(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $155.65 | $89.68 | $114.76 | |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $74.61 | $55.07 | $57.23 | $56.88 |
Goodwill & intangible assets | $305.85 | $306.8 | $307.79 | |
Total noncurrent assets | ||||
Total investments | $7880.53 | $7819.46 | $7801.45 | |
Total assets | $8729.31 | $8778.69 | $8631.05 | $8625.95 |
Current liabilities | ||||
Accounts payable | ||||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $24.52 | $3.34 | $3.61 | $18.21 |
Long term debt | $85.32 | $85.29 | $85.26 | $85.23 |
Total noncurrent liabilities | ||||
Total debt | $491.68 | $355.12 | $388.51 | |
Total liabilities | $7710.3 | $7799.56 | $7656.71 | $7650.32 |
Shareholders' equity | ||||
Retained earnings | $587.27 | $581.72 | $576.65 | $569.94 |
Other shareholder equity | -$22.38 | -$163.04 | -$162.08 | -$153.72 |
Total shareholder equity | $979.13 | $974.34 | $975.63 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $114.76 | $128.16 | $161.57 | $159.27 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $56.88 | $70.44 | $55.6 | $58.66 |
Goodwill & intangible assets | $307.79 | $337.06 | $342.08 | $348.29 |
Total noncurrent assets | ||||
Total investments | $7801.45 | $7601.32 | $6644.13 | $6397.7 |
Total assets | $8625.95 | $8455.34 | $7481.4 | $7211.73 |
Current liabilities | ||||
Accounts payable | ||||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $18.21 | $15.6 | $16.1 | $17.8 |
Long term debt | $85.23 | $85.1 | $85 | $84.86 |
Total noncurrent liabilities | ||||
Total debt | $388.51 | $547.29 | $109.69 | $106.61 |
Total liabilities | $7650.32 | $7567.62 | $6457.91 | $6229.46 |
Shareholders' equity | ||||
Retained earnings | $569.94 | $502.91 | $443.52 | $356.41 |
Other shareholder equity | -$153.72 | -$31.22 | -$3.43 | $15 |
Total shareholder equity | $975.63 | $887.72 | $1023.5 | $982.28 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $58.4 | $62.2 | ||
Cost of revenue | ||||
Gross Profit | $58.4 | $62.2 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $29.85 | $31.43 | ||
Total operating expenses | $38.21 | $39.9 | ||
Operating income | $20.19 | $22.3 | ||
Income from continuing operations | ||||
EBIT | $20.19 | $22.3 | ||
Income tax expense | $4.02 | $4.51 | ||
Interest expense | ||||
Net income | ||||
Net income | $16.18 | $17.79 | ||
Income (for common shares) | $16.18 | $17.79 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $302.71 | $290.79 | $244.44 | |
Cost of revenue | ||||
Gross Profit | $302.71 | $290.79 | $244.44 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $122.16 | $125.22 | $108.42 | |
Total operating expenses | $163.23 | $164.51 | $165.17 | |
Operating income | $139.48 | $126.28 | $79.27 | |
Income from continuing operations | ||||
EBIT | $139.48 | $126.28 | $79.27 | |
Income tax expense | $28.18 | $24.1 | $16.19 | |
Interest expense | ||||
Net income | ||||
Net income | $111.3 | $102.19 | $63.08 | |
Income (for common shares) | $111.3 | $102.19 | $63.08 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $16.18 | $17.79 | $20.07 | |
Operating activities | ||||
Depreciation | $2.39 | $2.41 | $2.39 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $0.68 | $0.36 | $0.51 | |
Total cash flows from operations | $11.13 | $15.22 | $29.2 | |
Investing activities | ||||
Capital expenditures | $1.13 | -$1.64 | -$3.46 | |
Investments | -$66.91 | -$35.12 | -$30.38 | |
Total cash flows from investing | -$78.78 | -$65.79 | -$36.23 | -$39.92 |
Financing activities | ||||
Dividends paid | -$33.3 | -$11.11 | -$11.08 | -$11.08 |
Sale and purchase of stock | ||||
Net borrowings | $131.74 | $7.02 | $19.05 | |
Total cash flows from financing | $21.53 | $120.63 | -$4.06 | $7.97 |
Effect of exchange rate | ||||
Change in cash and equivalents | $10.53 | $65.97 | -$25.07 | -$2.74 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $111.3 | $102.19 | $126.05 | $63.08 |
Operating activities | ||||
Depreciation | $9.94 | $11.08 | $12.51 | $12.96 |
Business acquisitions & disposals | $47.35 | -$0.43 | $52.45 | |
Stock-based compensation | $1.13 | $1.68 | $2.12 | $0.94 |
Total cash flows from operations | $77.33 | $180.1 | $165.16 | -$55.62 |
Investing activities | ||||
Capital expenditures | -$7.11 | -$5.57 | -$3.02 | -$5.36 |
Investments | -$159.68 | -$1201.6 | -$313.42 | -$590.02 |
Total cash flows from investing | -$124.65 | -$1206.97 | -$332.81 | -$541.85 |
Financing activities | ||||
Dividends paid | -$44.27 | -$42.8 | -$38.95 | -$32.9 |
Sale and purchase of stock | $0 | -$26.82 | -$29.57 | -$10.16 |
Net borrowings | $78.17 | $1063.08 | $238.47 | -$430.32 |
Total cash flows from financing | $33.91 | $993.47 | $169.95 | $625.48 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$13.4 | -$33.41 | $2.3 | $28.01 |
Market cap | $1.05B |
---|---|
Enterprise value | N/A |
Shares outstanding | 35.84M |
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 | 7.84 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |