(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 | 30 Oct 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $212.32 | $210.29 | $198.69 | $168.83 |
Short term investments | ||||
Net receivables | $1053.76 | $1037.88 | $1040.51 | $1127.45 |
Inventory | ||||
Total current assets | $1506.48 | $1479.92 | $1454.04 | $1417.94 |
Long term investments | ||||
Property, plant & equipment | $238.01 | $254.84 | $254.48 | $288.54 |
Goodwill & intangible assets | $2156.57 | $2153.3 | $2091.28 | $2054.18 |
Total noncurrent assets | $2578.42 | $2590.65 | $2496.78 | $2464.45 |
Total investments | ||||
Total assets | $4084.91 | $4070.57 | $3950.82 | $3973.58 |
Current liabilities | ||||
Accounts payable | $198.34 | $215.64 | $207.06 | $188.81 |
Deferred revenue | $372.28 | $373.68 | $382.86 | $335.04 |
Short long term debt | $65.93 | $70.79 | $68.09 | $65 |
Total current liabilities | $1246.26 | $1193.93 | $1160.99 | $1212.16 |
Long term debt | $990.72 | $1090.39 | $1084.86 | $906.88 |
Total noncurrent liabilities | $1172.44 | $1291.79 | $1252.14 | $1208.83 |
Total debt | $1056.65 | $1161.19 | $1152.95 | $1089.22 |
Total liabilities | $2418.7 | $2485.72 | $2413.14 | $2520.86 |
Shareholders' equity | ||||
Retained earnings | $1792.12 | $1721.83 | $1659.3 | $1572.2 |
Other shareholder equity | -$154.69 | -$156.55 | -$132.2 | -$137.93 |
Total shareholder equity | $1666.14 | $1584.79 | $1537.61 | $1403.43 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $168.83 | $185.09 | $166.57 | $157.51 |
Short term investments | ||||
Net receivables | $974.53 | $755.11 | $669 | $649.03 |
Inventory | ||||
Total current assets | $1356.02 | $1158.22 | $1065.95 | $999.78 |
Long term investments | $4.57 | $3.28 | $7.33 | |
Property, plant & equipment | $250.76 | $214.63 | $253.16 | $274.9 |
Goodwill & intangible assets | $2054.18 | $1139.58 | $1146.57 | $1007.44 |
Total noncurrent assets | $2464.45 | $1464.56 | $1510.61 | $1378.77 |
Total investments | $4.57 | $3.28 | $7.33 | |
Total assets | $3820.48 | $2622.78 | $2576.56 | $2378.56 |
Current liabilities | ||||
Accounts payable | $173.27 | $147.44 | $128.77 | $111.8 |
Deferred revenue | $335.04 | $241.34 | $190.4 | $171.91 |
Short long term debt | $65 | $70.37 | $79.96 | $118.91 |
Total current liabilities | $1208.14 | $916.02 | $848.48 | $793.46 |
Long term debt | $1024.21 | $392.54 | $374.29 | $434.35 |
Total noncurrent liabilities | $1208.83 | $523.62 | $493.79 | $547.73 |
Total debt | $1089.22 | $462.9 | $454.24 | $553.26 |
Total liabilities | $2416.97 | $1439.64 | $1342.27 | $1341.18 |
Shareholders' equity | ||||
Retained earnings | $1598.2 | $1390.7 | $1358.73 | $1198.57 |
Other shareholder equity | -$195.29 | -$208.14 | -$125.03 | -$161.79 |
Total shareholder equity | $1403.43 | $1183.09 | $1234.24 | $1037.32 |
(in millions $) | 31 Jan 2025 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1344.32 | $1251.62 | ||
Cost of revenue | $1121.15 | $1044.12 | ||
Gross Profit | $223.17 | $207.5 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $94.04 | $89.81 | ||
Total operating expenses | $94.04 | $89.81 | ||
Operating income | $129.13 | $117.68 | ||
Income from continuing operations | ||||
EBIT | $128.62 | $117.67 | ||
Income tax expense | $32.89 | $31.34 | ||
Interest expense | $9.91 | $9.88 | ||
Net income | ||||
Net income | $85.81 | $76.45 | ||
Income (for common shares) | $85.81 | $76.45 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $3213.51 | $2994.89 | ||
Cost of revenue | $2715.11 | $2548.36 | ||
Gross Profit | $498.4 | $446.54 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $222.97 | $204.62 | ||
Total operating expenses | $222.97 | $220.41 | ||
Operating income | $275.43 | $226.12 | ||
Income from continuing operations | ||||
EBIT | $279.6 | $242.44 | ||
Income tax expense | $34.04 | $54.1 | ||
Interest expense | $12.75 | $14.47 | ||
Net income | ||||
Net income | $232.81 | $173.86 | ||
Income (for common shares) | $232.81 | $173.86 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 2 Aug 2023 |
---|---|---|---|---|
Net income | $85.81 | $76.45 | $74.97 | |
Operating activities | ||||
Depreciation | $19.5 | $17.73 | $19.48 | |
Business acquisitions & disposals | -$21.85 | -$71.8 | ||
Stock-based compensation | $8.1 | $7.98 | $7.64 | |
Total cash flows from operations | $140.93 | $102.94 | $9.25 | |
Investing activities | ||||
Capital expenditures | -$3.29 | -$3.93 | -$3.43 | |
Investments | ||||
Total cash flows from investing | -$25.15 | -$75.73 | -$3.43 | -$761.9 |
Financing activities | ||||
Dividends paid | -$15.52 | -$13.91 | -$13.87 | -$38.27 |
Sale and purchase of stock | $1.1 | -$11.65 | $0.34 | |
Net borrowings | -$91.67 | $3.38 | $63.46 | |
Total cash flows from financing | -$113.09 | -$12.76 | $18.39 | $494.39 |
Effect of exchange rate | -$0.66 | -$2.85 | $5.66 | $12.41 |
Change in cash and equivalents | $2.03 | $11.61 | $29.86 | -$9.04 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $273.42 | $263.13 | $232.81 | $173.86 |
Operating activities | ||||
Depreciation | $61.21 | $27.03 | $23.8 | $24.61 |
Business acquisitions & disposals | -$854.32 | -$49.12 | -$84.91 | -$50.78 |
Stock-based compensation | $28.61 | $26.23 | $23.07 | $19.42 |
Total cash flows from operations | $368.46 | $336.19 | $304.37 | $262.48 |
Investing activities | ||||
Capital expenditures | -$26.19 | -$6.62 | -$8.08 | -$12.24 |
Investments | ||||
Total cash flows from investing | -$771.2 | -$55.74 | -$92.99 | -$63.02 |
Financing activities | ||||
Dividends paid | -$52.11 | -$46.1 | -$40.04 | -$34.74 |
Sale and purchase of stock | $0.63 | -$198.19 | -$48.75 | -$106.85 |
Net borrowings | $523.78 | $40.03 | -$83.43 | $12.61 |
Total cash flows from financing | $382.38 | -$249.61 | -$210.1 | -$163.05 |
Effect of exchange rate | $4.09 | -$12.31 | $7.77 | $0.21 |
Change in cash and equivalents | -$16.26 | $18.53 | $9.05 | $36.61 |
Market cap | $2.18B |
---|---|
Enterprise value | $3.03B |
Shares outstanding | 53.53M |
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 | 1.20 |
Book/Share | 34.01 |
Cash/Share | 3.97 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 1.72 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.21 |
Quick ratio | 1.21 |