| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $4111.7 | $4124.3 | $3879.6 | |
| Short term investments | ||||
| Net receivables | $1479.1 | $1570.5 | $1449.6 | $1469.6 |
| Inventory | ||||
| Total current assets | $5888 | $5682.2 | $5573.9 | $5349.2 |
| Long term investments | ||||
| Property, plant & equipment | $1769.7 | $1749.1 | $1795.2 | $1600.7 |
| Goodwill & intangible assets | $11466.3 | $11530.2 | $10836.3 | |
| Total noncurrent assets | ||||
| Total investments | $13856.1 | $13526.8 | $11680.4 | |
| Total assets | $32464.5 | $33254.9 | $32907.7 | $29865.8 |
| Current liabilities | ||||
| Accounts payable | $1412.8 | $1248.8 | $1318.1 | $1001.1 |
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $4585.6 | $4356 | $4238.7 | $3650.4 |
| Long term debt | $12121.8 | $12615.4 | $11980.5 | $10886.5 |
| Total noncurrent liabilities | ||||
| Total debt | $13648.3 | $13155.2 | $11751.9 | |
| Total liabilities | $19956.4 | $18353.5 | $18072.1 | $16149.7 |
| Shareholders' equity | ||||
| Retained earnings | $11927.6 | $12321.3 | $12265.4 | $12402.4 |
| Other shareholder equity | -$420 | -$487.9 | -$479.2 | -$450.3 |
| Total shareholder equity | $12870.2 | $12861.1 | $12001.6 | |
| (in millions $) | 30 Oct 2024 | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $4402.4 | $4782.5 | $4647.2 | |
| Short term investments | ||||
| Net receivables | $1479.1 | $1348.4 | $1264.8 | $1428.2 |
| Inventory | ||||
| Total current assets | $5888 | $5750 | $6047.3 | $6075.4 |
| Long term investments | ||||
| Property, plant & equipment | $1769.7 | $1206.4 | $1207.8 | $1218.4 |
| Goodwill & intangible assets | $10906 | $10860.7 | $9167.9 | |
| Total noncurrent assets | ||||
| Total investments | $11859.2 | $9549.4 | $7330.4 | |
| Total assets | $32464.5 | $30121.2 | $28060.6 | $24168.4 |
| Current liabilities | ||||
| Accounts payable | $1412.8 | $879.7 | $1113.1 | $1037.3 |
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $4585.6 | $3527 | $3629 | $3428.6 |
| Long term debt | $12121.8 | $11285 | $8834.1 | $7070.4 |
| Total noncurrent liabilities | ||||
| Total debt | $11752.4 | $9362.5 | $7588.8 | |
| Total liabilities | $19956.4 | $16547.3 | $14235.9 | $11424.8 |
| Shareholders' equity | ||||
| Retained earnings | $11927.6 | $12376.6 | $12045.6 | $11550.8 |
| Other shareholder equity | -$420 | -$509.3 | -$621 | -$377.6 |
| Total shareholder equity | $11916.9 | $11474.6 | $11223.4 | |
| (in millions $) | 31 Jan 2025 | 30 Oct 2024 | 30 Jul 2024 | 31 Mar 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $2211.2 | $2152.8 | ||
| Cost of revenue | ||||
| Gross Profit | $2152.8 | |||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $1938.9 | |||
| Total operating expenses | $1915.9 | $2023.5 | ||
| Operating income | $129.3 | |||
| Income from continuing operations | ||||
| EBIT | $214.7 | |||
| Income tax expense | $9.5 | $62.8 | ||
| Interest expense | $103.9 | $27.7 | ||
| Net income | ||||
| Net income | -$93.5 | $124.2 | ||
| Income (for common shares) | $124.2 | |||
| (in millions $) | 30 Oct 2024 | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $8478 | |||
| Cost of revenue | ||||
| Gross Profit | ||||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | ||||
| Total operating expenses | $7320.1 | |||
| Operating income | ||||
| Income from continuing operations | ||||
| EBIT | ||||
| Income tax expense | $215.3 | |||
| Interest expense | $388.6 | |||
| Net income | ||||
| Net income | $432.2 | |||
| Income (for common shares) | ||||
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
|---|---|---|---|---|
| Net income | $174 | $124.2 | $251.3 | |
| Operating activities | ||||
| Depreciation | $128 | $131.3 | $124.9 | |
| Business acquisitions & disposals | -$376.9 | $177.9 | -$60.8 | |
| Stock-based compensation | $62.6 | $65.2 | $66.8 | |
| Total cash flows from operations | $528.4 | $136.6 | -$251.9 | |
| Investing activities | ||||
| Capital expenditures | -$46.1 | -$41.7 | -$19.5 | |
| Investments | -$388.9 | -$409.4 | -$57.3 | |
| Total cash flows from investing | -$2423.7 | -$811.9 | -$273.2 | -$137.6 |
| Financing activities | ||||
| Dividends paid | -$656.4 | -$167.9 | -$165.7 | -$155.7 |
| Sale and purchase of stock | -$101.5 | -$4.4 | -$58.8 | |
| Net borrowings | $410.7 | $534.1 | $17.8 | |
| Total cash flows from financing | $1415.6 | $274.3 | $391.1 | -$159 |
| Effect of exchange rate | $43.3 | -$3.4 | -$9.8 | $25.7 |
| Change in cash and equivalents | $6.5 | -$12.6 | $244.7 | -$522.8 |
| (in millions $) | 30 Oct 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
|---|---|---|---|---|
| Net income | $882.8 | $1291.9 | $1831.2 | |
| Operating activities | ||||
| Depreciation | $495.4 | $442.6 | $388.8 | |
| Business acquisitions & disposals | -$732.5 | -$1334.8 | $11.3 | |
| Stock-based compensation | $182.6 | $208.2 | $171.9 | |
| Total cash flows from operations | $1138.7 | $1956.7 | $1245.4 | |
| Investing activities | ||||
| Capital expenditures | -$148.8 | -$90.3 | -$79.3 | |
| Investments | -$2700.8 | -$1904.1 | -$2547.9 | |
| Total cash flows from investing | -$2423.7 | -$3582.1 | -$3329.2 | -$2615.9 |
| Financing activities | ||||
| Dividends paid | -$656.4 | -$607.3 | -$583.1 | -$559.7 |
| Sale and purchase of stock | -$233 | -$155.7 | -$185.9 | |
| Net borrowings | $2309.7 | $2138.6 | $2054.3 | |
| Total cash flows from financing | $1415.6 | $2029 | $1585 | $2030.1 |
| Effect of exchange rate | $43.3 | $34.3 | -$77.2 | -$2.2 |
| Change in cash and equivalents | $6.5 | -$380.1 | $135.3 | $657.4 |
| Market cap | $12.29B |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 523.60M |
| 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 | N/A |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | 1.28 |
| Quick ratio | N/A |