2017 Q2 Form 10-Q Financial Statement
#000139600917000033 Filed on August 04, 2017
Income Statement
Concept | 2017 Q2 | 2016 Q4 | 2016 Q2 |
---|---|---|---|
Revenue | $1.031B | $873.0M | $956.8M |
YoY Change | 7.73% | 1.83% | 6.89% |
Cost Of Revenue | $740.7M | $645.2M | $664.6M |
YoY Change | 11.45% | 6.93% | 0.59% |
Gross Profit | $290.0M | $227.8M | $292.2M |
YoY Change | -0.75% | -10.28% | 24.66% |
Gross Profit Margin | 28.14% | 26.09% | 30.54% |
Selling, General & Admin | $83.10M | $81.30M | $82.70M |
YoY Change | 0.48% | 2.26% | 19.51% |
% of Gross Profit | 28.65% | 35.69% | 28.3% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $76.70M | $71.50M | $71.90M |
YoY Change | 6.68% | 2.14% | 5.12% |
% of Gross Profit | 26.45% | 31.39% | 24.61% |
Operating Expenses | $100.9M | $80.20M | $88.90M |
YoY Change | 13.5% | -3.26% | 11.54% |
Operating Profit | $192.0M | $147.6M | $203.3M |
YoY Change | -5.57% | -13.68% | 31.42% |
Interest Expense | -$38.50M | -$33.10M | -$33.30M |
YoY Change | 15.62% | -8.82% | -60.22% |
% of Operating Profit | -20.05% | -22.43% | -16.38% |
Other Income/Expense, Net | $3.900M | $14.30M | $0.00 |
YoY Change | 2283.33% | -100.0% | |
Pretax Income | $157.4M | $141.3M | $180.5M |
YoY Change | -12.8% | 2.91% | 158.97% |
Income Tax | $45.70M | $33.30M | $53.20M |
% Of Pretax Income | 29.03% | 23.57% | 29.47% |
Net Earnings | $120.1M | $112.6M | $124.7M |
YoY Change | -3.66% | 26.66% | 158.73% |
Net Earnings / Revenue | 11.66% | 12.9% | 13.03% |
Basic Earnings Per Share | $0.91 | $0.85 | $0.93 |
Diluted Earnings Per Share | $0.89 | $0.83 | $0.92 |
COMMON SHARES | |||
Basic Shares Outstanding | |||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2017 Q2 | 2016 Q4 | 2016 Q2 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $1.130B | $259.0M | $92.00M |
YoY Change | 1128.26% | -8.8% | 22.67% |
Cash & Equivalents | $1.130B | $268.0M | $92.00M |
Short-Term Investments | |||
Other Short-Term Assets | $110.0M | $41.00M | $51.00M |
YoY Change | 115.69% | 17.14% | -56.03% |
Inventory | $375.0M | $346.0M | $348.0M |
Prepaid Expenses | |||
Receivables | $570.0M | $398.0M | $533.0M |
Other Receivables | $0.00 | $94.00M | $0.00 |
Total Short-Term Assets | $2.185B | $1.137B | $1.023B |
YoY Change | 113.59% | 4.79% | 0.1% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $3.539B | $3.261B | $3.217B |
YoY Change | 10.01% | 3.33% | 3.24% |
Goodwill | $3.095B | ||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | $39.00M | $39.00M | $39.00M |
YoY Change | 0.0% | -4.88% | -7.14% |
Other Assets | $171.0M | $170.0M | $161.0M |
YoY Change | 6.21% | 6.92% | 4.55% |
Total Long-Term Assets | $7.685B | $7.334B | $7.267B |
YoY Change | 5.75% | 1.63% | 1.3% |
TOTAL ASSETS | |||
Total Short-Term Assets | $2.185B | $1.137B | $1.023B |
Total Long-Term Assets | $7.685B | $7.334B | $7.267B |
Total Assets | $9.870B | $8.471B | $8.290B |
YoY Change | 19.06% | 2.04% | 1.15% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $203.0M | $145.0M | $176.0M |
YoY Change | 15.34% | -17.61% | -7.85% |
Accrued Expenses | $101.0M | ||
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | ||
Long-Term Debt Due | $525.8M | $138.0K | $131.0K |
YoY Change | 401255.73% | -99.06% | |
Total Short-Term Liabilities | $926.0M | $372.0M | $333.0M |
YoY Change | 178.08% | 5.38% | -34.32% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $2.809B | $1.983B | $1.983B |
YoY Change | 41.65% | 0.15% | 4.7% |
Other Long-Term Liabilities | $826.0M | $841.0M | $812.0M |
YoY Change | 1.72% | 0.96% | -7.94% |
Total Long-Term Liabilities | $3.635B | $2.824B | $2.795B |
YoY Change | 30.05% | 0.39% | 0.68% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $926.0M | $372.0M | $333.0M |
Total Long-Term Liabilities | $3.635B | $2.824B | $2.795B |
Total Liabilities | $5.268B | $3.899B | $3.811B |
YoY Change | 38.23% | 1.35% | -3.98% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | |||
YoY Change | |||
Common Stock | |||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | $0.00 | ||
Shareholders Equity | $4.602B | $4.572B | $4.479B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $9.870B | $8.471B | $8.290B |
YoY Change | 19.06% | 2.04% | 1.15% |
Cashflow Statement
Concept | 2017 Q2 | 2016 Q4 | 2016 Q2 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $120.1M | $112.6M | $124.7M |
YoY Change | -3.66% | 26.66% | 158.73% |
Depreciation, Depletion And Amortization | $76.70M | $71.50M | $71.90M |
YoY Change | 6.68% | 2.14% | 5.12% |
Cash From Operating Activities | $61.00M | $240.0M | $112.1M |
YoY Change | -45.58% | 0.76% | 146.92% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$158.0M | -$62.70M | -$91.50M |
YoY Change | 72.68% | -15.84% | -7.67% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$17.80M | -$14.90M | $1.600M |
YoY Change | -1212.5% | 451.85% | -107.88% |
Cash From Investing Activities | -$175.8M | -$77.70M | -$89.80M |
YoY Change | 95.77% | 0.78% | -24.79% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 957.6M | -30.80M | -122.3M |
YoY Change | -882.99% | -30.79% | -49.88% |
NET CHANGE | |||
Cash From Operating Activities | 61.00M | 240.0M | 112.1M |
Cash From Investing Activities | -175.8M | -77.70M | -89.80M |
Cash From Financing Activities | 957.6M | -30.80M | -122.3M |
Net Change In Cash | 842.8M | 131.5M | -100.0M |
YoY Change | -942.8% | 12.78% | -68.55% |
FREE CASH FLOW | |||
Cash From Operating Activities | $61.00M | $240.0M | $112.1M |
Capital Expenditures | -$158.0M | -$62.70M | -$91.50M |
Free Cash Flow | $219.0M | $302.7M | $203.6M |
YoY Change | 7.56% | -3.2% | 40.9% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
6615000 | ||
vmc |
Term Of Vpps
TermOfVpps
|
P25Y | ||
CY2016Q2 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
131000 | |
CY2016Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
138000 | |
CY2017Q2 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
525776000 |