(in millions $) | 30 Sep 2021 | 30 Jun 2021 | 31 Mar 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $122.71 | $174.39 | $118.72 | $110.99 |
Short term investments | ||||
Net receivables | $496.48 | $484.62 | $506.22 | $488.84 |
Inventory | ||||
Total current assets | $619.19 | $659.01 | $624.95 | $599.83 |
Long term investments | ||||
Property, plant & equipment | $137.76 | $136.15 | $133.69 | $131.97 |
Goodwill & intangible assets | $28.61 | $28.61 | $28.61 | $28.61 |
Total noncurrent assets | $2572.48 | $2566.45 | $2576.53 | $2488.59 |
Total investments | $1940.74 | $1942.18 | $1957.53 | $1874.02 |
Total assets | $3191.67 | $3225.46 | $3201.48 | $3088.42 |
Current liabilities | ||||
Accounts payable | $389.92 | $382.12 | $379.81 | $332.7 |
Deferred revenue | $101.33 | $97.22 | $95.99 | $97.48 |
Short long term debt | ||||
Total current liabilities | $1289.76 | $1333.88 | $1339.9 | $1247.28 |
Long term debt | $49.5 | $50.58 | $51.67 | $52.75 |
Total noncurrent liabilities | $884.97 | $886.82 | $885.52 | $873.62 |
Total debt | $49.5 | $95.58 | $88.67 | $82.75 |
Total liabilities | $2174.72 | $2220.71 | $2225.43 | $2120.91 |
Shareholders' equity | ||||
Retained earnings | $952.26 | $944.09 | $920.53 | $897.22 |
Other shareholder equity | -$21.85 | -$22.89 | -$25.76 | -$9.82 |
Total shareholder equity | $1017.67 | $1005.48 | $976.78 | $968.23 |
(in millions $) | 31 Dec 2020 | 31 Dec 2019 | 31 Dec 2018 | 31 Dec 2017 |
---|---|---|---|---|
Current assets | ||||
Cash | $110.99 | $109.84 | $117.54 | $198.94 |
Short term investments | ||||
Net receivables | $488.84 | $567.69 | $628.44 | $899.33 |
Inventory | ||||
Total current assets | $599.83 | $677.53 | $745.99 | $1098.27 |
Long term investments | ||||
Property, plant & equipment | $131.97 | $88.59 | $81.92 | $74.72 |
Goodwill & intangible assets | $28.61 | $28.6 | $25.4 | $25.4 |
Total noncurrent assets | $2488.59 | $2141.3 | $2014.26 | $2018.5 |
Total investments | $1874.02 | $1643.64 | $1564.54 | $1605.48 |
Total assets | $3088.42 | $2818.83 | $2760.25 | $3116.76 |
Current liabilities | ||||
Accounts payable | $332.7 | $325.76 | $275.23 | $354.89 |
Deferred revenue | $97.48 | $93.3 | $82.99 | $86.35 |
Short long term debt | ||||
Total current liabilities | $1247.28 | $1182.32 | $1295.01 | $1548.12 |
Long term debt | $52.75 | $25.69 | $28.88 | $32.07 |
Total noncurrent liabilities | $873.62 | $693.33 | $643.93 | $655.96 |
Total debt | $82.75 | $79.69 | $28.88 | $32.07 |
Total liabilities | $2120.91 | $1875.65 | $1938.94 | $2204.08 |
Shareholders' equity | ||||
Retained earnings | $897.22 | $830.2 | $761.97 | $785.39 |
Other shareholder equity | -$9.82 | $29.36 | $3.06 | $51.25 |
Total shareholder equity | $968.23 | $943.87 | $821.98 | $913.36 |
(in millions $) | 30 Sep 2021 | 30 Jun 2021 | 31 Mar 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1049.26 | $1027.44 | $1039.5 | $999.02 |
Cost of revenue | $878.95 | $844.06 | $850.56 | $817.42 |
Gross Profit | $170.31 | $183.38 | $188.94 | $181.6 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $154.53 | $151.25 | $151.1 | $156.23 |
Total operating expenses | $154.53 | $151.25 | $151.1 | $156.23 |
Operating income | $15.78 | $32.12 | $37.84 | $25.37 |
Income from continuing operations | ||||
EBIT | $15.79 | $32.13 | $37.85 | $25.38 |
Income tax expense | $5.61 | $6.35 | $12.54 | -$2.95 |
Interest expense | $2.02 | $2.22 | $1.99 | $2.17 |
Net income | ||||
Net income | $8.17 | $23.56 | $23.31 | $26.15 |
Income (for common shares) | $8.17 | $23.56 | $23.31 | $26.15 |
(in millions $) | 31 Dec 2020 | 31 Dec 2019 | 31 Dec 2018 | 31 Dec 2017 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $3702.44 | $3375.59 | $2996.06 | $2916.09 |
Cost of revenue | $2946.82 | $2666.26 | $2527.61 | $2353.1 |
Gross Profit | $755.62 | $709.33 | $468.45 | $562.98 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $655.9 | $569.41 | $554.72 | $477.21 |
Total operating expenses | $655.9 | $569.41 | $554.72 | $477.21 |
Operating income | $99.72 | $139.92 | -$86.27 | $85.77 |
Income from continuing operations | ||||
EBIT | $99.74 | $139.94 | -$86.27 | $85.78 |
Income tax expense | $24.57 | $39.38 | -$29.87 | $24.5 |
Interest expense | $7.99 | $7.67 | $6.9 | $6.79 |
Net income | ||||
Net income | $67.19 | $92.89 | -$63.3 | $54.49 |
Income (for common shares) | $67.19 | $92.89 | -$63.3 | $54.49 |
(in millions $) | 30 Sep 2021 | 30 Jun 2021 | 31 Mar 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $8.17 | $23.56 | $23.31 | $26.15 |
Operating activities | ||||
Depreciation | $3.55 | $3.59 | $3.52 | $3.55 |
Business acquisitions & disposals | ||||
Stock-based compensation | $3.03 | $2.75 | $1.18 | $3.45 |
Total cash flows from operations | $25.74 | $6.26 | $68.69 | $34.16 |
Investing activities | ||||
Capital expenditures | -$5.75 | -$6 | -$5.2 | -$5.32 |
Investments | $1.12 | $32.4 | -$96.71 | $24.39 |
Total cash flows from investing | -$4.63 | $26.4 | -$101.91 | $19.06 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$0 | |||
Net borrowings | -$72.79 | $21.69 | $38.33 | -$73.69 |
Total cash flows from financing | -$72.8 | $23 | $40.95 | -$71.84 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$51.68 | $55.66 | $7.74 | -$18.61 |
(in millions $) | 31 Dec 2020 | 31 Dec 2019 | 31 Dec 2018 | 31 Dec 2017 |
---|---|---|---|---|
Net income | $67.19 | $92.89 | -$63.3 | $54.49 |
Operating activities | ||||
Depreciation | $14.4 | $14.6 | $13.54 | $13.2 |
Business acquisitions & disposals | ||||
Stock-based compensation | $11.89 | $11.61 | $3.36 | $7.08 |
Total cash flows from operations | $257.85 | -$16.83 | $7.46 | $288.92 |
Investing activities | ||||
Capital expenditures | -$57.87 | -$20.82 | -$19.84 | -$21.36 |
Investments | -$194.15 | -$17.47 | -$13.01 | -$155.11 |
Total cash flows from investing | -$252.03 | -$38.29 | -$32.85 | -$176.47 |
Financing activities | ||||
Dividends paid | -$0.01 | |||
Sale and purchase of stock | -$14.98 | -$9.99 | -$22.38 | -$20.22 |
Net borrowings | -$0.29 | $48.38 | -$25.48 | $11.81 |
Total cash flows from financing | -$4.67 | $47.41 | -$56 | -$16.93 |
Effect of exchange rate | ||||
Change in cash and equivalents | $1.15 | -$7.71 | -$81.4 | $95.51 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | 23.79M |
Revenue | $4.12B |
---|---|
EBITDA | $125.36M |
EBIT | $111.14M |
Net Income | $81.19M |
Revenue Q/Q | 9.72% |
Revenue Y/Y | 16.10% |
P/E ratio | 0.00 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | N/A |
P/B ratio | 0.00 |
Book/Share | 43.69 |
Cash/Share | 5.16 |
EPS | $3.41 |
---|---|
ROA | 2.56% |
ROE | 8.18% |
Debt/Equity | 2.19 |
---|---|
Net debt/EBITDA | 16.37 |
Current ratio | 0.48 |
Quick ratio | 0.48 |