(in millions $) | 30 Jul 2024 | 27 Feb 2024 | 28 Nov 2023 | 30 Oct 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $114.46 | $124 | $113.89 | |
Short term investments | ||||
Net receivables | $547.29 | $484.53 | $490.43 | $408.93 |
Inventory | $782.9 | $902.73 | $858.03 | $912.67 |
Total current assets | $1778.76 | $1832.56 | $1790.68 | $1772.14 |
Long term investments | $166.32 | $164.46 | $162.53 | |
Property, plant & equipment | $351.38 | $334.52 | $320.51 | $320.57 |
Goodwill & intangible assets | $349.59 | $359.59 | $368.35 | |
Total noncurrent assets | $1117.97 | $1107.39 | $1099.01 | |
Total investments | $166.32 | $164.46 | $162.53 | |
Total assets | $2896.73 | $2939.95 | $2889.69 | $2883.63 |
Current liabilities | ||||
Accounts payable | $745.38 | $683.3 | $688.69 | $717.43 |
Deferred revenue | ||||
Short long term debt | $341.56 | $366.26 | $236.13 | |
Total current liabilities | $1332.55 | $1283.71 | $1148.54 | $1087.75 |
Long term debt | $328.91 | $448.22 | $449.97 | $450.6 |
Total noncurrent liabilities | $562.45 | $684.07 | $686.06 | |
Total debt | $762.94 | $894.98 | $760.5 | |
Total liabilities | $1895.59 | $1968.47 | $1835.39 | $1773.29 |
Shareholders' equity | ||||
Retained earnings | $831.48 | $802.88 | $902.83 | $948.73 |
Other shareholder equity | -$89.92 | -$86.16 | -$98.96 | -$81.63 |
Total shareholder equity | $1001.14 | $971.48 | $1054.3 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $114.46 | $159.67 | $142.01 | $143.24 |
Short term investments | ||||
Net receivables | $677.16 | $599.1 | $585.97 | $673.21 |
Inventory | $782.9 | $795.07 | $785.6 | $736.78 |
Total current assets | $1778.76 | $1783.14 | $1679.02 | $1615.93 |
Long term investments | $166.32 | $160.02 | $139.18 | |
Property, plant & equipment | $351.38 | $305.24 | $283.86 | $296.65 |
Goodwill & intangible assets | $349.59 | $388.29 | $393.24 | $419.58 |
Total noncurrent assets | $1117.97 | $1096.01 | $1062.61 | $1135.58 |
Total investments | $166.32 | $160.02 | $139.18 | |
Total assets | $2896.73 | $2879.15 | $2741.63 | $2751.51 |
Current liabilities | ||||
Accounts payable | $745.38 | $724.99 | $681.32 | $609.26 |
Deferred revenue | ||||
Short long term debt | $341.56 | $109.39 | $58.35 | $186 |
Total current liabilities | $1332.55 | $1085.33 | $1015.67 | $1089.67 |
Long term debt | $421.38 | $518.61 | $531.89 | $535.86 |
Total noncurrent liabilities | $562.45 | $675.28 | $683.33 | $697.17 |
Total debt | $762.94 | $628 | $590.23 | $721.87 |
Total liabilities | $1895 | $1760.61 | $1698.99 | $1786.84 |
Shareholders' equity | ||||
Retained earnings | $831.48 | $972.13 | $921.7 | $855.74 |
Other shareholder equity | -$89.92 | -$89.26 | -$81.52 | -$62.59 |
Total shareholder equity | $1001.14 | $1117.54 | $1041.68 | $963.22 |
(in millions $) | 1 May 2025 | 30 Jul 2024 | 27 Feb 2024 | 28 Nov 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1616.1 | $1652.77 | ||
Cost of revenue | ||||
Gross Profit | $351.01 | $339.03 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $280.99 | $282.12 | ||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $14.35 | $13.5 | ||
Interest expense | -$11.72 | -$10.64 | ||
Net income | ||||
Net income | $47.7 | $39.96 | ||
Income (for common shares) |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $6568.27 | $6471.47 | $6499.4 | $5912.07 |
Cost of revenue | $5188.03 | $5098.53 | $5210.32 | $4708.94 |
Gross Profit | $1380.24 | $1372.94 | $1289.09 | $1203.13 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $1127.32 | $1096.97 | $1132.09 | $992.52 |
Total operating expenses | $1127.32 | $1096.97 | $1132.09 | $992.52 |
Operating income | $252.92 | $275.97 | $157 | $210.61 |
Income from continuing operations | ||||
EBIT | $288.38 | $304.76 | $288.04 | $225.09 |
Income tax expense | $57.53 | $63.56 | $64.54 | $44.82 |
Interest expense | $44.91 | $33.64 | $20.29 | $24.28 |
Net income | ||||
Net income | $185.93 | $207.56 | $203.21 | $155.98 |
Income (for common shares) | $185.93 | $207.56 | $203.21 | $155.98 |
(in millions $) | 27 May 2024 | 27 Feb 2024 | 28 Nov 2023 | 29 Aug 2023 |
---|---|---|---|---|
Net income | ||||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | ||||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | $959.54 | $718.01 | $454.86 | $223.82 |
Financing activities | ||||
Dividends paid | -$98.33 | -$75.02 | -$50.3 | -$25.43 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$215.91 | -$34.09 | -$13.16 | -$23.12 |
Effect of exchange rate | $0.53 | $0.25 | -$2.17 | $1.57 |
Change in cash and equivalents | -$45.21 | -$35.67 | -$45.79 | -$51.1 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Net income | $185.93 | $207.56 | $203.21 | $155.98 |
Operating activities | ||||
Depreciation | $88.16 | $83.7 | $81.99 | $78.9 |
Business acquisitions & disposals | $1027.17 | $965.63 | $1193.7 | $833.96 |
Stock-based compensation | $17.87 | $15.54 | $23.8 | $30.49 |
Total cash flows from operations | -$789.38 | -$754.85 | -$980.99 | -$730.52 |
Investing activities | ||||
Capital expenditures | -$67.63 | -$64.22 | -$38.31 | -$25.79 |
Investments | -$15 | $75.94 | ||
Total cash flows from investing | $959.54 | $901.57 | $1239.03 | $810.66 |
Financing activities | ||||
Dividends paid | -$98.33 | -$101.35 | -$101.11 | -$75.18 |
Sale and purchase of stock | -$229.51 | -$55.49 | -$35 | |
Net borrowings | $105 | $14.5 | -$124.75 | $53 |
Total cash flows from financing | -$215.91 | -$126.48 | -$253.23 | -$22.64 |
Effect of exchange rate | $0.53 | -$2.58 | -$6.03 | $7.8 |
Change in cash and equivalents | -$45.21 | $17.66 | -$1.23 | $65.3 |
Market cap | $1.86B |
---|---|
Enterprise value | N/A |
Shares outstanding | 89.70M |
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 | 1.89 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.33 |
Quick ratio | 0.75 |