2024 Q3 Form 10-Q Financial Statement
#000002632424000037 Filed on August 08, 2024
Income Statement
Concept | 2024 Q3 | 2024 Q2 |
---|---|---|
Revenue | $798.9M | $784.8M |
YoY Change | 10.3% | 11.41% |
Cost Of Revenue | $500.7M | $500.7M |
YoY Change | 13.05% | 12.56% |
Gross Profit | $298.3M | $284.1M |
YoY Change | 5.97% | 9.45% |
Gross Profit Margin | 37.33% | 36.2% |
Selling, General & Admin | $129.3M | $130.1M |
YoY Change | 3.08% | 2.8% |
% of Gross Profit | 43.37% | 45.81% |
Research & Development | $20.73M | $22.15M |
YoY Change | -11.63% | 9.61% |
% of Gross Profit | 6.95% | 7.8% |
Depreciation & Amortization | $26.69M | $27.17M |
YoY Change | -7.51% | -6.47% |
% of Gross Profit | 8.95% | 9.56% |
Operating Expenses | $150.1M | $152.3M |
YoY Change | 0.76% | 3.74% |
Operating Profit | $144.9M | $128.9M |
YoY Change | 9.35% | 14.3% |
Interest Expense | $11.41M | $11.22M |
YoY Change | -8.71% | -174.81% |
% of Operating Profit | 7.87% | 8.7% |
Other Income/Expense, Net | $10.13M | $8.560M |
YoY Change | 44.18% | 7.62% |
Pretax Income | $143.6M | $126.2M |
YoY Change | 13.05% | 19.39% |
Income Tax | $32.46M | $26.77M |
% Of Pretax Income | 22.6% | 21.21% |
Net Earnings | $111.2M | $99.47M |
YoY Change | 14.86% | 22.81% |
Net Earnings / Revenue | 13.91% | 12.67% |
Basic Earnings Per Share | $2.91 | $2.60 |
Diluted Earnings Per Share | $2.89 | $2.58 |
COMMON SHARES | ||
Basic Shares Outstanding | 38.30M shares | 38.30M shares |
Diluted Shares Outstanding | 38.45M shares | 38.50M shares |
Balance Sheet
Concept | 2024 Q3 | 2024 Q2 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $443.9M | $382.6M |
YoY Change | 198.27% | 141.0% |
Cash & Equivalents | $443.9M | $382.6M |
Short-Term Investments | ||
Other Short-Term Assets | $68.04M | $77.04M |
YoY Change | 3.41% | 13.81% |
Inventory | $582.6M | $559.1M |
Prepaid Expenses | ||
Receivables | $857.6M | $817.1M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $1.952B | $1.836B |
YoY Change | 26.34% | 20.5% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $330.3M | $327.0M |
YoY Change | -1.37% | -32.54% |
Goodwill | $1.583B | $1.571B |
YoY Change | 2.38% | 0.97% |
Intangibles | $532.4M | $545.4M |
YoY Change | -6.98% | -7.54% |
Long-Term Investments | ||
YoY Change | ||
Other Assets | $51.69M | $49.08M |
YoY Change | 29.04% | -82.9% |
Total Long-Term Assets | $2.934B | $2.912B |
YoY Change | 2.26% | -0.18% |
TOTAL ASSETS | ||
Total Short-Term Assets | $1.952B | $1.836B |
Total Long-Term Assets | $2.934B | $2.912B |
Total Assets | $4.886B | $4.748B |
YoY Change | 10.69% | 6.91% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $222.5M | $224.8M |
YoY Change | 4.16% | -3.78% |
Accrued Expenses | $194.4M | $158.5M |
YoY Change | 3.14% | 10.02% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $90.00M | $90.00M |
YoY Change | ||
Total Short-Term Liabilities | $986.7M | $896.5M |
YoY Change | 27.25% | 24.36% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $959.3M | $959.7M |
YoY Change | -8.7% | -18.4% |
Other Long-Term Liabilities | $107.5M | $99.93M |
YoY Change | 11.46% | -65.3% |
Total Long-Term Liabilities | $1.067B | $1.060B |
YoY Change | -7.0% | -27.63% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $986.7M | $896.5M |
Total Long-Term Liabilities | $1.067B | $1.060B |
Total Liabilities | $2.395B | $2.290B |
YoY Change | 7.47% | -0.57% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $3.751B | $3.648B |
YoY Change | 11.13% | 10.64% |
Common Stock | $193.6M | $184.8M |
YoY Change | 4.19% | 2.63% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | $1.251B | $1.141B |
YoY Change | 11.42% | 2.44% |
Treasury Stock Shares | ||
Shareholders Equity | $2.490B | $2.458B |
YoY Change | ||
Total Liabilities & Shareholders Equity | $4.886B | $4.748B |
YoY Change | 10.69% | 6.91% |
Cashflow Statement
Concept | 2024 Q3 | 2024 Q2 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $111.2M | $99.47M |
YoY Change | 14.86% | 22.81% |
Depreciation, Depletion And Amortization | $26.69M | $27.17M |
YoY Change | -7.51% | -6.47% |
Cash From Operating Activities | $177.3M | $111.3M |
YoY Change | 21.12% | 0.35% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $14.58M | $11.06M |
YoY Change | 55.6% | -7.82% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $1.071M | -$33.66M |
YoY Change | -12000.0% | -13618.88% |
Cash From Investing Activities | -$13.51M | -$44.73M |
YoY Change | 44.03% | 280.52% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -115.3M | -20.56M |
YoY Change | -18.02% | -71.73% |
NET CHANGE | ||
Cash From Operating Activities | 177.3M | 111.3M |
Cash From Investing Activities | -13.51M | -44.73M |
Cash From Financing Activities | -115.3M | -20.56M |
Net Change In Cash | 48.51M | 46.05M |
YoY Change | -1448.65% | 74.02% |
FREE CASH FLOW | ||
Cash From Operating Activities | $177.3M | $111.3M |
Capital Expenditures | $14.58M | $11.06M |
Free Cash Flow | $162.7M | $100.3M |
YoY Change | 18.76% | 1.34% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2024Q2 | us-gaap |
Treasury Stock Shares Acquired
TreasuryStockSharesAcquired
|
47000 | shares |
us-gaap |
Treasury Stock Shares Acquired
TreasuryStockSharesAcquired
|
100000 | shares | |
CY2024Q2 | us-gaap |
Revenue Remaining Performance Obligation
RevenueRemainingPerformanceObligation
|
3200000000 | usd |
CY2024Q2 | us-gaap |
Revenue Remaining Performance Obligation Percentage
RevenueRemainingPerformanceObligationPercentage
|
0.88 | |
us-gaap |
Revenue Remaining Performance Obligation Expected Timing Of Satisfaction Explanation
RevenueRemainingPerformanceObligationExpectedTimingOfSatisfactionExplanation
|
36 months | ||
CY2024Q2 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
784791000 | usd |
CY2024Q2 | us-gaap |
Contract With Customer Liability Revenue Recognized
ContractWithCustomerLiabilityRevenueRecognized
|
71000000 | usd |
cw |
Non Cash Restructuring Charges
NonCashRestructuringCharges
|
1394000 | usd | |
cw |
Non Cash Restructuring Charges
NonCashRestructuringCharges
|
0 | usd | |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
33756000 | usd | |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
0 | usd | |
CY2024Q2 | us-gaap |
Billed Contract Receivables
BilledContractReceivables
|
474989000 | usd |
CY2024Q2 | us-gaap |
Unbilled Contracts Receivable
UnbilledContractsReceivable
|
347622000 | usd |
CY2024Q2 | cw |
Contract Receivable Progress Payment Offset
ContractReceivableProgressPaymentOffset
|
0 | usd |
CY2024Q2 | us-gaap |
Contract With Customer Asset Net Current
ContractWithCustomerAssetNetCurrent
|
347622000 | usd |
CY2024Q2 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
5476000 | usd |
CY2024Q2 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
817135000 | usd |
CY2024Q2 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
261010000 | usd |
CY2024Q2 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
120540000 | usd |
CY2024Q2 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
135776000 | usd |
CY2024Q2 | cw |
Inventory For Long Term Contracts Or Programs Net Of Reserves
InventoryForLongTermContractsOrProgramsNetOfReserves
|
42553000 | usd |
CY2024Q2 | cw |
Inventories Net Of Reserves
InventoriesNetOfReserves
|
559879000 | usd |
CY2024Q2 | us-gaap |
Progress Payments Netted Against Inventory For Long Term Contracts Or Programs
ProgressPaymentsNettedAgainstInventoryForLongTermContractsOrPrograms
|
737000 | usd |
CY2024Q2 | us-gaap |
Inventory Net
InventoryNet
|
559142000 | usd |
CY2023Q4 | us-gaap |
Goodwill
Goodwill
|
1558826000 | usd |
us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
19971000 | usd | |
us-gaap |
Goodwill Foreign Currency Translation Gain Loss
GoodwillForeignCurrencyTranslationGainLoss
|
-7793000 | usd | |
CY2024Q2 | us-gaap |
Goodwill
Goodwill
|
1571004000 | usd |
CY2024Q2 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
1191229000 | usd |
CY2024Q2 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
645781000 | usd |
CY2024Q2 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
545448000 | usd |
us-gaap |
Finitelived Intangible Assets Acquired1
FinitelivedIntangibleAssetsAcquired1
|
18000000 | usd | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
29000000 | usd | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
33000000 | usd | |
CY2024Q2 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
|
57000000 | usd |
CY2024Q2 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
55000000 | usd |
CY2024Q2 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
54000000 | usd |
CY2024Q2 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
51000000 | usd |
CY2024Q2 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
45000000 | usd |
CY2024Q2 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
1047500000 | usd |
CY2023Q4 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
1047500000 | usd |
CY2024Q2 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
1434000 | usd |
CY2024Q2 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
1434000 | usd |
CY2023Q4 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
1541000 | usd |
CY2024Q2 | us-gaap |
Deferred Gain Loss On Discontinuation Of Interest Rate Fair Value Hedge
DeferredGainLossOnDiscontinuationOfInterestRateFairValueHedge
|
-3589000 | usd |
CY2024Q2 | us-gaap |
Deferred Gain Loss On Discontinuation Of Interest Rate Fair Value Hedge
DeferredGainLossOnDiscontinuationOfInterestRateFairValueHedge
|
-3589000 | usd |
CY2023Q4 | us-gaap |
Deferred Gain Loss On Discontinuation Of Interest Rate Fair Value Hedge
DeferredGainLossOnDiscontinuationOfInterestRateFairValueHedge
|
-4403000 | usd |
CY2024Q2 | us-gaap |
Long Term Debt
LongTermDebt
|
1049655000 | usd |
CY2024Q2 | us-gaap |
Long Term Debt Fair Value
LongTermDebtFairValue
|
961685000 | usd |
CY2023Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
1050362000 | usd |
CY2023Q4 | us-gaap |
Long Term Debt Fair Value
LongTermDebtFairValue
|
977597000 | usd |
cw |
Defined Contribution Plan Employer Contribution Percentage Maximum
DefinedContributionPlanEmployerContributionPercentageMaximum
|
0.07 | ||
CY2024Q2 | us-gaap |
Defined Contribution Plan Cost Recognized
DefinedContributionPlanCostRecognized
|
6700000 | usd |
us-gaap |
Defined Contribution Plan Cost Recognized
DefinedContributionPlanCostRecognized
|
14300000 | usd | |
CY2023Q2 | us-gaap |
Defined Contribution Plan Cost Recognized
DefinedContributionPlanCostRecognized
|
6100000 | usd |
CY2024Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
38302000 | shares |
CY2023Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
38329000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
38273000 | shares | |
CY2024Q2 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
199000 | shares |
CY2023Q2 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
226000 | shares |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
187000 | shares | |
CY2024Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
38501000 | shares |
CY2023Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
38555000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
38460000 | shares | |
CY2024Q2 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
39000 | shares |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
49000 | shares | |
CY2023Q2 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
20000 | shares |
CY2024Q2 | us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
784791000 | usd |
CY2023Q2 | us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
704396000 | usd |
us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
1497958000 | usd | |
CY2024Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
128897000 | usd |
CY2023Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
112775000 | usd |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
228858000 | usd | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
228858000 | usd | |
CY2024Q2 | us-gaap |
Interest Expense
InterestExpense
|
11216000 | usd |
CY2023Q2 | us-gaap |
Interest Expense
InterestExpense
|
14992000 | usd |
us-gaap |
Interest Expense
InterestExpense
|
21786000 | usd | |
CY2024Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
8560000 | usd |
CY2023Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
7954000 | usd |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
18168000 | usd | |
CY2024Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
126241000 | usd |
CY2023Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
105737000 | usd |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
225240000 | usd | |
CY2024Q2 | us-gaap |
Assets
Assets
|
4748194000 | usd |
CY2023Q4 | us-gaap |
Assets
Assets
|
4620969000 | usd |
CY2022Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-258916000 | usd |
CY2023 | us-gaap |
Other Comprehensive Income Loss Before Reclassifications Net Of Tax
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax
|
45737000 | usd |
CY2023 | us-gaap |
Reclassification From Accumulated Other Comprehensive Income Current Period Net Of Tax
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax
|
44000 | usd |
CY2023 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
45693000 | usd |
CY2023Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-213223000 | usd |
us-gaap |
Other Comprehensive Income Loss Before Reclassifications Net Of Tax
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax
|
-20660000 | usd | |
us-gaap |
Reclassification From Accumulated Other Comprehensive Income Current Period Net Of Tax
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax
|
-395000 | usd | |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-20265000 | usd | |
CY2024Q2 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-233488000 | usd |
us-gaap |
Restructuring And Related Cost Incurred Cost
RestructuringAndRelatedCostIncurredCost
|
4000000 | usd | |
CY2023Q4 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
0 | usd |
us-gaap |
Restructuring Charges
RestructuringCharges
|
2918000 | usd | |
us-gaap |
Payments For Restructuring
PaymentsForRestructuring
|
1469000 | usd | |
us-gaap |
Inventory Write Down
InventoryWriteDown
|
1394000 | usd | |
us-gaap |
Severance Costs1
SeveranceCosts1
|
2918000 | usd | |
us-gaap |
Restructuring And Related Cost Incurred Cost
RestructuringAndRelatedCostIncurredCost
|
4312000 | usd | |
CY2024Q2 | ecd |
Non Rule10b51 Arr Adopted Flag
NonRule10b51ArrAdoptedFlag
|
false | |
CY2024Q2 | ecd |
Non Rule10b51 Arr Trmntd Flag
NonRule10b51ArrTrmntdFlag
|
false | |
CY2024Q2 | ecd |
Rule10b51 Arr Trmntd Flag
Rule10b51ArrTrmntdFlag
|
false |