(in millions $) | 31 Jan 2025 | 31 Aug 2024 | 30 May 2024 | 1 May 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $633.38 | $941 | ||
Short term investments | $40.63 | $42.74 | ||
Net receivables | $685 | $640.96 | $712.81 | |
Inventory | ||||
Total current assets | $1415.48 | $1674.16 | $1544.71 | |
Long term investments | $253.52 | $232.73 | ||
Property, plant & equipment | $315.4 | $322.31 | $331.04 | |
Goodwill & intangible assets | $991.09 | $997.21 | ||
Total noncurrent assets | $2032.09 | $2004.71 | ||
Total investments | $294.14 | $275.48 | ||
Total assets | $3447.57 | $3678.87 | $3556.32 | |
Current liabilities | ||||
Accounts payable | $49.61 | $50.11 | $46.37 | |
Deferred revenue | ||||
Short long term debt | $35.93 | $36.07 | ||
Total current liabilities | $658.02 | $934.52 | $842.64 | |
Long term debt | $397.14 | $399.27 | $396.75 | |
Total noncurrent liabilities | $1030.31 | $1007.02 | ||
Total debt | $570.29 | $576.53 | ||
Total liabilities | $1693.73 | $1945.81 | $1852.7 | |
Shareholders' equity | ||||
Retained earnings | $1468.65 | $1425.84 | $1378.14 | |
Other shareholder equity | -$104.86 | -$107.63 | -$102.99 | |
Total shareholder equity | $1753.84 | $1733.06 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $941 | $844.02 | $978.07 | $850.78 |
Short term investments | $42.74 | $44.84 | $57.24 | $63.67 |
Net receivables | $541.01 | $569.6 | $590.26 | $448.73 |
Inventory | ||||
Total current assets | $1674.16 | $1638.67 | $1759.97 | $1487.13 |
Long term investments | $232.73 | $203.63 | $197.05 | $207.12 |
Property, plant & equipment | $322.31 | $304.57 | $305.91 | $305.9 |
Goodwill & intangible assets | $997.21 | $1023.92 | $815.36 | $719.62 |
Total noncurrent assets | $2004.71 | $1935.78 | $1704.58 | $1569.39 |
Total investments | $275.48 | $248.47 | $254.29 | $270.79 |
Total assets | $3678.87 | $3574.44 | $3464.55 | $3056.53 |
Current liabilities | ||||
Accounts payable | $50.11 | $53.39 | $50.93 | $44.99 |
Deferred revenue | ||||
Short long term debt | $36.07 | $45.82 | $48.61 | $47.99 |
Total current liabilities | $934.52 | $976.26 | $984.23 | $750.07 |
Long term debt | $540.45 | $515.41 | $546.69 | $550.79 |
Total noncurrent liabilities | $1007.02 | $945.18 | $930.73 | $937.68 |
Total debt | $576.53 | $561.24 | $595.3 | $598.78 |
Total liabilities | $1941.54 | $1921.44 | $1914.96 | $1687.75 |
Shareholders' equity | ||||
Retained earnings | $1425.84 | $1311.08 | $1134.52 | $834.95 |
Other shareholder equity | -$107.67 | -$92.76 | -$92.19 | -$51.82 |
Total shareholder equity | $1733.06 | $1648.07 | $1544.35 | $1366.39 |
(in millions $) | 30 Jul 2025 | 31 Jan 2025 | 31 Aug 2024 | 30 May 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $682.76 | $699.92 | ||
Cost of revenue | ||||
Gross Profit | $607.4 | $622.3 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $531.35 | $536.52 | ||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $22.35 | $20.3 | ||
Interest expense | -$3.94 | $0.01 | ||
Net income | ||||
Net income | $62.6 | $64.05 | ||
Income (for common shares) |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2795.51 | $2863.84 | $2643.45 | $1819.95 |
Cost of revenue | $332.85 | $266.93 | $131.14 | $81.93 |
Gross Profit | $2462.66 | $2596.91 | $2512.32 | $1738.02 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $2103.2 | $2169.66 | $1978.72 | $1489.66 |
Total operating expenses | $2249.73 | $2280.57 | $2042.24 | $1582.23 |
Operating income | $212.93 | $316.34 | $470.07 | $155.78 |
Income from continuing operations | ||||
EBIT | $240.2 | $318.08 | $453.71 | $191.87 |
Income tax expense | $50.08 | $82.68 | $102.06 | $48.14 |
Interest expense | $20.97 | $25.86 | $25.29 | $29.28 |
Net income | ||||
Net income | $169.15 | $209.53 | $326.36 | $114.45 |
Income (for common shares) | $169.15 | $209.53 | $326.36 | $114.45 |
(in millions $) | 31 Aug 2024 | 30 May 2024 | 2 Mar 2024 | 1 Dec 2023 |
---|---|---|---|---|
Net income | ||||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | ||||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$26.74 | -$53.83 | -$44.54 | -$22.35 |
Financing activities | ||||
Dividends paid | -$19.8 | -$54.39 | -$36.91 | -$19.26 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$56.08 | -$116.33 | -$75.28 | -$38.62 |
Effect of exchange rate | $2.37 | -$16.82 | -$9.51 | -$20.29 |
Change in cash and equivalents | -$307.63 | $96.98 | -$107.23 | -$223.17 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Net income | $169.15 | $209.53 | $326.36 | $114.45 |
Operating activities | ||||
Depreciation | $77.97 | $68.33 | $63.52 | $61.84 |
Business acquisitions & disposals | -$254.75 | -$133.8 | ||
Stock-based compensation | $39.97 | $36.28 | $29.21 | $27.16 |
Total cash flows from operations | $283.96 | $343.89 | $501.66 | $251.43 |
Investing activities | ||||
Capital expenditures | -$55.15 | -$70.38 | -$49.41 | -$31.12 |
Investments | $0.23 | $12.35 | $10.46 | -$33.82 |
Total cash flows from investing | -$53.83 | -$323.48 | -$184.33 | -$61.38 |
Financing activities | ||||
Dividends paid | -$54.39 | -$32.97 | -$26.79 | -$22.5 |
Sale and purchase of stock | -$44.81 | -$87.86 | -$89.34 | -$24.68 |
Net borrowings | -$1.9 | -$4.4 | -$1.33 | -$13.6 |
Total cash flows from financing | -$116.33 | -$152.18 | -$137.44 | -$66.89 |
Effect of exchange rate | -$16.82 | -$2.28 | -$52.59 | $38.37 |
Change in cash and equivalents | $96.98 | -$134.05 | $127.29 | $161.53 |
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 | 1.12 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |