| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $1396.28 | $357.33 | $549.71 | |
| Short term investments | ||||
| Net receivables | ||||
| Inventory | ||||
| Total current assets | ||||
| Long term investments | ||||
| Property, plant & equipment | $171.73 | $180.64 | $213.54 | $222.88 |
| Goodwill & intangible assets | $648.03 | $560.11 | $560.69 | |
| Total noncurrent assets | ||||
| Total investments | $28066.5 | $25062.25 | $24863.53 | |
| Total assets | $32185.73 | $31769.81 | $27642.96 | $27560.7 |
| Current liabilities | ||||
| Accounts payable | $36.72 | $48.76 | $26.36 | $35.08 |
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $566.31 | $892.86 | $860.47 | $852.14 |
| Long term debt | $535.92 | $535.74 | $535.57 | $535.38 |
| Total noncurrent liabilities | ||||
| Total debt | $2178.6 | $2296.04 | $2487.53 | |
| Total liabilities | $28981.78 | $28668.2 | $24885.28 | $24810.66 |
| Shareholders' equity | ||||
| Retained earnings | $1742.34 | $1712.65 | $1651.13 | $1619.3 |
| Other shareholder equity | $3203.94 | $3101.61 | $2757.68 | $2750.04 |
| Total shareholder equity | $3101.61 | $2757.68 | $2760.14 | |
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $549.71 | $681.92 | $1638.61 | $1847.83 |
| Short term investments | ||||
| Net receivables | ||||
| Inventory | ||||
| Total current assets | ||||
| Long term investments | ||||
| Property, plant & equipment | $222.88 | $225.14 | $220.36 | $231.48 |
| Goodwill & intangible assets | $560.69 | $560.82 | $538.05 | $536.66 |
| Total noncurrent assets | ||||
| Total investments | $24863.53 | $24115.65 | $22337.53 | $22139.69 |
| Total assets | $27560.7 | $26931.7 | $25796.4 | $25906.73 |
| Current liabilities | ||||
| Accounts payable | $35.08 | $10.19 | $7 | $10 |
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $852.14 | $104.07 | $100 | $107 |
| Long term debt | $535.38 | $539.63 | $621 | $760 |
| Total noncurrent liabilities | ||||
| Total debt | $2487.53 | $2871.21 | $1038.11 | $1926.33 |
| Total liabilities | $24810.66 | $24351.94 | $23083.72 | $23289.9 |
| Shareholders' equity | ||||
| Retained earnings | $1619.3 | $1450.76 | $1282.38 | $1120.78 |
| Other shareholder equity | $2750.04 | $2579.76 | $27.41 | $65.09 |
| Total shareholder equity | $2760.14 | $2579.76 | $2712.68 | $2616.83 |
| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $317.68 | $334.71 | $264.08 | |
| 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 | $16.46 | $8.2 | $13.61 | |
| Interest expense | ||||
| Net income | ||||
| Net income | $60.64 | $92.41 | $59.38 | |
| Income (for common shares) | ||||
| (in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $1081.96 | $980.74 | $781.67 | |
| Cost of revenue | ||||
| Gross Profit | $980.74 | $781.67 | ||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $429.09 | $390.24 | ||
| Total operating expenses | $633.73 | $576.56 | ||
| Operating income | $347.01 | $205.11 | ||
| Income from continuing operations | ||||
| EBIT | $347.01 | $202.23 | ||
| Income tax expense | $64.44 | $60.03 | $24.19 | |
| Interest expense | ||||
| Net income | ||||
| Net income | $274.03 | $286.98 | $178.04 | |
| Income (for common shares) | $276.73 | $175.91 | ||
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
|---|---|---|---|---|
| Net income | $94.97 | $61.94 | $64.26 | |
| Operating activities | ||||
| Depreciation | $12.56 | $8.37 | $8.44 | |
| Business acquisitions & disposals | $1018.37 | |||
| Stock-based compensation | $2.94 | $0.84 | $4.57 | |
| Total cash flows from operations | $168.12 | $152.9 | -$57.4 | |
| Investing activities | ||||
| Capital expenditures | -$1.77 | -$1.77 | -$15.1 | |
| Investments | $1467.68 | -$298.36 | $2.21 | |
| Total cash flows from investing | $1827.75 | $2485.01 | -$299.89 | -$10.72 |
| Financing activities | ||||
| Dividends paid | -$96.09 | -$35.16 | -$28.7 | -$30.41 |
| Sale and purchase of stock | $269.19 | -$29.35 | -$5.45 | |
| Net borrowings | -$1553.59 | -$191.67 | $117.2 | |
| Total cash flows from financing | -$1225.45 | -$1614.18 | -$45.39 | $197.38 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | $890.97 | $1038.95 | -$192.38 | $129.25 |
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | $284.28 | $286.98 | $275.5 | $178.04 |
| Operating activities | ||||
| Depreciation | $33 | $31.93 | $29.39 | $29.33 |
| Business acquisitions & disposals | -$21.81 | $31.98 | -$1.88 | |
| Stock-based compensation | $12.54 | $14 | $8.4 | $7.53 |
| Total cash flows from operations | $362.98 | $598.27 | $342.27 | $154.49 |
| Investing activities | ||||
| Capital expenditures | -$32.96 | -$21.25 | -$17.68 | -$20.24 |
| Investments | -$778.52 | -$1496 | -$228.27 | -$2477.36 |
| Total cash flows from investing | -$809.22 | -$1539.06 | -$213.97 | -$2499.48 |
| Financing activities | ||||
| Dividends paid | -$115.74 | -$116.01 | -$112.03 | -$90.96 |
| Sale and purchase of stock | -$73.9 | $7.88 | -$36.47 | -$32.37 |
| Net borrowings | -$384.43 | $1548.37 | -$923.32 | $160.19 |
| Total cash flows from financing | $314.02 | -$15.9 | -$337.52 | $3675.03 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | -$132.21 | -$956.69 | -$209.22 | $1330.04 |
| Market cap | $3.21B |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 181.96M |
| Revenue | N/A |
|---|---|
| EBITDA | N/A |
| EBIT | N/A |
| Net Income | N/A |
| Revenue Q/Q | 17.75% |
| 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 | 8.99 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | N/A |
| Quick ratio | N/A |