2024 Q2 Form 10-Q Financial Statement
#000114036124025167 Filed on May 09, 2024
Income Statement
Concept | 2024 Q2 | 2024 Q1 |
---|---|---|
Revenue | $3.161B | $3.076B |
YoY Change | -3.86% | |
Cost Of Revenue | $2.560B | $2.509B |
YoY Change | -4.55% | |
Gross Profit | $601.0M | $567.0M |
YoY Change | -0.83% | |
Gross Profit Margin | 19.01% | 18.43% |
Selling, General & Admin | $216.0M | $213.0M |
YoY Change | -1.82% | |
% of Gross Profit | 35.94% | 37.57% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $213.0M | $214.0M |
YoY Change | 6.5% | |
% of Gross Profit | 35.44% | 37.74% |
Operating Expenses | $216.0M | $213.0M |
YoY Change | -1.82% | |
Operating Profit | $303.0M | $208.0M |
YoY Change | 0.66% | |
Interest Expense | -$77.00M | -$76.00M |
YoY Change | -2.53% | |
% of Operating Profit | -25.41% | -36.54% |
Other Income/Expense, Net | $5.000M | -$1.000M |
YoY Change | -600.0% | |
Pretax Income | $231.0M | $131.0M |
YoY Change | 4.52% | |
Income Tax | $38.00M | $15.00M |
% Of Pretax Income | 16.45% | 11.45% |
Net Earnings | $193.0M | $116.0M |
YoY Change | 10.92% | |
Net Earnings / Revenue | 6.11% | 3.77% |
Basic Earnings Per Share | $1.69 | $1.00 |
Diluted Earnings Per Share | $1.65 | $0.98 |
COMMON SHARES | ||
Basic Shares Outstanding | 114.4M | 115.9M |
Diluted Shares Outstanding | 116.7M | 118.2M |
Balance Sheet
Concept | 2024 Q2 | 2024 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $509.0M | $494.0M |
YoY Change | -26.87% | |
Cash & Equivalents | $509.0M | $494.0M |
Short-Term Investments | ||
Other Short-Term Assets | $318.0M | $286.0M |
YoY Change | 44.55% | |
Inventory | $1.679B | $1.694B |
Prepaid Expenses | ||
Receivables | $1.630B | $1.590B |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $4.136B | $4.064B |
YoY Change | -8.72% | |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $4.558B | $4.576B |
YoY Change | -1.17% | |
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $117.0M | $125.0M |
YoY Change | 20.62% | |
Total Long-Term Assets | $11.85B | $11.92B |
YoY Change | -1.9% | |
TOTAL ASSETS | ||
Total Short-Term Assets | $4.136B | $4.064B |
Total Long-Term Assets | $11.85B | $11.92B |
Total Assets | $15.99B | $15.98B |
YoY Change | -3.76% | |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $1.242B | $1.332B |
YoY Change | -8.0% | |
Accrued Expenses | $359.0M | $347.0M |
YoY Change | 1.99% | |
Deferred Revenue | $96.00M | |
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $23.00M | $24.00M |
YoY Change | 91.67% | |
Total Short-Term Liabilities | $2.268B | $2.341B |
YoY Change | -2.24% | |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $8.699B | $8.690B |
YoY Change | -6.41% | |
Other Long-Term Liabilities | $524.0M | $447.0M |
YoY Change | -5.07% | |
Total Long-Term Liabilities | $524.0M | $447.0M |
YoY Change | -5.07% | |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $2.268B | $2.341B |
Total Long-Term Liabilities | $524.0M | $447.0M |
Total Liabilities | $12.62B | $12.69B |
YoY Change | -5.26% | |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $2.471B | $2.340B |
YoY Change | 6.78% | |
Common Stock | $1.295B | $1.280B |
YoY Change | 6.58% | |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $3.371B | $3.294B |
YoY Change | ||
Total Liabilities & Shareholders Equity | $15.99B | $15.98B |
YoY Change | -3.76% |
Cashflow Statement
Concept | 2024 Q2 | 2024 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $193.0M | $116.0M |
YoY Change | 10.92% | |
Depreciation, Depletion And Amortization | $213.0M | $214.0M |
YoY Change | 6.5% | |
Cash From Operating Activities | $297.0M | $199.0M |
YoY Change | -25.94% | |
INVESTING ACTIVITIES | ||
Capital Expenditures | $140.0M | $150.0M |
YoY Change | -19.54% | |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | -$68.00M | $47.00M |
YoY Change | -22.73% | |
Cash From Investing Activities | -$208.0M | -$103.0M |
YoY Change | -20.61% | |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -65.00M | -94.00M |
YoY Change | -62.64% | |
NET CHANGE | ||
Cash From Operating Activities | 297.0M | 199.0M |
Cash From Investing Activities | -208.0M | -103.0M |
Cash From Financing Activities | -65.00M | -94.00M |
Net Change In Cash | 24.00M | 2.000M |
YoY Change | -168.57% | |
FREE CASH FLOW | ||
Cash From Operating Activities | $297.0M | $199.0M |
Capital Expenditures | $140.0M | $150.0M |
Free Cash Flow | $157.0M | $49.00M |
YoY Change | -30.84% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2024Q1 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
96000000 | |
CY2023Q3 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
106000000 | |
CY2024Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
114400000 | |
CY2024Q1 | ecd |
Rule10b51 Arr Adopted Flag
Rule10b51ArrAdoptedFlag
|
false | |
CY2024Q1 | ecd |
Non Rule10b51 Arr Adopted Flag
NonRule10b51ArrAdoptedFlag
|
false | |
CY2024Q1 | ecd |
Rule10b51 Arr Trmntd Flag
Rule10b51ArrTrmntdFlag
|
false | |
CY2024Q1 | ecd |
Non Rule10b51 Arr Trmntd Flag
NonRule10b51ArrTrmntdFlag
|
false | |
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--09-28 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2024 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001378992 | ||
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-3000000 | ||
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
0 | ||
us-gaap |
Payments For Proceeds From Businesses And Interest In Affiliates
PaymentsForProceedsFromBusinessesAndInterestInAffiliates
|
-47000000 | ||
us-gaap |
Payments For Proceeds From Businesses And Interest In Affiliates
PaymentsForProceedsFromBusinessesAndInterestInAffiliates
|
88000000 |