16.22 | $11.88 | $12.04 |
| Selling, general & administrative | $143.71 | $123.5 | $100.47 | $90.05 |
| Total operating expenses | $483.98 | $443.21 | $417.79 | $405.26 |
| Operating income | $81.63 | $76.68 | $46.31 | $35.48 |
| Income from continuing operations | ||||
| EBIT | $79.55 | $74.1 | $45.02 | $5.31 |
| Income tax expense | -$26.25 | $0.29 | -$19.57 | -$32.91 |
| Interest expense | $90.39 | $65.09 | $73.91 | $94.27 |
| Net income | ||||
| Net income | $15.41 | $8.72 | -$9.32 | -$56.05 |
| Income (for common shares) | $15.41 | $8.72 | -$9.32 | -$56.05 |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
|---|---|---|---|---|
| Net income | $32.34 | $19.65 | $38.02 | |
| Operating activities | ||||
| Depreciation | $50.78 | $49.74 | $52.79 | |
| Business acquisitions & disposals | -$110.71 | |||
| Stock-based compensation | $19.35 | $14 | $11.95 | |
| Total cash flows from operations | $81.11 | $71.43 | $87.81 | |
| Investing activities | ||||
| Capital expenditures | -$12.44 | -$14.56 | -$16.2 | |
| Investments | ||||
| Total cash flows from investing | -$156.34 | -$123.16 | -$14.56 | -$16.2 |
| Financing activities | ||||
| Dividends paid | -$49.1 | -$16.71 | -$16.05 | -$15.97 |
| Sale and purchase of stock | -$97.03 | -$55.16 | -$51.67 | |
| Net borrowings | $45.94 | $120.78 | ||
| Total cash flows from financing | -$26.16 | -$68.37 | $45.52 | -$68.68 |
| Effect of exchange rate | -$0.96 | -$0.07 | -$0.23 | $1.07 |
| Change in cash and equivalents | $87.72 | -$110.48 | $102.16 | $3.99 |
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | $15.41 | $8.72 | -$9.32 | -$56.05 |
| Operating activities | ||||
| Depreciation | $320 | $303.48 | $305.43 | $303.17 |
| Business acquisitions & disposals | -$10 | -$50 | ||
| Stock-based compensation | $57.45 | $43.73 | $26.78 | $16.71 |
| Total cash flows from operations | $314.91 | $344.73 | $302.87 | $249.77 |
| Investing activities | ||||
| Capital expenditures | -$73.49 | -$71.27 | -$42.15 | -$38.69 |
| Investments | $5.76 | -$7.78 | ||
| Total cash flows from investing | -$83.49 | -$121.27 | -$36.38 | -$46.47 |
| Financing activities | ||||
| Dividends paid | -$64.77 | |||
| Sale and purchase of stock | -$243.06 | -$253.19 | -$156 | $12.71 |
| Net borrowings | -$8.38 | -$116.5 | -$16.5 | -$193.83 |
| Total cash flows from financing | -$327.05 | -$374.98 | -$182.47 | -$188.19 |
| Effect of exchange rate | -$1.27 | -$0.63 | -$0.29 | -$1.49 |
| Change in cash and equivalents | -$96.9 | -$152.14 | $83.73 | $13.62 |
| Market cap | N/A |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | N/A |
| 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 | 2.00 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | N/A |
| Quick ratio | N/A |