| (in millions $) | 31 Aug 2024 | 30 Jul 2024 | 1 May 2024 | 1 Dec 2023 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $86.3 | $60.7 | $58 | |
| Short term investments | ||||
| Net receivables | $1475 | $1465.6 | $1502.4 | $1504.2 |
| Inventory | ||||
| Total current assets | $1723.4 | $1697.9 | $1723.9 | $1710.7 |
| Long term investments | $29 | $30 | $28.3 | |
| Property, plant & equipment | $254.7 | $253.5 | $251.1 | $244.9 |
| Goodwill & intangible assets | $2870.3 | $2768.1 | $2782.8 | |
| Total noncurrent assets | $3317 | $3231.6 | $3231.5 | |
| Total investments | $29 | $30 | $28.3 | |
| Total assets | $5040.4 | $4929.5 | $4955.4 | $4933.7 |
| Current liabilities | ||||
| Accounts payable | $278.7 | $253.6 | $243.5 | $299.1 |
| Deferred revenue | $79.4 | $101.2 | $104.6 | |
| Short long term debt | $58.5 | $59.8 | $62 | |
| Total current liabilities | $1246.1 | $1179.1 | $1165.3 | $1217.9 |
| Long term debt | $1305.1 | $1239 | $1296.9 | $1279.8 |
| Total noncurrent liabilities | $1959.2 | $1906.8 | $1967.4 | |
| Total debt | $1459.4 | $1395.8 | $1454.8 | |
| Total liabilities | $3205.4 | $3085.9 | $3132.7 | $3133.8 |
| Shareholders' equity | ||||
| Retained earnings | $1299.1 | $1308.8 | $1279.3 | $1249.6 |
| Other shareholder equity | -$16.3 | -$9.8 | -$15.7 | $1799.9 |
| Total shareholder equity | $1835 | $1843.6 | $1822.7 | |
| (in millions $) | 31 Dec 2023 | 1 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $69.5 | $73 | $62.8 | $394.2 |
| Short term investments | ||||
| Net receivables | $1504.2 | $1354.5 | $1189.6 | $906.4 |
| Inventory | ||||
| Total current assets | $1710.7 | $1561.2 | $1401.2 | $1441.9 |
| Long term investments | $28.8 | $14.5 | $11.8 | $11.1 |
| Property, plant & equipment | $244.9 | $240.6 | $238.4 | $276.8 |
| Goodwill & intangible assets | $2794.2 | $2864.1 | $2653.7 | $1911.1 |
| Total noncurrent assets | $3223 | $3307.7 | $3035 | $2335 |
| Total investments | $28.8 | $14.5 | $11.8 | $11.1 |
| Total assets | $4933.7 | $4868.9 | $4436.2 | $3776.9 |
| Current liabilities | ||||
| Accounts payable | $299.1 | $315.5 | $289.4 | $273.3 |
| Deferred revenue | $90.1 | |||
| Short long term debt | $64 | $211.8 | $63.2 | $151.7 |
| Total current liabilities | $1217.9 | $1353.2 | $1285.8 | $986.9 |
| Long term debt | $1378.6 | $1092.7 | $969.4 | $734.4 |
| Total noncurrent liabilities | $1915.9 | $1798.5 | $1541.2 | $1289.7 |
| Total debt | $1442.6 | $1402.6 | $1032.6 | $886.1 |
| Total liabilities | $3133.8 | $3151.7 | $2827 | $2276.6 |
| Shareholders' equity | ||||
| Retained earnings | $1249.6 | $1057.2 | $880.2 | $806.4 |
| Other shareholder equity | -$9.2 | -$16.2 | -$22.5 | -$30.8 |
| Total shareholder equity | $1799.9 | $1717.2 | $1609.2 | $1500.3 |
| (in millions $) | 31 Jan 2025 | 31 Aug 2024 | 30 Jul 2024 | 1 May 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $2094.2 | |||
| Cost of revenue | ||||
| Gross Profit | $263.2 | |||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | ||||
| Total operating expenses | $225.8 | |||
| Operating income | ||||
| Income from continuing operations | ||||
| EBIT | ||||
| Income tax expense | $13.3 | |||
| Interest expense | -$19.4 | |||
| Net income | ||||
| Net income | $4.7 | |||
| Income (for common shares) | ||||
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $8096.4 | $7806.6 | $6228.6 | $5987.6 |
| Cost of revenue | $7037.6 | $6757.5 | $5258.2 | $5157 |
| Gross Profit | $1058.8 | $1049.1 | $970.4 | $830.6 |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $572.8 | $628.3 | $719.2 | $506.1 |
| Total operating expenses | $649.3 | $700.4 | $764.2 | $734.9 |
| Operating income | $409.5 | $348.7 | $206.2 | $95.7 |
| Income from continuing operations | ||||
| EBIT | $413.3 | $351.1 | $208.4 | $98 |
| Income tax expense | $79.7 | $79.6 | $53.5 | $53.1 |
| Interest expense | $82.3 | $41.1 | $28.6 | $44.6 |
| Net income | ||||
| Net income | $251.3 | $230.4 | $126.3 | $0.3 |
| Income (for common shares) | $251.3 | $230.4 | $126.3 | $0.3 |
| (in millions $) | 31 Aug 2024 | 30 May 2024 | 2 Mar 2024 | 1 Dec 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 | -$157.9 | -$28.6 | -$13.1 | -$62.1 |
| Financing activities | ||||
| Dividends paid | -$42.4 | -$28.3 | -$14.1 | -$57.5 |
| Sale and purchase of stock | ||||
| Net borrowings | ||||
| Total cash flows from financing | -$23 | -$98 | $0.5 | -$186.3 |
| Effect of exchange rate | $1.4 | $0.8 | $1.2 | $1.6 |
| Change in cash and equivalents | $16.8 | -$8.8 | -$11.5 | -$3.5 |
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | $251.3 | $230.4 | $126.3 | $0.3 |
| Operating activities | ||||
| Depreciation | $120.7 | $112.4 | $89.9 | $96.4 |
| Business acquisitions & disposals | -$194.6 | -$710.2 | ||
| Stock-based compensation | $30.5 | $30.5 | $33.5 | $20.3 |
| Total cash flows from operations | $243.3 | $20.4 | $314.3 | $457.5 |
| Investing activities | ||||
| Capital expenditures | -$49.7 | -$44.8 | -$29.9 | -$32.5 |
| Investments | -$12.4 | -$2.1 | $5 | |
| Total cash flows from investing | -$62.1 | -$241.5 | -$740 | -$27.5 |
| Financing activities | ||||
| Dividends paid | -$57.5 | -$51.9 | -$51 | -$49.3 |
| Sale and purchase of stock | -$138.1 | -$97.5 | -$5.1 | |
| Net borrowings | $19.2 | $384.9 | $142.8 | -$45.3 |
| Total cash flows from financing | -$186.3 | $235.5 | $92.4 | -$94.1 |
| Effect of exchange rate | $1.6 | -$4.2 | $1.9 | -$0.2 |
| Change in cash and equivalents | -$3.5 | $10.2 | -$331.4 | $335.7 |
| Market cap | $2.86B |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 62.79M |
| 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 | 1.74 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | 1.38 |
| Quick ratio | N/A |