2021 Q1 Form 10-Q Financial Statement
#000156459021010722 Filed on March 04, 2021
Income Statement
Concept | 2021 Q1 | 2020 Q1 | 2019 Q4 |
---|---|---|---|
Revenue | $295.3M | $285.9M | $257.2M |
YoY Change | 3.29% | 15.8% | -2.58% |
Cost Of Revenue | $222.3M | $206.6M | $188.6M |
YoY Change | 7.6% | 13.14% | -2.38% |
Gross Profit | $72.60M | $79.30M | $68.60M |
YoY Change | -8.45% | 23.33% | -3.11% |
Gross Profit Margin | 24.59% | 27.74% | 26.67% |
Selling, General & Admin | $32.10M | $33.00M | $33.20M |
YoY Change | -2.73% | 0.61% | -30.83% |
% of Gross Profit | 44.21% | 41.61% | 48.4% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $8.700M | $21.80M | $7.200M |
YoY Change | -60.09% | 225.37% | 14.29% |
% of Gross Profit | 11.98% | 27.49% | 10.5% |
Operating Expenses | $36.90M | $37.80M | $33.20M |
YoY Change | -2.38% | 15.24% | -30.83% |
Operating Profit | $35.40M | $41.50M | $30.70M |
YoY Change | -14.7% | 59.62% | 60.73% |
Interest Expense | -$1.300M | -$2.400M | -$2.300M |
YoY Change | -45.83% | -25.0% | 43.75% |
% of Operating Profit | -3.67% | -5.78% | -7.49% |
Other Income/Expense, Net | $2.400M | $4.900M | $1.000M |
YoY Change | -51.02% | 0.0% | 900.0% |
Pretax Income | $36.50M | $44.00M | $29.00M |
YoY Change | -17.05% | 58.84% | 64.77% |
Income Tax | $4.600M | $2.800M | $5.200M |
% Of Pretax Income | 12.6% | 6.36% | 17.93% |
Net Earnings | $31.90M | $41.20M | $23.80M |
YoY Change | -22.57% | 34.2% | 63.01% |
Net Earnings / Revenue | 10.8% | 14.41% | 9.25% |
Basic Earnings Per Share | $0.84 | $0.63 | |
Diluted Earnings Per Share | $0.83 | $1.090M | $0.63 |
COMMON SHARES | |||
Basic Shares Outstanding | 38.11M | 37.09M shares | 37.59M |
Diluted Shares Outstanding | 38.40M | 37.74M |
Balance Sheet
Concept | 2021 Q1 | 2020 Q1 | 2019 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $218.7M | $79.90M | $95.60M |
YoY Change | 173.72% | 8.41% | -13.8% |
Cash & Equivalents | $218.7M | $79.90M | $95.60M |
Short-Term Investments | |||
Other Short-Term Assets | $18.30M | $20.30M | $18.70M |
YoY Change | -9.85% | -9.78% | -13.82% |
Inventory | $124.0M | $126.1M | $133.8M |
Prepaid Expenses | |||
Receivables | $278.5M | $227.9M | $205.3M |
Other Receivables | $5.500M | $9.700M | $12.00M |
Total Short-Term Assets | $645.0M | $463.9M | $465.4M |
YoY Change | 39.04% | 3.92% | -5.23% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $205.4M | $199.0M | $198.1M |
YoY Change | 3.22% | 5.24% | 5.43% |
Goodwill | $233.2M | $233.6M | |
YoY Change | -1.52% | -0.13% | |
Intangibles | $233.7M | $251.0M | $255.8M |
YoY Change | -6.89% | -6.2% | -7.02% |
Long-Term Investments | |||
YoY Change | |||
Other Assets | $102.3M | $818.4M | $817.3M |
YoY Change | -87.5% | 38.55% | 38.17% |
Total Long-Term Assets | $799.5M | $818.4M | $817.3M |
YoY Change | -2.31% | 4.95% | 4.86% |
TOTAL ASSETS | |||
Total Short-Term Assets | $645.0M | $463.9M | $465.4M |
Total Long-Term Assets | $799.5M | $818.4M | $817.3M |
Total Assets | $1.445B | $1.282B | $1.283B |
YoY Change | 12.65% | 4.58% | 0.96% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $117.8M | $88.80M | $97.10M |
YoY Change | 32.66% | 0.23% | -8.05% |
Accrued Expenses | $65.80M | $48.30M | $56.80M |
YoY Change | 36.23% | -13.44% | 4.22% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | -100.0% | |
Long-Term Debt Due | $15.40M | $15.10M | $15.20M |
YoY Change | 1.99% | -0.66% | -0.65% |
Total Short-Term Liabilities | $209.2M | $163.6M | $184.3M |
YoY Change | 27.87% | -7.26% | -4.11% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $229.2M | $241.9M | $259.9M |
YoY Change | -5.25% | -15.92% | -24.07% |
Other Long-Term Liabilities | $66.40M | $16.90M | $17.00M |
YoY Change | 292.9% | 152.24% | 304.76% |
Total Long-Term Liabilities | $229.2M | $345.8M | $365.8M |
YoY Change | -33.72% | 5061.19% | 8609.52% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $209.2M | $163.6M | $184.3M |
Total Long-Term Liabilities | $229.2M | $345.8M | $365.8M |
Total Liabilities | $546.9M | $509.4M | $550.1M |
YoY Change | 7.36% | -7.73% | -12.29% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $625.6M | $588.5M | |
YoY Change | 18.78% | 17.7% | |
Common Stock | $19.20M | $19.20M | |
YoY Change | 0.0% | 0.0% | |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $11.50M | $11.50M | |
YoY Change | 0.0% | 0.0% | |
Treasury Stock Shares | 1.347M shares | 1.347M shares | |
Shareholders Equity | $897.6M | $772.9M | $732.6M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $1.445B | $1.282B | $1.283B |
YoY Change | 12.65% | 4.58% | 0.96% |
Cashflow Statement
Concept | 2021 Q1 | 2020 Q1 | 2019 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $31.90M | $41.20M | $23.80M |
YoY Change | -22.57% | 34.2% | 63.01% |
Depreciation, Depletion And Amortization | $8.700M | $21.80M | $7.200M |
YoY Change | -60.09% | 225.37% | 14.29% |
Cash From Operating Activities | $87.10M | $14.80M | $48.70M |
YoY Change | 488.51% | -47.33% | 200.62% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$4.900M | -$8.100M | -$13.60M |
YoY Change | -39.51% | -3.57% | 30.77% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $100.0K | -$100.0K | $600.0K |
YoY Change | -200.0% | -75.0% | -100.14% |
Cash From Investing Activities | -$4.800M | -$8.200M | -$13.00M |
YoY Change | -41.46% | -6.82% | -96.99% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -108.6M | -23.00M | -12.30M |
YoY Change | 372.17% | -60.88% | -104.09% |
NET CHANGE | |||
Cash From Operating Activities | 87.10M | 14.80M | 48.70M |
Cash From Investing Activities | -4.800M | -8.200M | -13.00M |
Cash From Financing Activities | -108.6M | -23.00M | -12.30M |
Net Change In Cash | -26.30M | -16.40M | 23.40M |
YoY Change | 60.37% | -58.48% | -120.42% |
FREE CASH FLOW | |||
Cash From Operating Activities | $87.10M | $14.80M | $48.70M |
Capital Expenditures | -$4.900M | -$8.100M | -$13.60M |
Free Cash Flow | $92.00M | $22.90M | $62.30M |
YoY Change | 301.75% | -37.26% | 134.21% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
us-gaap |
Fiscal Period Duration
FiscalPeriodDuration
|
P273D | ||
us-gaap |
Fiscal Period Duration
FiscalPeriodDuration
|
P280D | ||
us-gaap |
Fiscal Period Duration
FiscalPeriodDuration
|
P98D | ||
CY2021Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
0 | |
CY2021Q1 | us-gaap |
Fiscal Period Duration
FiscalPeriodDuration
|
P91D | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
0 | ||
CY2021Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
2400000 | |
CY2021Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
16100000 | |
CY2021Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
31900000 | |
CY2021Q1 | us-gaap |
Dividends Cash
DividendsCash
|
4200000 | |
CY2021Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
897600000 | |
CY2019Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
732600000 | |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
1600000 | ||
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
1600000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
41200000 | ||
us-gaap |
Dividends Cash
DividendsCash
|
4100000 | ||
CY2020Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
772900000 | |
CY2020Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
783400000 | |
us-gaap |
Stock Issued During Period Value Restricted Stock Award Net Of Forfeitures
StockIssuedDuringPeriodValueRestrictedStockAwardNetOfForfeitures
|
-3900000 | ||
us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
100000 | ||
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
4300000 | ||
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
35100000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
91200000 | ||
us-gaap |
Dividends Cash
DividendsCash
|
12600000 | ||
CY2021Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
897600000 | |
us-gaap |
Stock Issued During Period Value Restricted Stock Award Net Of Forfeitures
StockIssuedDuringPeriodValueRestrictedStockAwardNetOfForfeitures
|
-400000 | ||
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
5600000 | ||
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-2800000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
93300000 | ||
us-gaap |
Dividends Cash
DividendsCash
|
12500000 | ||
CY2020Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
772900000 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
91200000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
93300000 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
38200000 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
36000000.0 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
4300000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
5600000 | ||
mei |
Changein Cash Surrender Valueof Life Insurance
ChangeinCashSurrenderValueofLifeInsurance
|
1400000 | ||
mei |
Changein Cash Surrender Valueof Life Insurance
ChangeinCashSurrenderValueofLifeInsurance
|
600000 | ||
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
500000 | ||
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
500000 | ||
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
5900000 | ||
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
400000 | ||
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-1600000 | ||
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-300000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
77100000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
10500000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-11800000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
9900000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-21300000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
12800000 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
59300000 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-18900000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
143800000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
82600000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
20100000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
34900000 | ||
us-gaap |
Proceeds From Sales Of Assets Investing Activities
ProceedsFromSalesOfAssetsInvestingActivities
|
100000 | ||
us-gaap |
Proceeds From Sales Of Assets Investing Activities
ProceedsFromSalesOfAssetsInvestingActivities
|
500000 | ||
us-gaap |
Operating Lease Payments
OperatingLeasePayments
|
6700000 | ||
us-gaap |
Operating Lease Payments
OperatingLeasePayments
|
6500000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-20000000.0 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-34400000 | ||
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
3900000 | ||
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
400000 | ||
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
100000 | ||
us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
400000 | ||
us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
500000 | ||
us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
13200000 | ||
us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
12200000 | ||
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
1500000 | ||
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
57300000 | ||
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
111900000 | ||
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
93900000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-127800000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-49700000 | ||
us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
5400000 | ||
us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
-1800000 | ||
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
1400000 | ||
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-3300000 | ||
CY2020Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
217300000 | |
CY2019Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
83200000 | |
CY2021Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
218700000 | |
CY2020Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
79900000 | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
4300000 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
7600000 | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
9600000 | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
16200000 | ||
CY2021Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
295300000 | |
CY2021Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
295300000 | |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
285900000 | ||
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
813300000 | ||
CY2021Q1 | us-gaap |
Restructuring Costs
RestructuringCosts
|
700000 | |
us-gaap |
Restructuring Costs
RestructuringCosts
|
8300000 | ||
CY2020Q2 | us-gaap |
Restructuring Costs
RestructuringCosts
|
200000 | |
us-gaap |
Restructuring Costs
RestructuringCosts
|
8300000 | ||
CY2021Q1 | us-gaap |
Restructuring Costs
RestructuringCosts
|
1400000 | |
CY2021Q1 | us-gaap |
Restructuring Costs
RestructuringCosts
|
700000 | |
us-gaap |
Restructuring Costs
RestructuringCosts
|
1100000 | ||
us-gaap |
Restructuring Costs
RestructuringCosts
|
8300000 | ||
us-gaap |
Restructuring Costs
RestructuringCosts
|
1600000 | ||
CY2021Q1 | us-gaap |
Restructuring And Related Cost Expected Cost1
RestructuringAndRelatedCostExpectedCost1
|
200000 | |
CY2020Q2 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
10800000 | |
CY2021Q1 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
86100000 | |
CY2020Q2 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
74500000 | |
CY2021Q1 | us-gaap |
Inventory Net
InventoryNet
|
124000000.0 | |
CY2020Q2 | us-gaap |
Inventory Net
InventoryNet
|
131000000.0 | |
CY2021Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
36500000 | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
44000000.0 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
98300000 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
108600000 | ||
CY2021Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
4600000 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
2800000 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
7100000 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
15300000 | ||
CY2021Q1 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.126 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.064 | ||
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.072 | ||
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.141 | ||
CY2021Q1 | us-gaap |
Unrecognized Tax Benefits
UnrecognizedTaxBenefits
|
5200000 | |
CY2020Q2 | us-gaap |
Unrecognized Tax Benefits
UnrecognizedTaxBenefits
|
5200000 | |
CY2021Q1 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
25000000.0 | |
CY2020Q2 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
45700000 | |
CY2021Q1 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
12900000 | |
CY2020Q2 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
75800000 | |
CY2020Q2 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
243000000.0 | |
CY2021Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
528500000 | |
CY2020Q2 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
502900000 | |
CY2021Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
323100000 | |
CY2020Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
301000000.0 | |
CY2021Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
205400000 | |
CY2020Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
201900000 | |
CY2021Q1 | us-gaap |
Depreciation
Depreciation
|
8700000 | |
us-gaap |
Depreciation
Depreciation
|
7500000 | ||
us-gaap |
Depreciation
Depreciation
|
23700000 | ||
us-gaap |
Depreciation
Depreciation
|
21700000 | ||
us-gaap |
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
|
1100000 | ||
CY2020Q2 | us-gaap |
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
|
5800000 | |
CY2021Q1 | us-gaap |
Preproduction Costs Related To Long Term Supply Arrangements Asset For Molds Dies And Tools Not Owned
PreproductionCostsRelatedToLongTermSupplyArrangementsAssetForMoldsDiesAndToolsNotOwned
|
22600000 | |
CY2020Q2 | us-gaap |
Preproduction Costs Related To Long Term Supply Arrangements Asset For Molds Dies And Tools Not Owned
PreproductionCostsRelatedToLongTermSupplyArrangementsAssetForMoldsDiesAndToolsNotOwned
|
37100000 | |
CY2021Q1 | us-gaap |
Preproduction Costs Related To Long Term Supply Arrangements Asset For Molds Dies And Tools Owned
PreproductionCostsRelatedToLongTermSupplyArrangementsAssetForMoldsDiesAndToolsOwned
|
16300000 | |
CY2020Q2 | us-gaap |
Preproduction Costs Related To Long Term Supply Arrangements Asset For Molds Dies And Tools Owned
PreproductionCostsRelatedToLongTermSupplyArrangementsAssetForMoldsDiesAndToolsOwned
|
19000000.0 | |
CY2021Q1 | us-gaap |
Foreign Currency Contract Asset Fair Value Disclosure
ForeignCurrencyContractAssetFairValueDisclosure
|
200000 | |
CY2021Q1 | us-gaap |
Gain Loss On Foreign Currency Derivatives Recorded In Earnings Net
GainLossOnForeignCurrencyDerivativesRecordedInEarningsNet
|
200000 | |
us-gaap |
Gain Loss On Foreign Currency Derivatives Recorded In Earnings Net
GainLossOnForeignCurrencyDerivativesRecordedInEarningsNet
|
200000 | ||
CY2020Q2 | us-gaap |
Goodwill
Goodwill
|
231600000 | |
CY2021Q1 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
322800000 | |
CY2021Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
90900000 | |
CY2021Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
231900000 | |
CY2021Q1 | mei |
Indefinitelived Intangible Assets Excluding Goodwill Gross
IndefinitelivedIntangibleAssetsExcludingGoodwillGross
|
1800000 | |
CY2021Q1 | us-gaap |
Indefinite Lived Intangible Assets Excluding Goodwill
IndefiniteLivedIntangibleAssetsExcludingGoodwill
|
1800000 | |
CY2021Q1 | us-gaap |
Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
|
324600000 | |
CY2021Q1 | mei |
Intangible Assets Accumulated Amortization
IntangibleAssetsAccumulatedAmortization
|
-90900000 | |
CY2021Q1 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
233700000 | |
CY2020Q2 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
318800000 | |
CY2020Q2 | mei |
Indefinitelived Intangible Assets Excluding Goodwill Gross
IndefinitelivedIntangibleAssetsExcludingGoodwillGross
|
1800000 | |
CY2020Q2 | us-gaap |
Indefinite Lived Intangible Assets Excluding Goodwill
IndefiniteLivedIntangibleAssetsExcludingGoodwill
|
1800000 | |
CY2020Q2 | us-gaap |
Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
|
320600000 | |
CY2020Q2 | mei |
Intangible Assets Accumulated Amortization
IntangibleAssetsAccumulatedAmortization
|
-75800000 | |
CY2020Q2 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
244800000 | |
CY2021Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
|
4800000 | |
CY2021Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
19200000 | |
CY2021Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
19100000 | |
CY2021Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
18700000 | |
CY2021Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
18200000 | |
CY2021Q1 | mei |
Finite Lived Intangible Assets Amortization Expense After Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFour
|
151900000 | |
CY2021Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
231900000 | |
CY2021Q1 | us-gaap |
Unamortized Debt Issuance Expense
UnamortizedDebtIssuanceExpense
|
1700000 | |
CY2020Q2 | us-gaap |
Unamortized Debt Issuance Expense
UnamortizedDebtIssuanceExpense
|
2200000 | |
CY2021Q1 | us-gaap |
Long Term Debt
LongTermDebt
|
244600000 | |
CY2020Q2 | us-gaap |
Long Term Debt
LongTermDebt
|
352100000 | |
CY2021Q1 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
15400000 | |
CY2020Q2 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
15300000 | |
CY2021Q1 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
229200000 | |
CY2020Q2 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
336800000 | |
CY2021Q1 | us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
4100000 | |
us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
4000000.0 | ||
us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
13200000 | ||
us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
12200000 | ||
CY2021Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
8200000 | |
CY2020Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-16400000 | |
CY2021Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
8200000 | |
CY2020Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-16400000 | |
CY2021Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
36500000 | |
CY2021Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
31900000 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
41200000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
91200000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
93300000 | ||
CY2021Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
38106793 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
37587742 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
38016711 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
37570423 | ||
CY2021Q1 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
293303 | |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
166229 | ||
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
211974 | ||
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
150093 | ||
CY2021Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
38400096 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
37753971 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
38228685 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
37720516 | ||
CY2021Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.84 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.10 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
2.40 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
2.48 | ||
CY2021Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.83 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.09 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
2.39 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
2.47 | ||
CY2021Q1 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
917000 | |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
646075 | ||
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
678556 | ||
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
721604 | ||
CY2021Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
295300000 | |
CY2021Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
35400000 | |
CY2021Q1 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-1300000 | |
CY2021Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
2400000 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
41500000 | ||
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-2400000 | ||
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
4900000 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
44000000.0 | ||
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
787000000.0 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
94200000 | ||
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
285900000 | ||
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-4300000 | ||
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
8400000 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
98300000 | ||
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
813300000 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
110800000 | ||
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-8000000.0 | ||
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
5800000 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
108600000 | ||
CY2021Q1 | us-gaap |
Assets
Assets
|
1444500000 | |
CY2020Q2 | us-gaap |
Assets
Assets
|
1370600000 |