2023 Q3 Form 10-Q Financial Statement
#000182352923000158 Filed on August 04, 2023
Income Statement
Concept | 2023 Q3 | 2023 Q2 |
---|---|---|
Revenue | $299.0M | $277.5M |
YoY Change | 8.71% | 1.46% |
Cost Of Revenue | $17.85M | -$4.070M |
YoY Change | -144.28% | -93.39% |
Gross Profit | $281.2M | $281.6M |
YoY Change | -10.84% | -15.97% |
Gross Profit Margin | 94.03% | 101.47% |
Selling, General & Admin | ||
YoY Change | ||
% of Gross Profit | ||
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | ||
YoY Change | ||
% of Gross Profit | ||
Operating Expenses | $73.00M | $50.46M |
YoY Change | 315.91% | -38328.79% |
Operating Profit | $208.2M | $231.1M |
YoY Change | -30.1% | -31.05% |
Interest Expense | $12.94M | -$12.91M |
YoY Change | 0.48% | -200.99% |
% of Operating Profit | 6.22% | -5.59% |
Other Income/Expense, Net | ||
YoY Change | ||
Pretax Income | $213.1M | $214.1M |
YoY Change | -12.89% | -17.92% |
Income Tax | $48.91M | $46.13M |
% Of Pretax Income | 22.95% | 21.54% |
Net Earnings | $164.2M | $168.0M |
YoY Change | -14.03% | -17.93% |
Net Earnings / Revenue | 54.91% | 60.54% |
Basic Earnings Per Share | $1.03 | $1.04 |
Diluted Earnings Per Share | $1.02 | $1.04 |
COMMON SHARES | ||
Basic Shares Outstanding | 160.0M shares | 161.6M shares |
Diluted Shares Outstanding | 161.1M shares | 162.2M shares |
Balance Sheet
Concept | 2023 Q3 | 2023 Q2 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | ||
YoY Change | ||
Cash & Equivalents | $678.0M | $691.4M |
Short-Term Investments | ||
Other Short-Term Assets | ||
YoY Change | ||
Inventory | ||
Prepaid Expenses | ||
Receivables | ||
Other Receivables | ||
Total Short-Term Assets | ||
YoY Change | ||
LONG-TERM ASSETS | ||
Property, Plant & Equipment | ||
YoY Change | ||
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | $5.009B | $4.926B |
YoY Change | 2.63% | 0.34% |
Other Assets | $119.7M | $80.36M |
YoY Change | -11.43% | -18.57% |
Total Long-Term Assets | ||
YoY Change | ||
TOTAL ASSETS | ||
Total Short-Term Assets | ||
Total Long-Term Assets | ||
Total Assets | $6.001B | $5.924B |
YoY Change | 4.86% | 2.84% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | ||
YoY Change | ||
Accrued Expenses | ||
YoY Change | ||
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | ||
YoY Change | ||
Total Short-Term Liabilities | ||
YoY Change | ||
LONG-TERM LIABILITIES | ||
Long-Term Debt | $744.8M | $744.1M |
YoY Change | 0.35% | 0.34% |
Other Long-Term Liabilities | $136.1M | $139.1M |
YoY Change | -3.07% | -10.06% |
Total Long-Term Liabilities | $880.9M | $883.2M |
YoY Change | -0.2% | -1.46% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | ||
Total Long-Term Liabilities | $880.9M | $883.2M |
Total Liabilities | $1.543B | $1.548B |
YoY Change | -3.88% | -7.86% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $2.533B | $2.395B |
YoY Change | 17.13% | 20.06% |
Common Stock | $1.600M | $1.602M |
YoY Change | -1.72% | -1.6% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $4.457B | $4.376B |
YoY Change | ||
Total Liabilities & Shareholders Equity | $6.001B | $5.924B |
YoY Change | 4.86% | 2.84% |
Cashflow Statement
Concept | 2023 Q3 | 2023 Q2 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $164.2M | $168.0M |
YoY Change | -14.03% | -17.93% |
Depreciation, Depletion And Amortization | ||
YoY Change | ||
Cash From Operating Activities | $154.8M | $167.8M |
YoY Change | 54.3% | 19.09% |
INVESTING ACTIVITIES | ||
Capital Expenditures | ||
YoY Change | ||
Acquisitions | ||
YoY Change | ||
Other Investing Activities | -$136.3M | -$31.11M |
YoY Change | 8.43% | -221.21% |
Cash From Investing Activities | -$136.3M | -$31.11M |
YoY Change | 8.43% | -221.21% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -31.90M | -66.94M |
YoY Change | 39.92% | 193.61% |
NET CHANGE | ||
Cash From Operating Activities | 154.8M | 167.8M |
Cash From Investing Activities | -136.3M | -31.11M |
Cash From Financing Activities | -31.90M | -66.94M |
Net Change In Cash | -13.40M | 69.80M |
YoY Change | -72.18% | -51.47% |
FREE CASH FLOW | ||
Cash From Operating Activities | $154.8M | $167.8M |
Capital Expenditures | ||
Free Cash Flow | ||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2022Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
162779000 | shares |
CY2022Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
162779000 | shares |
CY2023Q2 | us-gaap |
Direct Premiums Written
DirectPremiumsWritten
|
245160000 | usd |
CY2023Q2 | us-gaap |
Assumed Premiums Written
AssumedPremiumsWritten
|
256000 | usd |
CY2023Q2 | us-gaap |
Ceded Premiums Written
CededPremiumsWritten
|
21015000 | usd |
CY2023Q2 | us-gaap |
Premiums Written Net
PremiumsWrittenNet
|
224401000 | usd |
CY2023Q2 | us-gaap |
Direct Premiums Earned
DirectPremiumsEarned
|
259279000 | usd |
CY2023Q2 | us-gaap |
Assumed Premiums Earned
AssumedPremiumsEarned
|
256000 | usd |
CY2023Q2 | us-gaap |
Ceded Premiums Earned
CededPremiumsEarned
|
21015000 | usd |
CY2023Q2 | us-gaap |
Premiums Earned Net
PremiumsEarnedNet
|
238520000 | usd |
CY2023Q2 | us-gaap |
Premiums Written Net
PremiumsWrittenNet
|
224400000 | usd |
CY2023Q2 | us-gaap |
Premiums Earned Net
PremiumsEarnedNet
|
238500000 | usd |
us-gaap |
Premiums Earned Net
PremiumsEarnedNet
|
473600000 | usd | |
CY2023Q2 | act |
Initial First Layer Retained Loss
InitialFirstLayerRetainedLoss
|
522000000 | usd |
CY2023Q2 | act |
Current First Layer Retained Loss
CurrentFirstLayerRetainedLoss
|
521000000 | usd |
CY2023Q2 | act |
Initial Reinsurance Coverage
InitialReinsuranceCoverage
|
350000000 | usd |
CY2023Q2 | act |
Current Reinsurance Coverage
CurrentReinsuranceCoverage
|
28000000 | usd |
CY2023Q2 | act |
Initial First Layer Retained Loss
InitialFirstLayerRetainedLoss
|
212000000 | usd |
CY2023Q2 | act |
Current First Layer Retained Loss
CurrentFirstLayerRetainedLoss
|
212000000 | usd |
CY2023Q2 | act |
Initial Reinsurance Coverage
InitialReinsuranceCoverage
|
495000000 | usd |
CY2023Q2 | act |
Current Reinsurance Coverage
CurrentReinsuranceCoverage
|
105000000 | usd |
CY2023Q2 | act |
Initial First Layer Retained Loss
InitialFirstLayerRetainedLoss
|
189000000 | usd |
CY2023Q2 | act |
Current First Layer Retained Loss
CurrentFirstLayerRetainedLoss
|
188000000 | usd |
CY2023Q2 | act |
Initial Reinsurance Coverage
InitialReinsuranceCoverage
|
303000000 | usd |
CY2023Q2 | act |
Current Reinsurance Coverage
CurrentReinsuranceCoverage
|
209000000 | usd |
CY2023Q2 | act |
Initial First Layer Retained Loss
InitialFirstLayerRetainedLoss
|
304000000 | usd |
CY2023Q2 | act |
Current First Layer Retained Loss
CurrentFirstLayerRetainedLoss
|
303000000 | usd |
CY2023Q2 | act |
Initial Reinsurance Coverage
InitialReinsuranceCoverage
|
372000000 | usd |
CY2023Q2 | act |
Current Reinsurance Coverage
CurrentReinsuranceCoverage
|
303000000 | usd |
CY2023Q2 | act |
Current Reinsurance Coverage
CurrentReinsuranceCoverage
|
645000000 | usd |
CY2023Q2 | act |
Initial First Layer Retained Loss
InitialFirstLayerRetainedLoss
|
691000000 | usd |
CY2023Q2 | act |
Current First Layer Retained Loss
CurrentFirstLayerRetainedLoss
|
690000000 | usd |
CY2023Q2 | act |
Initial Reinsurance Coverage
InitialReinsuranceCoverage
|
168000000 | usd |
CY2023Q2 | act |
Current Reinsurance Coverage
CurrentReinsuranceCoverage
|
34000000 | usd |
CY2023Q2 | act |
Initial First Layer Retained Loss
InitialFirstLayerRetainedLoss
|
671000000 | usd |
CY2023Q2 | act |
Current First Layer Retained Loss
CurrentFirstLayerRetainedLoss
|
671000000 | usd |
CY2023Q2 | act |
Initial Reinsurance Coverage
InitialReinsuranceCoverage
|
206000000 | usd |
CY2023Q2 | act |
Current Reinsurance Coverage
CurrentReinsuranceCoverage
|
163000000 | usd |
CY2023Q2 | act |
Initial First Layer Retained Loss
InitialFirstLayerRetainedLoss
|
462000000 | usd |
CY2023Q2 | act |
Current First Layer Retained Loss
CurrentFirstLayerRetainedLoss
|
462000000 | usd |
CY2023Q2 | act |
Initial Reinsurance Coverage
InitialReinsuranceCoverage
|
196000000 | usd |
CY2023Q2 | act |
Current Reinsurance Coverage
CurrentReinsuranceCoverage
|
196000000 | usd |
CY2023Q2 | act |
Initial First Layer Retained Loss
InitialFirstLayerRetainedLoss
|
256000000 | usd |
CY2023Q2 | act |
Current First Layer Retained Loss
CurrentFirstLayerRetainedLoss
|
256000000 | usd |
CY2023Q2 | act |
Initial Reinsurance Coverage
InitialReinsuranceCoverage
|
201000000 | usd |
CY2023Q2 | act |
Current Reinsurance Coverage
CurrentReinsuranceCoverage
|
193000000 | usd |
CY2023Q2 | act |
Initial First Layer Retained Loss
InitialFirstLayerRetainedLoss
|
210000000 | usd |
CY2023Q2 | act |
Current First Layer Retained Loss
CurrentFirstLayerRetainedLoss
|
210000000 | usd |
CY2023Q2 | act |
Initial Reinsurance Coverage
InitialReinsuranceCoverage
|
92000000 | usd |
CY2023Q2 | act |
Current Reinsurance Coverage
CurrentReinsuranceCoverage
|
92000000 | usd |
CY2023Q2 | act |
Reinsurance Percentage Of Premiums Ceded
ReinsurancePercentageOfPremiumsCeded
|
0.13125 | |
CY2023Q2 | act |
Reinsurance Percentage Of Ceding Commission
ReinsurancePercentageOfCedingCommission
|
0.20 | |
CY2023Q2 | act |
Reinsurance Maximum Percentage Profit Commission
ReinsuranceMaximumPercentageProfitCommission
|
0.55 | |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
369365000 | usd | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
2.27 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
2.26 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
162842000 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
163140000 | shares | |
CY2023Q2 | us-gaap |
Oci Before Reclassifications Net Of Tax Attributable To Parent
OciBeforeReclassificationsNetOfTaxAttributableToParent
|
-35262000 | usd |
CY2023Q2 | us-gaap |
Reclassification From Aoci Current Period Net Of Tax Attributable To Parent
ReclassificationFromAociCurrentPeriodNetOfTaxAttributableToParent
|
-10261000 | usd |
CY2023Q2 | act |
Other Comprehensive Income Loss And Other Adjustments Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossAndOtherAdjustmentsNetOfTaxPortionAttributableToParent
|
-25001000 | usd |
CY2022Q2 | us-gaap |
Oci Before Reclassifications Net Of Tax Attributable To Parent
OciBeforeReclassificationsNetOfTaxAttributableToParent
|
-152638000 | usd |
CY2022Q2 | us-gaap |
Reclassification From Aoci Current Period Net Of Tax Attributable To Parent
ReclassificationFromAociCurrentPeriodNetOfTaxAttributableToParent
|
-301000 | usd |
CY2022Q2 | act |
Other Comprehensive Income Loss And Other Adjustments Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossAndOtherAdjustmentsNetOfTaxPortionAttributableToParent
|
-152337000 | usd |
us-gaap |
Oci Before Reclassifications Net Of Tax Attributable To Parent
OciBeforeReclassificationsNetOfTaxAttributableToParent
|
27144000 | usd | |
us-gaap |
Reclassification From Aoci Current Period Net Of Tax Attributable To Parent
ReclassificationFromAociCurrentPeriodNetOfTaxAttributableToParent
|
-10357000 | usd | |
act |
Other Comprehensive Income Loss And Other Adjustments Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossAndOtherAdjustmentsNetOfTaxPortionAttributableToParent
|
37501000 | usd | |
us-gaap |
Oci Before Reclassifications Net Of Tax Attributable To Parent
OciBeforeReclassificationsNetOfTaxAttributableToParent
|
-377313000 | usd | |
us-gaap |
Reclassification From Aoci Current Period Net Of Tax Attributable To Parent
ReclassificationFromAociCurrentPeriodNetOfTaxAttributableToParent
|
-705000 | usd | |
act |
Other Comprehensive Income Loss And Other Adjustments Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossAndOtherAdjustmentsNetOfTaxPortionAttributableToParent
|
-376608000 | usd | |
CY2023Q2 | ecd |
Non Rule10b51 Arr Trmntd Flag
NonRule10b51ArrTrmntdFlag
|
false | |
CY2023Q2 | ecd |
Non Rule10b51 Arr Adopted Flag
NonRule10b51ArrAdoptedFlag
|
false | |
CY2023Q2 | ecd |
Rule10b51 Arr Trmntd Flag
Rule10b51ArrTrmntdFlag
|
false | |
CY2023Q2 | ecd |
Rule10b51 Arr Adopted Flag
Rule10b51ArrAdoptedFlag
|
false |