(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $524.38 | $547.4 | $552.98 | |
Short term investments | ||||
Net receivables | $117.73 | $118.39 | $121.24 | $130.94 |
Inventory | ||||
Total current assets | $472.55 | $529.34 | $647.58 | $662.8 |
Long term investments | ||||
Property, plant & equipment | $642.25 | $640.61 | $645.98 | $650.72 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $1364.97 | $1480.75 | $1391.27 | $1403.68 |
Current liabilities | ||||
Accounts payable | $50.44 | $51.4 | $47.08 | $52.47 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $51.39 | $51.4 | $47.08 | $52.47 |
Long term debt | $987.98 | $1082.01 | $1092.95 | $1092.55 |
Total noncurrent liabilities | ||||
Total debt | $1082.01 | $1092.95 | $1092.55 | |
Total liabilities | $1174.28 | $1268.23 | $1161.14 | $1166.02 |
Shareholders' equity | ||||
Retained earnings | $144.23 | $160.65 | $175.36 | $182.34 |
Other shareholder equity | $6.89 | $12.3 | $15.66 | $16.2 |
Total shareholder equity | $212.52 | $230.14 | $237.66 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $552.98 | $214.48 | $483.5 | $449.88 |
Short term investments | ||||
Net receivables | $130.94 | $132.2 | $141.84 | $153.39 |
Inventory | ||||
Total current assets | $662.8 | $327.13 | $605.38 | $582.1 |
Long term investments | ||||
Property, plant & equipment | $650.72 | $706.83 | $698.87 | $720.92 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $266.96 | $6.02 | ||
Total assets | $1403.68 | $1397.78 | $1391.96 | $1404.14 |
Current liabilities | ||||
Accounts payable | $52.47 | $48.78 | $45.56 | $36.86 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $72.92 | $69.65 | $45.56 | $36.8 |
Long term debt | $1092.55 | $1091.05 | $1089.61 | $1156.17 |
Total noncurrent liabilities | ||||
Total debt | $1092.55 | $1091.05 | $1089.61 | $1156.17 |
Total liabilities | $1166.02 | $1161.28 | $1139.38 | $1200.91 |
Shareholders' equity | ||||
Retained earnings | $182.34 | $172.24 | $206.88 | $166.16 |
Other shareholder equity | $16.2 | $25.59 | $7.49 | -$0.71 |
Total shareholder equity | $237.66 | $236.5 | $252.59 | $203.23 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $55.67 | $53.39 | $61.4 | $62.94 |
Cost of revenue | $24.99 | $25.26 | $25.86 | |
Gross Profit | $28.62 | $28.4 | $36.13 | $37.08 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $2.16 | $1.48 | $1.5 | |
Total operating expenses | $8.79 | $10.86 | $10.95 | -$43.05 |
Operating income | $17.55 | $25.18 | $80.13 | |
Income from continuing operations | ||||
EBIT | $24.6 | $32.34 | $32.96 | |
Income tax expense | ||||
Interest expense | -$13.16 | $16.22 | $16.23 | $16.67 |
Net income | ||||
Net income | $6.68 | $8.38 | $16.11 | $16.29 |
Income (for common shares) | $8.38 | $16.11 | $16.29 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $224.96 | $205.81 | $206.15 | $199.14 |
Cost of revenue | $101.21 | $90.45 | $91.09 | $88.4 |
Gross Profit | $123.75 | $115.37 | $115.06 | $110.74 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $6.34 | $6.11 | $5.92 | $6.31 |
Total operating expenses | -$14.71 | $35.9 | -$31.09 | $38.66 |
Operating income | $138.47 | $79.47 | $146.15 | $72.08 |
Income from continuing operations | ||||
EBIT | $160.71 | $86.23 | $152.62 | $66.14 |
Income tax expense | ||||
Interest expense | $58.3 | $28.6 | $19.69 | $24.2 |
Net income | ||||
Net income | $102.41 | $57.63 | $132.93 | $41.94 |
Income (for common shares) | $102.41 | $57.63 | $132.93 | $41.94 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $8.38 | $16.11 | $16.29 | |
Operating activities | ||||
Depreciation | $9.2 | $9.92 | $9.83 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.45 | |||
Total cash flows from operations | $11.5 | $16.82 | $44.74 | |
Investing activities | ||||
Capital expenditures | -$3.71 | -$2.48 | -$0.89 | |
Investments | ||||
Total cash flows from investing | -$3.27 | -$0.3 | $0.69 | $2.27 |
Financing activities | ||||
Dividends paid | -$69.28 | -$23.09 | -$23.09 | -$23.09 |
Sale and purchase of stock | ||||
Net borrowings | -$11.13 | -$0.04 | ||
Total cash flows from financing | -$175.82 | -$34.22 | -$23.09 | -$23.12 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$155.8 | -$23.02 | -$5.58 | $23.9 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $102.41 | $57.63 | $132.93 | $41.94 |
Operating activities | ||||
Depreciation | $34.6 | $31.45 | $34.59 | $35.12 |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.45 | $0.45 | $0.45 | $0.6 |
Total cash flows from operations | $109.11 | $102.55 | $118.47 | $78.07 |
Investing activities | ||||
Capital expenditures | $63.14 | -$14.39 | $62.35 | -$32.46 |
Investments | $253.62 | -$264.88 | $13.11 | |
Total cash flows from investing | $321.81 | -$279.27 | $75.46 | -$32.46 |
Financing activities | ||||
Dividends paid | -$92.32 | -$92.26 | -$92.22 | -$92.17 |
Sale and purchase of stock | ||||
Net borrowings | -$0.1 | -$0.05 | -$68.07 | $182.46 |
Total cash flows from financing | -$92.42 | -$92.31 | -$160.29 | $90.29 |
Effect of exchange rate | ||||
Change in cash and equivalents | $338.5 | -$269.03 | $33.63 | $135.9 |
Market cap | $982.70M |
---|---|
Enterprise value | N/A |
Shares outstanding | 5.17M |
Revenue | $233.40M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $47.45M |
Revenue Q/Q | 0.47% |
Revenue Y/Y | 8.52% |
P/E ratio | 20.71 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 4.21 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | $9.17 |
---|---|
ROA | 3.37% |
ROE | N/A |
Debt/Equity | 4.91 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 9.20 |
Quick ratio | N/A |