(in millions $) | 31 Jan 2024 | 30 Jul 2023 | 31 Jan 2023 | 29 Jun 2022 |
---|---|---|---|---|
Current assets | ||||
Cash | $270.41 | $243.15 | $218.35 | |
Short term investments | ||||
Net receivables | $1393.52 | $1450.17 | $1410.09 | $1190.96 |
Inventory | $0.23 | $0.33 | $0.27 | $0.36 |
Total current assets | $1792.98 | $1849.71 | $1773.01 | $1499.46 |
Long term investments | $11.01 | |||
Property, plant & equipment | $350.96 | $362.28 | $385.1 | $309.01 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $3779.13 | $3935.99 | $3830.44 | $2790.41 |
Current liabilities | ||||
Accounts payable | $800.74 | $710.21 | $792.89 | $619.27 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $1490.03 | $1649.08 | $1544.5 | $1231.05 |
Long term debt | $1081.86 | $1117.92 | $1137.88 | $187.21 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $2715.56 | $2878.07 | $2789.09 | $1748.21 |
Shareholders' equity | ||||
Retained earnings | $806.71 | $726.63 | $712.35 | $674.87 |
Other shareholder equity | -$117.41 | -$42.97 | -$45.26 | -$5.55 |
Total shareholder equity | $1043.59 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $234.53 | $210.66 | $351 | $449.16 |
Short term investments | ||||
Net receivables | $1432.58 | $1426.76 | $1065.97 | $964.88 |
Inventory | $0.23 | $0.27 | $0.23 | $0.25 |
Total current assets | $1792.98 | $1773.01 | $1462.97 | $1479.77 |
Long term investments | $22.29 | $14.57 | ||
Property, plant & equipment | $350.96 | $385.1 | $311.54 | $340.29 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $3779.13 | $3830.44 | $2736.46 | $2763.8 |
Current liabilities | ||||
Accounts payable | $393.88 | $402.03 | $232.21 | $183.31 |
Deferred revenue | ||||
Short long term debt | $75.53 | $90.73 | ||
Total current liabilities | $1490.03 | $1544.5 | $1201.97 | $1112.72 |
Long term debt | $1081.86 | $1137.88 | $187.51 | $401.51 |
Total noncurrent liabilities | $609.94 | |||
Total debt | ||||
Total liabilities | $2715.56 | $2789.09 | $1714.82 | $1853.66 |
Shareholders' equity | ||||
Retained earnings | $806.71 | $712.35 | $699.49 | $651.25 |
Other shareholder equity | -$117.41 | -$45.26 | -$50.97 | -$114.14 |
Total shareholder equity | $1022.79 | $911.38 |
(in millions $) | 31 Jan 2024 | 30 Jul 2023 | 31 Jan 2023 | 29 Jun 2022 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1873.55 | $1885.7 | $1601.03 | |
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $1720.3 | $1735.93 | $1508.8 | |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $19.93 | $43.15 | $26.97 | |
Interest expense | -$37.83 | -$27.34 | -$16.59 | |
Net income | ||||
Net income | $80.24 | $79.74 | $49.2 | |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $3759.25 | $3018.68 | $3378.49 | $3303.21 |
Cost of revenue | $2809.82 | $2734.77 | ||
Gross Profit | $568.67 | $568.44 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $31.77 | $36.79 | ||
Total operating expenses | $3456.23 | $2752 | $3139.41 | $3099.7 |
Operating income | $239.08 | $203.5 | ||
Income from continuing operations | ||||
EBIT | $239.08 | $203.5 | ||
Income tax expense | $63.08 | $60.7 | $51.68 | $55.38 |
Interest expense | -$65.17 | -$22.15 | -$22.04 | -$29.46 |
Net income | ||||
Net income | $159.98 | $135.53 | $167.88 | $21.86 |
Income (for common shares) | $167.88 | $21.86 |
(in millions $) | 31 Jan 2024 | 30 Jul 2023 | 31 Jan 2023 | 29 Jun 2022 |
---|---|---|---|---|
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 | -$36.56 | -$13.46 | -$834.98 | |
Financing activities | ||||
Dividends paid | -$66.24 | -$66.27 | -$116.27 | |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$244.63 | $74.91 | $456.38 | |
Effect of exchange rate | -$5.62 | $6.26 | $1.26 | |
Change in cash and equivalents | $21.92 | -$10.34 | -$93.31 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Net income | $167.88 | $21.86 | ||
Operating activities | ||||
Depreciation | $105.6 | $126.82 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $329.46 | $441.08 | ||
Investing activities | ||||
Capital expenditures | -$32.02 | -$22.97 | ||
Investments | -$4.28 | -$64.73 | ||
Total cash flows from investing | -$36.56 | -$834.98 | -$33.59 | -$89.42 |
Financing activities | ||||
Dividends paid | -$66.24 | -$116.27 | -$31.41 | -$3.5 |
Sale and purchase of stock | ||||
Net borrowings | -$307.66 | -$176.12 | ||
Total cash flows from financing | -$244.63 | $456.38 | -$410.82 | -$174.58 |
Effect of exchange rate | -$5.62 | $1.26 | $16.99 | -$24.64 |
Change in cash and equivalents | $21.92 | -$93.31 | -$97.95 | $152.44 |
Market cap | $5.32B |
---|---|
Enterprise value | N/A |
Shares outstanding | 89.97M |
Revenue | $5.36B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $209.18M |
Revenue Q/Q | InfinityT% |
Revenue Y/Y | 110.33% |
P/E ratio | 25.44 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 0.99 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | $2.32 |
---|---|
ROA | 5.84% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.20 |
Quick ratio | 1.20 |