XML 42 R31.htm IDEA: XBRL DOCUMENT v3.22.2.2
Shareholders' Equity (Tables)
9 Months Ended
Sep. 30, 2022
Stockholders' Equity Note [Abstract]  
Summary of comprehensive income (loss)

The following is a summary of comprehensive income (in millions):

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Consolidated net income

 

$

88.4

 

 

$

88.1

 

 

$

200.2

 

 

$

204.6

 

Foreign currency translation adjustments

 

 

(88.3

)

 

 

(26.6

)

 

 

(195.7

)

 

 

(80.2

)

Derivatives designated as hedging instruments, net of tax

 

 

42.9

 

 

 

10.5

 

 

 

105.5

 

 

 

59.3

 

Pension liability adjustments, net of tax

 

 

1.6

 

 

 

1.1

 

 

 

3.7

 

 

 

4.4

 

Comprehensive income

 

 

44.6

 

 

 

73.1

 

 

 

113.7

 

 

 

188.1

 

Less: Comprehensive (loss) income attributable to
   noncontrolling interests

 

 

(0.3

)

 

 

0.7

 

 

 

(0.5

)

 

 

0.9

 

Less: Comprehensive loss attributable to redeemable
   noncontrolling interests

 

 

(0.6

)

 

 

 

 

 

(1.3

)

 

 

 

Comprehensive income attributable to Bruker Corporation

 

$

45.5

 

 

$

72.4

 

 

$

115.5

 

 

$

187.2

 

Summary of the components of accumulated other comprehensive income (loss), net of tax

The following is a summary of the components of accumulated other comprehensive income (loss) attributable to Bruker Corporation, net of tax (in millions):

 

 

 

Foreign
Currency
Translation

 

 

Derivatives
Designated as
Hedging
Instruments

 

 

Pension
Liability
Adjustment

 

 

Accumulated
Other
Comprehensive
Income (Loss)

 

Balance at December 31, 2021

 

$

63.1

 

 

$

(40.1

)

 

$

(31.2

)

 

$

(8.2

)

Other comprehensive (loss) income before
   reclassifications

 

 

(193.1

)

 

 

105.5

 

 

 

2.4

 

 

 

(85.2

)

Realized gain on amounts reclassified from other
   comprehensive income

 

 

 

 

 

 

 

 

1.3

 

 

 

1.3

 

Net current period other comprehensive (loss) income

 

 

(193.1

)

 

 

105.5

 

 

 

3.7

 

 

 

(83.9

)

Balance at September 30, 2022

 

$

(130.0

)

 

$

65.4

 

 

$

(27.5

)

 

$

(92.1

)

 

Schedule of the impact of stock-based compensation expense

The Company recorded stock-based compensation expense as follows in the unaudited condensed consolidated statements of income and comprehensive income (in millions):

 

 

 

Three Months Ended
September 30,

 

 

Nine Months Ended
September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Cost of product revenue

 

$

0.2

 

 

$

0.6

 

 

$

1.0

 

 

$

1.6

 

Selling, general and administrative

 

 

3.3

 

 

 

2.6

 

 

 

9.2

 

 

 

7.6

 

Research and development

 

 

0.4

 

 

 

0.6

 

 

 

1.3

 

 

 

1.6

 

Total stock-based compensation expense

 

$

3.9

 

 

$

3.8

 

 

$

11.5

 

 

$

10.8

 

Schedule of Share-based Payment Award, Employee Stock Purchase Plan, Valuation Assumptions Assumptions regarding volatility, expected life, dividend yield and risk-free interest rates are required for the Black-Scholes model and are presented in the table below:

 

 

Nine Months Ended September 30,

 

 

 

2022

 

 

2021

 

Risk-free interest rates

 

 

3.03

%

 

 

0.62

%

Expected life

 

4.4 years

 

 

4.4 years

 

Volatility

 

 

36

%

 

 

34

%

Expected dividend yield

 

 

0.32

%

 

 

0.20

%

Schedule of stock option activity

Stock option activity was as follows:

 

 

Shares Subject
to Options

 

 

Weighted
Average
Option Price

 

 

Weighted
Average
Remaining
Contractual
Term (Yrs)

 

 

Aggregate
Intrinsic Value
(in millions) (b)

 

Outstanding at December 31, 2021

 

 

1,355,152

 

 

$

30.98

 

 

 

 

 

 

 

Granted

 

 

73,365

 

 

 

65.43

 

 

 

 

 

 

 

Exercised

 

 

(163,439

)

 

 

24.98

 

 

 

 

 

 

 

Forfeited/Expired

 

 

(3,886

)

 

 

22.88

 

 

 

 

 

 

 

Outstanding at September 30, 2022

 

 

1,261,192

 

 

$

33.78

 

 

 

3.8

 

 

$

27.8

 

Exercisable at September 30, 2022

 

 

1,037,141

 

 

$

27.59

 

 

 

3.3

 

 

$

27.1

 

Exercisable and expected to vest at September 30, 2022 (a)

 

 

1,233,176

 

 

$

33.07

 

 

 

3.8

 

 

$

27.7

 

(a)
Represents the number of vested options at September 30, 2022, plus the number of unvested options at September 30, 2022 that are ultimately expected to vest based on our estimated forfeiture rate.
The aggregate intrinsic value is based on the positive difference between the exercise price of the underlying options and the quoted price of our common stock on September 30, 2022.
Schedule of Unvested restricted stock unit activity

Restricted stock unit activity was as follows:

 

 

Shares Subject
to Restriction

 

 

Weighted
Average Grant
Date Value

 

Outstanding at December 31, 2021

 

 

654,470

 

 

$

53.44

 

Granted

 

 

283,681

 

 

 

62.93

 

Vested

 

 

(275,082

)

 

 

47.61

 

Forfeited

 

 

(25,660

)

 

 

57.02

 

Outstanding at September 30, 2022

 

 

637,409

 

 

$

60.04