2020 Q2 Form 10-Q Financial Statement
#000156459020034590 Filed on July 30, 2020
Income Statement
Concept | 2020 Q2 | 2019 Q2 |
---|---|---|
Revenue | $460.5M | $473.0M |
YoY Change | -2.63% | -9.01% |
Cost Of Revenue | $362.1M | $380.0M |
YoY Change | -4.72% | -11.59% |
Gross Profit | $98.50M | $92.96M |
YoY Change | 5.96% | 3.31% |
Gross Profit Margin | 21.39% | 19.65% |
Selling, General & Admin | $33.70M | $35.68M |
YoY Change | -5.56% | 13.4% |
% of Gross Profit | 34.21% | 38.39% |
Research & Development | $13.50M | $13.40M |
YoY Change | 0.75% | -2.19% |
% of Gross Profit | 13.71% | 14.41% |
Depreciation & Amortization | $20.30M | $19.60M |
YoY Change | 3.57% | -4.85% |
% of Gross Profit | 20.61% | 21.08% |
Operating Expenses | $53.60M | $35.68M |
YoY Change | 50.21% | 13.4% |
Operating Profit | $44.62M | $41.07M |
YoY Change | 8.66% | -9.52% |
Interest Expense | -$1.259M | -$1.766M |
YoY Change | -28.71% | -33.91% |
% of Operating Profit | -2.82% | -4.3% |
Other Income/Expense, Net | $4.437M | -$1.531M |
YoY Change | -389.81% | -30.03% |
Pretax Income | $47.80M | $39.53M |
YoY Change | 20.91% | -8.48% |
Income Tax | $12.00M | $9.324M |
% Of Pretax Income | 25.1% | 23.58% |
Net Earnings | $35.71M | $30.22M |
YoY Change | 18.16% | -9.67% |
Net Earnings / Revenue | 7.75% | 6.39% |
Basic Earnings Per Share | $1.56 | $1.31 |
Diluted Earnings Per Share | $1.54 | $1.30 |
COMMON SHARES | ||
Basic Shares Outstanding | 22.92M | 23.09M |
Diluted Shares Outstanding | 23.18M | 23.33M |
Balance Sheet
Concept | 2020 Q2 | 2019 Q2 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $272.9M | $275.3M |
YoY Change | -0.87% | 7.25% |
Cash & Equivalents | $272.9M | $275.3M |
Short-Term Investments | ||
Other Short-Term Assets | $28.60M | $26.24M |
YoY Change | 8.99% | 13.59% |
Inventory | $208.2M | $216.3M |
Prepaid Expenses | ||
Receivables | $286.7M | $289.0M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $796.4M | $806.8M |
YoY Change | -1.29% | 3.36% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $670.7M | $647.9M |
YoY Change | 3.52% | 8.15% |
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | $26.20M | $26.40M |
YoY Change | -0.76% | -2.94% |
Other Assets | $12.20M | $12.10M |
YoY Change | 0.84% | -5.48% |
Total Long-Term Assets | $747.0M | $722.2M |
YoY Change | 3.44% | 6.48% |
TOTAL ASSETS | ||
Total Short-Term Assets | $796.4M | $806.8M |
Total Long-Term Assets | $747.0M | $722.2M |
Total Assets | $1.543B | $1.529B |
YoY Change | 0.94% | 4.81% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $187.4M | $184.7M |
YoY Change | 1.46% | -8.25% |
Accrued Expenses | $108.2M | $89.90M |
YoY Change | 20.36% | 12.23% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $23.57M | $24.89M |
YoY Change | -5.3% | 2.42% |
Total Short-Term Liabilities | $319.2M | $299.5M |
YoY Change | 6.58% | -2.03% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $184.3M | $207.7M |
YoY Change | -11.28% | -20.86% |
Other Long-Term Liabilities | $117.6M | $135.1M |
YoY Change | -12.95% | 17.99% |
Total Long-Term Liabilities | $184.3M | $207.7M |
YoY Change | -11.28% | -44.89% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $319.2M | $299.5M |
Total Long-Term Liabilities | $184.3M | $207.7M |
Total Liabilities | $646.0M | $671.3M |
YoY Change | -3.77% | -3.76% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $886.3M | |
YoY Change | ||
Common Stock | ||
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $897.4M | $857.7M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $1.543B | $1.529B |
YoY Change | 0.94% | 4.81% |
Cashflow Statement
Concept | 2020 Q2 | 2019 Q2 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $35.71M | $30.22M |
YoY Change | 18.16% | -9.67% |
Depreciation, Depletion And Amortization | $20.30M | $19.60M |
YoY Change | 3.57% | -4.85% |
Cash From Operating Activities | $65.00M | $74.40M |
YoY Change | -12.63% | 40.91% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$21.50M | -$19.40M |
YoY Change | 10.82% | 19.02% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $0.00 | $0.00 |
YoY Change | ||
Cash From Investing Activities | -$21.50M | -$19.40M |
YoY Change | 10.82% | 19.02% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -26.00M | -50.60M |
YoY Change | -48.62% | 176.5% |
NET CHANGE | ||
Cash From Operating Activities | 65.00M | 74.40M |
Cash From Investing Activities | -21.50M | -19.40M |
Cash From Financing Activities | -26.00M | -50.60M |
Net Change In Cash | 17.50M | 4.400M |
YoY Change | 297.73% | -75.82% |
FREE CASH FLOW | ||
Cash From Operating Activities | $65.00M | $74.40M |
Capital Expenditures | -$21.50M | -$19.40M |
Free Cash Flow | $86.50M | $93.80M |
YoY Change | -7.78% | 35.75% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
us-gaap |
Proceeds From Repayments Of Short Term Debt Maturing In Three Months Or Less
ProceedsFromRepaymentsOfShortTermDebtMaturingInThreeMonthsOrLess
|
-6272000 | ||
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
14286000 | ||
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
12371000 | ||
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
13753000 | ||
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
392000 | ||
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-415000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-40433000 | ||
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
-6193000 | ||
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-42506000 | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
7501000 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
4810000 | ||
CY2019Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
892496000 | |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-36044000 | ||
us-gaap |
Dividends Common Stock Cash
DividendsCommonStockCash
|
12371000 | ||
CY2020Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
898261000 | |
CY2019Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
832221000 | |
CY2019Q2 | us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
273000 | |
CY2019Q2 | us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
6104000 | |
CY2019Q2 | scl |
Stock Issued During Period Value Share Based And Deferred Compensation
StockIssuedDuringPeriodValueShareBasedAndDeferredCompensation
|
2609000 | |
CY2019Q2 | us-gaap |
Profit Loss
ProfitLoss
|
30210000 | |
CY2019Q2 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
4830000 | |
CY2019Q2 | us-gaap |
Dividends Common Stock Cash
DividendsCommonStockCash
|
5642000 | |
CY2019Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
858397000 | |
us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
2163000 | ||
us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
6181000 | ||
scl |
Stock Issued During Period Value Share Based And Deferred Compensation
StockIssuedDuringPeriodValueShareBasedAndDeferredCompensation
|
1249000 | ||
us-gaap |
Profit Loss
ProfitLoss
|
55188000 | ||
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
9078000 | ||
us-gaap |
Dividends Common Stock Cash
DividendsCommonStockCash
|
11285000 | ||
scl |
Percentage Of Value Of Leases Property
PercentageOfValueOfLeasesProperty
|
0.98 | ||
CY2020Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
|
8844000 | |
CY2020Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
|
7013000 | |
CY2020Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Four
LesseeOperatingLeaseLiabilityPaymentsDueYearFour
|
5483000 | |
CY2020Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Five
LesseeOperatingLeaseLiabilityPaymentsDueYearFive
|
3202000 | |
us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
3 | ||
CY2020Q2 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
460549000 | |
us-gaap |
Incremental Common Shares Attributable To Nonvested Shares With Forfeitable Dividends
IncrementalCommonSharesAttributableToNonvestedSharesWithForfeitableDividends
|
2000 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
23329000 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
2.37 | ||
CY2019Q2 | us-gaap |
Other Comprehensive Income Loss Before Reclassifications Net Of Tax
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax
|
4317000 | |
CY2019Q2 | us-gaap |
Reclassification From Accumulated Other Comprehensive Income Current Period Net Of Tax
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax
|
-540000 | |
CY2019Q2 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
4857000 | |
CY2020Q2 | us-gaap |
Other Comprehensive Income Loss Before Reclassifications Net Of Tax
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax
|
3537000 | |
CY2020Q2 | us-gaap |
Reclassification From Accumulated Other Comprehensive Income Current Period Net Of Tax
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax
|
-806000 | |
CY2020Q2 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
4343000 | |
us-gaap |
Other Comprehensive Income Loss Before Reclassifications Net Of Tax
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax
|
8004000 | ||
us-gaap |
Reclassification From Accumulated Other Comprehensive Income Current Period Net Of Tax
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax
|
-1081000 | ||
scl |
Remeasurement Adjustment Related To The Tax Act
RemeasurementAdjustmentRelatedToTheTaxAct
|
-5325000 | ||
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
3760000 | ||
us-gaap |
Other Comprehensive Income Loss Before Reclassifications Net Of Tax
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax
|
-37645000 | ||
us-gaap |
Reclassification From Accumulated Other Comprehensive Income Current Period Net Of Tax
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax
|
-1612000 | ||
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-36033000 | ||
CY2019Q2 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
473003000 | |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
910536000 | ||
CY2020Q2 | us-gaap |
Restructuring Costs
RestructuringCosts
|
225000 | |
CY2019Q2 | us-gaap |
Restructuring Costs
RestructuringCosts
|
450000 | |
us-gaap |
Restructuring Costs
RestructuringCosts
|
582000 | ||
CY2020Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
44623000 | |
CY2019Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
41065000 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
84627000 | ||
CY2020Q2 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-1259000 | |
CY2019Q2 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-1766000 | |
us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-2489000 | ||
CY2020Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
4437000 | |
CY2019Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
235000 | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
1175000 | ||
CY2020Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
47801000 | |
CY2019Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
39534000 | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
83313000 | ||
CY2020Q2 | us-gaap |
Contract With Customer Liability
ContractWithCustomerLiability
|
593000 | |
CY2020Q2 | us-gaap |
Contract With Customer Asset Net
ContractWithCustomerAssetNet
|
0 | |
CY2019Q4 | us-gaap |
Contract With Customer Liability
ContractWithCustomerLiability
|
350000 | |
CY2020Q2 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
460549000 | |
CY2019Q2 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
473003000 | |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
910536000 | ||
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
962173000 | ||
CY2020Q2 | us-gaap |
Long Term Debt
LongTermDebt
|
207886000 | |
CY2020Q2 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
23571000 | |
CY2020Q2 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
184315000 | |
CY2020Q2 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
423000 | |
CY2019Q2 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
-641000 | |
us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
991000 | ||
us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
-41000 | ||
CY2020Q2 | us-gaap |
Investment Income Net
InvestmentIncomeNet
|
93000 | |
CY2019Q2 | us-gaap |
Investment Income Net
InvestmentIncomeNet
|
106000 | |
us-gaap |
Investment Income Net
InvestmentIncomeNet
|
168000 | ||
us-gaap |
Investment Income Net
InvestmentIncomeNet
|
203000 | ||
CY2020Q2 | us-gaap |
Gain Loss On Investments
GainLossOnInvestments
|
3950000 | |
CY2019Q2 | us-gaap |
Gain Loss On Investments
GainLossOnInvestments
|
726000 | |
us-gaap |
Gain Loss On Investments
GainLossOnInvestments
|
75000 | ||
us-gaap |
Gain Loss On Investments
GainLossOnInvestments
|
3130000 | ||
CY2020Q2 | us-gaap |
Defined Benefit Plan Net Periodic Benefit Cost
DefinedBenefitPlanNetPeriodicBenefitCost
|
29000 | |
CY2019Q2 | us-gaap |
Defined Benefit Plan Net Periodic Benefit Cost
DefinedBenefitPlanNetPeriodicBenefitCost
|
-44000 | |
us-gaap |
Defined Benefit Plan Net Periodic Benefit Cost
DefinedBenefitPlanNetPeriodicBenefitCost
|
59000 | ||
us-gaap |
Defined Benefit Plan Net Periodic Benefit Cost
DefinedBenefitPlanNetPeriodicBenefitCost
|
-88000 | ||
CY2019Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
235000 | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
1175000 | ||
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
3380000 |