| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $28.06 | $15.78 | $28.82 | $19 |
| Short term investments | ||||
| Net receivables | $138.44 | $137.78 | $130.09 | $123.86 |
| Inventory | ||||
| Total current assets | $138.44 | $137.78 | $130.09 | $874.18 |
| Long term investments | ||||
| Property, plant & equipment | $41.89 | $56.36 | $60.52 | $63.82 |
| Goodwill & intangible assets | ||||
| Total noncurrent assets | ||||
| Total investments | $6588.15 | $6327.11 | $6085.65 | |
| Total assets | $8419.77 | $8129.64 | $7759.86 | $7593.93 |
| Current liabilities | ||||
| Accounts payable | ||||
| Deferred revenue | $206.09 | $215.12 | $225.4 | |
| Short long term debt | ||||
| Total current liabilities | $40 | $42 | $44.69 | |
| Long term debt | $1961.54 | $1998.45 | $1720.46 | $1537.26 |
| Total noncurrent liabilities | ||||
| Total debt | $1998.45 | $1720.46 | $1537.26 | |
| Total liabilities | $3720.92 | $3647.32 | $3320.13 | $3196.13 |
| Shareholders' equity | ||||
| Retained earnings | $4584.45 | $4470.34 | $4357.82 | $4243.76 |
| Other shareholder equity | -$233.1 | -$377.31 | -$362.5 | -$330.85 |
| Total shareholder equity | $4482.32 | $4439.73 | $4397.81 | |
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $19 | $56.18 | $152.62 | $94.15 |
| Short term investments | ||||
| Net receivables | $123.86 | $119.83 | $124.02 | $194.5 |
| Inventory | ||||
| Total current assets | $874.18 | $716.2 | $124.02 | $121.3 |
| Long term investments | ||||
| Property, plant & equipment | $63.82 | $70.98 | $75.09 | $80.46 |
| Goodwill & intangible assets | $15.29 | $19.59 | $23.04 | |
| Total noncurrent assets | ||||
| Total investments | $6085.65 | $5693.49 | $6513.54 | $6788.44 |
| Total assets | $7593.93 | $7063.73 | $7839.19 | $7948.02 |
| Current liabilities | ||||
| Accounts payable | ||||
| Deferred revenue | $225.4 | $271.48 | $329.09 | $448.79 |
| Short long term debt | ||||
| Total current liabilities | $44.69 | $49.39 | $53.52 | $53.4 |
| Long term debt | $1537.26 | $1569.33 | $1560.46 | $1582.16 |
| Total noncurrent liabilities | ||||
| Total debt | $1537.26 | $1569.33 | $1560.46 | $1582.16 |
| Total liabilities | $3196.13 | $3144.4 | $3580.39 | $3663.67 |
| Shareholders' equity | ||||
| Retained earnings | $4243.76 | $3786.95 | $3180.93 | $2684.64 |
| Other shareholder equity | -$330.85 | -$456.8 | $120.09 | $263.73 |
| Total shareholder equity | $4397.81 | $3919.33 | $4258.8 | $4284.35 |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $333.86 | $321.15 | $319.42 | $328.64 |
| Cost of revenue | $9.54 | $9.33 | ||
| Gross Profit | $311.61 | $310.09 | ||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $98.17 | $89.43 | ||
| Total operating expenses | $99.01 | $96.42 | $82.4 | $102.02 |
| Operating income | $215.19 | $227.69 | ||
| Income from continuing operations | ||||
| EBIT | $215.19 | $227.69 | ||
| Income tax expense | $43.5 | $36.22 | $46.3 | $37.12 |
| Interest expense | -$29.39 | $27.06 | $29.05 | -$23.17 |
| Net income | ||||
| Net income | $151.89 | $151.9 | $152.35 | $142.69 |
| Income (for common shares) | $151.9 | $152.35 | ||
| (in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $1240.59 | $1190.73 | $1329.93 | $1438.62 |
| Cost of revenue | $82.36 | $103.71 | $86.07 | |
| Gross Profit | $1108.37 | $1226.22 | $1352.55 | |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $405.07 | $352.71 | $311.7 | |
| Total operating expenses | $360.52 | $71.14 | $377.04 | $801.96 |
| Operating income | $1037.23 | $849.18 | $550.59 | |
| Income from continuing operations | ||||
| EBIT | $1037.23 | $849.18 | $550.59 | |
| Income tax expense | $164.37 | $209.84 | $164.16 | $85.81 |
| Interest expense | -$89.69 | $84.45 | $84.34 | $71.15 |
| Net income | ||||
| Net income | $603.12 | $742.93 | $600.67 | $393.63 |
| Income (for common shares) | $742.93 | $600.67 | $393.63 | |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
|---|---|---|---|---|
| Net income | $151.9 | $152.35 | $142.69 | |
| Operating activities | ||||
| Depreciation | $34.27 | $73.63 | ||
| Business acquisitions & disposals | ||||
| Stock-based compensation | ||||
| Total cash flows from operations | -$207.28 | $51.04 | $264.96 | |
| Investing activities | ||||
| Capital expenditures | -$1.07 | -$1.56 | -$1.89 | |
| Investments | -$9.82 | -$72.54 | -$109.68 | |
| Total cash flows from investing | $292.43 | -$1.03 | -$73.4 | -$111.4 |
| Financing activities | ||||
| Dividends paid | -$115.23 | -$40.51 | -$37.56 | -$34.88 |
| Sale and purchase of stock | -$49.59 | -$49.56 | -$63.06 | |
| Net borrowings | $285.37 | $118.23 | -$92.35 | |
| Total cash flows from financing | $111.74 | $195.28 | $31.11 | -$190.29 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | $10.01 | -$13.04 | $8.76 | -$36.73 |
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | $603.12 | $742.93 | $600.67 | $393.63 |
| Operating activities | ||||
| Depreciation | $73.63 | $72.27 | $75.47 | $71.73 |
| Business acquisitions & disposals | $16.48 | |||
| Stock-based compensation | ||||
| Total cash flows from operations | $529.43 | $388.3 | $557.11 | $658.43 |
| Investing activities | ||||
| Capital expenditures | -$16.28 | -$17.67 | -$12.6 | -$17.02 |
| Investments | -$295.39 | -$98.49 | -$13.88 | -$917.16 |
| Total cash flows from investing | -$300.84 | -$5.17 | -$1.86 | -$883.18 |
| Financing activities | ||||
| Dividends paid | -$145.91 | -$135.44 | -$103.3 | -$97.46 |
| Sale and purchase of stock | -$131.56 | -$398.85 | -$397.72 | -$224.75 |
| Net borrowings | $12.38 | $55.11 | $4.24 | $544.83 |
| Total cash flows from financing | -$265.09 | -$479.18 | -$496.78 | $222.62 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | -$36.49 | -$96.06 | $58.47 | -$2.13 |
| Market cap | $5.12B |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 149.78M |
| Revenue | $1.30B |
|---|---|
| EBITDA | N/A |
| EBIT | N/A |
| Net Income | $598.84M |
| Revenue Q/Q | 6.48% |
| Revenue Y/Y | 6.00% |
| P/E ratio | 8.55 |
|---|---|
| EV/Sales | N/A |
| EV/EBITDA | N/A |
| EV/EBIT | N/A |
| P/S ratio | 3.93 |
| P/B ratio | N/A |
| Book/Share | N/A |
| Cash/Share | 0.19 |
| EPS | $4.00 |
|---|---|
| ROA | 7.51% |
| ROE | N/A |
| Debt/Equity | 0.73 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | N/A |
| Quick ratio | N/A |