(in millions $) | 31 Jan 2024 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $583.67 | $541 | $491.31 | $552.28 |
Short term investments | ||||
Net receivables | $1116.27 | $1054.49 | $1007.67 | $1005.39 |
Inventory | ||||
Total current assets | $1891.51 | $1869.55 | $1748.11 | $1733.56 |
Long term investments | ||||
Property, plant & equipment | $375.97 | $356.34 | $358.87 | $367.28 |
Goodwill & intangible assets | $1736.81 | $1739.61 | $1755.87 | $1767.53 |
Total noncurrent assets | $2914.2 | $2729.22 | $2734.23 | $2772.29 |
Total investments | ||||
Total assets | $4805.71 | $4598.77 | $4482.34 | $4505.85 |
Current liabilities | ||||
Accounts payable | $27.74 | $26.66 | $41.96 | $22.71 |
Deferred revenue | ||||
Short long term debt | $492.56 | $131.36 | $180 | $259.34 |
Total current liabilities | $1317.93 | $978.96 | $931.44 | $944.52 |
Long term debt | $824.72 | $1389.44 | $1400.34 | $1421.45 |
Total noncurrent liabilities | $1239.39 | $1610.36 | $1618.03 | $1635.99 |
Total debt | $1485.29 | $1520.8 | $1580.33 | $1680.79 |
Total liabilities | $2557.32 | $2589.32 | $2549.48 | $2580.51 |
Shareholders' equity | ||||
Retained earnings | $1085.21 | $893.61 | $800.96 | $830.85 |
Other shareholder equity | -$722.55 | -$742.2 | -$701.33 | -$702.12 |
Total shareholder equity | $2248.39 | $2009.45 | $1932.86 | $1925.33 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $583.67 | $646.76 | $899.46 | $680.44 |
Short term investments | ||||
Net receivables | $1116.27 | $1006.37 | $896.25 | $881.02 |
Inventory | ||||
Total current assets | $1891.51 | $1779.49 | $1921.64 | $1748.87 |
Long term investments | ||||
Property, plant & equipment | $375.97 | $431.57 | $550.43 | $535.84 |
Goodwill & intangible assets | $1736.81 | $1773.91 | $1900.66 | $1932.42 |
Total noncurrent assets | $2914.2 | $2809.32 | $3053.63 | $3124.64 |
Total investments | ||||
Total assets | $4805.71 | $4588.81 | $4975.27 | $4873.51 |
Current liabilities | ||||
Accounts payable | $27.74 | $35.81 | $24.98 | $13.91 |
Deferred revenue | ||||
Short long term debt | $492.56 | $231.2 | $445.02 | $340.02 |
Total current liabilities | $1317.93 | $1103.32 | $1308.8 | $1202.64 |
Long term debt | $824.72 | $1260.95 | $1288.77 | $1596.73 |
Total noncurrent liabilities | $1239.39 | $1659.34 | $1769.34 | $1836.65 |
Total debt | $1485.29 | $1670.75 | $1965.21 | $1936.75 |
Total liabilities | $2557.32 | $2762.66 | $3078.14 | $3039.28 |
Shareholders' equity | ||||
Retained earnings | $1085.21 | $780.01 | $732.47 | $741.66 |
Other shareholder equity | -$722.55 | -$733.13 | -$554.35 | -$545.34 |
Total shareholder equity | $2248.39 | $1826.16 | $1897.13 | $1834.23 |
(in millions $) | 31 Jan 2024 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1146.25 | $1135.79 | $1105.52 | $1089.32 |
Cost of revenue | $732.96 | $715.48 | $719.08 | |
Gross Profit | $407.55 | $402.83 | $390.04 | $370.24 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $229.73 | $229.43 | $216.49 | |
Total operating expenses | $244.82 | $237.14 | $232.72 | $225.13 |
Operating income | $165.69 | $157.32 | $145.11 | |
Income from continuing operations | ||||
EBIT | $168.16 | $162.51 | $148.1 | |
Income tax expense | -$132.84 | $37.31 | $34.12 | $32.37 |
Interest expense | -$12.34 | $13.26 | $12.14 | $9.63 |
Net income | ||||
Net income | $291.31 | $117.59 | $116.25 | $106.1 |
Income (for common shares) | $117.59 | $116.25 | $106.1 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $4476.89 | $4371.17 | $4022.21 | $3709.38 |
Cost of revenue | $2834.77 | $2590.25 | $2418.14 | |
Gross Profit | $1570.66 | $1536.4 | $1431.96 | $1291.24 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $938.38 | $865.72 | $789.85 | |
Total operating expenses | $939.81 | $1034.25 | $922.96 | $852.52 |
Operating income | $502.15 | $509 | $438.72 | |
Income from continuing operations | ||||
EBIT | $517.44 | $534.56 | $449.44 | |
Income tax expense | -$29.03 | $111.83 | $113.68 | $92.2 |
Interest expense | -$43.66 | $52.2 | $51.43 | $48.96 |
Net income | ||||
Net income | $631.25 | $353.4 | $369.45 | $308.28 |
Income (for common shares) | $353.4 | $369.45 | $308.28 |
(in millions $) | 31 Jan 2024 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | $117.59 | $116.25 | $106.1 | |
Operating activities | ||||
Depreciation | $25.06 | $26.34 | $27.01 | |
Business acquisitions & disposals | -$20.19 | |||
Stock-based compensation | $22.31 | $21.83 | $19.7 | |
Total cash flows from operations | $161.52 | $171.45 | -$34.06 | |
Investing activities | ||||
Capital expenditures | -$14.16 | -$12.32 | -$13.4 | |
Investments | ||||
Total cash flows from investing | -$78.94 | -$14.16 | -$12.32 | -$33.59 |
Financing activities | ||||
Dividends paid | -$100.01 | -$24.94 | -$25.03 | -$25.25 |
Sale and purchase of stock | $2.71 | -$104.53 | -$14.09 | |
Net borrowings | -$56.94 | -$86.78 | $18.67 | |
Total cash flows from financing | -$483 | -$80.54 | -$216.48 | -$41.24 |
Effect of exchange rate | $8.03 | -$17.13 | -$3.61 | $14.41 |
Change in cash and equivalents | -$63.09 | $66.83 | -$57.36 | -$108.9 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $353.4 | $369.45 | $308.28 | |
Operating activities | ||||
Depreciation | $129.52 | $167.57 | $159.84 | |
Business acquisitions & disposals | $17.74 | -$72.03 | -$186.63 | |
Stock-based compensation | $77.37 | $81.97 | $74.01 | |
Total cash flows from operations | $443.67 | $694.28 | $584.31 | |
Investing activities | ||||
Capital expenditures | -$54.33 | -$50.86 | -$79.76 | |
Investments | $0.14 | |||
Total cash flows from investing | -$78.94 | -$36.59 | -$122.75 | -$266.4 |
Financing activities | ||||
Dividends paid | -$100.01 | -$91.84 | -$80.48 | -$74.21 |
Sale and purchase of stock | -$186.33 | -$263.17 | -$111.98 | |
Net borrowings | -$245.85 | $49.04 | $134.81 | |
Total cash flows from financing | -$483 | -$571.4 | -$332.88 | -$92.01 |
Effect of exchange rate | $8.03 | -$88.37 | -$19.63 | -$12.56 |
Change in cash and equivalents | -$63.09 | -$164.32 | $238.65 | $225.9 |
Market cap | $4.03B |
---|---|
Enterprise value | $4.93B |
Shares outstanding | 179.49M |
Revenue | $4.48B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $631.25M |
Revenue Q/Q | 3.96% |
Revenue Y/Y | 2.42% |
P/E ratio | 6.39 |
---|---|
EV/Sales | 1.10 |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 0.90 |
P/B ratio | 1.36 |
Book/Share | 16.55 |
Cash/Share | 3.25 |
EPS | $3.52 |
---|---|
ROA | 13.73% |
ROE | 31.11% |
Debt/Equity | 1.14 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.44 |
Quick ratio | 1.44 |