Ontario, Canada |
001-14832 | 98-0185558 | ||||||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
5140 Yonge Street, Suite 1900 |
M2N 6L7 | |||||||
Toronto, Ontario, Canada |
(Zip Code) | |||||||
(Address of principal executive officers) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common Shares | CLS | New York Stock Exchange |
Emerging growth company o |
99.1 |
||||||||
99.2 |
||||||||
99.3 |
99.4 | ||||||||
99.5 | ||||||||
99.6 | ||||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
CELESTICA INC. | ||||||||
Date: March 3, 2025 |
By: | /s/ Douglas Parker | ||||||
Douglas Parker | ||||||||
Chief Legal Officer and Corporate Secretary |
1 |
more... |
Note | March 31 2024 |
December 31 2023 |
||||||||||||
Assets | ||||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents | $ | 308.1 | $ | 370.4 | ||||||||||
Accounts receivable, net | 4 | 1,815.2 | 1,795.7 | |||||||||||
Inventories | 5 | 1,951.6 | 2,104.3 | |||||||||||
Income taxes receivable | 11.8 | 11.9 | ||||||||||||
Other current assets | 14 | 232.3 | 228.3 | |||||||||||
Total current assets | 4,319.0 | 4,510.6 | ||||||||||||
Property, plant and equipment, net | 517.4 | 524.0 | ||||||||||||
Operating lease right-of-use assets | 6 | 136.2 | 107.8 | |||||||||||
Goodwill | 321.5 | 321.7 | ||||||||||||
Intangible assets | 309.2 | 318.3 | ||||||||||||
Deferred income taxes | 59.8 | 57.0 | ||||||||||||
Other non-current assets |
14 | 48.4 | 51.1 | |||||||||||
Total assets |
$ | 5,711.5 | $ | 5,890.5 | ||||||||||
Liabilities and Equity | ||||||||||||||
Current liabilities: | ||||||||||||||
Current portion of borrowings under credit facility and finance lease obligations | 7 | $ | 27.0 | $ | 27.0 | |||||||||
Accounts payable | 1,388.1 | 1,298.2 | ||||||||||||
Accrued and other current liabilities | 1,548.1 | 1,810.6 | ||||||||||||
Income taxes payable | 64.6 | 64.3 | ||||||||||||
Current portion of provisions | 19.5 | 20.4 | ||||||||||||
Total current liabilities | 3,047.3 | 3,220.5 | ||||||||||||
Long-term portion of borrowings under credit facility and finance lease obligations | 7 | 669.6 | 648.3 | |||||||||||
Pension and non-pension post-employment benefit obligations | 12 | 81.9 | 83.9 | |||||||||||
Long-term portion of provisions and other non-current liabilities | 6 | 156.4 | 124.6 | |||||||||||
Deferred income taxes | 47.0 | 42.2 | ||||||||||||
Total liabilities | 4,002.2 | 4,119.5 | ||||||||||||
Commitments and contingencies | 16 | |||||||||||||
Equity: | ||||||||||||||
Capital stock | 8 | 1,671.5 | 1,672.5 | |||||||||||
Treasury stock | 8 | (95.0) | (80.1) | |||||||||||
Additional paid-in capital | 896.8 | 1,030.6 | ||||||||||||
Accumulated deficit | (760.0) | (851.8) | ||||||||||||
Accumulated other comprehensive loss |
9 | (4.0) | (0.2) | |||||||||||
Total equity |
1,709.3 | 1,771.0 | ||||||||||||
Total liabilities and equity |
$ | 5,711.5 | $ | 5,890.5 |
2 |
more... |
Three months ended | ||||||||||||||
March 31 | ||||||||||||||
Note | 2024 | 2023 | ||||||||||||
Revenue |
3 | $ | 2,208.9 | $ | 1,837.8 | |||||||||
Cost of sales | 5 | 1,986.8 | 1,680.5 | |||||||||||
Gross profit |
222.1 | 157.3 | ||||||||||||
Selling, general and administrative expenses | 64.8 | 74.7 | ||||||||||||
Research and development |
16.5 | 12.1 | ||||||||||||
Amortization of intangible assets |
10.2 | 10.0 | ||||||||||||
Restructuring and other charges, net of recoveries | 10 | 4.8 | 4.6 | |||||||||||
Earnings from operations | 125.8 | 55.9 | ||||||||||||
Finance costs |
14.0 | 21.9 | ||||||||||||
Miscellaneous expense |
11 | 6.6 | 0.8 | |||||||||||
Earnings before income taxes | 105.2 | 33.2 | ||||||||||||
Income tax expense (recovery) | 13 | |||||||||||||
Current | 10.7 | 19.0 | ||||||||||||
Deferred | 2.7 | (6.4) | ||||||||||||
13.4 | 12.6 | |||||||||||||
Net earnings | $ | 91.8 | $ | 20.6 | ||||||||||
Earnings per share: | 15 | |||||||||||||
Basic | $ | 0.77 | $ | 0.17 | ||||||||||
Diluted | $ | 0.77 | $ | 0.17 | ||||||||||
Weighted-average shares used in computing per share amounts (in millions): |
15 | |||||||||||||
Basic | 119.0 | 121.5 | ||||||||||||
Diluted | 119.3 | 121.6 |
3 |
more... |
Three months ended | ||||||||||||||
March 31 | ||||||||||||||
Note | 2024 | 2023 | ||||||||||||
Net earnings | $ | 91.8 | $ | 20.6 | ||||||||||
Other comprehensive income (loss), net of tax | ||||||||||||||
Defined benefit pension and non-pension post-employment benefit plans |
9&12 |
(0.5) | (0.9) | |||||||||||
Currency translation differences for foreign operations | 9 | (3.3) | (1.5) | |||||||||||
Unrealized loss on currency forward derivative hedges |
9 | (3.7) | — | |||||||||||
Unrealized gain on interest rate swap derivative hedges |
9 | 3.7 | — | |||||||||||
Total other comprehensive loss, net of tax |
$ | (3.8) | $ | (2.4) | ||||||||||
Total comprehensive income |
$ | 88.0 | $ | 18.2 |
4 |
more... |
Note | Capital stock | Treasury stock | Additional paid-in capital | Accumulated deficit |
Accumulated other comprehensive
income (loss)(a)
|
Total equity |
||||||||||||||||||||||||||||||||
Balance -- January 1, 2023 | $ | 1,714.9 | $ | (18.5) | $ | 1,063.6 | $ | (1,096.2) | $ | 12.1 | $ | 1,675.9 | ||||||||||||||||||||||||||
Capital transactions: | 8 | |||||||||||||||||||||||||||||||||||||
Issuance of capital stock | 0.1 | — | (0.1) | — | — | — | ||||||||||||||||||||||||||||||||
Repurchase of capital stock for cancellation (b) |
(15.5) | 1.8 | (1.9) | — | — | (15.6) | ||||||||||||||||||||||||||||||||
Stock-based compensation (SBC) cash settlement | — | — | (49.8) | — | — | (49.8) | ||||||||||||||||||||||||||||||||
SBC | — | 6.4 | 16.1 | — | — | 22.5 | ||||||||||||||||||||||||||||||||
Total comprehensive income: | ||||||||||||||||||||||||||||||||||||||
Net earnings for the period |
— | — | — | 20.6 | — | 20.6 | ||||||||||||||||||||||||||||||||
Other comprehensive loss |
— | — | — | — | (2.4) | (2.4) | ||||||||||||||||||||||||||||||||
Balance -- March 31, 2023 | $ | 1,699.5 | $ | (10.3) | $ | 1,027.9 | $ | (1,075.6) | $ | 9.7 | $ | 1,651.2 | ||||||||||||||||||||||||||
Balance -- January 1, 2024 | $ | 1,672.5 | $ | (80.1) | $ | 1,030.6 | $ | (851.8) | $ | (0.2) | $ | 1,771.0 | ||||||||||||||||||||||||||
Capital transactions: | 8 | |||||||||||||||||||||||||||||||||||||
Issuance of capital stock | 5.4 | — | (1.5) | — | — | 3.9 | ||||||||||||||||||||||||||||||||
Repurchase of capital stock for cancellation (c) |
(6.4) | — | (7.4) | — | — | (13.8) | ||||||||||||||||||||||||||||||||
Purchase of treasury stock for SBC plans(d) |
— | (94.1) | — | — | — | (94.1) | ||||||||||||||||||||||||||||||||
SBC cash settlement | — | — | (69.0) | — | — | (69.0) | ||||||||||||||||||||||||||||||||
SBC | — | 79.2 | (55.9) | — | — | 23.3 | ||||||||||||||||||||||||||||||||
Total comprehensive income: | ||||||||||||||||||||||||||||||||||||||
Net earnings for the period |
— | — | — | 91.8 | — | 91.8 | ||||||||||||||||||||||||||||||||
Other comprehensive loss |
— | — | — | — | (3.8) | (3.8) | ||||||||||||||||||||||||||||||||
Balance -- March 31, 2024 | $ | 1,671.5 | $ | (95.0) | $ | 896.8 | $ | (760.0) | $ | (4.0) | $ | 1,709.3 |
5 |
more... |
Three months ended | ||||||||||||||
March 31 | ||||||||||||||
Cash provided by (used in): | Note | 2024 | 2023 | |||||||||||
Operating activities: | ||||||||||||||
Net earnings | $ | 91.8 | $ | 20.6 | ||||||||||
Adjustments to reconcile net earnings to net cash flows provided by operating activities: |
||||||||||||||
Depreciation and amortization | 35.7 | 31.0 | ||||||||||||
SBC | 8 | 22.7 | 22.0 | |||||||||||
Total return swap (TRS) fair value adjustments | 8 | (31.5) | 0.2 | |||||||||||
Restructuring and other charges | 10 | 0.7 | — | |||||||||||
Unrealized losses on hedge derivatives |
5.8 | 3.2 | ||||||||||||
Deferred income taxes | 2.7 | (6.4) | ||||||||||||
Other | (6.3) | 4.6 | ||||||||||||
Changes in non-cash working capital items: | ||||||||||||||
Accounts receivable | (16.8) | 133.5 | ||||||||||||
Inventories | 152.7 | (50.6) | ||||||||||||
Other current assets | (10.1) | 8.5 | ||||||||||||
Accounts payable, accrued and other current liabilities, provisions and income taxes payable |
(139.3) | (121.4) | ||||||||||||
Net cash provided by operating activities |
108.1 | 45.2 | ||||||||||||
Investing activities: | ||||||||||||||
Purchase of computer software and property, plant and equipment |
(40.4) | (33.1) | ||||||||||||
Net cash used in investing activities |
(40.4) | (33.1) | ||||||||||||
Financing activities: | ||||||||||||||
Borrowings under revolving loans | 7 | 285.0 | 281.0 | |||||||||||
Repayments under revolving loans | 7 | (257.0) | (281.0) | |||||||||||
Repayments under term loans | 7 | (4.6) | (4.6) | |||||||||||
Principal payments of finance leases | (2.5) | (2.9) | ||||||||||||
Proceeds from issuance of capital stock | 8 | 3.9 | — | |||||||||||
Repurchase of capital stock for cancellation | 8 | (16.5) | (10.6) | |||||||||||
Purchase of treasury stock for stock-based plans | 8 | (101.6) | — | |||||||||||
Proceeds from TRS settlement | 14 | 32.3 | — | |||||||||||
SBC cash settlement | 8 | (69.0) | (49.8) | |||||||||||
Net cash used in financing activities |
(130.0) | (67.9) | ||||||||||||
Net decrease in cash and cash equivalents | (62.3) | (55.8) | ||||||||||||
Cash and cash equivalents, beginning of year |
370.4 | 374.5 | ||||||||||||
Cash and cash equivalents, end of year |
$ | 308.1 | $ | 318.7 | ||||||||||
Supplemental disclosure information: | ||||||||||||||
Interest paid | $ | 14.7 | $ | 19.7 | ||||||||||
Net income taxes paid |
$ | 18.9 | $ | 10.8 | ||||||||||
Non-cash investing activity: | ||||||||||||||
Unpaid purchases of property, plant and equipment at end of period | $ | 37.2 | $ | 16.5 |
6 |
more... |
7 |
more... |
8 |
more... |
Revenue by segment: | Three months ended March 31 | ||||||||||||||||
2024 | 2023 | ||||||||||||||||
% of total | % of total | ||||||||||||||||
ATS | $ | 767.9 | 35% | $ | 792.2 | 43% | |||||||||||
CCS | 1,441.0 | 65% | 1,045.6 | 57% | |||||||||||||
Communications end market revenue as a % of total revenue |
34 | % | 36 | % | |||||||||||||
Enterprise end market revenue as a % of total revenue |
31 | % | 21 | % | |||||||||||||
Total | $ | 2,208.9 | $ | 1,837.8 |
Segment income, segment margin, and reconciliation of segment income to earnings before income taxes: | Three months ended March 31 | |||||||||||||||||||
Note | 2024 | 2023 | ||||||||||||||||||
Segment Margin | Segment Margin | |||||||||||||||||||
ATS segment income and margin | $ | 31.9 | 4.2 | % | $ | 33.7 | 4.3 | % | ||||||||||||
CCS segment income and margin | 98.7 | 6.8 | % | 58.6 | 5.6 | % | ||||||||||||||
Total segment income | 130.6 | 92.3 | ||||||||||||||||||
Reconciling items: | ||||||||||||||||||||
Finance costs | 7 | 14.0 | 21.9 | |||||||||||||||||
Miscellaneous expense(1) |
11 | 6.6 | 0.8 | |||||||||||||||||
FCC Transitional ADJ(2): losses (gains) |
(0.5) | 0.6 | ||||||||||||||||||
Employee stock-based compensation (SBC) expense | 22.7 | 22.0 | ||||||||||||||||||
Total return swap (TRS) fair value adjustments (FVA): (gains) |
(31.5) | — | ||||||||||||||||||
Amortization of intangible assets (excluding computer software) | 9.3 | 9.2 | ||||||||||||||||||
Restructuring and other charges, net of recoveries | 10 | 4.8 | 4.6 | |||||||||||||||||
Earnings before income taxes | $ | 105.2 | $ | 33.2 |
9 |
more... |
March 31 2024 |
December 31 2023 |
||||||||||
Raw materials |
$ | 1,696.7 | $ | 1,883.7 | |||||||
Work in progress |
110.8 | 93.6 | |||||||||
Finished goods |
144.1 | 127.0 | |||||||||
$ | 1,951.6 | $ | 2,104.3 |
10 |
more... |
Three months ended March 31 | |||||||||||
2024 | 2023 | ||||||||||
Finance lease expense: | |||||||||||
Amortization of right-of-use (ROU) assets (i) |
$ | 1.8 | $ | 1.8 | |||||||
Interest on lease obligations (ii) |
0.9 | 1.0 | |||||||||
Operating lease expense (i) |
9.7 | 8.5 | |||||||||
Short-term lease expense and variable lease expense (i) |
0.4 | 0.3 | |||||||||
Total | $ | 12.8 | $ | 11.6 |
March 31 2024 |
December 31 2023 |
||||||||||
ROU assets: |
|||||||||||
Operating lease ROU assets | $ | 136.2 | $ | 107.8 | |||||||
Finance lease ROU assets (included in property, plant & equipment) |
59.9 | 62.2 | |||||||||
Total ROU assets | $ | 196.1 | $ | 170.0 | |||||||
Current portion of lease obligations: |
|||||||||||
Operating lease liability (included in accrued and other current liabilities) | $ | 27.7 | $ | 25.1 | |||||||
Finance lease liability (included in current portion of borrowings under credit facility and finance lease obligations) | 9.6 | 9.6 | |||||||||
Long-term portion of lease obligations: |
|||||||||||
Operating lease liability (included in long-term portion of provisions and other non-current liabilities) | 109.2 | 83.4 | |||||||||
Finance lease liability (included in long-term portion of borrowings under credit facility and finance lease obligations) | 56.1 | 58.4 | |||||||||
Total lease obligations | $ | 202.6 | $ | 176.5 |
11 |
more... |
Revolver | Term loans | ||||||||||||||||
Outstanding balances as of December 31, 2022 | $ | — | $ | 627.2 | |||||||||||||
Amount borrowed in Q1 2023 |
281.0 | — | |||||||||||||||
Amount repaid in Q1 2023 | (281.0) | (4.5625) | (1) |
||||||||||||||
Amount borrowed in Q2 2023 |
200.0 | — | |||||||||||||||
Amount repaid in Q2 2023 | (200.0) | (4.5625) | (1) |
||||||||||||||
Amount borrowed in Q3 2023 |
140.0 | — | |||||||||||||||
Amount repaid in Q3 2023 | (140.0) | (4.5625) | (1) |
||||||||||||||
Amount borrowed in Q4 2023 |
270.0 | — | |||||||||||||||
Amount repaid in Q4 2023 | (270.0) | (4.5625) | (1) |
||||||||||||||
Outstanding balances as of December 31, 2023 | $ | — | $ | 608.9 | |||||||||||||
Amount borrowed in Q1 2024 | 285.0 | — | |||||||||||||||
Amount repaid in Q1 2024 | (257.0) | (4.5625) | (1) |
||||||||||||||
Outstanding balances as of March 31, 2024 | $ | 28.0 | $ | 604.3 |
12 |
more... |
Outstanding borrowings | Notional amounts under interest rate swaps (note 14) |
||||||||||||||||||||||
March 31 2024 |
December 31 2023 |
March 31 2024 |
December 31 2023 |
||||||||||||||||||||
Borrowings under the Revolver | $ | 28.0 | $ | — | $ | — | $ | — | |||||||||||||||
Borrowings under the Term Loans: |
|||||||||||||||||||||||
Initial Term Loan | $ | 280.4 | $ | 280.4 | $ | 100.0 | $ | 100.0 | |||||||||||||||
Incremental Term Loan | 323.9 | 328.5 | 230.0 | 230.0 | |||||||||||||||||||
Total | $ | 604.3 | $ | 608.9 | $ | 330.0 | $ | 330.0 | |||||||||||||||
Total borrowings under Credit Facility | $ | 632.3 | $ | 608.9 | |||||||||||||||||||
Unamortized debt issuance costs related to the Term Loans | (1.4) | (1.6) | |||||||||||||||||||||
Finance lease obligations (see note 6) |
65.7 | 68.0 | |||||||||||||||||||||
$ | 696.6 | $ | 675.3 | ||||||||||||||||||||
Total Credit Facility and finance lease obligations: | |||||||||||||||||||||||
Current portion | $ | 27.0 | $ | 27.0 | |||||||||||||||||||
Long-term portion | 669.6 | 648.3 | |||||||||||||||||||||
$ | 696.6 | $ | 675.3 |
March 31 2024 |
December 31 2023 |
|||||||||||||
Outstanding L/Cs under the Revolver | $ | 10.5 | $ | 10.5 | ||||||||||
Bank guarantees and surety bonds outside the Revolver | 21.2 | 16.5 | ||||||||||||
Total | $ | 31.7 | $ | 27.0 | ||||||||||
Available uncommitted bank overdraft facilities | $ | 198.5 | $ | 198.5 | ||||||||||
Amounts outstanding under available uncommitted bank overdraft facilities | $ | — | $ | — |
13 |
more... |
Number of shares (in millions) | Subordinate voting shares (SVS) |
Multiple voting shares (MVS) |
|||||||||
Issued and outstanding at December 31, 2022 |
103.0 | 18.6 | |||||||||
Issued from treasury (1) |
— | — | |||||||||
Cancelled under normal course issuer bids (NCIB) |
(0.9) | — | |||||||||
Issued and outstanding at March 31, 2023 |
102.1 | 18.6 | |||||||||
Issued and outstanding at December 31, 2023 (2) |
119.0 | — | |||||||||
Issued from treasury (1) |
0.3 | — | |||||||||
Cancelled under NCIB | (0.5) | — | |||||||||
Issued and outstanding at March 31, 2024 |
118.8 | — |
14 |
more... |
Three months ended March 31 | |||||||||||
2024 | 2023 | ||||||||||
Aggregate cost(1) of SVS repurchased for cancellation(2) |
$ | 16.5 | $ | 10.6 | |||||||
Number of SVS repurchased for cancellation (in millions)(3) |
0.5 | 0.8 | |||||||||
Weighted average price per share for repurchases | $ | 35.96 | $ | 13.12 | |||||||
Aggregate cost(1) of SVS repurchased for delivery under SBC plans |
$ | 101.6 | $ | — | |||||||
Number of SVS repurchased for delivery under SBC plans (in millions)(4) |
2.8 | — |
Three months ended March 31 | |||||||||||
2024 | 2023 | ||||||||||
RSUs Granted: | |||||||||||
Number of awards (in millions) | 0.7 | 1.8 | |||||||||
Weighted average grant date fair value per unit | $ | 36.37 | $ | 12.75 | |||||||
PSUs Granted: | |||||||||||
Number of awards (in millions, representing 100% of target) | 0.5 | 1.3 | |||||||||
Weighted average grant date fair value per unit | $ | 43.34 | $ | 15.01 | |||||||
DSUs Granted: | |||||||||||
Number of awards (in millions) | 0.01 | 0.03 | |||||||||
Weighted average grant date fair value per unit | $ | 43.75 | $ | 12.90 | |||||||
15 |
more... |
Three months ended March 31 | |||||||||||
2024 | 2023 | ||||||||||
Employee SBC expense in cost of sales | $ | 8.9 | $ | 8.5 | |||||||
Employee SBC expense in SG&A | 13.8 | 13.5 | |||||||||
Total employee SBC expense | $ | 22.7 | $ | 22.0 | |||||||
TRS FVAs (gains) losses in cost of sales |
$ | (12.8) | $ | — | |||||||
TRS FVAs (gains) losses in SG&A |
(18.7) | — | |||||||||
TRS FVAs losses in miscellaneous expense (income) |
$ | — | $ | 0.2 | |||||||
Total TRS FVAs (gains) losses |
$ | (31.5) | $ | 0.2 | |||||||
Combined effect of employee SBC expense and TRS FVAs |
$ | (8.8) | $ | 22.2 | |||||||
Director SBC expense in SG&A(1) |
$ | 0.6 | $ | 0.6 | |||||||
16 |
more... |
Three months ended March 31 | |||||||||||
2024 | 2023 | ||||||||||
Translation adjustments: | |||||||||||
Opening balance of foreign currency translation account | $ | (28.1) | $ | (24.7) | |||||||
Foreign currency translation adjustments |
(3.3) | (1.5) | |||||||||
Closing balance of foreign currency translation account | $ | (31.4) | $ | (26.2) | |||||||
Foreign exchange derivatives (ii): |
|||||||||||
Opening balance of unrealized net gain (loss) on currency forward cash flow hedges |
$ | — | $ | — | |||||||
Net loss on currency forward cash flow hedges(i) |
(9.6) | — | |||||||||
Reclassification of net loss (gain) on currency forward cash flow hedges to operations(i) |
5.9 | — | |||||||||
Closing balance of unrealized net loss on currency forward cash flow hedges(i) |
$ | (3.7) | $ | — | |||||||
Interest rate swap derivatives (ii): |
|||||||||||
Opening balance of unrealized net gain (loss) on interest rate swap cash flow hedges |
$ | — | $ | — | |||||||
Net gain on interest rate swap cash flow hedges(i) |
4.2 | — | |||||||||
Reclassification of net loss (gain) on interest rate swap cash flow hedges to operations(i) |
(0.5) | — | |||||||||
Closing balance of unrealized net gain on interest rate swap cash flow hedges(i) |
$ | 3.7 | $ | — | |||||||
Employment benefit: |
|||||||||||
Opening balance of pension and non-pension post-employment benefit account(i) |
$ | 27.9 | $ | 36.8 | |||||||
Amortization of net (gain) on pension and non-pension post-employment benefit plans(i) |
(0.5) | (0.9) | |||||||||
Closing balance of pension and non-pension post-employment benefit account(i) |
$ | 27.4 | $ | 35.9 | |||||||
Accumulated other comprehensive income (loss) |
$ | (4.0) | $ | 9.7 |
Three months ended March 31 | |||||||||||
2024 | 2023 | ||||||||||
Restructuring charges (a) |
$ | 5.1 | $ | 4.3 | |||||||
Acquisition Costs (b) | 1.0 | 0.3 | |||||||||
Other recoveries (c) |
(1.3) | — | |||||||||
$ | 4.8 | $ | 4.6 |
17 |
more... |
Three months ended March 31 | ||||||||||||||
Note | 2024 | 2023 | ||||||||||||
Components of net periodic benefit cost other than the service cost related to pension and post-employment benefit plans |
12 | $ | 0.3 | $ | (0.4) | |||||||||
Loss (gain) recognized on derivative instruments: |
14 | |||||||||||||
Interest rate swaps | 2.7 | 2.0 | ||||||||||||
Foreign exchange forwards | 3.6 | (1.0) | ||||||||||||
TRS FVAs(1) |
— | 0.2 | ||||||||||||
$ | 6.6 | $ | 0.8 |
Pension Benefits | Other Benefits | ||||||||||||||||||||||
Three months ended March 31 |
Three months ended March 31 |
||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Service cost | $ | 1.1 | $ | 0.7 | $ | 0.9 | $ | 0.8 | |||||||||||||||
Interest cost | 2.4 | 2.5 | 0.7 | 0.4 | |||||||||||||||||||
Expected return on plan assets |
(2.3) | (2.4) | — | — | |||||||||||||||||||
Amortization of net gain |
— | (0.1) | (0.5) | (0.8) | |||||||||||||||||||
Net periodic benefit cost |
$ | 1.2 | $ | 0.7 | $ | 1.1 | $ | 0.4 |
18 |
more... |
19 |
more... |
20 |
more... |
Asset Derivatives | Liability Derivatives | ||||||||||||||||||||||||||||||||||
Fair Value | Fair Value | ||||||||||||||||||||||||||||||||||
Balance sheet classification | March 31, 2024 | December 31, 2023 | Balance sheet classification | March 31, 2024 | December 31, 2023 | ||||||||||||||||||||||||||||||
Foreign currency contracts | Other current assets | $ | 2.3 | $ | 15.8 | Other current liabilities | $ | 7.0 | $ | 9.3 | |||||||||||||||||||||||||
TRS | Other current assets | $ | 39.8 | $ | 40.6 | Other current liabilities | $ | — | $ | — | |||||||||||||||||||||||||
Interest rate swaps | Other current assets | $ | — | $ | 2.2 | Other current liabilities | $ | — | $ | — | |||||||||||||||||||||||||
Interest rate swaps | Other non-current assets | $ | — | $ | 11.0 | Other non-current liabilities | $ | — | $ | — |
21 |
more... |
Location of Loss (Gain) Recognized |
Amount of Loss (Gain) Recognized in Income |
||||||||||||||||||||||
Three months ended March 31, 2024 | Three months ended March 31, 2023 | ||||||||||||||||||||||
Foreign currency contracts | |||||||||||||||||||||||
Cost of sales | $ | 0.1 | $ | — | |||||||||||||||||||
SG&A | $ | 4.5 | $ | — | |||||||||||||||||||
Miscellaneous expense (income) | $ | — | $ | (1.0) | |||||||||||||||||||
TRS | |||||||||||||||||||||||
Cost of sales | $ | (12.8) | $ | — | |||||||||||||||||||
SG&A | $ | (18.7) | $ | — | |||||||||||||||||||
Miscellaneous expense (income) | $ | — | $ | 0.2 | |||||||||||||||||||
Interest rate swaps | |||||||||||||||||||||||
Finance costs |
$ | — | $ | — | |||||||||||||||||||
Miscellaneous expense (income) | $ | — | $ | 2.0 |
Asset Derivatives | Liability Derivatives | ||||||||||||||||||||||
Balance sheet classification | Fair Value at March 31, 2024 (3) |
Balance sheet classification | Fair Value at March 31, 2024 (3) |
||||||||||||||||||||
Foreign currency contracts (1) |
Other current assets | $ | 4.8 | Other current liabilities | $ | 7.6 | |||||||||||||||||
Interest rate swaps (2) |
Other current assets | $ | 1.2 | Other current liabilities | $ | — | |||||||||||||||||
Interest rate swaps (2) |
Other non-current assets | $ | 13.0 | Other non-current liabilities | $ | — |
Loss (gain) reclassified from AOCI into income for Q1 2024 (1) |
Foreign currency contracts | Interest rate swaps | |||||||||
Cost of sales | $ | 2.5 | $ | — | |||||||
SG&A | $ | 0.3 | $ | — | |||||||
Finance costs | $ | — | $ | (3.1) | |||||||
Miscellaneous expense (income) |
$ | 3.6 | $ | 2.7 |
22 | more... |
Three months ended March 31 | |||||||||||
(in millions) | 2024 | 2023 | |||||||||
Basic weighted average number of shares outstanding | 119.0 | 121.5 | |||||||||
Dilutive effect of outstanding awards under SBC plans |
0.3 | 0.1 | |||||||||
Diluted weighted average number of shares outstanding | 119.3 | 121.6 |
Three months ended March 31 | |||||||||||||||||
2024 | 2023 | % Increase (Decrease) | |||||||||||||||
Revenue | $ | 2,208.9 | $ | 1,837.8 | 20 | % | |||||||||||
Gross profit | 222.1 | 157.3 | 41 | % | |||||||||||||
Selling, general and administrative expenses (SG&A) | 64.8 | 74.7 | (13) | % | |||||||||||||
Restructuring and other charges, net of recoveries |
4.8 | 4.6 | 4 | % | |||||||||||||
Net earnings | 91.8 | 20.6 | 346 | % | |||||||||||||
Diluted earnings per share | $ | 0.77 | $ | 0.17 | 353 | % |
Three months ended March 31 | |||||||||||
Segment revenue* as a percentage of total revenue: |
2024 | 2023 | |||||||||
ATS revenue (% of total revenue) | 35% | 43% | |||||||||
CCS revenue (% of total revenue) | 65% | 57% |
Three months ended March 31 | |||||||||||||||||
2024 | 2023 | ||||||||||||||||
Segment income and segment margin*: | Segment Margin | Segment Margin | |||||||||||||||
ATS segment | $ | 31.9 | 4.2 | % | $ | 33.7 | 4.3 | % | |||||||||
CCS segment | 98.7 | 6.8 | % | 58.6 | 5.6 | % |
March 31 2024 |
December 31 2023 |
||||||||||
Cash and cash equivalents | $ | 308.1 | $ | 370.4 | |||||||
Total assets | 5,711.5 | 5,890.5 | |||||||||
Borrowings under term loans(1) |
604.3 | 608.9 | |||||||||
Borrowings under revolving credit facility(2) |
28.0 | — | |||||||||
Three months ended March 31 | |||||||||||
2024 | 2023 | ||||||||||
Cash provided by operating activities | $ | 108.1 | $ | 45.2 | |||||||
SVS repurchase activities: | |||||||||||
Aggregate cost(1) of SVS repurchased for cancellation(2) |
$ | 16.5 | $ | 10.6 | |||||||
Number of SVS repurchased for cancellation (in millions)(3) |
0.5 | 0.8 | |||||||||
Weighted average price per share for repurchases | $ | 35.96 | $ | 13.12 | |||||||
Aggregate cost(1) of SVS repurchased for delivery under SBC plans |
$ | 101.6 | $ | — | |||||||
Number of SVS repurchased for delivery under SBC plans (in millions)(4) |
2.8 | — |
1Q24 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | ||||||||||||||||||||||||||||
Days in accounts receivable (A/R) | 75 | 72 | 65 | 60 | 66 | |||||||||||||||||||||||||||
Days in inventory | 93 | 104 | 113 | 123 | 129 | |||||||||||||||||||||||||||
Days in accounts payable (A/P) | (62) | (62) | (64) | (68) | (75) | |||||||||||||||||||||||||||
Days in cash deposits* | (38) | (42) | (42) | (42) | (44) | |||||||||||||||||||||||||||
Cash cycle days | 68 | 72 | 72 | 73 | 76 | |||||||||||||||||||||||||||
Inventory turns | 3.9x | 3.5x | 3.2x | 3.0x | 2.8x |
(in millions) | 2024 | 2023 | ||||||||||||||||||||||||
March 31 |
December 31 |
September 30 |
June
30
|
March
31
|
||||||||||||||||||||||
A/R Sales | $ | 11.6 | $ | — | $ | 66.5 | $ | 253.5 | $ | 282.6 | ||||||||||||||||
Supplier Financing Programs (SFPs)* | 65.2 | 18.6 | 92.5 | 112.4 | 128.2 | |||||||||||||||||||||
Total | $ | 76.8 | $ | 18.6 | $ | 159.0 | $ | 365.9 | $ | 410.8 | ||||||||||||||||
Customer cash deposits for inventory | $ | 719.4 | $ | 904.8 | $ | 874.8 | $ | 809.7 | $ | 810.8 |
Three months ended March 31 | |||||||||||
2024 | 2023 | ||||||||||
Revenue | 100.0 | % | 100.0 | % | |||||||
Cost of sales | 89.9 | 91.4 | |||||||||
Gross profit | 10.1 | 8.6 | |||||||||
SG&A | 2.9 | 4.1 | |||||||||
R&D costs | 0.7 | 0.7 | |||||||||
Amortization of intangible assets | 0.5 | 0.5 | |||||||||
Restructuring and other charges, net of recoveries | 0.3 | 0.3 | |||||||||
Earnings from operations | 5.7 | 3.0 | |||||||||
Finance Costs | 0.6 | 1.2 | |||||||||
Miscellaneous Expense (Income) | 0.3 | — | |||||||||
Earnings before income taxes | 4.8 | 1.8 | |||||||||
Income tax expense | 0.6 | 0.7 | |||||||||
Net earnings for the period | 4.2 | % | 1.1 | % |
Three months ended March 31 | |||||||||||||||||
2024 | 2023 | ||||||||||||||||
% of total | % of total | ||||||||||||||||
ATS segment revenue | $ | 767.9 | 35 | % | $ | 792.2 | 43 | % | |||||||||
CCS segment revenue | |||||||||||||||||
Communications | $ | 764.2 | 34 | % | $ | 653.1 | 36 | % | |||||||||
Enterprise | 676.8 | 31 | % | 392.5 | 21 | % | |||||||||||
$ | 1,441.0 | 65 | % | $ | 1,045.6 | 57 | % | ||||||||||
Total revenue | $ | 2,208.9 | $ | 1,837.8 |
Three months ended March 31 | |||||||||||
2024 | 2023 | ||||||||||
Gross profit (in millions) | $ | 222.1 | $ | 157.3 | |||||||
Gross margin | 10.1 | % | 8.6 | % |
Three months ended March 31 | |||||||||||||||||
2024 | 2023 | ||||||||||||||||
Segment income and segment margin: | Segment Margin | Segment Margin | |||||||||||||||
ATS segment | $ | 31.9 | 4.2 | % | $ | 33.7 | 4.3 | % | |||||||||
CCS segment | 98.7 | 6.8 | % | 58.6 | 5.6 | % |
Three months ended March 31 | |||||||||||
2024 | 2023 | ||||||||||
Employee SBC expense in cost of sales | $ | 8.9 | $ | 8.5 | |||||||
Employee SBC expense in SG&A | 13.8 | 13.5 | |||||||||
Total employee SBC expense | $ | 22.7 | $ | 22.0 | |||||||
TRS FVAs: losses (gains) in cost of sales |
$ | (12.8) | $ | — | |||||||
TRS FVAs: losses (gains) in SG&A |
(18.7) | — | |||||||||
TRS FVAs: losses (gains) in Miscellaneous Expense (Income) |
— | 0.2 | |||||||||
Total TRS FVAs: losses (gains) |
$ | (31.5) | $ | 0.2 | |||||||
Combined effect of employee SBC expense and TRS FVAs |
$ | (8.8) | $ | 22.2 | |||||||
Director SBC expense in SG&A(1) |
$ | 0.6 | $ | 0.6 |
Three months ended March 31 | ||||||||
2024 | 2023 | |||||||
Restructuring charges |
$ | 5.1 | $ | 4.3 | ||||
Acquisition Costs | 1.0 | 0.3 | ||||||
Other recoveries |
(1.3) | — | ||||||
$ | 4.8 | $ | 4.6 |
March 31 | December 31 | ||||||||||
2024 | 2023 | ||||||||||
Cash and cash equivalents | $ | 308.1 | $ | 370.4 | |||||||
Borrowings under credit facility* |
632.3 | 608.9 |
Three months ended March 31 | |||||||||||
2024 | 2023 | ||||||||||
Cash provided by operating activities | $ | 108.1 | $ | 45.2 | |||||||
Cash used in investing activities | (40.4) | (33.1) | |||||||||
Cash used in financing activities |
(130.0) | (67.9) | |||||||||
Changes in non-cash working capital items (included in operating activities above): |
|||||||||||
A/R |
$ | (16.8) | $ | 133.5 | |||||||
Inventories | 152.7 | (50.6) | |||||||||
Other current assets | (10.1) | 8.5 | |||||||||
A/P, accrued and other current liabilities, provisions and income taxes payable | (139.3) | (121.4) | |||||||||
Working capital changes | $ | (13.5) | $ | (30.0) |
(in millions) | Three months ended March 31 | ||||||||||
2024 | 2023 | ||||||||||
GAAP cash provided by operations | $ | 108.1 | $ | 45.2 | |||||||
Purchase of property, plant and equipment, net of sales proceeds | (40.4) | (33.1) | |||||||||
Non-GAAP free cash flow |
$ | 67.7 | $ | 12.1 |
(in millions) | Revolver | Term loans |
||||||||||||
Outstanding balances as of December 31, 2022 | $ | — | $ | 627.2 | ||||||||||
Amounts borrowed in Q1 2023 |
281.0 | — | ||||||||||||
Amount repaid in Q1 2023 |
(281.0) | (4.5625) | (1) | |||||||||||
Amounts borrowed in Q2 2023 |
200.0 | — | ||||||||||||
Amount repaid in Q2 2023 |
(200.0) | (4.5625) | (1) | |||||||||||
Amounts borrowed in Q3 2023 |
140.0 | — | ||||||||||||
Amount repaid in Q3 2023 |
(140.0) | (4.5625) | (1) | |||||||||||
Amounts borrowed in Q4 2023 |
270.0 | — | ||||||||||||
Amount repaid in Q4 2023 |
(270.0) | (4.5625) | (1) | |||||||||||
Outstanding balances as of December 31, 2023 | $ | — | $ | 608.9 | ||||||||||
Amounts borrowed in Q1 2024 | 285.0 | — | ||||||||||||
Amount repaid in Q1 2024 | (257.0) | (4.5625) | (1) | |||||||||||
Outstanding balances as of March 31, 2024 | $ | 28.0 | $ | 604.3 | ||||||||||
Three months ended March 31 | |||||||||||||||||
2024 | 2023 | ||||||||||||||||
% of revenue | % of revenue | ||||||||||||||||
GAAP revenue | $ | 2,208.9 | $ | 1,837.8 | |||||||||||||
GAAP gross profit | $ | 222.1 | 10.1 | % | $ | 157.3 | 8.6 | % | |||||||||
Employee SBC expense | 8.9 | 8.5 | |||||||||||||||
TRS FVAs: (gains) | (12.8) | — | |||||||||||||||
FCC Transitional ADJ | — | 3.8 | |||||||||||||||
Adjusted gross profit (non-GAAP) | $ | 218.2 | 9.9 | % | $ | 169.6 | 9.2 | % | |||||||||
GAAP SG&A | $ | 64.8 | 2.9 | % | $ | 74.7 | 4.1 | % | |||||||||
Employee SBC expense | (13.8) | (13.5) | |||||||||||||||
TRS FVAs: (gains) | 18.7 | — | |||||||||||||||
FCC Transitional ADJ | 0.5 | 3.2 | |||||||||||||||
Adjusted SG&A (non-GAAP) | $ | 70.2 | 3.2 | % | $ | 64.4 | 3.5 | % | |||||||||
GAAP earnings from operations | $ | 125.8 | 5.7 | % | $ | 55.9 | 3.0 | % | |||||||||
Employee SBC expense | 22.7 | 22.0 | |||||||||||||||
TRS FVAs: (gains) | (31.5) | — | |||||||||||||||
FCC Transitional ADJ | (0.5) | 0.6 | |||||||||||||||
Amortization of intangible assets (excluding computer software) | 9.3 | 9.2 | |||||||||||||||
Restructuring and other charges, net of recoveries | 4.8 | 4.6 | |||||||||||||||
Adjusted operating earnings (adjusted EBIAT) (non-GAAP) | $ | 130.6 | 5.9 | % | $ | 92.3 | 5.0 | % | |||||||||
GAAP net earnings | $ | 91.8 | 4.2 | % | $ | 20.6 | 1.1 | % | |||||||||
Employee SBC expense | 22.7 | 22.0 | |||||||||||||||
TRS FVAs: (gains) | (31.5) | — | |||||||||||||||
FCC Transitional ADJ | (0.5) | 0.6 | |||||||||||||||
Amortization of intangible assets (excluding computer software) | 9.3 | 9.2 | |||||||||||||||
Restructuring and other charges, net of recoveries | 4.8 | 4.6 | |||||||||||||||
Miscellaneous Expense (Income) | 6.6 | 0.8 | |||||||||||||||
IRS Transitional ADJ |
— | 1.6 | |||||||||||||||
Adjustments for taxes(1) |
(4.4) | (4.2) | |||||||||||||||
Adjusted net earnings (non-GAAP) | $ | 98.8 | 4.5 | % | $ | 55.2 | 3.0 | % | |||||||||
Diluted EPS | |||||||||||||||||
Weighted average # of shares (in millions) | 119.3 | 121.6 | |||||||||||||||
GAAP earnings per share | $ | 0.77 | $ | 0.17 | |||||||||||||
Adjusted earnings per share (non-GAAP) | $ | 0.83 | $ | 0.45 | |||||||||||||
# of shares outstanding at period end (in millions) | 118.8 | 120.7 | |||||||||||||||
GAAP cash provided by operations | $ | 108.1 | $ | 45.2 | |||||||||||||
Purchase of property, plant and equipment, net of sales proceeds | (40.4) | (33.1) | |||||||||||||||
Free cash flow (non-GAAP) | $ | 67.7 | $ | 12.1 | |||||||||||||
GAAP ROIC % | 22.9 | % | 10.6 | % | |||||||||||||
Non-GAAP adjusted ROIC % | 23.8 | % | 17.6 | % |
Three months ended | ||||||||
March 31 | ||||||||
2024 | 2023 | |||||||
GAAP tax expense | $ | 13.4 | $ | 12.6 | ||||
Tax costs (benefits) of the following items excluded from GAAP tax expense: | ||||||||
Employee SBC expense and TRS FVAs |
3.6 | 2.3 | ||||||
Amortization of intangible assets (excluding computer software) | 0.8 | 0.8 | ||||||
Restructuring and other charges, net of recoveries | 0.3 | 0.4 | ||||||
Miscellaneous Expense (Income) |
(0.3) | 0.7 | ||||||
Adjusted tax expense (non-GAAP) | $ | 17.8 | $ | 16.8 | ||||
GAAP tax expense | $ | 13.4 | $ | 12.6 | ||||
Earnings from operations | $ | 125.8 | $ | 55.9 | ||||
Finance Costs | (14.0) | (21.9) | ||||||
Miscellaneous Expense | (6.6) | (0.8) | ||||||
$ | 105.2 | $ | 33.2 | |||||
GAAP effective tax rate | 13 | % | 38 | % | ||||
Adjusted tax expense (non-GAAP) | $ | 17.8 | $ | 16.8 | ||||
Adjusted operating earnings (non-GAAP) | $ | 130.6 | $ | 92.3 | ||||
Finance Costs | (14.0) | (21.9) | ||||||
IRS Transitional ADJ | — | 1.6 | ||||||
$ | 116.6 | $ | 72.0 | |||||
Adjusted effective tax rate (non-GAAP) | 15 | % | 23 | % |
Three months ended | |||||||||||||||||
March 31 | |||||||||||||||||
2024 | 2023 | ||||||||||||||||
GAAP earnings from operations | $ | 125.8 | $ | 55.9 | |||||||||||||
Multiplier to annualize earnings | 4 | 4 | |||||||||||||||
Annualized GAAP earnings from operations | $ | 503.2 | $ | 223.6 | |||||||||||||
Average net invested capital for the period* |
$ | 2,198.2 | $ | 2,103.4 | |||||||||||||
GAAP ROIC % |
22.9 | % | 10.6 | % | |||||||||||||
Three months ended | |||||||||||||||||
March 31 | |||||||||||||||||
2024 | 2023 | ||||||||||||||||
Adjusted operating earnings (adjusted EBIAT) (non-GAAP) |
$ | 130.6 | $ | 92.3 | |||||||||||||
Multiplier to annualize earnings | 4 | 4 | |||||||||||||||
Annualized adjusted EBIAT (non-GAAP) |
$ | 522.4 | $ | 369.2 | |||||||||||||
Average net invested capital for the period* |
$ | 2,198.2 | $ | 2,103.4 | |||||||||||||
Adjusted ROIC % (non-GAAP) |
23.8 | % | 17.6 | % | |||||||||||||
March 31 2024 | December 31 2023 | ||||||||||||||||
Net invested capital consists of: | |||||||||||||||||
Total assets | $ | 5,711.5 | $ | 5,890.5 | |||||||||||||
Less: cash | 308.1 | 370.4 | |||||||||||||||
Less: ROU assets | 196.1 | 170.0 | |||||||||||||||
Less: accounts payable, accrued and other current liabilities, provisions and income taxes payable | 2,992.6 | 3,168.4 | |||||||||||||||
Net invested capital at period end* |
$ | 2,214.7 | $ | 2,181.7 | |||||||||||||
March 31 2023 | December 31 2022 | ||||||||||||||||
Net invested capital consists of: | |||||||||||||||||
Total assets | $ | 5,464.2 | $ | 5,625.5 | |||||||||||||
Less: cash | 318.7 | 374.5 | |||||||||||||||
Less: ROU assets | 150.6 | 157.1 | |||||||||||||||
Less: accounts payable, accrued and other current liabilities, provisions and income taxes payable | 2,877.0 | 3,005.0 | |||||||||||||||
Net invested capital at period end* |
$ | 2,117.9 | $ | 2,088.9 |
1 |
more... |
Note | June 30 2024 |
December 31 2023 |
||||||||||||
Assets | ||||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents | $ | 434.0 | $ | 370.4 | ||||||||||
Accounts receivable, net | 5 | 1,896.0 | 1,795.7 | |||||||||||
Inventories | 6 | 1,843.9 | 2,104.3 | |||||||||||
Income taxes receivable | 12.6 | 11.9 | ||||||||||||
Other current assets | 15 | 236.3 | 228.3 | |||||||||||
Total current assets | 4,422.8 | 4,510.6 | ||||||||||||
Property, plant and equipment, net | 524.0 | 524.0 | ||||||||||||
Operating lease right-of-use assets | 7 | 138.9 | 107.8 | |||||||||||
Goodwill | 4 | 340.9 | 321.7 | |||||||||||
Intangible assets | 4 | 330.3 | 318.3 | |||||||||||
Deferred income taxes | 65.0 | 57.0 | ||||||||||||
Other non-current assets |
15 | 50.9 | 51.1 | |||||||||||
Total assets |
$ | 5,872.8 | $ | 5,890.5 | ||||||||||
Liabilities and Equity | ||||||||||||||
Current liabilities: | ||||||||||||||
Current portion of borrowings under credit facility and finance lease obligations | 8 | $ | 26.6 | $ | 27.0 | |||||||||
Accounts payable | 1,365.6 | 1,298.2 | ||||||||||||
Accrued and other current liabilities | 1,507.5 | 1,810.6 | ||||||||||||
Income taxes payable | 82.9 | 64.3 | ||||||||||||
Current portion of provisions | 18.4 | 20.4 | ||||||||||||
Total current liabilities | 3,001.0 | 3,220.5 | ||||||||||||
Long-term portion of borrowings under credit facility and finance lease obligations | 8 | 783.6 | 648.3 | |||||||||||
Pension and non-pension post-employment benefit obligations | 13 | 81.5 | 83.9 | |||||||||||
Long-term portion of provisions and other non-current liabilities | 7 | 167.2 | 124.6 | |||||||||||
Deferred income taxes | 40.9 | 42.2 | ||||||||||||
Total liabilities | 4,074.2 | 4,119.5 | ||||||||||||
Commitments and contingencies | 17 | |||||||||||||
Equity: | ||||||||||||||
Capital stock | 9 | 1,668.5 | 1,672.5 | |||||||||||
Treasury stock | 9 | (92.5) | (80.1) | |||||||||||
Additional paid-in capital | 899.5 | 1,030.6 | ||||||||||||
Accumulated deficit | (665.0) | (851.8) | ||||||||||||
Accumulated other comprehensive loss |
10 | (11.9) | (0.2) | |||||||||||
Total equity |
1,798.6 | 1,771.0 | ||||||||||||
Total liabilities and equity |
$ | 5,872.8 | $ | 5,890.5 |
2 |
more... |
Three months ended | Six months ended | |||||||||||||||||||||||||
June 30 | June 30 | |||||||||||||||||||||||||
Note | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Revenue | 3 | $ | 2,391.9 | $ | 1,939.4 | $ | 4,600.8 | $ | 3,777.2 | |||||||||||||||||
Cost of sales | 6 | 2,138.1 | 1,758.1 | 4,124.9 | 3,438.6 | |||||||||||||||||||||
Gross profit | 253.8 | 181.3 | 475.9 | 338.6 | ||||||||||||||||||||||
Selling, general and administrative expenses | 79.3 | 70.7 | 144.1 | 145.4 | ||||||||||||||||||||||
Research and development | 19.4 | 14.3 | 35.9 | 26.4 | ||||||||||||||||||||||
Amortization of intangible assets | 10.7 | 9.9 | 20.9 | 19.9 | ||||||||||||||||||||||
Restructuring and other charges, net of recoveries | 11 | 11.5 | 3.5 | 16.3 | 8.1 | |||||||||||||||||||||
Earnings from operations | 132.9 | 82.9 | 258.7 | 138.8 | ||||||||||||||||||||||
Finance costs | 15.0 | 22.6 | 29.0 | 44.5 | ||||||||||||||||||||||
Miscellaneous expense (income) | 12 | 4.4 | (5.2) | 11.0 | (4.4) | |||||||||||||||||||||
Earnings before income taxes | 113.5 | 65.5 | 218.7 | 98.7 | ||||||||||||||||||||||
Income tax expense (recovery) | 14 | |||||||||||||||||||||||||
Current | 38.6 | 12.0 | 49.3 | 31.0 | ||||||||||||||||||||||
Deferred | (20.1) | (3.6) | (17.4) | (10.0) | ||||||||||||||||||||||
18.5 | 8.4 | 31.9 | 21.0 | |||||||||||||||||||||||
Net earnings | $ | 95.0 | $ | 57.1 | $ | 186.8 | $ | 77.7 | ||||||||||||||||||
Earnings per share: | 16 | |||||||||||||||||||||||||
Basic | $ | 0.80 | $ | 0.47 | $ | 1.57 | $ | 0.64 | ||||||||||||||||||
Diluted | $ | 0.80 | $ | 0.47 | $ | 1.57 | $ | 0.64 | ||||||||||||||||||
Weighted-average shares used in computing per share amounts (in millions) | 16 | |||||||||||||||||||||||||
Basic | 118.8 | 120.3 | 118.9 | 120.9 | ||||||||||||||||||||||
Diluted | 119.4 | 120.3 | 119.3 | 120.9 |
3 |
more... |
Three months ended | Six months ended | |||||||||||||||||||||||||
June 30 | June 30 | |||||||||||||||||||||||||
Note | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Net earnings | $ | 95.0 | $ | 57.1 | $ | 186.8 | $ | 77.7 | ||||||||||||||||||
Other comprehensive income (loss), net of tax | ||||||||||||||||||||||||||
Defined benefit pension and non-pension post-employment benefit plans |
10&13 |
(0.5) | (0.8) | (1.0) | (1.7) | |||||||||||||||||||||
Currency translation differences for foreign operations | 10 | (2.1) | (3.1) | (5.4) | (4.6) | |||||||||||||||||||||
Unrealized loss on currency forward derivative hedges |
10 | (6.2) | — | (9.9) | — | |||||||||||||||||||||
Unrealized gain on interest rate swap derivative hedges |
10 | 0.9 | — | 4.6 | — | |||||||||||||||||||||
Total other comprehensive loss, net of tax |
$ | (7.9) | $ | (3.9) | $ | (11.7) | $ | (6.3) | ||||||||||||||||||
Total comprehensive income |
$ | 87.1 | $ | 53.2 | $ | 175.1 | $ | 71.4 |
4 |
more... |
Three Months Ended June 30, 2024 | Note | Capital stock | Treasury stock | Additional paid-in capital | Accumulated deficit |
Accumulated other comprehensive
loss(a)
|
Total equity |
|||||||||||||||||||||||||||||||
Balance -- March 31, 2024 | $ | 1,671.5 | $ | (95.0) | $ | 896.8 | $ | (760.0) | $ | (4.0) | $ | 1,709.3 | ||||||||||||||||||||||||||
Capital transactions: | 9 | |||||||||||||||||||||||||||||||||||||
Repurchase of capital stock for cancellation (b) |
(3.0) | — | (7.0) | — | — | (10.0) | ||||||||||||||||||||||||||||||||
Stock-based compensation (SBC) |
— | 2.5 | 9.7 | — | — | 12.2 | ||||||||||||||||||||||||||||||||
Total comprehensive income: | ||||||||||||||||||||||||||||||||||||||
Net earnings for the period |
— | — | — | 95.0 | — | 95.0 | ||||||||||||||||||||||||||||||||
Other comprehensive loss |
— | — | — | — | (7.9) | (7.9) | ||||||||||||||||||||||||||||||||
Balance -- June 30, 2024 | $ | 1,668.5 | $ | (92.5) | $ | 899.5 | $ | (665.0) | $ | (11.9) | $ | 1,798.6 | ||||||||||||||||||||||||||
Six Months Ended June 30, 2024 | ||||||||||||||||||||||||||||||||||||||
Balance -- January 1, 2024 | $ | 1,672.5 | $ | (80.1) | $ | 1,030.6 | $ | (851.8) | $ | (0.2) | $ | 1,771.0 | ||||||||||||||||||||||||||
Capital transactions: | 9 | |||||||||||||||||||||||||||||||||||||
Issuance of capital stock | 5.4 | — | (1.5) | — | — | 3.9 | ||||||||||||||||||||||||||||||||
Repurchase of capital stock for cancellation (b) |
(9.4) | — | (14.4) | — | — | (23.8) | ||||||||||||||||||||||||||||||||
Purchase of treasury stock for SBC plans(c) |
— | (94.1) | — | — | — | (94.1) | ||||||||||||||||||||||||||||||||
SBC cash settlement | — | — | (69.0) | — | — | (69.0) | ||||||||||||||||||||||||||||||||
SBC |
— | 81.7 | (46.2) | — | — | 35.5 | ||||||||||||||||||||||||||||||||
Total comprehensive income: | ||||||||||||||||||||||||||||||||||||||
Net earnings for the period |
— | — | — | 186.8 | — | 186.8 | ||||||||||||||||||||||||||||||||
Other comprehensive loss |
— | — | — | — | (11.7) | (11.7) | ||||||||||||||||||||||||||||||||
Balance -- June 30, 2024 | $ | 1,668.5 | $ | (92.5) | $ | 899.5 | $ | (665.0) | $ | (11.9) | $ | 1,798.6 |
5 |
more... |
Three Months Ended June 30, 2023 | Note | Capital stock | Treasury stock | Additional paid-in capital | Accumulated deficit |
Accumulated other comprehensive
income (loss)(a)
|
Total equity |
|||||||||||||||||||||||||||||||
Balance -- March 31, 2023 | $ | 1,699.5 | $ | (10.3) | $ | 1,027.9 | $ | (1,075.6) | $ | 9.7 | $ | 1,651.2 | ||||||||||||||||||||||||||
Capital transactions: | 9 | |||||||||||||||||||||||||||||||||||||
Issuance of capital stock (b) |
0.1 | — | (0.1) | — | — | — | ||||||||||||||||||||||||||||||||
Repurchase of capital stock for cancellation | (21.8) | — | 11.8 | — | — | (10.0) | ||||||||||||||||||||||||||||||||
Purchase of treasury stock for SBC plans (c) |
— | (26.6) | — | — | — | (26.6) | ||||||||||||||||||||||||||||||||
SBC | — | 9.1 | 2.2 | — | — | 11.3 | ||||||||||||||||||||||||||||||||
Total comprehensive income: | ||||||||||||||||||||||||||||||||||||||
Net earnings for the period |
— | — | — | 57.1 | — | 57.1 | ||||||||||||||||||||||||||||||||
Other comprehensive loss |
— | — | — | — | (3.9) | (3.9) | ||||||||||||||||||||||||||||||||
Balance -- June 30, 2023 | $ | 1,677.8 | 1699500000 | $ | (27.8) | $ | 1,041.8 | $ | (1,018.5) | $ | 5.8 | $ | 1,679.1 | |||||||||||||||||||||||||
Six Months Ended June 30, 2023 | ||||||||||||||||||||||||||||||||||||||
Balance -- January 1, 2023 | $ | 1,714.9 | $ | (18.5) | $ | 1,063.6 | $ | (1,096.2) | $ | 12.1 | $ | 1,675.9 | ||||||||||||||||||||||||||
Capital transactions: | 9 | |||||||||||||||||||||||||||||||||||||
Issuance of capital stock (b) |
0.2 | — | (0.2) | — | — | — | ||||||||||||||||||||||||||||||||
Repurchase of capital stock for cancellation | (37.3) | 1.8 | 9.9 | — | — | (25.6) | ||||||||||||||||||||||||||||||||
Purchase of treasury stock for SBC plans (c) |
— | (26.6) | — | — | — | (26.6) | ||||||||||||||||||||||||||||||||
SBC cash settlement | — | — | (49.8) | — | — | (49.8) | ||||||||||||||||||||||||||||||||
SBC | — | 15.5 | 18.3 | — | — | 33.8 | ||||||||||||||||||||||||||||||||
Total comprehensive income: | ||||||||||||||||||||||||||||||||||||||
Net earnings for the period |
— | — | — | 77.7 | — | 77.7 | ||||||||||||||||||||||||||||||||
Other comprehensive loss |
— | — | — | — | (6.3) | (6.3) | ||||||||||||||||||||||||||||||||
Balance -- June 30, 2023 | $ | 1,677.8 | $ | (27.8) | $ | 1,041.8 | $ | (1,018.5) | $ | 5.8 | $ | 1,679.1 |
6 |
more... |
Three months ended | Six months ended | |||||||||||||||||||||||||
June 30 | June 30 | |||||||||||||||||||||||||
Cash provided by (used in): | Note | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||
Operating activities: | ||||||||||||||||||||||||||
Net earnings | $ | 95.0 | $ | 57.1 | $ | 186.8 | $ | 77.7 | ||||||||||||||||||
Adjustments to reconcile net earnings to net cash flows provided by operating activities: | ||||||||||||||||||||||||||
Depreciation and amortization | 36.9 | 31.7 | 72.6 | 62.7 | ||||||||||||||||||||||
SBC | 9 | 11.9 | 10.9 | 34.6 | 32.9 | |||||||||||||||||||||
Total return swap (TRS) fair value adjustments | 9 | (15.7) | (5.0) | (47.2) | (4.8) | |||||||||||||||||||||
Restructuring and other charges | 11 | 4.8 | 2.9 | 5.5 | 2.9 | |||||||||||||||||||||
Unrealized losses on hedge derivatives | 3.3 | 1.8 | 9.1 | 5.0 | ||||||||||||||||||||||
Deferred income taxes | (20.1) | (3.6) | (17.4) | (10.0) | ||||||||||||||||||||||
Other | 3.3 | 0.6 | (3.0) | 5.2 | ||||||||||||||||||||||
Changes in non-cash working capital items: | ||||||||||||||||||||||||||
Accounts receivable | (80.9) | (43.7) | (97.7) | 89.8 | ||||||||||||||||||||||
Inventories | 107.7 | 56.7 | 260.4 | 6.1 | ||||||||||||||||||||||
Other current assets | 9.4 | 20.6 | (0.7) | 29.1 | ||||||||||||||||||||||
Accounts payable, accrued and other current liabilities, provisions and income taxes payable |
(56.0) | (29.6) | (195.3) | (151.0) | ||||||||||||||||||||||
Net cash provided by operating activities |
99.6 | 100.4 | 207.7 | 145.6 | ||||||||||||||||||||||
Investing activities: | ||||||||||||||||||||||||||
Cash paid for business acquisition, net of cash acquired |
4 | (36.1) | — | (36.1) | — | |||||||||||||||||||||
Purchase of computer software and property, plant and equipment |
(36.9) | (32.1) | (77.3) | (65.2) | ||||||||||||||||||||||
Proceeds from sale of assets |
2.9 | 0.9 | 2.9 | 0.9 | ||||||||||||||||||||||
Net cash used in investing activities |
(70.1) | (31.2) | (110.5) | (64.3) | ||||||||||||||||||||||
Financing activities: | ||||||||||||||||||||||||||
Borrowings under revolving loans | 8 | 180.0 | 200.0 | 465.0 | 481.0 | |||||||||||||||||||||
Repayments under revolving loans | 8 | (208.0) | (200.0) | (465.0) | (481.0) | |||||||||||||||||||||
Borrowing under term loans | 8 | 750.0 | — | 750.0 | — | |||||||||||||||||||||
Repayments under term loans | 8 | (604.3) | (4.6) | (608.9) | (9.2) | |||||||||||||||||||||
Principal payments of finance leases | (2.3) | (2.4) | (4.8) | (5.3) | ||||||||||||||||||||||
Proceeds from issuance of capital stock | 9 | — | — | 3.9 | — | |||||||||||||||||||||
Repurchase of capital stock for cancellation | 9 | (10.0) | (15.0) | (26.5) | (25.6) | |||||||||||||||||||||
Purchase of treasury stock for stock-based plans | 9 | — | (5.2) | (101.6) | (5.2) | |||||||||||||||||||||
Proceeds from TRS settlement | 15 | — | — | 32.3 | — | |||||||||||||||||||||
SBC cash settlement | 9 | — | — | (69.0) | (49.8) | |||||||||||||||||||||
Debt issuance costs paid |
(9.0) | — | (9.0) | — | ||||||||||||||||||||||
Net cash provided by (used in) financing activities |
96.4 | (27.2) | (33.6) | (95.1) | ||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents |
125.9 | 42.0 | 63.6 | (13.8) | ||||||||||||||||||||||
Cash and cash equivalents, beginning of year |
308.1 | 318.7 | 370.4 | 374.5 | ||||||||||||||||||||||
Cash and cash equivalents, end of year |
$ | 434.0 | $ | 360.7 | $ | 434.0 | $ | 360.7 | ||||||||||||||||||
Supplemental disclosure information: | ||||||||||||||||||||||||||
Interest paid | $ | 13.8 | $ | 20.3 | $ | 28.5 | $ | 40.0 | ||||||||||||||||||
Net income taxes paid |
$ | 19.8 | $ | 40.0 | $ | 38.7 | $ | 50.8 | ||||||||||||||||||
Non-cash investing activity: | ||||||||||||||||||||||||||
Unpaid purchases of property, plant and equipment at end of period | — | — | $ | 33.0 | $ | 18.2 |
7 |
more... |
8 |
more... |
9 |
more... |
Revenue by segment: | Three months ended June 30 | Six months ended June 30 | |||||||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||||||||
% of total | % of total | % of total | % of total | ||||||||||||||||||||||||||||||||
ATS | $ | 767.7 | 32% | $ | 865.3 | 45% | $ | 1,535.6 | 33% | $ | 1,657.5 | 44% | |||||||||||||||||||||||
CCS | 1,624.2 | 68% | 1,074.1 | 55% | 3,065.2 | 67% | 2,119.7 | 56% | |||||||||||||||||||||||||||
Communications end market revenue as a % of total revenue | 39 | % | 29 | % | 37 | % | 32 | % | |||||||||||||||||||||||||||
Enterprise end market revenue as a % of total revenue | 29 | % | 26 | % | 30 | % | 24 | % | |||||||||||||||||||||||||||
Total | $ | 2,391.9 | $ | 1,939.4 | $ | 4,600.8 | $ | 3,777.2 |
Segment income, segment margin, and reconciliation of segment income to earnings before income taxes: | Three months ended June 30 | Six months ended June 30 | ||||||||||||||||||||||||||||||||||||
Note | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||||||||||
Segment Margin | Segment Margin | Segment Margin | Segment Margin | |||||||||||||||||||||||||||||||||||
ATS segment income and margin | $ | 35.1 | 4.6% | $ | 41.6 | 4.8% | $ | 67.0 | 4.4% | $ | 75.3 | 4.5% | ||||||||||||||||||||||||||
CCS segment income and margin | 114.5 | 7.0% | 64.5 | 6.0% | 213.2 | 7.0% | 123.1 | 5.8% | ||||||||||||||||||||||||||||||
Total segment income | 149.6 | 106.1 | 280.2 | 198.4 | ||||||||||||||||||||||||||||||||||
Reconciling items: | ||||||||||||||||||||||||||||||||||||||
Finance costs | 8 | 15.0 | 22.6 | 29.0 | 44.5 | |||||||||||||||||||||||||||||||||
Miscellaneous expense (income)(1) |
12 | 4.4 | (5.2) | 11.0 | (4.4) | |||||||||||||||||||||||||||||||||
FCC Transitional ADJ(2): losses (gains) |
(0.7) | (0.4) | (1.2) | 0.2 | ||||||||||||||||||||||||||||||||||
Employee stock-based compensation (SBC) expense | 11.9 | 10.9 | 34.6 | 32.9 | ||||||||||||||||||||||||||||||||||
Total return swap (TRS) fair value adjustments (FVA): (gains) | (15.7) | — | (47.2) | — | ||||||||||||||||||||||||||||||||||
Amortization of intangible assets (excluding computer software) | 9.7 | 9.2 | 19.0 | 18.4 | ||||||||||||||||||||||||||||||||||
Restructuring and other charges, net of recoveries | 11 | 11.5 | 3.5 | 16.3 | 8.1 | |||||||||||||||||||||||||||||||||
Earnings before income taxes | $ | 113.5 | $ | 65.5 | $ | 218.7 | $ | 98.7 |
10 |
more... |
Cash and cash equivalents |
$ | 3.5 | ||||||||||||
Accounts receivable and other current assets |
3.0 | |||||||||||||
Right-of-use (ROU) assets |
5.2 | |||||||||||||
Property, plant and equipment | 0.4 | |||||||||||||
Computer software assets and intellectual property |
1.3 | |||||||||||||
Customer and brand intangible assets | 28.6 | |||||||||||||
Goodwill | 19.4 | |||||||||||||
Accounts payable and accrued liabilities | (2.5) | |||||||||||||
Lease liabilities | (5.2) | |||||||||||||
Deferred income tax liabilities | (7.5) | |||||||||||||
$ | 46.2 |
11 |
more... |
June 30 2024 |
December 31 2023 |
||||||||||
Raw materials |
$ | 1,623.2 | $ | 1,883.7 | |||||||
Work in progress |
96.5 | 93.6 | |||||||||
Finished goods |
124.2 | 127.0 | |||||||||
$ | 1,843.9 | $ | 2,104.3 |
12 |
more... |
Three months ended June 30 | Six months ended June 30 | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Finance lease expense: | |||||||||||||||||||||||
Amortization of right-of-use (ROU) assets (i) |
$ | 1.9 | $ | 1.8 | $ | 3.7 | $ | 3.6 | |||||||||||||||
Interest on lease obligations (ii) |
0.9 | 0.9 | 1.8 | 1.9 | |||||||||||||||||||
Operating lease expense (i) |
10.0 | 9.2 | 19.7 | 17.7 | |||||||||||||||||||
Short-term lease expense and variable lease expense (i) |
0.5 | 0.6 | 0.9 | 0.9 | |||||||||||||||||||
Total | $ | 13.3 | $ | 12.5 | $ | 26.1 | $ | 24.1 |
June 30 2024 |
December 31 2023 |
||||||||||
ROU assets: |
|||||||||||
Operating lease ROU assets | $ | 138.9 | $ | 107.8 | |||||||
Finance lease ROU assets (included in property, plant & equipment) |
61.2 | 62.2 | |||||||||
Total ROU assets | $ | 200.1 | $ | 170.0 | |||||||
Current portion of lease obligations: |
|||||||||||
Operating lease liability (included in accrued and other current liabilities) | $ | 28.2 | $ | 25.1 | |||||||
Finance lease liability (included in current portion of borrowings under credit facility and finance lease obligations) | 10.1 | 9.6 | |||||||||
Long-term portion of lease obligations: |
|||||||||||
Operating lease liability (included in long-term portion of provisions and other non-current liabilities) | 115.9 | 83.4 | |||||||||
Finance lease liability (included in long-term portion of borrowings under credit facility and finance lease obligations) | 56.7 | 58.4 | |||||||||
Total lease obligations | $ | 210.9 | $ | 176.5 |
13 |
more... |
14 |
more... |
Revolver | Term loans | ||||||||||||||||
Outstanding balances as of December 31, 2022 | $ | — | $ | 627.2 | |||||||||||||
Amount borrowed in Q1 2023 | 281.0 | — | |||||||||||||||
Amount repaid in Q1 2023 | (281.0) | (4.5625) | (1) |
||||||||||||||
Amount borrowed in Q2 2023 | 200.0 | — | |||||||||||||||
Amount repaid in Q2 2023 | (200.0) | (4.5625) | (1) |
||||||||||||||
Amount borrowed in Q3 2023 | 140.0 | — | |||||||||||||||
Amount repaid in Q3 2023 | (140.0) | (4.5625) | (1) |
||||||||||||||
Amount borrowed in Q4 2023 | 270.0 | — | |||||||||||||||
Amount repaid in Q4 2023 | (270.0) | (4.5625) | (1) |
||||||||||||||
Outstanding balances as of December 31, 2023 | $ | — | $ | 608.9 | |||||||||||||
Amount borrowed in Q1 2024 | 285.0 | — | |||||||||||||||
Amount repaid in Q1 2024 | (257.0) | (4.5625) | (1) |
||||||||||||||
Amount borrowed in Q2 2024 | 180.0 | (2) |
750.0 | (3) |
|||||||||||||
Amount repaid in Q2 2024 | (208.0) | (604.3) | (4) |
||||||||||||||
Outstanding balances as of June 30, 2024 | $ | — | $ | 750.0 |
Outstanding borrowings | Notional amounts under interest rate swaps (note 15) |
||||||||||||||||||||||
June 30 2024 |
December 31 2023 |
June 30 2024 |
December 31 2023 |
||||||||||||||||||||
Borrowings under the Revolver | $ | — | $ | — | $ | — | $ | — | |||||||||||||||
Borrowings under the Term Loans: |
|||||||||||||||||||||||
Initial Term Loan | $ | — | $ | 280.4 | $ | — | $ | 100.0 | |||||||||||||||
Incremental Term Loan | — | 328.5 | — | 230.0 | |||||||||||||||||||
Term A Loan |
250.0 | — | 130.0 | — | |||||||||||||||||||
Term B Loan |
500.0 | — | 200.0 | — | |||||||||||||||||||
Total | $ | 750.0 | $ | 608.9 | $ | 330.0 | $ | 330.0 | |||||||||||||||
Total borrowings under Credit Facility | $ | 750.0 | $ | 608.9 | |||||||||||||||||||
Unamortized debt issuance costs related to the Term Loans(1) |
(6.6) | (1.6) | |||||||||||||||||||||
Finance lease obligations (see note 7) |
66.8 | 68.0 | |||||||||||||||||||||
$ | 810.2 | $ | 675.3 | ||||||||||||||||||||
Total Credit Facility and finance lease obligations: | |||||||||||||||||||||||
Current portion | $ | 26.6 | $ | 27.0 | |||||||||||||||||||
Long-term portion | 783.6 | 648.3 | |||||||||||||||||||||
$ | 810.2 | $ | 675.3 |
15 |
more... |
June 30 2024 |
December 31 2023 |
|||||||||||||
Outstanding L/Cs under the Revolver | $ | 10.5 | $ | 10.5 | ||||||||||
Bank guarantees and surety bonds outside the Revolver | 21.6 | 16.5 | ||||||||||||
Total | $ | 32.1 | $ | 27.0 | ||||||||||
Available uncommitted bank overdraft facilities | $ | 198.5 | $ | 198.5 | ||||||||||
Amounts outstanding under available uncommitted bank overdraft facilities | $ | — | $ | — |
Number of shares (in millions) | Subordinate voting shares (Common Shares) | Multiple voting shares (MVS) | |||||||||
Issued and outstanding at December 31, 2022 | 103.0 | 18.6 | |||||||||
Issued from treasury (1) |
— | — | |||||||||
Cancelled under normal course issuer bids (NCIB) |
(2.3) | — | |||||||||
Conversion of MVS into common shares in connection with the Secondary Offerings | 11.8 | (11.8) | |||||||||
Issued and outstanding at June 30, 2023 |
112.5 | 6.8 | |||||||||
Issued and outstanding at December 31, 2023 |
119.0 | — | |||||||||
Issued from treasury (1) |
0.3 | — | |||||||||
Cancelled under NCIB | (0.7) | — | |||||||||
Issued and outstanding at June 30, 2024 |
118.6 | — |
16 |
more... |
17 |
more... |
Three months ended June 30 | Six months ended June 30 |
||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Aggregate cost(1) of Common Shares repurchased for cancellation(2) |
$ | 10.0 | $ | 15.0 | $ | 26.5 | $ | 25.6 | |||||||||||||||
Number of Common Shares repurchased for cancellation (in millions)(3) |
0.2 | 1.4 | 0.7 | 2.2 | |||||||||||||||||||
Weighted average price per share for repurchases |
$ | 46.74 | $ | 11.03 | $ | 39.39 | $ | 11.80 | |||||||||||||||
Aggregate cost(1) of Common Shares repurchased for delivery under SBC plans |
$ | — | $ | 5.2 | $ | 101.6 | $ | 5.2 | |||||||||||||||
Number of Common Shares repurchased for delivery under SBC (in millions)(4) |
— | 0.4 | 2.8 | 0.4 |
Three months ended June 30 | Six months ended June 30 | |||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||
RSUs Granted: | ||||||||||||||||||||
Number of awards (in millions) | 0.04 | 0.1 | 0.7 | 1.9 | ||||||||||||||||
Weighted average grant date fair value per unit | $ | 47.11 | $ | 11.53 | $ | 36.92 | $ | 12.69 | ||||||||||||
PSUs Granted: | ||||||||||||||||||||
Number of awards (in millions, representing 100% of target) | — | 0.009 | 0.5 | 1.3 | ||||||||||||||||
Weighted average grant date fair value per unit | $ | — | $ | 10.63 | $ | 43.34 | $ | 14.98 | ||||||||||||
DSUs Granted: | ||||||||||||||||||||
Number of awards (in millions) | 0.006 | 0.03 | 0.01 | 0.06 | ||||||||||||||||
Weighted average grant date fair value per unit | $ | 57.33 | $ | 14.42 | $ | 49.55 | $ | 13.58 | ||||||||||||
18 |
more... |
Three months ended June 30 | Six months ended June 30 | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Employee SBC expense in cost of sales | $ | 5.7 | $ | 4.8 | $ | 14.6 | $ | 13.3 | |||||||||||||||
Employee SBC expense in SG&A | 6.2 | 6.1 | 20.0 | 19.6 | |||||||||||||||||||
Total employee SBC expense | $ | 11.9 | $ | 10.9 | $ | 34.6 | $ | 32.9 | |||||||||||||||
TRS FVAs: (gains) in cost of sales |
$ | (7.1) | $ | — | $ | (19.9) | $ | — | |||||||||||||||
TRS FVAs: (gains) in SG&A |
(8.6) | — | (27.3) | — | |||||||||||||||||||
TRS FVAs: (gains) in miscellaneous expense (income) |
— | (5.0) | — | (4.8) | |||||||||||||||||||
Total TRS FVAs: (gains) |
$ | (15.7) | $ | (5.0) | $ | (47.2) | $ | (4.8) | |||||||||||||||
Combined effect of employee SBC expense and TRS FVAs |
$ | (3.8) | $ | 5.9 | $ | (12.6) | $ | 28.1 | |||||||||||||||
Director SBC expense in SG&A(1) |
$ | 0.6 | $ | 0.6 | $ | 1.2 | $ | 1.2 |
19 |
more... |
Three months ended June 30 | Six months ended June 30 | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Translation adjustments: | |||||||||||||||||||||||
Opening balance of foreign currency translation account | $ | (31.4) | $ | (26.2) | $ | (28.1) | $ | (24.7) | |||||||||||||||
Foreign currency translation adjustments |
(2.1) | (3.1) | (5.4) | (4.6) | |||||||||||||||||||
Closing balance of foreign currency translation account | $ | (33.5) | $ | (29.3) | $ | (33.5) | $ | (29.3) | |||||||||||||||
Foreign exchange derivatives (ii): |
|||||||||||||||||||||||
Opening balance of unrealized net gain (loss) on currency forward cash flow hedges |
$ | (3.7) | $ | — | $ | — | $ | — | |||||||||||||||
Net loss on currency forward cash flow hedges(i) |
(10.5) | — | (20.1) | — | |||||||||||||||||||
Reclassification of net loss (gain) on currency forward cash flow hedges to operations(i) |
4.3 | — | 10.2 | — | |||||||||||||||||||
Closing balance of unrealized net loss on currency forward cash flow hedges(i) |
$ | (9.9) | $ | — | $ | (9.9) | $ | — | |||||||||||||||
Interest rate swap derivatives (ii): |
|||||||||||||||||||||||
Opening balance of unrealized net gain on interest rate swap cash flow hedges |
$ | 3.7 | $ | — | $ | — | $ | — | |||||||||||||||
Net gain on interest rate swap cash flow hedges(i) |
1.4 | — | 5.6 | — | |||||||||||||||||||
Reclassification of net loss (gain) on interest rate swap cash flow hedges to operations(i) |
(0.5) | — | (1.0) | — | |||||||||||||||||||
Closing balance of unrealized net gain on interest rate swap cash flow hedges(i) |
$ | 4.6 | $ | — | $ | 4.6 | $ | — | |||||||||||||||
Employment benefit: |
|||||||||||||||||||||||
Opening balance of pension and non-pension post-employment benefit account(i) |
$ | 27.4 | $ | 35.9 | $ | 27.9 | $ | 36.8 | |||||||||||||||
Amortization of net gain on pension and non-pension post-employment benefit plans(i) |
(0.5) | (0.8) | (1.0) | (1.7) | |||||||||||||||||||
Closing balance of pension and non-pension post-employment benefit account(i) |
$ | 26.9 | $ | 35.1 | $ | 26.9 | $ | 35.1 | |||||||||||||||
Accumulated other comprehensive income (loss) |
$ | (11.9) | $ | 5.8 | $ | (11.9) | $ | 5.8 | |||||||||||||||
20 |
more... |
Three months ended June 30 | Six months ended June 30 | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Restructuring charges (a) | $ | 5.6 | $ | 5.2 | $ | 10.7 | $ | 9.5 | |||||||||||||||
Transition Costs (b) |
4.8 | — | 4.8 | — | |||||||||||||||||||
Acquisition Costs (c) |
1.1 | — | 2.1 | 0.3 | |||||||||||||||||||
Other recoveries (d) |
— | (1.7) | (1.3) | (1.7) | |||||||||||||||||||
$ | 11.5 | $ | 3.5 | $ | 16.3 | $ | 8.1 |
21 |
more... |
Three months ended June 30 | Three months ended | Six months ended June 30 | ||||||||||||||||||||||||
Note | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Components of net periodic benefit cost other than the service cost related to pension and post-employment benefit plans |
13 | $ | 0.3 | $ | (0.3) | $ | 0.6 | $ | (0.7) | |||||||||||||||||
Loss (gain) recognized on derivative instruments: | 15 | |||||||||||||||||||||||||
Interest rate swaps | 2.5 | (6.8) | 5.2 | (4.8) | ||||||||||||||||||||||
Foreign exchange forwards | 1.6 | 6.9 | 5.2 | 5.9 | ||||||||||||||||||||||
TRS FVAs(1) |
— | (5.0) | — | (4.8) | ||||||||||||||||||||||
$ | 4.4 | $ | (5.2) | $ | 11.0 | $ | (4.4) |
Pension Benefits | Other Benefits | Pension Benefits | Other Benefits | ||||||||||||||||||||||||||||||||||||||||||||
Three months ended |
Three months ended |
Six months ended | Six months ended | ||||||||||||||||||||||||||||||||||||||||||||
June 30, 2024 | June 30, 2023 | June 30, 2024 | June 30, 2023 | June 30, 2024 | June 30, 2023 | June 30, 2024 | June 30, 2023 | ||||||||||||||||||||||||||||||||||||||||
Service cost | $ | 1.1 | $ | 0.7 | $ | 0.9 | $ | 0.8 | $ | 2.2 | $ | 1.4 | $ | 1.8 | $ | 1.6 | |||||||||||||||||||||||||||||||
Interest cost | 2.4 | 2.5 | 0.7 | 0.4 | 4.8 | 5.0 | 1.4 | 0.8 | |||||||||||||||||||||||||||||||||||||||
Expected return on plan assets | (2.3) | (2.4) | — | — | (4.6) | (4.8) | — | — | |||||||||||||||||||||||||||||||||||||||
Amortization of net (gain) |
— | — | (0.5) | (0.8) | — | (0.1) | (1.0) | (1.6) | |||||||||||||||||||||||||||||||||||||||
Net periodic benefit cost | $ | 1.2 | $ | 0.8 | $ | 1.1 | $ | 0.4 | $ | 2.4 | $ | 1.5 | $ | 2.2 | $ | 0.8 |
22 |
more... |
23 |
more... |
24 |
more... |
Asset Derivatives | Liability Derivatives | ||||||||||||||||||||||||||||||||||
Fair Value | Fair Value | ||||||||||||||||||||||||||||||||||
Balance sheet classification | June 30, 2024 | December 31, 2023 | Balance sheet classification | June 30, 2024 | December 31, 2023 | ||||||||||||||||||||||||||||||
Foreign currency contracts | Other current assets | $ | 4.8 | $ | 15.8 | Other current liabilities | $ | 2.6 | $ | 9.3 | |||||||||||||||||||||||||
TRS | Other current assets | $ | 55.5 | $ | 40.6 | Other current liabilities | $ | — | $ | — | |||||||||||||||||||||||||
Interest rate swaps | Other current assets | $ | — | $ | 2.2 | Other current liabilities | $ | — | $ | — | |||||||||||||||||||||||||
Interest rate swaps | Other non-current assets | $ | — | $ | 11.0 | Other non-current liabilities | $ | — | $ | — |
Location of Loss (Gain) Recognized | Amount of Loss (Gain) Recognized in Income |
|||||||||||||||||||||||||
Three months ended June 30 | Three months ended | Six months ended June 30 | ||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
Foreign currency contracts | ||||||||||||||||||||||||||
Cost of sales | $ | 0.3 | $ | — | $ | 0.4 | $ | — | ||||||||||||||||||
SG&A | $ | (2.2) | $ | — | $ | 2.3 | $ | — | ||||||||||||||||||
Miscellaneous expense (income) | $ | — | $ | 6.9 | $ | — | $ | 5.9 | ||||||||||||||||||
TRS | ||||||||||||||||||||||||||
Cost of sales | $ | (7.1) | $ | — | $ | (19.9) | $ | — | ||||||||||||||||||
SG&A | $ | (8.6) | $ | — | $ | (27.3) | $ | — | ||||||||||||||||||
Miscellaneous expense (income) | $ | — | $ | (5.0) | $ | — | $ | (4.8) | ||||||||||||||||||
Interest rate swaps | ||||||||||||||||||||||||||
Finance costs |
$ | — | $ | — | $ | — | $ | — | ||||||||||||||||||
Miscellaneous expense (income) | $ | — | $ | (6.8) | $ | — | $ | (4.8) |
25 |
more... |
Asset Derivatives | Liability Derivatives | ||||||||||||||||||||||
Balance sheet classification | Fair Value at June 30, 2024 (3) |
Balance sheet classification | Fair Value at June 30, 2024 (3) |
||||||||||||||||||||
Foreign currency contracts (1) |
Other current assets | $ | 0.6 | Other current liabilities | $ | 11.6 | |||||||||||||||||
Interest rate swaps (2) |
Other non-current assets | $ | 12.6 | Other non-current liabilities | $ | — |
Loss (gain) reclassified from AOCI into income(1) |
Three months ended | Six months ended |
|||||||||
June 30, 2024 |
June 30, 2024 |
||||||||||
Foreign currency contracts | |||||||||||
Cost of sales | $ | 3.4 | $ | 5.9 | |||||||
SG&A | $ | 0.1 | $ | 0.4 | |||||||
Miscellaneous expense (income) |
$ | 1.6 | $ | 5.2 | |||||||
Interest rate swaps |
|||||||||||
Finance costs | $ | (3.1) | $ | (6.2) | |||||||
Miscellaneous expense (income) | $ | 2.5 | $ | 5.2 |
Three months ended June 30 | Six months ended June 30 | ||||||||||||||||||||||
(in millions) | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||
Basic weighted average number of shares outstanding | 118.8 | 120.3 | 118.9 | 120.9 | |||||||||||||||||||
Dilutive effect of outstanding awards under SBC plans |
0.6 | — | 0.4 | — | |||||||||||||||||||
Diluted weighted average number of shares outstanding | 119.4 | 120.3 | 119.3 | 120.9 |
26 |
more... |
27 |
Three months ended June 30 | Six months ended June 30 | ||||||||||||||||||||||||||||||||||
2024 | 2023 | % Increase (Decrease) | 2024 | 2023 | % Increase (Decrease) | ||||||||||||||||||||||||||||||
Revenue | $ | 2,391.9 | $ | 1,939.4 | 23 | % | $ | 4,600.8 | $ | 3,777.2 | 22 | % | |||||||||||||||||||||||
Gross profit | 253.8 | 181.3 | 40 | % | 475.9 | 338.6 | 41 | % | |||||||||||||||||||||||||||
Selling, general and administrative expenses (SG&A) | 79.3 | 70.7 | 12 | % | 144.1 | 145.4 | (1) | % | |||||||||||||||||||||||||||
Restructuring and other charges, net of recoveries |
11.5 | 3.5 | 229 | % | 16.3 | 8.1 | 101 | % | |||||||||||||||||||||||||||
Net earnings | 95.0 | 57.1 | 66 | % | 186.8 | 77.7 | 140 | % | |||||||||||||||||||||||||||
Diluted earnings per share | $ | 0.80 | $ | 0.47 | 70 | % | $ | 1.57 | $ | 0.64 | 145 | % |
Three months ended June 30 | Six months ended June 30 | ||||||||||||||||||||||
Segment revenue* as a percentage of total revenue: |
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||
ATS revenue (% of total revenue) | 32% | 45% | 33% | 44% | |||||||||||||||||||
CCS revenue (% of total revenue) | 68% | 55% | 67% | 56% |
Three months ended June 30 | Six months ended June 30 | ||||||||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||||||||
Segment income and segment margin*: | Segment Margin | Segment Margin | Segment Margin | Segment Margin | |||||||||||||||||||||||||||||||
ATS segment | $ | 35.1 | 4.6 | % | $ | 41.6 | 4.8 | % | $ | 67.0 | 4.4 | % | $ | 75.3 | 4.5% | ||||||||||||||||||||
CCS segment | 114.5 | 7.0 | % | 64.5 | 6.0 | % | 213.2 | 7.0 | % | 123.1 | 5.8% |
June 30 2024 |
December 31 2023 |
|||||||||||||
Cash and cash equivalents | $ | 434.0 | $ | 370.4 | ||||||||||
Total assets | 5,872.8 | 5,890.5 | ||||||||||||
Borrowings under term loans(1) |
750.0 | 608.9 | ||||||||||||
Borrowings under revolving credit facility(2) |
— | — | ||||||||||||
Three months ended June 30 | Six months ended June 30 | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Cash provided by operating activities | $ | 99.6 | $ | 100.4 | $ | 207.7 | $ | 145.6 | |||||||||||||||
Common Share repurchase activities: | |||||||||||||||||||||||
Aggregate cost(1) of Common Shares repurchased for cancellation |
$ | 10.0 | $ | 15.0 | $ | 26.5 | $ | 25.6 | |||||||||||||||
Number of Common Shares repurchased for cancellation (in millions)(2) |
0.2 | 1.4 | 0.7 | 2.2 | |||||||||||||||||||
Weighted average price per share for repurchases | $ | 46.74 | $ | 11.03 | $ | 39.39 | $ | 11.80 | |||||||||||||||
Aggregate cost(1) of Common Shares repurchased for delivery under SBC plans(3) |
$ | — | $ | 5.2 | $ | 101.6 | $ | 5.2 | |||||||||||||||
Number of Common Shares repurchased for delivery under SBC plans (in millions)(4) |
— | 0.4 | 2.8 | 0.4 |
Q2 2024 |
Q1 2024 |
Q4 2023 |
Q3 2023 |
Q2 2023 |
Q1 2023 |
||||||||||||||||||||||||||||||
Cash cycle days: |
|||||||||||||||||||||||||||||||||||
Days in accounts receivable (A/R) | 71 | 75 | 72 | 65 | 60 | 66 | |||||||||||||||||||||||||||||
Days in inventory |
81 | 93 | 104 | 113 | 123 | 129 | |||||||||||||||||||||||||||||
Days in accounts payable (A/P) | (59) | (62) | (62) | (64) | (68) | (75) | |||||||||||||||||||||||||||||
Days in cash deposits* | (29) | (38) | (42) | (42) | (42) | (44) | |||||||||||||||||||||||||||||
Cash cycle days | 64 | 68 | 72 | 72 | 73 | 76 | |||||||||||||||||||||||||||||
Inventory turns | 4.5x | 3.9x | 3.5x | 3.2x | 3.0x | 2.8x |
(in millions) | 2024 | 2023 | ||||||||||||||||||||||||
March 31 | June 30 | March 31 | June 30 | September 30 | December 31 | |||||||||||||||||||||
A/R Sales | $ | 11.6 | $ | — | $ | 282.6 | $ | 253.5 | $ | 66.5 | $ | — | ||||||||||||||
Supplier Financing Programs (SFPs)* | 65.2 | 13.3 | 128.2 | 112.4 | 92.5 | 18.6 | ||||||||||||||||||||
Total | $ | 76.8 | $ | 13.3 | $ | 410.8 | $ | 365.9 | $ | 159.0 | $ | 18.6 | ||||||||||||||
Customer cash deposits for inventory |
$ | 719.4 | $ | 576.4 | $ | 810.8 | $ | 809.7 | $ | 874.8 | $ | 904.8 |
Three months ended June 30 | Six months ended June 30 | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Revenue | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||||||||
Cost of sales | 89.4 | 90.7 | 89.7 | 91.0 | |||||||||||||||||||
Gross profit | 10.6 | 9.3 | 10.3 | 9.0 | |||||||||||||||||||
SG&A | 3.3 | 3.6 | 3.1 | 3.8 | |||||||||||||||||||
R&D costs | 0.8 | 0.7 | 0.8 | 0.7 | |||||||||||||||||||
Amortization of intangible assets | 0.5 | 0.5 | 0.4 | 0.5 | |||||||||||||||||||
Restructuring and other charges, net of recoveries | 0.4 | 0.2 | 0.4 | 0.3 | |||||||||||||||||||
Earnings from operations |
5.6 | 4.3 | 5.6 | 3.7 | |||||||||||||||||||
Finance Costs |
0.6 | 1.2 | 0.6 | 1.2 | |||||||||||||||||||
Miscellaneous Expense (Income) | 0.2 | (0.3) | 0.2 | (0.1) | |||||||||||||||||||
Earnings before income taxes | 4.8 | 3.4 | 4.8 | 2.6 | |||||||||||||||||||
Income tax expense | 0.8 | 0.5 | 0.7 | 0.5 | |||||||||||||||||||
Net earnings for the period | 4.0 | % | 2.9 | % | 4.1 | % | 2.1 | % | |||||||||||||||
Three months ended June 30 | Six months ended June 30 | ||||||||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||||||||
% of total | % of total | % of total | % of total | ||||||||||||||||||||||||||||||||
ATS segment revenue | $ | 767.7 | 32 | % | $ | 865.3 | 45 | % | $ | 1,535.6 | 33 | % | $ | 1,657.5 | 44 | % | |||||||||||||||||||
CCS segment revenue | |||||||||||||||||||||||||||||||||||
Communications | $ | 935.2 | 39 | % | $ | 569.4 | 29 | % | $ | 1,699.4 | 37 | % | $ | 1,222.5 | 32 | % | |||||||||||||||||||
Enterprise | 689.0 | 29 | % | 504.7 | 26 | % | 1,365.8 | 30 | % | 897.2 | 24 | % | |||||||||||||||||||||||
$ | 1,624.2 | 68 | % | $ | 1,074.1 | 55 | % | $ | 3,065.2 | 67 | % | $ | 2,119.7 | 56 | % | ||||||||||||||||||||
Total revenue | $ | 2,391.9 | $ | 1,939.4 | $ | 4,600.8 | $ | 3,777.2 |
Three months ended June 30 | Six months ended June 30 | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Gross profit (in millions) | $ | 253.8 | $ | 181.3 | $ | 475.9 | $ | 338.6 | |||||||||||||||
Gross margin | 10.6 | % | 9.3 | % | 10.3 | % | 9.0 | % |
Three months ended June 30 | Six months ended June 30 | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Employee SBC expense in cost of sales | $ | 5.7 | $ | 4.8 | $ | 14.6 | $ | 13.3 | |||||||||||||||
Employee SBC expense in SG&A | 6.2 | 6.1 | 20.0 | 19.6 | |||||||||||||||||||
Total employee SBC expense | $ | 11.9 | $ | 10.9 | $ | 34.6 | $ | 32.9 | |||||||||||||||
TRS FVAs (gains) in cost of sales |
$ | (7.1) | $ | — | $ | (19.9) | $ | — | |||||||||||||||
TRS FVAs (gains) in SG&A |
(8.6) | — | (27.3) | — | |||||||||||||||||||
TRS FVAs: (gains) in Miscellaneous Expense (Income) |
$ | — | $ | (5.0) | $ | — | $ | (4.8) | |||||||||||||||
Total TRS FVAs (gains) |
$ | (15.7) | $ | (5.0) | $ | (47.2) | $ | (4.8) | |||||||||||||||
Combined effect of employee SBC expense and TRS FVAs |
$ | (3.8) | $ | 5.9 | $ | (12.6) | $ | 28.1 | |||||||||||||||
Director SBC expense in SG&A(1) |
$ | 0.6 | $ | 0.6 | $ | 1.2 | $ | 1.2 |
Three months ended June 30 | Six months ended June 30 | ||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||
Restructuring charges (a) |
$ | 5.6 | $ | 5.2 | $ | 10.7 | $ | 9.5 | |||||||||
Transition Costs (b) | 4.8 | — | 4.8 | — | |||||||||||||
Acquisition Costs (c) |
1.1 | — | 2.1 | 0.3 | |||||||||||||
Other recoveries, net of costs (d) |
— | (1.7) | (1.3) | (1.7) | |||||||||||||
$ | 11.5 | $ | 3.5 | $ | 16.3 | $ | 8.1 |
June 30 | December 31 | ||||||||||
2024 | 2023 | ||||||||||
Cash and cash equivalents | $ | 434.0 | $ | 370.4 | |||||||
Borrowings under credit facility* |
750.0 | 608.9 |
Three months ended June 30 | Six months ended June 30 | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Cash provided by operating activities | $ | 99.6 | $ | 100.4 | $ | 207.7 | $ | 145.6 | |||||||||||||||
Cash used in investing activities | (70.1) | (31.2) | (110.5) | (64.3) | |||||||||||||||||||
Cash provided by (used in) financing activities |
96.4 | (27.2) | (33.6) | (95.1) | |||||||||||||||||||
Changes in non-cash working capital items (included in operating activities above): | |||||||||||||||||||||||
A/R |
$ | (80.9) | $ | (43.7) | $ | (97.7) | $ | 89.8 | |||||||||||||||
Inventories | 107.7 | 56.7 | 260.4 | 6.1 | |||||||||||||||||||
Other current assets | 9.4 | 20.6 | (0.7) | 29.1 | |||||||||||||||||||
A/P, accrued and other current liabilities, provisions and income taxes payable |
(56.0) | (29.6) | (195.3) | (151.0) | |||||||||||||||||||
Working capital changes | $ | (19.8) | $ | 4.0 | $ | (33.3) | $ | (26.0) |
(in millions) | Three months ended June 30 | Six months ended June 30 | |||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
GAAP cash provided by operations |
$ | 99.6 | $ | 100.4 | $ | 207.7 | $ | 145.6 | |||||||||||||||
Purchase of property, plant and equipment, net of sales proceeds | (34.0) | (31.2) | (74.4) | (64.3) | |||||||||||||||||||
Non-GAAP free cash flow |
$ | 65.6 | $ | 69.2 | $ | 133.3 | $ | 81.3 |
Revolver |
Term loans | ||||||||||||||||
Outstanding balances as of December 31, 2022 |
$ | — | $ | 627.2 | |||||||||||||
Amount borrowed in Q1 2023 |
281.0 | — | |||||||||||||||
Amount repaid in Q1 2023 | (281.0) | (4.5625) | (1) |
||||||||||||||
Amount borrowed in Q2 2023 |
200.0 | — | |||||||||||||||
Amount repaid in Q2 2023 | (200.0) | (4.5625) | (1) |
||||||||||||||
Amount borrowed in Q3 2023 |
140.0 | — | |||||||||||||||
Amount repaid in Q3 2023 | (140.0) | (4.5625) | (1) |
||||||||||||||
Amount borrowed in Q4 2023 |
270.0 | — | |||||||||||||||
Amount repaid in Q4 2023 | (270.0) | (4.5625) | (1) |
||||||||||||||
Outstanding balances as of December 31, 2023 |
$ | — | $ | 608.9 | |||||||||||||
Amount borrowed in Q1 2024 |
285.0 | — | |||||||||||||||
Amount repaid in Q1 2024 |
(257.0) | (4.5625) | (1) |
||||||||||||||
Amount borrowed in Q2 2024 | 180.0 | (2) |
750.0 | (3) |
|||||||||||||
Amount repaid in Q2 2024 |
(208.0) | (604.3) | (4) |
||||||||||||||
Outstanding balances as of June 30, 2024 |
$ | — | $ | 750.0 |
Total | 2024 | 2025 | 2026 | 2027 | 2028 | Thereafter | |||||||||||||||||||||||||||||||||||
New Term Loans | $750.0 | $8.8 | $17.5 | $17.5 | $17.5 | $17.5 | $671.2 |
Three months ended June 30 | Six months ended June 30 | ||||||||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||||||||
% of revenue | % of revenue | % of revenue | % of revenue | ||||||||||||||||||||||||||||||||
GAAP revenue | $ | 2,391.9 | $ | 1,939.4 | $ | 4,600.8 | $ | 3,777.2 | |||||||||||||||||||||||||||
GAAP gross profit | $ | 253.8 | 10.6 | % | $ | 181.3 | 9.3% | $ | 475.9 | 10.3 | % | $ | 338.6 | 9.0% | |||||||||||||||||||||
Employee SBC expense | 5.7 | 4.8 | 14.6 | 13.3 | |||||||||||||||||||||||||||||||
TRS FVAs: (gains) | (7.1) | — | (19.9) | — | |||||||||||||||||||||||||||||||
FCC Transitional ADJ |
— | 1.4 | — | 5.2 | |||||||||||||||||||||||||||||||
Adjusted gross profit (non-GAAP) |
$ | 252.4 | 10.6 | % | $ | 187.5 | 9.7% | $ | 470.6 | 10.2 | % | $ | 357.1 | 9.5% | |||||||||||||||||||||
GAAP SG&A | $ | 79.3 | 3.3 | % | $ | 70.7 | 3.6% | $ | 144.1 | 3.1 | % | $ | 145.4 | 3.8% | |||||||||||||||||||||
Employee SBC expense | (6.2) | (6.1) | (20.0) | (19.6) | |||||||||||||||||||||||||||||||
TRS FVAs: (gains) | 8.6 | — | 27.3 | — | |||||||||||||||||||||||||||||||
FCC Transitional ADJ | 0.7 | 1.8 | 1.2 | 5.0 | |||||||||||||||||||||||||||||||
Adjusted SG&A (non-GAAP) |
$ | 82.4 | 3.4 | % | $ | 66.4 | 3.4% | $ | 152.6 | 3.3 | % | $ | 130.8 | 3.5% | |||||||||||||||||||||
GAAP earnings from operations | $ | 132.9 | 5.6 | % | $ | 82.9 | 4.3% | $ | 258.7 | 5.6 | % | $ | 138.8 | 3.7% | |||||||||||||||||||||
Employee SBC expense | 11.9 | 10.9 | 34.6 | 32.9 | |||||||||||||||||||||||||||||||
TRS FVAs: (gains) | (15.7) | — | (47.2) | — | |||||||||||||||||||||||||||||||
FCC Transitional ADJ | (0.7) | (0.4) | (1.2) | 0.2 | |||||||||||||||||||||||||||||||
Amortization of intangible assets (excluding computer software) | 9.7 | 9.2 | 19.0 | 18.4 | |||||||||||||||||||||||||||||||
Restructuring and other charges, net of recoveries | 11.5 | 3.5 | 16.3 | 8.1 | |||||||||||||||||||||||||||||||
Adjusted operating earnings (adjusted EBIAT)(non-GAAP) |
$ | 149.6 | 6.3 | % | $ | 106.1 | 5.5% | $ | 280.2 | 6.1 | % | $ | 198.4 | 5.3% | |||||||||||||||||||||
GAAP net earnings | $ | 95.0 | 4.0 | % | $ | 57.1 | 2.9% | $ | 186.8 | 4.1 | % | $ | 77.7 | 2.1% | |||||||||||||||||||||
Employee SBC expense | 11.9 | 10.9 | 34.6 | 32.9 | |||||||||||||||||||||||||||||||
TRS FVAs: (gains) | (15.7) | — | (47.2) | — | |||||||||||||||||||||||||||||||
FCC Transitional ADJ | (0.7) | (0.4) | (1.2) | 0.2 | |||||||||||||||||||||||||||||||
Amortization of intangible assets (excluding computer software) | 9.7 | 9.2 | 19.0 | 18.4 | |||||||||||||||||||||||||||||||
Restructuring and other charges, net of recoveries | 11.5 | 3.5 | 16.3 | 8.1 | |||||||||||||||||||||||||||||||
Miscellaneous Expense (Income) | 4.4 | (5.2) | 11.0 | (4.4) | |||||||||||||||||||||||||||||||
IRS Transitional ADJ |
— | 2.1 | — | 3.7 | |||||||||||||||||||||||||||||||
Adjustments for taxes(1) |
(8.1) | (8.5) | (12.5) | (12.7) | |||||||||||||||||||||||||||||||
Adjusted net earnings (non-GAAP) |
$ | 108.0 | 4.5 | % | $ | 68.7 | 3.5% | $ | 206.8 | 4.5% | $ | 123.9 | 3.3% | ||||||||||||||||||||||
Diluted EPS | |||||||||||||||||||||||||||||||||||
Weighted average # of shares (in millions) | 119.4 | 120.3 | 119.3 | 120.9 | |||||||||||||||||||||||||||||||
GAAP earnings per share | $ | 0.80 | $ | 0.47 | $ | 1.57 | $ | 0.64 | |||||||||||||||||||||||||||
Adjusted earnings per share (non-GAAP) |
$ | 0.90 | $ | 0.57 | $ | 1.73 | $ | 1.02 | |||||||||||||||||||||||||||
# of shares outstanding at period end (in millions) | 118.6 | 119.3 | 118.6 | 119.3 | |||||||||||||||||||||||||||||||
GAAP cash provided by operations | $ | 99.6 | $ | 100.4 | $ | 207.7 | $ | 145.6 | |||||||||||||||||||||||||||
Purchase of property, plant and equipment, net of sales proceeds | (34.0) | (31.2) | (74.4) | (64.3) | |||||||||||||||||||||||||||||||
Free cash flow (non-GAAP) |
$ | 65.6 | $ | 69.2 | $ | 133.3 | $ | 81.3 | |||||||||||||||||||||||||||
GAAP ROIC % |
23.6 | % | 15.7 | % | 23.2 | % | 13.2 | % | |||||||||||||||||||||||||||
Non-GAAP adjusted ROIC % |
26.6 | % | 20.1 | % | 25.1 | % | 18.9 | % |
Three months ended | Six months ended | ||||||||||||||||||||||
June 30 | June 30 | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
GAAP tax expense |
$ | 18.5 | $ | 8.4 | $ | 31.9 | $ | 21.0 | |||||||||||||||
Add-backs to (deductions from) GAAP tax expense representing the tax benefits or costs associated with the following items: |
|||||||||||||||||||||||
Employee SBC expense and TRS FVAs |
6.8 | 6.4 | 10.4 | 8.7 | |||||||||||||||||||
Amortization of intangible assets (excluding computer software) | 0.8 | 0.7 | 1.6 | 1.5 | |||||||||||||||||||
Restructuring and other charges, net of recoveries |
0.4 | 0.4 | 0.7 | 0.8 | |||||||||||||||||||
Miscellaneous Expense (Income) | 0.7 | 1.0 | 0.4 | 1.7 | |||||||||||||||||||
Non-core tax adjustment for NCS acquisition |
7.5 | — | 7.5 | — | |||||||||||||||||||
Prior Period Pillar Two Tax Adjustments |
(8.1) | — | (8.1) | — | |||||||||||||||||||
Adjusted tax expense (non-GAAP) |
$ | 26.6 | $ | 16.9 | $ | 44.4 | $ | 33.7 | |||||||||||||||
GAAP tax expense | $ | 18.5 | $ | 8.4 | $ | 31.9 | $ | 21.0 | |||||||||||||||
Earnings from operations | $ | 132.9 | $ | 82.9 | $ | 258.7 | $ | 138.8 | |||||||||||||||
Finance Costs | (15.0) | (22.6) | (29.0) | (44.5) | |||||||||||||||||||
Miscellaneous Expense (Income) | (4.4) | 5.2 | (11.0) | 4.4 | |||||||||||||||||||
$ | 113.5 | $ | 65.5 | $ | 218.7 | $ | 98.7 | ||||||||||||||||
GAAP effective tax rate | 16 | % | 13 | % | 15 | % | 21 | % | |||||||||||||||
Adjusted tax expense (non-GAAP) |
$ | 26.6 | $ | 16.9 | $ | 44.4 | $ | 33.7 | |||||||||||||||
Adjusted operating earnings (non-GAAP) |
$ | 149.6 | $ | 106.1 | $ | 280.2 | $ | 198.4 | |||||||||||||||
Finance Costs | (15.0) | (22.6) | (29.0) | (44.5) | |||||||||||||||||||
IRS Transitional ADJ |
— | 2.1 | — | 3.7 | |||||||||||||||||||
$ | 134.6 | $ | 85.6 | $ | 251.2 | $ | 157.6 | ||||||||||||||||
Adjusted effective tax rate (non-GAAP) |
20 | % | 20 | % | 18 | % | 21 | % |
Three months ended | Six months ended | ||||||||||||||||||||||||||||
June 30 | June 30 | ||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||
GAAP earnings from operations | $ | 132.9 | $ | 82.9 | $ | 258.7 | $ | 138.8 | |||||||||||||||||||||
Multiplier to annualize earnings | 4 | 4 | 2 | 2 | |||||||||||||||||||||||||
Annualized GAAP earnings from operations | $ | 531.6 | $ | 331.6 | $ | 517.4 | $ | 277.6 | |||||||||||||||||||||
Average net invested capital for the period* |
$ | 2,253.6 | $ | 2,109.9 | $ | 2,229.6 | $ | 2,102.9 | |||||||||||||||||||||
GAAP ROIC % |
23.6 | % | 15.7 | % | 23.2 | % | 13.2 | % | |||||||||||||||||||||
Three months ended | Six months ended | ||||||||||||||||||||||||||||
June 30 | June 30 | ||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||
Adjusted operating earnings (adjusted EBIAT) (non-GAAP) |
$ | 149.6 | $ | 106.1 | $ | 280.2 | $ | 198.4 | |||||||||||||||||||||
Multiplier to annualize earnings | 4 | 4 | 2 | 2 | |||||||||||||||||||||||||
Annualized adjusted EBIAT (non-GAAP) |
$ | 598.4 | $ | 424.4 | $ | 560.4 | $ | 396.8 | |||||||||||||||||||||
Average net invested capital for the period* |
$ | 2,253.6 | $ | 2,109.9 | $ | 2,229.6 | $ | 2,102.9 | |||||||||||||||||||||
Adjusted ROIC % (non-GAAP) |
26.6 | % | 20.1 | % | 25.1 | % | 18.9 | % | |||||||||||||||||||||
June 30 2024 | March 31 2024 | December 31 2023 |
|||||||||||||||||||||||||||
Net invested capital consists of: | |||||||||||||||||||||||||||||
Total assets | $ | 5,872.8 | $ | 5,711.5 | $ | 5,890.5 | |||||||||||||||||||||||
Less: cash | 434.0 | 308.1 | 370.4 | ||||||||||||||||||||||||||
Less: ROU assets | 200.1 | 196.1 | 170.0 | ||||||||||||||||||||||||||
Less: accounts payable, accrued and other current liabilities, provisions and income taxes payable | 2,946.2 | 2,992.6 | 3,168.4 | ||||||||||||||||||||||||||
Net invested capital at period end* |
$ | 2,292.5 | $ | 2,214.7 | $ | 2,181.7 | |||||||||||||||||||||||
June 30 2023 |
March 31 2023 | December 31 2022 | |||||||||||||||||||||||||||
Net invested capital consists of: | |||||||||||||||||||||||||||||
Total assets | $ | 5,499.6 | $ | 5,464.2 | $ | 5,625.5 | |||||||||||||||||||||||
Less: cash | 360.7 | 318.7 | 374.5 | ||||||||||||||||||||||||||
Less: ROU assets | 163.2 | 150.6 | 157.1 | ||||||||||||||||||||||||||
Less: accounts payable, accrued and other current liabilities, provisions and income taxes payable | 2,873.9 | 2,877.0 | 3,005.0 | ||||||||||||||||||||||||||
Net invested capital at period end* |
$ | 2,101.8 | $ | 2,117.9 | $ | 2,088.9 |
1 |
more... |
Note | September 30 2024 |
December 31 2023 |
||||||||||||
Assets | ||||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents | $ | 398.5 | $ | 370.4 | ||||||||||
Accounts receivable, net | 5 | 2,007.7 | 1,795.7 | |||||||||||
Inventories | 6 | 1,820.5 | 2,104.3 | |||||||||||
Income taxes receivable | 14.8 | 11.9 | ||||||||||||
Other current assets | 15 | 220.2 | 228.3 | |||||||||||
Total current assets | 4,461.7 | 4,510.6 | ||||||||||||
Property, plant and equipment, net | 527.5 | 524.0 | ||||||||||||
Operating lease right-of-use assets | 7 | 127.6 | 107.8 | |||||||||||
Goodwill | 4 | 341.0 | 321.7 | |||||||||||
Intangible assets | 4 | 320.0 | 318.3 | |||||||||||
Deferred income taxes | 67.8 | 57.0 | ||||||||||||
Other non-current assets |
15 | 79.2 | 51.1 | |||||||||||
Total assets |
$ | 5,924.8 | $ | 5,890.5 | ||||||||||
Liabilities and Equity | ||||||||||||||
Current liabilities: | ||||||||||||||
Current portion of borrowings under credit facility and finance lease obligations | 8 | $ | 26.6 | $ | 27.0 | |||||||||
Accounts payable | 1,392.5 | 1,298.2 | ||||||||||||
Accrued and other current liabilities | 1,513.8 | 1,810.6 | ||||||||||||
Income taxes payable | 83.4 | 64.3 | ||||||||||||
Current portion of provisions | 20.2 | 20.4 | ||||||||||||
Total current liabilities | 3,036.5 | 3,220.5 | ||||||||||||
Long-term portion of borrowings under credit facility and finance lease obligations | 8 | 777.3 | 648.3 | |||||||||||
Pension and non-pension post-employment benefit obligations | 13 | 86.1 | 83.9 | |||||||||||
Long-term portion of provisions and other non-current liabilities | 7 | 168.9 | 124.6 | |||||||||||
Deferred income taxes | 41.9 | 42.2 | ||||||||||||
Total liabilities | 4,110.7 | 4,119.5 | ||||||||||||
Commitments and contingencies | 17 | |||||||||||||
Equity: | ||||||||||||||
Capital stock | 9 | 1,637.0 | 1,672.5 | |||||||||||
Treasury stock | 9 | (87.5) | (80.1) | |||||||||||
Additional paid-in capital | 836.9 | 1,030.6 | ||||||||||||
Accumulated deficit | (575.5) | (851.8) | ||||||||||||
Accumulated other comprehensive gain (loss) |
10 | 3.2 | (0.2) | |||||||||||
Total equity |
1,814.1 | 1,771.0 | ||||||||||||
Total liabilities and equity |
$ | 5,924.8 | $ | 5,890.5 |
2 |
more... |
Three months ended | Nine months ended | |||||||||||||||||||||||||
September 30 | September 30 | |||||||||||||||||||||||||
Note | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Revenue | 3 | $ | 2,499.5 | $ | 2,043.3 | $ | 7,100.3 | $ | 5,820.5 | |||||||||||||||||
Cost of sales | 6 | 2,238.9 | 1,851.0 | 6,363.8 | 5,289.6 | |||||||||||||||||||||
Gross profit | 260.6 | 192.3 | 736.5 | 530.9 | ||||||||||||||||||||||
Selling, general and administrative expenses | 91.8 | 72.7 | 235.9 | 218.1 | ||||||||||||||||||||||
Research and development | 18.7 | 16.9 | 54.6 | 43.3 | ||||||||||||||||||||||
Amortization of intangible assets | 11.1 | 9.9 | 32.0 | 29.8 | ||||||||||||||||||||||
Restructuring and other charges, net of recoveries | 11 | 1.0 | 2.5 | 17.3 | 10.6 | |||||||||||||||||||||
Earnings from operations | 138.0 | 90.3 | 396.7 | 229.1 | ||||||||||||||||||||||
Finance costs | 11.2 | 18.9 | 40.2 | 63.4 | ||||||||||||||||||||||
Miscellaneous expense (income) | 12 | 2.8 | (21.2) | 13.8 | (25.6) | |||||||||||||||||||||
Earnings before income taxes | 124.0 | 92.6 | 342.7 | 191.3 | ||||||||||||||||||||||
Income tax expense (recovery) | 14 | |||||||||||||||||||||||||
Current | 39.1 | 17.0 | 88.4 | 48.0 | ||||||||||||||||||||||
Deferred | (4.6) | 0.5 | (22.0) | (9.5) | ||||||||||||||||||||||
34.5 | 17.5 | 66.4 | 38.5 | |||||||||||||||||||||||
Net earnings | $ | 89.5 | $ | 75.1 | $ | 276.3 | $ | 152.8 | ||||||||||||||||||
Earnings per share: | 16 | |||||||||||||||||||||||||
Basic | $ | 0.76 | $ | 0.63 | $ | 2.33 | $ | 1.27 | ||||||||||||||||||
Diluted | $ | 0.75 | $ | 0.63 | $ | 2.32 | $ | 1.27 | ||||||||||||||||||
Weighted-average shares used in computing per share amounts (in millions) | 16 | |||||||||||||||||||||||||
Basic | 118.2 | 119.3 | 118.7 | 120.4 | ||||||||||||||||||||||
Diluted | 118.9 | 119.6 | 119.1 | 120.5 |
3 |
more... |
Three months ended | Nine months ended | |||||||||||||||||||||||||
September 30 | September 30 | |||||||||||||||||||||||||
Note | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Net earnings | $ | 89.5 | $ | 75.1 | $ | 276.3 | $ | 152.8 | ||||||||||||||||||
Other comprehensive income (loss), net of tax | ||||||||||||||||||||||||||
Defined benefit pension and non-pension post-employment benefit plans |
10&13 |
(0.6) | (0.8) | (1.6) | (2.5) | |||||||||||||||||||||
Currency translation differences for foreign operations | 10 | 4.7 | (1.6) | (0.7) | (6.2) | |||||||||||||||||||||
Unrealized gain on currency forward derivative hedges |
10 | 15.5 | — | 5.6 | — | |||||||||||||||||||||
Unrealized (loss) gain on interest rate swap derivative hedges |
10 | (4.5) | — | 0.1 | — | |||||||||||||||||||||
Total other comprehensive income (loss), net of tax | $ | 15.1 | $ | (2.4) | $ | 3.4 | $ | (8.7) | ||||||||||||||||||
Total comprehensive income |
$ | 104.6 | $ | 72.7 | $ | 279.7 | $ | 144.1 |
4 |
more... |
Three Months Ended September 30, 2024 | Note | Capital stock | Treasury stock | Additional paid-in capital | Accumulated deficit |
Accumulated other comprehensive
income (loss)(a)
|
Total equity |
|||||||||||||||||||||||||||||||
Balance -- June 30, 2024 | $ | 1,668.5 | $ | (92.5) | $ | 899.5 | $ | (665.0) | $ | (11.9) | $ | 1,798.6 | ||||||||||||||||||||||||||
Capital transactions: | 9 | |||||||||||||||||||||||||||||||||||||
Issuance of capital stock | 0.2 | — | (0.2) | — | — | — | ||||||||||||||||||||||||||||||||
Repurchase of capital stock for cancellation (b) |
(31.7) | — | (70.6) | — | — | (102.3) | ||||||||||||||||||||||||||||||||
Stock-based compensation (SBC) | — | 5.0 | 8.2 | — | — | 13.2 | ||||||||||||||||||||||||||||||||
Total comprehensive income: | ||||||||||||||||||||||||||||||||||||||
Net earnings for the period |
— | — | — | 89.5 | — | 89.5 | ||||||||||||||||||||||||||||||||
Other comprehensive income |
— | — | — | — | 15.1 | 15.1 | ||||||||||||||||||||||||||||||||
Balance -- September 30, 2024 | $ | 1,637.0 | $ | (87.5) | $ | 836.9 | $ | (575.5) | $ | 3.2 | $ | 1,814.1 | ||||||||||||||||||||||||||
Nine Months Ended September 30, 2024 | ||||||||||||||||||||||||||||||||||||||
Balance -- January 1, 2024 | $ | 1,672.5 | $ | (80.1) | $ | 1,030.6 | $ | (851.8) | $ | (0.2) | $ | 1,771.0 | ||||||||||||||||||||||||||
Capital transactions: | 9 | |||||||||||||||||||||||||||||||||||||
Issuance of capital stock | 5.6 | — | (1.7) | — | — | 3.9 | ||||||||||||||||||||||||||||||||
Repurchase of capital stock for cancellation (b) |
(41.1) | — | (85.0) | — | — | (126.1) | ||||||||||||||||||||||||||||||||
Purchase of treasury stock for SBC plans(c) |
— | (94.1) | — | — | — | (94.1) | ||||||||||||||||||||||||||||||||
SBC cash settlement | — | — | (69.0) | — | — | (69.0) | ||||||||||||||||||||||||||||||||
SBC | — | 86.7 | (38.0) | — | — | 48.7 | ||||||||||||||||||||||||||||||||
Total comprehensive income: | ||||||||||||||||||||||||||||||||||||||
Net earnings for the period |
— | — | — | 276.3 | — | 276.3 | ||||||||||||||||||||||||||||||||
Other comprehensive income |
— | — | — | — | 3.4 | 3.4 | ||||||||||||||||||||||||||||||||
Balance -- September 30, 2024 | $ | 1,637.0 | $ | (87.5) | $ | 836.9 | $ | (575.5) | $ | 3.2 | $ | 1,814.1 |
5 |
more... |
Three Months Ended September 30, 2023 | Note | Capital stock | Treasury stock | Additional paid-in capital | Accumulated deficit |
Accumulated other comprehensive
income (loss)(a)
|
Total equity |
|||||||||||||||||||||||||||||||
Balance -- June 30, 2023 | $ | 1,677.8 | $ | (27.8) | $ | 1,041.8 | $ | (1,018.5) | $ | 5.8 | $ | 1,679.1 | ||||||||||||||||||||||||||
Capital transactions: | 9 | |||||||||||||||||||||||||||||||||||||
Issuance of capital stock (b) |
0.3 | — | — | — | — | 0.3 | ||||||||||||||||||||||||||||||||
Purchase of treasury stock for SBC plans(c) |
— | (27.1) | — | — | — | (27.1) | ||||||||||||||||||||||||||||||||
SBC |
— | 0.1 | 13.4 | — | — | 13.5 | ||||||||||||||||||||||||||||||||
Total comprehensive income: | ||||||||||||||||||||||||||||||||||||||
Net earnings for the period |
— | — | — | 75.1 | — | 75.1 | ||||||||||||||||||||||||||||||||
Other comprehensive loss |
— | — | — | — | $ | (2.4) | (2.4) | |||||||||||||||||||||||||||||||
Balance -- September 30, 2023 | $ | 1,678.1 | $ | (54.8) | $ | 1,055.2 | $ | (943.4) | $ | 3.4 | $ | 1,738.5 | ||||||||||||||||||||||||||
Nine Months Ended September 30, 2023 | ||||||||||||||||||||||||||||||||||||||
Balance -- January 1, 2023 | $ | 1,714.9 | $ | (18.5) | $ | 1,063.6 | $ | (1,096.2) | $ | 12.1 | $ | 1,675.9 | ||||||||||||||||||||||||||
Capital transactions: | 9 | |||||||||||||||||||||||||||||||||||||
Issuance of capital stock (b) |
0.5 | — | (0.2) | — | — | 0.3 | ||||||||||||||||||||||||||||||||
Repurchase of capital stock for cancellation | (37.3) | 1.8 | 9.9 | — | — | (25.6) | ||||||||||||||||||||||||||||||||
Purchase of treasury stock for SBC plans(c) |
— | (53.7) | — | — | — | (53.7) | ||||||||||||||||||||||||||||||||
SBC cash settlement | — | — | (49.8) | — | — | (49.8) | ||||||||||||||||||||||||||||||||
SBC | — | 15.6 | 31.7 | — | — | 47.3 | ||||||||||||||||||||||||||||||||
Total comprehensive income: | ||||||||||||||||||||||||||||||||||||||
Net earnings for the period |
— | — | — | 152.8 | — | 152.8 | ||||||||||||||||||||||||||||||||
Other comprehensive loss |
— | — | — | — | (8.7) | (8.7) | ||||||||||||||||||||||||||||||||
Balance -- September 30, 2023 | $ | 1,678.1 | $ | (54.8) | $ | 1,055.2 | $ | (943.4) | $ | 3.4 | $ | 1,738.5 |
6 |
more... |
Three months ended | Nine months ended | |||||||||||||||||||||||||
September 30 | September 30 | |||||||||||||||||||||||||
Cash provided by (used in): | Note | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||
Operating activities: | ||||||||||||||||||||||||||
Net earnings | $ | 89.5 | $ | 75.1 | $ | 276.3 | $ | 152.8 | ||||||||||||||||||
Adjustments to reconcile net earnings to net cash flows provided by operating activities: |
||||||||||||||||||||||||||
Depreciation and amortization | 39.3 | 32.1 | 111.9 | 94.8 | ||||||||||||||||||||||
SBC | 9 | 12.7 | 12.9 | 47.3 | 45.8 | |||||||||||||||||||||
Total return swap (TRS) fair value adjustments | 9 | 7.7 | (29.4) | (39.5) | (34.2) | |||||||||||||||||||||
Restructuring and other charges | 11 | 0.4 | (1.0) | 5.9 | 1.9 | |||||||||||||||||||||
Unrealized losses on hedge derivatives | 2.0 | 10.9 | 11.1 | 15.9 | ||||||||||||||||||||||
Deferred income taxes | (4.6) | 0.5 | (22.0) | (9.5) | ||||||||||||||||||||||
Other | (1.8) | (1.7) | (4.8) | 3.5 | ||||||||||||||||||||||
Changes in non-cash working capital items: | — | |||||||||||||||||||||||||
Accounts receivable | (111.7) | (295.3) | (209.4) | (205.5) | ||||||||||||||||||||||
Inventories | 23.4 | 84.4 | 283.8 | 90.5 | ||||||||||||||||||||||
Other current assets | 37.7 | (6.6) | 37.0 | 22.5 | ||||||||||||||||||||||
Accounts payable, accrued and other current liabilities, provisions and income taxes payable |
28.2 | 180.7 | (167.1) | 29.7 | ||||||||||||||||||||||
Net cash provided by operating activities |
122.8 | 62.6 | 330.5 | 208.2 | ||||||||||||||||||||||
Investing activities: | ||||||||||||||||||||||||||
Cash paid for business acquisition, net of cash acquired |
4 | — | — | (36.1) | — | |||||||||||||||||||||
Purchase of computer software and property, plant and equipment |
(46.0) | (27.0) | (123.3) | (92.2) | ||||||||||||||||||||||
Proceeds from sale of assets |
— | 0.8 | 2.9 | 1.7 | ||||||||||||||||||||||
Other | (5.0) | — | (5.0) | — | ||||||||||||||||||||||
Net cash used in investing activities |
(51.0) | (26.2) | (161.5) | (90.5) | ||||||||||||||||||||||
Financing activities: | ||||||||||||||||||||||||||
Borrowings under revolving loans | 8 | 20.0 | 140.0 | 485.0 | 621.0 | |||||||||||||||||||||
Repayments under revolving loans | 8 | (20.0) | (140.0) | (485.0) | (621.0) | |||||||||||||||||||||
Borrowing under term loans | 8 | — | — | 750.0 | — | |||||||||||||||||||||
Repayments under term loans | 8 | (4.4) | (4.6) | (613.3) | (13.8) | |||||||||||||||||||||
Principal payments of finance leases | (2.3) | (2.3) | (7.1) | (7.6) | ||||||||||||||||||||||
Proceeds from issuance of capital stock | 9 | — | 0.3 | 3.9 | 0.3 | |||||||||||||||||||||
Repurchase of capital stock for cancellation | 9 | (100.0) | — | (126.5) | (25.6) | |||||||||||||||||||||
Purchase of treasury stock for stock-based plans | 9 | — | (42.0) | (101.6) | (47.2) | |||||||||||||||||||||
Proceeds from TRS settlement | 15 | — | 5.0 | 32.3 | 5.0 | |||||||||||||||||||||
SBC cash settlement | 9 | — | — | (69.0) | (49.8) | |||||||||||||||||||||
Debt issuance costs paid |
(0.6) | (0.4) | (9.6) | (0.4) | ||||||||||||||||||||||
Net cash used in financing activities |
(107.3) | (44.0) | (140.9) | (139.1) | ||||||||||||||||||||||
Net decrease in cash and cash equivalents | (35.5) | (7.6) | 28.1 | (21.4) | ||||||||||||||||||||||
Cash and cash equivalents, beginning of year |
434.0 | 360.7 | 370.4 | 374.5 | ||||||||||||||||||||||
Cash and cash equivalents, end of year |
$ | 398.5 | $ | 353.1 | $ | 398.5 | $ | 353.1 | ||||||||||||||||||
Supplemental disclosure information: | ||||||||||||||||||||||||||
Interest paid | $ | 12.1 | $ | 16.2 | $ | 40.6 | $ | 56.2 | ||||||||||||||||||
Net income taxes paid |
$ | 33.2 | $ | 21.0 | $ | 71.9 | $ | 71.8 | ||||||||||||||||||
Non-cash investing activity: | ||||||||||||||||||||||||||
Unpaid purchases of property, plant and equipment at end of period | $ | 35.1 | $ | 20.7 |
7 |
more... |
8 |
more... |
9 |
more... |
Revenue by segment: | Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||||||||
% of total | % of total | % of total | % of total | ||||||||||||||||||||||||||||||||
ATS | $ | 814.1 | 33% | $ | 859.4 | 42% | $ | 2,349.7 | 33% | $ | 2,516.9 | 43% | |||||||||||||||||||||||
CCS | 1,685.4 | 67% | 1,183.9 | 58% | 4,750.6 | 67% | 3,303.6 | 57% | |||||||||||||||||||||||||||
Communications end market revenue as a % of total revenue | 42% | 36% | 39% | 34% | |||||||||||||||||||||||||||||||
Enterprise end market revenue as a % of total revenue | 25% | 22% | 28% | 23% | |||||||||||||||||||||||||||||||
Total | $ | 2,499.5 | $ | 2,043.3 | $ | 7,100.3 | $ | 5,820.5 |
Segment income, segment margin, and reconciliation of segment income to earnings before income taxes: | Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||||||||||||||||
Note | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||||||||||
Segment Margin | Segment Margin | Segment Margin | Segment Margin | |||||||||||||||||||||||||||||||||||
ATS segment income and margin | $ | 40.1 | 4.9% | $ | 42.0 | 4.9% | $ | 107.1 | 4.6% | $ | 117.3 | 4.7% | ||||||||||||||||||||||||||
CCS segment income and margin | 128.7 | 7.6% | 72.9 | 6.2% | 341.9 | 7.2% | 196.0 | 5.9% | ||||||||||||||||||||||||||||||
Total segment income | 168.8 | 114.9 | 449.0 | 313.3 | ||||||||||||||||||||||||||||||||||
Reconciling items: | ||||||||||||||||||||||||||||||||||||||
Finance costs | 8 | 11.2 | 18.9 | 40.2 | 63.4 | |||||||||||||||||||||||||||||||||
Miscellaneous expense (income)(1) |
12 | 2.8 | (21.2) | 13.8 | (25.6) | |||||||||||||||||||||||||||||||||
FCC Transitional ADJ(2): (gains) losses |
(0.5) | — | (1.7) | 0.2 | ||||||||||||||||||||||||||||||||||
Employee stock-based compensation (SBC) expense | 12.7 | 12.9 | 47.3 | 45.8 | ||||||||||||||||||||||||||||||||||
Total return swap (TRS) FVAs: losses (gains) | 7.7 | — | (39.5) | — | ||||||||||||||||||||||||||||||||||
Amortization of intangible assets (excluding computer software) | 9.9 | 9.2 | 28.9 | 27.6 | ||||||||||||||||||||||||||||||||||
Restructuring and other charges, net of recoveries | 11 | 1.0 | 2.5 | 17.3 | 10.6 | |||||||||||||||||||||||||||||||||
Earnings before income taxes | $ | 124.0 | $ | 92.6 | $ | 342.7 | $ | 191.3 |
10 |
more... |
Cash and cash equivalents |
$ | 3.5 | ||||||||||||
Accounts receivable and other current assets |
3.0 | |||||||||||||
Right-of-use (ROU) assets |
5.2 | |||||||||||||
Property, plant and equipment | 0.4 | |||||||||||||
Computer software assets and intellectual property |
1.3 | |||||||||||||
Customer and brand intangible assets | 28.6 | |||||||||||||
Goodwill | 19.4 | |||||||||||||
Accounts payable and accrued liabilities | (2.5) | |||||||||||||
Lease liabilities | (5.2) | |||||||||||||
Deferred income tax liabilities | (7.5) | |||||||||||||
$ | 46.2 |
11 |
more... |
September 30 2024 |
December 31 2023 |
||||||||||
Raw materials |
$ | 1,596.0 | $ | 1,883.7 | |||||||
Work in progress |
95.2 | 93.6 | |||||||||
Finished goods |
129.3 | 127.0 | |||||||||
$ | 1,820.5 | $ | 2,104.3 |
12 |
more... |
Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Finance lease expense: | |||||||||||||||||||||||
Amortization of right-of-use (ROU) assets (i) |
$ | 1.9 | $ | 1.9 | $ | 5.6 | $ | 5.5 | |||||||||||||||
Interest on lease obligations (ii) |
0.8 | 0.9 | 2.6 | 2.8 | |||||||||||||||||||
Operating lease expense (i) |
10.4 | 8.8 | 30.1 | 26.5 | |||||||||||||||||||
Short-term lease expense and variable lease expense (i) |
0.5 | 0.4 | 1.4 | 1.3 | |||||||||||||||||||
Total | $ | 13.6 | $ | 12.0 | $ | 39.7 | $ | 36.1 |
September 30 2024 |
December 31 2023 |
||||||||||
ROU assets: |
|||||||||||
Operating lease ROU assets | $ | 127.6 | $ | 107.8 | |||||||
Finance lease ROU assets (included in property, plant & equipment) | 58.7 | 62.2 | |||||||||
Total ROU assets | $ | 186.3 | $ | 170.0 | |||||||
Current portion of lease obligations: |
|||||||||||
Operating lease liability (included in accrued and other current liabilities) | $ | 28.3 | $ | 25.1 | |||||||
Finance lease liability (included in current portion of borrowings under credit facility and finance lease obligations) | 10.0 | 9.6 | |||||||||
Long-term portion of lease obligations: |
|||||||||||
Operating lease liability (included in long-term portion of provisions and other non-current liabilities) | 114.2 | 83.4 | |||||||||
Finance lease liability (included in long-term portion of borrowings under credit facility and finance lease obligations) | 54.6 | 58.4 | |||||||||
Total lease obligations | $ | 207.1 | $ | 176.5 |
13 |
more... |
14 |
more... |
Revolver | Term loans | ||||||||||||||||
Outstanding balances as of December 31, 2022 | $ | — | $ | 627.2 | |||||||||||||
Amount borrowed in Q1 2023 |
281.0 | — | |||||||||||||||
Amount repaid in Q1 2023 | (281.0) | (4.5625) | (1) |
||||||||||||||
Amount borrowed in Q2 2023 |
200.0 | — | |||||||||||||||
Amount repaid in Q2 2023 | (200.0) | (4.5625) | (1) |
||||||||||||||
Amount borrowed in Q3 2023 |
140.0 | — | |||||||||||||||
Amount repaid in Q3 2023 | (140.0) | (4.5625) | (1) |
||||||||||||||
Amount borrowed in Q4 2023 |
270.0 | — | |||||||||||||||
Amount repaid in Q4 2023 | (270.0) | (4.5625) | (1) |
||||||||||||||
Outstanding balances as of December 31, 2023 | $ | — | $ | 608.9 | |||||||||||||
Amount borrowed in Q1 2024 | 285.0 | — | |||||||||||||||
Amount repaid in Q1 2024 | (257.0) | (4.5625) | (1) |
||||||||||||||
Amount borrowed in Q2 2024 | 180.0 | (2) |
750.0 | (3) |
|||||||||||||
Amount repaid in Q2 2024 | (208.0) | (604.3) | (4) |
||||||||||||||
Amount borrowed in Q3 2024 | 20.0 | — | |||||||||||||||
Amount repaid in Q3 2024(2) |
(20.0) | (4.3750) | (5) |
||||||||||||||
Outstanding balances as of September 30, 2024 | $ | — | $ | 745.6 |
Outstanding borrowings | Notional amounts under interest rate swaps (note 15) |
||||||||||||||||||||||
September 30 2024 |
December 31 2023 |
September 30 2024 |
December 31 2023 |
||||||||||||||||||||
Borrowings under the Revolver | $ | — | $ | — | $ | — | $ | — | |||||||||||||||
Borrowings under the Term Loans: |
|||||||||||||||||||||||
Initial Term Loan | $ | — | $ | 280.4 | $ | — | $ | 100.0 | |||||||||||||||
Incremental Term Loan | — | 328.5 | — | 230.0 | |||||||||||||||||||
Term A Loan |
246.9 | — | 130.0 | — | |||||||||||||||||||
Term B Loan |
498.7 | — | 200.0 | — | |||||||||||||||||||
Total | $ | 745.6 | $ | 608.9 | $ | 330.0 | $ | 330.0 | |||||||||||||||
Total borrowings under Credit Facility | $ | 745.6 | $ | 608.9 | |||||||||||||||||||
Unamortized debt issuance costs related to the Term Loans(1) |
(6.3) | (1.6) | |||||||||||||||||||||
Finance lease obligations (see note 7) |
64.6 | 68.0 | |||||||||||||||||||||
$ | 803.9 | $ | 675.3 | ||||||||||||||||||||
Total Credit Facility and finance lease obligations: | |||||||||||||||||||||||
Current portion | $ | 26.6 | $ | 27.0 | |||||||||||||||||||
Long-term portion | 777.3 | 648.3 | |||||||||||||||||||||
$ | 803.9 | $ | 675.3 |
15 |
more... |
September 30 2024 |
December 31 2023 |
|||||||||||||
Outstanding L/Cs under the Revolver | $ | 11.5 | $ | 10.5 | ||||||||||
Bank guarantees and surety bonds outside the Revolver | 23.9 | 16.5 | ||||||||||||
Total | $ | 35.4 | $ | 27.0 | ||||||||||
Available uncommitted bank overdraft facilities | $ | 198.5 | $ | 198.5 | ||||||||||
Amounts outstanding under available uncommitted bank overdraft facilities | $ | — | $ | — |
16 |
more... |
Number of shares (in millions) | Subordinate voting shares (Common Shares) | Multiple voting shares (MVS) | |||||||||
Issued and outstanding at December 31, 2022 | 103.0 | 18.6 | |||||||||
Issued from treasury (1) |
0.05 | — | |||||||||
Cancelled under normal course issuer bids (NCIB) |
(2.3) | — | |||||||||
Conversion of MVS into common shares in connection with the Secondary Offerings | 18.6 | (18.6) | |||||||||
Issued and outstanding at September 30, 2023 |
119.4 | — | |||||||||
Issued and outstanding at December 31, 2023 |
119.0 | — | |||||||||
Issued from treasury (1) |
0.3 | — | |||||||||
Cancelled under NCIB | (2.9) | — | |||||||||
Issued and outstanding at September 30, 2024 |
116.4 | — |
17 |
more... |
Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Aggregate cost(1) of Common Shares repurchased for cancellation(2) |
$ | 100.0 | $ | — | $ | 126.5 | $ | 25.6 | |||||||||||||||
Number of Common Shares repurchased for cancellation (in millions)(3) |
2.2 | — | 2.9 | 2.2 | |||||||||||||||||||
Weighted average price per share for repurchases | $ | 44.44 | $ | — | $ | 43.28 | $ | 11.80 | |||||||||||||||
Aggregate cost(1) of Common Shares repurchased for delivery under SBC plans |
$ | — | $ | 42.0 | $ | 101.6 | $ | 47.2 | |||||||||||||||
Number of Common Shares repurchased for delivery under SBC (in millions)(4) |
— | 2.0 | 2.8 | 2.4 |
18 |
more... |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||
RSUs Granted: | ||||||||||||||||||||
Number of awards (in millions) | 0.03 | 0.1 | 0.7 | 2.0 | ||||||||||||||||
Weighted average grant date fair value per unit | $ | 47.08 | $ | 22.11 | $ | 37.36 | $ | 13.03 | ||||||||||||
PSUs Granted: | ||||||||||||||||||||
Number of awards (in millions, representing 100% of target) | 0.01 | 0.01 | 0.5 | 1.3 | ||||||||||||||||
Weighted average grant date fair value per unit | $ | 55.89 | $ | 24.89 | $ | 43.47 | $ | 15.06 | ||||||||||||
DSUs Granted: | ||||||||||||||||||||
Number of awards (in millions) | 0.01 | 0.01 | 0.02 | 0.07 | ||||||||||||||||
Weighted average grant date fair value per unit | $ | 51.32 | $ | 24.52 | $ | 50.10 | $ | 15.84 | ||||||||||||
Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Employee SBC expense in cost of sales | $ | 5.6 | $ | 5.1 | $ | 20.2 | $ | 18.4 | |||||||||||||||
Employee SBC expense in SG&A | 7.1 | 7.8 | 27.1 | 27.4 | |||||||||||||||||||
Total employee SBC expense | $ | 12.7 | $ | 12.9 | $ | 47.3 | $ | 45.8 | |||||||||||||||
TRS FVAs: losses (gains) in cost of sales |
$ | 2.7 | $ | — | $ | (17.2) | $ | — | |||||||||||||||
TRS FVAs: losses (gains) in SG&A |
5.0 | — | (22.3) | — | |||||||||||||||||||
TRS FVAs: (gains) in miscellaneous expense (income) |
— | (29.4) | — | (34.2) | |||||||||||||||||||
Total TRS FVAs: losses (gains) |
$ | 7.7 | $ | (29.4) | $ | (39.5) | $ | (34.2) | |||||||||||||||
Combined effect of employee SBC expense and TRS FVAs |
$ | 20.4 | $ | (16.5) | $ | 7.8 | $ | 11.6 | |||||||||||||||
Director SBC expense in SG&A(1) |
$ | 0.6 | $ | 0.6 | $ | 1.8 | $ | 1.8 |
19 |
more... |
Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Translation adjustments: | |||||||||||||||||||||||
Opening balance of foreign currency translation account | $ | (33.5) | $ | (29.3) | $ | (28.1) | $ | (24.7) | |||||||||||||||
Foreign currency translation adjustments |
4.7 | (1.6) | (0.7) | (6.2) | |||||||||||||||||||
Closing balance of foreign currency translation account | $ | (28.8) | $ | (30.9) | $ | (28.8) | $ | (30.9) | |||||||||||||||
Foreign exchange derivatives (ii): |
|||||||||||||||||||||||
Opening balance of unrealized net gain (loss) on currency forward cash flow hedges |
$ | (9.9) | $ | — | $ | — | $ | — | |||||||||||||||
Net gain (loss) on currency forward cash flow hedges(i) |
14.6 | — | (5.5) | — | |||||||||||||||||||
Reclassification of net loss (gain) on currency forward cash flow hedges to operations(i) |
0.9 | — | 11.1 | — | |||||||||||||||||||
Closing balance of unrealized net gain on currency forward cash flow hedges(i) |
$ | 5.6 | $ | — | $ | 5.6 | $ | — | |||||||||||||||
Interest rate swap derivatives (ii): |
|||||||||||||||||||||||
Opening balance of unrealized net gain (loss) on interest rate swap cash flow hedges |
$ | 4.6 | $ | — | $ | — | $ | — | |||||||||||||||
Net (loss) gain on interest rate swap cash flow hedges(i) |
(3.6) | — | 2.0 | — | |||||||||||||||||||
Reclassification of net (gain) loss on interest rate swap cash flow hedges to operations(i) |
(0.9) | — | (1.9) | — | |||||||||||||||||||
Closing balance of unrealized net gain on interest rate swap cash flow hedges(i) |
$ | 0.1 | $ | — | $ | 0.1 | $ | — | |||||||||||||||
Employment benefit: |
|||||||||||||||||||||||
Opening balance of pension and non-pension post-employment benefit account(i) |
$ | 26.9 | $ | 35.1 | $ | 27.9 | $ | 36.8 | |||||||||||||||
Amortization of net (gain) loss on pension and non-pension post-employment benefit plans(i) |
(0.6) | (0.8) | (1.6) | (2.5) | |||||||||||||||||||
Closing balance of pension and non-pension post-employment benefit account(i) |
$ | 26.3 | $ | 34.3 | $ | 26.3 | $ | 34.3 | |||||||||||||||
Accumulated other comprehensive income |
$ | 3.2 | $ | 3.4 | $ | 3.2 | $ | 3.4 | |||||||||||||||
Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Restructuring charges, net of recoveries (a) | $ | 0.6 | $ | 0.3 | $ | 11.3 | $ | 9.8 | |||||||||||||||
Transition Costs (b) | — | 0.8 | 4.8 | 0.8 | |||||||||||||||||||
Acquisition Costs (c) | 0.4 | 0.6 | 2.5 | 0.9 | |||||||||||||||||||
Other costs (recoveries) (d) | — | 0.8 | (1.3) | (0.9) | |||||||||||||||||||
$ | 1.0 | $ | 2.5 | $ | 17.3 | $ | 10.6 |
20 |
more... |
21 |
more... |
Three months ended September 30 | Three months ended | Nine months ended September 30 | ||||||||||||||||||||||||
Note | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Components of net periodic benefit cost other than the service cost related to pension and post-employment benefit plans |
13 | $ | 0.3 | $ | (0.3) | $ | 0.9 | $ | (1.0) | |||||||||||||||||
Loss (gain) recognized on derivative instruments: |
15 | |||||||||||||||||||||||||
Interest rate swaps | 1.8 | (2.7) | 7.0 | (7.5) | ||||||||||||||||||||||
Foreign exchange forwards | 0.7 | 11.2 | 5.9 | 17.1 | ||||||||||||||||||||||
TRS FVAs(1) |
— | (29.4) | — | (34.2) | ||||||||||||||||||||||
$ | 2.8 | $ | (21.2) | $ | 13.8 | $ | (25.6) |
Pension Benefits | Other Benefits | Pension Benefits | Other Benefits | ||||||||||||||||||||||||||||||||||||||||||||
Three months ended September 30 | Three months ended September 30 | Nine months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||||||||||||||||
Service cost | $ | 1.1 | $ | 0.6 | $ | 0.8 | $ | 0.8 | $ | 3.3 | $ | 2.0 | $ | 2.6 | $ | 2.4 | |||||||||||||||||||||||||||||||
Interest cost | 2.4 | 2.5 | 0.8 | 0.4 | 7.2 | 7.5 | 2.2 | 1.2 | |||||||||||||||||||||||||||||||||||||||
Expected return on plan assets | (2.3) | (2.4) | — | — | (6.9) | (7.2) | — | — | |||||||||||||||||||||||||||||||||||||||
Amortization of net (gain) loss | (0.1) | — | (0.5) | (0.8) | (0.1) | (0.1) | (1.5) | (2.4) | |||||||||||||||||||||||||||||||||||||||
Net periodic benefit cost | $ | 1.1 | $ | 0.7 | $ | 1.1 | $ | 0.4 | $ | 3.5 | $ | 2.2 | $ | 3.3 | $ | 1.2 |
22 |
more... |
23 |
more... |
24 |
more... |
Asset Derivatives | Liability Derivatives | ||||||||||||||||||||||||||||||||||
Fair Value | Fair Value | ||||||||||||||||||||||||||||||||||
Balance sheet classification | September 30, 2024 | December 31, 2023 | Balance sheet classification | September 30, 2024 | December 31, 2023 | ||||||||||||||||||||||||||||||
Foreign currency contracts | Other current assets | $ | 16.7 | $ | 15.8 | Other current liabilities | $ | 7.1 | $ | 9.3 | |||||||||||||||||||||||||
TRS | Other current assets | $ | 47.8 | $ | 40.6 | Other current liabilities | $ | — | $ | — | |||||||||||||||||||||||||
Interest rate swaps | Other current assets | $ | — | $ | 2.2 | Other current liabilities | $ | — | $ | — | |||||||||||||||||||||||||
Interest rate swaps | Other non-current assets | $ | — | $ | 11.0 | Other non-current liabilities | $ | — | $ | — |
Location of Loss (Gain) Recognized |
Amount of Loss (Gain) Recognized in Income |
|||||||||||||||||||||||||
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
Foreign currency contracts | ||||||||||||||||||||||||||
Cost of sales | $ | (3.1) | $ | — | $ | (2.7) | $ | — | ||||||||||||||||||
SG&A | $ | (6.8) | $ | — | $ | (4.5) | $ | — | ||||||||||||||||||
Miscellaneous expense (income) | $ | — | $ | 11.2 | $ | — | $ | 17.1 | ||||||||||||||||||
TRS | ||||||||||||||||||||||||||
Cost of sales | $ | 2.7 | $ | — | $ | (17.2) | $ | — | ||||||||||||||||||
SG&A | $ | 5.0 | $ | — | $ | (22.3) | $ | — | ||||||||||||||||||
Miscellaneous expense (income) | $ | — | $ | (29.4) | $ | — | $ | (34.2) | ||||||||||||||||||
Interest rate swaps | ||||||||||||||||||||||||||
Finance costs |
$ | — | $ | — | $ | — | $ | — | ||||||||||||||||||
Miscellaneous expense (income) | $ | — | $ | (2.7) | $ | — | $ | (7.5) |
Asset Derivatives | Liability Derivatives | ||||||||||||||||||||||
Balance sheet classification | Fair Value at September 30, 2024 (3) |
Balance sheet classification | Fair Value at September 30, 2024 (3) |
||||||||||||||||||||
Foreign currency contracts (1) |
Other current assets | $ | 17.2 | Other current liabilities | $ | 7.4 | |||||||||||||||||
Interest rate swaps (2) |
Other non-current assets | $ | 6.3 | Other non-current liabilities | $ | — |
25 |
more... |
Three months ended | Nine months ended | ||||||||||
Loss (gain) reclassified from AOCI into income (1) |
September 30, 2024 | September 30, 2024 | |||||||||
Foreign currency contracts |
|||||||||||
Cost of sales | $ | 1.5 | $ | 7.4 | |||||||
SG&A | $ | (1.6) | $ | (1.2) | |||||||
Miscellaneous expense (income) |
$ | 0.7 | $ | 5.9 | |||||||
Interest rate swaps |
|||||||||||
Finance costs | $ | (2.7) | $ | (8.9) | |||||||
Miscellaneous expense (income) |
$ | 1.8 | $ | 7.0 |
Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
(in millions) | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||
Basic weighted average number of shares outstanding | 118.2 | 119.3 | 118.7 | 120.4 | |||||||||||||||||||
Dilutive effect of outstanding awards under SBC plans |
0.7 | 0.3 | 0.4 | 0.1 | |||||||||||||||||||
Diluted weighted average number of shares outstanding | 118.9 | 119.6 | 119.1 | 120.5 |
26 |
more... |
27 |
Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||||||||||||||
2024 | 2023 | % Increase (Decrease) | 2024 | 2023 | % Increase |
||||||||||||||||||||||||||||||
Revenue | $ | 2,499.5 | $ | 2,043.3 | 22 | % | $ | 7,100.3 | $ | 5,820.5 | 22 | % | |||||||||||||||||||||||
Gross profit | 260.6 | 192.3 | 36 | % | 736.5 | 530.9 | 39 | % | |||||||||||||||||||||||||||
Selling, general and administrative expenses (SG&A) | 91.8 | 72.7 | 26 | % | 235.9 | 218.1 | 8 | % | |||||||||||||||||||||||||||
Restructuring and other charges, net of recoveries |
1.0 | 2.5 | (60) | % | 17.3 | 10.6 | 63 | % | |||||||||||||||||||||||||||
Net earnings | 89.5 | 75.1 | 19 | % | 276.3 | 152.8 | 81 | % | |||||||||||||||||||||||||||
Diluted earnings per share | $ | 0.75 | $ | 0.63 | 19 | % | $ | 2.32 | $ | 1.27 | 83 | % |
Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
Segment revenue* as a percentage of total revenue: |
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||
ATS revenue (% of total revenue) | 33% | 42% | 33% | 43% | |||||||||||||||||||
CCS revenue (% of total revenue) | 67% | 58% | 67% | 57% |
Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||||||||
Segment income and segment margin*: | Segment Margin | Segment Margin | Segment Margin | Segment Margin | |||||||||||||||||||||||||||||||
ATS segment | $ | 40.1 | 4.9 | % | $ | 42.0 | 4.9 | % | $ | 107.1 | 4.6 | % | $ | 117.3 | 4.7% | ||||||||||||||||||||
CCS segment | 128.7 | 7.6 | % | 72.9 | 6.2 | % | 341.9 | 7.2 | % | 196.0 | 5.9% |
September 30 2024 |
December 31 2023 |
||||||||||
Cash and cash equivalents | $ | 398.5 | $ | 370.4 | |||||||
Total assets | 5,924.8 | 5,890.5 | |||||||||
Borrowings under term loans(1) |
745.6 | 608.9 | |||||||||
Borrowings under revolving credit facility(2) |
— | — | |||||||||
Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Cash provided by operating activities | $ | 122.8 | $ | 62.6 | $ | 330.5 | $ | 208.2 | |||||||||||||||
Common Share repurchase activities: | |||||||||||||||||||||||
Aggregate cost(1) of Common Shares repurchased for cancellation |
$ | 100.0 | $ | — | $ | 126.5 | $ | 25.6 | |||||||||||||||
Number of Common Shares repurchased for cancellation (in millions)(2) |
2.2 | — | 2.9 | 2.2 | |||||||||||||||||||
Weighted average price per share for repurchases | $ | 44.44 | $ | — | $ | 43.28 | $ | 11.80 | |||||||||||||||
Aggregate cost(1) of Common Shares repurchased for delivery under SBC plans(3) |
$ | — | $ | 42.0 | $ | 101.6 | $ | 47.2 | |||||||||||||||
Number of Common Shares repurchased for delivery under SBC plans (in millions)(4) |
— | 2.0 | 2.8 | 2.4 |
Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 |
Q3 2023 |
Q2 2023 |
Q1 2023 | |||||||||||||||||||||||||||||||||||
Days in accounts receivable (A/R) | 71 | 71 | 75 | 72 | 65 | 60 | 66 | ||||||||||||||||||||||||||||||||||
Days in inventory |
75 | 81 | 93 | 104 | 113 | 123 | 129 | ||||||||||||||||||||||||||||||||||
Days in accounts payable (A/P) | (56) | (59) | (62) | (62) | (64) | (68) | (75) | ||||||||||||||||||||||||||||||||||
Days in cash deposits* | (24) | (29) | (38) | (42) | (42) | (42) | (44) | ||||||||||||||||||||||||||||||||||
Cash cycle days | 66 | 64 | 68 | 72 | 72 | 73 | 76 | ||||||||||||||||||||||||||||||||||
Inventory turns | 4.9x | 4.5x | 3.9x | 3.5x | 3.2x | 3.0x | 2.8x |
(in millions) | 2024 | 2023 | ||||||||||||||||||||||||
September 30 | June 30 | March 31 | December 31 | September 30 | June 30 | March 31 | ||||||||||||||||||||
A/R Sales | $ | — | $ | — | $ | 11.6 | $ | — | $ | 66.5 | $ | 253.5 | $ | 282.6 | ||||||||||||
Supplier Financing Programs (SFPs)* | — | 13.3 | 65.2 | 18.6 | 92.5 | 112.4 | 128.2 | |||||||||||||||||||
Total | $ | — | $ | 13.3 | $ | 76.8 | $ | 18.6 | $ | 159.0 | $ | 365.9 | $ | 410.8 | ||||||||||||
Customer cash deposits for inventory |
$ | 521.1 | $ | 576.4 | $ | 719.4 | $ | 904.8 | $ | 874.8 | $ | 809.7 | $ | 810.8 |
Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Revenue | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||||||||
Cost of sales | 89.6 | 90.6 | 89.6 | 90.9 | |||||||||||||||||||
Gross profit | 10.4 | 9.4 | 10.4 | 9.1 | |||||||||||||||||||
SG&A | 3.7 | 3.6 | 3.3 | 3.7 | |||||||||||||||||||
R&D costs | 0.8 | 0.8 | 0.8 | 0.7 | |||||||||||||||||||
Amortization of intangible assets | 0.4 | 0.5 | 0.5 | 0.6 | |||||||||||||||||||
Restructuring and other charges, net of recoveries | — | 0.1 | 0.2 | 0.2 | |||||||||||||||||||
Earnings from operations |
5.5 | 4.4 | 5.6 | 3.9 | |||||||||||||||||||
Finance Costs |
0.4 | 0.9 | 0.6 | 1.1 | |||||||||||||||||||
Miscellaneous Expense (Income) | 0.1 | (1.0) | 0.2 | (0.4) | |||||||||||||||||||
Earnings before income taxes | 5.0 | 4.5 | 4.8 | 3.2 | |||||||||||||||||||
Income tax expense | 1.4 | 0.8 | 0.9 | 0.6 | |||||||||||||||||||
Net earnings for the period | 3.6 | % | 3.7 | % | 3.9 | % | 2.6 | % |
Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||||||||
% of total | % of total | % of total | % of total | ||||||||||||||||||||||||||||||||
ATS segment revenue | $ | 814.1 | 33 | % | $ | 859.4 | 42 | % | $ | 2,349.7 | 33 | % | $ | 2,516.9 | 43 | % | |||||||||||||||||||
CCS segment revenue | |||||||||||||||||||||||||||||||||||
Communications | $ | 1,067.3 | 42 | % | $ | 735.5 | 36 | % | $ | 2,766.7 | 39 | % | $ | 1,958.0 | 34 | % | |||||||||||||||||||
Enterprise | 618.1 | 25 | % | 448.4 | 22 | % | 1,983.9 | 28 | % | 1,345.6 | 23 | % | |||||||||||||||||||||||
$ | 1,685.4 | 67 | % | $ | 1,183.9 | 58 | % | $ | 4,750.6 | 67 | % | $ | 3,303.6 | 57 | % | ||||||||||||||||||||
Total revenue | $ | 2,499.5 | $ | 2,043.3 | $ | 7,100.3 | $ | 5,820.5 |
Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Gross profit (in millions) | $ | 260.6 | $ | 192.3 | $ | 736.5 | $ | 530.9 | |||||||||||||||
Gross margin | 10.4 | % | 9.4 | % | 10.4 | % | 9.1 | % |
Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Employee SBC expense in cost of sales | $ | 5.6 | $ | 5.1 | $ | 20.2 | $ | 18.4 | |||||||||||||||
Employee SBC expense in SG&A | 7.1 | 7.8 | 27.1 | 27.4 | |||||||||||||||||||
Total employee SBC expense | $ | 12.7 | $ | 12.9 | $ | 47.3 | $ | 45.8 | |||||||||||||||
TRS FVAs: losses (gains) in cost of sales |
$ | 2.7 | $ | — | $ | (17.2) | $ | — | |||||||||||||||
TRS FVAs: losses (gains) in SG&A |
5.0 | — | (22.3) | — | |||||||||||||||||||
TRS FVAs: losses (gains) in Miscellaneous Expense (Income) |
$ | — | $ | (29.4) | $ | — | $ | (34.2) | |||||||||||||||
Total TRS FVAs: losses (gains) |
$ | 7.7 | $ | (29.4) | $ | (39.5) | $ | (34.2) | |||||||||||||||
Combined effect of employee SBC expense and TRS FVAs |
$ | 20.4 | $ | (16.5) | $ | 7.8 | $ | 11.6 | |||||||||||||||
Director SBC expense in SG&A(1) |
$ | 0.6 | $ | 0.6 | $ | 1.8 | $ | 1.8 |
Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||
Restructuring charges, net of recoveries (a) |
$ | 0.6 | $ | 0.3 | $ | 11.3 | $ | 9.8 | |||||||||
Transition Costs (b) | — | 0.8 | 4.8 | 0.8 | |||||||||||||
Acquisition Costs (c) |
0.4 | 0.6 | 2.5 | 0.9 | |||||||||||||
Other costs (recoveries) (d) |
— | 0.8 | (1.3) | (0.9) | |||||||||||||
$ | 1.0 | $ | 2.5 | $ | 17.3 | $ | 10.6 |
September 30 | December 31 | ||||||||||
2024 | 2023 | ||||||||||
Cash and cash equivalents | $ | 398.5 | $ | 370.4 | |||||||
Borrowings under credit facility* |
745.6 | 608.9 |
Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Cash provided by operating activities | $ | 122.8 | $ | 62.6 | $ | 330.5 | $ | 208.2 | |||||||||||||||
Cash used in investing activities | (51.0) | (26.2) | (161.5) | (90.5) | |||||||||||||||||||
Cash used in financing activities |
(107.3) | (44.0) | (140.9) | (139.1) | |||||||||||||||||||
Changes in non-cash working capital items (included in operating activities above): | |||||||||||||||||||||||
A/R |
$ | (111.7) | $ | (295.3) | $ | (209.4) | $ | (205.5) | |||||||||||||||
Inventories | 23.4 | 84.4 | 283.8 | 90.5 | |||||||||||||||||||
Other current assets | 37.7 | (6.6) | 37.0 | 22.5 | |||||||||||||||||||
A/P, accrued and other current liabilities, provisions and income taxes payable | 28.2 | 180.7 | (167.1) | 29.7 | |||||||||||||||||||
Working capital changes | $ | (22.4) | $ | (36.8) | $ | (55.7) | $ | (62.8) |
(in millions) | Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
GAAP cash provided by operations | $ | 122.8 | $ | 62.6 | $ | 330.5 | $ | 208.2 | |||||||||||||||
Purchase of property, plant and equipment, net of sales proceeds | (46.0) | (26.2) | (120.4) | (90.5) | |||||||||||||||||||
Non-GAAP free cash flow |
$ | 76.8 | $ | 36.4 | $ | 210.1 | $ | 117.7 |
Revolver | Term loans | ||||||||||||||||
Outstanding balances as of December 31, 2022 | $ | — | $ | 627.2 | |||||||||||||
Amount borrowed in Q1 2023 |
281.0 | — | |||||||||||||||
Amount repaid in Q1 2023 | (281.0) | (4.5625) | (1) |
||||||||||||||
Amount borrowed in Q2 2023 |
200.0 | — | |||||||||||||||
Amount repaid in Q2 2023 | (200.0) | (4.5625) | (1) |
||||||||||||||
Amount borrowed in Q3 2023 |
140.0 | — | |||||||||||||||
Amount repaid in Q3 2023 | (140.0) | (4.5625) | (1) |
||||||||||||||
Amount borrowed in Q4 2023 |
270.0 | — | |||||||||||||||
Amount repaid in Q4 2023 | (270.0) | (4.5625) | (1) |
||||||||||||||
Outstanding balances as of December 31, 2023 | $ | — | $ | 608.9 | |||||||||||||
Amount borrowed in Q1 2024 | 285.0 | — | |||||||||||||||
Amount repaid in Q1 2024 | (257.0) | (4.5625) | (1) |
||||||||||||||
Amount borrowed in Q2 2024 | 180.0 | (2) |
750.0 | (3) |
|||||||||||||
Amount repaid in Q2 2024 | (208.0) | (604.3) | (4) |
||||||||||||||
Amount borrowed in Q3 2024 | 20.0 | — | |||||||||||||||
Amount repaid in Q3 2024 | (20.0) | (4.375) | (5) |
||||||||||||||
Outstanding balances as of September 30, 2024 | $ | — | $ | 745.6 |
Total | 2024 | 2025 | 2026 | 2027 | 2028 | Thereafter | |||||||||||||||||||||||||||||||||||
New Term Loans | $745.6 | $4.4 | $17.5 | $17.5 | $17.5 | $17.5 | $671.2 |
Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||||||||
% of revenue | % of revenue | % of revenue | % of revenue | ||||||||||||||||||||||||||||||||
GAAP revenue | $2,499.5 | $2,043.3 | $7,100.3 | $5,820.5 | |||||||||||||||||||||||||||||||
GAAP gross profit | $ | 260.6 | 10.4 | % | $ | 192.3 | 9.4 | % | $ | 736.5 | 10.4 | % | $ | 530.9 | 9.1 | % | |||||||||||||||||||
Employee SBC expense | 5.6 | 5.1 | 20.2 | 18.4 | |||||||||||||||||||||||||||||||
TRS FVAs: losses (gains) | 2.7 | — | (17.2) | — | |||||||||||||||||||||||||||||||
FCC Transitional ADJ | (0.3) | 2.0 | (0.3) | 7.2 | |||||||||||||||||||||||||||||||
Adjusted gross profit (non-GAAP) | $ | 268.6 | 10.7 | % | $ | 199.4 | 9.8 | % | $ | 739.2 | 10.4 | % | $ | 556.5 | 9.6 | % | |||||||||||||||||||
GAAP SG&A | $ | 91.8 | 3.7 | % | $ | 72.7 | 3.6 | % | $ | 235.9 | 3.3 | % | $ | 218.1 | 3.7 | % | |||||||||||||||||||
Employee SBC expense | (7.1) | (7.8) | (27.1) | (27.4) | |||||||||||||||||||||||||||||||
TRS FVAs: (losses) gains | (5.0) | — | 22.3 | — | |||||||||||||||||||||||||||||||
FCC Transitional ADJ | 0.2 | 2.0 | 1.4 | 7.0 | |||||||||||||||||||||||||||||||
Adjusted SG&A (non-GAAP) | $ | 79.9 | 3.2 | % | $ | 66.9 | 3.3 | % | $ | 232.5 | 3.3 | % | $ | 197.7 | 3.4 | % | |||||||||||||||||||
GAAP earnings from operations | $ | 138.0 | 5.5 | % | $ | 90.3 | 4.4 | % | $ | 396.7 | 5.6 | % | $ | 229.1 | 3.9 | % | |||||||||||||||||||
Employee SBC expense | 12.7 | 12.9 | 47.3 | 45.8 | |||||||||||||||||||||||||||||||
TRS FVAs: losses (gains) | 7.7 | — | (39.5) | — | |||||||||||||||||||||||||||||||
FCC Transitional ADJ | (0.5) | — | (1.7) | 0.2 | |||||||||||||||||||||||||||||||
Amortization of intangible assets (excluding computer software) | 9.9 | 9.2 | 28.9 | 27.6 | |||||||||||||||||||||||||||||||
Restructuring and other charges, net of recoveries | 1.0 | 2.5 | 17.3 | 10.6 | |||||||||||||||||||||||||||||||
Adjusted operating earnings (adjusted EBIAT) (non-GAAP) |
$ | 168.8 | 6.8 | % | $ | 114.9 | 5.6 | % | $ | 449.0 | 6.3 | % | $ | 313.3 | 5.4 | % | |||||||||||||||||||
GAAP net earnings | $ | 89.5 | 3.6 | % | $ | 75.1 | 3.7 | % | $ | 276.3 | 3.9 | % | $ | 152.8 | 2.6 | % | |||||||||||||||||||
Employee SBC expense | 12.7 | 12.9 | 47.3 | 45.8 | |||||||||||||||||||||||||||||||
TRS FVAs: losses (gains) | 7.7 | — | (39.5) | — | |||||||||||||||||||||||||||||||
FCC Transitional ADJ | (0.5) | — | (1.7) | 0.2 | |||||||||||||||||||||||||||||||
Amortization of intangible assets (excluding computer software) | 9.9 | 9.2 | 28.9 | 27.6 | |||||||||||||||||||||||||||||||
Restructuring and other charges, net of recoveries | 1.0 | 2.5 | 17.3 | 10.6 | |||||||||||||||||||||||||||||||
Miscellaneous Expense (Income) | 2.8 | (21.2) | 13.8 | (25.6) | |||||||||||||||||||||||||||||||
IRS Transitional ADJ | — | 2.4 | — | 6.1 | |||||||||||||||||||||||||||||||
Adjustments for taxes(1) |
0.7 | (1.1) | (11.8) | (13.8) | |||||||||||||||||||||||||||||||
Adjusted net earnings (non-GAAP) | $ | 123.8 | 5.0 | % | $ | 79.8 | 3.9 | % | $ | 330.6 | 4.7 | % | $ | 203.7 | 3.5 | % | |||||||||||||||||||
Diluted EPS | |||||||||||||||||||||||||||||||||||
Weighted average # of shares (in millions) | 118.9 | 119.6 | 119.1 | 120.5 | |||||||||||||||||||||||||||||||
GAAP earnings per share | $ | 0.75 | $ | 0.63 | $ | 2.32 | $ | 1.27 | |||||||||||||||||||||||||||
Adjusted earnings per share (non-GAAP) | $ | 1.04 | $ | 0.67 | $ | 2.78 | $ | 1.69 | |||||||||||||||||||||||||||
# of shares outstanding at period end (in millions) | 116.4 | 119.4 | 116.4 | 119.4 | |||||||||||||||||||||||||||||||
GAAP cash provided by operations | $ | 122.8 | $ | 62.6 | $ | 330.5 | $ | 208.2 | |||||||||||||||||||||||||||
Purchase of property, plant and equipment, net of sales proceeds | (46.0) | (26.2) | (120.4) | (90.5) | |||||||||||||||||||||||||||||||
Free cash flow (non-GAAP) | $ | 76.8 | $ | 36.4 | $ | 210.1 | $ | 117.7 | |||||||||||||||||||||||||||
GAAP ROIC % | 23.7 | % | 16.9 | % | 23.4 | % | 14.4 | % | |||||||||||||||||||||||||||
Non-GAAP adjusted ROIC % | 29.0 | % | 21.5 | % | 26.5 | % | 19.7 | % | |||||||||||||||||||||||||||
Three months ended | Nine months ended | ||||||||||||||||||||||||||||||||||
September 30 | September 30 | ||||||||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||||||||
GAAP tax expense |
$ | 34.5 | $ | 17.5 | $ | 66.4 | $ | 38.5 | |||||||||||||||||||||||||||
Add-backs to (deductions from) GAAP tax expense representing the tax benefits or costs associated with the following items: |
|||||||||||||||||||||||||||||||||||
Employee SBC expense and TRS FVAs |
(1.4) | (1.1) | 9.0 | 7.6 | |||||||||||||||||||||||||||||||
Amortization of intangible assets (excluding computer software) | 0.7 | 0.7 | 2.3 | 2.2 | |||||||||||||||||||||||||||||||
Restructuring and other charges, net of recoveries |
(0.1) | 0.7 | 0.6 | 1.5 | |||||||||||||||||||||||||||||||
Miscellaneous Expense |
0.1 | 0.8 | 0.5 | 2.5 | |||||||||||||||||||||||||||||||
Non-core tax adjustment for NCS acquisition |
— | — | 7.5 | — | |||||||||||||||||||||||||||||||
Prior Period Pillar Two Tax Adjustments |
— | — | (8.1) | — | |||||||||||||||||||||||||||||||
Adjusted tax expense (non-GAAP) |
$ | 33.8 | $ | 18.6 | $ | 78.2 | $ | 52.3 | |||||||||||||||||||||||||||
GAAP tax expense | $ | 34.5 | $ | 17.5 | $ | 66.4 | $ | 38.5 | |||||||||||||||||||||||||||
Earnings from operations | $ | 138.0 | $ | 90.3 | $ | 396.7 | $ | 229.1 | |||||||||||||||||||||||||||
Finance Costs | (11.2) | (18.9) | (40.2) | (63.4) | |||||||||||||||||||||||||||||||
Miscellaneous Expense (Income) | (2.8) | 21.2 | (13.8) | 25.6 | |||||||||||||||||||||||||||||||
$ | 124.0 | $ | 92.6 | $ | 342.7 | $ | 191.3 | ||||||||||||||||||||||||||||
GAAP effective tax rate | 28 | % | 19 | % | 19 | % | 20 | % | |||||||||||||||||||||||||||
Adjusted tax expense (non-GAAP) |
$ | 33.8 | $ | 18.6 | $ | 78.2 | $ | 52.3 | |||||||||||||||||||||||||||
Adjusted operating earnings (non-GAAP) |
$ | 168.8 | $ | 114.9 | $ | 449.0 | $ | 313.3 | |||||||||||||||||||||||||||
Finance Costs | (11.2) | (18.9) | (40.2) | (63.4) | |||||||||||||||||||||||||||||||
IRS Transitional ADJ |
— | 2.4 | — | 6.1 | |||||||||||||||||||||||||||||||
$ | 157.6 | $ | 98.4 | $ | 408.8 | $ | 256.0 | ||||||||||||||||||||||||||||
Adjusted effective tax rate (non-GAAP) |
21 | % | 19 | % | 19 | % | 20 | % |
Three months ended | Nine months ended | ||||||||||||||||||||||||||||
September 30 | September 30 | ||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||
GAAP earnings from operations | $ | 138.0 | $ | 90.3 | $ | 396.7 | $ | 229.1 | |||||||||||||||||||||
Multiplier to annualize earnings | 4 | 4 | 1.333 | 1.333 | |||||||||||||||||||||||||
Annualized GAAP earnings from operations | $ | 552.0 | $ | 361.2 | $ | 528.8 | $ | 305.4 | |||||||||||||||||||||
Average net invested capital for the period* |
$ | 2,325.5 | $ | 2,137.0 | $ | 2,261.8 | $ | 2,120.2 | |||||||||||||||||||||
GAAP ROIC % |
23.7 | % | 16.9 | % | 23.4 | % | 14.4 | % | |||||||||||||||||||||
Three months ended | Nine months ended | ||||||||||||||||||||||||||||
September 30 | September 30 | ||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||
Adjusted operating earnings (adjusted EBIAT) (non-GAAP) | $ | 168.8 | $ | 114.9 | $ | 449.0 | $ | 313.3 | |||||||||||||||||||||
Multiplier to annualize earnings | 4 | 4 | 1.333 | 1.333 | |||||||||||||||||||||||||
Annualized adjusted EBIAT (non-GAAP) | $ | 675.2 | $ | 459.6 | $ | 598.5 | $ | 417.6 | |||||||||||||||||||||
Average net invested capital for the period* | $ | 2,325.5 | $ | 2,137.0 | $ | 2,261.8 | $ | 2,120.2 | |||||||||||||||||||||
Adjusted ROIC % (non-GAAP) | 29.0 | % | 21.5 | % | 26.5 | % | 19.7 | % | |||||||||||||||||||||
September 30 2024 | June 30 2024 | March 31 2024 | December 31 2023 | ||||||||||||||||||||||||||
Net invested capital consists of: | |||||||||||||||||||||||||||||
Total assets | $ | 5,924.8 | $ | 5,872.8 | $ | 5,711.5 | $ | 5,890.5 | |||||||||||||||||||||
Less: cash | 398.5 | 434.0 | 308.1 | 370.4 | |||||||||||||||||||||||||
Less: ROU assets | 186.3 | 200.1 | 196.1 | 170.0 | |||||||||||||||||||||||||
Less: accounts payable, accrued and other current liabilities, provisions and income taxes payable | 2,981.6 | 2,946.2 | 2,992.6 | 3,168.4 | |||||||||||||||||||||||||
Net invested capital at period end* |
$ | 2,358.4 | $ | 2,292.5 | $ | 2,214.7 | $ | 2,181.7 | |||||||||||||||||||||
September 30 2023 | June 30 2023 | March 31 2023 | December 31 2022 | ||||||||||||||||||||||||||
Net invested capital consists of: | |||||||||||||||||||||||||||||
Total assets | $ | 5,744.8 | $ | 5,499.6 | $ | 5,464.2 | $ | 5,625.5 | |||||||||||||||||||||
Less: cash | 353.1 | 360.7 | 318.7 | 374.5 | |||||||||||||||||||||||||
Less: ROU assets | 174.0 | 163.2 | 150.6 | 157.1 | |||||||||||||||||||||||||
Less: accounts payable, accrued and other current liabilities, provisions and income taxes payable | 3,045.6 | 2,873.9 | 2,877.0 | 3,005.0 | |||||||||||||||||||||||||
Net invested capital at period end* |
$ | 2,172.1 | $ | 2,101.8 | $ | 2,117.9 | $ | 2,088.9 |