(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $271.31 | $228.93 | $377.44 | |
Short term investments | ||||
Net receivables | $4200.73 | $71.17 | $65.96 | $3673.3 |
Inventory | ||||
Total current assets | $4524.04 | $4350.37 | $4175.52 | $4122.72 |
Long term investments | ||||
Property, plant & equipment | $130.68 | $128.24 | $125.33 | $122.96 |
Goodwill & intangible assets | $294.25 | $296.27 | $298.28 | |
Total noncurrent assets | ||||
Total investments | $3939.16 | $3795.21 | $3629.17 | |
Total assets | $4975.7 | $4817.09 | $4636.53 | $4585.54 |
Current liabilities | ||||
Accounts payable | $259.54 | $333.97 | $290.6 | $261.16 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $259.54 | $333.97 | $290.6 | $261.16 |
Long term debt | $3293.74 | $3194.12 | $3040.87 | $2943.8 |
Total noncurrent liabilities | ||||
Total debt | $3220.63 | $3067.83 | $2970.85 | |
Total liabilities | $3797 | $3669.56 | $3486.32 | $3345.35 |
Shareholders' equity | ||||
Retained earnings | $1634.06 | $1590.64 | $1536.73 | $1488.31 |
Other shareholder equity | -$9.42 | -$10.75 | -$7.23 | -$6.26 |
Total shareholder equity | $1147.53 | $1150.21 | $1240.18 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $377.44 | $178.4 | $225.88 | $369.2 |
Short term investments | ||||
Net receivables | $3673.3 | $3062.27 | $52.27 | $40.3 |
Inventory | ||||
Total current assets | $4122.72 | $3306.94 | $2293.95 | $1651.01 |
Long term investments | ||||
Property, plant & equipment | $122.96 | $112.58 | $101.5 | $119.54 |
Goodwill & intangible assets | $298.28 | $306.67 | $314.72 | $293.98 |
Total noncurrent assets | $457.07 | |||
Total investments | $3629.17 | $3018.53 | $1964.69 | $1241.51 |
Total assets | $4585.54 | $3780.89 | $2761.48 | $2108.07 |
Current liabilities | ||||
Accounts payable | $261.16 | $30.78 | $156.1 | $124.07 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $261.16 | $198.32 | $156.1 | $242.78 |
Long term debt | $2943.8 | $2258.66 | $1384.4 | $946.46 |
Total noncurrent liabilities | $946.46 | |||
Total debt | $2970.85 | $2292.26 | $1425.39 | $1014.42 |
Total liabilities | $3345.35 | $2594.74 | $1668.43 | $1189.24 |
Shareholders' equity | ||||
Retained earnings | $1488.31 | $1313.18 | $1105.76 | $849.47 |
Other shareholder equity | -$6.26 | -$5.99 | -$8.54 | -$6.9 |
Total shareholder equity | $1240.18 | $1186.14 | $1093.05 | $917.35 |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 31 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $400.36 | $345.87 | ||
Cost of revenue | ||||
Gross Profit | $345.87 | |||
Operating activities | ||||
Research & development | $54.38 | |||
Selling, general & administrative | $150.43 | |||
Total operating expenses | $246.64 | $215.07 | ||
Operating income | $130.79 | |||
Income from continuing operations | ||||
EBIT | $130.25 | |||
Income tax expense | $12.07 | $16.23 | ||
Interest expense | -$93.55 | $65.6 | ||
Net income | ||||
Net income | $43.41 | $48.43 | ||
Income (for common shares) | $48.43 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1229.92 | $1117.56 | $1083.71 | |
Cost of revenue | ||||
Gross Profit | $1117.56 | $1083.71 | ||
Operating activities | ||||
Research & development | $173.67 | $96.28 | ||
Selling, general & administrative | $523.04 | $210.38 | ||
Total operating expenses | $807.79 | $733.57 | $326.4 | |
Operating income | $383.99 | $757.31 | ||
Income from continuing operations | ||||
EBIT | $388.46 | $521.73 | ||
Income tax expense | $52.13 | $65.15 | $57.19 | |
Interest expense | -$194.61 | $115.89 | $86.69 | |
Net income | ||||
Net income | $175.12 | $207.42 | $377.84 | |
Income (for common shares) | $207.42 | $377.84 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $53.91 | $48.43 | $34.77 | |
Operating activities | ||||
Depreciation | $9.71 | $10.26 | $9.03 | |
Business acquisitions & disposals | ||||
Stock-based compensation | $7.76 | $7.64 | $7.46 | |
Total cash flows from operations | $360.94 | $348.56 | $314.29 | |
Investing activities | ||||
Capital expenditures | -$11.09 | -$11.22 | -$11.81 | |
Investments | -$395.68 | -$431.96 | -$554.41 | |
Total cash flows from investing | -$1332.23 | -$406.77 | -$443.18 | -$566.22 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$60.84 | -$145.07 | -$64.01 | |
Net borrowings | $149.98 | $91.09 | $496.99 | |
Total cash flows from financing | $101.91 | $89.13 | -$53.98 | $432.97 |
Effect of exchange rate | -$0.79 | -$0.93 | $0.08 | $0.08 |
Change in cash and equivalents | -$123.06 | $42.38 | -$148.51 | $181.12 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $175.12 | $207.42 | $256.3 | $377.84 |
Operating activities | ||||
Depreciation | $38.16 | $36.87 | $35.38 | $19.73 |
Business acquisitions & disposals | $8.71 | -$27.23 | $109.92 | |
Stock-based compensation | $26.74 | $21.95 | $21.18 | $18.04 |
Total cash flows from operations | $1166.87 | $894 | $471.87 | $740.87 |
Investing activities | ||||
Capital expenditures | -$45.24 | -$43.63 | -$29.67 | -$29.49 |
Investments | -$1449.42 | -$1631.35 | -$923.49 | $2.99 |
Total cash flows from investing | -$1494.66 | -$1666.27 | -$980.37 | $83.58 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$147.55 | -$138.83 | -$101.2 | -$56.22 |
Net borrowings | $674.09 | $863.7 | $466.35 | -$479.75 |
Total cash flows from financing | $526.54 | $724.87 | $365.15 | -$535.97 |
Effect of exchange rate | $0.29 | -$0.08 | $0.03 | -$0.24 |
Change in cash and equivalents | $199.04 | -$47.48 | -$143.32 | $288.24 |
Market cap | $2.95B |
---|---|
Enterprise value | N/A |
Shares outstanding | 26.27M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | 25.26% |
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 | 2.70 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 17.43 |
Quick ratio | N/A |