(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $57.02 | $85.87 | $53.48 | $97.29 |
Short term investments | ||||
Net receivables | $8.32 | $0.81 | $0.17 | $0.16 |
Inventory | ||||
Total current assets | $66.21 | $88.94 | $55.41 | $102.82 |
Long term investments | ||||
Property, plant & equipment | ||||
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $7718.24 | $7806.71 | $7631.85 | |
Total assets | $7592.7 | $7857.09 | $7905.79 | $7781.21 |
Current liabilities | ||||
Accounts payable | $143.51 | $74.33 | $70.84 | $67.65 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $195.61 | $125.02 | $120.03 | $126.53 |
Long term debt | $2273.72 | $2433.91 | $2483.62 | $2469.7 |
Total noncurrent liabilities | ||||
Total debt | $2433.91 | $2483.62 | $2469.7 | |
Total liabilities | $2469.59 | $2559.17 | $2603.81 | $2596.82 |
Shareholders' equity | ||||
Retained earnings | -$739.73 | -$497.3 | -$456.85 | -$496.06 |
Other shareholder equity | ||||
Total shareholder equity | $3711.73 | $3742.22 | $3683.65 |
(in millions $) | 31 Dec 2024 | 31 Jan 2024 | 30 Jul 2022 | 31 Dec 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $85.87 | $95.65 | $35.36 | $63.61 |
Short term investments | ||||
Net receivables | $0.81 | $0.62 | $0.74 | $12.55 |
Inventory | ||||
Total current assets | $88.94 | $98.47 | $37.19 | $90.17 |
Long term investments | ||||
Property, plant & equipment | ||||
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $7718.24 | $7724.93 | $7602.51 | $6201.78 |
Total assets | $7857.09 | $7861.67 | $7663.42 | $6303.09 |
Current liabilities | ||||
Accounts payable | $74.33 | $65.97 | $60.38 | $68.3 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $125.02 | $124.62 | $114.02 | $124.12 |
Long term debt | $2433.91 | $2584.85 | $2737.28 | $1969.87 |
Total noncurrent liabilities | $2233.45 | |||
Total debt | $2433.91 | $2584.85 | $2737.28 | $2232.97 |
Total liabilities | $2559.17 | $2710.99 | $2852.22 | $2357.57 |
Shareholders' equity | ||||
Retained earnings | -$497.3 | -$391.32 | $68.36 | -$232.66 |
Other shareholder equity | $137.04 | |||
Total shareholder equity | $3711.73 | $3732.66 | $4119.12 | $3945.52 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $196.31 | $212.26 | ||
Cost of revenue | $58.62 | |||
Gross Profit | $103 | $153.64 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $5.24 | |||
Total operating expenses | $13.12 | $10.95 | ||
Operating income | $142.69 | |||
Income from continuing operations | ||||
EBIT | $69.32 | |||
Income tax expense | ||||
Interest expense | -$224.14 | $39.77 | ||
Net income | ||||
Net income | -$165.07 | $29.56 | ||
Income (for common shares) | -$9.05 |
(in millions $) | 31 Dec 2024 | 31 Jan 2024 | 30 Jul 2022 | 31 Dec 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $861.66 | $710.9 | $631.97 | |
Cost of revenue | $237.55 | $185.85 | ||
Gross Profit | $624.11 | $373.63 | $446.12 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $18.25 | $15.5 | ||
Total operating expenses | $44.03 | $29.73 | $29.76 | |
Operating income | $580.08 | $416.36 | ||
Income from continuing operations | ||||
EBIT | $423.08 | $1094.42 | ||
Income tax expense | ||||
Interest expense | $160.25 | $248.84 | $130.62 | |
Net income | ||||
Net income | $262.83 | $582.58 | $963.81 | |
Income (for common shares) | $147.42 | $962.1 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $29.56 | $144.36 | -$27.74 | |
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $127.76 | -$22.26 | $79.4 | |
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | ||||
Financing activities | ||||
Dividends paid | -$93.2 | -$91.05 | -$95.89 | -$80.55 |
Sale and purchase of stock | ||||
Net borrowings | -$50.51 | $13.03 | -$18.8 | |
Total cash flows from financing | -$202.58 | -$95.37 | -$21.55 | -$51.02 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$28.85 | $32.39 | -$43.81 | $28.38 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Net income | $262.83 | -$101.64 | $582.58 | $963.81 |
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $279.98 | -$220.85 | -$795.34 | $31.02 |
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | ||||
Financing activities | ||||
Dividends paid | -$360.29 | -$299.14 | -$270.3 | -$195.57 |
Sale and purchase of stock | ||||
Net borrowings | -$155.22 | -$158.94 | $494.99 | $77.87 |
Total cash flows from financing | -$289.76 | $281.13 | $767.09 | -$11.97 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$9.77 | $60.28 | -$28.25 | $19.05 |
Market cap | $1.61B |
---|---|
Enterprise value | N/A |
Shares outstanding | 433.56M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | -16.90% |
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 | 0.13 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 0.69 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.34 |
Quick ratio | N/A |