(in millions $) | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $118.19 | $128.89 | $80.09 | $60.47 |
Short term investments | ||||
Net receivables | $171.84 | $179 | $185.14 | $186.12 |
Inventory | ||||
Total current assets | $309.34 | $325.95 | $291.21 | $268.63 |
Long term investments | ||||
Property, plant & equipment | $33.19 | $33.78 | $37.51 | $40.9 |
Goodwill & intangible assets | $689.22 | $652.5 | $652.51 | $654.56 |
Total noncurrent assets | $776.34 | $738.65 | $737.28 | $745.06 |
Total investments | ||||
Total assets | $1085.68 | $1064.6 | $1028.5 | $1013.69 |
Current liabilities | ||||
Accounts payable | $13.92 | $18.69 | $15.31 | $16.22 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $74.02 | $78.47 | $70.3 | $78.29 |
Long term debt | $415.36 | $413.32 | $414.36 | $415.69 |
Total noncurrent liabilities | $457.93 | $455.51 | $455.51 | $460.71 |
Total debt | $415.36 | $413.32 | $414.36 | $415.69 |
Total liabilities | $531.95 | $533.98 | $525.81 | $539 |
Shareholders' equity | ||||
Retained earnings | $488.75 | $477.2 | $454.02 | $431.43 |
Other shareholder equity | -$6.34 | -$5.46 | -$8.71 | -$10.14 |
Total shareholder equity | $553.73 | $530.62 | $502.69 | $474.69 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $128.89 | $30.13 | $24.41 | $83.2 |
Short term investments | ||||
Net receivables | $179 | $202.3 | $177.6 | $133.09 |
Inventory | ||||
Total current assets | $325.95 | $255.62 | $214.71 | $226.51 |
Long term investments | ||||
Property, plant & equipment | $33.78 | $45.06 | $48.1 | $50.44 |
Goodwill & intangible assets | $652.5 | $654.1 | $596.51 | $491.5 |
Total noncurrent assets | $738.65 | $740.27 | $667.86 | $559.25 |
Total investments | ||||
Total assets | $1064.6 | $995.89 | $882.57 | $785.76 |
Current liabilities | ||||
Accounts payable | $18.69 | $24.35 | $26.07 | $25.61 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $78.47 | $129.13 | $119.95 | $128.88 |
Long term debt | $413.32 | $394.59 | $350.02 | $212.72 |
Total noncurrent liabilities | $455.51 | $456.63 | $397.86 | $262.8 |
Total debt | $413.32 | $413.12 | $350.02 | $212.72 |
Total liabilities | $533.98 | $585.76 | $517.81 | $391.68 |
Shareholders' equity | ||||
Retained earnings | $477.2 | $378.26 | $271.73 | $219.64 |
Other shareholder equity | -$5.46 | -$17.52 | -$5.84 | $3.75 |
Total shareholder equity | $530.62 | $410.13 | $364.76 | $394.08 |
(in millions $) | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $215.3 | $220.79 | $223.24 | $231.1 |
Cost of revenue | $142.11 | $141.12 | $142.98 | $146.17 |
Gross Profit | $73.2 | $79.67 | $80.26 | $84.94 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $49.17 | $40.35 | $42.11 | $44.18 |
Total operating expenses | $57.46 | $47.22 | $49.79 | $51.85 |
Operating income | $15.74 | $32.45 | $30.47 | $33.08 |
Income from continuing operations | ||||
EBIT | $15.75 | $32.44 | $31.98 | $35.4 |
Income tax expense | $4.96 | $9.7 | $9.39 | $8.74 |
Interest expense | -$0.77 | -$0.43 | -$0.01 | $0.3 |
Net income | ||||
Net income | $11.55 | $23.18 | $22.6 | $26.36 |
Income (for common shares) | $11.55 | $23.18 | $22.6 | $26.36 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $906.54 | $905.06 | $761.03 | $612.13 |
Cost of revenue | $574.48 | $552.7 | $468.81 | $380.72 |
Gross Profit | $332.06 | $352.36 | $292.21 | $231.41 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $170.56 | $171.13 | $152.42 | $134.68 |
Total operating expenses | $200.98 | $207.82 | $186.08 | $166.64 |
Operating income | $131.08 | $144.54 | $106.13 | $64.77 |
Income from continuing operations | ||||
EBIT | $136.84 | $144.12 | $76.53 | $50.46 |
Income tax expense | $37.55 | $36.57 | $10.39 | $10.15 |
Interest expense | $0.36 | $3.15 | $14.05 | $10.13 |
Net income | ||||
Net income | $98.93 | $104.39 | $52.09 | $30.18 |
Income (for common shares) | $98.93 | $104.39 | $52.09 | $30.18 |
(in millions $) | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 |
---|---|---|---|---|
Net income | $11.55 | $23.18 | $22.6 | $26.36 |
Operating activities | ||||
Depreciation | $6.9 | $6.5 | $7.23 | $7.75 |
Business acquisitions & disposals | -$33.16 | -$0.44 | $0.23 | |
Stock-based compensation | $12.22 | $7.15 | $6.75 | $7.16 |
Total cash flows from operations | $31.97 | $54.48 | $23.37 | $23.78 |
Investing activities | ||||
Capital expenditures | -$0.66 | -$0.33 | -$1.26 | -$2.46 |
Investments | ||||
Total cash flows from investing | -$33.82 | -$0.77 | -$1.26 | -$2.24 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $0.2 | -$3.54 | -$2.36 | -$2.32 |
Net borrowings | -$0.07 | |||
Total cash flows from financing | -$8.59 | -$5.45 | -$2.39 | -$2.41 |
Effect of exchange rate | -$0.26 | $0.53 | -$0.11 | $0.34 |
Change in cash and equivalents | -$10.69 | $48.8 | $19.62 | $19.48 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $98.93 | $104.39 | $52.09 | $30.18 |
Operating activities | ||||
Depreciation | $29.6 | $33.04 | $29.85 | $28.29 |
Business acquisitions & disposals | -$0.19 | -$71.85 | -$108.85 | -$91.88 |
Stock-based compensation | $27.73 | $24.07 | $21.55 | $19.15 |
Total cash flows from operations | $142.97 | $118.07 | $84.92 | $117.96 |
Investing activities | ||||
Capital expenditures | -$5.39 | -$9.9 | -$10.2 | -$6.73 |
Investments | ||||
Total cash flows from investing | -$5.58 | -$81.75 | -$119.05 | -$98.61 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$10.37 | -$17.38 | $2.31 | -$19.26 |
Net borrowings | -$0.75 | -$0.04 | $21.98 | $29.89 |
Total cash flows from financing | -$39.67 | -$29.08 | -$23.84 | -$7.48 |
Effect of exchange rate | $1.04 | -$1.52 | -$0.82 | $0.61 |
Change in cash and equivalents | $98.76 | $5.72 | -$58.79 | $12.48 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
Revenue | $890.44M |
---|---|
EBITDA | $143.94M |
EBIT | $115.56M |
Net Income | $83.69M |
Revenue Q/Q | -6.96% |
Revenue Y/Y | -2.62% |
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 | 7.98% |
ROE | 16.24% |
Debt/Equity | 1.01 |
---|---|
Net debt/EBITDA | 2.87 |
Current ratio | 4.18 |
Quick ratio | 4.18 |