Financial Snapshot

Revenue
$2.615B
TTM
Gross Margin
33.47%
TTM
Net Earnings
$408.3M
TTM
Current Assets
Q2 2024
Current Liabilities
Q2 2024
Current Ratio
57.13%
Q2 2024
Total Assets
Q2 2024
Total Liabilities
Q2 2024
Book Value
$1.047B
Q2 2024
Cash
Q2 2024
P/E
25.25
Sep 13, 2024 EST
Free Cash Flow
$19.30M
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 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993 1992 1991 1990 1989 1988 1987 1986 1985 1984 1983 1982
Revenue $2.462B $1.810B $1.597B $1.054B $1.330B $1.009B $882.6M $822.4M $0.00 $0.00 $0.00 $0.00 $0.00 $585.3M $470.5M $466.2M $410.7M $376.7M $356.3M $304.9M $348.5M $458.4M $443.7M $363.0M $258.4M $147.3M $118.9M $107.9M $92.40M $66.40M $55.80M $51.80M $47.50M $43.70M $40.90M $41.50M $34.90M $30.40M $28.00M $25.50M $25.20M $21.90M
YoY Change 36.02% 13.31% 51.54% -20.73% 31.78% 14.32% 7.32% -100.0% 24.41% 0.92% 13.51% 9.03% 5.73% 16.86% -12.51% -23.97% 3.31% 22.23% 40.48% 75.42% 23.89% 10.19% 16.77% 39.16% 19.0% 7.72% 9.05% 8.7% 6.85% -1.45% 18.91% 14.8% 8.57% 9.8% 1.19% 15.07%

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 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993 1992 1991 1990 1989 1988 1987 1986 1985 1984 1983 1982
Revenue $2.462B $1.810B $1.597B $1.054B $1.330B $1.009B $882.6M $822.4M $0.00 $0.00 $0.00 $0.00 $0.00 $585.3M $470.5M $466.2M $410.7M $376.7M $356.3M $304.9M $348.5M $458.4M $443.7M $363.0M $258.4M $147.3M $118.9M $107.9M $92.40M $66.40M $55.80M $51.80M $47.50M $43.70M $40.90M $41.50M $34.90M $30.40M $28.00M $25.50M $25.20M $21.90M
Cost Of Revenue $1.650B $1.232B $1.091B $775.6M $897.7M $719.4M $630.6M $596.5M $936.8M $635.6M $605.9M $567.9M $551.3M $491.3M $384.8M $379.9M $326.4M $301.6M $290.1M $240.9M $281.1M $375.4M $362.7M $287.4M $207.4M $119.0M $95.40M $86.90M $73.80M $49.30M $40.80M $28.70M $25.60M $23.50M $22.00M $22.90M $19.50M $17.70M $16.90M $18.30M $19.70M $14.30M
Gross Profit $811.3M $577.4M $506.6M $278.4M $432.0M $289.6M $252.0M $225.9M $275.5M $176.6M $173.2M $163.4M $145.5M $94.00M $85.70M $86.30M $84.30M $75.10M $66.20M $64.00M $67.40M $83.00M $81.10M $75.60M $51.10M $28.30M $23.50M $21.00M $18.60M $17.10M $15.00M $23.10M $21.90M $20.20M $18.90M $18.60M $15.40M $12.70M $11.10M $7.200M $5.500M $7.600M
Gross Profit Margin 32.96% 31.9% 31.72% 26.41% 32.49% 28.7% 28.55% 27.47% 16.06% 18.21% 18.51% 20.53% 19.94% 18.58% 20.99% 19.34% 18.11% 18.28% 20.83% 19.78% 19.21% 19.76% 19.46% 20.13% 25.75% 26.88% 44.59% 46.11% 46.22% 46.21% 44.82% 44.13% 41.78% 39.64% 28.24% 21.83% 34.7%

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 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993 1992 1991 1990 1989 1988 1987 1986 1985 1984 1983 1982
Selling, General & Admin $202.3M $164.2M $138.5M $114.8M $122.0M $90.60M $83.50M $79.40M $75.60M $76.00M $83.07M $73.83M $65.50M $62.43M $51.00M $50.70M $51.50M $44.70M $44.50M $33.00M $30.40M $35.30M $31.80M $28.70M $18.50M $11.20M $9.100M $8.700M $8.400M $7.200M $6.000M $15.70M $14.40M $13.60M $12.90M $12.00M $10.40M $9.700M $8.300M $7.300M $5.500M $4.900M
YoY Change 23.2% 18.56% 20.64% -5.9% 34.66% 8.5% 5.16% 5.03% -0.53% -8.51% 12.52% 12.71% 4.91% 22.42% 0.59% -1.55% 15.21% 0.45% 34.85% 8.55% -13.88% 11.01% 10.8% 55.14% 65.18% 23.08% 4.6% 3.57% 16.67% 20.0% -61.78% 9.03% 5.88% 5.43% 7.5% 15.38% 7.22% 16.87% 13.7% 32.73% 12.24%
% of Gross Profit 24.94% 28.44% 27.34% 41.24% 28.24% 31.28% 33.13% 35.15% 27.44% 43.04% 47.96% 45.18% 45.02% 66.42% 59.51% 58.75% 61.09% 59.52% 67.22% 51.56% 45.1% 42.53% 39.21% 37.96% 36.2% 39.58% 38.72% 41.43% 45.16% 42.11% 40.0% 67.97% 65.75% 67.33% 68.25% 64.52% 67.53% 76.38% 74.77% 101.39% 100.0% 64.47%
Research & Development $39.00M $39.40M $0.00 $0.00
YoY Change -1.02%
% of Gross Profit 17.26% 14.3% 0.0% 0.0%
Depreciation & Amortization $161.8M $109.0M $98.40M $88.00M $81.40M $57.60M $49.10M $49.10M $47.60M $55.00M $49.60M $44.40M $43.30M $36.60M $30.30M $28.80M $23.30M $20.90M $24.60M $21.90M $20.50M $19.60M $20.00M $16.70M $11.30M $5.700M $4.600M $4.800M $4.500M $3.300M $2.400M $2.300M $2.000M $2.100M $2.000M $1.700M $1.800M $1.300M
YoY Change 48.44% 10.77% 11.82% 8.11% 41.32% 17.31% 0.0% 3.15% -13.45% 10.89% 11.71% 2.54% 18.31% 20.79% 5.21% 23.61% 11.48% -15.04% 12.33% 6.83% 4.59% -2.0% 19.76% 47.79% 98.25% 23.91% -4.17% 6.67% 36.36% 37.5% 4.35% 15.0% -4.76% 5.0% 17.65% -5.56% 38.46%
% of Gross Profit 19.94% 18.88% 19.42% 31.61% 18.84% 19.89% 19.48% 21.74% 17.28% 31.14% 28.64% 27.17% 29.76% 38.94% 35.36% 33.37% 27.64% 27.83% 37.16% 34.22% 30.42% 23.61% 24.66% 22.09% 22.11% 20.14% 19.57% 22.86% 24.19% 19.3% 16.0% 9.96% 9.13% 10.4% 10.58% 9.14% 11.69% 10.24%
Operating Expenses $1.898B $1.488B $1.313B $993.8M $1.114B $820.2M $736.9M $649.9M $672.3M $721.8M $83.07M $73.83M $65.50M $62.43M $51.00M $50.70M $51.50M $44.70M $44.50M $33.00M $30.30M $35.30M $31.70M $28.70M $18.50M $11.20M $9.100M $8.600M $8.300M $7.300M $6.100M $15.70M $14.40M $13.60M $12.90M $12.00M $10.40M $9.700M $8.300M $7.200M $5.500M $4.900M
YoY Change 27.53% 13.35% 32.1% -10.79% 35.82% 11.3% 13.39% -3.33% -6.86% 768.9% 12.52% 12.71% 4.91% 22.42% 0.59% -1.55% 15.21% 0.45% 34.85% 8.91% -14.16% 11.36% 10.45% 55.14% 65.18% 23.08% 5.81% 3.61% 13.7% 19.67% -61.15% 9.03% 5.88% 5.43% 7.5% 15.38% 7.22% 16.87% 15.28% 30.91% 12.24%
Operating Profit $564.0M $321.8M $284.4M $60.20M $215.7M $188.8M $145.7M $172.5M $126.3M $90.40M $90.10M $96.55M $81.01M $31.57M $34.70M $35.60M $32.80M $30.40M $21.70M $31.00M $37.10M $47.70M $49.40M $46.90M $32.60M $17.10M $14.40M $12.40M $10.30M $9.800M $8.900M $7.400M $7.500M $6.600M $6.000M $6.600M $5.000M $3.000M $2.800M $0.00 $0.00 $2.700M
YoY Change 75.26% 13.15% 372.43% -72.09% 14.25% 29.58% -15.54% 36.58% 39.71% 0.33% -6.68% 19.18% 156.64% -9.03% -2.53% 8.54% 7.89% 40.09% -30.0% -16.44% -22.22% -3.44% 5.33% 43.87% 90.64% 18.75% 16.13% 20.39% 5.1% 10.11% 20.27% -1.33% 13.64% 10.0% -9.09% 32.0% 66.67% 7.14% -100.0%

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 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993 1992 1991 1990 1989 1988 1987 1986 1985 1984 1983 1982
Interest Expense $268.4M $147.3M $84.70M $80.00M $70.90M $40.10M $49.30M $43.70M $28.60M $20.80M $6.231M $4.531M $8.924M $6.179M -$1.700M $12.60M -$5.200M $17.40M $1.200M -$4.500M $400.0K -$8.500M -$12.00M -$13.80M -$7.000M -$200.0K $200.0K $100.0K -$300.0K $300.0K $300.0K $400.0K $600.0K $600.0K $300.0K $300.0K $400.0K $300.0K $500.0K $700.0K $600.0K $900.0K
YoY Change 82.21% 73.91% 5.88% 12.83% 76.81% -18.66% 12.81% 52.8% 37.5% 233.81% 37.52% -49.23% 44.42% -463.47% -113.49% -342.31% -129.89% 1350.0% -126.67% -1225.0% -104.71% -29.17% -13.04% 97.14% 3400.0% -200.0% 100.0% -133.33% -200.0% 0.0% -25.0% -33.33% 0.0% 100.0% 0.0% -25.0% 33.33% -40.0% -28.57% 16.67% -33.33%
% of Operating Profit 47.59% 45.77% 29.78% 132.89% 32.87% 21.24% 33.84% 25.33% 22.64% 23.01% 6.92% 4.69% 11.02% 19.57% -4.9% 35.39% -15.85% 57.24% 5.53% -14.52% 1.08% -17.82% -24.29% -29.42% -21.47% -1.17% 1.39% 0.81% -2.91% 3.06% 3.37% 5.41% 8.0% 9.09% 5.0% 4.55% 8.0% 10.0% 17.86% 33.33%
Other Income/Expense, Net -$2.200M $287.0M $59.20M -$52.20M -$19.30M $45.10M -$43.20M -$25.10M -$10.90M -$13.90M -$4.594M -$5.323M $14.07M -$3.668M $1.500M $1.700M $1.700M $1.900M $1.700M $2.100M $1.000M -$1.400M -$300.0K -$500.0K $300.0K $300.0K $300.0K $700.0K $300.0K $0.00 $200.0K $700.0K $700.0K $1.600M $500.0K $400.0K $300.0K $800.0K $200.0K $200.0K $100.0K $100.0K
YoY Change -100.77% 384.8% -213.41% 170.47% -142.79% -204.4% 72.11% 130.28% -21.58% 202.57% -13.7% -137.82% -483.7% -344.53% -11.76% 0.0% -10.53% 11.76% -19.05% 110.0% -171.43% 366.67% -40.0% -266.67% 0.0% 0.0% -57.14% 133.33% -100.0% -71.43% 0.0% -56.25% 220.0% 25.0% 33.33% -62.5% 300.0% 0.0% 100.0% 0.0%

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 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993 1992 1991 1990 1989 1988 1987 1986 1985 1984 1983 1982
Pretax Income $561.8M $608.8M $343.6M $8.000M $196.4M $233.9M $102.5M $147.4M $115.4M $76.50M $85.51M $91.23M $95.08M $27.90M $34.50M $49.80M $29.30M $49.60M $24.70M $28.60M $38.50M $33.30M $36.90M $32.60M $25.90M $17.30M $15.00M $13.00M $10.30M $10.20M $9.500M $8.500M $8.900M $8.800M $6.900M $7.300M $5.600M $4.100M $3.500M $800.0K $700.0K $3.700M
YoY Change -7.72% 77.18% 4195.0% -95.93% -16.03% 128.2% -30.46% 27.73% 50.85% -10.53% -6.27% -4.06% 240.83% -19.14% -30.72% 69.97% -40.93% 100.81% -13.64% -25.71% 15.62% -9.76% 13.19% 25.87% 49.71% 15.33% 15.38% 26.21% 0.98% 7.37% 11.76% -4.49% 1.14% 27.54% -5.48% 30.36% 36.59% 17.14% 337.5% 14.29% -81.08%
Income Tax $144.5M $169.4M $94.50M -$5.300M $56.80M $51.30M -$19.90M $50.70M $44.60M $30.10M $30.47M $33.08M $34.29M $8.341M $16.80M $20.70M $12.30M $19.40M $10.80M $14.30M $15.20M $13.60M $15.00M $13.40M $10.90M $6.800M $5.800M $5.000M $4.100M $4.000M $3.600M $3.300M $3.500M $3.400M $2.700M $2.900M $2.500M $2.000M $1.600M $400.0K $300.0K $1.700M
% Of Pretax Income 25.72% 27.83% 27.5% -66.25% 28.92% 21.93% -19.41% 34.4% 38.65% 39.35% 35.64% 36.26% 36.06% 29.9% 48.7% 41.57% 41.98% 39.11% 43.72% 50.0% 39.48% 40.84% 40.65% 41.1% 42.08% 39.31% 38.67% 38.46% 39.81% 39.22% 37.89% 38.82% 39.33% 38.64% 39.13% 39.73% 44.64% 48.78% 45.71% 50.0% 42.86% 45.95%
Net Earnings $417.3M $439.4M $249.1M -$81.90M $137.5M $352.8M $140.5M $108.1M $65.20M $46.40M $54.90M $58.28M $64.36M $16.35M $16.90M $28.50M $15.80M $29.80M $76.70M $8.900M $23.40M $19.60M $21.90M $19.20M $15.00M $10.50M $9.100M $8.100M $6.200M $6.200M $5.900M $5.200M $5.400M $5.300M $4.200M $4.400M $3.100M $2.100M $1.900M $500.0K $400.0K $1.900M
YoY Change -5.03% 76.4% -404.15% -159.56% -61.03% 151.1% 29.97% 65.8% 40.52% -15.48% -5.79% -9.45% 293.54% -3.24% -40.7% 80.38% -46.98% -61.15% 761.8% -61.97% 19.39% -10.5% 14.06% 28.0% 42.86% 15.38% 12.35% 30.65% 0.0% 5.08% 13.46% -3.7% 1.89% 26.19% -4.55% 41.94% 47.62% 10.53% 280.0% 25.0% -78.95%
Net Earnings / Revenue 16.95% 24.28% 15.6% -7.77% 10.34% 34.97% 15.92% 13.14% 2.79% 3.59% 6.11% 3.85% 7.91% 21.53% 2.92% 6.71% 4.28% 4.94% 5.29% 5.8% 7.13% 7.65% 7.51% 6.71% 9.34% 10.57% 10.04% 11.37% 12.13% 10.27% 10.6% 8.88% 6.91% 6.79% 1.96% 1.59% 8.68%
Basic Earnings Per Share $5.55 $11.58 $6.45 -$2.07 $3.43 $8.54 $2.97 $2.17 $3.75 $2.67 $3.12 $3.39 $3.80 $1.06
Diluted Earnings Per Share $5.49 $11.42 $6.35 -$2.08 $3.38 $8.48 $2.92 $2.14 $3.71 $2.64 $3.06 $3.34 $3.76 $1.05 $401.4K $677.0K $377.1K $726.8K $1.894M $220.3K $582.1K $488.8K $553.0K $585.4K $572.5K $464.6K $413.6K $363.2K $273.1K $273.1K $259.9K $230.1K $238.9K $234.5K $185.0K $193.8K $134.8K $91.30K $82.61K $21.74K $17.39K $82.61K

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 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993 1992 1991 1990 1989 1988 1987 1986 1985 1984 1983 1982
Cash & Short-Term Investments $144.5M $129.8M $291.3M $67.40M $96.20M $133.3M $51.70M $45.30M $74.50M $67.90M $44.70M $37.20M $27.30M $26.90M $13.60M $12.70M $15.30M $20.80M $16.00M $25.00M $16.40M $14.70M $15.60M $10.80M $29.10M $6.400M $9.300M $8.200M $5.900M $2.500M $11.10M $4.800M $4.500M $1.500M $100.0K $100.0K $2.000M $2.300M $1.300M $3.900M $2.900M $4.100M
YoY Change 11.33% -55.44% 332.2% -29.94% -27.83% 157.83% 14.13% -39.19% 9.72% 51.9% 20.16% 36.26% 1.49% 97.79% 7.09% -16.99% -26.44% 30.0% -36.0% 52.44% 11.56% -5.77% 44.44% -62.89% 354.69% -31.18% 13.41% 38.98% 136.0% -77.48% 131.25% 6.67% 200.0% 1400.0% 0.0% -95.0% -13.04% 76.92% -66.67% 34.48% -29.27%
Cash & Equivalents $144.5M $129.8M $291.3M $67.40M $96.20M $133.3M $51.70M $45.30M $74.50M $67.90M $44.70M $37.20M $27.30M $26.90M $13.60M $12.70M $15.30M $20.80M $16.00M $25.00M $16.40M $14.70M $15.60M $10.80M $29.10M $6.400M $9.300M $8.200M $5.900M $2.500M $11.10M $4.800M $4.500M $1.500M $100.0K $100.0K $2.000M $2.300M $1.300M $3.900M $2.900M $4.100M
Short-Term Investments
Other Short-Term Assets $136.8M $119.2M $101.9M $81.80M $73.20M $62.40M $119.2M $122.9M $79.50M $69.20M $57.00M $59.80M $63.70M $98.10M $57.50M $30.00M $28.20M $53.30M $54.40M $157.5M $7.000M $10.00M $15.50M $11.90M $2.800M $1.000M $500.0K $700.0K $600.0K $700.0K $700.0K $600.0K $400.0K $600.0K $700.0K $500.0K $500.0K $800.0K $700.0K $500.0K $600.0K $700.0K
YoY Change 14.77% 16.98% 24.57% 11.75% 17.31% -47.65% -3.01% 54.59% 14.88% 21.4% -4.68% -6.12% -35.07% 70.61% 91.67% 6.38% -47.09% -2.02% -65.46% 2150.0% -30.0% -35.48% 30.25% 325.0% 180.0% 100.0% -28.57% 16.67% -14.29% 0.0% 16.67% 50.0% -33.33% -14.29% 40.0% 0.0% -37.5% 14.29% 40.0% -16.67% -14.29%
Inventory
Prepaid Expenses
Receivables $106.9M $81.50M $42.30M $36.50M $37.30M $28.80M $49.60M $56.60M $67.70M $75.90M $46.60M $47.20M $33.50M $29.90M $30.90M $37.10M $42.10M $42.30M $39.60M $45.60M $35.60M $34.50M $31.20M $32.50M $24.30M $12.00M $7.100M $5.200M $2.100M $2.300M $3.700M $1.900M $2.000M $1.600M $1.300M $1.400M $300.0K $500.0K $200.0K $200.0K $0.00 $0.00
Other Receivables $12.60M $14.00M $66.00M $49.40M $14.50M $17.00M $35.60M $21.20M $1.100M $29.40M $12.40M $2.900M $20.00M $15.10M $2.500M $20.70M $17.60M $12.20M $700.0K $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 $0.00 $0.00 $0.00 $0.00 $0.00 $1.000M $100.0K
Total Short-Term Assets $400.8M $344.5M $501.5M $235.1M $221.2M $241.5M $256.1M $246.0M $222.8M $242.5M $160.7M $147.1M $144.5M $170.0M $104.6M $100.5M $103.3M $128.5M $110.7M $228.0M $59.00M $59.20M $62.30M $55.30M $56.10M $19.40M $16.90M $14.10M $8.500M $5.500M $15.50M $7.200M $6.900M $3.700M $2.000M $2.100M $2.800M $3.600M $2.200M $4.500M $4.500M $4.800M
YoY Change 16.34% -31.31% 113.31% 6.28% -8.41% -5.7% 4.11% 10.41% -8.12% 50.9% 9.25% 1.8% -15.0% 62.52% 4.08% -2.71% -19.61% 16.08% -51.45% 286.44% -0.34% -4.98% 12.66% -1.43% 189.18% 14.79% 19.86% 65.88% 54.55% -64.52% 115.28% 4.35% 86.49% 85.0% -4.76% -25.0% -22.22% 63.64% -51.11% 0.0% -6.25%
Property, Plant & Equipment $2.561B $1.978B $994.9M $1.082B $937.3M $757.5M $608.0M $560.6M $573.2M $595.3M $585.5M $542.9M $477.4M $507.5M $458.2M $375.4M $361.7M $336.1M $323.9M $324.7M $367.2M $338.4M $339.4M $342.8M $274.9M $83.10M $63.20M $62.90M $64.30M $59.60M $39.30M $40.30M $36.00M $30.20M $30.30M $28.60M $23.50M $21.00M $18.80M $10.90M $10.70M $10.50M
YoY Change 29.46% 98.84% -8.06% 15.45% 23.74% 24.59% 8.46% -2.2% -3.71% 1.67% 7.85% 13.72% -5.93% 10.76% 22.06% 3.79% 7.62% 3.77% -0.25% -11.57% 8.51% -0.29% -0.99% 24.7% 230.81% 31.49% 0.48% -2.18% 7.89% 51.65% -2.48% 11.94% 19.21% -0.33% 5.94% 21.7% 11.9% 11.7% 72.48% 1.87% 1.9%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $655.9M $659.4M $663.6M $630.6M $634.5M $108.1M $171.3M $139.1M $129.7M $109.5M $86.20M $19.20M $0.00 $0.00 $700.0K $300.0K $400.0K $4.100M $300.0K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -0.53% -0.63% 5.23% -0.61% 486.96% -36.89% 23.15% 7.25% 18.45% 27.03% 348.96% -100.0% 133.33% -25.0% -90.24% 1266.67%
Other Assets $19.30M $109.0M $106.7M $21.20M $21.10M $16.10M $837.0M $833.2M $13.80M $17.90M $21.10M $11.60M $8.700M $12.30M $12.90M $13.50M $16.10M $12.10M $13.00M $16.90M $16.90M $10.70M $11.60M $8.100M $4.700M $3.800M $3.900M $1.600M $5.100M $1.300M $1.300M $1.400M $400.0K $400.0K $300.0K $300.0K $200.0K $200.0K $200.0K $100.0K $200.0K
YoY Change -82.29% 2.16% 403.3% 0.47% 31.06% -98.08% 0.46% 5937.68% -22.91% -15.17% 81.9% 33.33% -29.27% -4.65% -4.44% -16.15% 33.06% -6.92% -23.08% 0.0% 57.94% -7.76% 43.21% 72.34% 23.68% -2.56% 143.75% 292.31% 0.0% -7.14% 250.0% 0.0% 33.33% 0.0% 50.0% 0.0% 0.0% 100.0% -50.0%
Total Long-Term Assets $6.555B $5.862B $2.480B $2.451B $2.330B $1.484B $2.103B $2.008B $2.055B $2.114B $1.192B $967.2M $803.5M $847.7M $620.8M $537.2M $521.5M $417.8M $407.1M $414.3M $443.9M $408.7M $411.1M $414.7M $341.9M $95.30M $68.90M $66.60M $69.00M $64.70M $41.30M $41.90M $37.80M $34.60M $31.00M $28.90M $23.80M $21.20M $19.00M $11.10M $10.80M $10.70M
YoY Change 11.81% 136.37% 1.17% 5.22% 57.03% -29.46% 4.73% -2.25% -2.8% 77.39% 23.2% 20.37% -5.21% 36.55% 15.56% 3.01% 24.82% 2.63% -1.74% -6.67% 8.61% -0.58% -0.87% 21.29% 258.76% 38.32% 3.45% -3.48% 6.65% 56.66% -1.43% 10.85% 9.25% 11.61% 7.27% 21.43% 12.26% 11.58% 71.17% 2.78% 0.93%
Total Assets $6.956B $6.207B $2.982B $2.686B $2.551B $1.725B $2.359B $2.254B $2.277B $2.356B $1.352B $1.114B $948.0M $1.018B $725.4M $637.7M $624.8M $546.3M $517.8M $642.3M $502.9M $467.9M $473.4M $470.0M $398.0M $114.7M $85.80M $80.70M $77.50M $70.20M $56.80M $49.10M $44.70M $38.30M $33.00M $31.00M $26.60M $24.80M $21.20M $15.60M $15.30M $15.50M
YoY Change
Accounts Payable $158.5M $145.5M $81.60M $70.70M $77.70M $62.80M $66.60M $62.00M $51.30M $56.40M $62.00M $66.90M $76.60M $60.00M $46.90M $52.00M $44.80M $39.60M $37.70M $39.50M $35.10M $32.20M $42.70M $38.40M $23.00M $6.400M $6.500M $5.400M $3.400M $4.600M $2.200M $1.600M $1.000M $1.300M $600.0K $1.100M $900.0K $1.100M $900.0K $400.0K $700.0K $600.0K
YoY Change 8.93% 78.31% 15.42% -9.01% 23.73% -5.71% 7.42% 20.86% -9.04% -9.03% -7.32% -12.66% 27.67% 27.93% -9.81% 16.07% 13.13% 5.04% -4.56% 12.54% 9.01% -24.59% 11.2% 66.96% 259.38% -1.54% 20.37% 58.82% -26.09% 109.09% 37.5% 60.0% -23.08% 116.67% -45.45% 22.22% -18.18% 22.22% 125.0% -42.86% 16.67%
Accrued Expenses $260.7M $126.0M $110.9M $111.0M $124.6M $89.80M $75.80M $73.20M $97.80M $93.30M $67.30M $65.50M $47.80M $49.80M $46.60M $43.40M $43.80M $40.80M $40.10M $31.90M $38.50M $31.70M $31.90M $27.10M $15.60M $8.200M $7.100M $8.000M $6.400M $2.300M $2.300M $1.400M $1.600M $1.300M $1.000M $1.000M $900.0K $700.0K $700.0K $600.0K $300.0K $300.0K
YoY Change 106.9% 13.62% -0.09% -10.91% 38.75% 18.47% 3.55% -25.15% 4.82% 38.63% 2.75% 37.03% -4.02% 6.87% 7.37% -0.91% 7.35% 1.75% 25.71% -17.14% 21.45% -0.63% 17.71% 73.72% 90.24% 15.49% -11.25% 25.0% 178.26% 0.0% 64.29% -12.5% 23.08% 30.0% 0.0% 11.11% 28.57% 0.0% 16.67% 100.0% 0.0%
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 $1.000M $6.000M $5.500M $5.700M $27.80M $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 $100.0K $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 -100.0% -83.33% 9.09% -3.51% -79.5% -100.0%
Long-Term Debt Due $70.50M $47.90M $7.400M $4.200M $4.000M $4.000M $4.000M $14.20M $16.30M $11.30M $0.00 $209.7M $5.700M $500.0K $600.0K $2.300M $600.0K $100.0K $100.0K $100.0K $700.0K $200.0K $700.0K $1.100M $0.00 $500.0K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change 47.18% 547.3% 76.19% 5.0% 0.0% 0.0% -71.83% -12.88% 44.25% -100.0% 1040.0% -16.67% -73.91% 283.33% 500.0% 0.0% 0.0% 250.0% -71.43% -36.36% -100.0%
Total Short-Term Liabilities $755.8M $621.6M $395.0M $424.2M $301.2M $256.6M $453.2M $468.1M $640.1M $336.2M $213.2M $406.6M $173.5M $188.6M $185.0M $130.4M $120.8M $126.9M $126.0M $112.9M $104.1M $85.90M $97.00M $86.80M $55.30M $27.20M $24.90M $24.90M $18.90M $15.70M $16.30M $12.50M $11.90M $9.700M $7.700M $8.600M $7.200M $7.000M $5.100M $1.000M $1.000M $900.0K
YoY Change 21.59% 57.37% -6.88% 40.84% 17.38% -43.38% -3.18% -26.87% 90.39% 57.69% -47.57% 134.35% -8.01% 1.95% 41.87% 7.95% -4.81% 0.71% 11.6% 8.45% 21.19% -11.44% 11.75% 56.96% 103.31% 9.24% 0.0% 31.75% 20.38% -3.68% 30.4% 5.04% 22.68% 25.97% -10.47% 19.44% 2.86% 37.25% 410.0% 0.0% 11.11%
Long-Term Debt $4.807B $4.574B $1.971B $1.624B $1.470B $880.3M $1.125B $907.5M $765.5M $752.9M $369.2M $0.00 $127.6M $280.2M $85.80M $57.40M $82.20M $13.40M $28.60M $242.8M $121.1M $122.8M $132.8M $155.7M $180.9M $13.50M $2.600M $2.900M $6.400M $8.000M $500.0K $600.0K $600.0K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change 5.1% 132.07% 21.34% 10.5% 66.98% -21.77% 23.99% 18.55% 1.67% 103.93% -100.0% -54.46% 226.57% 49.48% -30.17% 513.43% -53.15% -88.22% 100.5% -1.38% -7.53% -14.71% -13.93% 1240.0% 419.23% -10.34% -54.69% -20.0% 1500.0% -16.67% 0.0%
Other Long-Term Liabilities $110.7M $119.0M $56.00M $56.90M $56.10M $36.80M $100.1M $130.6M $126.7M $417.6M $34.50M $38.80M $47.40M $33.30M $35.90M $36.50M $40.10M $42.90M $40.10M $39.50M $13.90M $12.60M $11.30M $9.800M $8.300M $1.800M $2.500M $2.900M $3.100M $2.300M $1.600M $1.300M $1.200M $1.100M $1.300M $2.400M $900.0K $700.0K $500.0K $300.0K $300.0K $200.0K
YoY Change -6.97% 112.5% -1.58% 1.43% 52.45% -63.24% -23.35% 3.08% -69.66% 1110.43% -11.08% -18.14% 42.34% -7.24% -1.64% -8.98% -6.53% 6.98% 1.52% 184.17% 10.32% 11.5% 15.31% 18.07% 361.11% -28.0% -13.79% -6.45% 34.78% 43.75% 23.08% 8.33% 9.09% -15.38% -45.83% 166.67% 28.57% 40.0% 66.67% 0.0% 50.0%
Total Long-Term Liabilities $4.918B $4.693B $2.027B $1.681B $1.526B $917.1M $1.225B $1.038B $892.2M $1.171B $403.7M $38.80M $175.0M $313.5M $121.7M $93.90M $122.3M $56.30M $68.70M $282.3M $135.0M $135.4M $144.1M $165.5M $189.2M $15.30M $5.100M $5.800M $9.500M $10.30M $2.100M $1.900M $1.800M $1.100M $1.300M $2.400M $900.0K $700.0K $500.0K $300.0K $300.0K $200.0K
YoY Change 4.79% 131.53% 20.56% 10.17% 66.39% -25.15% 18.03% 16.35% -23.78% 189.94% 940.46% -77.83% -44.18% 157.6% 29.61% -23.22% 117.23% -18.05% -75.66% 109.11% -0.3% -6.04% -12.93% -12.53% 1136.6% 200.0% -12.07% -38.95% -7.77% 390.48% 10.53% 5.56% 63.64% -15.38% -45.83% 166.67% 28.57% 40.0% 66.67% 0.0% 50.0%
Total Liabilities $6.062B $5.655B $2.675B $2.319B $2.043B $1.252B $1.719B $1.569B $1.660B $1.656B $647.5M $470.0M $364.0M $511.5M $318.4M $243.8M $257.3M $196.2M $201.6M $403.8M $251.6M $234.4M $256.2M $267.5M $259.9M $49.40M $32.50M $32.90M $30.80M $28.20M $19.80M $16.10M $15.20M $12.40M $10.30M $11.00M $9.400M $9.000M $6.600M $2.200M $2.000M $1.600M
YoY Change 7.19% 111.43% 15.33% 13.54% 63.17% -27.18% 9.54% -5.47% 0.24% 155.8% 37.77% 29.12% -28.84% 60.65% 30.6% -5.25% 31.14% -2.68% -50.07% 60.49% 7.34% -8.51% -4.22% 2.92% 426.11% 52.0% -1.22% 6.82% 9.22% 42.42% 22.98% 5.92% 22.58% 20.39% -6.36% 17.02% 4.44% 36.36% 200.0% 10.0% 25.0%

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 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993 1992 1991 1990 1989 1988 1987 1986 1985 1984 1983 1982
Basic Shares Outstanding 75.20M shares 37.90M shares 38.60M shares 39.60M shares 40.10M shares 41.30M shares 47.20M shares 49.30M shares 17.20M shares 17.30M shares 17.29M shares 17.05M shares 16.64M shares 15.19M shares
Diluted Shares Outstanding 76.10M shares 38.50M shares 39.20M shares 40.10M shares 40.60M shares 41.60M shares 48.00M shares 50.50M shares 17.60M shares 17.60M shares 17.94M shares 17.48M shares 17.13M shares 15.67M 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: $10.311 Billion

About Churchill Downs Inc

Churchill Downs, Inc. operates as a provider of pari-mutuel horse racing, online account wagering on horse racing and casino gaming. The company is headquartered in Louisville, Kentucky and currently employs 5,660 full-time employees. The firm owns and operates 14 live and historical racing entertainment venues in three states and nine casino gaming properties in eight states and 13 retail sportsbooks. The company also operates an online horse racing wagering platform in the United States. Its segments include Live and Historical Racing, TwinSpires, and Gaming. Live and Historical Racing segment includes live and historical pari-mutuel racing at Churchill Downs Racetrack and its historical racing properties in Kentucky, Virginia and New Hampshire. The TwinSpires segment includes the TwinSpires Horse Racing, the TwinSpires Sports and Casino and the United Tote businesses. The company also provides technology to support historical horse racing operations in Kentucky, Wyoming and New Hampshire. Gaming segment is engaged in the casino properties and associated racetrack facilities.

Industry: Services-Racing, Including Track Operation Peers: Light & Wonder Inc Boyd Gaming Corp Caesars Entertainment Inc Draftkings Inc Las Vegas Sands Corp MGM Resorts International PENN Entertainment Inc Wynn Resorts Ltd