| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $96.89 | $67.97 | $66.54 | |
| Short term investments | ||||
| Net receivables | $425.69 | $577.53 | $527.17 | $342.91 |
| Inventory | $1180.49 | $1295.6 | $1496.95 | $1365.47 |
| Total current assets | $1740.7 | $2005.81 | $2136.62 | $1815.36 |
| Long term investments | $1.4 | $1.35 | $1.3 | |
| Property, plant & equipment | $552.96 | $555.71 | $539.02 | $529.62 |
| Goodwill & intangible assets | $994.37 | $995.92 | $998.36 | |
| Total noncurrent assets | $1635.1 | $1622.21 | $1612.71 | |
| Total investments | $1.4 | $1.35 | $1.3 | |
| Total assets | $3367.39 | $3640.91 | $3758.83 | $3428.07 |
| Current liabilities | ||||
| Accounts payable | $401.7 | $515.64 | $907.81 | $508.67 |
| Deferred revenue | ||||
| Short long term debt | $138.75 | $128.82 | $127.42 | |
| Total current liabilities | $726.91 | $807.37 | $1136.18 | $770.77 |
| Long term debt | $879.15 | $1298.14 | $1165.25 | $1237.07 |
| Total noncurrent liabilities | $1409.87 | $1276.96 | $1344.52 | |
| Total debt | $1436.89 | $1294.07 | $1364.48 | |
| Total liabilities | $1934.88 | $2217.24 | $2413.14 | $2115.28 |
| Shareholders' equity | ||||
| Retained earnings | $802.38 | $798.2 | $720.23 | $699.99 |
| Other shareholder equity | -$2.43 | -$0.92 | $5.14 | $6.58 |
| Total shareholder equity | $1423.67 | $1345.68 | $1312.79 | |
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $66.54 | $45.59 | $24.32 | $34.13 |
| Short term investments | ||||
| Net receivables | $342.91 | $351.45 | $376.57 | $289.2 |
| Inventory | $1365.47 | $1591.06 | $1339.1 | $780.99 |
| Total current assets | $1815.36 | $2018.99 | $1769.09 | $1121.93 |
| Long term investments | $1.3 | $1.25 | $1.23 | $1.29 |
| Property, plant & equipment | $529.62 | $463.32 | $420.67 | $314.12 |
| Goodwill & intangible assets | $998.36 | $997.44 | $1001.18 | $280.35 |
| Total noncurrent assets | $1612.71 | $1546.45 | $1461.05 | $617.74 |
| Total investments | $1.3 | $1.25 | $1.23 | $1.29 |
| Total assets | $3428.07 | $3565.44 | $3230.13 | $1739.67 |
| Current liabilities | ||||
| Accounts payable | $508.67 | $406.67 | $398.7 | $266.75 |
| Deferred revenue | ||||
| Short long term debt | $127.42 | $100.53 | $80.84 | $72.8 |
| Total current liabilities | $770.77 | $675.71 | $744.42 | $483.25 |
| Long term debt | $1237.07 | $1361.76 | $1346.94 | $551.04 |
| Total noncurrent liabilities | $1344.52 | $1654.53 | $1414.32 | $616.95 |
| Total debt | $1364.48 | $1660.83 | $1427.78 | $623.84 |
| Total liabilities | $2115.28 | $2330.24 | $2158.74 | $1100.2 |
| Shareholders' equity | ||||
| Retained earnings | $699.99 | $653.48 | $526.87 | $133.87 |
| Other shareholder equity | $6.58 | $5.89 | -$7.48 | -$14.02 |
| Total shareholder equity | $1312.79 | $1235.19 | $1071.39 | $639.47 |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $1432.88 | $1769.78 | $1120.81 | |
| Cost of revenue | $1239.64 | $782.25 | ||
| Gross Profit | $416.4 | $530.14 | $338.56 | |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $258.66 | $229.84 | ||
| Total operating expenses | $240.05 | $258.66 | $229.84 | |
| Operating income | $271.48 | $108.72 | ||
| Income from continuing operations | ||||
| EBIT | $257.5 | $95.36 | ||
| Income tax expense | $38.36 | $65.06 | $16.47 | |
| Interest expense | -$12.36 | |||
| Net income | ||||
| Net income | $125.05 | $192.44 | $78.89 | |
| Income (for common shares) | $192.44 | $78.89 | ||
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $5541.6 | $6179.73 | $5295.58 | $3936.62 |
| Cost of revenue | $3881.55 | $4246.31 | $3678.49 | $2805.72 |
| Gross Profit | $1660.04 | $1933.41 | $1617.09 | $1130.9 |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $913.48 | $907.02 | $786.81 | $659.93 |
| Total operating expenses | $913.48 | $907.63 | $784.31 | $666.88 |
| Operating income | $746.57 | $1025.78 | $832.78 | $464.03 |
| Income from continuing operations | ||||
| EBIT | $688.31 | $985.23 | $824.44 | $451.97 |
| Income tax expense | $165.08 | $236.76 | $173.81 | $85.23 |
| Interest expense | $12.35 | |||
| Net income | ||||
| Net income | $523.23 | $748.46 | $650.62 | $366.74 |
| Income (for common shares) | $523.23 | $748.46 | $650.62 | $366.74 |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
|---|---|---|---|---|
| Net income | $192.44 | $78.89 | $51.44 | |
| Operating activities | ||||
| Depreciation | $11.04 | $10.75 | $10.36 | |
| Business acquisitions & disposals | -$3.09 | -$1.35 | -$0.03 | |
| Stock-based compensation | $5.02 | $5.33 | $4.99 | |
| Total cash flows from operations | $26.66 | $145.44 | $138.21 | |
| Investing activities | ||||
| Capital expenditures | -$17.89 | -$17.04 | -$17.14 | |
| Investments | $1.58 | -$0.57 | $0.08 | |
| Total cash flows from investing | -$49.44 | -$19.39 | -$18.95 | -$17.09 |
| Financing activities | ||||
| Dividends paid | -$134.18 | -$45.95 | -$42.33 | -$42.48 |
| Sale and purchase of stock | -$67.14 | -$7.53 | -$118.07 | |
| Net borrowings | $137.22 | -$74.3 | $19.25 | |
| Total cash flows from financing | -$411.79 | $24.13 | -$124.16 | -$141.3 |
| Effect of exchange rate | -$2.58 | -$2.48 | -$0.89 | $1.5 |
| Change in cash and equivalents | $24.81 | $28.92 | $1.43 | -$18.68 |
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | $523.23 | $748.46 | $650.62 | $366.74 |
| Operating activities | ||||
| Depreciation | $40.14 | $39.02 | $30.03 | $29.4 |
| Business acquisitions & disposals | -$11.53 | -$9.26 | -$811.96 | -$124.59 |
| Stock-based compensation | $19.58 | $14.88 | $15.19 | $14.52 |
| Total cash flows from operations | $888.23 | $484.85 | $313.49 | $397.58 |
| Investing activities | ||||
| Capital expenditures | -$60.1 | -$43.62 | -$37.66 | -$21.7 |
| Investments | $0.03 | $2.01 | ||
| Total cash flows from investing | -$71.6 | -$50.87 | -$849.61 | -$146.29 |
| Financing activities | ||||
| Dividends paid | -$167.46 | -$150.62 | -$119.58 | -$91.93 |
| Sale and purchase of stock | -$295.9 | -$462.3 | -$120.84 | -$56.38 |
| Net borrowings | -$334.22 | $202.63 | $766.92 | -$95.79 |
| Total cash flows from financing | -$798.13 | -$411.66 | $526.13 | -$244.37 |
| Effect of exchange rate | $2.45 | -$1.06 | $0.19 | -$1.38 |
| Change in cash and equivalents | $20.95 | $21.27 | -$9.81 | $5.54 |
| Market cap | $11.18B |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 38.08M |
| Revenue | N/A |
|---|---|
| EBITDA | N/A |
| EBIT | N/A |
| Net Income | N/A |
| Revenue Q/Q | -2.82% |
| 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 | 1.61 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | 2.39 |
| Quick ratio | 0.77 |