(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $99.11 | $95.61 | $114.58 | $151.07 |
Short term investments | ||||
Net receivables | $614.69 | $692.55 | $674.88 | $545.79 |
Inventory | $581.38 | $576.47 | $550.56 | $529.04 |
Total current assets | $1377.86 | $1456.08 | $1421.79 | $1307.33 |
Long term investments | ||||
Property, plant & equipment | $550.14 | $560.8 | $571.27 | $578.38 |
Goodwill & intangible assets | $1489.05 | $1581.16 | $1614.58 | $1654.47 |
Total noncurrent assets | $2094.71 | $2231 | $2279.1 | $2319.28 |
Total investments | ||||
Total assets | $3472.57 | $3687.08 | $3700.89 | $3626.61 |
Current liabilities | ||||
Accounts payable | $546.44 | $569.29 | $521.84 | $478.63 |
Deferred revenue | ||||
Short long term debt | $227.62 | $122.51 | $166.48 | $145.22 |
Total current liabilities | $846.6 | $760.6 | $777.35 | $703.71 |
Long term debt | $2522.9 | $2682.18 | $2692.26 | $2708.04 |
Total noncurrent liabilities | $2605.96 | $2772.24 | $2772.77 | $2788.23 |
Total debt | $2750.52 | $2804.69 | $2858.73 | $2853.26 |
Total liabilities | $3452.56 | $3532.84 | $3550.12 | $3491.94 |
Shareholders' equity | ||||
Retained earnings | -$490.18 | -$391.53 | -$401.21 | -$413.13 |
Other shareholder equity | -$32.35 | $3.87 | $8.08 | $3.76 |
Total shareholder equity | $19.78 | $330.86 | $318.17 | $294.41 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $99.11 | $35.23 | $256.74 | $347.12 |
Short term investments | $1.7 | |||
Net receivables | $614.69 | $796.91 | $663.76 | $640.3 |
Inventory | $581.38 | $530.74 | $489.39 | $490.65 |
Total current assets | $1377.86 | $1411.82 | $1520.11 | $1551.54 |
Long term investments | ||||
Property, plant & equipment | $550.14 | $589.36 | $639 | $595.17 |
Goodwill & intangible assets | $1489.05 | $1694.95 | $1759.94 | $1827.44 |
Total noncurrent assets | $2094.71 | $2387.52 | $2419.56 | $2454.49 |
Total investments | ||||
Total assets | $3472.57 | $3799.34 | $3939.66 | $4006.03 |
Current liabilities | ||||
Accounts payable | $546.44 | $165.98 | $592.96 | $615.25 |
Deferred revenue | ||||
Short long term debt | $227.62 | $104.64 | $46.04 | $55.68 |
Total current liabilities | $846.6 | $752.8 | $677.24 | $676.9 |
Long term debt | $2522.9 | $2692.46 | $2830.02 | $2885.13 |
Total noncurrent liabilities | $2605.96 | $2862.56 | $2895.45 | $2984.2 |
Total debt | $2750.52 | $2845.14 | $2876.06 | $2940.81 |
Total liabilities | $3452.56 | $3500.92 | $3572.69 | $3661.1 |
Shareholders' equity | ||||
Retained earnings | -$490.18 | -$406.18 | -$276.2 | -$286.82 |
Other shareholder equity | -$32.35 | $9.94 | -$24.83 | -$41.32 |
Total shareholder equity | $19.78 | $298.42 | $360.34 | $303.27 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 1 May 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $616.98 | $620.04 | $599.05 | |
Cost of revenue | $427.15 | $387.51 | $379.02 | |
Gross Profit | $189.83 | $232.53 | $220.02 | |
Operating activities | ||||
Research & development | $46.09 | $41.38 | $37.8 | |
Selling, general & administrative | $109 | $113.01 | $105.57 | |
Total operating expenses | $189.34 | $153.76 | $146.3 | |
Operating income | $0.48 | $78.77 | $73.72 | |
Income from continuing operations | ||||
EBIT | -$29.22 | $58.52 | $62.75 | |
Income tax expense | $9.88 | -$2.08 | -$0.02 | |
Interest expense | $59.55 | $50.91 | $50.86 | |
Net income | ||||
Net income | -$98.65 | $9.68 | $11.92 | |
Income (for common shares) | -$98.65 | $9.68 | $11.92 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2393.61 | $2212.3 | $2093.67 | $1992.52 |
Cost of revenue | $1573.04 | $1427.6 | $1324.7 | $1364.13 |
Gross Profit | $820.57 | $784.71 | $768.97 | $628.39 |
Operating activities | ||||
Research & development | $163.95 | $195.69 | $201.85 | $179.93 |
Selling, general & administrative | $429.68 | $399.7 | $365.5 | $326.73 |
Total operating expenses | $630.69 | $880.82 | $616.06 | $537.24 |
Operating income | $189.88 | -$96.11 | $152.92 | $91.16 |
Income from continuing operations | ||||
EBIT | $135.09 | $35.05 | $158.15 | $132.7 |
Income tax expense | $8.45 | $6.66 | $11.2 | -$104.36 |
Interest expense | $210.63 | $158.38 | $136.32 | $146 |
Net income | ||||
Net income | -$83.99 | -$129.99 | $10.62 | $91.06 |
Income (for common shares) | -$83.99 | -$129.99 | $10.62 | $91.06 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | -$98.65 | $9.68 | $11.92 | -$6.94 |
Operating activities | ||||
Depreciation | $56.93 | $57.21 | $57.11 | $58.15 |
Business acquisitions & disposals | ||||
Stock-based compensation | $5.97 | $6.69 | $6.56 | $7.6 |
Total cash flows from operations | $135.82 | $81.39 | -$11.35 | $139.71 |
Investing activities | ||||
Capital expenditures | -$11.79 | -$12.48 | -$11.13 | -$11.4 |
Investments | ||||
Total cash flows from investing | -$31.69 | -$13.48 | -$12.28 | -$11.74 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.04 | $0.41 | ||
Net borrowings | $64.16 | -$53.94 | $5.09 | $7.34 |
Total cash flows from financing | -$100.83 | -$86.58 | -$12.26 | -$12.9 |
Effect of exchange rate | $0.2 | -$0.3 | -$0.6 | $0.77 |
Change in cash and equivalents | $3.5 | -$18.98 | -$36.49 | $115.84 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$83.99 | -$129.99 | $10.62 | $91.06 |
Operating activities | ||||
Depreciation | $229.4 | $240.18 | $233.41 | $235.39 |
Business acquisitions & disposals | -$84.71 | -$146.54 | -$251.36 | |
Stock-based compensation | $26.82 | $31.85 | $28.41 | $20.75 |
Total cash flows from operations | $345.58 | $65.1 | $241.82 | $379 |
Investing activities | ||||
Capital expenditures | -$46.8 | -$48.8 | -$50.94 | -$61.84 |
Investments | ||||
Total cash flows from investing | -$69.19 | -$174.31 | -$194.18 | -$317.55 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.45 | $0.66 | $0.85 | $0.32 |
Net borrowings | $22.65 | -$38.27 | -$79.18 | $138.89 |
Total cash flows from financing | -$212.57 | -$106.62 | -$138.12 | $131.81 |
Effect of exchange rate | $0.07 | -$5.68 | $0.1 | $1.04 |
Change in cash and equivalents | $63.88 | -$221.51 | -$90.38 | $194.3 |
Market cap | $3.05B |
---|---|
Enterprise value | $5.71B |
Shares outstanding | 458.68M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | 1.18% |
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 | 58.60 |
Book/Share | 0.11 |
Cash/Share | 0.22 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 174.54 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.63 |
Quick ratio | 0.94 |