| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $1076.16 | $1155.75 | $1348.27 | |
| Short term investments | ||||
| Net receivables | $348.69 | $376.59 | $709.83 | |
| Inventory | ||||
| Total current assets | ||||
| Long term investments | ||||
| Property, plant & equipment | $632.82 | $632.39 | $628.05 | $622.22 |
| Goodwill & intangible assets | $1098.78 | $1101.64 | $1104.73 | |
| Total noncurrent assets | ||||
| Total investments | $45336.18 | $44967.94 | $44146.77 | |
| Total assets | $50081.99 | $50403.46 | $50160.38 | $49824.83 |
| Current liabilities | ||||
| Accounts payable | $340.29 | $347.66 | $264.23 | $254.06 |
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $1084.19 | $1119.6 | $1580.14 | $1461.74 |
| Long term debt | $161.07 | $159.69 | $155.81 | $157.7 |
| Total noncurrent liabilities | ||||
| Total debt | $7473.45 | $8117.32 | $8955.45 | |
| Total liabilities | $44469.54 | $45171.49 | $45028.75 | $44679.41 |
| Shareholders' equity | ||||
| Retained earnings | $5492.8 | $5387.95 | $5259.65 | $5211.51 |
| Other shareholder equity | -$605.5 | -$610.13 | -$599.1 | |
| Total shareholder equity | $5229.13 | $5128.75 | $5142.44 | |
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $1348.27 | $1401.72 | $2837.41 | $1180.57 |
| Short term investments | ||||
| Net receivables | $709.83 | $304.82 | $279.19 | $308.27 |
| Inventory | ||||
| Total current assets | ||||
| Long term investments | ||||
| Property, plant & equipment | $622.22 | $565.17 | $574.15 | $551.31 |
| Goodwill & intangible assets | $1104.73 | $1120.88 | $1136.53 | $1161.53 |
| Total noncurrent assets | ||||
| Total investments | $44146.77 | $41742.28 | $42892.94 | $41147.24 |
| Total assets | $49824.83 | $47790.64 | $50249.43 | $46671.09 |
| Current liabilities | ||||
| Accounts payable | $254.06 | $296.87 | $160.69 | $257.63 |
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $1718.05 | $508.92 | $273 | $324 |
| Long term debt | $157.7 | $168.11 | $168 | $2158.97 |
| Total noncurrent liabilities | ||||
| Total debt | $8955.45 | $7138.49 | $2494.43 | $3821.36 |
| Total liabilities | $44679.41 | $43107.99 | $44881.06 | $41379.53 |
| Shareholders' equity | ||||
| Retained earnings | $5211.51 | $4824.16 | $4447.69 | $3973.68 |
| Other shareholder equity | -$599.1 | -$836.96 | $72.37 | $335.87 |
| Total shareholder equity | $5142.44 | $4682.65 | $5363.73 | $5266.27 |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $547.73 | $447.27 | ||
| Cost of revenue | ||||
| Gross Profit | $547.73 | $447.27 | ||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $292.84 | $302.5 | ||
| Total operating expenses | $336.69 | $340.38 | ||
| Operating income | $211.03 | $106.89 | ||
| Income from continuing operations | ||||
| EBIT | $211.02 | $106.9 | ||
| Income tax expense | $47.3 | $23.2 | ||
| Interest expense | ||||
| Net income | ||||
| Net income | $163.71 | $83.7 | ||
| Income (for common shares) | $163.71 | $83.7 | ||
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $2016.13 | $1824.64 | $1729.8 | |
| Cost of revenue | ||||
| Gross Profit | $2016.13 | $1824.64 | $1729.8 | |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $1171.84 | $1052.33 | $1019.7 | |
| Total operating expenses | $1332.88 | $1164.48 | $1165.94 | |
| Operating income | $683.25 | $660.16 | $563.86 | |
| Income from continuing operations | ||||
| EBIT | $682.86 | $660.14 | $563.82 | |
| Income tax expense | $152.12 | $139.86 | $128.79 | |
| Interest expense | $160.56 | |||
| Net income | ||||
| Net income | $530.75 | $520.27 | $435.03 | |
| Income (for common shares) | $530.75 | $520.27 | $435.03 | |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
|---|---|---|---|---|
| Net income | $163.71 | $83.7 | $82.58 | |
| Operating activities | ||||
| Depreciation | $25.68 | $26.39 | $28.89 | |
| Business acquisitions & disposals | ||||
| Stock-based compensation | $5.51 | $4.55 | $2.08 | |
| Total cash flows from operations | $463.55 | $179.22 | -$461.76 | |
| Investing activities | ||||
| Capital expenditures | -$38.38 | -$36.29 | -$34.3 | |
| Investments | -$483.92 | -$560.63 | -$183.44 | |
| Total cash flows from investing | -$338.39 | -$522.3 | -$596.91 | -$185.14 |
| Financing activities | ||||
| Dividends paid | -$106.13 | -$35.41 | -$35.57 | -$35.66 |
| Sale and purchase of stock | -$38.06 | -$55.34 | -$50.45 | |
| Net borrowings | -$650.63 | -$839.63 | -$270.4 | |
| Total cash flows from financing | -$423.28 | -$20.83 | $225.17 | $620.23 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | $127.78 | -$79.58 | -$192.52 | -$26.67 |
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | $530.75 | $520.27 | $618.12 | $435.03 |
| Operating activities | ||||
| Depreciation | $109.89 | $107.56 | $102.47 | $99.01 |
| Business acquisitions & disposals | ||||
| Stock-based compensation | $16.35 | $11.56 | $9.76 | $16.39 |
| Total cash flows from operations | $66.18 | $5122.27 | -$3692.58 | -$416.26 |
| Investing activities | ||||
| Capital expenditures | -$126.21 | -$154.28 | -$39.25 | -$68 |
| Investments | -$1697.65 | -$4449.01 | $2641.92 | -$2390.84 |
| Total cash flows from investing | -$1791.26 | -$4603.29 | $2602.67 | -$2458.84 |
| Financing activities | ||||
| Dividends paid | -$143.4 | -$143.8 | -$144.1 | -$144.44 |
| Sale and purchase of stock | -$181.76 | -$159.79 | -$122.81 | -$80.76 |
| Net borrowings | $1636.27 | $4608.26 | -$1499.2 | -$4963.97 |
| Total cash flows from financing | $1671.63 | -$1954.68 | $2746.74 | $2796.84 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | -$53.45 | -$1435.69 | $1656.84 | -$78.25 |
| Market cap | $9.22B |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 76.81M |
| 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 | N/A |
| EPS | N/A |
|---|---|
| ROA | N/A |
| ROE | N/A |
| Debt/Equity | 8.69 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | N/A |
| Quick ratio | N/A |