(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Oct 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $115.9 | $177.3 | $64.5 | $67 |
Short term investments | ||||
Net receivables | $569.9 | $533 | $526.7 | $585.8 |
Inventory | ||||
Total current assets | $760.1 | $798.6 | $690.9 | $742.1 |
Long term investments | ||||
Property, plant & equipment | $438.6 | $388.2 | $388.8 | $401.3 |
Goodwill & intangible assets | $2119.8 | $2128.4 | $2143.6 | $2153.7 |
Total noncurrent assets | $2603.1 | $2563 | $2572.6 | $2610.1 |
Total investments | ||||
Total assets | $3363.2 | $3361.6 | $3263.5 | $3352.2 |
Current liabilities | ||||
Accounts payable | $140.5 | $131.4 | $120.2 | $136.2 |
Deferred revenue | $94.6 | $103.5 | $90.9 | $68.2 |
Short long term debt | $25.3 | $25.3 | $27.2 | $27.3 |
Total current liabilities | $524.6 | $477.2 | $421.2 | $466.7 |
Long term debt | $871 | $945.6 | $945 | $953.2 |
Total noncurrent liabilities | $1067.7 | $1133.4 | $1127.1 | $1144 |
Total debt | $896.3 | $970.9 | $972.2 | $980.5 |
Total liabilities | $1592.3 | $1610.6 | $1548.3 | $1610.7 |
Shareholders' equity | ||||
Retained earnings | -$94.5 | -$118 | -$151.7 | -$135.3 |
Other shareholder equity | $10.7 | $10.3 | $4.2 | $17.1 |
Total shareholder equity | $1263.8 | $1243.9 | $1208.1 | $1243.3 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $67 | $20.1 | $123.7 | $157.1 |
Short term investments | ||||
Net receivables | $585.8 | $527.8 | $490.1 | $413.8 |
Inventory | $6.5 | |||
Total current assets | $742.1 | $677.1 | $710.8 | $633.1 |
Long term investments | ||||
Property, plant & equipment | $401.3 | $409.9 | $333.9 | $310.3 |
Goodwill & intangible assets | $2153.7 | $2183.1 | $2148.4 | $2080.6 |
Total noncurrent assets | $2610.1 | $2628.4 | $2526.8 | $2437.9 |
Total investments | ||||
Total assets | $3352.2 | $3305.5 | $3237.6 | $3071 |
Current liabilities | ||||
Accounts payable | $136.2 | $151.2 | $144.4 | $116.8 |
Deferred revenue | $68.2 | $59.3 | $48.2 | $57.1 |
Short long term debt | $27.3 | $38.8 | $32.4 | $30.6 |
Total current liabilities | $466.7 | $488.4 | $496.1 | $450.1 |
Long term debt | $953.2 | $1392 | $1184.8 | $1175 |
Total noncurrent liabilities | $1144 | $1600.3 | $1398.8 | $1349.4 |
Total debt | $980.5 | $1430.8 | $1217.2 | $1205.6 |
Total liabilities | $1610.7 | $2088.7 | $1894.9 | $1799.5 |
Shareholders' equity | ||||
Retained earnings | -$135.3 | -$127.6 | -$141.6 | -$187.9 |
Other shareholder equity | $17.1 | $2 | -$1.5 | -$6.9 |
Total shareholder equity | $1243.3 | $1216.8 | $1342.7 | $1271.5 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Oct 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $738.8 | $672.9 | $626.7 | |
Cost of revenue | $561.2 | $520.9 | $492.9 | |
Gross Profit | $177.6 | $152 | $133.8 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $120.1 | $125 | $129.9 | |
Total operating expenses | $128.7 | $133.7 | $140 | |
Operating income | $48.9 | $18.3 | -$6.2 | |
Income from continuing operations | ||||
EBIT | $48.5 | $63 | -$5 | |
Income tax expense | $9.9 | $13.3 | -$5.7 | |
Interest expense | $15.1 | $16 | $17.1 | |
Net income | ||||
Net income | $23.5 | $33.7 | -$16.4 | |
Income (for common shares) | $14.6 | $24.8 | -$25.3 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2816 | $2774.6 | $2553.6 | $2346 |
Cost of revenue | $2137.1 | $2099.8 | $1902.8 | $1750.7 |
Gross Profit | $678.9 | $674.8 | $650.8 | $595.3 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $533.4 | $534.9 | $508 | $527.4 |
Total operating expenses | $577.9 | $586.4 | $560.3 | $583.2 |
Operating income | $101 | $88.4 | $90.5 | $12.1 |
Income from continuing operations | ||||
EBIT | $94.3 | $72.9 | $93.2 | $13.4 |
Income tax expense | $4.6 | $5.6 | $4.6 | -$9.6 |
Interest expense | $97.4 | $53.3 | $42.3 | $64.6 |
Net income | ||||
Net income | -$7.7 | $14 | $46.3 | -$41.6 |
Income (for common shares) | -$10.9 | $14 | $46.3 | -$41.6 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | $23.5 | $33.7 | -$16.4 | $16.4 |
Operating activities | ||||
Depreciation | $36.7 | $34.8 | $35.7 | $35.1 |
Business acquisitions & disposals | $51.6 | |||
Stock-based compensation | $5.1 | $4.9 | $5.1 | $6.4 |
Total cash flows from operations | $42.6 | $83.3 | $26.2 | $40.6 |
Investing activities | ||||
Capital expenditures | -$11.8 | -$11.2 | -$8.9 | $1.4 |
Investments | ||||
Total cash flows from investing | -$9.4 | $40.9 | -$8.6 | $1.6 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.1 | $0.4 | -$2.3 | -$0.7 |
Net borrowings | -$85.6 | -$8 | -$16.9 | -$475.5 |
Total cash flows from financing | -$94.6 | -$11.4 | -$20.1 | $15.2 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$61.4 | $112.8 | -$2.5 | $57.4 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$7.7 | $14 | $46.3 | -$41.6 |
Operating activities | ||||
Depreciation | $149.7 | $150.4 | $137 | $136.3 |
Business acquisitions & disposals | -$13.8 | -$93.1 | -$107.7 | -$61.8 |
Stock-based compensation | $22.1 | $18.9 | $19.7 | $23.6 |
Total cash flows from operations | $129.9 | $106.9 | $148.4 | $245.1 |
Investing activities | ||||
Capital expenditures | -$49.7 | -$100.2 | -$51.7 | -$47.9 |
Investments | ||||
Total cash flows from investing | -$61.4 | -$193.7 | -$158.7 | -$108.8 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$1 | -$162.2 | -$0.1 | $0.3 |
Net borrowings | -$493.4 | $159.5 | -$21 | -$20.3 |
Total cash flows from financing | -$21.6 | -$16.8 | -$23.1 | -$18.3 |
Effect of exchange rate | ||||
Change in cash and equivalents | $46.9 | -$103.6 | -$33.4 | $118 |
Market cap | $1.58B |
---|---|
Enterprise value | $2.36B |
Shares outstanding | 94.60M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | -3.55% |
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 | 1.26 |
Book/Share | 13.25 |
Cash/Share | 1.23 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 1.30 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.45 |
Quick ratio | 1.45 |