| (in millions $) | 29 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $564.75 | $506.83 | $597.04 | |
| Short term investments | ||||
| Net receivables | $430.18 | $396.85 | $356.4 | $413.81 |
| Inventory | $368.44 | $374.99 | $374.42 | $366.99 |
| Total current assets | $1198.3 | $1412.54 | $1314.39 | $1456.98 |
| Long term investments | ||||
| Property, plant & equipment | $616.51 | $638.84 | $629.52 | $540.75 |
| Goodwill & intangible assets | $1454.9 | $1158.83 | $1176.47 | |
| Total noncurrent assets | $2110.05 | $1804.92 | $1783.21 | |
| Total investments | ||||
| Total assets | $3340.45 | $3522.6 | $3119.31 | $3240.19 |
| Current liabilities | ||||
| Accounts payable | $306.75 | $260.86 | $263.63 | $343.21 |
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $579.31 | $829.65 | $514.53 | $633.5 |
| Long term debt | $1225.66 | $1274.99 | $1288.3 | $1204.21 |
| Total noncurrent liabilities | $1473.06 | $1448.9 | $1440.38 | |
| Total debt | $1274.99 | $1288.3 | $1279.15 | |
| Total liabilities | $2105.24 | $2302.72 | $1963.43 | $2073.93 |
| Shareholders' equity | ||||
| Retained earnings | $1119.68 | $1068.05 | $1021.06 | $985.81 |
| Other shareholder equity | -$55.15 | -$25.22 | -$32.13 | -$41.28 |
| Total shareholder equity | $1219.85 | $1155.85 | $1166.26 | |
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $597.04 | $687.68 | $643.76 | $501.99 |
| Short term investments | ||||
| Net receivables | $413.81 | $440.1 | $412.22 | $296.82 |
| Inventory | $366.99 | $341.56 | $345.35 | $247.3 |
| Total current assets | $1456.98 | $1536.21 | $1467.03 | $1098.4 |
| Long term investments | ||||
| Property, plant & equipment | $540.75 | $460.83 | $464.16 | $472.79 |
| Goodwill & intangible assets | $1176.47 | $1109.08 | $1454.17 | $1539.01 |
| Total noncurrent assets | $1783.21 | $1625.47 | $1950.65 | $2041.34 |
| Total investments | ||||
| Total assets | $3240.19 | $3161.68 | $3417.68 | $3139.73 |
| Current liabilities | ||||
| Accounts payable | $343.21 | $350.06 | $384.22 | $244.12 |
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $633.5 | $639.92 | $718.54 | $520.76 |
| Long term debt | $1204.21 | $1167.1 | $1527.22 | $1620.12 |
| Total noncurrent liabilities | $1440.38 | $1377.81 | $1743.06 | $1861.92 |
| Total debt | $1279.15 | $1220.43 | $1527.22 | $1620.12 |
| Total liabilities | $2073.93 | $2018.66 | $2461.59 | $2382.68 |
| Shareholders' equity | ||||
| Retained earnings | $985.81 | $751.52 | $505.72 | $450.88 |
| Other shareholder equity | -$41.28 | -$5.87 | -$70.57 | -$191.85 |
| Total shareholder equity | $1166.26 | $1143.01 | $955.29 | $750.58 |
| (in millions $) | 29 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $654.93 | $604.34 | $535.67 | $551.24 |
| Cost of revenue | $377.53 | $334.08 | ||
| Gross Profit | $244 | $226.81 | $201.6 | $206.37 |
| Operating activities | ||||
| Research & development | $28.46 | $27 | ||
| Selling, general & administrative | $119.5 | $110.77 | ||
| Total operating expenses | $168.65 | $157.89 | $148.58 | $162.41 |
| Operating income | $68.91 | $53.02 | ||
| Income from continuing operations | ||||
| EBIT | $69.15 | $53.26 | ||
| Income tax expense | $11.09 | $11.09 | $8.36 | -$2.19 |
| Interest expense | -$10.86 | $9.02 | $7.58 | -$8.03 |
| Net income | ||||
| Net income | $53.69 | $49.04 | $37.31 | $38.47 |
| Income (for common shares) | $49.04 | $37.31 | ||
| (in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $2512.08 | $2606.49 | $1862.72 | |
| Cost of revenue | $1690.2 | $1199.43 | ||
| Gross Profit | $954.97 | $916.29 | $663.29 | |
| Operating activities | ||||
| Research & development | $104.35 | $107.3 | ||
| Selling, general & administrative | $448.64 | $366.19 | ||
| Total operating expenses | $649.5 | $590.85 | $537.88 | |
| Operating income | $325.44 | $125.41 | ||
| Income from continuing operations | ||||
| EBIT | $347.86 | $15.45 | ||
| Income tax expense | $43.2 | $49.65 | $11.72 | |
| Interest expense | -$33.63 | $43.55 | $58.89 | |
| Net income | ||||
| Net income | $242.76 | $254.66 | -$55.16 | |
| Income (for common shares) | $254.66 | -$55.16 | ||
| (in millions $) | 29 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Net income | $49.04 | $37.31 | ||
| Operating activities | ||||
| Depreciation | $25.98 | $26.99 | ||
| Business acquisitions & disposals | $0.53 | $0.06 | ||
| Stock-based compensation | $8.25 | $6.4 | ||
| Total cash flows from operations | $82.96 | $2.72 | ||
| Investing activities | ||||
| Capital expenditures | -$22 | -$24.25 | ||
| Investments | ||||
| Total cash flows from investing | -$366.24 | -$21.47 | -$24.19 | -$200.36 |
| Financing activities | ||||
| Dividends paid | -$6.15 | -$2.04 | -$2.08 | -$8.5 |
| Sale and purchase of stock | -$54.71 | |||
| Net borrowings | -$0.23 | -$0.23 | ||
| Total cash flows from financing | -$84.81 | -$2.46 | -$64.94 | -$211.93 |
| Effect of exchange rate | -$0.36 | -$1.11 | -$3.81 | $2.02 |
| Change in cash and equivalents | -$274.06 | $57.92 | -$90.21 | -$90.63 |
| (in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | $254.66 | $63.92 | -$55.16 | |
| Operating activities | ||||
| Depreciation | $88.74 | $87.99 | $108.69 | |
| Business acquisitions & disposals | $273.5 | $2.63 | $58.57 | |
| Stock-based compensation | $23.68 | $24.87 | $20.03 | |
| Total cash flows from operations | $281.3 | $272.06 | $173.36 | |
| Investing activities | ||||
| Capital expenditures | -$105.09 | -$90.98 | -$90.22 | |
| Investments | ||||
| Total cash flows from investing | -$200.36 | $168.41 | -$92 | -$31.64 |
| Financing activities | ||||
| Dividends paid | -$8.5 | -$8.95 | -$9.06 | -$9.03 |
| Sale and purchase of stock | -$146.28 | -$35 | ||
| Net borrowings | -$230.8 | -$15.62 | ||
| Total cash flows from financing | -$211.93 | -$393.21 | -$32.93 | -$74.91 |
| Effect of exchange rate | $2.02 | -$12.57 | -$5.36 | $9.3 |
| Change in cash and equivalents | -$90.63 | $43.92 | $141.76 | $76.11 |
| Market cap | $4.84B |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 40.65M |
| Revenue | $2.35B |
|---|---|
| EBITDA | N/A |
| EBIT | N/A |
| Net Income | $178.52M |
| Revenue Q/Q | -5.39% |
| Revenue Y/Y | -11.34% |
| P/E ratio | 27.12 |
|---|---|
| EV/Sales | N/A |
| EV/EBITDA | N/A |
| EV/EBIT | N/A |
| P/S ratio | 2.06 |
| P/B ratio | N/A |
| Book/Share | N/A |
| Cash/Share | N/A |
| EPS | $4.39 |
|---|---|
| ROA | 5.40% |
| ROE | N/A |
| Debt/Equity | 1.78 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | 2.07 |
| Quick ratio | 1.43 |