2024 Q2 Form 10-Q Financial Statement
#000162828024020917 Filed on May 07, 2024
Income Statement
Concept | 2024 Q2 | 2024 Q1 | 2023 Q1 |
---|---|---|---|
Revenue | $692.8M | $637.1M | $610.1M |
YoY Change | 8.51% | 4.43% | 190.18% |
Cost Of Revenue | $359.2M | $407.5M | $387.8M |
YoY Change | -7.26% | 5.09% | 115.97% |
Gross Profit | $333.7M | $229.5M | $222.3M |
YoY Change | 32.83% | 3.27% | 624.7% |
Gross Profit Margin | 48.16% | 36.03% | 36.43% |
Selling, General & Admin | $39.67M | $25.96M | $30.04M |
YoY Change | 22.44% | -13.57% | 71.4% |
% of Gross Profit | 11.89% | 11.31% | 13.51% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $90.77M | $86.70M | $69.94M |
YoY Change | 27.13% | 23.96% | 76.16% |
% of Gross Profit | 27.2% | 37.77% | 31.47% |
Operating Expenses | $39.67M | $112.7M | $99.98M |
YoY Change | -61.75% | 12.68% | 131.81% |
Operating Profit | $210.0M | $107.5M | $107.1M |
YoY Change | 92.37% | 0.41% | -959.59% |
Interest Expense | -$20.18M | $17.54M | $16.87M |
YoY Change | -237.63% | 3.98% | -333.36% |
% of Operating Profit | -9.61% | 16.31% | 15.75% |
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | $189.8M | $85.27M | $92.26M |
YoY Change | 191.32% | -7.58% | -320.39% |
Income Tax | -$5.228M | -$10.21M | -$15.80M |
% Of Pretax Income | -2.75% | -11.98% | -17.13% |
Net Earnings | $195.0M | $95.48M | $108.1M |
YoY Change | 196.29% | -11.64% | -394.8% |
Net Earnings / Revenue | 28.15% | 14.99% | 17.71% |
Basic Earnings Per Share | $1.37 | $0.67 | $0.80 |
Diluted Earnings Per Share | $1.34 | $0.66 | $0.74 |
COMMON SHARES | |||
Basic Shares Outstanding | 142.8M shares | 142.8M shares | 134.8M shares |
Diluted Shares Outstanding | 146.1M shares | 145.2M shares | 146.0M shares |
Balance Sheet
Concept | 2024 Q2 | 2024 Q1 | 2023 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $162.9M | $212.5M | $186.2M |
YoY Change | -36.14% | 14.12% | 77.04% |
Cash & Equivalents | $162.9M | $212.5M | $186.2M |
Short-Term Investments | |||
Other Short-Term Assets | $96.95M | $90.53M | $71.71M |
YoY Change | -0.05% | 26.25% | 87.57% |
Inventory | |||
Prepaid Expenses | |||
Receivables | $637.0M | $590.2M | $563.1M |
Other Receivables | $67.58M | $72.55M | $38.63M |
Total Short-Term Assets | $986.9M | $971.1M | $872.2M |
YoY Change | 5.82% | 11.34% | 108.67% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $4.214B | $4.155B | $3.966B |
YoY Change | 5.17% | 4.77% | 165.89% |
Goodwill | $15.03M | ||
YoY Change | |||
Intangibles | $4.356M | $7.367M | $27.41M |
YoY Change | -74.4% | -73.12% | |
Long-Term Investments | |||
YoY Change | |||
Other Assets | $382.1M | $302.6M | $191.7M |
YoY Change | 68.64% | 57.83% | 151.89% |
Total Long-Term Assets | $4.600B | $4.465B | $4.200B |
YoY Change | 7.87% | 6.31% | 160.0% |
TOTAL ASSETS | |||
Total Short-Term Assets | $986.9M | $971.1M | $872.2M |
Total Long-Term Assets | $4.600B | $4.465B | $4.200B |
Total Assets | $5.587B | $5.436B | $5.072B |
YoY Change | 7.5% | 7.17% | 149.45% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $340.2M | $366.0M | $265.6M |
YoY Change | 9.47% | 37.8% | 117.26% |
Accrued Expenses | $79.07M | $84.63M | $60.06M |
YoY Change | -9.12% | 40.92% | 55.83% |
Deferred Revenue | $42.95M | $24.46M | $37.28M |
YoY Change | 64.16% | -34.4% | |
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $15.00M | ||
YoY Change | |||
Total Short-Term Liabilities | $637.0M | $603.4M | $463.0M |
YoY Change | 23.89% | 30.33% | 97.78% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $622.1M | $586.6M | $505.7M |
YoY Change | 6.26% | 16.01% | 134.1% |
Other Long-Term Liabilities | $333.1M | $295.1M | $268.8M |
YoY Change | 15.31% | 9.77% | 145.21% |
Total Long-Term Liabilities | $955.1M | $881.7M | $774.5M |
YoY Change | 9.25% | 13.85% | 137.84% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $637.0M | $603.4M | $463.0M |
Total Long-Term Liabilities | $955.1M | $881.7M | $774.5M |
Total Liabilities | $1.602B | $1.523B | $1.368B |
YoY Change | 8.4% | 11.33% | 140.9% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $643.9M | $578.9M | $354.0M |
YoY Change | 78.96% | 63.52% | |
Common Stock | $3.338B | $3.331B | $3.349B |
YoY Change | -0.6% | -0.53% | |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $3.985B | $3.913B | $3.704B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $5.587B | $5.436B | $5.072B |
YoY Change | 7.5% | 7.17% | 149.45% |
Cashflow Statement
Concept | 2024 Q2 | 2024 Q1 | 2023 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $195.0M | $95.48M | $108.1M |
YoY Change | 196.29% | -11.64% | -394.8% |
Depreciation, Depletion And Amortization | $90.77M | $86.70M | $69.94M |
YoY Change | 27.13% | 23.96% | 76.16% |
Cash From Operating Activities | $16.02M | $128.7M | -$63.08M |
YoY Change | -92.41% | -304.01% | 21.75% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $141.0M | $166.6M | $62.73M |
YoY Change | 32.06% | 165.58% | -233.35% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $8.528M | $0.00 | |
YoY Change | -100.0% | ||
Cash From Investing Activities | -$132.5M | -$166.6M | -$62.73M |
YoY Change | 24.08% | 165.58% | 91.27% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | $57.20M | $59.40M | $0.00 |
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | $0.00 | $152.2M | |
YoY Change | -100.0% | ||
Cash From Financing Activities | -22.08M | -$112.8M | -$170.5M |
YoY Change | -30.56% | -33.82% | 3446.61% |
NET CHANGE | |||
Cash From Operating Activities | 16.02M | $128.7M | -$63.08M |
Cash From Investing Activities | -132.5M | -$166.6M | -$62.73M |
Cash From Financing Activities | -22.08M | -$112.8M | -$170.5M |
Net Change In Cash | -138.6M | -$150.8M | -$296.3M |
YoY Change | -290.87% | -49.12% | 231.4% |
FREE CASH FLOW | |||
Cash From Operating Activities | $16.02M | $128.7M | -$63.08M |
Capital Expenditures | $141.0M | $166.6M | $62.73M |
Free Cash Flow | -$125.0M | -$37.92M | -$125.8M |
YoY Change | -219.75% | -69.86% | 2538.72% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2024Q1 | us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
1 | segment |
CY2024Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
637084000 | usd |
CY2023Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
610054000 | usd |
CY2024Q1 | us-gaap |
Cost Of Goods And Services Sold Depreciation And Amortization
CostOfGoodsAndServicesSoldDepreciationAndAmortization
|
86698000 | usd |
CY2023Q1 | us-gaap |
Cost Of Goods And Services Sold Depreciation And Amortization
CostOfGoodsAndServicesSoldDepreciationAndAmortization
|
69942000 | usd |
CY2024Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
25961000 | usd |
CY2023Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
30037000 | usd |
CY2024Q1 | us-gaap |
Business Combination Acquisition Related Costs
BusinessCombinationAcquisitionRelatedCosts
|
9331000 | usd |
CY2023Q1 | us-gaap |
Business Combination Acquisition Related Costs
BusinessCombinationAcquisitionRelatedCosts
|
11631000 | usd |
CY2024Q1 | us-gaap |
Unusual Or Infrequent Item Net Gain Loss
UnusualOrInfrequentItemNetGainLoss
|
0 | usd |
CY2023Q1 | us-gaap |
Unusual Or Infrequent Item Net Gain Loss
UnusualOrInfrequentItemNetGainLoss
|
3544000 | usd |
CY2024Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
529537000 | usd |
CY2023Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
502949000 | usd |
CY2024Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
107547000 | usd |
CY2023Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
107105000 | usd |
CY2024Q1 | us-gaap |
Interest Expense
InterestExpense
|
17544000 | usd |
CY2023Q1 | us-gaap |
Interest Expense
InterestExpense
|
16872000 | usd |
CY2024Q1 | ne |
Interest And Other Income Net
InterestAndOtherIncomeNet
|
-4735000 | usd |
CY2023Q1 | ne |
Interest And Other Income Net
InterestAndOtherIncomeNet
|
2026000 | usd |
CY2024Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
85268000 | usd |
CY2023Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
92259000 | usd |
CY2024Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-10213000 | usd |
CY2023Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-15804000 | usd |
CY2024Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
95481000 | usd |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
108063000 | usd |
CY2024Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.67 | |
CY2023Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.80 | |
CY2024Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.66 | |
CY2023Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.74 | |
CY2024Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
95481000 | usd |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
108063000 | usd |
CY2024Q1 | us-gaap |
Other Comprehensive Income Defined Benefit Plans Tax Portion Attributable To Parent
OtherComprehensiveIncomeDefinedBenefitPlansTaxPortionAttributableToParent
|
0 | usd |
CY2023Q1 | us-gaap |
Other Comprehensive Income Defined Benefit Plans Tax Portion Attributable To Parent
OtherComprehensiveIncomeDefinedBenefitPlansTaxPortionAttributableToParent
|
-2436000 | usd |
CY2024Q1 | us-gaap |
Other Comprehensive Income Defined Benefit Plans Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeDefinedBenefitPlansAdjustmentNetOfTaxPortionAttributableToParent
|
29000 | usd |
CY2023Q1 | us-gaap |
Other Comprehensive Income Defined Benefit Plans Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeDefinedBenefitPlansAdjustmentNetOfTaxPortionAttributableToParent
|
2186000 | usd |
CY2024Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-29000 | usd |
CY2023Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-2186000 | usd |
CY2024Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
95452000 | usd |
CY2023Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
105877000 | usd |
CY2024Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
95481000 | usd |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
108063000 | usd |
CY2024Q1 | us-gaap |
Cost Of Goods And Services Sold Depreciation And Amortization
CostOfGoodsAndServicesSoldDepreciationAndAmortization
|
86698000 | usd |
CY2023Q1 | us-gaap |
Cost Of Goods And Services Sold Depreciation And Amortization
CostOfGoodsAndServicesSoldDepreciationAndAmortization
|
69942000 | usd |
CY2024Q1 | ne |
Amortization Of Intangible Assets And Contract Liabilities Net
AmortizationOfIntangibleAssetsAndContractLiabilitiesNet
|
-20353000 | usd |
CY2023Q1 | ne |
Amortization Of Intangible Assets And Contract Liabilities Net
AmortizationOfIntangibleAssetsAndContractLiabilitiesNet
|
-53728000 | usd |
CY2024Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-5275000 | usd |
CY2023Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-27237000 | usd |
CY2024Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
7538000 | usd |
CY2023Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
9651000 | usd |
CY2024Q1 | us-gaap |
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
|
1705000 | usd |
CY2023Q1 | us-gaap |
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
|
1184000 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesReceivable
|
32710000 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesReceivable
|
4540000 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
4395000 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
166415000 | usd |
CY2024Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
128689000 | usd |
CY2023Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-63080000 | usd |
CY2024Q1 | us-gaap |
Payments For Capital Improvements
PaymentsForCapitalImprovements
|
166610000 | usd |
CY2023Q1 | us-gaap |
Payments For Capital Improvements
PaymentsForCapitalImprovements
|
62734000 | usd |
CY2024Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-166610000 | usd |
CY2023Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-62734000 | usd |
CY2024Q1 | us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
0 | usd |
CY2023Q1 | us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
152215000 | usd |
CY2024Q1 | us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
6000 | usd |
CY2023Q1 | us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
21000 | usd |
CY2024Q1 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
0 | usd |
CY2023Q1 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
10000000 | usd |
CY2024Q1 | us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
59418000 | usd |
CY2023Q1 | us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
0 | usd |
CY2024Q1 | us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
53431000 | usd |
CY2023Q1 | us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
8327000 | usd |
CY2024Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-112843000 | usd |
CY2023Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-170521000 | usd |
CY2024Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-150764000 | usd |
CY2023Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-296335000 | usd |
CY2023Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
367745000 | usd |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
485707000 | usd |
CY2024Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
216981000 | usd |
CY2023Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
189372000 | usd |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3921240000 | usd |
CY2024Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
7538000 | usd |
CY2024Q1 | us-gaap |
Adjustments Related To Tax Withholding For Share Based Compensation
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation
|
53431000 | usd |
CY2024Q1 | us-gaap |
Stock And Warrants Issued During Period Value Preferred Stock And Warrants
StockAndWarrantsIssuedDuringPeriodValuePreferredStockAndWarrants
|
6000 | usd |
CY2024Q1 | us-gaap |
Dividends
Dividends
|
57782000 | usd |
CY2024Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
95481000 | usd |
CY2024Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-29000 | usd |
CY2024Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3913023000 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3607085000 | usd |
CY2023Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
9651000 | usd |
CY2023Q1 | us-gaap |
Adjustments Related To Tax Withholding For Share Based Compensation
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation
|
8327000 | usd |
CY2023Q1 | us-gaap |
Stock And Warrants Issued During Period Value Preferred Stock And Warrants
StockAndWarrantsIssuedDuringPeriodValuePreferredStockAndWarrants
|
21000 | usd |
CY2023Q1 | us-gaap |
Stock Repurchased During Period Value
StockRepurchasedDuringPeriodValue
|
10000000 | usd |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
108063000 | usd |
CY2023Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-2186000 | usd |
CY2023Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3704307000 | usd |
CY2024Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
95481000 | usd |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
108063000 | usd |
CY2024Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
141954000 | shares |
CY2023Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
134751000 | shares |
CY2024Q1 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
1574000 | shares |
CY2023Q1 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
3271000 | shares |
CY2024Q1 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
1703000 | shares |
CY2023Q1 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
7971000 | shares |
CY2024Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
145231000 | shares |
CY2023Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
145993000 | shares |
CY2024Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.67 | |
CY2023Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.80 | |
CY2024Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.66 | |
CY2023Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.74 | |
CY2024Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
142800000 | shares |
CY2024Q1 | us-gaap |
Common Stock No Par Value
CommonStockNoParValue
|
0.00001 | |
CY2023Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
140800000 | shares |
CY2024Q1 | us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
59400000 | usd |
CY2024Q1 | us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.40 | |
CY2024Q1 | ne |
Stock Repurchase Program Shareholder Authority To Repurchase Percentage Of Issued Share Capital
StockRepurchaseProgramShareholderAuthorityToRepurchasePercentageOfIssuedShareCapital
|
0.15 | |
CY2024Q1 | ne |
Stock Repurchase Program Shareholder Authority To Repurchase Period
StockRepurchaseProgramShareholderAuthorityToRepurchasePeriod
|
P5Y | |
CY2024Q1 | us-gaap |
Stock Repurchase Program Number Of Shares Authorized To Be Repurchased
StockRepurchaseProgramNumberOfSharesAuthorizedToBeRepurchased
|
20601161 | shares |
CY2024Q1 | us-gaap |
Stock Repurchased And Retired During Period Shares
StockRepurchasedAndRetiredDuringPeriodShares
|
0 | shares |
CY2023Q1 | us-gaap |
Stock Repurchased And Retired During Period Shares
StockRepurchasedAndRetiredDuringPeriodShares
|
270098 | shares |
CY2024Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
4707614000 | usd |
CY2023Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
4591936000 | usd |
CY2024Q1 | ne |
Payments For Capital Improvements Including Capitalized Interest
PaymentsForCapitalImprovementsIncludingCapitalizedInterest
|
114900000 | usd |
CY2023Q1 | ne |
Payments For Capital Improvements Including Capitalized Interest
PaymentsForCapitalImprovementsIncludingCapitalizedInterest
|
54900000 | usd |
CY2023Q4 | us-gaap |
Assets Held For Sale Not Part Of Disposal Group
AssetsHeldForSaleNotPartOfDisposalGroup
|
3400000 | usd |
CY2024Q1 | us-gaap |
Assets Held For Sale Not Part Of Disposal Group
AssetsHeldForSaleNotPartOfDisposalGroup
|
3400000 | usd |
CY2024Q1 | ne |
Operating Income Loss From Subsidiary To Parent Difference Amount
OperatingIncomeLossFromSubsidiaryToParentDifferenceAmount
|
10900000 | usd |
CY2024Q1 | us-gaap |
Contract With Customer Asset Gross Current
ContractWithCustomerAssetGrossCurrent
|
5288000 | usd |
CY2023Q4 | us-gaap |
Contract With Customer Asset Gross Current
ContractWithCustomerAssetGrossCurrent
|
4208000 | usd |
CY2024Q1 | us-gaap |
Contract With Customer Asset Gross Noncurrent
ContractWithCustomerAssetGrossNoncurrent
|
169000 | usd |
CY2023Q4 | us-gaap |
Contract With Customer Asset Gross Noncurrent
ContractWithCustomerAssetGrossNoncurrent
|
208000 | usd |
CY2024Q1 | us-gaap |
Contract With Customer Asset Gross
ContractWithCustomerAssetGross
|
5457000 | usd |
CY2023Q4 | us-gaap |
Contract With Customer Asset Gross
ContractWithCustomerAssetGross
|
4416000 | usd |
CY2024Q1 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
24458000 | usd |
CY2023Q4 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
19679000 | usd |
CY2024Q1 | ne |
Contract With Customer Liability Noncurrent Excluding Off Market
ContractWithCustomerLiabilityNoncurrentExcludingOffMarket
|
35317000 | usd |
CY2023Q4 | ne |
Contract With Customer Liability Noncurrent Excluding Off Market
ContractWithCustomerLiabilityNoncurrentExcludingOffMarket
|
23393000 | usd |
CY2024Q1 | us-gaap |
Contract With Customer Liability
ContractWithCustomerLiability
|
59775000 | usd |
CY2023Q4 | us-gaap |
Contract With Customer Liability
ContractWithCustomerLiability
|
43072000 | usd |
CY2023Q4 | us-gaap |
Contract With Customer Asset Gross
ContractWithCustomerAssetGross
|
4416000 | usd |
CY2023Q4 | us-gaap |
Contract With Customer Liability
ContractWithCustomerLiability
|
43072000 | usd |
CY2024Q1 | us-gaap |
Capitalized Contract Cost Amortization
CapitalizedContractCostAmortization
|
2707000 | usd |
CY2024Q1 | ne |
Contract With Customer Asset Cost Expenditures Deferred
ContractWithCustomerAssetCostExpendituresDeferred
|
3748000 | usd |
CY2024Q1 | ne |
Contract With Customer Liability Amortization Of Deferred Revenue
ContractWithCustomerLiabilityAmortizationOfDeferredRevenue
|
7208000 | usd |
CY2024Q1 | ne |
Contract With Customer Liability Increasefrom Cash Receipts
ContractWithCustomerLiabilityIncreasefromCashReceipts
|
23911000 | usd |
CY2024Q1 | ne |
Contract With Customer Asset Net Period Increase Decrease
ContractWithCustomerAssetNetPeriodIncreaseDecrease
|
1041000 | usd |
CY2024Q1 | ne |
Contract With Customer Liability Net Period Increase Decrease
ContractWithCustomerLiabilityNetPeriodIncreaseDecrease
|
-16703000 | usd |
CY2024Q1 | us-gaap |
Contract With Customer Asset Gross
ContractWithCustomerAssetGross
|
5457000 | usd |
CY2024Q1 | us-gaap |
Contract With Customer Liability
ContractWithCustomerLiability
|
59775000 | usd |
CY2022Q4 | us-gaap |
Contract With Customer Asset Gross
ContractWithCustomerAssetGross
|
11537000 | usd |
CY2022Q4 | us-gaap |
Contract With Customer Liability
ContractWithCustomerLiability
|
59797000 | usd |
CY2023Q1 | us-gaap |
Capitalized Contract Cost Amortization
CapitalizedContractCostAmortization
|
5433000 | usd |
CY2023Q1 | ne |
Contract With Customer Asset Cost Expenditures Deferred
ContractWithCustomerAssetCostExpendituresDeferred
|
6826000 | usd |
CY2023Q1 | ne |
Contract With Customer Liability Amortization Of Deferred Revenue
ContractWithCustomerLiabilityAmortizationOfDeferredRevenue
|
19048000 | usd |
CY2023Q1 | ne |
Contract With Customer Liability Increasefrom Cash Receipts
ContractWithCustomerLiabilityIncreasefromCashReceipts
|
13813000 | usd |
CY2023Q1 | ne |
Contract With Customer Asset Net Period Increase Decrease
ContractWithCustomerAssetNetPeriodIncreaseDecrease
|
1393000 | usd |
CY2023Q1 | ne |
Contract With Customer Liability Net Period Increase Decrease
ContractWithCustomerLiabilityNetPeriodIncreaseDecrease
|
5235000 | usd |
CY2023Q1 | us-gaap |
Contract With Customer Asset Gross
ContractWithCustomerAssetGross
|
12930000 | usd |
CY2023Q1 | us-gaap |
Contract With Customer Liability
ContractWithCustomerLiability
|
54562000 | usd |
CY2021Q1 | ne |
Favorable Customer Contracts Fair Value Adjustments
FavorableCustomerContractsFairValueAdjustments
|
113400000 | usd |
CY2022Q4 | ne |
Favorable Customer Contracts Fair Value Adjustments
FavorableCustomerContractsFairValueAdjustments
|
23000000 | usd |
CY2022Q4 | ne |
Unfavorable Customer Contracts Fair Value Adjustment
UnfavorableCustomerContractsFairValueAdjustment
|
237700000 | usd |
CY2024Q1 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
209500000 | usd |
CY2024Q1 | us-gaap |
Deferred Tax Liabilities
DeferredTaxLiabilities
|
10300000 | usd |
CY2024Q1 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
18800000 | usd |
CY2024Q1 | ne |
Reserves For Uncertain Tax Positions
ReservesForUncertainTaxPositions
|
181200000 | usd |
CY2024Q1 | ne |
Unrecognized Tax Benefits Related Tax Benefits
UnrecognizedTaxBenefitsRelatedTaxBenefits
|
100000 | usd |
CY2023Q4 | ne |
Reserves For Uncertain Tax Positions
ReservesForUncertainTaxPositions
|
202300000 | usd |
CY2023Q4 | ne |
Unrecognized Tax Benefits Related Tax Benefits
UnrecognizedTaxBenefitsRelatedTaxBenefits
|
100000 | usd |
CY2024Q1 | us-gaap |
Other Tax Expense Benefit
OtherTaxExpenseBenefit
|
10100000 | usd |
CY2024Q1 | ne |
Tax Expenses Benefits Related To Various Recurring Items
TaxExpensesBenefitsRelatedToVariousRecurringItems
|
1400000 | usd |
CY2024Q1 | us-gaap |
Defined Benefit Plan Contributions By Employer
DefinedBenefitPlanContributionsByEmployer
|
0 | usd |
CY2023Q1 | us-gaap |
Defined Benefit Plan Contributions By Employer
DefinedBenefitPlanContributionsByEmployer
|
0 | usd |
CY2024Q1 | us-gaap |
Defined Benefit Plan Service Cost
DefinedBenefitPlanServiceCost
|
0 | usd |
CY2023Q1 | us-gaap |
Defined Benefit Plan Service Cost
DefinedBenefitPlanServiceCost
|
0 | usd |
CY2024Q1 | ne |
Other Contingencies Agreements With Executive Officers And Employees Term
OtherContingenciesAgreementsWithExecutiveOfficersAndEmployeesTerm
|
P3Y | |
CY2024Q1 | us-gaap |
Restricted Cash
RestrictedCash
|
4500000 | usd |
CY2023Q4 | us-gaap |
Restricted Cash
RestrictedCash
|
7000000 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
41382000 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
94253000 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
-14102000 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
16972000 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
|
-17848000 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
|
650000 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
19918000 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-17317000 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Other Current Liabilities
IncreaseDecreaseInOtherCurrentLiabilities
|
-11543000 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Other Current Liabilities
IncreaseDecreaseInOtherCurrentLiabilities
|
-35575000 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
|
-3338000 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
|
-1648000 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
4395000 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
166415000 | usd |
CY2024Q1 | us-gaap |
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
|
63000000 | usd |
CY2023 | us-gaap |
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
|
114700000 | usd |
CY2024Q1 | ecd |
Non Rule10b51 Arr Adopted Flag
NonRule10b51ArrAdoptedFlag
|
false | |
CY2024Q1 | ecd |
Rule10b51 Arr Adopted Flag
Rule10b51ArrAdoptedFlag
|
false | |
CY2024Q1 | ecd |
Non Rule10b51 Arr Trmntd Flag
NonRule10b51ArrTrmntdFlag
|
false | |
CY2024Q1 | ecd |
Rule10b51 Arr Trmntd Flag
Rule10b51ArrTrmntdFlag
|
false |