Acquired by Entegris, Inc. (NASDAQ:ENTG) in July 2022
Company logo

CCMP - CMC Materials, Inc.

NASDAQ -> Technology -> Semiconductor Equipment & Materials
Aurora, United States
Type: Equity

CCMP price evolution
CCMP
(in millions $) 31 Mar 2022 31 Dec 2021 30 Sep 2021 30 Jun 2021
Current assets
Cash $237.69 $200.02 $185.98 $228.51
Short term investments
Net receivables $169.34 $166.96 $150.1 $170.35
Inventory $184.73 $174.44 $173.46 $169.15
Total current assets $627.22 $573.81 $534.98 $593.9
Long term investments
Property, plant & equipment $346.34 $351.6 $354.77 $357.3
Goodwill & intangible assets $1148.94 $1172.87 $1202.34 $1238.81
Total noncurrent assets $1573.39 $1585.31 $1615.9 $1655.92
Total investments
Total assets $2200.61 $2159.12 $2150.89 $2249.82
Current liabilities
Accounts payable $55.54 $59.48 $52.75 $55.74
Deferred revenue
Short long term debt $10.65 $13.31 $13.31 $10.65
Total current liabilities $198.93 $194.05 $205.86 $195.88
Long term debt $899.15 $901.09 $903.03 $904.97
Total noncurrent liabilities $1057.6 $1062.24 $1066.09 $1072.69
Total debt $909.8 $914.41 $916.34 $915.62
Total liabilities $1256.53 $1256.3 $1271.95 $1268.58
Shareholders' equity
Retained earnings $467.51 $446.19 $431.97 $429.08
Other shareholder equity $20.98 $9.18 $4.79 $9.61
Total shareholder equity $944.08 $902.82 $878.94 $981.25
(in millions $) 31 Dec 2021 31 Dec 2020 31 Dec 2019 31 Dec 2018
Current assets
Cash $185.98 $257.35 $188.5 $352.92
Short term investments
Net receivables $150.1 $134.02 $146.11 $75.89
Inventory $173.46 $159.13 $145.28 $71.93
Total current assets $534.98 $577.07 $508.56 $522.78
Long term investments
Property, plant & equipment $354.77 $362.07 $276.82 $111.4
Goodwill & intangible assets $1202.34 $1389.61 $1464.12 $136.28
Total noncurrent assets $1615.9 $1799.4 $1753.21 $258.19
Total investments
Total assets $2150.89 $2376.47 $2261.77 $780.97
Current liabilities
Accounts payable $52.75 $49.25 $54.53 $18.17
Deferred revenue
Short long term debt $13.31 $10.65 $13.31
Total current liabilities $205.86 $181.35 $171.46 $101.15
Long term debt $903.03 $910.76 $928.46
Total noncurrent liabilities $1066.09 $1120.81 $1109.93 $13.13
Total debt $916.34 $921.41 $941.78
Total liabilities $1271.95 $1302.15 $1281.39 $114.28
Shareholders' equity
Retained earnings $431.97 $553.72 $461.5 $471.67
Other shareholder equity $4.79 -$14.1 -$23.24 $4.54
Total shareholder equity $878.94 $1074.31 $980.38 $666.69
(in millions $) 30 Jul 2022 31 Mar 2022 31 Dec 2021 30 Sep 2021
Revenue
Total revenue $324.13 $317.05 $311.92
Cost of revenue $195.9 $191.21 $189.6
Gross Profit $128.22 $125.84 $122.32
Operating activities
Research & development $12.34 $13.33 $15.19
Selling, general & administrative $47.11 $56.48 $58.19
Total operating expenses $71.69 $85.3 $85.11
Operating income $56.53 $40.54 $37.22
Income from continuing operations
EBIT $55.09 $40.39 $35.5
Income tax expense $10.98 $3.22 $9.74
Interest expense $9.54 $9.74 $9.69
Net income
Net income $34.57 $27.43 $16.06
Income (for common shares) $34.57 $27.43 $16.06
(in millions $) 31 Dec 2021 31 Dec 2020 31 Dec 2019 31 Dec 2018
Revenue
Total revenue $1199.83 $1116.27 $1037.7 $590.12
Cost of revenue $701.66 $627.67 $595.04 $276.02
Gross Profit $498.17 $488.6 $442.65 $314.11
Operating activities
Research & development $54.2 $52.31 $51.71 $51.95
Selling, general & administrative $228.89 $217.07 $213.08 $102.04
Total operating expenses $513.47 $271.7 $332.16 $153.99
Operating income -$15.3 $216.91 $110.5 $160.12
Income from continuing operations
EBIT -$16.43 $215.86 $108.79 $164.62
Income tax expense $13.78 $30.52 $23.89 $51.67
Interest expense $38.36 $42.51 $45.68 $2.9
Net income
Net income -$68.58 $142.83 $39.22 $110.04
Income (for common shares) -$68.58 $142.83 $39.22 $110.04
(in millions $) 31 Mar 2022 31 Dec 2021 30 Sep 2021 30 Jun 2021
Net income $34.57 $27.43 $16.06 $33.64
Operating activities
Depreciation $32.76 $32.7 $34.06 $33.93
Business acquisitions & disposals -$0.75 -$126.13
Stock-based compensation $4.89 $6 $4.48 $4.03
Total cash flows from operations $64.97 $45.23 $90.82 $56.28
Investing activities
Capital expenditures -$10.11 -$13.19 -$10.52 -$8.21
Investments
Total cash flows from investing -$10.11 -$13.19 -$11.27 -$134.33
Financing activities
Dividends paid -$13.15 -$13.38 -$13.45 -$13.46
Sale and purchase of stock $3.63 $2.6 -$104.79 -$2.12
Net borrowings -$5.32 -$2.66 -$1.9 -$2.66
Total cash flows from financing -$15.26 -$17 -$120.22 -$18.44
Effect of exchange rate -$1.94 -$0.99 -$1.85 $0.16
Change in cash and equivalents $37.66 $14.04 -$42.53 -$96.33
(in millions $) 31 Dec 2021 31 Dec 2020 31 Dec 2019 31 Dec 2018
Net income -$68.58 $142.83 $39.22 $110.04
Operating activities
Depreciation $132.17 $127.74 $98.59 $25.88
Business acquisitions & disposals -$126.88 -$1182.19
Stock-based compensation $19.68 $16.4 $18.23 $18.52
Total cash flows from operations $270.61 $287.28 $174.98 $168.87
Investing activities
Capital expenditures -$39.48 -$124.25 -$55.97 -$21.31
Investments -$4.47
Total cash flows from investing -$166.36 -$124.25 -$1232.98 -$22.75
Financing activities
Dividends paid -$53.02 -$50.38 -$46.32 -$30.73
Sale and purchase of stock -$106.64 -$23.81 $2.49 -$21.26
Net borrowings -$9.89 -$23.31 $938.27 -$145.57
Total cash flows from financing -$175.34 -$97.66 $894.43 -$197.56
Effect of exchange rate -$0.29 $3.48 -$0.86 $6.48
Change in cash and equivalents -$71.38 $68.86 -$164.43 -$44.97
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding 28.61M
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q N/A
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio 0.00
Book/Share 32.26
Cash/Share 8.31
EPS N/A
ROA N/A
ROE N/A
Debt/Equity 1.45
Net debt/EBITDA N/A
Current ratio 3.15
Quick ratio 2.22