Financial Snapshot
Revenues
Revenues
Revenue YoY Change
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.880B | $1.571B | $1.419B | $1.169B | $1.241B | $1.499B | $1.419B | $1.340B | $1.486B | $1.137B | $1.018B | $961.2M | $928.2M | $907.0M | $766.7M | $801.0M | $841.7M | $767.1M | $737.4M | $704.1M | $659.6M | $643.0M | $1.526B | $1.186B | $995.5M | $920.8M | $845.0M | $749.7M | $672.9M | $582.2M | $582.5M | $576.2M | $484.1M | $477.5M | $463.9M | $460.5M | $426.1M | $395.5M | $412.9M | $417.3M | $374.1M |
YoY Change | 19.68% | 10.68% | 21.39% | -5.76% | -17.22% | 5.59% | 5.94% | -9.87% | 30.75% | 11.63% | 5.95% | 3.56% | 2.34% | 18.3% | -4.28% | -4.84% | 9.72% | 4.03% | 4.73% | 6.75% | 2.58% | -57.85% | 28.59% | 19.18% | 8.11% | 8.97% | 12.71% | 11.41% | 15.58% | -0.05% | 1.09% | 19.02% | 1.38% | 2.93% | 0.74% | 8.07% | 7.74% | -4.21% | -1.05% | 11.55% |
Expenses
Cost Of Revenues
Gross Profit
Gross Profit Margin
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.880B | $1.571B | $1.419B | $1.169B | $1.241B | $1.499B | $1.419B | $1.340B | $1.486B | $1.137B | $1.018B | $961.2M | $928.2M | $907.0M | $766.7M | $801.0M | $841.7M | $767.1M | $737.4M | $704.1M | $659.6M | $643.0M | $1.526B | $1.186B | $995.5M | $920.8M | $845.0M | $749.7M | $672.9M | $582.2M | $582.5M | $576.2M | $484.1M | $477.5M | $463.9M | $460.5M | $426.1M | $395.5M | $412.9M | $417.3M | $374.1M |
Cost Of Revenue | $473.5M | $182.8M | $68.80M | $66.70M | $80.60M | $218.0M | $147.5M | $137.4M | $294.4M | $77.90M | $71.20M | $0.00 | $0.00 | $104.7M | $76.30M | $77.50M | $72.30M | $69.00M | $59.40M | $58.70M | $72.60M | $67.00M | |||||||||||||||||||
Gross Profit | $1.406B | $1.388B | $1.350B | $1.102B | $1.160B | $1.281B | $1.272B | $1.202B | $1.192B | $1.059B | $947.2M | $582.2M | $582.5M | $379.4M | $401.2M | $386.4M | $388.2M | $357.1M | $336.1M | $354.2M | $344.7M | $307.1M | |||||||||||||||||||
Gross Profit Margin | 74.81% | 88.36% | 95.15% | 94.29% | 93.5% | 85.45% | 89.61% | 89.74% | 80.19% | 93.15% | 93.01% | 100.0% | 100.0% | 78.37% | 84.02% | 83.29% | 84.3% | 83.81% | 84.98% | 85.78% | 82.6% | 82.09% |
Selling, General & Admin Expense
Research & Development
Depreciation, Depletion & Amortization
SGA Expense to Gross Profit Ratio
R&D To Gross Profit Ratio
DDA To Gross Profit Ratio
Operating Expenses Total
Operating Profits/Loss
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Selling, General & Admin | |||||||||||||||||||||||||||||||||||||||||
YoY Change | |||||||||||||||||||||||||||||||||||||||||
% of Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Research & Development | |||||||||||||||||||||||||||||||||||||||||
YoY Change | |||||||||||||||||||||||||||||||||||||||||
% of Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Depreciation & Amortization | $251.8M | $242.2M | $231.7M | $217.8M | $202.0M | $205.6M | $177.5M | $195.8M | $170.0M | $135.7M | $116.6M | $100.2M | $90.40M | $80.50M | $64.70M | $56.30M | $49.50M | $48.70M | $47.80M | $46.90M | $48.90M | $48.90M | $101.6M | $86.70M | $76.90M | $75.00M | $70.80M | $65.10M | $59.60M | $50.20M | $62.00M | $53.70M | $37.20M | $35.70M | $36.60M | $40.20M | $38.70M | $37.70M | $37.30M | $33.90M | $31.30M |
YoY Change | 3.96% | 4.53% | 6.38% | 7.82% | -1.75% | 15.83% | -9.35% | 15.18% | 25.28% | 16.38% | 16.37% | 10.84% | 12.3% | 24.42% | 14.92% | 13.74% | 1.64% | 1.88% | 1.92% | -4.09% | 0.0% | -51.87% | 17.19% | 12.74% | 2.53% | 5.93% | 8.76% | 9.23% | 18.73% | -19.03% | 15.46% | 44.35% | 4.2% | -2.46% | -8.96% | 3.88% | 2.65% | 1.07% | 10.03% | 8.31% | |
% of Gross Profit | 17.91% | 17.45% | 17.16% | 19.76% | 17.42% | 16.05% | 13.96% | 16.29% | 14.26% | 12.82% | 12.31% | 8.62% | 10.64% | 9.8% | 8.9% | 9.47% | 10.36% | 10.84% | 11.22% | 10.53% | 9.83% | 10.19% | |||||||||||||||||||
Operating Expenses | $1.225B | $1.251B | $1.199B | $951.5M | $264.3M | $340.5M | $344.1M | $340.9M | $333.5M | $287.1M | $267.7M | $397.1M | $778.2M | $771.2M | $653.1M | $679.2M | $710.0M | $628.8M | $692.3M | $603.2M | $561.9M | $564.8M | $1.240B | $906.3M | $833.5M | $731.5M | $674.6M | $614.8M | $561.9M | $455.3M | $454.0M | $437.6M | $298.0M | $312.3M | $300.1M | $295.2M | $264.5M | $232.9M | $239.7M | $231.6M | $193.0M |
YoY Change | -2.05% | 4.33% | 26.02% | 260.01% | -22.38% | -1.05% | 0.94% | 2.22% | 16.16% | 7.25% | -32.59% | -48.97% | 0.91% | 18.08% | -3.84% | -4.34% | 12.91% | -9.17% | 14.77% | 7.35% | -0.51% | -54.47% | 36.86% | 8.73% | 13.94% | 8.43% | 9.73% | 9.41% | 23.41% | 0.29% | 3.75% | 46.85% | -4.58% | 4.07% | 1.66% | 11.61% | 13.57% | -2.84% | 3.5% | 20.0% | |
Operating Profit | $180.9M | $134.2M | $151.3M | $150.9M | $179.8M | $201.2M | $225.9M | $217.0M | $210.7M | $188.8M | $154.1M | $155.2M | $150.0M | $135.8M | $106.0M | $126.9M | $128.5M | $81.40M | $88.90M | $86.30M | $93.00M | $92.60M | $103.2M | $114.5M | $113.1M | $114.1M | |||||||||||||||
YoY Change | 34.8% | -11.3% | 0.27% | -16.07% | -10.64% | -10.93% | 4.1% | 2.99% | 11.6% | 22.52% | -0.71% | 3.47% | 10.46% | 28.11% | -1.25% | -8.44% | 3.01% | -7.2% | 0.43% | -10.27% | -9.87% | 1.24% | -0.88% |
Interest Expenses
Interest Expenses To Operating Income %
Other Expense/Income
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Interest Expense | $80.80M | $75.20M | $69.10M | $65.60M | $64.90M | $67.90M | $67.80M | $70.30M | $64.90M | $54.80M | $50.30M | $45.50M | $43.60M | $39.20M | $33.80M | $1.300M | $1.700M | -$22.00M | -$26.40M | -$31.70M | -$50.50M | -$49.30M | -$83.00M | -$64.80M | -$55.50M | -$60.60M | -$59.20M | -$49.60M | -$48.00M | -$46.80M | -$41.50M | -$43.10M | -$50.20M | -$46.60M | -$44.90M | -$42.10M | -$39.40M | -$36.30M | -$36.80M | -$34.60M | -$33.00M |
YoY Change | 7.45% | 8.83% | 5.34% | 1.08% | -4.42% | 0.15% | -3.56% | 8.32% | 18.43% | 8.95% | 10.55% | 4.36% | 11.22% | 15.98% | 2500.0% | -23.53% | -107.73% | -16.67% | -16.72% | -37.23% | 2.43% | -40.6% | 28.09% | 16.76% | -8.42% | 2.36% | 19.35% | 3.33% | 2.56% | 12.77% | -3.71% | -14.14% | 7.73% | 3.79% | 6.65% | 6.85% | 8.54% | -1.36% | 6.36% | 4.85% | |
% of Operating Profit | 44.67% | 56.04% | 45.67% | 43.47% | 36.1% | 33.75% | 30.01% | 32.4% | 30.8% | 29.03% | 32.64% | 29.32% | 29.07% | 28.87% | 31.89% | -36.88% | -32.3% | -61.67% | -52.42% | -52.03% | -45.27% | -42.55% | -35.17% | -32.14% | -30.59% | -28.92% | |||||||||||||||
Other Income/Expense, Net | $25.90M | -$34.10M | -$40.40M | -$28.80M | -$900.0K | -$42.60M | -$39.00M | -$41.40M | -$43.90M | -$26.60M | -$20.70M | -$20.10M | -$20.80M | -$16.70M | -$14.50M | $3.300M | $3.800M | $11.90M | $1.100M | -$12.20M | $2.300M | $8.100M | -$4.700M | $0.00 | $5.800M | $56.30M | $48.60M | $61.50M | $41.60M | $43.00M | $49.10M | $32.90M | $22.40M | $15.90M | |||||||
YoY Change | -175.95% | -15.59% | 40.28% | 3100.0% | -97.89% | 9.23% | -5.8% | -5.69% | 65.04% | 28.5% | 2.99% | -3.37% | 24.55% | 15.17% | -539.39% | -13.16% | -68.07% | 981.82% | -109.02% | -630.43% | -71.6% | -100.0% | 15.84% | -20.98% | 47.84% | -3.26% | -12.42% | 49.24% | 46.88% | 40.88% |
Income/Loss
Pretax Income
Income Tax
Net Profits/Loss
Pretax Income YoY Change
Income Tax Rate
Net Profits/Loss YoY Change
Basic EPS
Net Income To Revenue Ratio
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Pretax Income | $206.8M | $100.1M | $110.9M | $122.1M | $178.9M | $158.6M | $186.9M | $175.6M | $166.8M | $162.2M | $133.4M | $135.1M | $129.2M | $119.1M | $91.50M | $126.4M | $137.2M | $128.2M | $19.80M | $57.00M | $49.50M | $37.00M | $202.2M | $215.3M | $106.5M | $128.7M | $111.2M | $80.60M | $63.00M | $80.10M | $92.70M | $95.40M | $87.70M | $90.90M | $102.9M | $92.50M | $96.20M | $115.9M | $110.6M | $101.0M | $97.00M |
YoY Change | 106.59% | -9.74% | -9.17% | -31.75% | 12.8% | -15.14% | 6.44% | 5.28% | 2.84% | 21.59% | -1.26% | 4.57% | 8.48% | 30.16% | -27.61% | -7.87% | 7.02% | 547.47% | -65.26% | 15.15% | 33.78% | -81.7% | -6.08% | 102.16% | -17.25% | 15.74% | 37.97% | 27.94% | -21.35% | -13.59% | -2.83% | 8.78% | -3.52% | -11.66% | 11.24% | -3.85% | -17.0% | 4.79% | 9.5% | 4.12% | |
Income Tax | $27.90M | -$31.20M | -$26.90M | -$39.50M | -$6.600M | -$15.50M | $14.70M | $19.80M | $25.30M | $36.70M | $28.70M | $38.00M | $35.60M | $44.30M | $30.80M | $43.40M | $47.70M | $46.30M | -$500.0K | $16.40M | $17.70M | $12.30M | $73.30M | $77.00M | $50.30M | $48.60M | $42.00M | $16.90M | $1.100M | $20.70M | $28.30M | $27.00M | $12.20M | $16.30M | $14.10M | $19.60M | $26.10M | $33.30M | $41.20M | $41.70M | $42.90M |
% Of Pretax Income | 13.49% | -31.17% | -24.26% | -32.35% | -3.69% | -9.77% | 7.87% | 11.28% | 15.17% | 22.63% | 21.51% | 28.13% | 27.55% | 37.2% | 33.66% | 34.34% | 34.77% | 36.12% | -2.53% | 28.77% | 35.76% | 33.24% | 36.25% | 35.76% | 47.23% | 37.76% | 37.77% | 20.97% | 1.75% | 25.84% | 30.53% | 28.3% | 13.91% | 17.93% | 13.7% | 21.19% | 27.13% | 28.73% | 37.25% | 41.29% | 44.23% |
Net Earnings | $247.1M | $189.3M | $169.2M | $174.2M | $185.6M | $174.1M | $172.2M | $155.3M | $141.1M | $124.8M | $104.7M | $97.10M | $93.80M | $75.30M | $61.00M | $82.50M | $87.60M | $76.40M | $13.30M | $104.4M | $236.4M | $137.2M | $138.7M | $148.6M | $68.00M | $88.50M | $77.60M | $69.20M | $64.70M | $61.30M | $62.60M | $73.30M | $75.50M | $74.60M | $88.90M | $72.90M | $70.00M | $82.60M | $69.40M | $59.30M | $54.10M |
YoY Change | 30.53% | 11.88% | -2.87% | -6.14% | 6.61% | 1.1% | 10.88% | 10.06% | 13.06% | 19.2% | 7.83% | 3.52% | 24.57% | 23.44% | -26.06% | -5.82% | 14.66% | 474.44% | -87.26% | -55.84% | 72.3% | -1.08% | -6.66% | 118.53% | -23.16% | 14.05% | 12.14% | 6.96% | 5.55% | -2.08% | -14.6% | -2.91% | 1.21% | -16.09% | 21.95% | 4.14% | -15.25% | 19.02% | 17.03% | 9.61% | |
Net Earnings / Revenue | 13.15% | 12.05% | 11.92% | 14.9% | 14.96% | 11.62% | 12.13% | 11.59% | 9.49% | 10.98% | 10.28% | 10.1% | 10.11% | 8.3% | 7.96% | 10.3% | 10.41% | 9.96% | 1.8% | 14.83% | 35.84% | 21.34% | 9.09% | 12.53% | 6.83% | 9.61% | 9.18% | 9.23% | 9.62% | 10.53% | 10.75% | 12.72% | 15.6% | 15.62% | 19.16% | 15.83% | 16.43% | 20.88% | 16.81% | 14.21% | 14.46% |
Basic Earnings Per Share | $4.31 | $3.38 | $3.23 | $3.36 | $3.59 | $3.39 | $3.39 | $3.15 | $2.92 | $2.91 | $2.64 | $2.59 | $2.66 | $2.20 | $1.89 | ||||||||||||||||||||||||||
Diluted Earnings Per Share | $4.30 | $3.38 | $3.23 | $3.35 | $3.59 | $3.38 | $3.38 | $3.14 | $2.92 | $2.90 | $2.63 | $2.58 | $2.65 | $2.19 | $1.89 | $2.816M | $3.085M | $2.738M | $485.4K | $3.676M | $8.504M | $5.044M | $5.439M | $6.350M | $2.969M | $4.136M | $380.4K | $3.549M | $3.405M | $3.261M | $3.478M | $3.740M | $3.738M | $3.787M | $4.582M | $3.777M | $3.804M | $4.514M | $3.877M | $3.428M | $3.259M |
Assets & Liabilities
Cash & Short-Term Investments
Cash & Equivalents
Cash To Operating Expenses Ratio
Inventory
Receivables
Total Short-Term Assets
Property, Plant And Equipment
Long-Term Investments
Total Long-Term Assets
Total Assets
Net Income To Total Assets Percentage
Accounts Payable
Short-Term Debt
Long Term Debt Due
Total Short-Term Liabilities
Long-Term Debt
Other Long-Term Liabilities
Total Long-Term Liabilities
Total Liabilities
Short-Term To Long-Term Debt Ratio
Short-Term Assets To Debt Ratio
Long-Term Debt To Net Income Ratio
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash & Short-Term Investments | $71.90M | $36.40M | $45.10M | $44.30M | $69.30M | $69.10M | $98.90M | $27.50M | $97.00M | $145.8M | $97.30M | $80.80M | $101.1M | $51.60M | $25.70M | $102.0M | $46.40M | $149.3M | $206.5M | $192.9M | $110.2M | $195.1M | $375.8M | $298.8M | $71.60M | $101.0M | $129.9M | $16.80M | $29.30M | $16.50M | $18.30M | $23.50M | $8.400M | $20.70M | $20.10M | $17.80M | $3.300M | ||||
YoY Change | 97.53% | -19.29% | 1.81% | -36.08% | 0.29% | -30.13% | 259.64% | -71.65% | -33.47% | 49.85% | 20.42% | -20.08% | 95.93% | 100.78% | -74.8% | 119.83% | -68.92% | -27.7% | 7.05% | 75.05% | -43.52% | -48.08% | 25.77% | -29.11% | -22.25% | 673.21% | -42.66% | 77.58% | -9.84% | -22.13% | 179.76% | -59.42% | 2.99% | 12.92% | 439.39% | ||||||
Cash & Equivalents | $71.90M | $36.40M | $45.10M | $44.30M | $69.30M | $69.10M | $98.90M | $27.50M | $97.00M | $145.8M | $97.30M | $80.80M | $101.1M | $44.90M | $25.70M | $102.0M | $23.30M | $44.80M | $89.60M | $43.70M | $110.2M | $193.3M | $220.2M | $208.0M | $31.60M | $27.00M | $31.70M | $16.80M | $29.30M | $16.50M | $18.30M | $23.50M | $8.400M | $20.70M | $20.10M | $17.80M | $3.300M | ||||
Short-Term Investments | $0.00 | $6.700M | $0.00 | $23.10M | $104.5M | $116.9M | $149.2M | $1.800M | $155.6M | $90.80M | $40.00M | $74.00M | $98.20M | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||||||||||||
Other Short-Term Assets | $107.4M | $87.80M | $24.80M | $24.50M | $31.00M | $34.10M | $37.60M | $40.30M | $35.70M | $89.50M | $54.10M | $33.60M | $27.10M | $28.60M | $24.30M | $24.30M | $39.10M | $24.10M | $55.20M | $64.70M | $494.6M | $42.90M | $56.50M | $164.8M | $564.5M | $487.5M | $385.3M | $334.4M | $13.70M | $25.90M | $22.60M | $45.70M | $34.00M | $14.30M | $13.80M | $13.50M | $12.60M | $29.10M | $9.200M | $4.500M | $4.500M |
YoY Change | 22.32% | 254.03% | 1.22% | -20.97% | -9.09% | -9.31% | -6.7% | 12.89% | -60.11% | 65.43% | 61.01% | 23.99% | -5.24% | 17.7% | 0.0% | -37.85% | 62.24% | -56.34% | -14.68% | -86.92% | 1052.91% | -24.07% | -65.72% | -70.81% | 15.79% | 26.52% | 15.22% | 2340.88% | -47.1% | 14.6% | -50.55% | 34.41% | 137.76% | 3.62% | 2.22% | 7.14% | -56.7% | 216.3% | 104.44% | 0.0% | |
Inventory | $175.4M | $455.9M | $97.70M | $74.20M | $72.80M | $86.70M | $95.90M | $104.2M | $117.1M | $80.50M | $59.30M | $69.80M | $69.10M | $60.00M | $57.00M | $49.70M | $49.50M | $43.40M | $33.10M | $31.80M | $31.80M | $36.60M | $32.00M | $25.10M | $26.40M | $26.40M | $20.80M | $25.00M | $32.50M | $18.60M | $19.40M | $16.30M | $23.50M | $28.80M | $32.70M | $21.80M | $23.30M | ||||
Prepaid Expenses | |||||||||||||||||||||||||||||||||||||||||
Receivables | $105.2M | $137.9M | $123.7M | $111.9M | $96.40M | $144.4M | $135.1M | $122.5M | $121.2M | $103.0M | $96.30M | $89.00M | $79.70M | $99.50M | $118.5M | $76.30M | $79.50M | $70.90M | $79.10M | $78.70M | $62.40M | $383.8M | $431.2M | $242.3M | $128.1M | $51.10M | $50.30M | $48.80M | $41.90M | $35.30M | $35.90M | $40.10M | $37.20M | $50.40M | $44.30M | $43.70M | $36.50M | ||||
Other Receivables | $8.200M | $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 | $0.00 | $0.00 | $0.00 | $12.20M | $61.70M | $48.40M | $37.90M | $23.20M | $13.30M | $3.300M | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||
Total Short-Term Assets | $468.1M | $718.0M | $291.3M | $254.9M | $269.5M | $334.3M | $367.5M | $294.5M | $371.0M | $418.8M | $307.0M | $273.2M | $277.0M | $239.7M | $225.5M | $252.3M | $214.5M | $287.7M | $373.9M | $368.1M | $700.0M | $658.4M | $895.5M | $731.0M | $564.5M | $487.5M | $385.3M | $334.4M | $252.0M | $266.1M | $272.0M | $174.2M | $160.9M | $98.00M | $90.80M | $93.40M | $81.80M | $129.1M | $106.3M | $87.80M | $67.60M |
YoY Change | -34.81% | 146.48% | 14.28% | -5.42% | -19.38% | -9.03% | 24.79% | -20.62% | -11.41% | 36.42% | 12.37% | -1.37% | 15.56% | 6.3% | -10.62% | 17.62% | -25.44% | -23.05% | 1.58% | -47.41% | 6.32% | -26.48% | 22.5% | 29.5% | 15.79% | 26.52% | 15.22% | 32.7% | -5.3% | -2.17% | 56.14% | 8.27% | 64.18% | 7.93% | -2.78% | 14.18% | -36.64% | 21.45% | 21.07% | 29.88% | |
Property, Plant & Equipment | $5.037B | $5.036B | $5.136B | $4.881B | $4.377B | $3.929B | $3.849B | $3.773B | $3.719B | $3.372B | $2.665B | $2.348B | $1.983B | $1.806B | $1.623B | $1.387B | $1.105B | $921.6M | $860.4M | $849.6M | $919.3M | $1.365B | $1.323B | $1.202B | $1.003B | $955.6M | $948.3M | $959.4M | $1.247B | $1.085B | $1.066B | $1.047B | $1.016B | $977.2M | $999.2M | $943.9M | $902.3M | $883.7M | $884.6M | $893.6M | $839.4M |
YoY Change | 0.02% | -1.95% | 5.22% | 11.52% | 11.41% | 2.08% | 2.01% | 1.44% | 10.3% | 26.52% | 13.52% | 18.4% | 9.81% | 11.27% | 16.97% | 25.6% | 19.85% | 7.11% | 1.27% | -7.58% | -32.64% | 3.13% | 10.1% | 19.78% | 5.0% | 0.77% | -1.16% | -23.08% | 14.94% | 1.81% | 1.82% | 3.04% | 3.96% | -2.2% | 5.86% | 4.61% | 2.1% | -0.1% | -1.01% | 6.46% | |
Goodwill | |||||||||||||||||||||||||||||||||||||||||
YoY Change | |||||||||||||||||||||||||||||||||||||||||
Intangibles | |||||||||||||||||||||||||||||||||||||||||
YoY Change | |||||||||||||||||||||||||||||||||||||||||
Long-Term Investments | $331.2M | $322.7M | $318.0M | $301.2M | $197.6M | $185.8M | $145.4M | $159.5M | $149.0M | $147.3M | $171.0M | $250.8M | $231.2M | $219.3M | $218.9M | $213.8M | $213.8M | $189.1M | $117.7M | $124.5M | $175.7M | $170.9M | $155.4M | $116.4M | $197.2M | $263.5M | $252.9M | $236.5M | $201.4M | $355.3M | $338.0M | $355.6M | $356.4M | $464.3M | $386.4M | $378.8M | $378.7M | $340.5M | $257.6M | $195.5M | $151.8M |
YoY Change | 2.63% | 1.48% | 5.58% | 52.43% | 6.35% | 27.79% | -8.84% | 7.05% | 1.15% | -13.86% | -31.82% | 8.48% | 5.43% | 0.18% | 2.39% | 0.0% | 13.06% | 60.66% | -5.46% | -29.14% | 2.81% | 9.97% | 33.51% | -40.97% | -25.16% | 4.19% | 6.93% | 17.43% | -43.32% | 5.12% | -4.95% | -0.22% | -23.24% | 20.16% | 2.01% | 0.03% | 11.22% | 32.18% | 31.76% | 28.79% | |
Other Assets | $646.2M | $592.5M | $666.4M | $621.6M | $637.7M | $492.8M | $492.4M | $436.6M | $440.1M | $416.9M | $332.4M | $381.8M | $385.1M | $344.5M | $326.0M | $281.4M | $111.4M | $135.0M | $46.80M | $89.20M | $1.306B | $413.6M | $379.1M | $391.9M | $366.5M | $332.5M | $340.9M | $353.0M | $113.7M | $99.30M | $84.70M | $48.90M | $108.9M | $80.00M | $63.40M | $67.60M | $49.00M | $23.10M | $21.10M | $16.50M | $14.70M |
YoY Change | 9.06% | -11.09% | 7.21% | -2.52% | 29.4% | 0.08% | 12.78% | -0.8% | 5.56% | 25.42% | -12.94% | -0.86% | 11.79% | 5.67% | 15.85% | 152.6% | -17.48% | 188.46% | -47.53% | -93.17% | 215.84% | 9.1% | -3.27% | 6.93% | 10.23% | -2.46% | -3.43% | 210.47% | 14.5% | 17.24% | 73.21% | -55.1% | 36.13% | 26.18% | -6.21% | 37.96% | 112.12% | 9.48% | 27.88% | 12.24% | |
Total Long-Term Assets | $6.188B | $6.128B | $6.144B | $5.830B | $5.213B | $4.831B | $4.713B | $4.582B | $4.524B | $3.942B | $3.170B | $2.980B | $2.599B | $2.369B | $2.168B | $1.883B | $1.430B | $1.246B | $1.025B | $1.063B | $2.401B | $2.489B | $2.387B | $2.183B | $1.748B | $1.721B | $1.701B | $1.716B | $1.696B | $1.542B | $1.489B | $1.451B | $1.481B | $1.522B | $1.449B | $1.390B | $1.330B | $1.247B | $1.163B | $1.106B | $1.006B |
YoY Change | 0.99% | -0.26% | 5.39% | 11.82% | 7.92% | 2.51% | 2.84% | 1.3% | 14.75% | 24.36% | 6.36% | 14.67% | 9.69% | 9.31% | 15.14% | 31.67% | 14.77% | 21.54% | -3.61% | -55.72% | -3.52% | 4.26% | 9.34% | 24.88% | 1.55% | 1.2% | -0.87% | 1.2% | 9.98% | 3.57% | 2.56% | -2.02% | -2.65% | 5.01% | 4.21% | 4.54% | 6.64% | 7.2% | 5.24% | 9.91% | |
Total Assets | $6.656B | $6.846B | $6.435B | $6.085B | $5.483B | $5.165B | $5.080B | $4.877B | $4.895B | $4.361B | $3.477B | $3.253B | $2.876B | $2.609B | $2.393B | $2.135B | $1.644B | $1.533B | $1.399B | $1.431B | $3.101B | $3.147B | $3.283B | $2.914B | $2.313B | $2.209B | $2.086B | $2.050B | $1.948B | $1.808B | $1.761B | $1.626B | $1.642B | $1.620B | $1.540B | $1.484B | $1.412B | $1.376B | $1.270B | $1.193B | $1.073B |
YoY Change | |||||||||||||||||||||||||||||||||||||||||
Accounts Payable | $102.2M | $103.0M | $111.0M | $110.0M | $165.2M | $149.8M | $136.3M | $74.00M | $88.80M | $134.1M | $99.90M | $90.50M | $71.80M | $75.40M | $62.10M | $75.70M | $72.70M | $53.50M | $44.70M | $36.40M | $38.50M | $202.6M | $239.8M | $260.3M | $68.10M | $36.80M | $35.70M | $36.90M | $35.20M | $28.10M | $25.00M | $26.30M | $27.80M | $22.30M | $26.10M | $23.70M | $11.00M | ||||
YoY Change | -0.78% | -7.21% | 0.91% | -33.41% | 10.28% | 9.9% | 84.19% | -16.67% | -33.78% | 34.23% | 10.39% | 26.04% | -4.77% | 21.42% | -17.97% | 4.13% | 35.89% | 19.69% | 22.8% | -5.45% | -81.0% | -15.51% | -7.88% | 85.05% | 3.08% | -3.25% | 4.83% | 25.27% | 12.4% | -4.94% | -5.4% | 24.66% | -14.56% | 10.13% | 115.45% | ||||||
Accrued Expenses | $24.10M | $23.70M | $24.90M | $25.70M | $25.00M | $17.90M | $17.60M | $17.60M | $18.60M | $18.00M | $15.70M | $15.60M | $12.80M | $13.40M | $11.10M | $8.900M | $7.800M | $8.600M | $7.400M | $6.900M | $11.50M | $14.50M | $14.20M | $13.80M | $12.40M | $14.20M | $13.40M | $12.60M | $13.00M | $11.60M | $12.50M | $12.20M | $12.20M | $12.00M | |||||||
YoY Change | 1.69% | -4.82% | -3.11% | 2.8% | 39.66% | 1.7% | 0.0% | -5.38% | 3.33% | 14.65% | 0.64% | 21.88% | -4.48% | 20.72% | 24.72% | 14.1% | -9.3% | 16.22% | 7.25% | -40.0% | 2.11% | 2.9% | 11.29% | -12.68% | 5.97% | 6.35% | -3.08% | 12.07% | -7.2% | 2.46% | 0.0% | 1.67% | |||||||||
Deferred Revenue | |||||||||||||||||||||||||||||||||||||||||
YoY Change | |||||||||||||||||||||||||||||||||||||||||
Short-Term Debt | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.600M | $3.700M | $0.00 | $0.00 | $1.100M | $1.000M | $1.900M | $6.000M | $0.00 | $0.00 | $0.00 | $0.00 | $53.00M | $74.50M | $267.4M | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $96.20M | $54.10M | $20.50M | $54.00M | $29.90M | $38.50M | $6.200M | $400.0K | $5.000M | $22.80M | $1.400M | $2.800M | $19.10M |
YoY Change | -100.0% | -56.76% | -100.0% | 10.0% | -47.37% | -68.33% | -100.0% | -28.86% | -72.14% | -100.0% | 77.82% | 163.9% | -62.04% | 80.6% | -22.34% | 520.97% | 1450.0% | -92.0% | -78.07% | 1528.57% | -50.0% | -85.34% | |||||||||||||||||||
Long-Term Debt Due | $111.8M | $272.6M | $214.2M | $203.7M | $212.9M | $57.50M | $64.10M | $187.7M | $35.70M | $100.7M | $27.20M | $84.50M | $5.400M | $13.40M | $5.200M | $10.40M | $11.80M | $29.70M | $2.700M | $1.800M | $35.60M | $283.7M | $6.900M | $271.6M | $9.700M | $12.80M | $7.300M | $11.50M | $24.00M | $8.500M | $8.900M | $10.00M | $7.400M | $30.30M | $2.900M | $2.300M | $1.800M | ||||
YoY Change | -58.99% | 27.26% | 5.15% | -4.32% | 270.26% | -10.3% | -65.85% | 425.77% | -64.55% | 270.22% | -67.81% | 1464.81% | -59.7% | 157.69% | -50.0% | -11.86% | -60.27% | 1000.0% | 50.0% | -94.94% | -87.45% | 4011.59% | -97.46% | -24.22% | 75.34% | -36.52% | -52.08% | 182.35% | -4.49% | -11.0% | 35.14% | -75.58% | 944.83% | 26.09% | 27.78% | ||||||
Total Short-Term Liabilities | $377.6M | $716.2M | $543.4M | $459.6M | $507.4M | $405.1M | $351.2M | $399.5M | $274.8M | $416.0M | $230.2M | $283.4M | $163.1M | $158.9M | $133.1M | $150.7M | $137.1M | $143.5M | $119.7M | $116.2M | $526.2M | $738.2M | $704.5M | $707.0M | $398.3M | $346.0M | $342.6M | $339.7M | $256.8M | $182.8M | $130.3M | $175.0M | $165.8M | $142.0M | $101.4M | $103.5M | $105.4M | $129.6M | $79.90M | $70.10M | $70.20M |
YoY Change | -47.28% | 31.8% | 18.23% | -9.42% | 25.25% | 15.35% | -12.09% | 45.38% | -33.94% | 80.71% | -18.77% | 73.76% | 2.64% | 19.38% | -11.68% | 9.92% | -4.46% | 19.88% | 3.01% | -77.92% | -28.72% | 4.78% | -0.35% | 77.5% | 15.12% | 0.99% | 0.85% | 32.28% | 40.48% | 40.29% | -25.54% | 5.55% | 16.76% | 40.04% | -2.03% | -1.8% | -18.67% | 62.2% | 13.98% | -0.14% | |
Long-Term Debt | $1.682B | $1.648B | $1.763B | $1.593B | $1.401B | $1.429B | $1.439B | $1.370B | $1.557B | $1.273B | $1.083B | $933.6M | $857.9M | $771.6M | $695.8M | $588.3M | $410.9M | $359.8M | $387.8M | $389.4M | $514.7M | $771.4M | $1.009B | $892.2M | $652.9M | $615.6M | $628.0M | $680.4M | $639.5M | $601.3M | $611.1M | $542.0M | $534.0M | $520.3M | $517.1M | $509.0M | $489.0M | $461.0M | $458.6M | $456.3M | $402.9M |
YoY Change | 2.02% | -6.52% | 10.67% | 13.73% | -1.93% | -0.74% | 5.02% | -11.97% | 22.31% | 17.53% | 16.0% | 8.82% | 11.18% | 10.89% | 18.27% | 43.17% | 14.2% | -7.22% | -0.41% | -24.34% | -33.28% | -23.53% | 13.07% | 36.65% | 6.06% | -1.97% | -7.7% | 6.4% | 6.35% | -1.6% | 12.75% | 1.5% | 2.63% | 0.62% | 1.59% | 4.09% | 6.07% | 0.52% | 0.5% | 13.25% | |
Other Long-Term Liabilities | $998.0M | $974.8M | $996.4M | $1.036B | $1.026B | $952.0M | $990.9M | $659.4M | $660.8M | $550.1M | $341.6M | $411.6M | $402.1M | $368.4M | $372.1M | $389.3M | $200.1M | $226.1M | $144.1M | $150.5M | $449.4M | $265.4M | $318.4M | $302.2M | $424.1M | $430.2M | $434.2M | $387.9M | $253.9M | $413.5M | $407.9M | $370.6M | $417.7M | $378.3M | $354.6M | $322.7M | $294.9M | $268.5M | $250.4M | $225.2M | $190.7M |
YoY Change | 2.38% | -2.17% | -3.81% | 0.96% | 7.78% | -3.93% | 50.27% | -0.21% | 20.12% | 61.04% | -17.01% | 2.36% | 9.15% | -0.99% | -4.42% | 94.55% | -11.5% | 56.9% | -4.25% | -66.51% | 69.33% | -16.65% | 5.36% | -28.74% | -1.42% | -0.92% | 11.94% | 52.78% | -38.6% | 1.37% | 10.06% | -11.28% | 10.42% | 6.68% | 9.89% | 9.43% | 9.83% | 7.23% | 11.19% | 18.09% | |
Total Long-Term Liabilities | $2.680B | $2.623B | $2.760B | $2.629B | $2.427B | $2.381B | $2.430B | $2.030B | $2.218B | $1.823B | $1.425B | $1.345B | $1.260B | $1.140B | $1.068B | $977.6M | $611.0M | $585.9M | $531.9M | $539.9M | $964.1M | $1.037B | $1.327B | $1.194B | $1.077B | $1.046B | $1.062B | $1.068B | $893.4M | $1.015B | $1.019B | $912.6M | $951.7M | $898.6M | $871.7M | $831.7M | $783.9M | $729.5M | $709.0M | $681.5M | $593.6M |
YoY Change | 2.15% | -4.95% | 4.96% | 8.33% | 1.95% | -2.04% | 19.72% | -8.46% | 21.65% | 27.96% | 5.9% | 6.76% | 10.53% | 6.75% | 9.24% | 60.0% | 4.28% | 10.15% | -1.48% | -44.0% | -7.01% | -21.88% | 11.12% | 10.9% | 2.98% | -1.54% | -0.57% | 19.58% | -11.96% | -0.41% | 11.66% | -4.11% | 5.91% | 3.09% | 4.81% | 6.1% | 7.46% | 2.89% | 4.04% | 14.81% | |
Total Liabilities | $3.847B | $4.154B | $4.022B | $3.790B | $3.251B | $3.009B | $3.012B | $2.984B | $3.074B | $2.751B | $2.134B | $2.052B | $1.797B | $1.633B | $1.464B | $1.308B | $901.6M | $867.6M | $796.0M | $800.9M | $1.641B | $1.915B | $2.139B | $2.013B | $1.475B | $1.392B | $1.405B | $1.408B | $1.315B | $1.198B | $1.149B | $1.088B | $1.117B | $1.041B | $973.1M | $935.2M | $889.3M | $859.1M | $788.8M | $751.6M | $663.9M |
YoY Change | -7.39% | 3.28% | 6.12% | 16.58% | 8.03% | -0.09% | 0.94% | -2.94% | 11.74% | 28.94% | 3.97% | 14.23% | 10.02% | 11.58% | 11.92% | 45.04% | 3.92% | 8.99% | -0.61% | -51.2% | -14.29% | -10.47% | 6.23% | 36.46% | 6.0% | -0.93% | -0.23% | 7.07% | 9.8% | 4.19% | 5.69% | -2.68% | 7.39% | 6.93% | 4.05% | 5.16% | 3.52% | 8.91% | 4.95% | 13.21% |
Ownership
Basic Shares Outstanding
Diluted Shares Outstanding
Preferred Stock
Treasury Stock Shares
Stock Issuance & Repurchase
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Basic Shares Outstanding | 57.30M shares | 55.90M shares | 52.40M shares | 51.90M shares | 51.60M shares | 51.30M shares | 50.80M shares | 49.30M shares | 48.30M shares | 42.90M shares | 39.70M shares | 37.60M shares | 35.30M shares | 34.20M shares | 32.20M shares | ||||||||||||||||||||||||||
Diluted Shares Outstanding | 57.40M shares | 56.00M shares | 52.50M shares | 51.90M shares | 51.70M shares | 51.50M shares | 51.00M shares | 49.50M shares | 48.40M shares | 43.10M shares | 39.80M shares | 37.60M shares | 35.40M shares | 34.30M shares | 32.20M shares | ||||||||||||||||||||||||||
Preferred Stock | |||||||||||||||||||||||||||||||||||||||||
Treasury Stock Shares |
Return On Shareholders' Equity
Book Value
Free Cash Flow
Free Cash Flow YoY
Free Cash Flow Margin
Dividends
Dividends
Stock Price
About ALLETE INC
ALLETE, Inc. engages in the provision of electric and natural gas utility services. The company is headquartered in Duluth, Minnesota and currently employs 1,564 full-time employees. The Company’s segments include Regulated Operations and ALLETE Clean Energy. Regulated Operations includes regulated utilities, Minnesota Power, and SWL&P, as well as investment in ATC, a Wisconsin-based regulated utility that owns and maintains electric transmission assets in portions of Wisconsin, Michigan, Minnesota, and Illinois. Minnesota Power provides regulated utility electric service in northeastern Minnesota to approximately 150,000 retail customers. ALLETE Clean Energy segment is focused on developing, acquiring, and operating clean and renewable energy projects. The segment owns and operates, in seven states, more than 1,200 MW of nameplate capacity wind energy generation with a contract under power sales agreements (PSAs) of various durations. The company engages in the development of wind energy facilities to operate under long-term PSAs.
Industry: Electric & Other Services Combined Peers: ENTERGY LOUISIANA, LLC NEXTERA ENERGY INC Genie Energy Ltd. HAWAIIAN ELECTRIC INDUSTRIES INC IDACORP INC TXNM ENERGY INC MGE ENERGY INC Otter Tail Corp PORTLAND GENERAL ELECTRIC CO /OR/ Via Renewables, Inc.