2024 Q3 Form 10-Q Financial Statement
#000089101424000089 Filed on July 26, 2024
Income Statement
Concept | 2024 Q3 | 2024 Q2 |
---|---|---|
Revenue | $524.7M | $541.2M |
YoY Change | -4.86% | -0.9% |
Cost Of Revenue | $389.5M | $397.3M |
YoY Change | -8.03% | -6.61% |
Gross Profit | $135.2M | $143.9M |
YoY Change | 5.63% | 19.22% |
Gross Profit Margin | 25.77% | 26.59% |
Selling, General & Admin | $50.10M | $53.30M |
YoY Change | -3.28% | 1.91% |
% of Gross Profit | 37.06% | 37.04% |
Research & Development | $5.900M | $5.800M |
YoY Change | 5.36% | 9.43% |
% of Gross Profit | 4.36% | 4.03% |
Depreciation & Amortization | $23.10M | $24.00M |
YoY Change | -1.7% | 1.27% |
% of Gross Profit | 17.09% | 16.68% |
Operating Expenses | $56.00M | $59.10M |
YoY Change | -2.44% | 2.6% |
Operating Profit | $76.60M | $50.60M |
YoY Change | 8.5% | -19.68% |
Interest Expense | -$14.00M | -$14.90M |
YoY Change | -3.45% | -204.93% |
% of Operating Profit | -18.28% | -29.45% |
Other Income/Expense, Net | -$17.10M | -$16.00M |
YoY Change | 1121.43% | 4.58% |
Pretax Income | $59.50M | $34.60M |
YoY Change | 75.0% | -27.46% |
Income Tax | $13.70M | $15.60M |
% Of Pretax Income | 23.03% | 45.09% |
Net Earnings | $46.70M | $19.70M |
YoY Change | 75.56% | -46.76% |
Net Earnings / Revenue | 8.9% | 3.64% |
Basic Earnings Per Share | $1.45 | $0.61 |
Diluted Earnings Per Share | $1.45 | $0.61 |
COMMON SHARES | ||
Basic Shares Outstanding | 32.17M | 32.25M |
Diluted Shares Outstanding | 32.30M | 32.40M |
Balance Sheet
Concept | 2024 Q3 | 2024 Q2 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $324.5M | $316.4M |
YoY Change | 27.06% | 23.64% |
Cash & Equivalents | $317.1M | $310.6M |
Short-Term Investments | $7.400M | $5.800M |
Other Short-Term Assets | $61.60M | $59.30M |
YoY Change | 23.45% | -12.54% |
Inventory | $342.2M | $333.0M |
Prepaid Expenses | ||
Receivables | $412.5M | $405.1M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $1.141B | $1.114B |
YoY Change | 5.65% | -0.1% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $993.7M | $973.8M |
YoY Change | -5.42% | -7.91% |
Goodwill | $914.3M | $912.8M |
YoY Change | 0.0% | -0.27% |
Intangibles | $222.1M | $224.7M |
YoY Change | -5.85% | -6.02% |
Long-Term Investments | ||
YoY Change | ||
Other Assets | $105.3M | $103.5M |
YoY Change | -17.48% | 4.12% |
Total Long-Term Assets | $2.253B | $2.232B |
YoY Change | -3.23% | -4.44% |
TOTAL ASSETS | ||
Total Short-Term Assets | $1.141B | $1.114B |
Total Long-Term Assets | $2.253B | $2.232B |
Total Assets | $3.394B | $3.346B |
YoY Change | -0.42% | -3.03% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $189.8M | $184.4M |
YoY Change | -7.1% | -18.3% |
Accrued Expenses | ||
YoY Change | ||
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $60.00M | $69.00M |
YoY Change | -43.98% | -41.82% |
Long-Term Debt Due | $28.20M | $24.70M |
YoY Change | 94.48% | 70.34% |
Total Short-Term Liabilities | $464.0M | $453.6M |
YoY Change | -1.74% | -11.58% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $894.7M | $897.7M |
YoY Change | -2.88% | -2.92% |
Other Long-Term Liabilities | $110.3M | $102.5M |
YoY Change | -37.29% | -9.21% |
Total Long-Term Liabilities | $1.005B | $1.000B |
YoY Change | -8.39% | -3.6% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $464.0M | $453.6M |
Total Long-Term Liabilities | $1.005B | $1.000B |
Total Liabilities | $1.649B | $1.649B |
YoY Change | -7.44% | -8.04% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $2.464B | $2.421B |
YoY Change | 5.08% | 4.33% |
Common Stock | $526.0M | $522.3M |
YoY Change | 6.16% | 6.01% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $1.706B | $1.663B |
YoY Change | ||
Total Liabilities & Shareholders Equity | $3.394B | $3.346B |
YoY Change | -0.42% | -3.03% |
Cashflow Statement
Concept | 2024 Q3 | 2024 Q2 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $46.70M | $19.70M |
YoY Change | 75.56% | -46.76% |
Depreciation, Depletion And Amortization | $23.10M | $24.00M |
YoY Change | -1.7% | 1.27% |
Cash From Operating Activities | $60.00M | $50.10M |
YoY Change | 31.87% | 48.66% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $24.70M | $20.20M |
YoY Change | 14.88% | -17.21% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | -$7.100M | -$9.000M |
YoY Change | 129.03% | 8900.0% |
Cash From Investing Activities | -$31.80M | -$29.20M |
YoY Change | 29.27% | 18.22% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -34.80M | -22.80M |
YoY Change | 107.14% | 147.83% |
NET CHANGE | ||
Cash From Operating Activities | 60.00M | 50.10M |
Cash From Investing Activities | -31.80M | -29.20M |
Cash From Financing Activities | -34.80M | -22.80M |
Net Change In Cash | -6.600M | -1.900M |
YoY Change | -260.98% | -176.0% |
FREE CASH FLOW | ||
Cash From Operating Activities | $60.00M | $50.10M |
Capital Expenditures | $24.70M | $20.20M |
Free Cash Flow | $35.30M | $29.90M |
YoY Change | 47.08% | 221.51% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2024Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
2900000 | |
CY2024Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
1695900000 | |
CY2023Q2 | us-gaap |
Profit Loss
ProfitLoss
|
38100000 | |
CY2023Q2 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
8100000 | |
CY2023Q2 | us-gaap |
Dividends
Dividends
|
1600000 | |
CY2023Q2 | us-gaap |
Stock Issued During Period Value Share Based Compensation Gross
StockIssuedDuringPeriodValueShareBasedCompensationGross
|
200000 | |
CY2023Q2 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
2700000 | |
CY2024Q2 | us-gaap |
Profit Loss
ProfitLoss
|
20900000 | |
CY2024Q2 | us-gaap |
Dividends
Dividends
|
3300000 | |
CY2023Q2 | us-gaap |
Adjustments Related To Tax Withholding For Share Based Compensation
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation
|
2700000 | |
CY2023Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
1686700000 | |
CY2024Q1 | us-gaap |
Profit Loss
ProfitLoss
|
47600000 | |
CY2024Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-22700000 | |
CY2024Q1 | us-gaap |
Dividends
Dividends
|
3200000 | |
CY2024Q1 | us-gaap |
Stock Issued During Period Value Share Based Compensation Gross
StockIssuedDuringPeriodValueShareBasedCompensationGross
|
2400000 | |
CY2024Q1 | us-gaap |
Adjustments Related To Tax Withholding For Share Based Compensation
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation
|
2800000 | |
CY2024Q2 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
3000000 | |
CY2024Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
1697500000 | |
CY2022Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
1613200000 | |
CY2023Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
1658000000 | |
CY2023Q3 | us-gaap |
Profit Loss
ProfitLoss
|
27600000 | |
CY2023Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-25200000 | |
CY2023Q3 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.221 | |
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2024 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000891014 | ||
CY2024Q2 | us-gaap |
Restructuring Charges
RestructuringCharges
|
0 | |
CY2023Q3 | us-gaap |
Restructuring Charges
RestructuringCharges
|
6600000 | |
us-gaap |
Restructuring Charges
RestructuringCharges
|
0 | ||
us-gaap |
Restructuring Charges
RestructuringCharges
|
6600000 | ||
us-gaap |
Other Significant Noncash Transaction Value Of Consideration Given1
OtherSignificantNoncashTransactionValueOfConsiderationGiven1
|
300000 | ||
us-gaap |
Other Significant Noncash Transaction Value Of Consideration Given1
OtherSignificantNoncashTransactionValueOfConsiderationGiven1
|
0 | ||
CY2024Q1 | us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
15000000 | |
CY2024Q2 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-9600000 | |
CY2024Q2 | us-gaap |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
400000 | |
CY2024Q2 | us-gaap |
Stock Issued During Period Value Share Based Compensation Gross
StockIssuedDuringPeriodValueShareBasedCompensationGross
|
10700000 | |
CY2024Q2 | us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
19700000 | |
CY2023Q3 | us-gaap |
Dividends
Dividends
|
1700000 | |
CY2023Q3 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
2800000 | |
CY2023Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
1661500000 | |
CY2024Q2 | us-gaap |
Restructuring Charges
RestructuringCharges
|
0 | |
CY2023Q3 | us-gaap |
Restructuring Charges
RestructuringCharges
|
6600000 | |
us-gaap |
Restructuring Charges
RestructuringCharges
|
0 | ||
us-gaap |
Restructuring Charges
RestructuringCharges
|
6600000 | ||
CY2024Q2 | us-gaap |
Loss Contingency Pending Claims Number
LossContingencyPendingClaimsNumber
|
638 | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
30000000 | ||
CY2024Q2 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
30000000 |