Financial Snapshot

Revenue
$1.093B
TTM
Gross Margin
49.61%
TTM
Net Earnings
-$541.2M
TTM
Current Assets
$1.290B
Q2 2024
Current Liabilities
$1.398B
Q2 2024
Current Ratio
92.29%
Q2 2024
Total Assets
Q2 2024
Total Liabilities
Q2 2024
Book Value
$3.037B
Q2 2024
Cash
Q2 2024
P/E
Sep 06, 2024 EST
Free Cash Flow
-$525.3M
TTM

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

Revenues

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006
Revenue $1.024B $1.609B $1.428B $699.5M $1.301B $1.065B $1.100B $1.035B $797.1M $634.6M $469.4M $376.9M $275.7M $142.7M $136.3M $172.5M $260.5M $548.7M
YoY Change -36.33% 12.65% 104.13% -46.21% 22.17% -3.24% 6.29% 29.85% 25.61% 35.19% 24.54% 36.71% 93.2% 4.7% -20.99% -33.78% -52.52% 8.55%

Expenses

Cost Of Revenues

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

Gross Profit

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006
Revenue $1.024B $1.609B $1.428B $699.5M $1.301B $1.065B $1.100B $1.035B $797.1M $634.6M $469.4M $376.9M $275.7M $142.7M $136.3M $172.5M $260.5M $548.7M
Cost Of Revenue $532.5M $920.8M $862.2M $436.5M $813.2M $658.1M $661.7M $587.4M $446.2M $326.2M $284.4M $230.6M $174.6M $96.60M $89.50M $107.6M $156.6M
Gross Profit $491.6M $687.7M $565.7M $263.0M $487.3M $406.4M $438.4M $447.6M $350.9M $308.4M $185.1M $146.3M $101.1M $46.10M $46.90M $64.90M $103.9M
Gross Profit Margin 48.0% 42.75% 39.62% 37.6% 37.47% 38.18% 39.85% 43.25% 44.02% 48.6% 39.43% 38.82% 36.67% 32.31% 34.41% 37.62% 39.88%

Selling, General & Admin Expense

Loading...

Research & Development

Loading...

Depreciation, Depletion & Amortization

Loading...

SGA Expense to Gross Profit Ratio

Loading...

R&D To Gross Profit Ratio

Loading...

DDA To Gross Profit Ratio

Loading...

Operating Expenses Total

Loading...

Operating Profits/Loss

Loading...

Operational Expenses

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006
Selling, General & Admin $159.7M $149.7M $147.2M $173.7M $215.8M $172.1M $142.3M $141.3M $135.0M $115.2M $69.50M $49.30M $42.40M $37.00M $39.40M $33.70M $39.60M
YoY Change 6.66% 1.7% -15.26% -19.51% 25.39% 20.94% 0.71% 4.67% 17.19% 65.76% 40.97% 16.27% 14.59% -6.09% 16.91% -14.9%
% of Gross Profit 32.48% 21.77% 26.02% 66.05% 44.28% 42.35% 32.46% 31.57% 38.47% 37.35% 37.55% 33.7% 41.94% 80.26% 84.01% 51.93% 38.11%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $195.6M $200.3M $205.1M $217.5M $155.2M $128.2M $132.3M $95.90M $99.00M $56.00M $33.80M $24.50M $16.80M $16.60M $19.80M $18.40M $23.00M $21.40M
YoY Change -2.33% -2.34% -5.7% 40.14% 21.06% -3.1% 37.96% -3.13% 76.79% 65.68% 37.96% 45.83% 1.2% -16.16% 7.61% -20.0% 7.48% -12.65%
% of Gross Profit 39.79% 29.13% 36.26% 82.7% 31.85% 31.55% 30.18% 21.43% 28.21% 18.16% 18.26% 16.75% 16.62% 36.01% 42.22% 28.35% 22.14%
Operating Expenses $371.5M $348.2M $363.8M $391.1M $359.4M $299.6M $271.3M $225.7M $232.1M $141.6M $73.80M $73.80M $73.60M $54.70M $59.20M $52.20M $62.50M $429.4M
YoY Change 6.69% -4.29% -6.98% 8.82% 19.96% 10.43% 20.2% -2.76% 63.91% 91.87% 0.0% 0.27% 34.55% -7.6% 13.41% -16.48% -85.44% 2.07%
Operating Profit -$528.2M $339.5M $201.9M -$128.1M $127.9M $106.8M $167.1M $221.9M $118.8M $166.8M $111.3M $72.50M $27.50M -$8.600M -$12.30M $12.70M $41.40M
YoY Change -255.59% 68.15% -257.61% -200.16% 19.76% -36.09% -24.7% 86.78% -28.78% 49.87% 53.52% 163.64% -419.77% -30.08% -196.85% -69.32%

Interest Expenses

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

Interest & Other Expense/Income

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006
Interest Expense $157.0M -$121.6M -$139.8M $141.2M -$64.90M -$33.60M -$35.00M -$7.500M -$55.40M $7.200M $7.900M $12.20M $18.50M $7.400M $700.0K $1.100M $1.500M $1.700M
YoY Change -229.07% -13.02% -199.01% -317.57% 93.15% -4.0% 366.67% -86.46% -869.44% -8.86% -35.25% -34.05% 150.0% 957.14% -36.36% -26.67% -11.76% -383.33%
% of Operating Profit -35.82% -69.24% -50.74% -31.46% -20.95% -3.38% -46.63% 4.32% 7.1% 16.83% 67.27% 8.66% 3.62%
Other Income/Expense, Net $0.00 $0.00 $13.50M $0.00 -$43.40M -$24.40M $58.30M -$134.5M -$183.2M -$205.3M $95.50M -$140.9M $0.00 $0.00
YoY Change -100.0% -100.0% 77.87% -141.85% -143.35% -26.58% -10.76% -314.97% -167.78%

Income/Loss

Pretax Income

Loading...

Income Tax

Loading...

Net Profits/Loss

Loading...

Pretax Income YoY Change

Loading...

Income Tax Rate

Loading...

Net Profits/Loss YoY Change

Loading...

Basic EPS

Loading...

Net Income To Revenue Ratio

Loading...

Pretax & Net Income

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006
Pretax Income -$715.3M $245.1M $64.10M $8.500M $103.5M $73.20M $120.8M $320.8M $150.7M $39.40M -$64.10M -$120.7M $130.1M -$702.7M -$698.6M -$38.70M -$83.00M $120.9M
YoY Change -391.83% 282.37% 654.12% -91.79% 41.39% -39.4% -62.34% 112.87% 282.49% -161.47% -46.89% -192.77% -118.51% 0.59% 1705.17% -53.37% -168.65% 44.1%
Income Tax -$163.7M $60.50M $15.20M $11.70M $29.20M $15.50M -$45.80M $118.5M $24.00M $63.00M $9.600M $6.900M -$18.30M -$633.5M -$24.00M $2.700M -$10.60M $83.80M
% Of Pretax Income 24.68% 23.71% 137.65% 28.21% 21.17% -37.91% 36.94% 15.93% 159.9% -14.07% 69.31%
Net Earnings -$551.5M $184.5M $56.10M -$26.20M $74.00M $57.00M $168.4M $202.3M $126.7M -$23.50M -$73.80M -$128.3M $147.2M -$69.40M -$703.6M -$18.00M -$4.000M $62.90M
YoY Change -398.93% 228.88% -314.12% -135.41% 29.82% -66.15% -16.76% 59.67% -639.15% -68.16% -42.48% -187.16% -312.1% -90.14% 3808.89% 350.0% -106.36% 29.96%
Net Earnings / Revenue -53.85% 11.47% 3.93% -3.75% 5.69% 5.35% 15.31% 19.55% 15.9% -3.7% -15.72% -34.04% 53.39% -48.63% -516.21% -10.43% -1.54% 11.46%
Basic Earnings Per Share -$11.13 $3.65 $1.03
Diluted Earnings Per Share -$11.13 $3.65 $1.03 -$0.50 $1.71 $1.32 $3.91 $4.73 $2.96 -$0.60 -$1.87 -$3.36 $3.77 -$1.84 -$18.66 -$0.48 -$0.11 $1.67

Assets & Liabilities

Cash & Short-Term Investments

Loading...

Cash & Equivalents

Loading...

Cash To Operating Expenses Ratio

Loading...

Inventory

Loading...

Receivables

Loading...

Total Short-Term Assets

Loading...

Property, Plant And Equipment

Loading...

Long-Term Investments

Loading...

Total Long-Term Assets

Loading...

Total Assets

Loading...

Net Income To Total Assets Percentage

Loading...

Accounts Payable

Loading...

Short-Term Debt

Loading...

Long Term Debt Due

Loading...

Total Short-Term Liabilities

Loading...

Long-Term Debt

Loading...

Other Long-Term Liabilities

Loading...

Total Long-Term Liabilities

Loading...

Total Liabilities

Loading...

Short-Term To Long-Term Debt Ratio

Loading...

Short-Term Assets To Debt Ratio

Loading...

Long-Term Debt To Net Income Ratio

Loading...

Assets & Liabilities

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006
Cash & Short-Term Investments $631.5M $626.7M $843.2M $1.015B $422.9M $499.7M $861.1M $665.5M $445.3M $560.5M $894.9M $229.2M $227.6M $284.7M $3.200M $5.000M
YoY Change 0.77% -25.68% -16.9% 139.94% -15.37% -41.97% 29.39% 49.45% -20.55% -37.37% 290.45% 0.7% -20.06% 8796.88% -36.0%
Cash & Equivalents $631.5M $626.7M $843.2M $1.015B $422.9M $499.7M $861.1M $665.5M $445.3M $560.5M $894.9M $229.2M $227.6M $284.7M $3.200M $5.000M
Short-Term Investments
Other Short-Term Assets $16.98M $18.80M $21.40M $17.50M $13.30M $17.00M $11.70M $11.20M $8.500M $9.200M $4.700M $4.800M $6.500M $2.900M $3.800M $11.60M
YoY Change -9.66% -12.15% 22.29% 31.58% -21.76% 45.3% 4.46% 31.76% -7.61% 95.74% -2.08% -26.15% 124.14% -23.68% -67.24%
Inventory $671.0K $22.50M $57.50M $55.90M $56.40M $198.4M
Prepaid Expenses
Receivables $115.0M $103.4M $86.40M $7.400M $12.30M $12.60M $13.00M $9.900M $32.20M $28.20M $21.40M $13.90M $20.10M $8.200M $9.100M $17.40M
Other Receivables $645.9M $550.2M $483.7M $382.6M $415.0M $254.3M $380.5M $446.7M $426.0M $160.6M $498.8M $469.5M $480.4M $412.1M $91.30M $87.50M
Total Short-Term Assets $1.410B $1.322B $1.492B $1.478B $919.9M $982.0M $1.266B $1.133B $912.0M $758.5M $1.420B $717.4M $734.6M $707.9M $107.4M $121.5M
YoY Change 6.7% -11.43% 0.95% 60.68% -6.32% -22.45% 11.74% 24.27% 20.24% -46.58% 97.91% -2.34% 3.77% 559.12% -11.6%
Property, Plant & Equipment $7.419B $7.507B $7.456B $7.115B $6.948B $5.896B $5.123B $4.824B $4.614B $4.029B $2.992B $2.666B $2.557B $2.233B $2.742B $1.562B
YoY Change -1.17% 0.68% 4.8% 2.4% 17.83% 15.09% 6.21% 4.54% 14.52% 34.65% 12.23% 4.28% 14.53% -18.58% 75.6%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $13.78M $14.70M $5.000M $5.000M $4.000M $4.000M $4.000M $4.400M $4.000M $3.900M $3.700M $1.711B
YoY Change -6.27% 194.0% 0.0% 25.0% 0.0% 0.0% -9.09% 10.0% 2.56% 5.41%
Other Assets $564.1M $601.1M $493.3M $340.4M $330.5M $320.3M $80.90M $64.50M $61.80M $60.40M $36.60M $12.90M $10.30M $6.600M $7.400M $9.200M
YoY Change -6.16% 21.85% 44.92% 3.0% 3.18% 295.92% 25.43% 4.37% 2.32% 65.03% 183.72% 25.24% 56.06% -10.81% -19.57%
Total Long-Term Assets $8.167B $8.282B $8.090B $7.662B $7.494B $6.374B $5.463B $5.234B $4.810B $4.347B $3.148B $2.786B $2.665B $2.315B $2.798B $3.323B
YoY Change -1.39% 2.38% 5.58% 2.25% 17.57% 16.68% 4.37% 8.83% 10.65% 38.08% 13.01% 4.53% 15.13% -17.26% -15.79%
Total Assets $9.577B $9.604B $9.582B $9.140B $8.414B $7.356B $6.729B $6.367B $5.722B $5.105B $4.568B $3.503B $3.400B $3.023B $2.905B $3.444B
YoY Change
Accounts Payable $49.36M $36.20M $72.80M $28.60M $37.50M $38.70M $35.90M $33.10M $33.90M $34.20M $44.80M $39.60M $43.80M $29.70M $23.10M $31.80M
YoY Change 36.36% -50.27% 154.55% -23.73% -3.1% 7.8% 8.46% -2.36% -0.88% -23.66% 13.13% -9.59% 47.47% 28.57% -27.36%
Accrued Expenses $169.3M $169.2M $173.7M $172.2M $165.9M $91.80M $83.80M $70.60M $64.30M $55.20M $170.9M $153.1M $145.8M $149.6M $76.50M $84.30M
YoY Change 0.06% -2.59% 0.87% 3.8% 80.72% 9.55% 18.7% 9.8% 16.49% -67.7% 11.63% 5.01% -2.54% 95.56% -9.25%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change
Long-Term Debt Due $214.5M $166.1M $103.0M $321.7M $6.900M $0.00
YoY Change 29.15% 61.26% -67.98% 4562.32%
Total Short-Term Liabilities $1.199B $1.048B $1.034B $1.112B $690.7M $673.8M $412.5M $457.2M $365.3M $376.3M $364.0M $258.2M $221.8M $198.4M $242.7M $273.9M
YoY Change 14.42% 1.38% -7.02% 60.97% 2.51% 63.35% -9.78% 25.16% -2.92% 3.38% 40.98% 16.41% 11.79% -18.25% -11.39%
Long-Term Debt $5.088B $4.581B $4.488B $3.966B $4.090B $3.181B $2.858B $2.691B $2.444B $1.979B $1.515B $688.3M $606.5M $318.7M $208.9M $358.5M
YoY Change 11.07% 2.07% 13.17% -3.03% 28.55% 11.31% 6.21% 10.09% 23.51% 30.65% 120.05% 13.49% 90.3% 52.56% -41.73%
Other Long-Term Liabilities $142.9M $113.9M $121.7M $131.1M $119.8M $105.4M $109.2M $447.1M $459.2M $460.5M $354.7M $44.90M $38.00M $20.50M $166.6M $31.00M
YoY Change 25.45% -6.41% -7.17% 9.43% 13.66% -3.48% -75.58% -2.64% -0.28% 29.83% 689.98% 18.16% 85.37% -87.7% 437.42%
Total Long-Term Liabilities $5.231B $4.695B $4.610B $4.097B $4.209B $3.287B $2.967B $3.138B $2.903B $2.439B $1.869B $733.2M $644.5M $339.2M $375.5M $389.5M
YoY Change 11.42% 1.85% 12.52% -2.67% 28.07% 10.77% -5.44% 8.08% 19.02% 30.49% 154.95% 13.76% 90.01% -9.67% -3.59%
Total Liabilities $6.584B $6.063B $5.872B $5.426B $5.266B $4.224B $3.546B $3.800B $3.362B $2.882B $2.329B $1.198B $1.075B $844.4M $1.402B $1.460B
YoY Change 8.6% 3.26% 8.22% 3.04% 24.67% 19.11% -6.67% 13.03% 16.66% 23.71% 94.46% 11.42% 27.31% -39.77% -3.97%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006
Basic Shares Outstanding 49.57M shares 50.51M shares 54.60M shares
Diluted Shares Outstanding 49.57M shares 50.56M shares 54.65M shares
Preferred Stock
Treasury Stock Shares

Return On Shareholders' Equity

Loading...

Book Value

Loading...

Free Cash Flow

Loading...

Free Cash Flow YoY

Loading...

Dividends

Dividends

Loading...

Stock Price

Loading...
Market Cap: