(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $221.49 | $199.83 | $223.64 | |
Short term investments | $2.4 | $1.22 | ||
Net receivables | $698.99 | $737.76 | $724.01 | $677.82 |
Inventory | $488.54 | $484.61 | $496.84 | $513.05 |
Total current assets | $1665.6 | $1593.65 | $1560.01 | $1549.28 |
Long term investments | $48.53 | $48.91 | $49.2 | |
Property, plant & equipment | $1580.63 | $1525.11 | $1523.61 | $1537.14 |
Goodwill & intangible assets | $1208.4 | $1222.68 | $1246.63 | |
Total noncurrent assets | $2859.61 | $2877.08 | $2902.61 | |
Total investments | $50.93 | $50.13 | $49.2 | |
Total assets | $4625.22 | $4453.26 | $4437.09 | $4451.89 |
Current liabilities | ||||
Accounts payable | $773.54 | $762.39 | $760.78 | $793.09 |
Deferred revenue | ||||
Short long term debt | $405.72 | $435.36 | $458.22 | |
Total current liabilities | $1026.65 | $1168.11 | $1196.14 | $1251.31 |
Long term debt | $822.73 | $43.34 | $43.6 | $45.27 |
Total noncurrent liabilities | $874.93 | $878.01 | $879.28 | |
Total debt | $449.06 | $478.96 | $503.49 | |
Total liabilities | $2086.21 | $2043.04 | $2074.15 | $2130.59 |
Shareholders' equity | ||||
Retained earnings | $2299.54 | $2229.38 | $2165.86 | $2109.82 |
Other shareholder equity | -$308.88 | -$368.52 | -$347.42 | -$308.73 |
Total shareholder equity | $2396.45 | $2348.86 | $2306.82 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $223.64 | $141.73 | $122.92 | $300.14 |
Short term investments | $0.74 | $0.24 | ||
Net receivables | $677.82 | $676.99 | $671.35 | $566.62 |
Inventory | $513.05 | $486.81 | $441.46 | $379.38 |
Total current assets | $1549.28 | $1430.29 | $1358.21 | $1368.99 |
Long term investments | $49.2 | $52.31 | $59.48 | $50.09 |
Property, plant & equipment | $1537.14 | $1402.34 | $1338.33 | $1268.59 |
Goodwill & intangible assets | $1246.63 | $1261.38 | $1336.5 | $1242.83 |
Total noncurrent assets | $2902.61 | $2773.17 | $2783.16 | $2621.06 |
Total investments | $49.2 | $52.31 | $60.23 | $50.33 |
Total assets | $4451.89 | $4203.46 | $4141.36 | $3990.05 |
Current liabilities | ||||
Accounts payable | $793.09 | $303.3 | $692.87 | $662.46 |
Deferred revenue | ||||
Short long term debt | $458.22 | $122.79 | $289.63 | $117.87 |
Total current liabilities | $1251.31 | $917.18 | $982.49 | $780.33 |
Long term debt | $45.27 | $1052.6 | $48.01 | $52.21 |
Total noncurrent liabilities | $879.28 | $1218.08 | $1174.27 | $1358.94 |
Total debt | $503.49 | $165.74 | $337.64 | $170.08 |
Total liabilities | $2130.59 | $2149.52 | $2156.76 | $2139.27 |
Shareholders' equity | ||||
Retained earnings | $2109.82 | $1929.24 | $1789.41 | $1643.83 |
Other shareholder equity | -$308.73 | -$341.37 | -$316.04 | -$281.71 |
Total shareholder equity | $2306.82 | $2053.93 | $1969.41 | $1850.39 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $909.29 | $910.06 | $915.45 | $838.48 |
Cost of revenue | $567.44 | $582.76 | $526.23 | |
Gross Profit | $350.78 | $342.62 | $332.69 | $312.25 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $149.33 | $152.78 | $138.29 | |
Total operating expenses | $208.62 | $216.61 | $220.61 | $228.05 |
Operating income | $126.01 | $112.08 | $84.2 | |
Income from continuing operations | ||||
EBIT | $128.3 | $114.66 | $91.26 | |
Income tax expense | $31.21 | $27.79 | $21.39 | $18.38 |
Interest expense | -$8.3 | $10.06 | $10.18 | $10.52 |
Net income | ||||
Net income | $100.04 | $90.45 | $83.1 | $62.35 |
Income (for common shares) | $90.45 | $83.1 | $62.35 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $3487.45 | $3322.25 | $3227.22 | $2929.34 |
Cost of revenue | $2224.05 | $2158.41 | $2070.54 | $1842.82 |
Gross Profit | $1263.4 | $1163.84 | $1156.68 | $1086.52 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $565.78 | $544.26 | $551.24 | $500.23 |
Total operating expenses | $859.38 | $784.57 | $809.34 | $747.02 |
Operating income | $404.02 | $379.27 | $347.35 | $339.5 |
Income from continuing operations | ||||
EBIT | $415.55 | $375.26 | $352.4 | $334.35 |
Income tax expense | $90.65 | $95.15 | $78.02 | $87.06 |
Interest expense | $40.42 | $40.83 | $30.28 | $33.24 |
Net income | ||||
Net income | $284.49 | $239.29 | $244.1 | $214.04 |
Income (for common shares) | $284.49 | $239.29 | $244.1 | $214.04 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $90.45 | $83.1 | $62.35 | |
Operating activities | ||||
Depreciation | $64.97 | $64.35 | $64.38 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $9.28 | $18.28 | $5.21 | |
Total cash flows from operations | $143.58 | $92.33 | $219.64 | |
Investing activities | ||||
Capital expenditures | -$67.36 | -$75.49 | -$81.83 | |
Investments | -$1.05 | -$1.09 | -$0.88 | |
Total cash flows from investing | -$225.66 | -$68.41 | -$76.57 | -$85.13 |
Financing activities | ||||
Dividends paid | -$84.11 | -$27.17 | -$27.06 | -$26.97 |
Sale and purchase of stock | $0.4 | $10.26 | $3.99 | |
Net borrowings | -$26.49 | -$18.95 | -$54.56 | |
Total cash flows from financing | -$137.65 | -$53.26 | -$35.75 | -$77.54 |
Effect of exchange rate | $0.01 | -$0.25 | -$3.82 | $15.1 |
Change in cash and equivalents | $101.88 | $21.66 | -$23.81 | $72.07 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $284.49 | $239.29 | $244.1 | $214.04 |
Operating activities | ||||
Depreciation | $248.59 | $233.71 | $234.85 | $220.3 |
Business acquisitions & disposals | -$16.57 | -$4.1 | -$148.42 | -$164.18 |
Stock-based compensation | $41.29 | $40.94 | $38.87 | $34.15 |
Total cash flows from operations | $575.24 | $478.62 | $363.44 | $570.15 |
Investing activities | ||||
Capital expenditures | -$306.99 | -$310.33 | -$302.7 | -$240.69 |
Investments | $5.16 | $23.98 | -$6.12 | -$41.01 |
Total cash flows from investing | -$324.46 | -$295.64 | -$457.24 | -$451.98 |
Financing activities | ||||
Dividends paid | -$103.68 | -$99.46 | -$98.51 | -$92.66 |
Sale and purchase of stock | $6.43 | -$63.61 | -$18.24 | $68.56 |
Net borrowings | -$51.55 | $0.98 | $35.23 | -$46.85 |
Total cash flows from financing | -$171.55 | -$162.1 | -$81.52 | -$73.72 |
Effect of exchange rate | $2.19 | -$1.07 | -$6.73 | $13.54 |
Change in cash and equivalents | $81.41 | $19.81 | -$182.04 | $58 |
Market cap | $8.89B |
---|---|
Enterprise value | N/A |
Shares outstanding | 66.50M |
Revenue | $3.57B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $335.95M |
Revenue Q/Q | 1.82% |
Revenue Y/Y | 3.73% |
P/E ratio | 26.46 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 2.49 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | $5.05 |
---|---|
ROA | 7.48% |
ROE | N/A |
Debt/Equity | 0.92 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.62 |
Quick ratio | 1.15 |