Overview Financials News + Filings IR Vault Key Docs Charts Ownership Insiders
|
In millions, except per share items | Dec-31-21 | Dec-31-20 | Dec-31-19 | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 | Dec-31-14 |
| 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K/A |
Revenues: |
Boeing | 44.5 | 47.7 | 105.1 | 114.9 | 104.9 | 96.2 | 90.0 | 93.2 |
Panasonic | | 55.8 | 100.5 | 115.7 | 119.3 | 136.8 | 145.4 | 117.0 |
Other | 400.4 | 399.1 | 567.2 | 572.7 | 400.3 | 400.1 | 456.9 | 450.8 |
Total revenues | 444.9 | 502.6 | 772.7 | 803.3 | 624.5 | 633.1 | 692.3 | 661.0 |
Revenue growth [+] | -11.5% | -35.0% | -3.8% | 28.6% | -1.4% | -8.5% | 4.7% | 94.5% |
Boeing | -6.8% | -54.6% | -8.5% | 9.5% | 9.0% | 6.9% | -3.4% | 89.1% |
Panasonic | | -44.5% | -13.2% | -3.0% | -12.8% | -5.9% | 24.3% | 16.3% |
Cost of goods sold | 379.5 | 405.7 | 616.6 | 622.6 | 487.4 | 473.7 | 504.3 | 494.0 |
Gross profit | 65.4 | 96.8 | 156.1 | 180.7 | 137.1 | 159.5 | 187.9 | 167.0 |
Gross margin | 14.7% | 19.3% | 20.2% | 22.5% | 22.0% | 25.2% | 27.1% | 25.3% |
Selling, general and administrative | 99.1 | 110.5 | 143.4 | 117.0 | 88.8 | 84.6 | 89.1 | 79.7 |
Other operating expenses | -10.0 | | | | | | | |
EBITDA [+] | 5.3 | 18.2 | 45.8 | 98.7 | 75.4 | 100.7 | 124.1 | 114.6 |
EBITDA growth | -70.6% | -60.4% | -53.6% | 30.9% | -25.1% | -18.9% | 8.3% | 114.8% |
EBITDA margin | 1.2% | 3.6% | 5.9% | 12.3% | 12.1% | 15.9% | 17.9% | 17.3% |
Depreciation | 13.6 | 14.8 | 15.4 | 15.6 | 14.8 | 15.0 | 14.0 | 11.5 |
EBITA | -8.3 | 3.4 | 30.4 | 83.1 | 60.6 | 85.7 | 110.1 | 103.2 |
EBITA margin | -1.9% | 0.7% | 3.9% | 10.3% | 9.7% | 13.5% | 15.9% | 15.6% |
Amortization of intangibles | 15.4 | 17.1 | 17.6 | 19.4 | 12.3 | 10.8 | 11.3 | 15.8 |
EBIT [+] | -23.7 | -13.7 | 12.8 | 63.7 | 48.3 | 74.9 | 98.8 | 87.4 |
EBIT growth | 72.9% | -207.0% | -79.9% | 31.7% | -35.4% | -24.2% | 13.1% | 106.5% |
EBIT margin | -5.3% | -2.7% | 1.7% | 7.9% | 7.7% | 11.8% | 14.3% | 13.2% |
Non-recurring items [+] | 5.0 | 87.0 | 11.1 | | 16.2 | | | |
Asset impairment | | 87.0 | 11.1 | | 16.2 | | | |
Interest expense, net [+] | 6.8 | 6.7 | 6.1 | 9.7 | 5.4 | 4.4 | -4.8 | 8.3 |
Interest expense | 6.8 | 6.7 | 6.1 | 9.7 | 5.4 | 4.4 | | 8.3 |
Interest income | | | | | | | 4.8 | |
Other income (expense), net [+] | 8.5 | -5.0 | 72.7 | -1.7 | -1.7 | -1.7 | -9.5 | |
Gain (loss) on sale of business | 10.7 | | 78.8 | | | | | |
Pre-tax income | -27.0 | -112.4 | 68.3 | 52.3 | 25.0 | 68.8 | 94.1 | 79.1 |
Income taxes | -1.4 | 3.4 | 16.3 | 5.5 | 5.3 | 20.4 | 27.1 | 22.9 |
Tax rate | 5.1% | | 23.8% | 10.5% | 21.3% | 29.6% | 28.8% | 29.0% |
Net income | -25.6 | -115.8 | 52.0 | 46.8 | 19.7 | 48.4 | 67.0 | 56.2 |
Net margin | -5.7% | -23.0% | 6.7% | 5.8% | 3.2% | 7.6% | 9.7% | 8.5% |
|
Basic EPS [+] | ($0.82) | ($3.76) | $1.62 | $1.45 | $0.60 | $1.44 | $2.29 | $1.96 |
Growth | -78.1% | -331.5% | 12.3% | 141.7% | -58.5% | -37.0% | 17.1% | 73.1% |
Diluted EPS [+] | ($0.82) | ($3.76) | $1.60 | $1.41 | $0.58 | $1.40 | $2.22 | $1.87 |
Growth | -78.1% | -334.6% | 13.5% | 142.0% | -58.4% | -36.8% | 18.4% | 74.1% |
|
Shares outstanding (basic) [+] | 31.1 | 30.8 | 32.0 | 32.4 | 32.9 | 33.5 | 29.2 | 28.7 |
Growth | 0.9% | -3.8% | -1.0% | -1.6% | -2.0% | 14.7% | 1.8% | 19.0% |
Shares outstanding (diluted) [+] | 31.1 | 30.8 | 32.5 | 33.1 | 33.7 | 34.5 | 30.2 | 30.0 |
Growth | 0.9% | -5.1% | -2.0% | -1.7% | -2.4% | 14.4% | 0.7% | 18.3% |
|
EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|