Updated Mar 6, 2025, 10:41 PM UTC
Income Statement - Metric (Unit, Scale) | H1 2021 | 9M 2021 | Q1 2021 | Q2 2021 | Q3 2021 | Q4 2021 | FY 2021 | H1 2022 | 9M 2022 | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | FY 2022 | H1 2023 | 9M 2023 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | FY 2023 | H1 2024 | 9M 2024 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | FY 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenue (USD, millions) | 4874.6 | - | - | 1236.1 | 1,253.1 | 1,258.5 | 1,264.2 | 5011.9 | ||||||||||||||||||||
Cost of Goods Sold (COGS) (USD, millions) | 3707.1 | - | - | 927.2 | 937.8 | 943.6 | 934.5 | 3743.1 | ||||||||||||||||||||
Selling, General, and Administrative Expenses (USD, millions) | - | - | - | - | - | - | - | 834.5 | ||||||||||||||||||||
Research and Development (R&D) (USD, millions) | - | - | - | - | - | - | - | - | ||||||||||||||||||||
Depreciation and Amortization (D&A) (USD, millions) | 275.8 | - | - | 72.4 | 73.1 | 74.8 | 73 | 293.3 | ||||||||||||||||||||
Interest Expense (USD, millions) | 203.8 | - | - | 55.8 | 56.5 | 63 | 60.1 | 235.4 | ||||||||||||||||||||
Operating Income (EBIT) (USD, millions) | 425.2 | - | - | 120.9 | 116 | 111.6 | 104.5 | 453.0 | ||||||||||||||||||||
Net Income (USD, millions) | 98.3 | - | - | 52.2 | 49.8 | 31.9 | 40.8 | 174.7 | ||||||||||||||||||||
Earnings Per Share (EPS) - Basic (USD) | 1.90 | - | - | 1.10 | 1.03 | 0.66 | 0.89 | 3.68 | ||||||||||||||||||||
Earnings Per Share (EPS) - Diluted (USD) | 1.87 | - | - | 1.09 | 1.02 | 0.65 | 0.87 | 3.63 | ||||||||||||||||||||
Balance Sheet - Metric (Unit, Scale) | H1 2021 | 9M 2021 | Q1 2021 | Q2 2021 | Q3 2021 | Q4 2021 | FY 2021 | H1 2022 | 9M 2022 | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | FY 2022 | H1 2023 | 9M 2023 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | FY 2023 | H1 2024 | 9M 2024 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | FY 2024 |
Current Assets (USD, millions) | 2788.3 | - | - | 2905.1 | 2818.9 | 2836.5 | - | 2887.9 | ||||||||||||||||||||
Cash and Cash Equivalents (USD, millions) | 1176.6 | - | - | 1122.7 | 1189.2 | 1226.3 | - | 1395.3 | ||||||||||||||||||||
Accounts Receivable (USD, millions) | 779.0 | - | - | 857.0 | 843.3 | 849.4 | - | 733.5 | ||||||||||||||||||||
Inventory (USD, millions) | - | - | - | - | - | - | - | - | ||||||||||||||||||||
Non-Current Assets (USD, millions) | - | - | - | - | - | - | - | - | ||||||||||||||||||||
Property, Plant, and Equipment (PP&E) (USD, millions) | 1013.3 | - | - | 1003.3 | 975.2 | 984.0 | - | 982.7 | ||||||||||||||||||||
Goodwill (USD, millions) | 1473.8 | - | - | 1457.7 | 1453.8 | 1485.4 | - | 1434.9 | ||||||||||||||||||||
Intangible Assets (USD, millions) | 488.3 | - | - | 469.4 | 456.4 | 452.9 | - | 422.3 | ||||||||||||||||||||
Current Liabilities (USD, millions) | 1944.1 | - | - | 1991.5 | 1793.4 | 1802.2 | - | 1898.4 | ||||||||||||||||||||
Accounts Payable (USD, millions) | 249.7 | - | - | 265.1 | 229.7 | 235.3 | - | 316.6 | ||||||||||||||||||||
Short-term Debt (USD, millions) | 151.7 | - | - | 155.0 | 138.6 | 140.8 | - | 149.3 | ||||||||||||||||||||
Accrued Expenses (USD, millions) | 1126.9 | - | - | 1105.2 | 1077.1 | 1100.8 | - | 1058.1 | ||||||||||||||||||||
Non-Current Liabilities (USD, millions) | - | - | - | - | - | - | - | - | ||||||||||||||||||||
Long-term Debt (USD, millions) | 3262.5 | - | - | 3309.3 | 3475.4 | 3576.4 | - | 3605.2 | ||||||||||||||||||||
Lease Liabilities (USD, millions) | 265.8 | - | - | 262.8 | 259.8 | 279.4 | - | 278.6 | ||||||||||||||||||||
Deferred Tax Liabilities (USD, millions) | 56.5 | - | - | 57.9 | 59.3 | 59.5 | - | 62.8 | ||||||||||||||||||||
Shareholders' Equity (USD, millions) | 520.2 | - | - | 519.9 | 446.6 | 408.1 | - | 312.5 | ||||||||||||||||||||
Retained Earnings (USD, millions) | 333.0 | - | - | 354.0 | 354.0 | 322.1 | - | 285.4 | ||||||||||||||||||||
Common Stock (USD, millions) | 44.5 | - | - | 44.6 | 44.2 | 43.7 | - | 42.9 | ||||||||||||||||||||
Additional Paid-in Capital (USD, millions) | 675.9 | - | - | 666.8 | 666.3 | 665.0 | - | 660.7 | ||||||||||||||||||||
Cash Flow - Metric (Unit, Scale) | H1 2021 | 9M 2021 | Q1 2021 | Q2 2021 | Q3 2021 | Q4 2021 | FY 2021 | H1 2022 | 9M 2022 | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | FY 2022 | H1 2023 | 9M 2023 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | FY 2023 | H1 2024 | 9M 2024 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | FY 2024 |
Adjustments for Non-Cash Items (USD, millions) | 371.6 | - | - | 90.1 | 70.6 | 58 | 65.9 | 284.6 | ||||||||||||||||||||
Stock-Based Compensation (USD, millions) | 32.1 | - | - | 9.3 | 7.3 | 7.5 | 12.4 | 36.5 | ||||||||||||||||||||
Changes in Working Capital (USD, millions) | 57.3 | - | - | (63.6) | -105.6 | -77 | 254.9 | 8.7 | ||||||||||||||||||||
Capital Expenditures (USD, millions) | (202.7) | - | - | (52.2) | -56.7 | -51 | 382.4 | 222.5 | ||||||||||||||||||||
Proceeds from / Repayments of Debt (USD, millions) | 113.8 | - | - | 45.4 | 53.7 | 0.4 | 225.1 | 324.6 | ||||||||||||||||||||
Share Repurchases (USD, millions) | (169.9) | - | - | (23.0) | -42.7 | -59.6 | 328.9 | 203.6 | ||||||||||||||||||||
Dividend Payments (USD, millions) | (39.6) | - | - | (9.8) | -10.8 | -10.7 | 73.1 | 41.8 | ||||||||||||||||||||
Net Change in Cash (USD, millions) | 273.1 | - | - | (3.0) | -62.6 | 20.8 | 201.6 | 156.8 | ||||||||||||||||||||
Revenue by Segment - in Millions of USD | H1 2021 | 9M 2021 | Q1 2021 | Q2 2021 | Q3 2021 | Q4 2021 | FY 2021 | H1 2022 | 9M 2022 | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | FY 2022 | H1 2023 | 9M 2023 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | FY 2023 | H1 2024 | 9M 2024 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | FY 2024 |
Cash and Valuables Management | 3,862.7 | - | - | 961.3 | 943.0 | 948.2 | 947.9 | 3,800.4 | ||||||||||||||||||||
- North America | 384.3 | - | - | 100.9 | - | - | - | 1,207.0 | ||||||||||||||||||||
- Latin America | 183.2 | - | - | 52.1 | - | - | - | 1,095.5 | ||||||||||||||||||||
- Europe | 391.6 | - | - | 105.2 | - | - | - | 749.5 | ||||||||||||||||||||
- Rest of World | 52.8 | - | - | 16.6 | - | - | - | 748.4 | ||||||||||||||||||||
DRS and AMS | 1,011.9 | - | - | 274.8 | 310.1 | 310.3 | 316.3 | 1,211.5 | ||||||||||||||||||||
Core Services | - | - | - | - | - | - | - | - | ||||||||||||||||||||
High-Value Services | - | - | - | - | - | - | - | - | ||||||||||||||||||||
Other Security Services | - | - | - | - | - | - | - | - | ||||||||||||||||||||
Total Revenue | 4,874.6 | - | - | 1,236.1 | 1,253.1 | 1,258.5 | 1,264.2 | 5,011.9 | ||||||||||||||||||||
Revenue by Geography - in Millions of USD | H1 2021 | 9M 2021 | Q1 2021 | Q2 2021 | Q3 2021 | Q4 2021 | FY 2021 | H1 2022 | 9M 2022 | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | FY 2022 | H1 2023 | 9M 2023 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | FY 2023 | H1 2024 | 9M 2024 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | FY 2024 |
North America | 1,601.1 | - | - | 405.5 | 412.0 | 412.6 | 419.6 | 1,649.7 | ||||||||||||||||||||
Latin America | 1,332.3 | - | - | 334.7 | 331.7 | 321.0 | 323.6 | 1,311.0 | ||||||||||||||||||||
Europe | 1,136.8 | - | - | 291.4 | 309.7 | 315.5 | 310.8 | 1,227.4 | ||||||||||||||||||||
Rest of World | 804.4 | - | - | 204.5 | 199.7 | 209.4 | 210.2 | 823.8 | ||||||||||||||||||||
- Mexico | 563.8 | - | - | - | - | - | - | 582.8 | ||||||||||||||||||||
- France | 413.2 | - | - | - | - | - | - | 447.1 | ||||||||||||||||||||
- Brazil | 309.8 | - | - | - | - | - | - | 283.2 | ||||||||||||||||||||
- Argentina | 207.1 | - | - | - | - | - | - | 190.7 | ||||||||||||||||||||
- United Kingdom | 188.7 | - | - | - | - | - | - | 190.7 | ||||||||||||||||||||
- Netherlands | 149.7 | - | - | - | - | - | - | 170.3 | ||||||||||||||||||||
- Canada | 118.0 | - | - | - | - | - | - | 123.1 | ||||||||||||||||||||
- Other Countries | 1,441.2 | - | - | - | - | - | - | 1,497.4 | ||||||||||||||||||||
- United States | 1,483.1 | - | - | - | - | - | - | 1,526.6 | ||||||||||||||||||||
Total Revenue | 4,874.6 | - | - | 1,236.1 | 1,253.1 | 1,258.5 | 1,264.2 | 5,011.9 |