(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $4077 | $3550 | $1576 | |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $481 | $484 | $483 | $484 |
Goodwill & intangible assets | $664 | $666 | $669 | |
Total noncurrent assets | ||||
Total investments | $73266 | $70272 | $66052 | |
Total assets | $80080 | $80581 | $76989 | $70862 |
Current liabilities | ||||
Accounts payable | $1311 | $1354 | $1300 | $1147 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $1470 | $1519 | $1472 | $1326 |
Long term debt | $3893 | $6484 | $7117 | $8125 |
Total noncurrent liabilities | ||||
Total debt | $6649 | $7289 | $8304 | |
Total liabilities | $73403 | $74247 | $70817 | $64784 |
Shareholders' equity | ||||
Retained earnings | $4654 | $4498 | $4348 | $4215 |
Other shareholder equity | -$382 | -$558 | -$558 | -$513 |
Total shareholder equity | $6334 | $6172 | $6078 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $1576 | $1043 | $516.4 | $2671.7 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $484 | $439 | $314.9 | $206.6 |
Goodwill & intangible assets | $669 | $680 | $634.8 | $298.5 |
Total noncurrent assets | ||||
Total investments | $66052 | $63268 | $53328.2 | $32684.5 |
Total assets | $70862 | $67734 | $55982.6 | $36461 |
Current liabilities | ||||
Accounts payable | $1147 | $1357 | $867.5 | |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $1326 | $1542 | $143 | $80 |
Long term debt | $8125 | $7192 | $1671 | $549 |
Total noncurrent liabilities | ||||
Total debt | $8304 | $7377 | $2540.5 | $649.6 |
Total liabilities | $64784 | $62378 | $51020 | $33047.5 |
Shareholders' equity | ||||
Retained earnings | $4215 | $3664 | $2773 | $2001.4 |
Other shareholder equity | -$513 | -$661 | $15.7 | $92.3 |
Total shareholder equity | $6078 | $5356 | $4962.6 | $3413.5 |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $823.1 | $771.8 | $728.8 | |
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | ||||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $52.3 | $54.3 | $54.4 | |
Interest expense | ||||
Net income | ||||
Net income | $196.6 | $190.4 | $174.2 | |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2619.6 | $2472.8 | $1974.4 | $1114.1 |
Cost of revenue | ||||
Gross Profit | $2472.8 | $1974.4 | $1114.1 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $800 | $640.8 | $425.2 | |
Total operating expenses | $1156.7 | $845.5 | $491.6 | |
Operating income | $1316.1 | $1128.9 | $622.5 | |
Income from continuing operations | ||||
EBIT | $1316.1 | $1123 | $622.5 | |
Income tax expense | $211.2 | $258.8 | $223.8 | $115.9 |
Interest expense | ||||
Net income | ||||
Net income | $709.6 | $1057.3 | $899.2 | $506.6 |
Income (for common shares) | $1044.5 | $895.7 | $506.6 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | $193.6 | $177.4 | $147.9 | $216.6 |
Operating activities | ||||
Depreciation | $27.4 | $26.8 | $25 | $15.7 |
Business acquisitions & disposals | ||||
Stock-based compensation | $12.5 | $13.1 | $8.9 | $8.9 |
Total cash flows from operations | -$745.8 | -$306.5 | $341.2 | -$569.7 |
Investing activities | ||||
Capital expenditures | -$16.2 | -$18.8 | -$27.3 | -$26.2 |
Investments | -$2495.4 | -$3628.9 | -$1852.8 | -$620.1 |
Total cash flows from investing | -$2511.6 | -$3647.7 | -$1880.1 | -$645.6 |
Financing activities | ||||
Dividends paid | -$44 | -$43.9 | -$43.7 | -$42.6 |
Sale and purchase of stock | $0.1 | |||
Net borrowings | -$186.2 | -$916 | -$1384.3 | -$644.2 |
Total cash flows from financing | $3785 | $5928 | -$382 | $2559.1 |
Effect of exchange rate | ||||
Change in cash and equivalents | $527.6 | $1973.8 | -$1920.9 | $1343.8 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $722.4 | $1057.3 | $899.2 | $506.6 |
Operating activities | ||||
Depreciation | $86.5 | $74.6 | $50 | $34.6 |
Business acquisitions & disposals | -$50 | -$1024.4 | ||
Stock-based compensation | $34.3 | $39.8 | $35.1 | $28.7 |
Total cash flows from operations | -$328.6 | $2245.3 | -$2654 | $670.2 |
Investing activities | ||||
Capital expenditures | -$114.3 | -$141 | -$69.4 | -$26.8 |
Investments | -$2045.5 | -$12939.1 | -$14800.9 | -$7516.6 |
Total cash flows from investing | -$2159.1 | -$13130.1 | -$14711.9 | -$7537.5 |
Financing activities | ||||
Dividends paid | -$171.5 | -$166.2 | -$127.6 | -$101.3 |
Sale and purchase of stock | $0.1 | $157.7 | $540.3 | -$71.6 |
Net borrowings | $1513.9 | $5406.7 | -$1162.3 | -$70.7 |
Total cash flows from financing | $3020.4 | $11411.8 | $15210.6 | $9104.4 |
Effect of exchange rate | ||||
Change in cash and equivalents | $532.7 | $527 | -$2155.3 | $2237.1 |
Market cap | $10.05B |
---|---|
Enterprise value | N/A |
Shares outstanding | 110.10M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | 14.93% |
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 | 10.66 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |