(in millions $) | 30 Jul 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $61.61 | $52.32 | $52.36 | $76.6 |
Short term investments | ||||
Net receivables | $38.21 | $38.53 | $30.83 | |
Inventory | ||||
Total current assets | $61.61 | $52.32 | $52.36 | $76.6 |
Long term investments | ||||
Property, plant & equipment | ||||
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $3440.61 | $3414.33 | $3438.7 | |
Total assets | $3629.32 | $3547.2 | $3522.82 | $3558.27 |
Current liabilities | ||||
Accounts payable | $70.06 | $71.05 | $64.62 | |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $89.3 | $84.21 | $93.47 | $79.1 |
Long term debt | $1943.59 | $1830.81 | $1826.79 | $1878.2 |
Total noncurrent liabilities | ||||
Total debt | $1830.81 | $1826.79 | $1878.2 | |
Total liabilities | $2033.43 | $1915.6 | $1920.99 | $1957.7 |
Shareholders' equity | ||||
Retained earnings | -$339.32 | -$232.57 | -$224.58 | -$208.7 |
Other shareholder equity | -$1.42 | -$1.42 | -$1.4 | |
Total shareholder equity | $1631.61 | $1601.83 | $1600.58 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $52.36 | $39.6 | $33.76 | $32.14 |
Short term investments | ||||
Net receivables | $38.53 | $31.78 | $23.37 | $24.19 |
Inventory | ||||
Total current assets | $52.36 | $39.6 | $33.85 | $67.68 |
Long term investments | ||||
Property, plant & equipment | ||||
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | $3414.33 | $3506.22 | $3478.44 | $3242.77 |
Total assets | $3522.82 | $3591.31 | $3550.99 | $3312.36 |
Current liabilities | ||||
Accounts payable | $71.05 | $55.35 | $54.95 | $54.3 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $93.47 | $75.77 | $75.16 | $70.16 |
Long term debt | $1826.79 | $2012.66 | $1861.43 | $1627.06 |
Total noncurrent liabilities | $1627.06 | |||
Total debt | $1826.79 | $2012.66 | $1861.43 | $1627.06 |
Total liabilities | $1920.99 | $2088.92 | $1936.59 | $1697.22 |
Shareholders' equity | ||||
Retained earnings | -$224.58 | -$206.2 | -$55.02 | -$5.35 |
Other shareholder equity | -$1.42 | -$1.42 | -$1.42 | -$1.42 |
Total shareholder equity | $1601.83 | $1502.39 | $1614.4 | $1615.14 |
(in millions $) | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $111.54 | $115.37 | $120.06 | $112.08 |
Cost of revenue | $19.61 | $21.75 | $15.11 | $16.81 |
Gross Profit | $91.93 | $93.62 | $104.95 | $95.28 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $2.38 | $2.04 | $2.32 | $2.12 |
Total operating expenses | $2.38 | $2.04 | $2.32 | $2.12 |
Operating income | $89.55 | $91.58 | $102.63 | $93.15 |
Income from continuing operations | ||||
EBIT | $71.14 | $80.33 | $81.27 | $94.32 |
Income tax expense | $1.08 | $1.69 | $1.5 | $0.88 |
Interest expense | $27.61 | $28.09 | $28.17 | $27.77 |
Net income | ||||
Net income | $42.45 | $50.55 | $51.59 | $65.66 |
Income (for common shares) | $42.45 | $50.55 | $51.59 | $65.66 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $454.91 | $357.45 | $346.98 | $172.96 |
Cost of revenue | $82.9 | $36.3 | $41.73 | $15.71 |
Gross Profit | $372.01 | $321.16 | $305.25 | $157.25 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $8.63 | $8.67 | $7.6 | $6.03 |
Total operating expenses | $8.63 | $8.67 | $7.6 | $6.03 |
Operating income | $363.38 | $312.49 | $297.65 | $151.22 |
Income from continuing operations | ||||
EBIT | $312.02 | $138.92 | $252.7 | $217.44 |
Income tax expense | $4.84 | $4.45 | $1.28 | $1.43 |
Interest expense | $111.3 | $79.46 | $58.99 | $39.9 |
Net income | ||||
Net income | $195.87 | $55 | $192.43 | $176.11 |
Income (for common shares) | $195.87 | $55 | $192.43 | $176.11 |
(in millions $) | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 |
---|---|---|---|---|
Net income | $42.45 | $50.55 | $51.59 | $65.66 |
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $7.04 | $82.79 | $159.74 | $25.89 |
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | ||||
Financing activities | ||||
Dividends paid | -$47.56 | -$49.3 | -$47.81 | -$49.26 |
Sale and purchase of stock | $36.57 | |||
Net borrowings | $11.58 | -$52.24 | -$77.64 | $18.78 |
Total cash flows from financing | -$7.01 | -$107.16 | -$125.48 | -$30.65 |
Effect of exchange rate | -$0.07 | $0.13 | -$0.07 | -$0 |
Change in cash and equivalents | $0.03 | -$24.36 | $34.26 | -$4.76 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $195.87 | $55 | $192.43 | $176.11 |
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $300.69 | $27.44 | -$29.86 | $165.78 |
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | ||||
Financing activities | ||||
Dividends paid | -$190.96 | -$180 | -$193.04 | -$145.6 |
Sale and purchase of stock | $98.08 | $14.01 | ||
Net borrowings | -$189.16 | $147.68 | $229.34 | $27.27 |
Total cash flows from financing | -$287.99 | -$21.75 | $31.69 | -$143.11 |
Effect of exchange rate | $0.06 | $0.15 | -$0.21 | $0.06 |
Change in cash and equivalents | $12.7 | $5.69 | $1.84 | $22.67 |
Market cap | $1.62B |
---|---|
Enterprise value | N/A |
Shares outstanding | 116.74M |
Revenue | $459.05M |
---|---|
EBITDA | $327.06M |
EBIT | $327.06M |
Net Income | $210.26M |
Revenue Q/Q | 3.85% |
Revenue Y/Y | N/A |
P/E ratio | 7.69 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 3.52 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | 0.53 |
EPS | $1.80 |
---|---|
ROA | 5.90% |
ROE | N/A |
Debt/Equity | 1.20 |
---|---|
Net debt/EBITDA | 6.03 |
Current ratio | 0.69 |
Quick ratio | N/A |