| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $247.46 | $209.28 | $254.46 | |
| Short term investments | ||||
| Net receivables | ||||
| Inventory | ||||
| Total current assets | ||||
| Long term investments | ||||
| Property, plant & equipment | $163.45 | $166.09 | $170.72 | $175.96 |
| Goodwill & intangible assets | $377.36 | $378.08 | $378.81 | |
| Total noncurrent assets | ||||
| Total investments | $14252.45 | $14022.31 | $14128.85 | |
| Total assets | $16188.68 | $15816.19 | $15518.28 | $15670.39 |
| Current liabilities | ||||
| Accounts payable | ||||
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $433.98 | $445.53 | $440.44 | $459.96 |
| Long term debt | $146.43 | $156.39 | $156.04 | $159.26 |
| Total noncurrent liabilities | ||||
| Total debt | $764.4 | $436.91 | $713.8 | |
| Total liabilities | $14394.95 | $14125.43 | $13853.77 | $14017.7 |
| Shareholders' equity | ||||
| Retained earnings | $714.47 | $686.08 | $663.02 | $642.17 |
| Other shareholder equity | -$225.54 | -$297.55 | -$299.48 | -$289.13 |
| Total shareholder equity | $1690.77 | $1664.51 | $1652.69 | |
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $254.46 | $243.06 | $2134.3 | $1234.18 |
| Short term investments | ||||
| Net receivables | ||||
| Inventory | ||||
| Total current assets | ||||
| Long term investments | ||||
| Property, plant & equipment | $175.96 | $188.04 | $204.02 | $164.56 |
| Goodwill & intangible assets | $378.81 | $382.56 | $387.98 | $394.55 |
| Total noncurrent assets | ||||
| Total investments | $14128.85 | $14309.43 | $13548.05 | $12733.14 |
| Total assets | $15670.39 | $15833.43 | $16804.87 | $15031.62 |
| Current liabilities | ||||
| Accounts payable | ||||
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $459.96 | $256.04 | $208 | $203 |
| Long term debt | $159.26 | $173.8 | $218 | $399.96 |
| Total noncurrent liabilities | ||||
| Total debt | $713.8 | $511.81 | $592.63 | $549.96 |
| Total liabilities | $14017.7 | $14377 | $15114.55 | $13365.36 |
| Shareholders' equity | ||||
| Retained earnings | $642.17 | $525.24 | $390.76 | $247.32 |
| Other shareholder equity | -$289.13 | -$362.77 | $0.18 | $69.07 |
| Total shareholder equity | $1652.69 | $1456.43 | $1690.33 | $1666.26 |
| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $153.74 | $149.75 | $152.46 | |
| Cost of revenue | ||||
| Gross Profit | ||||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | ||||
| Total operating expenses | ||||
| Operating income | ||||
| Income from continuing operations | ||||
| EBIT | ||||
| Income tax expense | $10.6 | $9.45 | $10.69 | |
| Interest expense | ||||
| Net income | ||||
| Net income | $45.15 | $39.8 | $42.62 | |
| Income (for common shares) | ||||
| (in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $620.41 | $618.07 | $515.6 | |
| Cost of revenue | ||||
| Gross Profit | $618.07 | $515.6 | ||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $298.24 | $305.17 | ||
| Total operating expenses | $376.5 | $373.15 | ||
| Operating income | $241.57 | $142.45 | ||
| Income from continuing operations | ||||
| EBIT | $240.78 | $142.45 | ||
| Income tax expense | $43.46 | $45.4 | $26.52 | |
| Interest expense | $37.84 | |||
| Net income | ||||
| Net income | $183.62 | $195.38 | $115.93 | |
| Income (for common shares) | $195.38 | $115.93 | ||
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
|---|---|---|---|---|
| Net income | $39.8 | $37.56 | $42.62 | |
| Operating activities | ||||
| Depreciation | $5.24 | $5.29 | $5.42 | |
| Business acquisitions & disposals | ||||
| Stock-based compensation | $2.43 | $2.23 | $2.38 | |
| Total cash flows from operations | $78.69 | $51.47 | $67.65 | |
| Investing activities | ||||
| Capital expenditures | -$4.4 | -$2.23 | -$3.02 | |
| Investments | -$270.62 | $63.89 | -$82.63 | |
| Total cash flows from investing | -$304.62 | -$271.53 | $62.21 | -$80.73 |
| Financing activities | ||||
| Dividends paid | -$50.17 | -$16.93 | -$16.69 | -$16.5 |
| Sale and purchase of stock | ||||
| Net borrowings | $328.62 | -$270.54 | $177.44 | |
| Total cash flows from financing | $335.05 | $231.02 | -$158.86 | $15.84 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | $224.33 | $38.18 | -$45.19 | $2.76 |
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | $183.62 | $195.38 | $201.05 | $115.93 |
| Operating activities | ||||
| Depreciation | $21.63 | $22.21 | $23.92 | $25.86 |
| Business acquisitions & disposals | -$168.14 | |||
| Stock-based compensation | $9.17 | $8.87 | $9.26 | $9.17 |
| Total cash flows from operations | $257.2 | $238.05 | $301.58 | $125.39 |
| Investing activities | ||||
| Capital expenditures | -$14.65 | -$14.72 | -$10.49 | -$12.8 |
| Investments | $200.28 | -$1221.19 | -$968.99 | -$1455.83 |
| Total cash flows from investing | $191.93 | -$1444.56 | -$1015.43 | -$1454.62 |
| Financing activities | ||||
| Dividends paid | -$66.77 | -$61.08 | -$57.62 | -$94.08 |
| Sale and purchase of stock | -$10.96 | -$56.53 | -$31.77 | |
| Net borrowings | $223.08 | -$80.69 | -$28.3 | -$135.66 |
| Total cash flows from financing | -$437.73 | -$684.73 | $1613.96 | $2255.69 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | $11.4 | -$1891.24 | $900.12 | $926.45 |
| Market cap | $2.08B |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 34.46M |
| Revenue | N/A |
|---|---|
| EBITDA | N/A |
| EBIT | N/A |
| Net Income | N/A |
| Revenue Q/Q | -0.44% |
| 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 | 8.48 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | N/A |
| Quick ratio | N/A |