(in millions $) | 30 Oct 2022 | 30 Jun 2022 | 31 Mar 2022 | 31 Dec 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $2582.37 | $2600.32 | $2649.72 | |
Short term investments | ||||
Net receivables | $700.33 | $653.1 | $604.21 | |
Inventory | $902.56 | $879.51 | $819.09 | |
Total current assets | $4305.19 | $4233.8 | $4165.8 | |
Long term investments | $29 | |||
Property, plant & equipment | $1363.19 | $1320.19 | $1272.38 | |
Goodwill & intangible assets | $1921.16 | $1950.24 | $1969.63 | |
Total noncurrent assets | $3539.65 | $3533.4 | $3483.49 | |
Total investments | ||||
Total assets | $7844.85 | $7767.2 | $7649.28 | |
Current liabilities | ||||
Accounts payable | $434.92 | $361.53 | $339.99 | |
Deferred revenue | ||||
Short long term debt | $430.79 | $1412.01 | $1406.13 | |
Total current liabilities | $1266.96 | $2123.88 | $2083.24 | |
Long term debt | $2007.43 | $1043.97 | $1063.03 | |
Total noncurrent liabilities | $2194.61 | $1259.14 | $1282.47 | |
Total debt | $2438.21 | $2455.98 | $2469.16 | |
Total liabilities | $3461.57 | $3383.02 | $3365.71 | |
Shareholders' equity | ||||
Retained earnings | $1348.13 | $1321.78 | $1289.92 | |
Other shareholder equity | -$2.17 | $48.12 | $15.07 | |
Total shareholder equity | $3616.47 | $3627.76 | $3537.41 |
(in millions $) | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 | 31 Dec 2019 |
---|---|---|---|---|
Current assets | ||||
Cash | $2582.37 | $1591.89 | $493.05 | $204.87 |
Short term investments | ||||
Net receivables | $700.33 | $658.96 | $598.12 | $269.64 |
Inventory | $902.56 | $695.83 | $619.81 | $296.28 |
Total current assets | $4305.19 | $3027.39 | $1788.97 | $812.91 |
Long term investments | $73.77 | $76.21 | ||
Property, plant & equipment | $1363.19 | $1242.91 | $1214.77 | $582.79 |
Goodwill & intangible assets | $1921.16 | $2015.19 | $1997.38 | $459.1 |
Total noncurrent assets | $3539.65 | $3485.26 | $3445.74 | $1140.86 |
Total investments | $73.77 | $76.21 | ||
Total assets | $7844.85 | $6512.65 | $5234.71 | $1953.77 |
Current liabilities | ||||
Accounts payable | $434.92 | $294.49 | $268.77 | $104.46 |
Deferred revenue | ||||
Short long term debt | $430.79 | $87.41 | $93.88 | $23.83 |
Total current liabilities | $1266.96 | $729.59 | $672.89 | $270.56 |
Long term debt | $2007.43 | $1438.63 | $2280.79 | $443.16 |
Total noncurrent liabilities | $2194.61 | $1650.71 | $2485.02 | $550 |
Total debt | $2438.21 | $1526.04 | $2374.68 | $467 |
Total liabilities | $3461.57 | $2380.3 | $3157.91 | $820.56 |
Shareholders' equity | ||||
Retained earnings | $1348.13 | $1136.78 | $876.55 | $943.58 |
Other shareholder equity | -$2.17 | $14.27 | -$87.38 | -$24.22 |
Total shareholder equity | $3616.47 | $3406.17 | $2076.8 | $1133.21 |
(in millions $) | 30 Oct 2022 | 30 Jun 2022 | 31 Mar 2022 | 31 Dec 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $886.96 | $827.72 | $806.82 | |
Cost of revenue | $570.5 | $506.05 | $495.65 | |
Gross Profit | $316.47 | $321.67 | $311.17 | |
Operating activities | ||||
Research & development | $95.92 | $96.89 | $95.33 | |
Selling, general & administrative | $106.3 | $118.01 | $117.62 | |
Total operating expenses | $218.98 | $215.15 | $214.75 | |
Operating income | $97.48 | $106.53 | $96.42 | |
Income from continuing operations | ||||
EBIT | $97.48 | $106.53 | $96.42 | |
Income tax expense | $5.35 | $14.03 | $11.7 | |
Interest expense | $48.5 | $43.5 | $17.06 | |
Net income | ||||
Net income | $43.64 | $49 | $67.66 | |
Income (for common shares) | $26.34 | $31.85 | $50.95 |
(in millions $) | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 | 31 Dec 2019 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $3316.62 | $3105.89 | $2380.07 | $1362.5 |
Cost of revenue | $2051.12 | $1889.68 | $1560.52 | $841.15 |
Gross Profit | $1265.5 | $1216.21 | $819.55 | $521.35 |
Operating activities | ||||
Research & development | $377.11 | $330.11 | $339.07 | $139.16 |
Selling, general & administrative | $474.1 | $483.99 | $441 | $233.52 |
Total operating expenses | $862.43 | $803.72 | $794.07 | $370.12 |
Operating income | $403.06 | $412.49 | $25.48 | $151.23 |
Income from continuing operations | ||||
EBIT | $403.06 | $412.49 | $25.48 | $151.23 |
Income tax expense | $47.05 | $55.04 | $3.1 | $21.3 |
Interest expense | $121.25 | $59.9 | $89.41 | $22.42 |
Net income | ||||
Net income | $234.76 | $297.55 | -$67.03 | $107.52 |
Income (for common shares) | $166.53 | $260.32 | -$67.03 | $107.52 |
(in millions $) | 30 Jun 2022 | 31 Mar 2022 | 31 Dec 2021 | 30 Sep 2021 |
---|---|---|---|---|
Net income | $43.64 | $49 | $67.66 | $74.46 |
Operating activities | ||||
Depreciation | $73.25 | $72.81 | $71.03 | $69.69 |
Business acquisitions & disposals | ||||
Stock-based compensation | $15.79 | $16.71 | $16.91 | $23.8 |
Total cash flows from operations | $137.32 | $35.92 | $187.75 | $52.34 |
Investing activities | ||||
Capital expenditures | -$118.34 | -$94.3 | -$54.12 | -$47.56 |
Investments | ||||
Total cash flows from investing | -$118.34 | -$100.05 | -$54.12 | -$47.56 |
Financing activities | ||||
Dividends paid | -$6.9 | -$6.9 | -$6.9 | -$13.81 |
Sale and purchase of stock | $0.68 | $8.81 | $0.89 | $7.48 |
Net borrowings | -$15.51 | -$20.07 | $953.96 | -$15.51 |
Total cash flows from financing | -$28.33 | -$19.59 | $946.84 | -$35.97 |
Effect of exchange rate | -$8.6 | $34.32 | $9.08 | -$0.52 |
Change in cash and equivalents | -$17.94 | -$49.4 | $1089.54 | -$31.72 |
(in millions $) | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 | 31 Dec 2019 |
---|---|---|---|---|
Net income | $234.76 | $297.55 | -$67.03 | $107.52 |
Operating activities | ||||
Depreciation | $286.78 | $270.07 | $220.88 | $92.36 |
Business acquisitions & disposals | -$34.39 | -$1036.61 | -$83.07 | |
Stock-based compensation | $73.21 | $70.95 | $68.48 | $21.95 |
Total cash flows from operations | $413.33 | $574.35 | $297.29 | $178.47 |
Investing activities | ||||
Capital expenditures | -$314.33 | -$146.34 | -$140.63 | -$137.12 |
Investments | -$2.05 | -$4.48 | ||
Total cash flows from investing | -$320.08 | -$172.96 | -$1179.29 | -$223.98 |
Financing activities | ||||
Dividends paid | -$34.51 | -$20.32 | ||
Sale and purchase of stock | $17.86 | $492.36 | $11.84 | $7.08 |
Net borrowings | $902.87 | -$925.65 | $1192.82 | $9.41 |
Total cash flows from financing | $862.95 | $675.73 | $1173.63 | $4.88 |
Effect of exchange rate | $34.28 | $21.72 | -$3.45 | -$1.54 |
Change in cash and equivalents | $990.48 | $1098.85 | $288.17 | -$42.17 |
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 | 0.96 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |