(in millions $) | 29 Jun 2022 | 30 Mar 2022 | 30 Dec 2021 | 29 Sep 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $7483.5 | $7483.5 | $7832.9 | $7832.9 |
Short term investments | ||||
Net receivables | $6039.4 | $6039.4 | $2037.8 | $2037.8 |
Inventory | ||||
Total current assets | $15925.1 | $15925.1 | $11850.5 | $11850.5 |
Long term investments | $129981.9 | $129981.9 | $141602.8 | $141602.8 |
Property, plant & equipment | $148 | $148 | $154.5 | $154.5 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $148231.4 | $148231.4 | $155729.9 | $155729.9 |
Current liabilities | ||||
Accounts payable | ||||
Deferred revenue | ||||
Short long term debt | $232.9 | $232.9 | $106.7 | $106.7 |
Total current liabilities | $3421.8 | $3421.8 | $7645.6 | $7645.6 |
Long term debt | $371.8 | $371.8 | $433 | $433 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $147096.8 | $147096.8 | $154610.7 | $154610.7 |
Shareholders' equity | ||||
Retained earnings | $828.4 | $828.4 | $830.3 | $830.3 |
Other shareholder equity | $2.5 | $2.5 | $2.5 | $2.5 |
Total shareholder equity | $1134.5 | $1134.5 | $1119.2 | $1119.2 |
(in millions $) | 30 Dec 2021 | 30 Dec 2020 | 30 Dec 2019 | 30 Dec 2018 |
---|---|---|---|---|
Current assets | ||||
Cash | $7832.9 | $6660.1 | $7013.6 | $6877.6 |
Short term investments | ||||
Net receivables | $2037.8 | $1661.5 | $1386.9 | $1609.6 |
Inventory | ||||
Total current assets | $11850.5 | $10643.9 | $10499.3 | $9362 |
Long term investments | $141602.8 | $116950.8 | $104136.2 | $82800 |
Property, plant & equipment | $154.5 | $174.4 | $166.3 | $28.5 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $155729.9 | $129881.3 | $117292 | $94827 |
Current liabilities | ||||
Accounts payable | ||||
Deferred revenue | ||||
Short long term debt | $106.7 | $90.5 | $81.5 | $52.5 |
Total current liabilities | $7645.6 | $6829.3 | $7187.4 | $5323.4 |
Long term debt | $433 | $330.8 | $403.7 | $348.3 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $154610.7 | $128769.1 | $116344.7 | $93807.8 |
Shareholders' equity | ||||
Retained earnings | $830.3 | $859.4 | $699.4 | $787.3 |
Other shareholder equity | $2.5 | $2.5 | $2.5 | $2.5 |
Total shareholder equity | $1119.2 | $1113 | $948.1 | $1020 |
(in millions $) | 29 Jun 2022 | 30 Mar 2022 | 30 Dec 2021 | 29 Sep 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | -$8151.5 | -$8151.5 | $3517.55 | $3517.55 |
Cost of revenue | -$8490 | -$8490 | $2848.15 | $2848.15 |
Gross Profit | $338.5 | $338.5 | $669.4 | $669.4 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $487.7 | $487.7 | $489.5 | $489.5 |
Total operating expenses | -$8002.3 | -$8002.3 | $3337.65 | $3337.65 |
Operating income | -$149.2 | -$149.2 | $179.9 | $179.9 |
Income from continuing operations | ||||
EBIT | -$149.2 | -$149.2 | $179.9 | $179.9 |
Income tax expense | -$252 | -$252 | $96.55 | $96.55 |
Interest expense | ||||
Net income | ||||
Net income | $102.8 | $102.8 | $82.9 | $82.9 |
Income (for common shares) | $102.8 | $102.8 | $82.9 | $82.9 |
(in millions $) | 30 Dec 2021 | 30 Dec 2020 | 30 Dec 2019 | 30 Dec 2018 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $18025.9 | $8061 | $16563.5 | -$2694.4 |
Cost of revenue | $15252.2 | $5946.6 | $14146.8 | -$4251.3 |
Gross Profit | $2773.7 | $2114.4 | $2416.7 | $1556.9 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $1931.3 | $1688 | $1707.8 | $1641.5 |
Total operating expenses | $17183.5 | $7634.6 | $15854.6 | -$2609.8 |
Operating income | $842.4 | $426.4 | $708.9 | -$84.6 |
Income from continuing operations | ||||
EBIT | $842.4 | $426.4 | $708.9 | -$84.6 |
Income tax expense | $554.8 | $164.4 | $562.3 | -$258.1 |
Interest expense | ||||
Net income | ||||
Net income | $286.7 | $262 | $146.6 | $173.5 |
Income (for common shares) | $286.7 | $262 | $146.6 | $173.5 |
(in millions $) | 29 Jun 2022 | 30 Mar 2022 | 30 Dec 2021 | 29 Sep 2021 |
---|---|---|---|---|
Net income | $102.8 | $102.8 | $82.9 | $82.9 |
Operating activities | ||||
Depreciation | $6.05 | $6.05 | $6.35 | $6.35 |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$27.55 | -$27.55 | $430.1 | $430.1 |
Investing activities | ||||
Capital expenditures | -$0.95 | -$0.95 | -$1.5 | -$1.5 |
Investments | ||||
Total cash flows from investing | -$7.5 | -$7.5 | -$6.5 | -$6.5 |
Financing activities | ||||
Dividends paid | -$109.45 | -$109.45 | -$31.2 | -$31.2 |
Sale and purchase of stock | ||||
Net borrowings | -$33.8 | -$33.8 | -$24.7 | -$24.7 |
Total cash flows from financing | -$139.9 | -$139.9 | -$52.2 | -$52.2 |
Effect of exchange rate | $0.25 | $0.25 | $0.1 | $0.1 |
Change in cash and equivalents | -$174.7 | -$174.7 | $371.5 | $371.5 |
(in millions $) | 30 Dec 2021 | 30 Dec 2020 | 30 Dec 2019 | 30 Dec 2018 |
---|---|---|---|---|
Net income | $286.7 | $262 | $146.6 | $173.5 |
Operating activities | ||||
Depreciation | $25.3 | $27.3 | $23.9 | $9.7 |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $1429.6 | -$124.1 | $365.4 | -$215.1 |
Investing activities | ||||
Capital expenditures | -$3.4 | -$8 | -$17.3 | -$8.6 |
Investments | ||||
Total cash flows from investing | -$25.1 | -$49.2 | -$29.2 | -$12.8 |
Financing activities | ||||
Dividends paid | -$329.9 | -$107.1 | -$256 | -$242.7 |
Sale and purchase of stock | ||||
Net borrowings | $79.6 | -$72.1 | $47.1 | $70.3 |
Total cash flows from financing | -$231.6 | -$179.8 | -$200.1 | -$175.6 |
Effect of exchange rate | -$0.1 | -$0.4 | -$0.1 | $0.5 |
Change in cash and equivalents | $1172.8 | -$353.5 | $136 | -$403 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
Revenue | -$9.27B |
---|---|
EBITDA | $86.20M |
EBIT | $61.40M |
Net Income | $371.40M |
Revenue Q/Q | -248.33% |
Revenue Y/Y | -139.76% |
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 | 0.24% |
ROE | 32.96% |
Debt/Equity | 138.14 |
---|---|
Net debt/EBITDA | 1.62K |
Current ratio | 4.65 |
Quick ratio | N/A |