| (in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 | 30 Sep 2023 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $128.1 | $100.5 | $99.4 | $100.9 |
| Short term investments | ||||
| Net receivables | $325.9 | $317.6 | $279.8 | $304.7 |
| Inventory | $292.7 | $295.1 | $276.7 | $291.5 |
| Total current assets | $808.7 | $779.6 | $709.6 | $768.6 |
| Long term investments | ||||
| Property, plant & equipment | $218.7 | $217.2 | $140.5 | $135.1 |
| Goodwill & intangible assets | $1587.7 | $1605.1 | $1385.6 | $1362.8 |
| Total noncurrent assets | $1974.4 | $2020 | $1730.1 | $1704.4 |
| Total investments | ||||
| Total assets | $2783.1 | $2799.6 | $2439.7 | $2473 |
| Current liabilities | ||||
| Accounts payable | $128.2 | $151.4 | $118.7 | $131.7 |
| Deferred revenue | $61.7 | $72.9 | $73.5 | $66.8 |
| Short long term debt | $280.4 | $337.8 | $35.2 | $144.1 |
| Total current liabilities | $633.3 | $694.8 | $401.2 | $493.7 |
| Long term debt | $509.9 | $516.6 | $523.1 | $529.8 |
| Total noncurrent liabilities | $866 | $867.3 | $843.9 | $832.4 |
| Total debt | $790.3 | $854.4 | $558.3 | $673.9 |
| Total liabilities | $1499.3 | $1562.1 | $1245.1 | $1326.1 |
| Shareholders' equity | ||||
| Retained earnings | $131.5 | $87.3 | $38.3 | $6.8 |
| Other shareholder equity | $244.9 | $250.9 | $261.1 | $250.7 |
| Total shareholder equity | $1283.8 | $1237.5 | $1194.6 | $1146.9 |
| (in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $99.4 | $147.8 | $388.2 | $68.3 |
| Short term investments | ||||
| Net receivables | $279.8 | $294.3 | $223.4 | $271.8 |
| Inventory | $276.7 | $244 | $189.8 | $162 |
| Total current assets | $709.6 | $721.1 | $903.4 | $682.6 |
| Long term investments | ||||
| Property, plant & equipment | $140.5 | $156.2 | $113.3 | $189.7 |
| Goodwill & intangible assets | $1385.6 | $856.9 | $872.8 | $804.9 |
| Total noncurrent assets | $1730.1 | $1209.8 | $1725.2 | $1615.1 |
| Total investments | ||||
| Total assets | $2439.7 | $1930.9 | $2628.6 | $2297.7 |
| Current liabilities | ||||
| Accounts payable | $118.7 | $124.5 | $119.6 | $138.5 |
| Deferred revenue | $73.5 | $52.8 | $44.7 | $103.5 |
| Short long term debt | $35.2 | $3.8 | $15.2 | $108.4 |
| Total current liabilities | $401.2 | $333.8 | $439.5 | $584.9 |
| Long term debt | $523.1 | $243 | $230.8 | $304 |
| Total noncurrent liabilities | $843.9 | $517.9 | $1086.2 | $1083.6 |
| Total debt | $558.3 | $246.8 | $246 | $412.4 |
| Total liabilities | $1245.1 | $851.7 | $1525.7 | $1668.5 |
| Shareholders' equity | ||||
| Retained earnings | $38.3 | -$51.6 | -$51.8 | -$488.1 |
| Other shareholder equity | $261.1 | $257.5 | $263.9 | $248.5 |
| Total shareholder equity | $1194.6 | $1079.2 | $1102.9 | $629.2 |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $501.3 | $465.2 | ||
| Cost of revenue | $300.5 | $282.3 | ||
| Gross Profit | $200.8 | $182.9 | ||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $101.2 | $102.9 | ||
| Total operating expenses | $127.9 | $122.3 | ||
| Operating income | $72.9 | $60.6 | ||
| Income from continuing operations | ||||
| EBIT | $72.2 | $60.7 | ||
| Income tax expense | $15.2 | $1.9 | ||
| Interest expense | $12.8 | $9.8 | ||
| Net income | ||||
| Net income | $44.2 | $49 | ||
| Income (for common shares) | $44.2 | $49 | ||
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $1741.2 | $1460.9 | $1219.5 | $1559.5 |
| Cost of revenue | $1071.2 | $937 | $787.7 | $1080.6 |
| Gross Profit | $670 | $523.9 | $431.8 | $478.9 |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $394.4 | $355.7 | $309.6 | $320 |
| Total operating expenses | $458.2 | $488.1 | $349.1 | $344.2 |
| Operating income | $211.8 | $35.8 | $82.7 | $134.7 |
| Income from continuing operations | ||||
| EBIT | $158.7 | $16.8 | $449.6 | $131.4 |
| Income tax expense | $41.6 | $7.3 | $10.9 | $15.8 |
| Interest expense | $27.2 | $9.3 | $13.3 | $18.4 |
| Net income | ||||
| Net income | $89.9 | $0.2 | $425.4 | $97.2 |
| Income (for common shares) | $89.9 | $0.2 | $425.4 | $97.2 |
| (in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
|---|---|---|---|---|
| Net income | $44.2 | $49 | $31.5 | -$20.4 |
| Operating activities | ||||
| Depreciation | $23.4 | $21 | $16.8 | $19.7 |
| Business acquisitions & disposals | -$294.1 | $0.3 | -$0.2 | |
| Stock-based compensation | ||||
| Total cash flows from operations | $57.5 | $10.5 | $126.5 | $14.4 |
| Investing activities | ||||
| Capital expenditures | -$10.4 | -$9.9 | -$7.4 | -$7.8 |
| Investments | ||||
| Total cash flows from investing | $32.4 | -$303.9 | -$9 | -$6.4 |
| Financing activities | ||||
| Dividends paid | ||||
| Sale and purchase of stock | ||||
| Net borrowings | -$64.3 | $295.7 | -$115.7 | -$2 |
| Total cash flows from financing | -$62.2 | $292.7 | -$115.5 | -$1.1 |
| Effect of exchange rate | -$0.2 | $1.3 | $1 | -$0.5 |
| Change in cash and equivalents | $27.5 | $0.6 | -$550.4 | $6.4 |
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | $89.9 | $0.2 | $425.4 | $97.2 |
| Operating activities | ||||
| Depreciation | $63.2 | $46.4 | $42.3 | $41.7 |
| Business acquisitions & disposals | -$547 | -$40 | -$265.2 | -$104.4 |
| Stock-based compensation | ||||
| Total cash flows from operations | $208.5 | -$136.8 | $174.6 | $126.3 |
| Investing activities | ||||
| Capital expenditures | -$23.9 | -$15.9 | -$9.6 | -$21.5 |
| Investments | ||||
| Total cash flows from investing | -$570.2 | -$66.1 | $314.1 | -$126.1 |
| Financing activities | ||||
| Dividends paid | ||||
| Sale and purchase of stock | -$33.7 | |||
| Net borrowings | $312.2 | $0.5 | -$164.5 | $15.6 |
| Total cash flows from financing | $309.6 | -$38.9 | -$167.6 | $15.9 |
| Effect of exchange rate | $2.9 | $6.6 | -$2.5 | |
| Change in cash and equivalents | -$605.5 | -$238.9 | $327.7 | $13.6 |
| 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 | 1.04 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | 1.28 |
| Quick ratio | 0.81 |