(in millions $) | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 | 30 Oct 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $38.28 | $27.25 | $26.71 | $31.47 |
Short term investments | ||||
Net receivables | $333.03 | $291.65 | $270.55 | $288.73 |
Inventory | ||||
Total current assets | $632.02 | $522.56 | $554.27 | $563.5 |
Long term investments | ||||
Property, plant & equipment | $215.07 | $272.07 | $204.85 | $202.85 |
Goodwill & intangible assets | $1476.47 | $1471.32 | $1466.79 | $1462.71 |
Total noncurrent assets | $2292.46 | $2247.94 | $2199.71 | $2170.73 |
Total investments | ||||
Total assets | $2924.48 | $2770.5 | $2753.98 | $2734.22 |
Current liabilities | ||||
Accounts payable | $25.31 | $26.9 | $18.73 | $20.29 |
Deferred revenue | $388.93 | $213.94 | $269.2 | $333.41 |
Short long term debt | $90 | |||
Total current liabilities | $633.81 | $375.04 | $404.02 | $470.56 |
Long term debt | $60 | $250 | $255 | $245 |
Total noncurrent liabilities | $448.3 | $615.52 | $625.57 | $603.71 |
Total debt | $150 | $250 | $255 | $245 |
Total liabilities | $1082.12 | $990.57 | $1029.59 | $1074.28 |
Shareholders' equity | ||||
Retained earnings | $3081.69 | $3020.7 | $2973.67 | $2919.57 |
Other shareholder equity | ||||
Total shareholder equity | $1842.36 | $1779.93 | $1724.39 | $1659.95 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 30 Jul 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $38.28 | $12.24 | $48.79 | $50.99 |
Short term investments | ||||
Net receivables | $333.03 | $361.25 | $348.07 | $306.56 |
Inventory | ||||
Total current assets | $632.02 | $627.96 | $613.52 | $357.56 |
Long term investments | ||||
Property, plant & equipment | $215.07 | $205.66 | $211.71 | $252.48 |
Goodwill & intangible assets | $1476.47 | $1456.04 | $1193.06 | $1163.52 |
Total noncurrent assets | $2292.46 | $2145.86 | $1842.04 | $1792.42 |
Total investments | ||||
Total assets | $2924.48 | $2773.83 | $2455.56 | $2336.16 |
Current liabilities | ||||
Accounts payable | $25.31 | $19.16 | $21.03 | $201 |
Deferred revenue | $388.93 | $399.73 | $402.17 | $395.6 |
Short long term debt | $90 | $0.07 | $0.11 | |
Total current liabilities | $633.81 | $523.76 | $543.83 | $301.19 |
Long term debt | $60 | $275 | $115 | $100.08 |
Total noncurrent liabilities | $448.3 | $641.56 | $530.11 | $395.6 |
Total debt | $150 | $275 | $115.07 | $100.19 |
Total liabilities | $1082.12 | $1165.32 | $1073.94 | $1016.86 |
Shareholders' equity | ||||
Retained earnings | $3081.69 | $2855.75 | $2636.34 | $2412.5 |
Other shareholder equity | $1319.29 | |||
Total shareholder equity | $1842.36 | $1608.51 | $1381.62 | $1319.29 |
(in millions $) | 1 May 2025 | 30 Jul 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $538.56 | |||
Cost of revenue | $328.22 | |||
Gross Profit | $210.34 | |||
Operating activities | ||||
Research & development | $35.99 | |||
Selling, general & administrative | $62.25 | |||
Total operating expenses | $98.24 | |||
Operating income | $112.1 | |||
Income from continuing operations | ||||
EBIT | $118.6 | |||
Income tax expense | $27.07 | |||
Interest expense | $4.43 | |||
Net income | ||||
Net income | $87.1 | |||
Income (for common shares) | $87.1 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 30 Jul 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2215.54 | $2077.7 | $1942.88 | $1758.22 |
Cost of revenue | $1299.48 | $1219.06 | $1128.61 | $1063.4 |
Gross Profit | $916.07 | $858.64 | $814.27 | $694.83 |
Operating activities | ||||
Research & development | $148.26 | $142.68 | $121.36 | $109.05 |
Selling, general & administrative | $278.42 | $235.27 | $218.3 | $187.06 |
Total operating expenses | $426.68 | $377.95 | $339.65 | $296.51 |
Operating income | $489.39 | $480.69 | $474.62 | $398.72 |
Income from continuing operations | ||||
EBIT | $514.4 | $489.65 | $474.65 | $398.87 |
Income tax expense | $116.2 | $107.93 | $109.35 | $86.26 |
Interest expense | $16.38 | $15.07 | $2.38 | $1.14 |
Net income | ||||
Net income | $381.82 | $366.65 | $362.92 | $311.47 |
Income (for common shares) | $381.82 | $366.65 | $362.92 | $311.47 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | $101.07 | $87.1 | $91.97 | $101.68 |
Operating activities | ||||
Depreciation | $50.69 | $50.08 | $49.9 | $49.23 |
Business acquisitions & disposals | -$0.9 | $0.02 | $0.03 | $0.85 |
Stock-based compensation | $6.47 | $6.92 | $8.33 | $7.15 |
Total cash flows from operations | $231.8 | $97.57 | $81.53 | $157.14 |
Investing activities | ||||
Capital expenditures | -$64.69 | -$51.83 | -$58.77 | -$49.1 |
Investments | -$7.5 | -$0.15 | -$1 | |
Total cash flows from investing | -$75.66 | -$53.55 | -$60.43 | -$50.53 |
Financing activities | ||||
Dividends paid | -$40.09 | -$40.07 | -$37.86 | -$37.86 |
Sale and purchase of stock | -$4.99 | $3.37 | $2.62 | -$16.58 |
Net borrowings | -$100 | -$5 | $10 | -$30 |
Total cash flows from financing | -$145.11 | -$43.48 | -$25.86 | -$87.39 |
Effect of exchange rate | ||||
Change in cash and equivalents | $11.03 | $0.55 | -$4.76 | $19.22 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 30 Jul 2021 |
---|---|---|---|---|
Net income | $381.82 | $366.65 | $362.92 | $311.47 |
Operating activities | ||||
Depreciation | $199.9 | $190.73 | $177.62 | $175.75 |
Business acquisitions & disposals | -$229.63 | -$2.3 | ||
Stock-based compensation | $28.87 | $28.61 | $24.78 | $20.75 |
Total cash flows from operations | $568.04 | $381.56 | $504.63 | $462.13 |
Investing activities | ||||
Capital expenditures | -$224.39 | -$177.36 | -$182.85 | -$145.14 |
Investments | -$8.65 | -$1 | -$5 | -$8.3 |
Total cash flows from investing | -$240.16 | -$409.67 | -$196.34 | -$162.25 |
Financing activities | ||||
Dividends paid | -$155.88 | -$147.24 | -$139.07 | -$133.8 |
Sale and purchase of stock | -$15.58 | -$12.63 | -$182.14 | -$420.6 |
Net borrowings | -$125 | $159.94 | $14.87 | $99.89 |
Total cash flows from financing | -$301.83 | -$8.43 | -$310.49 | -$462.23 |
Effect of exchange rate | ||||
Change in cash and equivalents | $26.04 | -$36.54 | -$2.21 | -$162.35 |
Market cap | $12.56B |
---|---|
Enterprise value | $12.67B |
Shares outstanding | 72.87M |
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 | 6.82 |
Book/Share | 25.28 |
Cash/Share | 0.53 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 0.59 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.00 |
Quick ratio | 1.00 |