(in millions $) | 6 Sep 2024 | 5 Jun 2024 | 4 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $910.21 | $539.15 | ||
Short term investments | $823.4 | $821.87 | ||
Net receivables | $416.5 | $423.45 | $662.18 | $636.32 |
Inventory | $43.55 | $40.67 | $42.66 | $46.21 |
Total current assets | $2553.03 | $2447.76 | $2498.05 | $2247.03 |
Long term investments | ||||
Property, plant & equipment | $535.46 | $494.59 | $482.55 | $464.12 |
Goodwill & intangible assets | $390.58 | $398.3 | ||
Total noncurrent assets | $1175.85 | $1108.48 | ||
Total investments | $823.4 | $821.87 | ||
Total assets | $3781.27 | $3623.61 | $3655.76 | $3355.51 |
Current liabilities | ||||
Accounts payable | $68.1 | $55.71 | $82.76 | $101.09 |
Deferred revenue | $1601.48 | $1496.51 | ||
Short long term debt | $44.82 | $44.3 | ||
Total current liabilities | $1282.99 | $1226.3 | $1365.68 | $1237.9 |
Long term debt | $100 | $100 | $100 | $100 |
Total noncurrent liabilities | $1023.33 | $969.15 | ||
Total debt | $265.53 | $266.69 | ||
Total liabilities | $2328.11 | $2249.64 | $2385.67 | $2207.05 |
Shareholders' equity | ||||
Retained earnings | -$1475.09 | -$1510.76 | -$1475.75 | -$1541.19 |
Other shareholder equity | $2.71 | -$5.58 | -$3.78 | -$10.03 |
Total shareholder equity | $1373.97 | $1148.45 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 6 Mar 2022 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $591.4 | $476.74 | $347.69 | |
Short term investments | $1001.35 | $947.07 | $916.39 | |
Net receivables | $612.49 | $542.14 | $542.14 | $460.88 |
Inventory | $50.15 | $38.94 | $38.94 | $46.73 |
Total current assets | $2474.86 | $2192.18 | $2192.18 | $1908.17 |
Long term investments | ||||
Property, plant & equipment | $431.36 | $307.05 | $307.05 | $297.71 |
Goodwill & intangible assets | $410.65 | $421.38 | $435.38 | |
Total noncurrent assets | $1068.6 | $943.14 | $911.27 | |
Total investments | $1001.35 | $947.07 | $916.39 | |
Total assets | $3543.46 | $3135.32 | $3135.32 | $2819.44 |
Current liabilities | ||||
Accounts payable | $67.12 | $70.7 | $70.7 | $67.53 |
Deferred revenue | $1385.65 | $1079.87 | $843.7 | |
Short long term debt | $608.21 | $35.1 | $32.23 | |
Total current liabilities | $1749.87 | $952.32 | $952.32 | $760.65 |
Long term debt | $142.47 | $880.26 | $786.78 | $876.17 |
Total noncurrent liabilities | $852.36 | $1428.66 | $1308.78 | |
Total debt | $750.69 | $915.36 | $908.41 | |
Total liabilities | $2602.23 | $2380.98 | $2380.98 | $2069.43 |
Shareholders' equity | ||||
Retained earnings | -$1537.06 | -$1708.27 | -$1708.27 | -$1565.01 |
Other shareholder equity | -$15.5 | -$8.37 | -$8.37 | $7.41 |
Total shareholder equity | $941.23 | $754.34 | $750.01 |
(in millions $) | 6 Sep 2024 | 5 Jun 2024 | 4 Mar 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $763.77 | $693.48 | $789.8 | |
Cost of revenue | ||||
Gross Profit | $540.08 | $495.71 | $568.5 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $515.2 | $521.58 | $494.28 | |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $8.64 | $7.33 | $5.36 | |
Interest expense | ||||
Net income | ||||
Net income | $35.67 | -$35.01 | $65.44 | |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 3 Mar 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2180.85 | $1684.18 | ||
Cost of revenue | $708.33 | $535.25 | ||
Gross Profit | $1472.52 | $1148.92 | ||
Operating activities | ||||
Research & development | $581.93 | $480.47 | ||
Selling, general & administrative | $988.98 | $898.49 | ||
Total operating expenses | $1570.92 | $1409.96 | ||
Operating income | -$98.4 | -$261.03 | ||
Income from continuing operations | ||||
EBIT | -$128.5 | -$270.16 | ||
Income tax expense | $14.76 | $11.92 | ||
Interest expense | ||||
Net income | ||||
Net income | -$143.26 | -$282.08 | ||
Income (for common shares) | -$143.26 | -$282.08 |
(in millions $) | 6 Sep 2024 | 5 Jun 2024 | 4 Mar 2024 | 5 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 | -$132.9 | -$48.4 | $3.25 | -$37.23 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$47.52 | $24.97 | -$560.24 | -$0.91 |
Effect of exchange rate | ||||
Change in cash and equivalents | $267.68 | $198.08 | $120.73 | $120.29 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 6 Mar 2022 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $73.07 | -$143.26 | -$282.08 | |
Operating activities | ||||
Depreciation | $100.43 | $83.15 | $70.04 | |
Business acquisitions & disposals | -$1.99 | -$339.64 | ||
Stock-based compensation | $327.62 | $286.96 | $242.34 | |
Total cash flows from operations | $767.23 | $410.13 | $187.64 | |
Investing activities | ||||
Capital expenditures | -$158.14 | -$102.29 | -$94.97 | |
Investments | -$61.28 | -$50.4 | $21.51 | |
Total cash flows from investing | -$221.41 | -$153.28 | -$153.28 | -$418.11 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$154.32 | -$114.82 | -$43.4 | |
Net borrowings | -$257.24 | -$2.14 | $251.89 | |
Total cash flows from financing | -$431.17 | -$127.79 | -$127.79 | $200.24 |
Effect of exchange rate | ||||
Change in cash and equivalents | $114.66 | $129.05 | $129.06 | -$30.23 |
Market cap | $14.87B |
---|---|
Enterprise value | N/A |
Shares outstanding | 325.23M |
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 | 2.76 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.99 |
Quick ratio | 1.96 |