(in millions $) | 31 Jan 2025 | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $1034.8 | $922.3 | ||
Short term investments | $813.6 | $728.4 | ||
Net receivables | $423.4 | $412.5 | $451.8 | |
Inventory | ||||
Total current assets | $3135.3 | $2377.7 | $2229.7 | |
Long term investments | ||||
Property, plant & equipment | $38.8 | $39.3 | $41.7 | |
Goodwill & intangible assets | $3711.4 | $3708.9 | ||
Total noncurrent assets | $4035.7 | $4040.4 | ||
Total investments | $813.6 | $728.4 | ||
Total assets | $7263.8 | $6413.4 | $6270.1 | |
Current liabilities | ||||
Accounts payable | $269.5 | $388.3 | $403.1 | |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $1016.4 | $586.9 | $568.4 | |
Long term debt | $396.2 | $303.1 | $303.9 | |
Total noncurrent liabilities | $1005 | $999.6 | ||
Total debt | $303.1 | $303.9 | ||
Total liabilities | $2630.8 | $1591.9 | $1568 | |
Shareholders' equity | ||||
Retained earnings | $1086.6 | $1159.5 | $1125 | |
Other shareholder equity | -$385.2 | -$598.7 | -$607.7 | |
Total shareholder equity | $4474.6 | $4427.2 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $1168.1 | $1176.4 | $1118.6 | $1108.1 |
Short term investments | $716.6 | $595.9 | $702.3 | $482.7 |
Net receivables | $388.6 | $318.6 | $436 | $488.3 |
Inventory | ||||
Total current assets | $1486.6 | $2214.8 | $2409.2 | $2193.7 |
Long term investments | ||||
Property, plant & equipment | $44.2 | $131.5 | $63.3 | $77.9 |
Goodwill & intangible assets | $3721.6 | $3667.8 | $3917 | $4070.2 |
Total noncurrent assets | $4041 | $4023 | $4318.3 | $4497.1 |
Total investments | $716.6 | $595.9 | $702.3 | $482.7 |
Total assets | $6496.6 | $6237.8 | $6727.5 | $6690.8 |
Current liabilities | ||||
Accounts payable | $333.1 | $120.4 | $366.4 | $356.8 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $631 | $610.5 | $786.4 | $727.8 |
Long term debt | $304.6 | $308.9 | $310.4 | $313.3 |
Total noncurrent liabilities | $1010.1 | $1030.8 | $1114.5 | $1143.4 |
Total debt | $304.6 | $307.5 | $310.4 | $313.3 |
Total liabilities | $1958.3 | $1878 | $1900.9 | $1871.2 |
Shareholders' equity | ||||
Retained earnings | $1135.5 | $1060.7 | $1073.6 | $1062.1 |
Other shareholder equity | $4538.3 | -$647.7 | -$396.1 | -$324 |
Total shareholder equity | $4538.1 | $4359.8 | $4647.8 | $4716.4 |
(in millions $) | 31 Jan 2025 | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $624.8 | $588.4 | $551.7 | |
Cost of revenue | ||||
Gross Profit | $588.4 | $551.7 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $382.4 | $377 | ||
Total operating expenses | $460.1 | $424.1 | $432.5 | |
Operating income | $164.3 | $119.2 | ||
Income from continuing operations | ||||
EBIT | $174.5 | $165.8 | ||
Income tax expense | $43.6 | $41.6 | $32.6 | |
Interest expense | $30.5 | $3.2 | $3.1 | |
Net income | ||||
Net income | $26.6 | $129.7 | $130.1 | |
Income (for common shares) | $129.7 | $130.1 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2101.8 | $2203.6 | $2298.6 | |
Cost of revenue | ||||
Gross Profit | $2203.6 | $2298.6 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $1465.6 | $1407.8 | ||
Total operating expenses | $1618.1 | $1713.8 | $2140.8 | |
Operating income | $489.8 | $157.8 | ||
Income from continuing operations | ||||
EBIT | $485.9 | $234 | ||
Income tax expense | $100.3 | $100.9 | $59.5 | |
Interest expense | $30.7 | $12.6 | $12.9 | |
Net income | ||||
Net income | $380.8 | $372.4 | $161.6 | |
Income (for common shares) | $372.4 | $161.6 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $129.7 | $130.1 | $121.3 | |
Operating activities | ||||
Depreciation | $5.3 | $5.1 | $4.9 | |
Business acquisitions & disposals | $4.1 | |||
Stock-based compensation | $15.7 | $17.5 | $17.6 | |
Total cash flows from operations | $223.8 | -$5 | $161.5 | |
Investing activities | ||||
Capital expenditures | -$1.9 | -$1.8 | -$2.4 | |
Investments | -$59.2 | -$52.5 | -$88.5 | |
Total cash flows from investing | -$329.7 | -$60.4 | -$54.3 | -$86.8 |
Financing activities | ||||
Dividends paid | -$188.1 | -$62.6 | -$63.2 | -$64.7 |
Sale and purchase of stock | -$44.6 | -$151.2 | -$61.5 | |
Net borrowings | ||||
Total cash flows from financing | $194.5 | -$50.9 | -$179.2 | -$76.1 |
Effect of exchange rate | $24.6 | -$7.3 | $29.2 | |
Change in cash and equivalents | $336.7 | $112.5 | -$245.8 | $27.8 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $392 | $372.4 | $622.1 | $161.6 |
Operating activities | ||||
Depreciation | $22.9 | $31.7 | $40.7 | $49.2 |
Business acquisitions & disposals | $3.3 | -$1 | $27.4 | $43.8 |
Stock-based compensation | $77.4 | $90.6 | $68.2 | $66.7 |
Total cash flows from operations | $441.6 | $473.3 | $895.4 | $645.7 |
Investing activities | ||||
Capital expenditures | -$10.8 | -$17.6 | -$10.4 | -$17.8 |
Investments | -$321.4 | $77.1 | -$273.3 | $115 |
Total cash flows from investing | -$328.9 | $58.5 | -$283.3 | $129.4 |
Financing activities | ||||
Dividends paid | -$258.7 | -$259.4 | -$256 | -$262.9 |
Sale and purchase of stock | -$116.3 | -$208.4 | -$431.4 | -$178.9 |
Net borrowings | -$1.5 | -$1.4 | -$0.5 | -$0.6 |
Total cash flows from financing | -$151.9 | -$419.1 | -$588.1 | -$491 |
Effect of exchange rate | $30.9 | -$54.9 | -$13.5 | $27.5 |
Change in cash and equivalents | -$8.3 | $57.8 | $10.5 | $311.6 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
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 | 0.43 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |