(in millions $) | 31 Dec 2023 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $1932.1 | $2722.5 | $2765 | $2582.2 |
Short term investments | ||||
Net receivables | $670.9 | $625.6 | $686.8 | $714 |
Inventory | $633.6 | $617.6 | $680.1 | $687.6 |
Total current assets | $3494.2 | $4184.5 | $4339.3 | $4211.4 |
Long term investments | ||||
Property, plant & equipment | $527 | $517 | $493.3 | $497.9 |
Goodwill & intangible assets | $4138.6 | $4169.9 | $4238.3 | $4499.1 |
Total noncurrent assets | $4975.3 | $4954.8 | $4998.6 | $5237.3 |
Total investments | ||||
Total assets | $8469.5 | $9139.3 | $9337.9 | $9448.7 |
Current liabilities | ||||
Accounts payable | $183.8 | $712.9 | $180.6 | $187.4 |
Deferred revenue | $204.8 | $213 | $246.6 | $243.3 |
Short long term debt | $40.6 | $290.1 | $34.7 | $29.1 |
Total current liabilities | $899 | $1207.3 | $981.3 | $955 |
Long term debt | $2537.4 | $2531.2 | $2805.5 | $2814.7 |
Total noncurrent liabilities | $2916.7 | $2915.1 | $3174.6 | $3192.9 |
Total debt | $2578 | $2836.6 | $2840.2 | $2843.8 |
Total liabilities | $3815.7 | $4122.4 | $4155.9 | $4147.9 |
Shareholders' equity | ||||
Retained earnings | $2302.8 | $2056.3 | $1965.7 | $2006.2 |
Other shareholder equity | -$118.8 | $5016.9 | -$113.6 | -$118.4 |
Total shareholder equity | $4653.8 | $5016.9 | $5182 | $5300.8 |
(in millions $) | 30 Oct 2023 | 24 Oct 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $2722.5 | $2339.5 | $1170.3 | $701 |
Short term investments | ||||
Net receivables | $625.6 | $617.6 | $942.7 | $1028.9 |
Inventory | $617.6 | $623.7 | $501.2 | $395.1 |
Total current assets | $4184.5 | $3862 | $3168.7 | $2222.3 |
Long term investments | $11.4 | |||
Property, plant & equipment | $517 | $481.6 | $564.7 | $491.5 |
Goodwill & intangible assets | $4169.9 | $4517.1 | $4940.8 | $3965.4 |
Total noncurrent assets | $4954.8 | $5209.2 | $5751.2 | $4973.5 |
Total investments | ||||
Total assets | $9139.3 | $9071.2 | $8919.9 | $7195.8 |
Current liabilities | ||||
Accounts payable | $712.9 | $197.7 | $215.9 | $178.8 |
Deferred revenue | $213 | $195.9 | $218.3 | $199 |
Short long term debt | $290.1 | $18.2 | $316.7 | $326.8 |
Total current liabilities | $1207.3 | $937.7 | $1326.8 | $1239.3 |
Long term debt | $2531.2 | $2808.4 | $2735 | $2731.3 |
Total noncurrent liabilities | $2915.1 | $3257.3 | $3374.5 | $3249.2 |
Total debt | $2836.6 | $2844.6 | $3051.7 | $3058.1 |
Total liabilities | $4122.4 | $4195 | $4701.3 | $4488.5 |
Shareholders' equity | ||||
Retained earnings | $2056.3 | $1600.3 | $298.3 | -$1573.2 |
Other shareholder equity | $5016.9 | $4876.2 | -$59.1 | -$49.7 |
Total shareholder equity | $5016.9 | $4876.2 | $4218.6 | $2705.2 |
(in millions $) | 31 Dec 2023 | 30 Oct 2023 | 30 Jul 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1013.1 | $945.3 | $1026.5 | |
Cost of revenue | $445.6 | $440.7 | ||
Gross Profit | $567.5 | $500.3 | $585.8 | |
Operating activities | ||||
Research & development | $66.8 | $74 | ||
Selling, general & administrative | $260.7 | $243.2 | ||
Total operating expenses | $367.6 | $311.5 | $326.1 | |
Operating income | $199.9 | $259.7 | ||
Income from continuing operations | ||||
EBIT | $217.3 | $306.5 | ||
Income tax expense | -$55.2 | $55 | $60.8 | |
Interest expense | $26 | $10.3 | $27.2 | |
Net income | ||||
Net income | $246.5 | $90.6 | $218.5 | |
Income (for common shares) | $246.5 | $218.5 |
(in millions $) | 30 Oct 2023 | 24 Oct 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $4030.4 | $4862.8 | $3776.4 | |
Cost of revenue | $1548.9 | |||
Gross Profit | $2251 | $3014.8 | $2227.5 | |
Operating activities | ||||
Research & development | $222.5 | |||
Selling, general & administrative | $840.6 | |||
Total operating expenses | $1310 | $1366.6 | $1122.5 | |
Operating income | $1105 | |||
Income from continuing operations | ||||
EBIT | $1123.1 | |||
Income tax expense | $220.1 | $286.2 | -$108.6 | |
Interest expense | $24.3 | -$42.7 | $116.5 | |
Net income | ||||
Net income | $456 | $1302 | $1115.2 | |
Income (for common shares) | $1115.2 |
(in millions $) | 31 Dec 2023 | 30 Oct 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | $246.5 | -$40.5 | $218.5 | |
Operating activities | ||||
Depreciation | $88.4 | $81.2 | $80.8 | |
Business acquisitions & disposals | -$31.3 | -$1.8 | ||
Stock-based compensation | $28.7 | $16.9 | $23.2 | |
Total cash flows from operations | $220 | $332.8 | $206.3 | |
Investing activities | ||||
Capital expenditures | -$38 | -$36.5 | -$32.1 | |
Investments | -$34.5 | |||
Total cash flows from investing | -$104.2 | -$152.1 | -$38.7 | -$16.4 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$667.3 | -$104.3 | -$36.7 | |
Net borrowings | -$260.3 | -$4.8 | -$5 | |
Total cash flows from financing | -$943.8 | -$483.2 | -$109.6 | -$49.5 |
Effect of exchange rate | $4.4 | $0.3 | -$1.7 | $0.5 |
Change in cash and equivalents | -$823.6 | $416.2 | $182.8 | $140.9 |
(in millions $) | 30 Oct 2023 | 24 Oct 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $1871.5 | $1115.2 | ||
Operating activities | ||||
Depreciation | $406.9 | $376 | ||
Business acquisitions & disposals | -$1164.7 | $19.9 | ||
Stock-based compensation | $65 | $83.3 | ||
Total cash flows from operations | $2330.4 | $896.6 | ||
Investing activities | ||||
Capital expenditures | -$162.7 | -$156.4 | ||
Investments | ||||
Total cash flows from investing | -$152.1 | -$206.3 | -$1329.6 | -$141.6 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$358.5 | -$588 | ||
Net borrowings | -$113.4 | -$31.5 | ||
Total cash flows from financing | -$483.2 | -$756 | -$529.8 | -$659.9 |
Effect of exchange rate | $0.3 | $5.8 | -$1.7 | $4.1 |
Change in cash and equivalents | $416.2 | $1169.2 | $469.3 | $99.2 |
Market cap | $17.88B |
---|---|
Enterprise value | $18.52B |
Shares outstanding | 234.54M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | -5.69% |
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 | 3.75 |
Book/Share | 20.35 |
Cash/Share | 8.24 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 0.82 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 3.89 |
Quick ratio | 3.18 |