Exchange: | NYSE |
Market Cap: | 3.483B |
Shares Outstanding: | 66.8M |
Sector: | Industrials | |||||
Industry: | Agricultural – Machinery | |||||
CEO: | Mr. Simon A. Meester | |||||
Full Time Employees: | 10200 | |||||
Address: |
|
|||||
Website: | https://www.terex.com |
Click to read more…
Operator: Greetings, and welcome to the Terex Third Quarter 2024 Results Conference Call. At this time, all participants are in a listen-only mode. A brief question-and-answer session will follow the formal presentation. As a reminder, this conference is being recorded. It is now my pleasure to introduce your host, Derek Everitt, Vice President, Investor Relations.
Derek Everitt: Good morning, and welcome to the Terex third quarter 2024 earnings conference call. A copy of the press release and presentation slides are posted on our Investor Relations website at investors.terex.com. In addition, the replay and slide presentation will be available on our website. We are joined by Simon Meester, President and Chief Executive Officer; and Julie Beck, Senior Vice President and Chief Financial Officer. Their prepared remarks will be followed by Q&A. Please turn to Slide 2 of the presentation, which reflects our Safe Harbor statement. Today's conference call contains forward-looking statements, which are subject to risks that could cause actual results to be materially different from those expressed or implied. These risks are described in greater detail in the earnings materials and in our reports filed with the SEC. On this call, we will be discussing non-GAAP financial information, including adjusted figures that we believe are useful in evaluating the company's operating performance. Reconciliations for these non-GAAP measures can be found in the conference call materials. Please turn to Slide 3, and I'll turn it over to Simon Meester.
Simon Meester: Thanks, Derek, and good morning. I would like to welcome everyone to our earnings call and appreciate your interest in Terex. Emphasizing our commitment to our zero harm culture and the Terex revalues at the start of this call reflects what we do across the organization every day as part of our Terex Operating System. As we continue to grow, our core values will continue to include keeping each other safe, treating each other with respect and dignity, and being responsible stewards of our environment. Let's turn to Slide 4. Before diving into our Q3 results, I'm very pleased to welcome the ESG team to the Terex family. ESG is a great strategic and cultural fit, reduces our cyclicality and makes Terex a stronger company with a bright future. ESG is a leader in the growing waste and recycling industry where waste management and recycling solutions are critical for every jurisdiction, not only in America but around the world. I want to thank the many team members, both on the Terex side and the Dover side that worked tirelessly over the past couple months to complete the acquisition. In addition, our treasury team did an outstanding job raising funds at attractive rates and terms, allowing us to complete the deal and maintain a strong and agile balance sheet. ESG is financially accretive from day one. It is expected to add approximately $40 million in EBITDA in the fourth quarter for the period following the October 8 close. With the close behind us, our focus turns to integration. Thanks to detailed advanced planning, our cross-functional integration team hit the ground running. We fully expect to deliver at least $25 million in operational run rate synergies by the end of 2026 and realize additional commercial opportunities as we integrate ESG into Terex. Turning to Slide 5. Our global team adapted quickly to in quarter industry channel adjustments and continued to execute at a high level throughout the third quarter, delivering earnings per share of $1.46 on sales of $1.2 billion. Our MP and AWP teams continue to implement cost reduction actions and align production plans with demand in their respective channels. This is not the first time we've seen channels make abrupt adjustments. I'm confident that the work we did strengthening our portfolio, fortifying our core businesses, and investing in lower cost operations will enable us to perform better throughout the cycle than we have done in the past. We expect full year earnings per share to be between $5.85 and $6.25, and EBITDA of $635 million to $670 million on revenue of $5 billion to $5.2 billion. Turning to Slide 6. We increased the size and scope of our addressable markets by acquiring ESG within the broader waste and recycling industry, waste collection, recycling, and compaction are non-cyclical markets that have resilient growth trajectories. Regardless of the macro environment, as a society, we will continue to generate waste and we'll continue to look for ways to use finite resources more effectively and more efficiently. Looking at our legacy markets, we're seeing more challenging macro dynamics as the trajectory of future interest rate cuts and the upcoming U.S. election are casting a shadow of uncertainty leading to more cautious decision making. Although, investments in infrastructure and manufacturing continue to grow, the rate of growth has somewhat slowed and we're seeing local projects being deferred until investors have more clarity on the macro environment. Another important factor, particularly in aerials, is that lead times for new equipment have come down largely back to pre-COVID levels. This allows our rental customers to align their equipment delivery schedules more precisely with their requirements. We expect a degree of caution in rental demand through the fourth quarter and into 2025 before returning to a more robust environment in 2026 and beyond. In MP, we saw dealers rebalancing inventory levels as more of their customers are renting their machines longer. When the machine is on rent, it remains on the dealer's balance sheet and limits their ability to order new machines. We see this dynamic persisting but alleviating in the fourth quarter, then starting to improve when the election is behind us and the future of interest rates become clearer. The major European economies remain generally weak and geopolitical concerns continue to muddy the waters. I am hopeful that lower inflation and assertiveness on lowering interest rates will translate into a better outlook. That said we have a strong position in Europe, which was solidified by a reassurance of a level playing field in aerials because of the EU's anti-dumping decision. We fully expect our teams to continue to execute well and outperform the market regardless of the macro climate. We also remain encouraged to see emerging markets such as India, Southeast Asia, the Middle East, and Latin America increasingly adopts our products. Please turn to Slide 7. While shorter-term dynamics play out in some of our markets, we continue to be highly confident in our short-term growth outlook. Our portfolio of strong businesses will continue to benefit from megatrends, onshoring, technology advancements, and federal investments, including the Infrastructure Investment and Jobs Act, Inflation Reduction Act, and the CHIPS Act. This legislative environment is driving record levels of megaprojects in data centers, EV and battery manufacturing plants, semiconductor plants and others, with more projects expected to come online from 2025 through 2027. We anticipate increased activity from infrastructure investments from roads and bridges to airports, railways, and the power grid. We believe these high investment levels will continue regardless of the outcome of the U.S. election. Please turn to Slide 8. Our portfolio of businesses is very strong. Our businesses are market leaders, technology innovators, and proven high performers. We've made great strides implementing our execute, innovate and growth strategy and have plenty of opportunities to continue to improve. Fixed cost management is an area where we have made some of those improvements, for example, shifting higher cost production to our new state-of-the-art facility in Monterrey. We will continue to reduce fixed costs by leveraging digital technology, improving efficiency, and rethinking operating norms where better approaches are available. When it comes to innovation, we have a very exciting new product development pipeline focused on maximizing return on investment for our customers. We also continue to leverage technology internally, making investment in robotics, automation, and digitizing work streams to make us more efficient and more flexible. This represents an important part of our roadmap to continuously become more competitive and more resilient regardless of market dynamics. Turning to growth, completing the ESG acquisition earlier this month was a significant step forward. We fully expect organic growth in that business to continue in line with its demonstrated performance over the past decade. On the utilities front, we will unlock growth potential by improving productivity and expanding capacity as the long-term demand outlook continues to expand. Our MP and aerials businesses will manage through near-term channel adjustments before returning to growth as the replacement cycle and megatrends are expected to remain significant tailwinds. Turning to Slide 9. I'm very proud when I witnessed some of the fantastic work our teams and our equipment accomplish around the world. Pictured on the left are Terex Powerscreen crushers deployed in Ladakh, Northern India, at one of the world's most challenging construction sites, at 19,000 feet above sea level, these machines will support building the world's highest motorway. This new infrastructure will improve access to remote villages, making it easier for residents to travel for medical care, education, and other essential services. The middle picture is a brand new joint ZenRobotics and Terex recycling systems installation in Norway, the first of its kind anywhere in the world. The state-of-the-art waste recycling plant will be fully automated, integrating AI-powered robotics with advanced sorting technology. This is all about offering solutions to customers that maximize recycling rates and minimize landfill usage. Finally, the image on the right shows Terex utility vehicles supporting recovery efforts in the wake of Hurricane Helene. In the hours after the storm, crews from across the United States arrived to help restore power to devastated areas and I'm proud that our products play an important role in rebuilding and restoring hope to these communities. All great examples of Terex at work. And with that, I'll turn it over to Julie.
Julie Beck: Thank you, Simon, and good morning, everyone. Let's look at our third quarter financial results on Slide 10. Net sales of $1.2 billion were down 6% compared to the third quarter of last year, resulting from lower volume at MP, which was partially offset by modestly higher year-over-year sales at AWP. The growth at AWP was lower than we initially anticipated, as rental customers adjusted delivery schedules during the third quarter to better align with their fleet requirements and shorter equipment lead times. Our MP segment continued to be impacted by softness in the European market and lower retail sales in the United States, impacting dealer restocking. Gross profit of 20.5% reflects lower than expected volume and unfavorable mix, partially offset by cost reduction actions. SG&A expenses declined by $7 million compared to last year as we executed cost reduction actions, which continued throughout the quarter and lowered incentive compensation. Income from operations was $127 million with an operating margin of 10.5%. Interest and other expense was consistent with the previous year. The third quarter global effective tax rate was 12.5%, compared to 20.4% in the third quarter of 2023. The lower rate was primarily due to a one-time increase in favorable discrete items, partially offset by higher tax related to geographic distribution of income. Our EPS for the quarter was $1.46 and our EBITDA was $141 million. Free cash flow for the third quarter was $88 million, compared to $106 million in Q3 of 2023 due to lower operating income in the quarter. Turning to bookings and backlog on Slide 11. Our current backlog of $1.6 billion remains elevated compared to historical norms. We saw bookings continue to trend back towards historical ordering patterns with Q3 being a seasonally lower bookings period. We expect our bookings and backlog to continue to transition to normal patterns with lower lead times and AWP customers returning to customary seasonality with bookings ramping up in Q4 and Q1. Our AWP segment backlog remains relatively high at $1.2 billion when compared to historical levels, while our MP backlog is broadly in line with pre-pandemic levels. Please turn to Slide 12 to review our segment results, starting with MP. Sales of $444 million were slightly lower than we previously expected as macro factors continued to impact MP's primary channels. On the aggregate side, we continue to see machines on rent longer than usual. This reduces the dealers’ capacity to order new machines. The European market remains weak and geopolitical concerns and the economic outlook for China as well as the U.S. election adds uncertainty. MP's 13.3% operating margin in the quarter was impacted by the lower volume and unfavorable product and geographic mix, partially offset by cost reduction actions. MP has proven its ability to manage its cost structure and achieve strong margins. The team is continuing to take action including factory and other layoffs, reduced work schedules, and other cost reduction initiatives. MP ended the quarter with backlog of $371 million. Please turn to Slide 13, which details our AWP performance. The AWP team grew sales by 2.4% compared to Q3 last year. However, that was lower than we had previously anticipated due to delivery adjustments from our U.S. rental customers. Margins were impacted by unfavorable product mix as well as higher freight costs than last year. Our Monterrey facility performed better year-over-year, but that benefit was offset by lower production volume at other facilities. The team is taking aggressive action to align cost and production levels with demand, but could not take cost out quickly enough to offset the volume reduction impact. AWP backlog of $1.2 billion remains relatively high compared with historical levels. Please turn to Slide 14. We were able to complete the ESG acquisition and maintain a strong balance sheet. We secured funding for the deal at favorable rates and terms and maintained our corporate ratings. The $1.25 billion term loan is priced at SOFR+ 200 maturing in 2031 and the $750 million 8 year, 3 year, non-call notes are priced at 6.25% maturing in 2032. We also upsized our revolver from $600 million to $800 million. Not only are we getting a better rate than the previous revolver, it offers greater flexibility maturing three plus years later in October 2029. I really like this structure. It's the right mix of secured and unsecured and variable versus fixed rates. We can prepay or reprice a significant portion of the debt and we do not have any maturities until 2029. We continue to have ample liquidity with an expected net leverage of approximately 2.5x at the end of 2024. We plan to deleverage in future periods as we generate increased cash flow from operations and take advantage of cash tax benefits associated with the acquisition. We will also continue to invest in our businesses, fueling organic growth and profitability improvement. We're planning for 2024 capital expenditures of approximately $125 million with the largest investment related to our Monterrey facility. We would expect CapEx in our legacy businesses to take a step down next year to the benefit of free cash flow conversion in 2025. We reported a return on invested capital of 23.7%, well above our cost of capital. Returning capital to shareholders remains a priority. Through September 30, 2024, Terex has returned $66 million to shareholders through share repurchases and dividends, more than offsetting equity compensation dilution. We have approximately $101 million remaining under our share repurchase authorization and we will continue to buy back shares. Terex remains in a very strong financial position to continue investing in our business and executing our strategic initiatives while returning capital to shareholders. Now turn to Slide 15 and our full year outlook. It is important to realize we are operating in a complex environment with many macroeconomic variables and geopolitical uncertainties. Our results could change negatively or positively. With that said, this outlook represents our best estimate as of today. Our outlook is largely consistent with the revised guidance we provided in mid-September, updated now to include the expected fourth quarter contribution of ESG. Our sales forecast range has been updated to $5 billion to $5.2 billion, which includes approximately $200 million of fourth quarter revenue from ESG. We expect full year EBITDA of between $635 million and $670 million, which includes approximately $40 million of Q4 EBITDA from ESG or roughly 20% of ESG sales. Please remember that the expected ESG contribution is for the period following the October 8 close through year-end. It is great to see the financial performance accretion from ESG. As I mentioned back in July, we reduced corporate and other expenses to about $18 million per quarter in the second half of the year from our previous run rate of approximately $20 million. We now expect full year interest expense of approximately $90 million including $31 million associated with the ESG financing. We are lowering our full year tax rate to 19%, as we reflect the benefit of several favorable discrete tax items, partially offset by unfavorable geographic mix. We expect full year earnings per share of $5.85 to $6.25. Our free cash flow forecast for the full year is approximately $200 million impacted by the lower operating income outlook and anticipated higher year-end inventories. Let's review our segment outlook. We expect MP sales to be approximately $1.9 billion for the full year with nice margins in the range of 14.1% to 14.3%. This reflects continued pressure on volume due to adjustments we are seeing in the MP channels as well as the impact of actions management is taking to reduce costs and align production levels with demand. For AWP, we expect our 2024 sales to total approximately $3 billion with an operating margin between 11.5% and 11.8% for the full year. We expect to see a sequential volume decline in Q4, mostly reflecting seasonality and fewer working days. The lower volume will put pressure on AWP margins as we reduce production in the fourth quarter. This will be partially offset by the cost reduction action and improved operating performance at our Monterrey, Mexico facility. With that, I will turn it back to Simon.
Simon Meester: Thanks, Julie. I will now turn to Slide 16. Terex is very well-positioned to deliver long-term value to our shareholders. We have a strong portfolio of industry-leading businesses across a diverse landscape of industrial segments. The ESG acquisition increases our presence in the growing waste and recycling industry and reduces our overall cyclicality. Our AWP and MP businesses continue to drive operational improvements and deliver innovative new products that create value for our customers. We will manage through near-term market adjustments but then return to growth with the benefit of the replacement cycle and megatrends as tailwinds. Finally, I want to thank our team members from around the world. We have made great strides together and we will continue to grow our company together. I'm very excited about the road ahead for Terex. And with that, I'd like to open it up for questions. Operator?
Operator: Thank you. We'll now begin the question-and-answer session. [Operator Instructions]. And your first question comes from the line of Jerry Revich from Goldman Sachs.
Clay Nelson: Hi, this is Clay on Jerry. First off, congrats on the completing the ESG acquisition.
Julie Beck: Thank you. Good morning.
Clay Nelson: Yes. So, first question, typically, the first production cut of a downturn is the hardest, and once production normalizes, we see decremental margins normalizing in around the low-20s range. Should we be at that level of decremental margins as we move into next year? Thanks.
Julie Beck: Yes. Thank you for your question. Yes. We will see the AWP margins in particular impacted in the fourth quarter due to lower production rates. And as we enter into 2025, we will take in this adjustment in production and we'll be trending back to our normal decremental targets.
Simon Meester: Yes. Good morning. I'll just add that we've taken channel adjustments in both businesses in MP and AWP. MP probably more impacted in Q3, AWP more impacted in Q4 from an absorption standpoint. But then on top of that, we've taken the opportunity to take additional management actions as well. And then, if you lump in what ESG brings to the portfolio, we're very, very comfortable with our typical 25% decremental incremental target for 2025, no matter what volumes will do for us next year.
Clay Nelson: Thanks. And as a quick follow-up, can you update us on the Monterrey transition, given the demand declines, just how that changes, if that eases the transition or -- and how that impacts the magnitude of cost savings on the lower volumes. Thanks.
Julie Beck: So thanks for the question. Monterrey is performing really well. Monterrey performed great in the third quarter and we're pleased with the supply chain that we set up. We're pleased with our team members and what we've been able to accomplish in Monterrey. And so we are -- we'll be transitioning more products and taking advantage of the low cost structure that that we have in the cost competitive operation we have in Monterrey. Unfortunately for the next this course Q3 and Q4, some of the favorableness in Monterrey is being offset by some unfavorableness in the other locations. But overall, we're very pleased with this facility and believe it will be a competitive advantage for us going forward and provides us with a low cost manufacturing.
Clay Nelson: Thanks. I appreciate it.
Simon Meester: Yes. Thanks for the question.
Operator: Your next question comes from the line of Kyle Menges from Citigroup.
Unidentified Analyst: Hi, good morning. This is Randy on for Kyle. I was just hoping you guys could provide some any color you have on the ESG backlog and how that's trending and how we should be thinking about backlog coverage for ESG exiting this year.
Simon Meester: Yes. ESG backlog is very healthy, very strong. They typically run in six-month cycles, so they take their bookings two quarters before the desired delivery. And actually their backlog has continued to be very strong. Their book-to-bill has been over 100% for the last four or five quarters. And so we expect that to continue in the fourth quarter setting us up for a really nice year again in 2025, so looking really good, strong backlog. But on top of that the business has really shown to be a competitive differentiator on how quickly they turn that backlog for their customers. So their throughput is really strong and their lead times are really strong. So very pleased how that business is performing, only 21 days since we officially closed, so.
Unidentified Analyst: Great. Great, thank you. Just a quick follow-up on I just wondering any visibility on the timing of the ESG synergies going into the next year?
Julie Beck: Yes. So we're pleased that we've kicked off a lot of planning and a lot of good work is being done by the integration teams and we're very excited about the start here and we've said that we will expect $25 million in run rate synergies by the end of 2026 and we expect to see some starting in 2025 and we'll talk about that later in our Q4 year-end call.
Unidentified Analyst: Got it. That's helpful. Thank you, guys.
Simon Meester: Thank you.
Operator: Your next question comes from the line of Angel Castillo from Morgan Stanley. Please go ahead.
Brendan Shea: Hi, thanks. This is Brendan on for Angel. I want to touch on the revenue guidance quickly. So understand the comments that things were perhaps softer than you had expected. I just want to clarify if that specifically softer from the September pre-announcement the overall is $150 million given though. However, ESG was $200 million implies sort of the total MP, AWP guidance for revenue was lowered by $50 million. So if you can just talk to what you're seeing by segment there relative to expectations back in September. Thank you.
Julie Beck: Yes. So we're within the margin of what we came out with in our outlook for our updated outlook in September. We're right in there. Rate as we expected and as we communicated in September.
Simon Meester: Yes, just trying to be prudent, no major deviations, just within -- still within the margin of the outlook.
Brendan Shea: Okay. Thank you. And then you noted local projects being deferred largely due to interest rate uncertainty. I'm just curious if customers have given you any indication of maybe how much lower rates would have to go before, they gain sort of the needed optimism to move forward with the projects or just any other color you can provide from conversations with those local customers?
Simon Meester: Yes. It's more timing than what the rates would need to be. Generally, the consensus that we get is that it will probably continue to be soft going into the first half of 2025, and that will start to pick up in the second half of 2025. But that's really for the local projects. The mega projects are expected to continue to be a tailwind going into 2025 and 2026, but that we mostly pick up that six months timing issue.
Brendan Shea: Great. Thank you.
Simon Meester: Yes. Thank you.
Operator: Your next question comes from the line of Steve Barger from KeyBanc Capital Markets. Please go ahead.
Steve Barger: If I go back to the original ESG deck, you showed a 7% organic CAGR and you just said the backlog visibility is strong. I'm not looking for specific guidance for next year, but what do you expect the organic growth rate in ESG will be for the next few years?
Simon Meester: Yes, obviously a little too early for us to guide for Terex overall. But generally speaking, it's safe to assume that we think that Terex will be up next year just by the nature of the ESG integration. But ESG as a business will be up, utilities will be up, and then aerials and MP are expected to be down. And I would just -- in all those cases, we're hovering around the high-single-digits, either down or up for all of those four businesses.
Steve Barger: That's good help. Thank you. And just going back to the more legacy product lines, what's going on with customer positioning for orders on the books relative to conditions on the ground? Is anyone trying to delay deliveries or even take things sooner?
Simon Meester: So different -- different answer for different businesses. In MP, it's mostly rate anxiety and customer, the utilization of the equipment is still high, just rental conversions that are being delayed by end users. And then typically, our dealers only place a new order on the factory if a rented unit is converted into a purchased unit. So we expect that rate anxiety to eventually disappear and then normal activity to -- booking activity to pick up. On the AWP side, it's really an adjustment that we've seen. All of our customers, especially our larger customers are reporting strong tailwinds from the mega projects, and then the smaller customers are perhaps more dependent on the local projects. So not really anyone asking to pull anything in or mostly just rephasing towards what their fleets need. It's mostly about turning over the fleet.
Steve Barger: Yes. Understood. All right. Thank you.
Simon Meester: Yes. Thank you.
Operator: There are no more questions. I will now turn the conference back over to Simon Meester for closing remarks.
Simon Meester: All right. Thank you, Operator. If you have any additional questions, please follow-up with Julie or Derek. And thank you for your interest in Terex. And with that operator, please disconnect the call.
Operator: Ladies and gentlemen, that concludes today's call. Thank you all for joining. You may now disconnect.
Subscribe now to gain full access to the earnings summary, 5 years analyst estimates and more exclusive content.
Subscribe NowWARNING: AI-generated summary.
While this is a phenomenal tool that can save you time and provide meaningful insights and key takeaways from the earnings call, it may contain inaccuracies or misinterpretations. For precise information, please refer to the original transcript.
(* All numbers are in thousands)
Fiscal Year | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue | 7,308,900 | 6,543,100 | 4,443,100 | 4,363,400 | 5,125,000 | 4,353,100 | 3,076,400 | 3,886,800 | 4,417,700 | 5,151,500 |
Cost Of Revenue | 5,855,400 | 5,234,600 | 3,730,700 | 3,547,400 | 4,158,200 | 3,465,300 | 2,537,100 | 3,129,400 | 3,546,500 | 3,974,900 |
Gross Profit | 1,453,500 | 1,308,500 | 712,400 | 816,000 | 966,800 | 887,800 | 539,300 | 757,400 | 871,200 | 1,176,600 |
Research And Development Expenses | 102,300 | 89,700 | 86,200 | 81,000 | 63,200 | 72,400 | 58,900 | 52,200 | 55,800 | 66,700 |
General And Administrative Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling And Marketing Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling General And Administrative Expenses | 1,030,400 | 918,600 | 684,200 | 642,400 | 673,500 | 552,800 | 470,900 | 429,400 | 451,200 | 540,100 |
Other Expenses | -3,400 | -22,900 | -25,200 | 51,600 | -79,700 | -6,100 | 4,900 | 13,000 | -6,800 | -1,100 |
Operating Expenses | 1,030,400 | 918,600 | 684,200 | 642,400 | 673,500 | 552,800 | 470,900 | 429,400 | 451,200 | 540,100 |
Cost And Expenses | 6,885,800 | 6,153,200 | 4,414,900 | 4,189,800 | 4,831,700 | 4,018,100 | 3,008,000 | 3,558,800 | 3,997,700 | 4,515,000 |
Interest Income | 6,600 | 4,300 | 4,300 | 6,900 | 8,900 | 6,500 | 3,600 | 3,700 | 2,800 | 7,600 |
Interest Expense | 119,100 | 104,600 | 102,000 | 67,500 | 73,100 | 87,900 | 65,900 | 51,500 | 49,100 | 63,300 |
Depreciation And Amortization | 155,700 | 128,200 | 96,700 | 66,500 | 40,800 | 41,400 | 44,100 | 50,200 | 47,200 | 56,400 |
EBITDA | 579,400 | 436,200 | -72,000 | 299,400 | 400,700 | 376,800 | 120,600 | 377,600 | 468,400 | 686,300 |
Operating Income | 423,100 | 355,200 | -147,800 | 173,600 | 293,300 | 335,000 | 68,400 | 328,000 | 420,000 | 636,500 |
Total Other Income Expenses Net | -125,900 | -128,000 | -128,900 | -116,200 | -6,200 | -87,500 | -57,400 | -64,200 | -53,400 | -56,800 |
income Before Tax | 297,200 | 226,600 | -270,700 | 112,000 | 148,700 | 247,500 | 11,000 | 263,800 | 366,600 | 579,700 |
Income Tax Expense | 37,700 | 81,000 | -77,400 | 52,000 | 37,400 | 37,800 | 2,000 | 46,300 | 66,400 | 63,000 |
Net Income | 319,000 | 145,900 | -176,100 | 128,700 | 113,700 | 209,700 | 9,000 | 220,900 | 300,000 | 518,000 |
Eps | 2.910 | 1.360 | -1.630 | 1.390 | 1.510 | 2.950 | 0.130 | 3.120 | 4.380 | 7.650 |
Eps Diluted | 2.790 | 1.330 | -1.630 | 1.360 | 1.480 | 2.920 | 0.130 | 3.070 | 4.330 | 7.570 |
Weighted Average Shares Outstanding | 109,700 | 107,400 | 107,821.229 | 92,800 | 75,400 | 71,100 | 69,600 | 69,700 | 68,500 | 67,500 |
Weighted Average Shares Outstanding Diluted | 114,200 | 109,600 | 107,900 | 94,900 | 76,900 | 71,800 | 70,100 | 70,900 | 69,400 | 68,300 |
Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
(* All numbers are in thousands)
Fiscal Year | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Cash And Cash Equivalents | 478,200 | 466,500 | 428,500 | 626,500 | 368,000 | 535,100 | 665,000 | 266,900 | 304,100 | 370,700 |
Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash And Short Term Investments | 478,200 | 466,500 | 428,500 | 626,500 | 368,000 | 535,100 | 665,000 | 266,900 | 304,100 | 370,700 |
Net Receivables | 1,086,400 | 746,000 | 512,500 | 579,900 | 607,000 | 401,900 | 381,200 | 507,700 | 547,500 | 547,800 |
Inventory | 1,460,900 | 1,445,700 | 853,800 | 969,600 | 1,212,000 | 847,700 | 610,400 | 813,500 | 988,400 | 1,186,000 |
Other Current Assets | 330,700 | 1,002,100.001 | 905,700 | 207,000 | 557,600 | 235,000 | 222,000 | 179,700 | 227,300 | 140,700 |
Total Current Assets | 3,356,200 | 3,144,200 | 2,700,500 | 2,383,000 | 2,423,000 | 2,019,700 | 1,878,600 | 1,767,800 | 1,962,000 | 2,245,200 |
Property Plant Equipment Net | 690,300 | 675,800 | 304,600 | 311,000 | 345,600 | 389,400 | 406,600 | 429,600 | 465,600 | 569,800 |
Goodwill | 1,131,000 | 1,023,200 | 259,700 | 273,600 | 265,200 | 269,900 | 275,400 | 280,100 | 284,400 | 294,600 |
Intangible Assets | 325,400 | 249,500 | 18,400 | 13,800 | 13,200 | 9,700 | 8,300 | 13,400 | 17,400 | 15,700 |
Goodwill And Intangible Assets | 1,456,400 | 1,272,700 | 278,100 | 287,400 | 278,400 | 279,600 | 283,700 | 293,500 | 301,800 | 310,300 |
Long Term Investments | 0 | 900 | 0 | 116,000 | 122,500 | 103,000 | 77,300 | 0 | 0 | 0 |
Tax Assets | 0 | -900 | 0 | -116,000 | -122,500 | -103,000 | -77,300 | 0 | 0 | 0 |
Other Non Current Assets | 425,100 | 544,400 | 1,723,600 | 481,100 | 438,900 | 506,900 | 462,900 | 372,600 | 388,700 | 490,200 |
Total Non Current Assets | 2,571,800 | 2,492,900 | 2,306,300 | 1,079,500 | 1,062,900 | 1,175,900 | 1,153,200 | 1,095,700 | 1,156,100 | 1,370,300 |
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 5,928,000 | 5,637,100 | 5,006,800 | 3,462,500 | 3,485,900 | 3,195,600 | 3,031,800 | 2,863,500 | 3,118,100 | 3,615,500 |
Account Payables | 736,100 | 560,700 | 522,700 | 592,400 | 687,200 | 508,100 | 369,900 | 537,700 | 624,600 | 702,600 |
Short Term Debt | 152,500 | 66,400 | 13,800 | 5,200 | 4,099.999 | 32,800 | 32,400 | 25,800 | 1,900 | 31,200 |
Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 197,400 | 142,700 | 186,300 | -592,400 | -788,200 | -508,100 | -369,900 | -537,700 | 0 | 135,600 |
Other Current Liabilities | 557,100 | 688,800 | 870,500 | 437,900 | 523,400.001 | 331,500 | 321,000 | 346,400 | 372,100 | 385,400 |
Total Current Liabilities | 1,643,100 | 1,458,600 | 1,407,000 | 1,035,500 | 1,214,700 | 872,400 | 723,300 | 909,900 | 998,600 | 1,119,200 |
Long Term Debt | 1,636,300 | 1,729,800 | 1,562,000 | 982,700 | 1,210,600 | 1,276,200 | 1,253,500 | 745,100 | 840,600 | 721,500 |
Deferred Revenue Non Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Current Liabilities | 609,500 | 515,600 | 516,600 | 221,800 | 199,600 | 114,700 | 133,500 | 98,900 | 97,700 | 102,500 |
Total Non Current Liabilities | 2,245,800 | 2,266,500 | 2,078,600 | 1,204,500 | 1,410,200 | 1,390,900 | 1,387,000 | 844,000 | 938,300 | 824,000 |
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Lease Obligations | 0 | 0 | 0 | 3,100 | 0 | 133,300 | 112,100 | 96,800 | 67,000 | 129,500 |
Total Liabilities | 3,888,900 | 3,725,100 | 3,485,600 | 2,240,000 | 2,624,900 | 2,263,300 | 2,110,300 | 1,753,900 | 1,936,900 | 1,943,200 |
Preferred Stock | 0 | 0 | 0 | 0 | 500 | 0 | 0 | 0 | 0 | 0 |
Common Stock | 1,200 | 1,300 | 1,300 | 1,300 | 800 | 800 | 900 | 900 | 900 | 900 |
Retained Earnings | 1,984,900 | 2,104,600 | 1,897,900 | 1,995,900 | 749,000 | 771,400 | 750,300 | 936,900 | 1,200,600 | 1,674,800 |
Accumulated Other Comprehensive Income Loss | -429,800 | -649,600 | -779,400 | -239,500 | -284,800 | -257,500 | -208,400 | -228,500 | -341,600 | -287,100 |
Other Total Stockholders Equity | 449,600 | 421,100 | 364,900 | -535,700 | 395,500 | 417,600 | 378,700 | 400,300 | 321,300 | 283,700 |
Total Stockholders Equity | 2,005,900 | 1,877,400 | 1,484,700 | 1,186,000 | 861,000 | 932,300 | 921,500 | 1,109,600 | 1,181,200 | 1,672,300 |
Total Equity | 2,039,100 | 1,912,000 | 1,521,200 | 1,186,500 | 861,500 | 932,300 | 921,500 | 1,109,600 | 1,181,200 | 1,672,300 |
Total Liabilities And Stockholders Equity | 5,928,000 | 5,637,100 | 5,006,800 | 3,426,500 | 3,485,900 | 3,195,600 | 3,031,800 | 2,863,500 | 3,118,100 | 3,615,500 |
Minority Interest | 33,200 | 34,600 | 36,500 | 500 | 500 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities And Total Equity | 5,928,000 | 5,637,100 | 5,006,800 | 3,426,500 | 3,485,900 | 3,195,600 | 3,031,800 | 2,863,500 | 3,118,100 | 3,615,500 |
Total Investments | 0 | 900 | 0 | 116,000 | 122,500 | 103,000 | 77,300 | 0 | 0 | 0 |
Total Debt | 1,788,800 | 1,831,200 | 1,575,800 | 984,800 | 1,219,400 | 1,175,700 | 1,173,800 | 674,100 | 775,500 | 623,200 |
Net Debt | 1,310,600 | 1,364,700 | 1,147,300 | 358,300 | 851,400 | 640,600 | 508,800 | 407,200 | 471,400 | 252,500 |
Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
(* All numbers are in thousands)
Fiscal Year | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | 319,500 | 149,000 | -175,500 | 128,700 | 113,700 | 54,400 | -10,600 | 220,900 | 300,000 | 518,000 |
Depreciation And Amortization | 155,700 | 128,200 | 96,700 | 66,500 | 59,700 | 49,600 | 49,700 | 50,200 | 47,200 | 56,400 |
Deferred Income Tax | -17,800 | -2,600 | -137,600 | 37,600 | -9,100 | -17,600 | 5,600 | 1,200 | -600 | -38,100 |
Stock Based Compensation | 46,500 | 38,500 | 37,800 | 38,500 | 36,700 | 43,100 | 23,800 | 33,100 | 30,300 | 43,600 |
Change In Working Capital | -20,700 | -21,900 | 301,900 | -42,200 | -79,200 | 69,400 | 186,300 | 22,300 | -86,000 | -128,800 |
Accounts Receivables | -4,200 | 74,100 | 33,000 | -500 | -107,900 | 176,100 | 16,100 | -139,000 | -54,700 | 11,000 |
Inventory | -27,100 | -90,600 | 97,300 | -33,500 | -284,200 | 20,300 | 261,600 | -229,500 | -206,100 | -199,600 |
Accounts Payables | 85,800 | 41,700 | -21,000 | 25,000 | 213,200 | -220,100 | -156,900 | 173,000 | 96,300 | 57,500 |
Other Working Capital | -75,200 | -47,100 | 192,600 | -33,200 | 99,700 | 93,100 | 65,500 | 217,800 | 78,500 | 2,300 |
Other Non Cash Items | -72,500 | -78,300 | 253,800 | -76,100 | -27,600 | -25,500 | -29,400 | -34,300 | -29,700 | 8,200 |
Net Cash Provided By Operating Activities | 410,700 | 212,900 | 377,100 | 153,000 | 94,200 | 173,400 | 225,400 | 293,400 | 261,200 | 459,300 |
Investments In Property Plant And Equipment | -81,500 | -103,800 | -73,000 | -43,500 | -103,800 | -108,900 | -64,500 | -59,700 | -109,600 | -127,200 |
Acquisitions Net | -7,400 | -71,200 | -7,000 | 803,400 | -6,900 | 182,000 | 2,700 | -42,700 | -50,100 | -23,800 |
Purchases Of Investments | -20,000 | 0 | 0 | 0 | 103,800 | -182,000 | -2,700 | -1,700 | 0 | 0 |
Sales Maturities Of Investments | 0 | 0 | 0 | 0 | 19,800 | 30,700 | 7,500 | 59,700 | 0 | 0 |
Other Investing Activites | 196,500 | 2,300 | 68,200 | 1,579,100 | -98,800 | 182,000 | 18,500 | -57,800 | 5,600 | 36,600 |
Net Cash Used For Investing Activites | 95,000 | -172,700 | -11,800 | 1,535,600 | -85,900 | 103,800 | -38,500 | -102,200 | -154,100 | -114,400 |
Debt Repayment | -117,600 | 65,000 | -188,600 | -583,400 | 232,200 | -43,900 | -6,000 | -503,400 | 96,500 | -158,700 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased | -171,200 | -50,800 | -82,700 | -924,900 | -427,500 | -7,400 | -56,000 | -3,000 | -101,300 | -62,800 |
Dividends Paid | -21,800 | -25,800 | -30,000 | -29,500 | -30,000 | -31,400 | -8,400 | -33,500 | -35,600 | -43,200 |
Other Financing Activites | -86,100 | -17,400 | -8,900 | -68,700 | -19,600 | -21,000 | -12,400 | -40,200 | -14,500 | -23,100 |
Net Cash Used Provided By Financing Activities | -396,700 | -14,400 | -310,200 | -1,606,500 | -244,900 | -103,700 | -82,800 | -580,100 | -54,900 | -287,800 |
Effect Of Forex Changes On Cash | -38,900 | -37,500 | -19,700 | 46,100 | -21,400 | -5,500 | 25,900 | -14,300 | -15,000 | 9,500 |
Net Change In Cash | 70,100 | -11,700 | 35,400 | 128,200 | -258,000 | 168,000 | 130,000 | -403,200 | 37,200 | 66,600 |
Cash At End Of Period | 478,200 | 466,500 | 501,900 | 630,100 | 372,100 | 540,100 | 670,100 | 266,900 | 304,100 | 370,700 |
Cash At Beginning Of Period | 408,100 | 478,200 | 466,500 | 501,900 | 630,100 | 372,100 | 540,100 | 670,100 | 266,900 | 304,100 |
Operating Cash Flow | 410,700 | 212,900 | 377,100 | 153,000 | 94,200 | 173,400 | 225,400 | 293,400 | 261,200 | 459,300 |
Capital Expenditure | -81,500 | -103,800 | -73,000 | -43,500 | -103,800 | -108,900 | -64,500 | -59,700 | -109,600 | -127,200 |
Free Cash Flow | 329,200 | 109,100 | 304,100 | 109,500 | -9,600 | 64,500 | 160,900 | 233,700 | 151,600 | 332,100 |
Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
(* All numbers are in thousands)
Revenue (TTM) : | P/S (TTM) : | 0.68 | ||
Net Income (TTM) : | P/E (TTM) : | 7.52 | ||
Enterprise Value (TTM) : | 3.759B | EV/FCF (TTM) : | 19.17 | |
Dividend Yield (TTM) : | 0.02 | Payout Ratio (TTM) : | 0.1 | |
ROE (TTM) : | 0.26 | ROIC (TTM) : | 0.21 | |
SG&A/Revenue (TTM) : | 0 | R&D/Revenue (TTM) : | 0.01 | |
Net Debt (TTM) : | 5.152B | Debt/Equity (TTM) | 0.32 | P/B (TTM) : | 1.78 | Current Ratio (TTM) : | 2.39 |
Trading Metrics:
Open: | 51.64 | Previous Close: | 51.4 | |
Day Low: | 51.26 | Day High: | 52.17 | |
Year Low: | 48.11 | Year High: | 68.08 | |
Price Avg 50: | 53.3 | Price Avg 200: | 56.84 | |
Volume: | 414385 | Average Volume: | 770945 |