(in millions $) | 2 Mar 2024 | 31 Jan 2024 | 31 Oct 2023 | 30 Jun 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $543.76 | $549.47 | $373.49 | |
Short term investments | $805.61 | $908.83 | $1208.93 | |
Net receivables | $91.85 | |||
Inventory | $0.34 | $0.08 | ||
Total current assets | $2012.13 | $2225.5 | $3107.75 | |
Long term investments | $1824.45 | $2120.64 | $2039.66 | |
Property, plant & equipment | $36 | $34.53 | ||
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $53098.88 | $53098.88 | $52933.45 | $53318.7 |
Current liabilities | ||||
Accounts payable | $869.53 | $32245.51 | $31996.45 | $31897.47 |
Deferred revenue | ||||
Short long term debt | $1082.28 | |||
Total current liabilities | $2759.21 | $33124.69 | $33512.48 | |
Long term debt | $15478.79 | $16722.32 | $16232.75 | $16896.27 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $50194.29 | $50181.82 | $50087.91 | $50598.85 |
Shareholders' equity | ||||
Retained earnings | $2272.12 | $2272.12 | $2065.48 | |
Other shareholder equity | $29.86 | -$3.37 | -$5.16 | -$6.42 |
Total shareholder equity | $2917.05 | $2845.54 | $2719.85 |
(in millions $) | 31 Oct 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $549.47 | $495.11 | ||
Short term investments | $908.83 | $200.43 | ||
Net receivables | $28.02 | $13.12 | ||
Inventory | $0.38 | |||
Total current assets | $2826.31 | $1941.89 | ||
Long term investments | $1925.46 | $2080.13 | ||
Property, plant & equipment | $35.21 | $36.17 | $21.57 | $26.03 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $52933.45 | $51144.96 | $36159.07 | $30746.32 |
Current liabilities | ||||
Accounts payable | $31789.74 | $588.28 | $196.62 | $235.26 |
Deferred revenue | ||||
Short long term debt | $885.13 | $200.13 | ||
Total current liabilities | $33619.1 | $1885.52 | $490 | $113 |
Long term debt | $16240.93 | $15093.08 | $11422.15 | $12039.41 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $50087.91 | $48610 | $34206.44 | $29098.62 |
Shareholders' equity | ||||
Retained earnings | $1870.1 | $1650.76 | $1387.92 | |
Other shareholder equity | -$5.16 | $42.02 | $0.68 | -$19.94 |
Total shareholder equity | $2845.54 | $2534.96 | $1952.63 | $1647.7 |
(in millions $) | 2 Mar 2024 | 31 Jan 2024 | 31 Oct 2023 | 30 Jun 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $298.77 | $283.24 | $375.72 | $299.5 |
Cost of revenue | ||||
Gross Profit | $283.24 | $375.72 | $299.5 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $65.37 | $62.35 | ||
Total operating expenses | $139.48 | $174.19 | $127.03 | |
Operating income | $143.75 | $201.53 | $172.48 | |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $39.37 | $39.37 | $41.55 | |
Interest expense | ||||
Net income | ||||
Net income | $101.88 | $104.38 | $141.15 | $130.92 |
Income (for common shares) | $102.02 | $138.8 | $128.59 |
(in millions $) | 31 Oct 2023 | 31 Jan 2023 | 30 Jan 2022 | 30 Jan 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $936.81 | $782.19 | $642.9 | $555.7 |
Cost of revenue | ||||
Gross Profit | $936.81 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $214.25 | |||
Total operating expenses | $434.74 | |||
Operating income | $502.06 | |||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $130.48 | $98.28 | $97.9 | $76.7 |
Interest expense | ||||
Net income | ||||
Net income | $371.59 | $264.62 | $292.5 | $223.8 |
Income (for common shares) | $364.59 |
(in millions $) | 2 Mar 2024 | 31 Jan 2024 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | $104.38 | $130.92 | $99.52 | |
Operating activities | ||||
Depreciation | $11.44 | $11.03 | $12.24 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$274.15 | -$649.24 | -$462.5 | |
Investing activities | ||||
Capital expenditures | -$4.75 | -$12.37 | -$8.24 | |
Investments | ||||
Total cash flows from investing | $66.71 | $66.71 | $140.86 | -$176.3 |
Financing activities | ||||
Dividends paid | -$17.6 | -$17.6 | -$16.28 | -$15.5 |
Sale and purchase of stock | $17.96 | $2.71 | $0.85 | |
Net borrowings | ||||
Total cash flows from financing | $0.36 | $201.72 | $536.25 | $489.31 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$5.71 | $27.87 | -$149.48 |
(in millions $) | 31 Oct 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $371.59 | $270.18 | $292.53 | $223.8 |
Operating activities | ||||
Depreciation | $39.16 | $46.87 | $32.67 | $22.93 |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$832.44 | -$3673.11 | $693.26 | $325.18 |
Investing activities | ||||
Capital expenditures | -$34.97 | -$76.57 | -$38.57 | -$27.79 |
Investments | ||||
Total cash flows from investing | $62.63 | -$766.77 | -$458.25 | -$251.03 |
Financing activities | ||||
Dividends paid | -$48.49 | -$47.99 | -$29.56 | -$29.38 |
Sale and purchase of stock | $28.95 | $232.39 | $10.06 | $4.12 |
Net borrowings | $275 | |||
Total cash flows from financing | $824.18 | $4161.74 | -$19.5 | -$25.25 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$278.14 | $215.51 | $48.89 |
Market cap | $3.24B |
---|---|
Enterprise value | N/A |
Shares outstanding | 38.17M |
Revenue | $1.26B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $478.32M |
Revenue Q/Q | 11.55% |
Revenue Y/Y | 45.78% |
P/E ratio | 6.78 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 2.58 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | $12.53 |
---|---|
ROA | 0.90% |
ROE | N/A |
Debt/Equity | 17.60 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |