(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $157.1 | $166.2 | $146.1 | $172.71 |
Inventory | $339.67 | $333.8 | $375.1 | $415.72 |
Total current assets | $1059.83 | $1033.7 | $1062.8 | $1054.42 |
Long term investments | ||||
Property, plant & equipment | $2449.84 | $2344.5 | $2376.5 | $2338.65 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $4840.51 | $4745.9 | $4830.6 | $4746.63 |
Current liabilities | ||||
Accounts payable | $451.6 | $342.9 | $311.6 | $340.81 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $1074.88 | $898.6 | $836.8 | $755.19 |
Long term debt | $1587.82 | $1616 | $1628.5 | $1620.33 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $3638.59 | $3478.3 | $3451.8 | $3319.46 |
Shareholders' equity | ||||
Retained earnings | -$937 | -$863.3 | -$760.81 | |
Other shareholder equity | $1201.92 | -$185.9 | -$148.4 | -$202.5 |
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $330.65 | $743.82 | $1086.16 | |
Short term investments | $19.2 | $35.04 | ||
Net receivables | $157.1 | $226.19 | $239.88 | $241.99 |
Inventory | $339.67 | $395.2 | $372.5 | $256.52 |
Total current assets | $1059.83 | $1220.15 | $1472.81 | $1727.18 |
Long term investments | $3.72 | |||
Property, plant & equipment | $2449.84 | $2302.17 | $2016.62 | $1830.35 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $3337.04 | |||
Total investments | ||||
Total assets | $4840.51 | $4891.78 | $4904.84 | $5064.23 |
Current liabilities | ||||
Accounts payable | $451.6 | $413.86 | $411.82 | $370.12 |
Deferred revenue | ||||
Short long term debt | $46.71 | $146 | ||
Total current liabilities | $1074.88 | $898.76 | $989.28 | $876.56 |
Long term debt | $1587.82 | $1619.78 | $1652.6 | $1878.31 |
Total noncurrent liabilities | $2566.42 | |||
Total debt | ||||
Total liabilities | $3638.59 | $3449.54 | $3260.56 | $3442.98 |
Shareholders' equity | ||||
Retained earnings | -$741.08 | -$746.31 | -$814.67 | |
Other shareholder equity | $1201.92 | -$232.16 | -$289.03 | -$229.49 |
Total shareholder equity | $1386.27 | $1377.44 |
(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $649.33 | $626.7 | ||
Cost of revenue | ||||
Gross Profit | $68.83 | $62.71 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $78.48 | $119.79 | ||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.36 | -$33.54 | ||
Interest expense | -$43.13 | $4.21 | ||
Net income | ||||
Net income | -$73.74 | -$102.49 | ||
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2573.23 | $3033.99 | $1950.93 | |
Cost of revenue | $1563.93 | |||
Gross Profit | $292.1 | $627.3 | $387 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $151.62 | |||
Total operating expenses | $346.15 | $285.27 | $1794.54 | |
Operating income | $156.39 | |||
Income from continuing operations | ||||
EBIT | $156.39 | |||
Income tax expense | -$4.27 | $150.98 | -$24.15 | |
Interest expense | -$60.35 | -$75.12 | -$113.41 | |
Net income | ||||
Net income | -$289.35 | $49.1 | -$559.25 | |
Income (for common shares) | -$559.25 |
(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 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 | -$270.4 | -$164.96 | -$105.18 | -$47.07 |
Financing activities | ||||
Dividends paid | -$23.73 | -$13.28 | ||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$25.27 | -$60.91 | -$39.84 | -$31.54 |
Effect of exchange rate | $8.27 | $6.15 | $8.88 | $2.74 |
Change in cash and equivalents | -$40.57 | -$83.5 | -$97.12 | -$131.54 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Net income | $114.33 | -$559.25 | ||
Operating activities | ||||
Depreciation | $258.71 | $259.73 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $492.99 | $291.7 | ||
Investing activities | ||||
Capital expenditures | -$485.2 | -$323.69 | ||
Investments | $13.72 | -$47.52 | ||
Total cash flows from investing | -$270.35 | -$378.93 | -$469.27 | -$369.2 |
Financing activities | ||||
Dividends paid | -$23.71 | -$68.47 | -$52.34 | -$55.96 |
Sale and purchase of stock | ||||
Net borrowings | -$201.1 | $529.88 | ||
Total cash flows from financing | -$25.28 | -$149.23 | -$344.13 | $451.62 |
Effect of exchange rate | $8.22 | $15.55 | -$21.92 | -$16.07 |
Change in cash and equivalents | -$40.57 | -$245.99 | -$342.35 | $387.55 |
Market cap | $942.97M |
---|---|
Enterprise value | N/A |
Shares outstanding | 132.44M |
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 | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.99 |
Quick ratio | 0.67 |