| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $162.3 | $168.96 | $221.68 | |
| Short term investments | ||||
| Net receivables | $76.95 | $70.25 | $81.15 | $76.96 |
| Inventory | ||||
| Total current assets | $174.28 | $232.56 | $250.11 | $298.64 |
| Long term investments | ||||
| Property, plant & equipment | ||||
| Goodwill & intangible assets | ||||
| Total noncurrent assets | ||||
| Total investments | $12788.24 | $12200.38 | $12543.34 | |
| Total assets | $13702.38 | $13131.88 | $12546.57 | $12929 |
| Current liabilities | ||||
| Accounts payable | $141.54 | $477.48 | $16.47 | $168.25 |
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $3444.04 | $3277.08 | $2491.48 | $2693.19 |
| Long term debt | $7521.02 | $7213.54 | $7409.51 | $7676.89 |
| Total noncurrent liabilities | ||||
| Total debt | $9912.83 | $9794.18 | $10109.01 | |
| Total liabilities | $10965.06 | $10490.61 | $9900.99 | $10370.08 |
| Shareholders' equity | ||||
| Retained earnings | -$1826.27 | -$1909.55 | -$1914.15 | -$1998.06 |
| Other shareholder equity | $183.65 | $174.1 | $185.45 | $185.67 |
| Total shareholder equity | $2641.27 | $2645.59 | $2558.92 | |
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $221.68 | $264.6 | $385.74 | $269.09 |
| Short term investments | ||||
| Net receivables | $76.96 | $61.77 | $69.51 | $81.16 |
| Inventory | ||||
| Total current assets | $298.64 | $326.37 | $455.25 | $13504.25 |
| Long term investments | $3981.82 | |||
| Property, plant & equipment | ||||
| Goodwill & intangible assets | ||||
| Total noncurrent assets | ||||
| Total investments | $12543.34 | $12937.66 | $14893.83 | $17093.95 |
| Total assets | $12929 | $13401.99 | $15407.4 | $17523.02 |
| Current liabilities | ||||
| Accounts payable | $168.25 | $25.9 | $488.99 | $111.89 |
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $2693.19 | $3555.9 | $3857.17 | $5678.83 |
| Long term debt | $7676.89 | $7179.28 | $7814.04 | $8876.73 |
| Total noncurrent liabilities | ||||
| Total debt | $10109.01 | $10614.05 | $11075.66 | $13513.58 |
| Total liabilities | $10370.08 | $10735.19 | $11671.21 | $13743.63 |
| Shareholders' equity | ||||
| Retained earnings | -$1998.06 | -$1883.62 | -$1030.65 | -$1319.42 |
| Other shareholder equity | $185.67 | $229.34 | $405.05 | $558.1 |
| Total shareholder equity | $2558.92 | $2666.8 | $3736.19 | $3779.39 |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $84.82 | $154.82 | $187.45 | |
| Cost of revenue | ||||
| Gross Profit | $84.82 | $154.82 | $53.24 | |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $13.29 | $14.93 | ||
| Total operating expenses | $20.76 | $22.66 | $15.48 | |
| Operating income | $64.06 | $132.16 | ||
| Income from continuing operations | ||||
| EBIT | $56.7 | $129.46 | ||
| Income tax expense | $0.03 | $0.01 | $0 | |
| Interest expense | -$4.75 | |||
| Net income | ||||
| Net income | $56.66 | $129.45 | $12.11 | |
| Income (for common shares) | $33.91 | $111.02 | ||
| (in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $741.67 | -$375.06 | $810.07 | $212.06 |
| Cost of revenue | ||||
| Gross Profit | $199.5 | -$375.06 | $810.07 | $212.06 |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $72.03 | $69.07 | $70.16 | |
| Total operating expenses | $82.44 | $124.18 | $135.48 | $122.69 |
| Operating income | -$499.25 | $674.59 | $89.37 | |
| Income from continuing operations | ||||
| EBIT | -$513.32 | $674.52 | $89.01 | |
| Income tax expense | $0.1 | -$0.25 | $4.41 | $0.16 |
| Interest expense | $5.26 | |||
| Net income | ||||
| Net income | $52.35 | -$513.07 | $670.11 | $88.85 |
| Income (for common shares) | -$586.83 | $596.35 | $15.1 | |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
|---|---|---|---|---|
| Net income | $56.66 | $129.45 | $30.54 | |
| Operating activities | ||||
| Depreciation | ||||
| Business acquisitions & disposals | ||||
| Stock-based compensation | $2.43 | $2.98 | $3.11 | |
| Total cash flows from operations | $69.03 | $57.27 | $31.33 | |
| Investing activities | ||||
| Capital expenditures | ||||
| Investments | -$113.54 | $248.34 | $376.79 | |
| Total cash flows from investing | -$511.43 | -$113.54 | $248.34 | $376.79 |
| Financing activities | ||||
| Dividends paid | -$171.38 | -$26.81 | -$42.74 | |
| Sale and purchase of stock | $73.78 | |||
| Net borrowings | $83.52 | -$313.08 | -$356.05 | |
| Total cash flows from financing | $219.35 | $128.77 | -$358.34 | -$325.02 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | -$124.36 | $83.09 | ||
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | $126.1 | -$513.07 | $670.11 | $88.85 |
| Operating activities | ||||
| Depreciation | ||||
| Business acquisitions & disposals | ||||
| Stock-based compensation | $9.55 | $8.18 | $6.51 | $5.02 |
| Total cash flows from operations | $213.27 | $325.72 | $519.18 | $257.9 |
| Investing activities | ||||
| Capital expenditures | ||||
| Investments | $551.75 | $509.84 | $2548.24 | $8330.4 |
| Total cash flows from investing | $551.75 | $509.84 | $2548.24 | $8330.4 |
| Financing activities | ||||
| Dividends paid | -$195.22 | -$287.75 | -$298.64 | -$322.63 |
| Sale and purchase of stock | $40.68 | -$48.89 | -$1.83 | -$22.07 |
| Net borrowings | -$598.08 | -$546.31 | -$2355.59 | -$7976.9 |
| Total cash flows from financing | -$807.94 | -$956.7 | -$2950.77 | -$8429.09 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | -$42.92 | -$121.14 | $116.65 | $159.21 |
| Market cap | $1.05B |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 80.88M |
| 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 | 4.05 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | 0.05 |
| Quick ratio | N/A |