(in millions $) | 31 Jan 2024 | 30 Sep 2023 | 30 Jun 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $310.83 | $266.14 | $400.33 | $339.97 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $280.96 | $282.99 | $289.58 | $294.52 |
Goodwill & intangible assets | $31.52 | $31.52 | $31.52 | $31.52 |
Total noncurrent assets | ||||
Total investments | $21939.01 | $21658.37 | $22937.04 | $22105.11 |
Total assets | $23733.3 | $23549.78 | $24947.94 | $23931.98 |
Current liabilities | ||||
Accounts payable | $41.02 | $26.07 | $26.43 | $26.77 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $293.84 | $286.34 | $850.13 | $1174.34 |
Long term debt | $560.19 | $10.22 | $10.24 | $10.27 |
Total noncurrent liabilities | ||||
Total debt | $805.37 | $806.16 | $2583.5 | $1660.51 |
Total liabilities | $22319.05 | $22185.94 | $23589.66 | $22577.55 |
Shareholders' equity | ||||
Retained earnings | $2107.57 | $2108.7 | $2091.29 | $2074.43 |
Other shareholder equity | -$396.69 | -$441.61 | -$423.43 | -$405.3 |
Total shareholder equity | $1414.24 | $1363.84 | $1358.28 | $1354.43 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $310.83 | $320.4 | $198.9 | $281.07 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $280.96 | $299.08 | $295.01 | $299.24 |
Goodwill & intangible assets | $31.52 | $31.52 | $31.52 | $31.52 |
Total noncurrent assets | ||||
Total investments | $21939.01 | $21865.96 | $21482.62 | $19213.42 |
Total assets | $23733.3 | $23606.88 | $22784.94 | $20603.65 |
Current liabilities | ||||
Accounts payable | $41.02 | $9.7 | $38.49 | $51.2 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $293.84 | $117.33 | $160 | $132 |
Long term debt | $560.19 | $410.29 | $10 | $60.48 |
Total noncurrent liabilities | ||||
Total debt | $805.37 | $1236.31 | $564.09 | $768.48 |
Total liabilities | $22319.05 | $22289.88 | $21173.33 | $19229.14 |
Shareholders' equity | ||||
Retained earnings | $2107.57 | $2055.91 | $1950.38 | $1811.98 |
Other shareholder equity | -$396.69 | -$434.66 | -$66.38 | $7.82 |
Total shareholder equity | $1414.24 | $1316.99 | $1611.61 | $1374.51 |
(in millions $) | 31 Jan 2024 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $158.07 | $169.27 | $165.1 | $174.69 |
Cost of revenue | ||||
Gross Profit | $169.27 | $165.1 | $174.69 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $83.33 | $81.34 | $89.92 | |
Total operating expenses | $105.6 | $104.04 | $111.92 | |
Operating income | $63.67 | $61.07 | $62.77 | |
Income from continuing operations | ||||
EBIT | $63.67 | $61.07 | $62.77 | |
Income tax expense | $9.21 | $15.77 | $15.01 | $15.93 |
Interest expense | ||||
Net income | ||||
Net income | $28.43 | $47.9 | $46.06 | $46.84 |
Income (for common shares) | $45.93 | $44.09 | $44.87 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $673.63 | $705.9 | $562.93 | |
Cost of revenue | ||||
Gross Profit | $705.9 | $562.93 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $331.45 | $300.81 | ||
Total operating expenses | $415.26 | $373.81 | ||
Operating income | $290.63 | $189.12 | ||
Income from continuing operations | ||||
EBIT | $290.63 | $189.12 | ||
Income tax expense | $55.91 | $64.83 | $35.32 | |
Interest expense | $50.1 | |||
Net income | ||||
Net income | $163.32 | $225.8 | $153.8 | |
Income (for common shares) | $217.93 | $153.8 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | $30.4 | $47.9 | $46.06 | $46.84 |
Operating activities | ||||
Depreciation | $7.96 | $7.7 | $8.54 | $8.79 |
Business acquisitions & disposals | ||||
Stock-based compensation | $3.65 | $4.31 | $4.23 | $2.95 |
Total cash flows from operations | $25.65 | $143.94 | $11.59 | -$30.96 |
Investing activities | ||||
Capital expenditures | -$3.87 | -$0.49 | -$2.81 | -$2.24 |
Investments | $102.94 | $345.26 | $138.88 | -$14.89 |
Total cash flows from investing | $99.08 | $344.77 | $136.08 | -$17.13 |
Financing activities | ||||
Dividends paid | -$27.97 | -$27.95 | -$27.93 | -$27.94 |
Sale and purchase of stock | $1.22 | $1.32 | $1.4 | -$12.36 |
Net borrowings | -$0.03 | -$1775.03 | $924.97 | $424.98 |
Total cash flows from financing | $223.99 | -$1509.93 | $913.79 | $258.31 |
Effect of exchange rate | ||||
Change in cash and equivalents | $348.72 | -$1021.22 | $1061.46 | $210.22 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $171.2 | $225.8 | $253.37 | $153.8 |
Operating activities | ||||
Depreciation | $32.99 | $33.22 | $32.58 | $32.49 |
Business acquisitions & disposals | ||||
Stock-based compensation | $15.14 | $16.23 | $14.88 | $8.06 |
Total cash flows from operations | $150.22 | $332.96 | $377.15 | $146.42 |
Investing activities | ||||
Capital expenditures | -$9.4 | -$28.76 | -$12.13 | -$31.31 |
Investments | $572.2 | -$1224.66 | -$2411.21 | -$2341.98 |
Total cash flows from investing | $562.79 | -$1253.42 | -$2423.33 | -$2373.28 |
Financing activities | ||||
Dividends paid | -$111.8 | -$112.56 | -$110.63 | -$107.43 |
Sale and purchase of stock | -$8.41 | -$48.27 | -$17.65 | -$8.62 |
Net borrowings | -$425.1 | $674.9 | -$200.19 | -$28.8 |
Total cash flows from financing | -$113.84 | $761.79 | $1992.53 | $2282.3 |
Effect of exchange rate | ||||
Change in cash and equivalents | $599.18 | -$158.67 | -$53.65 | $55.43 |
Market cap | $2.31B |
---|---|
Enterprise value | $2.81B |
Shares outstanding | 39.75M |
Revenue | $667.13M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $169.23M |
Revenue Q/Q | -13.01% |
Revenue Y/Y | -5.49% |
P/E ratio | 13.67 |
---|---|
EV/Sales | 4.21 |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 3.47 |
P/B ratio | 1.28 |
Book/Share | 45.55 |
Cash/Share | 7.82 |
EPS | $4.26 |
---|---|
ROA | 0.70% |
ROE | 12.33% |
Debt/Equity | 15.78 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |