| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $85.9 | $60.3 | $60.8 | |
| Short term investments | ||||
| Net receivables | $944.5 | $854.6 | $880 | $1040.4 |
| Inventory | $3530.8 | $3553.9 | $3002.7 | $3033.4 |
| Total current assets | $4749.5 | $4851.4 | $4241.9 | $4306.9 |
| Long term investments | $709.4 | $517.9 | $402.4 | |
| Property, plant & equipment | $4184.5 | $4185.6 | $4190.3 | $4183.7 |
| Goodwill & intangible assets | $2373.7 | $2380.3 | $2393.6 | |
| Total noncurrent assets | $7977.2 | $7799.4 | $7673.1 | |
| Total investments | $709.4 | $517.9 | $402.4 | |
| Total assets | $12906.6 | $12828.6 | $12041.3 | $11980 |
| Current liabilities | ||||
| Accounts payable | $4103.8 | $4298.7 | $3617.6 | $3727.1 |
| Deferred revenue | ||||
| Short long term debt | $904.9 | $758.6 | $911.2 | |
| Total current liabilities | $5960.4 | $6217.1 | $5384.3 | $5582.5 |
| Long term debt | $3741.6 | $3968.3 | $3843.9 | $3740.7 |
| Total noncurrent liabilities | $4428.3 | $4297.2 | $4186.1 | |
| Total debt | $4873.2 | $4602.5 | $4651.9 | |
| Total liabilities | $10535.4 | $10645.4 | $9681.5 | $9768.6 |
| Shareholders' equity | ||||
| Retained earnings | $5145.7 | $4959.9 | $4829.7 | $4643 |
| Other shareholder equity | ||||
| Total shareholder equity | $2183.2 | $2359.8 | $2211.4 | |
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $60.8 | $72.6 | $60.4 | $569.6 |
| Short term investments | ||||
| Net receivables | $1040.4 | $886.5 | $730 | $845.2 |
| Inventory | $3033.4 | $2048.3 | $1847.9 | $2598.5 |
| Total current assets | $4306.9 | $3138 | $2811.7 | $4152.7 |
| Long term investments | $402.4 | $303.1 | ||
| Property, plant & equipment | $4183.7 | $3930.7 | $3703.5 | $3447.6 |
| Goodwill & intangible assets | $2393.6 | $2157.1 | $1978.8 | $1706.5 |
| Total noncurrent assets | $7673.1 | $6921.7 | $6131.9 | $5734.5 |
| Total investments | $402.4 | $303.1 | ||
| Total assets | $11980 | $10059.7 | $8943.6 | $9887.2 |
| Current liabilities | ||||
| Accounts payable | $3727.1 | $2436.9 | $1853.5 | $3095.1 |
| Deferred revenue | ||||
| Short long term debt | $911.2 | $73.3 | $352.2 | $309.2 |
| Total current liabilities | $5582.5 | $3405.7 | $3059.8 | $4165.9 |
| Long term debt | $3740.7 | $3899.8 | $3106.3 | $2079.1 |
| Total noncurrent liabilities | $4186.1 | $4606.2 | $3506.8 | $2485.6 |
| Total debt | $4651.9 | $4270 | $3458.5 | $2388.3 |
| Total liabilities | $9768.6 | $8011.9 | $6566.6 | $6651.5 |
| Shareholders' equity | ||||
| Retained earnings | $4643 | $3663.7 | $4639.9 | $4069.4 |
| Other shareholder equity | $0.2 | |||
| Total shareholder equity | $2211.4 | $2047.8 | $2377 | $3235.7 |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $6480.4 | $6485.7 | ||
| Cost of revenue | $5317.3 | $5287.8 | ||
| Gross Profit | $1163.1 | $1197.9 | ||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $825.8 | $793.1 | ||
| Total operating expenses | $885.7 | $851.4 | ||
| Operating income | $277.4 | $346.5 | ||
| Income from continuing operations | ||||
| EBIT | $274.9 | $347.3 | ||
| Income tax expense | $44 | $63.2 | ||
| Interest expense | $100.7 | $94 | ||
| Net income | ||||
| Net income | $130.2 | $190.1 | ||
| Income (for common shares) | $130.2 | $190.1 | ||
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $26948.9 | $26985 | $25844 | $20390 |
| Cost of revenue | $21817.4 | $21719.7 | $20891.4 | $16823.6 |
| Gross Profit | $5131.5 | $5265.3 | $4952.6 | $3566.4 |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $3253.2 | $3026.1 | $2876.2 | $2422 |
| Total operating expenses | $3473.7 | $3226.4 | $3069.5 | $2996.7 |
| Operating income | $1657.8 | $2038.9 | $1883.1 | $569.7 |
| Income from continuing operations | ||||
| EBIT | $1677.2 | $2009.5 | $1926.8 | $707.4 |
| Income tax expense | $330 | $455.8 | $435.1 | $168.3 |
| Interest expense | $326.1 | $176.3 | $118.7 | $157.5 |
| Net income | ||||
| Net income | $1021.1 | $1377.4 | $1373 | $381.6 |
| Income (for common shares) | $1021.1 | $1377.4 | $1373 | $381.6 |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
|---|---|---|---|---|
| Net income | $130.2 | $190.1 | $216.2 | |
| Operating activities | ||||
| Depreciation | $59.9 | $58.3 | $57.4 | |
| Business acquisitions & disposals | $22.9 | |||
| Stock-based compensation | $7.6 | $14.1 | $8.1 | |
| Total cash flows from operations | -$59.6 | $294.5 | -$38.6 | |
| Investing activities | ||||
| Capital expenditures | -$87.5 | -$93.7 | -$124.3 | |
| Investments | $21.7 | $23.9 | $26.3 | |
| Total cash flows from investing | -$32 | -$67.1 | -$69.3 | -$72.9 |
| Financing activities | ||||
| Dividends paid | ||||
| Sale and purchase of stock | -$311.1 | -$38.6 | -$151.2 | |
| Net borrowings | $466.7 | -$165.4 | $263.5 | |
| Total cash flows from financing | -$111.5 | $155.4 | -$221.1 | $110.1 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | $21.4 | $28.7 | $4.1 | -$1.4 |
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | $1021.1 | $1377.4 | $1373 | $381.6 |
| Operating activities | ||||
| Depreciation | $220.5 | $200.3 | $193.3 | $198.9 |
| Business acquisitions & disposals | -$248.2 | -$136.4 | -$384 | $8.6 |
| Stock-based compensation | $39.7 | $31.5 | $35 | $30.2 |
| Total cash flows from operations | $724 | $1668.1 | $1627.7 | $1207.6 |
| Investing activities | ||||
| Capital expenditures | -$410.3 | -$329 | -$215.7 | -$156 |
| Investments | $94.2 | -$29.8 | $103.9 | $55.4 |
| Total cash flows from investing | -$569.9 | -$479.3 | -$460.3 | -$73.7 |
| Financing activities | ||||
| Dividends paid | ||||
| Sale and purchase of stock | -$872.5 | -$1696.1 | -$2263.7 | -$314.5 |
| Net borrowings | $727.4 | $573.4 | $605.2 | -$284.1 |
| Total cash flows from financing | -$172.5 | -$1154 | -$1676.5 | -$606.7 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | -$18.4 | $34.8 | -$509.1 | $527.2 |
| Market cap | $8.27B |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 39.65M |
| 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 | 4.42 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | 0.80 |
| Quick ratio | 0.20 |