2024 Q2 Form 10-Q Financial Statement

#000162828024020917 Filed on May 07, 2024

View on sec.gov

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

Files In Submission

Name View Source Status
0001628280-24-020917-index-headers.html Edgar Link pending
0001628280-24-020917-index.html Edgar Link pending
0001628280-24-020917.txt Edgar Link pending
0001628280-24-020917-xbrl.zip Edgar Link pending
exhibit101-employmentlette.htm Edgar Link pending
exhibit311-roberteiflercer.htm Edgar Link pending
exhibit312-richardbarkerce.htm Edgar Link pending
exhibit321-roberteiflercer.htm Edgar Link pending
exhibit322-richardbarkerce.htm Edgar Link pending
Financial_Report.xlsx Edgar Link pending
image_0a.jpg Edgar Link pending
MetaLinks.json Edgar Link pending
ne-20240331.htm Edgar Link pending
ne-20240331.xsd Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
ne-20240331_cal.xml Edgar Link unprocessable
ne-20240331_def.xml Edgar Link unprocessable
ne-20240331_lab.xml Edgar Link unprocessable
ne-20240331_htm.xml Edgar Link completed
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R47.htm Edgar Link pending
R48.htm Edgar Link pending
R49.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
ne-20240331_pre.xml Edgar Link unprocessable