| (in millions $) | 30 Jul 2023 | 1 May 2023 | 31 Jan 2023 | 30 Oct 2022 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $22.44 | $20.84 | $11.77 | $23.35 |
| Short term investments | ||||
| Net receivables | $902.6 | $1090.26 | $928.01 | $502.4 |
| Inventory | $283.72 | $219.25 | $254.06 | $231.47 |
| Total current assets | $1840.16 | $2244.92 | $1872.73 | $1797.3 |
| Long term investments | ||||
| Property, plant & equipment | $113.51 | $126.01 | $127.73 | $89.79 |
| Goodwill & intangible assets | ||||
| Total noncurrent assets | ||||
| Total investments | ||||
| Total assets | $6441.91 | $6808.92 | $5753.41 | $5704.05 |
| Current liabilities | ||||
| Accounts payable | $1044.68 | $1292.1 | $1243.49 | $1031.75 |
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $1464.83 | $1785.87 | $1533.59 | $1251.74 |
| Long term debt | $1824.64 | $1861.81 | $1876.53 | $1864.11 |
| Total noncurrent liabilities | ||||
| Total debt | ||||
| Total liabilities | $3709.99 | $4065.01 | $3855.98 | $3838.08 |
| Shareholders' equity | ||||
| Retained earnings | $2731.91 | $2743.89 | $1905.62 | $1980.67 |
| Other shareholder equity | ||||
| Total shareholder equity | ||||
| (in millions $) | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 | 30 Dec 2019 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $11.77 | $211.14 | $424.41 | $48.9 |
| Short term investments | $973.29 | $712.64 | $574.8 | |
| Net receivables | $928.01 | $636.64 | $444.56 | $346.34 |
| Inventory | $254.06 | $158.58 | $74.08 | $40.11 |
| Total current assets | $1872.73 | $2046.93 | $1679.76 | $1028.57 |
| Long term investments | $167.63 | $20 | $53.26 | |
| Property, plant & equipment | $127.73 | $109.84 | $56.11 | $42.96 |
| Goodwill & intangible assets | ||||
| Total noncurrent assets | $561.92 | $540.46 | ||
| Total investments | ||||
| Total assets | $5753.41 | $5990.12 | $4576.28 | $3161.42 |
| Current liabilities | ||||
| Accounts payable | $1243.49 | $103.29 | $40.92 | $34.52 |
| Deferred revenue | ||||
| Short long term debt | $228.45 | $107.71 | ||
| Total current liabilities | $1533.59 | $1393.21 | $980.27 | $412.18 |
| Long term debt | $1876.53 | $1602.88 | $203.41 | $53 |
| Total noncurrent liabilities | $270.65 | $292.53 | ||
| Total debt | ||||
| Total liabilities | $3855.98 | $4114.89 | $2375.4 | $1566.61 |
| Shareholders' equity | ||||
| Retained earnings | $1905.62 | -$238.67 | -$80.59 | -$97.37 |
| Other shareholder equity | $2294.67 | $2281.46 | $1692.17 | |
| Total shareholder equity | $1875.23 | $2200.88 | $1594.81 | |
| (in millions $) | 30 Jul 2023 | 1 May 2023 | 31 Jan 2023 | 30 Oct 2022 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $679.33 | |||
| Cost of revenue | ||||
| Gross Profit | $491.26 | |||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | ||||
| Total operating expenses | $252.73 | |||
| Operating income | ||||
| Income from continuing operations | ||||
| EBIT | ||||
| Income tax expense | $56.35 | |||
| Interest expense | -$127.5 | |||
| Net income | ||||
| Net income | $22.64 | |||
| Income (for common shares) | ||||
| (in millions $) | 31 Jan 2023 | 31 Jan 2022 | 30 Dec 2020 | 30 Dec 2019 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $1775.43 | $1001.71 | $572.84 | |
| Cost of revenue | $221.13 | $117.26 | ||
| Gross Profit | $1274.9 | $780.58 | $455.58 | |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $627.82 | $360.38 | ||
| Total operating expenses | $979.37 | $858.55 | $486.26 | |
| Operating income | $143.16 | $86.58 | ||
| Income from continuing operations | ||||
| EBIT | $143.16 | $86.58 | ||
| Income tax expense | $28.43 | $22.32 | -$33.1 | |
| Interest expense | -$217.77 | -$91.28 | -$44.7 | |
| Net income | ||||
| Net income | $39.49 | $16.78 | -$9.43 | |
| Income (for common shares) | $16.78 | -$9.43 | ||
| (in millions $) | 30 Jul 2023 | 1 May 2023 | 31 Jan 2023 | 30 Oct 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 | $361.75 | $407.37 | $424.59 | $235.19 |
| Financing activities | ||||
| Dividends paid | ||||
| Sale and purchase of stock | ||||
| Net borrowings | ||||
| Total cash flows from financing | -$267.23 | -$43.12 | -$317.82 | -$128.93 |
| Effect of exchange rate | -$0.46 | -$0.58 | -$1.42 | -$0.58 |
| Change in cash and equivalents | $183.97 | $477.55 | $5.22 | $102.87 |
| (in millions $) | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 | 30 Dec 2019 |
|---|---|---|---|---|
| Net income | -$158.08 | $16.78 | -$9.43 | |
| Operating activities | ||||
| Depreciation | $111.35 | $85.59 | $35.56 | |
| Business acquisitions & disposals | ||||
| Stock-based compensation | ||||
| Total cash flows from operations | $24.5 | $92.35 | -$7.62 | |
| Investing activities | ||||
| Capital expenditures | -$60.08 | -$10.82 | -$10.99 | |
| Investments | -$390.4 | -$162.74 | $235.54 | |
| Total cash flows from investing | $424.59 | -$1493.99 | -$479.68 | -$631.44 |
| Financing activities | ||||
| Dividends paid | ||||
| Sale and purchase of stock | ||||
| Net borrowings | $1452.75 | $188.77 | $92.6 | |
| Total cash flows from financing | -$317.82 | $1243.46 | $762.65 | $676.21 |
| Effect of exchange rate | -$1.42 | $12.77 | $0.19 | -$0.56 |
| Change in cash and equivalents | $5.22 | -$213.27 | $375.51 | $36.6 |
| Market cap | N/A |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 56.95M |
| 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 | 0.39 |
| EPS | N/A |
|---|---|
| ROA | N/A |
| ROE | N/A |
| Debt/Equity | N/A |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | 1.26 |
| Quick ratio | 1.06 |