(in millions $) | 31 Jan 2024 | 30 Sep 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $104.2 | $141.2 | $154 | $119.3 |
Short term investments | ||||
Net receivables | $611.6 | $535.9 | $532.3 | $514.5 |
Inventory | ||||
Total current assets | $841.8 | $813.7 | $824 | $761.7 |
Long term investments | ||||
Property, plant & equipment | $3509.5 | $3383.1 | $3268.4 | $3201 |
Goodwill & intangible assets | $1559.5 | $1557.7 | $1548.8 | $1557.9 |
Total noncurrent assets | $5260.6 | $5150.6 | $5036.9 | $4985.6 |
Total investments | ||||
Total assets | $6102.4 | $5964.3 | $5860.9 | $5747.3 |
Current liabilities | ||||
Accounts payable | $170 | $165.4 | $155.8 | $141.1 |
Deferred revenue | ||||
Short long term debt | $48.9 | $48.8 | $48.9 | $52.3 |
Total current liabilities | $656.4 | $639.2 | $655 | $592.1 |
Long term debt | $2883.9 | $2876.6 | $2889.9 | $2921.7 |
Total noncurrent liabilities | $3148.8 | $3177.4 | $3188.2 | $3229.5 |
Total debt | $2932.8 | $2925.4 | $2938.8 | $2974 |
Total liabilities | $3805.2 | $3816.6 | $3843.2 | $3821.6 |
Shareholders' equity | ||||
Retained earnings | $406.5 | $334.3 | $264.6 | $188.3 |
Other shareholder equity | $1475.3 | |||
Total shareholder equity | $1647.5 | $1560.4 | $1475.3 | $1383.5 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $104.2 | $53.4 | $119.9 | $289.4 |
Short term investments | ||||
Net receivables | $611.6 | $536.8 | $680.3 | $572.8 |
Inventory | ||||
Total current assets | $841.8 | $717.2 | $921.4 | $948.6 |
Long term investments | ||||
Property, plant & equipment | $3509.5 | $3151.7 | $2843.6 | $2452.3 |
Goodwill & intangible assets | $1559.5 | $1545.5 | $2845.4 | $2750 |
Total noncurrent assets | $5260.6 | $4919.3 | $5943.5 | $5497.3 |
Total investments | ||||
Total assets | $6102.4 | $5636.5 | $6864.9 | $6445.9 |
Current liabilities | ||||
Accounts payable | $170 | $132.9 | $137.6 | $115 |
Deferred revenue | ||||
Short long term debt | $48.9 | $50.8 | $81.2 | $83.1 |
Total current liabilities | $656.4 | $575.9 | $748.8 | $717.3 |
Long term debt | $2883.9 | $2741.8 | $3457 | $3460.2 |
Total noncurrent liabilities | $3148.8 | $3234.3 | $3759.1 | $3758.6 |
Total debt | $2932.8 | $2992.3 | $3538.2 | $3543.3 |
Total liabilities | $3805.2 | $4326.2 | $4507.9 | $4475.9 |
Shareholders' equity | ||||
Retained earnings | $406.5 | $115.7 | $141.8 | -$242.3 |
Other shareholder equity | $487.9 | $381.6 | ||
Total shareholder equity | $1647.5 | $1310.3 | $1911.3 | $1588 |
(in millions $) | 31 Jan 2024 | 30 Sep 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1206.9 | |||
Cost of revenue | $910.4 | |||
Gross Profit | $296.5 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $49.8 | |||
Total operating expenses | $117.1 | |||
Operating income | $179.4 | |||
Income from continuing operations | ||||
EBIT | $179.6 | |||
Income tax expense | $30.3 | |||
Interest expense | $35.9 | |||
Net income | ||||
Net income | $113.4 | |||
Income (for common shares) | $113.4 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $4801.2 | $4348.6 | $4644.4 | |
Cost of revenue | $3593.8 | $3320.5 | ||
Gross Profit | $1207.4 | $1028.1 | $4644.4 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $201.7 | $154.3 | $2837.5 | |
Total operating expenses | $475.6 | $397.9 | $3999.4 | |
Operating income | $731.8 | $630.2 | $645 | |
Income from continuing operations | ||||
EBIT | $738.7 | $641.7 | $656.8 | |
Income tax expense | $132.2 | $100.1 | $103.8 | |
Interest expense | $143.5 | $175.7 | $184.2 | |
Net income | ||||
Net income | $463 | $365.9 | $368.8 | |
Income (for common shares) | $463 | $365.9 | $368.8 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | $119.1 | $113.4 | $117.2 | $113.3 |
Operating activities | ||||
Depreciation | $70.1 | $67.3 | $72.6 | $63.9 |
Business acquisitions & disposals | ||||
Stock-based compensation | $13.4 | $13.7 | $15.6 | $7.9 |
Total cash flows from operations | $201 | $215.2 | $206.7 | $227.9 |
Investing activities | ||||
Capital expenditures | -$222.6 | -$146.7 | -$117.2 | -$96.6 |
Investments | -$1.9 | -$21.1 | ||
Total cash flows from investing | -$208.1 | -$162.2 | -$128.5 | -$104 |
Financing activities | ||||
Dividends paid | -$14.9 | -$15 | -$14.9 | -$15.6 |
Sale and purchase of stock | ||||
Net borrowings | -$6.1 | -$27 | -$34.6 | -$15.6 |
Total cash flows from financing | -$29.9 | -$65.8 | -$43.5 | -$58 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$37 | -$12.8 | $34.7 | $65.9 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $463 | $365.9 | $517.2 | $368.8 |
Operating activities | ||||
Depreciation | $273.9 | $243.6 | $256.6 | $243 |
Business acquisitions & disposals | -$118.6 | -$1.1 | ||
Stock-based compensation | $50.6 | $29.2 | $32.8 | $29.5 |
Total cash flows from operations | $850.8 | $705.8 | $715.8 | $704.7 |
Investing activities | ||||
Capital expenditures | -$583.1 | -$574 | -$544.7 | -$404.7 |
Investments | -$23 | -$35.2 | -$9 | $3.9 |
Total cash flows from investing | -$602.8 | -$627 | -$666.3 | -$407.5 |
Financing activities | ||||
Dividends paid | -$60.4 | -$99 | -$112.4 | -$111.9 |
Sale and purchase of stock | -$6.1 | |||
Net borrowings | -$83.3 | -$498.2 | -$66.3 | $206.7 |
Total cash flows from financing | -$197.2 | -$145.7 | -$240.1 | -$145.9 |
Effect of exchange rate | ||||
Change in cash and equivalents | $50.8 | -$66.9 | -$190.6 | $151.3 |
Market cap | $8.05B |
---|---|
Enterprise value | $10.88B |
Shares outstanding | 100.25M |
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 | 4.89 |
Book/Share | 16.43 |
Cash/Share | 1.04 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 2.31 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.28 |
Quick ratio | 1.28 |