Financial Snapshot

Revenue
$595.5M
TTM
Gross Margin
83.11%
TTM
Net Earnings
$119.1M
TTM
Current Assets
Q4 2024
Current Liabilities
Q4 2024
Current Ratio
81.73%
Q4 2024
Total Assets
Q4 2024
Total Liabilities
$939.8M
Q4 2024
Book Value
$1.560B
Q4 2024
Cash
Q4 2024
P/E
25.76
Apr 15, 2025 EST
Free Cash Flow
-$33.23M
TTM

Revenues

Revenues

Revenue YoY Change

Revenues

Concept 2024 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 $595.5M $595.7M $491.5M $498.9M $488.2M $473.9M $436.8M $440.6M $436.1M $458.6M $465.8M $472.1M $466.9M $419.9M $399.8M $353.3M $311.2M $293.7M $268.6M $238.1M $229.1M $212.7M $209.2M $197.5M $184.0M $173.4M $148.1M $153.8M $151.5M $129.8M $122.7M $108.5M $100.7M $90.70M $87.30M $84.20M $80.20M $77.70M $73.70M $71.00M $67.40M $52.40M
YoY Change -0.04% 21.19% -1.47% 2.17% 3.03% 8.48% -0.86% 1.04% -4.92% -1.54% -1.33% 1.11% 11.19% 5.04% 13.17% 13.51% 5.96% 9.34% 12.81% 3.93% 7.71% 1.67% 5.92% 7.34% 6.11% 17.08% -3.71% 1.52% 16.72% 5.79% 13.09% 7.75% 11.03% 3.89% 3.68% 4.99% 3.22% 5.43% 3.8% 5.34% 28.63%

Expenses

Cost Of Revenues

Gross Profit

Gross Profit Margin

Gross Profit

Concept 2024 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 $595.5M $595.7M $491.5M $498.9M $488.2M $473.9M $436.8M $440.6M $436.1M $458.6M $465.8M $472.1M $466.9M $419.9M $399.8M $353.3M $311.2M $293.7M $268.6M $238.1M $229.1M $212.7M $209.2M $197.5M $184.0M $173.4M $148.1M $153.8M $151.5M $129.8M $122.7M $108.5M $100.7M $90.70M $87.30M $84.20M $80.20M $77.70M $73.70M $71.00M $67.40M $52.40M
Cost Of Revenue $54.54M $57.91M $53.17M $56.91M $62.41M $55.67M $53.91M $49.84M $83.50M $82.10M $78.10M $81.80M $74.50M $69.70M $69.10M $67.50M $69.30M $69.00M $68.10M $69.60M $64.60M $69.30M $66.90M $59.80M $50.70M $42.90M $51.10M $51.90M $45.80M $43.10M $40.80M $32.50M $26.90M $37.00M $35.80M $35.00M $32.60M $31.60M $31.30M $29.80M $21.20M
Gross Profit $540.9M $537.8M $438.4M $441.9M $425.8M $418.2M $382.9M $390.8M $352.6M $376.5M $387.7M $390.3M $392.4M $350.2M $330.7M $285.8M $241.9M $199.6M $170.0M $159.5M $148.1M $139.9M $130.6M $124.2M $122.7M $105.2M $102.7M $99.60M $84.00M $79.60M $67.70M $68.20M $63.80M $50.30M $48.40M $45.20M $45.10M $42.10M $39.70M $37.60M $31.20M
Gross Profit Margin 90.84% 90.28% 89.18% 88.59% 87.22% 88.25% 87.66% 88.69% 80.86% 82.09% 83.23% 82.68% 84.04% 83.4% 82.72% 80.91% 77.73% 74.31% 71.4% 69.62% 69.63% 66.87% 66.13% 67.5% 70.76% 71.03% 66.78% 65.74% 64.71% 64.87% 62.4% 67.73% 70.34% 57.62% 57.48% 56.36% 58.04% 57.12% 55.92% 55.79% 59.54%

Selling, General & Admin Expense

Research & Development

No data

Depreciation, Depletion & Amortization

SGA Expense to Gross Profit Ratio

R&D To Gross Profit Ratio

No data

DDA To Gross Profit Ratio

Operating Expenses Total

Operating Profits/Loss

Operating Profits/Loss YoY Change

Operating Earnings to Gross Profit Ratio

Operating Profit Margin

Operational Expenses

Concept 2024 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 $100.9M $88.27M $86.19M $83.55M $83.60M $83.00M $82.60M $81.60M $81.50M $79.80M $78.30M $77.30M $70.60M $74.10M $86.30M $69.10M $61.50M $47.10M $45.30M $42.90M $35.70M $30.00M $35.10M $26.10M $28.60M $22.00M $22.10M $20.50M $17.00M $14.20M $13.50M $17.20M $14.00M $12.00M $11.70M $10.40M $9.900M $8.800M $8.400M $8.100M $7.300M
YoY Change 14.35% 2.42% 3.16% -0.06% 0.72% 0.48% 1.23% 0.12% 2.13% 1.92% 1.29% 9.49% -4.72% -14.14% 24.89% 12.36% 3.97% 5.59% 20.17% 19.0% -14.53% 34.48% -8.74% 30.0% -0.45% 7.8% 20.59% 19.72% 5.19% -21.51% 22.86% 16.67% 2.56% 12.5% 5.05% 12.5% 4.76% 3.7% 10.96%
% of Gross Profit 18.66% 16.41% 19.66% 18.9% 19.63% 19.85% 21.57% 20.88% 23.11% 21.2% 20.2% 19.81% 17.99% 21.16% 26.1% 24.18% 25.42% 23.6% 26.65% 26.9% 24.11% 21.44% 26.88% 21.01% 23.31% 20.91% 21.52% 20.58% 20.24% 17.84% 19.94% 25.22% 21.94% 23.86% 24.17% 23.01% 21.95% 20.9% 21.16% 21.54% 23.4%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $43.65M $42.40M $41.32M $39.60M $36.85M $35.40M $40.43M $39.03M $38.85M $42.03M $41.07M $40.09M $41.39M $38.35M $37.41M $31.53M $31.60M $28.90M $26.30M $22.00M $21.00M $19.80M $18.30M $18.00M $15.30M $14.40M $15.40M $11.20M $10.40M $9.000M $8.500M $7.700M $6.800M $6.200M $5.300M $4.900M $4.600M $4.300M $4.100M $3.600M $3.400M $3.200M
YoY Change 2.93% 2.63% 4.34% 7.45% 4.1% -12.44% 3.57% 0.47% -7.57% 2.34% 2.45% -3.13% 7.92% 2.52% 18.63% -0.22% 9.34% 9.89% 19.55% 4.76% 6.06% 8.2% 1.67% 17.65% 6.25% -6.49% 37.5% 7.69% 15.56% 5.88% 10.39% 13.24% 9.68% 16.98% 8.16% 6.52% 6.98% 4.88% 13.89% 5.88% 6.25%
% of Gross Profit 8.07% 7.88% 9.42% 8.96% 8.65% 8.46% 10.56% 9.99% 11.02% 11.16% 10.59% 10.27% 10.55% 10.95% 11.31% 11.03% 13.06% 13.18% 12.94% 13.17% 13.37% 13.08% 13.78% 12.32% 11.74% 14.64% 10.91% 10.44% 10.71% 10.68% 11.37% 9.97% 9.72% 10.54% 10.12% 10.18% 9.53% 9.74% 9.07% 9.04% 10.26%
Operating Expenses $310.0M $300.1M $262.1M $258.1M $262.6M $346.8M $335.8M $313.5M $321.9M $340.2M $346.7M $353.0M $355.8M $324.8M $326.0M $284.4M $182.6M $227.9M $136.2M $114.2M $114.9M $106.0M $86.80M $78.50M $76.70M $80.90M $70.00M $69.40M $65.90M $53.80M $51.80M $42.20M $41.30M $41.60M $29.60M $29.40M $29.10M $27.10M $24.80M $23.40M $22.50M $20.40M
YoY Change 3.32% 14.48% 1.57% -1.72% -24.28% 3.26% 7.12% -2.61% -5.37% -1.9% -1.77% -0.79% 9.55% -0.35% 14.61% 55.76% -19.88% 67.33% 19.26% -0.61% 8.4% 22.12% 10.57% 2.35% -5.19% 15.57% 0.86% 5.31% 22.49% 3.86% 22.75% 2.18% -0.72% 40.54% 0.68% 1.03% 7.38% 9.27% 5.98% 4.0% 10.29%
Operating Profit $184.5M $196.7M $126.6M $141.0M $130.5M $127.1M $101.0M $127.1M $114.2M $118.5M $119.0M $119.1M $111.1M $95.10M $73.82M $68.84M $59.30M $63.40M $55.80M $44.60M $42.10M $53.10M $52.10M $47.50M $41.80M $35.20M $33.30M $33.70M $30.20M $27.80M $25.50M $26.90M $22.20M $20.70M $19.00M $16.10M $18.00M $17.30M $16.30M $15.10M $10.80M
YoY Change -6.23% 55.36% -10.17% 8.03% 2.7% 25.84% -20.55% 11.3% -3.63% -0.47% -0.02% 7.18% 16.81% 28.83% 7.23% 16.09% 13.62% 25.11% 5.94% -20.72% 1.92% 9.68% 13.64% 18.75% 5.71% -1.19% 11.59% 8.63% 9.02% -5.2% 21.17% 7.25% 8.95% 18.01% -10.56% 4.05% 6.13% 7.95% 39.81%
Operating Profit To Gross Profit 34.11% 36.58% 28.89% 31.9% 30.65% 30.39% 26.37% 32.52% 32.39% 31.47% 30.71% 30.51% 28.31% 27.16% 22.32% 24.09% 24.51% 31.76% 32.82% 27.96% 28.43% 37.96% 39.89% 38.24% 34.07% 33.46% 32.42% 33.84% 35.95% 34.92% 37.67% 39.44% 34.8% 41.15% 39.26% 35.62% 39.91% 41.09% 41.06% 40.16% 34.62%
Operating Profit To Revenue 30.98% 33.03% 25.76% 28.26% 26.73% 26.82% 23.12% 28.85% 26.19% 25.83% 25.56% 25.22% 23.79% 22.65% 18.47% 19.49% 19.06% 23.6% 23.44% 19.47% 19.79% 25.38% 26.38% 25.82% 24.11% 23.77% 21.65% 22.24% 23.27% 22.66% 23.5% 26.71% 24.48% 23.71% 22.57% 20.07% 23.17% 23.47% 22.96% 22.4% 20.61%

Interest Expenses

Interest Expenses To Operating Income %

Other Expense/Income

Interest & Other Expense/Income

Concept 2024 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 -$42.51M $42.76M $27.03M $22.83M $22.53M $24.59M $23.43M $22.58M $21.99M $21.09M $21.62M $22.42M $22.77M $23.68M $21.64M $21.90M -$19.00M -$18.80M -$18.30M -$13.60M -$18.10M -$18.10M -$17.70M -$15.70M -$14.10M -$12.90M -$11.20M -$10.20M -$10.50M -$9.600M -$7.800M -$8.400M -$7.900M -$7.600M -$6.400M -$7.700M -$6.200M -$5.500M -$4.900M -$5.000M -$5.100M -$4.900M
YoY Change -199.41% 58.22% 18.36% 1.34% -8.36% 4.92% 3.77% 2.68% 4.29% -2.45% -3.56% -1.54% -3.87% 9.45% -1.2% -215.26% 1.06% 2.73% 34.56% -24.86% 0.0% 2.26% 12.74% 11.35% 9.3% 15.18% 9.8% -2.86% 9.38% 23.08% -7.14% 6.33% 3.95% 18.75% -16.88% 24.19% 12.73% 12.24% -2.0% -1.96% 4.08%
% of Operating Profit -23.04% 21.74% 21.34% 16.2% 17.27% 19.35% 23.2% 17.77% 19.26% 17.8% 18.16% 18.82% 20.49% 24.9% 29.31% 31.81% -32.04% -28.86% -24.37% -40.58% -42.99% -33.33% -30.13% -29.68% -30.86% -31.82% -30.63% -31.16% -31.79% -28.06% -32.94% -29.37% -34.23% -30.92% -40.53% -38.51% -30.56% -28.32% -30.67% -33.77% -45.37%
Other Income/Expense, Net -$35.04M -$30.22M -$24.58M -$16.21M -$15.88M -$18.06M -$19.10M -$18.75M -$19.71M -$20.27M -$19.94M -$20.60M -$21.00M -$23.02M -$19.69M -$20.77M $100.0K $500.0K $0.00 $0.00 $100.0K $400.0K -$500.0K -$100.0K $500.0K $800.0K $800.0K $500.0K $300.0K $200.0K $400.0K $900.0K $6.100M $600.0K $1.600M $200.0K $1.200M $200.0K $0.00 $200.0K $200.0K
YoY Change 15.96% 22.97% 51.64% 2.08% -12.09% -5.42% 1.82% -4.87% -2.76% 1.68% -3.22% -1.9% -8.76% 16.88% -5.17% -20867.0% -100.0% -75.0% -180.0% 400.0% -120.0% -37.5% 0.0% 60.0% 66.67% 50.0% -50.0% -55.56% -85.25% 916.67% -62.5% 700.0% -83.33% 500.0% -100.0% 0.0%

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 2024 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 $149.4M $166.5M $102.1M $124.8M $114.6M $109.0M $81.89M $108.3M $94.48M $98.22M $99.11M $98.47M $90.09M $72.09M $54.13M $48.08M $42.00M $47.00M $38.80M $48.50M $32.00M $18.60M $33.30M $35.80M $33.20M $29.40M $24.80M $23.90M $23.70M $20.90M $20.20M $17.50M $19.90M $20.70M $14.90M $13.00M $10.00M $13.70M $12.60M $11.30M $10.10M $6.100M
YoY Change -10.26% 63.16% -18.2% 8.87% 5.14% 33.11% -24.42% 14.67% -3.8% -0.9% 0.65% 9.3% 24.98% 33.18% 12.59% 14.46% -10.64% 21.13% -20.0% 51.56% 72.04% -44.14% -6.98% 7.83% 12.93% 18.55% 3.77% 0.84% 13.4% 3.47% 15.43% -12.06% -3.86% 38.93% 14.62% 30.0% -27.01% 8.73% 11.5% 11.88% 65.57%
Income Tax $30.17M $41.60M $23.66M $30.42M $28.20M $24.67M $18.02M $38.97M $34.74M $37.73M $38.05M $35.78M $35.95M $30.08M $23.04M $18.70M $16.00M $19.90M $15.70M $21.70M $13.50M $6.800M $12.90M $14.40M $13.20M $13.30M $10.10M $9.800M $10.30M $8.800M $8.900M $5.500M $7.800M $5.300M $6.000M $4.200M $3.900M $5.400M $5.600M $5.100M $4.500M $1.600M
% Of Pretax Income 20.19% 24.98% 23.19% 24.38% 24.6% 22.63% 22.0% 35.97% 36.77% 38.42% 38.39% 36.34% 39.9% 41.72% 42.56% 38.9% 38.1% 42.34% 40.46% 44.74% 42.19% 36.56% 38.74% 40.22% 39.76% 45.24% 40.73% 41.0% 43.46% 42.11% 44.06% 31.43% 39.2% 25.6% 40.27% 32.31% 39.0% 39.42% 44.44% 45.13% 44.55% 26.23%
Net Earnings $119.3M $124.9M $78.40M $94.35M $86.43M $84.34M $63.87M $69.37M $59.74M $60.48M $61.06M $62.69M $54.15M $45.86M $33.20M $29.53M $22.00M $28.00M $23.10M $26.80M $18.50M $11.90M $20.30M $21.50M $20.00M $16.10M $14.60M $14.10M $13.50M $12.20M $11.30M $12.00M $12.10M $15.40M $8.900M $8.700M $6.100M $9.700M $7.100M $6.200M $5.600M $4.500M
YoY Change -4.53% 59.35% -16.91% 9.17% 2.47% 32.05% -7.92% 16.11% -1.23% -0.94% -2.6% 15.77% 18.07% 38.14% 12.41% 34.23% -21.43% 21.21% -13.81% 44.86% 55.46% -41.38% -5.58% 7.5% 24.22% 10.27% 3.55% 4.44% 10.66% 7.96% -5.83% -0.83% -21.43% 73.03% 2.3% 42.62% -37.11% 36.62% 14.52% 10.71% 24.44%
Net Earnings / Revenue 20.03% 20.97% 15.95% 18.91% 17.7% 17.8% 14.62% 15.74% 13.7% 13.19% 13.11% 13.28% 11.6% 10.92% 8.3% 8.36% 7.07% 9.53% 8.6% 11.26% 8.08% 5.59% 9.7% 10.89% 10.87% 9.28% 9.86% 9.17% 8.91% 9.4% 9.21% 11.06% 12.02% 16.98% 10.19% 10.33% 7.61% 12.48% 9.63% 8.73% 8.31% 8.59%
Basic Earnings Per Share $3.17 $3.37 $2.12 $2.55 $2.34 $2.28 $1.73 $1.88 $1.63 $1.61 $1.57 $1.61 $1.42 $1.22 $1.78 $1.63
Diluted Earnings Per Share $3.17 $3.36 $2.11 $2.55 $2.33 $2.28 $1.72 $1.88 $1.62 $1.60 $1.57 $1.61 $1.41 $1.21 $1.77 $1.62 $632.2K $814.0K $675.4K $797.6K $591.1K $390.2K $670.0K $711.9K $711.7K $598.5K $542.8K $524.2K $569.6K $519.1K $480.9K $555.6K $608.0K $785.7K $473.4K $465.2K $326.2K $521.5K $443.8K $469.7K $437.5K $357.1K

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

No data

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 2024 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 $26.66M $14.07M $17.84M $9.404M $36.70M $1.300M $7.100M $200.0K $400.0K $4.400M $76.00M $38.20M $23.50M $1.300M $4.200M $1.600M $7.300M $1.700M $3.200M $16.40M $4.300M $12.80M $18.40M $30.50M $5.800M $2.200M $600.0K $4.200M $3.800M $300.0K $2.300M $1.700M $400.0K $1.200M $900.0K $6.500M $300.0K $900.0K $13.00M $1.700M $1.000M $1.400M
YoY Change 89.45% -21.13% 89.75% -74.38% 2723.08% -81.69% 3450.0% -50.0% -90.91% -94.21% 98.95% 62.55% 1707.69% -69.05% 162.5% -78.08% 329.41% -46.88% -80.49% 281.4% -66.41% -30.43% -39.67% 425.86% 163.64% 266.67% -85.71% 10.53% 1166.67% -86.96% 35.29% 325.0% -66.67% 33.33% -86.15% 2066.67% -66.67% -93.08% 664.71% 70.0% -28.57%
Cash & Equivalents $26.66M $14.07M $5.997M $4.963M $36.70M $1.300M $7.100M $200.0K $400.0K $4.400M $76.00M $38.20M $23.50M $1.300M $4.200M $1.600M $7.300M $1.700M $3.200M $13.00M $4.300M $12.80M $18.40M $30.50M $5.800M $2.200M $600.0K $4.200M $3.800M $300.0K $2.300M $1.700M $400.0K $1.200M $900.0K $2.000M $300.0K $900.0K $2.900M $1.700M $1.000M $1.400M
Short-Term Investments $0.00 $11.85M $4.441M $3.400M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.500M $0.00 $0.00 $10.10M $0.00 $0.00 $0.00
Other Short-Term Assets $86.24M $74.43M $40.14M $41.36M $44.50M $46.80M $46.20M $66.20M $71.40M $52.80M $43.90M $58.30M $61.50M $67.20M $120.4M $88.80M $39.20M $28.10M $27.50M $23.80M $27.10M $21.80M $20.70M $20.10M $29.90M $26.60M $24.80M $26.90M $22.80M $22.00M $18.60M $16.20M $15.00M $13.40M $8.700M $6.700M $3.100M $2.300M $2.200M $1.800M $1.300M $1.300M
YoY Change 15.87% 85.41% -2.95% -7.05% -4.91% 1.3% -30.21% -7.28% 35.23% 20.27% -24.7% -5.2% -8.48% -44.19% 35.59% 126.53% 39.5% 2.18% 15.55% -12.18% 24.31% 5.31% 2.99% -32.78% 12.41% 7.26% -7.81% 17.98% 3.64% 18.28% 14.81% 8.0% 11.94% 54.02% 29.85% 116.13% 34.78% 4.55% 22.22% 38.46% 0.0%
Inventory $15.14M $17.57M $14.62M $12.16M $8.600M $6.400M $5.800M $46.20M $45.50M $37.60M $38.10M $50.10M $43.10M $37.50M $37.50M $21.70M $13.90M $5.400M $6.100M $1.400M $1.500M $1.300M $900.0K $1.000M $1.100M $1.200M $1.000M $1.300M $1.300M $1.700M $1.200M $1.300M $1.300M $1.400M $1.400M $1.500M $1.900M $1.500M $1.400M $1.300M $1.300M $1.200M
Prepaid Expenses
Receivables $105.2M $99.85M $74.79M $74.89M $67.20M $62.20M $70.20M $38.10M $31.60M $27.10M $30.40M $35.80M $39.50M $39.10M $29.00M $28.80M $28.80M $27.80M $26.60M $13.30M $11.00M $11.80M $10.80M $10.60M $10.50M $10.10M $7.600M $8.500M $7.900M $8.200M $10.90M $8.300M $12.30M $12.70M $11.00M $17.20M $13.40M $17.40M $8.500M $7.300M $7.200M $6.100M
Other Receivables $65.00K $52.00K $3.901M $236.0K $100.0K $5.700M $2.200M $4.700M $17.90M $10.80M $21.00M $9.300M $16.50M $20.50M $12.30M $4.100M $1.500M $100.0K $1.100M $11.70M $9.200M $12.00M $3.000M $2.000M $5.200M $4.400M $5.300M $3.700M $8.000M $10.70M $7.000M $7.100M $3.200M $3.800M $8.100M $3.000M $1.800M $1.600M $1.400M $2.000M $1.800M $2.000M
Total Short-Term Assets $233.3M $206.0M $151.3M $138.1M $157.1M $122.5M $131.5M $155.5M $166.9M $132.7M $209.5M $191.6M $184.0M $165.6M $203.4M $144.9M $90.60M $63.00M $64.40M $66.70M $53.00M $59.70M $53.80M $64.20M $52.50M $44.30M $39.30M $44.50M $43.80M $43.00M $40.10M $34.50M $32.30M $32.50M $30.10M $34.90M $20.50M $23.70M $26.40M $14.20M $12.50M $12.10M
YoY Change 13.29% 36.14% 9.59% -12.12% 28.24% -6.84% -15.43% -6.83% 25.77% -36.66% 9.34% 4.13% 11.11% -18.58% 40.37% 59.93% 43.81% -2.17% -3.45% 25.85% -11.22% 10.97% -16.2% 22.29% 18.51% 12.72% -11.69% 1.6% 1.86% 7.23% 16.23% 6.81% -0.62% 7.97% -13.75% 70.24% -13.5% -10.23% 85.92% 13.6% 3.31%
Property, Plant & Equipment $2.158B $1.943B $1.800B $1.677B $1.559B $1.459B $1.322B $1.229B $1.172B $1.080B $1.021B $997.3M $897.8M $875.2M $833.0M $799.8M $805.9M $761.4M $738.1M $722.9M $674.0M $612.2M $586.0M $564.0M $534.3M $460.2M $415.8M $385.0M $358.6M $335.7M $315.8M $296.0M $278.6M $259.6M $236.9M $215.5M $214.7M $196.0M $180.4M $164.7M $153.2M $142.1M
YoY Change 11.06% 7.94% 7.33% 7.62% 6.81% 10.4% 7.53% 4.89% 8.55% 5.72% 2.39% 11.08% 2.58% 5.07% 4.15% -0.76% 5.84% 3.16% 2.1% 7.26% 10.09% 4.47% 3.9% 5.56% 16.1% 10.68% 8.0% 7.36% 6.82% 6.3% 6.69% 6.25% 7.32% 9.58% 9.93% 0.37% 9.54% 8.65% 9.53% 7.51% 7.81%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $300.0K $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -100.0%
Other Assets $68.37M $44.34M $19.23M $19.41M $14.00M $7.700M $5.300M $31.10M $130.7M $130.6M $143.2M $117.1M $159.7M $156.7M $114.8M $134.3M $130.1M $102.9M $100.3M $71.60M $71.40M $74.70M $60.70M $53.70M $29.80M $28.70M $29.60M $27.60M $28.60M $27.60M $27.70M $28.10M $1.600M $1.300M $1.100M $1.600M $1.900M $2.000M $2.400M $2.000M $700.0K $700.0K
YoY Change 54.17% 130.64% -0.96% 38.66% 81.82% 45.28% -82.96% -76.21% 0.08% -8.8% 22.29% -26.68% 1.91% 36.5% -14.52% 3.23% 26.43% 2.59% 40.08% 0.28% -4.42% 23.06% 13.04% 80.2% 3.83% -3.04% 7.25% -3.5% 3.62% -0.36% -1.42% 1656.25% 23.08% 18.18% -31.25% -15.79% -5.0% -16.67% 20.0% 185.71% 0.0%
Total Long-Term Assets $2.267B $2.040B $1.883B $1.763B $1.635B $1.519B $1.370B $1.261B $1.304B $1.211B $1.169B $1.119B $1.097B $1.073B $988.6M $968.4M $970.7M $900.9M $872.6M $806.4M $757.3M $699.1M $646.8M $617.6M $564.1M $488.9M $445.4M $412.6M $387.1M $363.3M $343.5M $324.0M $280.2M $260.9M $237.9M $219.4M $217.0M $198.0M $182.8M $166.7M $153.9M $142.7M
YoY Change 11.11% 8.34% 6.82% 7.86% 7.62% 10.87% 8.62% -3.25% 7.62% 3.64% 4.49% 1.98% 2.25% 8.52% 2.09% -0.24% 7.75% 3.24% 8.21% 6.48% 8.32% 8.09% 4.73% 9.48% 15.38% 9.77% 7.95% 6.59% 6.55% 5.76% 6.02% 15.63% 7.4% 9.67% 8.43% 1.11% 9.6% 8.32% 9.66% 8.32% 7.85%
Total Assets $2.500B $2.246B $2.034B $1.901B $1.792B $1.641B $1.501B $1.417B $1.471B $1.344B $1.378B $1.310B $1.281B $1.238B $1.192B $1.113B $1.061B $963.9M $937.0M $873.1M $810.3M $758.8M $700.6M $681.8M $616.6M $533.2M $484.7M $457.1M $430.9M $406.3M $383.6M $358.5M $312.5M $293.4M $268.0M $254.3M $237.5M $221.7M $209.2M $180.9M $166.4M $154.8M
YoY Change
Accounts Payable $88.59M $68.71M $84.85M $65.90M $63.80M $55.60M $59.50M $51.00M $43.70M $50.60M $41.90M $49.80M $40.60M $37.90M $36.20M $33.70M $36.60M $29.10M $24.00M $19.70M $18.20M $18.80M $11.60M $13.10M $11.90M $13.80M $10.20M $11.80M $12.90M $6.800M $8.400M $9.300M $6.700M $5.600M $10.40M $6.500M $5.200M $5.500M $5.100M $3.200M $2.600M $1.800M
YoY Change 28.94% -19.03% 28.75% 3.29% 14.75% -6.55% 16.67% 16.7% -13.64% 20.76% -15.86% 22.66% 7.12% 4.7% 7.42% -7.92% 25.77% 21.25% 21.83% 8.24% -3.19% 62.07% -11.45% 10.08% -13.77% 35.29% -13.56% -8.53% 89.71% -19.05% -9.68% 38.81% 19.64% -46.15% 60.0% 25.0% -5.45% 7.84% 59.38% 23.08% 44.44%
Accrued Expenses $42.42M $39.86M $37.45M $39.98M $33.90M $30.30M $23.90M $20.30M $21.40M $23.50M $22.70M $24.50M $22.00M $20.20M $11.30M $10.50M $8.100M $8.700M $7.900M $8.100M $5.900M $5.600M $7.000M $6.200M $1.800M $1.600M $1.400M $1.900M $1.800M $2.000M $1.900M $1.200M $1.500M $1.500M $1.500M $1.500M $700.0K $800.0K $700.0K $2.900M $3.200M $2.700M
YoY Change 6.45% 6.41% -6.33% 17.94% 11.88% 26.78% 17.73% -5.14% -8.94% 3.52% -7.35% 11.36% 8.91% 78.76% 7.62% 29.63% -6.9% 10.13% -2.47% 37.29% 5.36% -20.0% 12.9% 244.44% 12.5% 14.29% -26.32% 5.56% -10.0% 5.26% 58.33% -20.0% 0.0% 0.0% 0.0% 114.29% -12.5% 14.29% -75.86% -9.38% 18.52%
Deferred Revenue
YoY Change
Short-Term Debt $124.0M $42.00M $255.5M $31.00M $0.00 $5.000M $0.00 $59.00M $90.00M $28.00M $0.00 $0.00 $0.00 $2.000M $60.90M $17.40M $74.70M $37.20M $32.00M $27.00M $45.00M $56.00M $35.00M $20.00M $45.00M $21.00M $38.00M $26.00M $16.00M $8.500M $19.50M $12.00M $14.70M $0.00 $7.500M $0.00 $0.00 $5.500M $1.000M $3.000M $2.000M $5.000M
YoY Change 195.24% -83.56% 724.19% -100.0% -100.0% -34.44% 221.43% -100.0% -96.72% 250.0% -76.71% 100.81% 16.25% 18.52% -40.0% -19.64% 60.0% 75.0% -55.56% 114.29% -44.74% 46.15% 62.5% 88.24% -56.41% 62.5% -18.37% -100.0% -100.0% 450.0% -66.67% 50.0% -60.0%
Long-Term Debt Due $385.0K $353.0K $399.0K $377.0K $400.0K $300.0K $40.30M $300.0K $300.0K $300.0K $300.0K $6.300M $3.300M $300.0K $400.0K $400.0K $600.0K $600.0K $600.0K $600.0K $900.0K $800.0K $13.30M $800.0K $700.0K $300.0K $300.0K $200.0K $500.0K $15.60M $4.600M $400.0K $1.000M $3.200M $600.0K $600.0K $600.0K $600.0K $5.500M $1.500M $1.900M $2.700M
YoY Change 9.07% -11.53% 5.84% -5.75% 33.33% -99.26% 13333.33% 0.0% 0.0% 0.0% -95.24% 90.91% 1000.0% -25.0% 0.0% -33.33% 0.0% 0.0% 0.0% -33.33% 12.5% -93.98% 1562.5% 14.29% 133.33% 0.0% 50.0% -60.0% -96.79% 239.13% 1050.0% -60.0% -68.75% 433.33% 0.0% 0.0% 0.0% -89.09% 266.67% -21.05% -29.63%
Total Short-Term Liabilities $285.5M $166.6M $396.5M $155.6M $118.6M $116.0M $146.6M $156.7M $177.9M $123.5M $99.30M $100.9M $93.70M $107.6M $178.8M $125.9M $137.4M $94.30M $85.90M $75.20M $86.30M $97.20M $78.00M $58.70M $80.20M $55.00M $63.80M $56.20M $44.70M $46.50M $46.60M $32.70M $40.60M $27.20M $26.20M $18.10M $15.10M $20.30M $19.10M $17.00M $15.10M $15.60M
YoY Change 71.36% -57.98% 154.88% 31.18% 2.24% -20.87% -6.45% -11.92% 44.05% 24.37% -1.59% 7.68% -12.92% -39.82% 42.02% -8.37% 45.71% 9.78% 14.23% -12.86% -11.21% 24.62% 32.88% -26.81% 45.82% -13.79% 13.52% 25.73% -3.87% -0.21% 42.51% -19.46% 49.26% 3.82% 44.75% 19.87% -25.62% 6.28% 12.35% 12.58% -3.21%
Long-Term Debt $805.4M $867.1M $468.5M $586.7M $574.5M $481.0M $376.6M $321.0M $321.0M $320.9M $325.8M $326.1M $332.5M $340.4M $299.8M $300.2M $266.5M $267.2M $267.8M $268.4M $228.9M $229.8M $231.1M $245.7M $176.5M $167.4M $120.8M $115.3M $107.2M $107.5M $92.90M $84.30M $84.20M $82.60M $67.20M $67.80M $73.50M $57.20M $56.60M $51.10M $47.50M $47.10M
YoY Change -7.11% 85.05% -20.14% 2.12% 19.44% 27.72% 17.32% 0.0% 0.03% -1.5% -0.09% -1.92% -2.32% 13.54% -0.13% 12.65% -0.26% -0.22% -0.22% 17.26% -0.39% -0.56% -5.94% 39.21% 5.44% 38.58% 4.77% 7.56% -0.28% 15.72% 10.2% 0.12% 1.94% 22.92% -0.88% -7.76% 28.5% 1.06% 10.76% 7.58% 0.85%
Other Long-Term Liabilities $309.1M $274.8M $310.1M $332.5M $325.6M $317.5M $305.8M $293.4M $252.7M $240.8M $255.2M $231.3M $257.6M $252.8M $233.9M $233.4M $262.1M $217.8M $218.8M $195.7M $183.7M $166.0M $124.0M $119.4M $114.2M $101.7M $96.90M $89.50M $130.2M $128.6M $123.0M $122.9M $97.20M $98.20M $101.1M $97.60M $80.30M $75.80M $68.60M $61.50M $54.60M $47.90M
YoY Change 12.49% -11.39% -6.74% 2.12% 2.55% 3.83% 4.23% 16.11% 4.94% -5.64% 10.33% -10.21% 1.9% 8.08% 0.21% -10.95% 20.34% -0.46% 11.8% 6.53% 10.66% 33.87% 3.85% 4.55% 12.29% 4.95% 8.27% -31.26% 1.24% 4.55% 0.08% 26.44% -1.02% -2.87% 3.59% 21.54% 5.94% 10.5% 11.54% 12.64% 13.99%
Total Long-Term Liabilities $1.114B $1.142B $778.6M $919.2M $900.1M $798.5M $682.4M $614.4M $573.7M $561.7M $581.0M $557.4M $590.1M $593.2M $533.7M $533.6M $528.6M $485.0M $486.6M $464.1M $412.6M $395.8M $355.1M $365.1M $290.7M $269.1M $217.7M $204.8M $237.4M $236.1M $215.9M $207.2M $181.4M $180.8M $168.3M $165.4M $153.8M $133.0M $125.2M $112.6M $102.1M $95.00M
YoY Change -2.4% 46.64% -15.29% 2.12% 12.72% 17.01% 11.07% 7.09% 2.14% -3.32% 4.23% -5.54% -0.52% 11.15% 0.02% 0.95% 8.99% -0.33% 4.85% 12.48% 4.24% 11.46% -2.74% 25.59% 8.03% 23.61% 6.3% -13.73% 0.55% 9.36% 4.2% 14.22% 0.33% 7.43% 1.75% 7.54% 15.64% 6.23% 11.19% 10.28% 7.47%
Total Liabilities $1.580B $1.470B $1.325B $1.215B $1.150B $1.040B $943.2M $886.8M $976.2M $878.0M $871.5M $817.8M $826.4M $829.7M $814.5M $753.9M $750.8M $661.8M $653.2M $609.0M $558.8M $546.3M $487.3M $475.3M $422.0M $372.4M $328.4M $304.0M $282.1M $282.6M $262.5M $239.9M $222.0M $208.0M $194.6M $183.4M $169.0M $153.3M $144.3M $129.6M $117.2M $110.6M
YoY Change 7.49% 10.96% 9.04% 5.66% 10.59% 10.24% 6.36% -9.16% 11.18% 0.75% 6.57% -1.04% -0.4% 1.87% 8.04% 0.41% 13.45% 1.32% 7.26% 8.98% 2.29% 12.11% 2.52% 12.63% 13.32% 13.4% 8.03% 7.76% -0.18% 7.66% 9.42% 8.06% 6.73% 6.89% 6.11% 8.52% 10.24% 6.24% 11.34% 10.58% 5.97%

Ownership

Basic Shares Outstanding

Diluted Shares Outstanding

Preferred Stock

No data

Treasury Stock Shares

No data

Stock Issuance & Repurchase

Ownership Data

Return On Shareholders' Equity

Book Value

Free Cash Flow

Free Cash Flow YoY

Free Cash Flow Margin

Dividends

Dividends

Stock Price

Market Cap: $3.0687 Billion

About American States Water Co

American States Water Co. operates as a holding company, which engages in the purchase, production, distribution, and sale of water. The company is headquartered in San Dimas, California and currently employs 846 full-time employees. The Company’s segments include water, electric and contracted services. Within the segments, The Company has three principal business units: water and electric service utility operations conducted through its regulated utilities, Golden State Water Company (GSWC) and Bear Valley Electric Service, Inc. (BVES), respectively, and contracted services conducted through American States Utility Services, Inc. (ASUS) and its subsidiaries. GSWC is a public water utility engaged in the purchase, production, distribution and sale of water in 10 counties in the state of California. BVES is a public electric utility that distributes electricity in several San Bernardino County Mountain communities in California. ASUS operates, maintains and performs construction activities (including renewal and replacement capital work) on water and/or wastewater systems at various United States military bases.

Industry: Water Supply Peers: American Water Works Company Inc Essential Utilities Inc Artesian Resources Corp California Water Service Group Global Water Resources Inc Middlesex Water Co Pure Cycle Corp SJW Group York Water Co