(in millions $) | 30 Oct 2024 | 3 Mar 2024 | 28 Nov 2023 | 29 Aug 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $21.36 | $34.03 | ||
Short term investments | ||||
Net receivables | $140.4 | $166.61 | $143.01 | |
Inventory | $540.67 | $556.03 | $660.69 | |
Total current assets | $788.91 | $822.87 | $914.82 | |
Long term investments | ||||
Property, plant & equipment | $695.61 | $676.42 | $663.14 | |
Goodwill & intangible assets | $203.31 | $206.28 | ||
Total noncurrent assets | $1015.84 | $1004.02 | ||
Total investments | ||||
Total assets | $1804.75 | $1826.89 | $1903.96 | |
Current liabilities | ||||
Accounts payable | $251.91 | $257.22 | $350.02 | |
Deferred revenue | ||||
Short long term debt | $294.76 | $354.46 | ||
Total current liabilities | $742.96 | $827.92 | $956.37 | |
Long term debt | $453.1 | $431.47 | ||
Total noncurrent liabilities | $494.22 | $478.8 | ||
Total debt | $747.86 | $785.93 | ||
Total liabilities | $1244.12 | $1313.51 | $1438.97 | |
Shareholders' equity | ||||
Retained earnings | $356.99 | $312.56 | ||
Other shareholder equity | $560.63 | -$25.6 | -$25.53 | |
Total shareholder equity | $560.63 | $513.38 |
(in millions $) | 31 Dec 2023 | 28 Feb 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $21.36 | $33.7 | $30.11 | $88.3 |
Short term investments | ||||
Net receivables | $140.4 | $132.8 | $122.24 | $126.99 |
Inventory | $540.67 | $580.22 | $596.81 | $487.95 |
Total current assets | $788.91 | $831.46 | $836.48 | $782.56 |
Long term investments | ||||
Property, plant & equipment | $712.39 | $679.08 | $659.12 | $726.74 |
Goodwill & intangible assets | $203.31 | $215.39 | $227.5 | $240.07 |
Total noncurrent assets | $1015.84 | $1005.02 | $1007.45 | $1084.49 |
Total investments | ||||
Total assets | $1804.75 | $1836.47 | $1843.93 | $1867.05 |
Current liabilities | ||||
Accounts payable | $251.91 | $229.91 | $331.47 | $280.5 |
Deferred revenue | ||||
Short long term debt | $294.76 | $443.55 | $418.5 | $403.06 |
Total current liabilities | $742.96 | $911.2 | $1025.61 | $905.51 |
Long term debt | $453.1 | $444.07 | $452.91 | $717.79 |
Total noncurrent liabilities | $494.22 | $499.16 | $494.93 | $757.69 |
Total debt | $747.86 | $887.63 | $871.4 | $1120.85 |
Total liabilities | $1237.18 | $1415.79 | $1520.54 | $1663.2 |
Shareholders' equity | ||||
Retained earnings | $410.33 | $266.33 | $157.97 | $48.56 |
Other shareholder equity | -$34.5 | $420.68 | -$8.61 | -$9.14 |
Total shareholder equity | $560.63 | $420.68 | $318.57 | $200.25 |
(in millions $) | 30 Oct 2024 | 3 Mar 2024 | 28 Nov 2023 | 29 Aug 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $697.12 | $761.9 | $695.53 | |
Cost of revenue | ||||
Gross Profit | $305.73 | $340.37 | $314.17 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $272.83 | $273.48 | $262.45 | |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$27.47 | $14.47 | $11.83 | |
Interest expense | -$4.1 | -$4.49 | -$5.13 | |
Net income | ||||
Net income | $53.39 | $44.79 | $32.43 | |
Income (for common shares) |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2817.29 | $2968.14 | $2777.6 | $2117.07 |
Cost of revenue | $1554.34 | $1683.27 | $1550.29 | $1330.02 |
Gross Profit | $1262.96 | $1284.87 | $1227.32 | $787.05 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $1062.4 | $1067.64 | $1008.03 | $889.49 |
Total operating expenses | $1068.5 | $1070.55 | $1021.51 | $1272.71 |
Operating income | $194.46 | $214.33 | $205.81 | -$485.66 |
Income from continuing operations | ||||
EBIT | $200.22 | $229.34 | $219.03 | -$468.94 |
Income tax expense | $9.49 | $33.34 | $51.08 | -$78.12 |
Interest expense | $19.34 | $14.26 | $30.93 | $48.29 |
Net income | ||||
Net income | $171.39 | $181.74 | $137.02 | -$439.11 |
Income (for common shares) | $171.39 | $181.74 | $137.02 | -$439.11 |
(in millions $) | 3 Mar 2024 | 28 Nov 2023 | 29 Aug 2023 | 29 May 2023 |
---|---|---|---|---|
Net income | ||||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | ||||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$49.62 | -$37.38 | -$16.88 | -$6.55 |
Financing activities | ||||
Dividends paid | -$9.95 | -$7.48 | -$5 | -$2.48 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$162.99 | -$119.46 | -$94.95 | -$28.49 |
Effect of exchange rate | $0.12 | -$0.01 | $0.05 | -$0.01 |
Change in cash and equivalents | -$12.34 | $0.33 | $13.4 | $2.45 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $171.39 | $181.74 | $137.02 | -$439.11 |
Operating activities | ||||
Depreciation | $53.28 | $49.01 | $52.33 | $60.54 |
Business acquisitions & disposals | ||||
Stock-based compensation | $14.8 | $17.31 | $12.3 | $8.1 |
Total cash flows from operations | $200.15 | $125.88 | $168.44 | $126.35 |
Investing activities | ||||
Capital expenditures | -$49.62 | -$64.04 | -$24.14 | -$22.06 |
Investments | ||||
Total cash flows from investing | -$49.62 | -$64.04 | -$24.14 | -$22.06 |
Financing activities | ||||
Dividends paid | -$9.95 | -$10.18 | -$10.65 | -$10.76 |
Sale and purchase of stock | -$28.54 | -$68.61 | -$20.88 | -$24.48 |
Net borrowings | -$125.5 | $17.5 | -$161.19 | -$25 |
Total cash flows from financing | -$162.99 | -$58.15 | -$202.38 | -$61.31 |
Effect of exchange rate | $0.12 | -$0.1 | -$0.09 | $0.09 |
Change in cash and equivalents | -$12.34 | $3.58 | -$58.18 | $43.08 |
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 | 2.21 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |