(in millions $) | 1 May 2024 | 31 Jan 2024 | 30 Oct 2023 | 30 Jun 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $221.3 | $297.5 | $243.6 | |
Short term investments | ||||
Net receivables | $1087.6 | $1171 | $1171.6 | |
Inventory | $1522.7 | $1513.8 | $1565.4 | |
Total current assets | $3020.9 | $3147.6 | $3137 | |
Long term investments | ||||
Property, plant & equipment | $1281.3 | $1285.7 | $1274 | |
Goodwill & intangible assets | ||||
Total noncurrent assets | $1442 | $1449 | $1439.8 | |
Total investments | ||||
Total assets | $4462.9 | $4596.6 | $4576.8 | |
Current liabilities | ||||
Accounts payable | $264.1 | $275.1 | $262 | |
Deferred revenue | ||||
Short long term debt | $156.2 | $157 | $245.1 | |
Total current liabilities | $661.3 | $667.9 | $736.6 | |
Long term debt | $200 | $200 | $373.3 | |
Total noncurrent liabilities | $452.8 | $462.1 | $459.4 | |
Total debt | $535 | $538.9 | $618.4 | |
Total liabilities | $1114.1 | $1130 | $1196 | |
Shareholders' equity | ||||
Retained earnings | $3356.9 | $3507.8 | $3412.1 | |
Other shareholder equity | -$54.8 | -$71.5 | -$56.9 | |
Total shareholder equity | $3348.8 | $3466.6 | $3380.8 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $221.3 | $230.1 | $236.2 | $245.7 |
Short term investments | ||||
Net receivables | $1087.6 | $1013.2 | $900.2 | $769.4 |
Inventory | $1522.7 | $1708 | $1523.6 | $1337.5 |
Total current assets | $3020.9 | $3124.8 | $2856.6 | $2499.6 |
Long term investments | ||||
Property, plant & equipment | $1281.3 | $1253 | $1261.5 | $1273.7 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $1442 | $1423.8 | $1442.4 | $1465.1 |
Total investments | ||||
Total assets | $4462.9 | $4548.6 | $4299 | $3964.7 |
Current liabilities | ||||
Accounts payable | $264.1 | $255 | $233.1 | $207 |
Deferred revenue | ||||
Short long term debt | $156.2 | $293.7 | $150.8 | $133.6 |
Total current liabilities | $661.3 | $789.8 | $682.2 | $612.7 |
Long term debt | $200 | $353.2 | $486 | $516.5 |
Total noncurrent liabilities | $452.8 | $595.6 | $574.6 | $618.8 |
Total debt | $535 | $802.1 | $636.8 | $650.1 |
Total liabilities | $1114.1 | $1385.4 | $1256.8 | $1231.5 |
Shareholders' equity | ||||
Retained earnings | $3356.9 | $3218.7 | $2970.9 | $2689.6 |
Other shareholder equity | -$54.8 | -$64.8 | -$30.7 | -$21.2 |
Total shareholder equity | $3348.8 | $3163.2 | $3042.2 | $2733.2 |
(in millions $) | 1 May 2024 | 31 Jan 2024 | 30 Oct 2023 | 30 Jun 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1758.6 | $1845.9 | $1883.1 | |
Cost of revenue | $1025.6 | |||
Gross Profit | $799.4 | $847.6 | $857.5 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $462.6 | |||
Total operating expenses | $445.5 | $460.9 | $462.6 | |
Operating income | $394.9 | |||
Income from continuing operations | ||||
EBIT | $395.5 | |||
Income tax expense | $87.8 | $89.9 | $94.6 | |
Interest expense | $0.3 | -$1.3 | $2.9 | |
Net income | ||||
Net income | $266.4 | $295.5 | $298 | |
Income (for common shares) | $298 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $7346.7 | $6980.6 | $5647.3 | |
Cost of revenue | $3764.8 | $3079.5 | ||
Gross Profit | $3354.5 | $3215.8 | $2567.8 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $1762.2 | $1427.4 | ||
Total operating expenses | $1825.8 | $1762.2 | $1426 | |
Operating income | $1453.6 | $1141.8 | ||
Income from continuing operations | ||||
EBIT | $1454.3 | $1142.4 | ||
Income tax expense | $367 | $353.1 | $273.6 | |
Interest expense | -$6.7 | $14.3 | $9.7 | |
Net income | ||||
Net income | $1155 | $1086.9 | $859.1 | |
Income (for common shares) | $1086.9 | $859.1 |
(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | $298 | $295.1 | ||
Operating activities | ||||
Depreciation | $44.9 | $44.5 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | $1.9 | $1.9 | ||
Total cash flows from operations | $302.1 | $388.5 | ||
Investing activities | ||||
Capital expenditures | -$53.9 | -$30.9 | ||
Investments | ||||
Total cash flows from investing | -$161.2 | -$128.2 | -$54.2 | -$31 |
Financing activities | ||||
Dividends paid | -$1016.8 | -$599.5 | -$199.9 | -$199.8 |
Sale and purchase of stock | $6.6 | $5.9 | ||
Net borrowings | -$50 | -$155 | ||
Total cash flows from financing | -$1281.7 | -$879.1 | -$243.3 | -$348.9 |
Effect of exchange rate | $1.4 | -$4 | -$0.8 | $1.1 |
Change in cash and equivalents | -$8.8 | $67.4 | $3.8 | $9.7 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $1086.9 | $925 | $859.1 | |
Operating activities | ||||
Depreciation | $176.6 | $170.7 | $162.4 | |
Business acquisitions & disposals | -$125 | |||
Stock-based compensation | $7.2 | $5.6 | $5.7 | |
Total cash flows from operations | $941 | $770.1 | $1101.8 | |
Investing activities | ||||
Capital expenditures | -$162.4 | -$148.2 | -$157.5 | |
Investments | ||||
Total cash flows from investing | -$161.2 | -$163 | -$148.5 | -$281.7 |
Financing activities | ||||
Dividends paid | -$1016.8 | -$711.3 | -$643.7 | -$803.4 |
Sale and purchase of stock | -$228.6 | $31.6 | -$11 | |
Net borrowings | $165 | -$15 | $60 | |
Total cash flows from financing | -$1281.7 | -$774.9 | -$627.1 | -$754.4 |
Effect of exchange rate | $1.4 | -$9.2 | -$4 | $5.1 |
Change in cash and equivalents | -$8.8 | -$6.1 | -$9.5 | $70.8 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
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 | 0.33 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |