Financial Snapshot

Revenue
$2.122B
TTM
Gross Margin
Net Earnings
$254.8M
TTM
Current Assets
Q3 2024
Current Liabilities
Q3 2024
Current Ratio
111.81%
Q3 2024
Total Assets
Q3 2024
Total Liabilities
$4.990B
Q3 2024
Book Value
$4.729B
Q3 2024
Cash
Q3 2024
P/E
17.70
Nov 29, 2024 EST
Free Cash Flow
$90.10M
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
Revenue $2.331B $2.552B $1.949B $1.697B $1.735B $1.754B $1.680B $1.539B $1.261B $1.394B $1.276B $1.174B $1.272B $1.307B $1.270B $1.006B $574.8M $542.6M $613.5M $445.5M $1.212B $908.5M $737.8M $292.1M $791.9M $679.3M $313.7M $162.6M $149.8M $145.4M $139.4M $135.3M $133.4M $127.5M $120.0M $113.7M $106.8M $100.2M $113.9M $104.3M $85.20M
YoY Change -8.64% 30.92% 14.86% -2.19% -1.1% 4.4% 9.19% 22.01% -9.49% 9.23% 8.69% -7.73% -2.68% 2.97% 26.23% 74.98% 5.93% -11.56% 37.71% -63.24% 33.41% 23.14% 152.58% -63.11% 16.58% 116.54% 92.93% 8.54% 3.03% 4.3% 3.03% 1.42% 4.63% 6.25% 5.54% 6.46% 6.59% -12.03% 9.2% 22.42%

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
Revenue $2.331B $2.552B $1.949B $1.697B $1.735B $1.754B $1.680B $1.539B $1.261B $1.394B $1.276B $1.174B $1.272B $1.307B $1.270B $1.006B $574.8M $542.6M $613.5M $445.5M $1.212B $908.5M $737.8M $292.1M $791.9M $679.3M $313.7M $162.6M $149.8M $145.4M $139.4M $135.3M $133.4M $127.5M $120.0M $113.7M $106.8M $100.2M $113.9M $104.3M $85.20M
Cost Of Revenue
Gross Profit $766.8M $697.2M $652.7M $603.5M
Gross Profit Margin 65.32% 54.8% 49.93% 47.53%

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
Selling, General & Admin $7.000M $8.551M $9.655M $6.400M $13.60M $12.40M $111.3M $88.60M $91.20M $57.90M $67.20M $64.70M $73.80M $43.30M $18.30M $15.70M $12.10M $8.500M $9.200M $7.900M $8.100M $7.800M $7.900M $8.800M $7.600M $7.200M $6.900M $6.500M $7.300M $5.800M $5.500M
YoY Change -18.14% -11.43% 50.86% -52.94% 9.68% 25.62% -2.85% 57.51% -13.84% 3.86% -12.33% 70.44% 136.61% 16.56% 29.75% 42.35% -7.61% 16.46% -2.47% 3.85% -1.27% -10.23% 15.79% 5.56% 4.35% 6.15% -10.96% 25.86% 5.45%
% of Gross Profit
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $256.8M $250.9M $236.0M $224.5M $209.1M $196.3M $188.2M $175.5M $126.5M $144.7M $137.3M $154.6M $135.6M $126.6M $120.9M $107.3M $71.80M $67.50M $88.10M $74.00M $66.50M $63.90M $48.00M $32.60M $25.10M $67.70M $48.30M $21.40M $18.30M $22.80M $13.50M $18.70M $13.80M $18.00M $6.700M $9.700M $5.600M $14.60M $8.400M $7.900M $7.300M
YoY Change 2.35% 6.34% 5.12% 7.33% 6.52% 4.29% 7.24% 38.73% -12.58% 5.4% -11.19% 14.04% 7.1% 4.69% 12.75% 49.39% 6.37% -23.38% 19.05% 11.28% 4.07% 33.13% 47.24% 29.88% -62.92% 40.17% 125.7% 16.94% -19.74% 68.89% -27.81% 35.51% -23.33% 168.66% -30.93% 73.21% -61.64% 73.81% 6.33% 8.22%
% of Gross Profit 20.17% 19.45% 19.4% 20.04%
Operating Expenses $1.859B $2.097B $1.540B $1.269B $1.329B $1.357B $1.264B $1.203B $960.9M $1.130B $1.016B $930.2M $1.086B $1.036B $1.075B $949.9M $445.8M $440.4M $479.5M $316.9M $958.6M $795.8M $596.8M $197.2M $730.0M $616.5M $255.2M $108.3M $107.7M $106.6M $101.6M $99.00M $97.90M $98.00M $92.30M $85.60M $75.10M $73.50M $84.60M $76.30M $60.90M
YoY Change -11.35% 36.17% 21.36% -4.53% -2.09% 7.42% 5.05% 25.17% -14.94% 11.15% 9.27% -14.34% 4.79% -3.56% 13.12% 113.08% 1.23% -8.15% 51.31% -66.94% 20.46% 33.34% 202.64% -72.99% 18.41% 141.58% 135.64% 0.56% 1.03% 4.92% 2.63% 1.12% -0.1% 6.18% 7.83% 13.98% 2.18% -13.12% 10.88% 25.29%
Operating Profit $472.7M $455.2M $409.4M $428.3M $406.0M $397.0M $416.7M $336.2M $300.4M $263.9M $259.4M $243.7M $186.2M $183.4M $124.2M $55.88M
YoY Change 3.83% 11.19% -4.41% 5.48% 2.27% -4.73% 23.96% 11.9% 13.85% 1.7% 6.46% 30.86% 1.54% 47.73% 122.19%

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
Interest Expense $167.9M $161.0M $152.4M $143.5M $137.7M $140.0M $137.1M $136.1M $84.65M $70.96M $111.8M $113.6M $91.38M $90.61M $83.25M $58.25M -$21.60M -$28.20M -$46.90M -$46.40M -$41.90M -$30.60M -$16.10M -$14.20M -$9.900M -$11.80M -$12.00M -$12.60M -$12.80M
YoY Change 4.29% 5.63% 6.23% 4.22% -1.65% 2.1% 0.73% 60.79% 19.29% -36.52% -1.6% 24.32% 0.86% 8.83% 42.92% -369.69% -23.4% -39.87% 1.08% 10.74% 36.93% 90.06% 13.38% 43.43% -16.1% -1.67% -4.76% -1.56%
% of Operating Profit 35.52% 35.36% 37.22% 33.5% 33.9% 35.25% 32.9% 40.49% 28.18% 26.89% 43.09% 46.62% 49.07% 49.4% 67.06% 104.25%
Other Income/Expense, Net -$171.1M -$159.3M -$151.0M -$152.6M -$163.1M -$141.2M $2.108M $4.394M $2.814M $2.681M $1.798M $71.00K $817.0K -$101.5M -$16.10M -$141.7M $5.200M $3.200M $900.0K $700.0K $700.0K $2.700M $7.300M $2.400M $900.0K $100.0K $200.0K $2.100M $7.000M -$4.600M -$5.900M -$4.200M -$4.200M $2.200M $2.600M $3.200M -$700.0K -$1.600M -$300.0K -$1.000M -$1.400M
YoY Change 7.42% 5.48% -1.06% -6.45% 15.58% -6796.16% -52.03% 56.15% 4.96% 49.11% 2432.39% -91.31% -100.81% 530.14% -88.63% -2824.52% 62.5% 255.56% 28.57% 0.0% -74.07% -63.01% 204.17% 166.67% 800.0% -50.0% -90.48% -70.0% -252.17% -22.03% 40.48% 0.0% -290.91% -15.38% -18.75% -557.14% -56.25% 433.33% -70.0% -28.57%

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
Pretax Income $301.6M $296.0M $258.4M $275.7M $242.9M $255.9M $281.7M $205.9M $220.2M $197.5M $181.4M $136.9M $57.47M $83.75M $108.8M -$85.80M $109.3M $77.20M $35.80M $83.00M $95.00M $84.80M $132.2M $83.20M $52.90M $37.50M $46.70M $43.80M $36.30M $34.20M $31.90M $32.10M $31.20M $31.70M $30.30M $31.30M $31.10M $25.20M $29.00M $26.90M $23.00M
YoY Change 1.9% 14.52% -6.26% 13.49% -5.07% -9.18% 36.84% -6.5% 11.49% 8.86% 32.53% 138.21% -31.38% -23.01% -226.78% -178.5% 41.58% 115.64% -56.87% -12.63% 12.03% -35.85% 58.89% 57.28% 41.07% -19.7% 6.62% 20.66% 6.14% 7.21% -0.62% 2.88% -1.58% 4.62% -3.19% 0.64% 23.41% -13.1% 7.81% 16.96%
Income Tax $25.60M $25.21M $7.169M $32.92M $29.58M -$23.67M $73.37M $59.10M $78.66M $66.63M $63.04M $48.40M $18.22M $22.17M $32.85M -$29.40M $32.40M $23.10M $17.00M $26.10M $32.70M $26.60M $48.10M $30.30M $15.80M $11.70M $14.30M $13.60M $10.70M $10.40M $9.000M $8.500M $8.500M $8.700M $8.300M $9.000M $11.20M $9.800M $11.00M $10.50M $9.300M
% Of Pretax Income 8.49% 8.52% 2.77% 11.94% 12.18% -9.25% 26.04% 28.7% 35.72% 33.73% 34.75% 35.36% 31.71% 26.47% 30.2% 29.64% 29.92% 47.49% 31.45% 34.42% 31.37% 36.38% 36.42% 29.87% 31.2% 30.62% 31.05% 29.48% 30.41% 28.21% 26.48% 27.24% 27.44% 27.39% 28.75% 36.01% 38.89% 37.93% 39.03% 40.43%
Net Earnings $262.2M $258.4M $236.7M $227.6M $199.3M $258.4M $177.0M $72.97M -$32.11M $130.9M $115.0M $81.53M $49.73M $68.69M $81.56M $105.2M $98.80M $81.00M $33.40M $58.00M $61.20M $61.50M $88.10M $52.80M $37.10M $25.80M $32.40M $30.30M $25.60M $23.80M $22.90M $23.60M $22.70M $22.90M $21.10M $22.40M $20.30M $17.00M $18.00M $16.50M $14.60M
YoY Change 1.48% 9.14% 4.01% 14.2% -22.88% 45.98% 142.61% -327.24% -124.53% 13.85% 41.01% 63.94% -27.6% -15.78% -22.48% 6.49% 21.98% 142.51% -42.41% -5.23% -0.49% -30.19% 66.86% 42.32% 43.8% -20.37% 6.93% 18.36% 7.56% 3.93% -2.97% 3.96% -0.87% 8.53% -5.8% 10.34% 19.41% -5.56% 9.09% 13.01%
Net Earnings / Revenue 11.25% 10.13% 12.15% 13.41% 11.49% 14.73% 10.54% 4.74% -2.55% 9.39% 9.01% 6.95% 3.91% 5.25% 6.42% 10.46% 17.19% 14.93% 5.44% 13.02% 5.05% 6.77% 11.94% 18.08% 4.68% 3.8% 10.33% 18.63% 17.09% 16.37% 16.43% 17.44% 17.02% 17.96% 17.58% 19.7% 19.01% 16.97% 15.8% 15.82% 17.14%
Basic Earnings Per Share $3.91 $3.98 $3.74 $3.65 $3.29 $4.75 $3.33 $1.41 -$0.71 $2.95 $2.66 $1.86 $1.25 $1.76 $2.11 $2.75
Diluted Earnings Per Share $3.91 $3.97 $3.74 $3.65 $3.28 $4.66 $3.21 $1.37 -$0.71 $2.93 $2.64 $1.85 $1.24 $1.76 $2.11 $2.75 $2.642M $2.418M $1.003M $1.790M $1.974M $2.261M $3.415M $2.368M $1.726M $1.189M $1.493M $1.396M $1.185M $1.107M $1.106M $1.151M $1.107M $1.117M $1.029M $1.093M $990.2K $833.3K $895.5K $841.8K $764.4K

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
Cash & Short-Term Investments $86.60M $21.43M $8.921M $6.400M $9.800M $20.80M $15.40M $13.50M $440.9M $21.20M $7.800M $15.50M $21.60M $16.40M $112.9M $168.5M $76.90M $36.90M $31.80M $64.50M $172.8M $75.00M $33.50M $27.00M $24.10M $37.40M $30.70M $24.80M $15.00M $36.60M $32.10M $21.90M $24.40M $24.00M $17.90M $17.90M $20.00M $21.40M $22.20M $18.80M $13.30M
YoY Change 304.11% 140.22% 39.39% -34.69% -52.88% 35.06% 14.07% -96.94% 1979.72% 171.79% -49.68% -28.24% 31.71% -85.47% -33.0% 119.12% 108.4% 16.04% -50.7% -62.67% 130.4% 123.88% 24.07% 12.03% -35.56% 21.82% 23.79% 65.33% -59.02% 14.02% 46.58% -10.25% 1.67% 34.08% 0.0% -10.5% -6.54% -3.6% 18.09% 41.35%
Cash & Equivalents $86.60M $21.43M $8.921M $6.400M $9.800M $20.80M $15.40M $13.50M $440.9M $21.20M $7.800M $15.50M $21.60M $16.40M $112.9M $168.5M $76.90M $36.90M $31.80M $64.50M $172.8M $75.00M $30.00M $24.90M $16.50M $14.80M $16.80M $13.30M $8.200M $36.60M $32.10M $21.90M $24.40M $24.00M $17.90M $17.90M $20.00M $21.40M $22.20M $18.80M $13.30M
Short-Term Investments $0.00 $3.600M $2.100M $7.600M $22.70M $14.00M $11.50M $6.800M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Other Short-Term Assets $364.3M $560.6M $451.3M $210.2M $187.5M $209.3M $319.1M $215.2M $199.6M $149.6M $69.90M $148.3M $487.1M $433.0M $112.1M $135.3M $631.3M $81.90M $150.7M $157.9M $64.20M $229.2M $64.30M $91.90M $8.000M $3.300M $1.600M $2.700M $1.200M $1.600M $1.600M $1.700M $1.500M $1.700M $1.500M $8.700M $8.600M $900.0K $700.0K $300.0K $300.0K
YoY Change -35.02% 24.22% 114.7% 12.11% -10.42% -34.41% 48.28% 7.82% 33.42% 114.02% -52.87% -69.55% 12.49% 286.26% -17.15% -78.57% 670.82% -45.65% -4.56% 145.95% -71.99% 256.45% -30.03% 1048.75% 142.42% 106.25% -40.74% 125.0% -25.0% 0.0% -5.88% 13.33% -11.76% 13.33% -82.76% 1.16% 855.56% 28.57% 133.33% 0.0%
Inventory $160.9M $207.4M $151.0M $117.4M $117.2M $117.3M $113.3M $103.6M $86.90M $91.20M $88.50M $77.60M $84.10M $62.90M $123.3M $118.0M $88.60M $92.60M $122.5M $88.50M $44.90M $24.10M $17.60M $14.30M $9.700M $8.600M $7.900M $7.400M $7.100M $6.800M $6.400M $6.200M $7.000M $5.700M $5.000M $4.300M $4.700M $4.400M $4.800M $5.100M
Prepaid Expenses
Receivables $196.3M $264.6M $178.9M $139.9M $142.3M $143.5M $123.0M $134.5M $78.70M $190.0M $177.6M $163.7M $156.8M $171.8M $274.5M $357.4M $268.5M $263.1M $264.7M $251.9M $202.0M $167.6M $108.1M $299.7M $84.30M $87.10M $39.60M $13.00M $13.30M $16.50M $13.30M $12.10M $13.90M $13.30M $13.00M $22.50M $10.20M $9.600M $8.000M $7.400M $6.700M
Other Receivables $18.50M $17.64M $18.02M $19.40M $16.40M $13.00M $0.00 $0.00 $400.0K $2.000M $1.400M $0.00 $9.300M $0.00 $2.000M $20.30M $0.00 $0.00 $0.00 $0.00 $500.0K $34.10M $2.700M $0.00 $55.70M $2.900M $3.500M $2.700M $3.900M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Short-Term Assets $826.6M $1.072B $808.1M $493.3M $473.2M $503.8M $570.8M $466.8M $806.5M $454.0M $345.3M $405.1M $758.9M $684.2M $624.9M $799.5M $1.065B $474.5M $569.7M $562.9M $484.4M $530.1M $226.2M $418.6M $186.4M $140.5M $84.00M $51.00M $40.80M $61.80M $53.80M $42.00M $46.00M $46.10M $38.10M $54.10M $43.00M $36.50M $35.30M $31.40M $25.50M
YoY Change -22.87% 32.62% 63.82% 4.25% -6.07% -11.74% 22.28% -42.12% 77.64% 31.48% -14.76% -46.62% 10.92% 9.49% -21.84% -24.94% 124.49% -16.71% 1.21% 16.21% -8.62% 134.35% -45.96% 124.57% 32.67% 67.26% 64.71% 25.0% -33.98% 14.87% 28.1% -8.7% -0.22% 21.0% -29.57% 25.81% 17.81% 3.4% 12.42% 23.14%
Property, Plant & Equipment $7.119B $6.798B $6.449B $6.024B $5.508B $4.855B $4.541B $4.386B $3.259B $3.206B $2.953B $2.743B $2.790B $2.492B $2.161B $2.022B $1.338B $1.646B $1.410B $1.337B $1.442B $1.326B $1.236B $794.3M $453.7M $389.6M $401.1M $400.4M $393.3M $363.3M $288.7M $280.3M $268.2M $244.2M $229.7M $211.8M $208.6M $212.1M $196.0M $180.0M $178.5M
YoY Change 4.73% 5.41% 7.06% 9.36% 13.46% 6.9% 3.54% 34.58% 1.67% 8.55% 7.67% -1.68% 11.96% 15.32% 6.85% 51.11% -18.72% 16.77% 5.47% -7.3% 8.78% 7.24% 55.65% 75.07% 16.45% -2.87% 0.17% 1.81% 8.26% 25.84% 3.0% 4.51% 9.83% 6.31% 8.45% 1.53% -1.65% 8.21% 8.89% 0.84%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $15.48M $21.90M $41.00M $13.10M $12.60M $12.00M $17.30M $16.70M $16.40M $17.30M $17.80M $18.50M $22.80M $19.20M $23.80M $27.60M $24.40M $26.80M $18.70M $59.90M $50.10M $10.40M
YoY Change -46.59% 212.98% 3.97% 5.0% -30.64% 3.59% 1.83% -5.2% -2.81% -3.78% -18.86% 18.75% -19.33% -13.77% 13.11% -8.96% 43.32% -68.78% 19.56% 381.73%
Other Assets $366.6M $439.5M $548.9M $260.2M $242.3M $249.8M $226.6M $368.4M $185.9M $212.5M $166.1M $208.2M $204.1M $160.4M $155.5M $171.3M $35.40M $45.00M $55.50M $38.50M $39.50M $23.40M $24.70M $11.40M $3.900M $29.30M $23.60M $15.90M $14.80M $11.90M $10.40M $7.900M $5.700M $4.700M $4.700M $4.400M $5.000M $4.000M $3.500M $4.100M $4.100M
YoY Change -16.59% -19.92% 110.95% 7.39% -3.0% 10.24% -38.49% 98.17% -12.52% 27.93% -20.22% 2.01% 27.24% 3.15% -9.22% 383.9% -21.33% -18.92% 44.16% -2.53% 68.8% -5.26% 116.67% 192.31% -86.69% 24.15% 48.43% 7.43% 24.37% 14.42% 31.65% 38.6% 21.28% 0.0% 6.82% -12.0% 25.0% 14.29% -14.63% 0.0%
Total Long-Term Assets $8.794B $8.547B $8.324B $7.596B $7.085B $6.460B $6.088B $6.075B $3.820B $3.792B $3.493B $3.324B $3.368B $3.027B $2.693B $2.580B $1.404B $1.770B $1.551B $1.467B $1.579B $1.470B $1.436B $901.7M $482.1M $418.9M $424.7M $416.4M $408.0M $375.1M $299.1M $288.2M $273.9M $248.8M $234.4M $216.2M $213.5M $216.2M $199.5M $184.1M $182.6M
YoY Change 2.89% 2.68% 9.59% 7.2% 9.69% 6.1% 0.22% 59.03% 0.74% 8.57% 5.06% -1.3% 11.26% 12.42% 4.36% 83.74% -20.66% 14.16% 5.72% -7.11% 7.42% 2.35% 59.28% 87.04% 15.09% -1.37% 1.99% 2.06% 8.77% 25.41% 3.78% 5.22% 10.09% 6.14% 8.42% 1.26% -1.25% 8.37% 8.37% 0.82%
Total Assets $9.620B $9.618B $9.132B $8.089B $7.559B $6.963B $6.659B $6.542B $4.627B $4.246B $3.838B $3.730B $4.127B $3.712B $3.318B $3.380B $2.470B $2.245B $2.120B $2.030B $2.063B $2.000B $1.662B $1.320B $668.5M $559.4M $508.7M $467.4M $448.8M $436.9M $352.9M $330.2M $319.9M $294.9M $272.5M $270.3M $256.5M $252.7M $234.8M $215.5M $208.1M
YoY Change
Accounts Payable $186.4M $310.0M $217.8M $183.3M $193.5M $210.6M $160.9M $152.1M $89.80M $124.1M $130.4M $84.40M $104.7M $146.6M $229.4M $288.9M $239.2M $224.0M $202.6M $196.0M $162.7M $168.3M $96.20M $247.6M $80.40M $74.10M $32.60M $7.300M $9.700M $12.00M $9.500M $8.900M $6.500M $6.600M $4.300M $6.100M $4.300M $5.400M $2.800M $2.700M $3.900M
YoY Change -39.87% 42.37% 18.8% -5.27% -8.12% 30.89% 5.79% 69.38% -27.64% -4.83% 54.5% -19.39% -28.58% -36.09% -20.6% 20.78% 6.79% 10.56% 3.37% 20.47% -3.33% 74.95% -61.15% 207.96% 8.5% 127.3% 346.58% -24.74% -19.17% 26.32% 6.74% 36.92% -1.52% 53.49% -29.51% 41.86% -20.37% 92.86% 3.7% -30.77%
Accrued Expenses $217.3M $195.8M $145.1M $144.3M $127.4M $129.4M $133.0M $143.0M $146.2M $170.1M $151.3M $154.4M $151.3M $147.6M $151.5M $134.9M $96.20M $95.00M $72.50M $63.80M $66.60M $51.00M $39.10M $49.70M $26.10M $12.10M $11.80M $10.50M $11.10M $17.30M $14.70M $17.80M $15.40M $15.50M $9.800M $10.80M $12.40M $11.70M $10.70M $10.40M $9.800M
YoY Change 10.98% 34.97% 0.53% 13.27% -1.55% -2.71% -6.99% -2.19% -14.05% 12.43% -2.01% 2.05% 2.51% -2.57% 12.31% 40.23% 1.26% 31.03% 13.64% -4.2% 30.59% 30.43% -21.33% 90.42% 115.7% 2.54% 12.38% -5.41% -35.84% 17.69% -17.42% 15.58% -0.65% 58.16% -9.26% -12.9% 5.98% 9.35% 2.88% 6.12%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $535.6M $420.2M $234.0M $349.5M $185.6M $211.3M $96.60M $76.80M $75.00M $82.50M $277.0M $345.0M $249.0M $164.5M $703.8M $37.00M $145.5M $55.00M $24.00M $0.00 $340.5M $360.5M $211.7M $97.60M $5.100M $0.00 $100.0K $600.0K $37.00M $11.80M $8.000M $7.100M $5.600M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.000M
YoY Change -100.0% 27.47% 79.56% -33.05% 88.31% -12.16% 118.74% 25.78% 2.4% -9.09% -70.22% -19.71% 38.55% 51.37% -76.63% 1802.16% -74.57% 164.55% 129.17% -100.0% -5.55% 70.29% 116.91% 1813.73% -100.0% -83.33% -98.38% 213.56% 47.5% 12.68% 26.79% -100.0%
Long-Term Debt Due $600.0M $525.0M $0.00 $8.400M $5.900M $5.700M $5.700M $5.700M $0.00 $275.0M $0.00 $104.0M $2.500M $5.200M $35.20M $2.100M $130.3M $17.10M $11.80M $16.20M $17.70M $15.30M $35.90M $14.00M $1.300M $1.300M $1.300M $1.500M $1.400M $2.100M $3.500M $4.200M $3.700M $4.400M $3.800M $2.200M $1.700M $6.000M $3.000M $2.500M $2.600M
YoY Change 14.29% -100.0% 42.37% 3.51% 0.0% 0.0% -100.0% -100.0% 4060.0% -51.92% -85.23% 1576.19% -98.39% 661.99% 44.92% -27.16% -8.47% 15.69% -57.38% 156.43% 976.92% 0.0% 0.0% -13.33% 7.14% -33.33% -40.0% -16.67% 13.51% -15.91% 15.79% 72.73% 29.41% -71.67% 100.0% 20.0% -3.85%
Total Short-Term Liabilities $1.185B $1.667B $901.7M $696.5M $811.3M $648.2M $649.1M $527.9M $406.4M $651.3M $378.4M $734.9M $878.1M $793.6M $644.9M $1.254B $638.9M $529.0M $474.0M $333.6M $289.1M $726.5M $583.2M $585.3M $210.5M $102.6M $53.80M $28.10M $29.90M $68.40M $39.50M $38.90M $32.80M $32.10M $17.90M $19.10M $18.40M $23.10M $16.60M $15.50M $18.30M
YoY Change -28.89% 84.84% 29.46% -14.15% 25.16% -0.14% 22.96% 29.9% -37.6% 72.12% -48.51% -16.31% 10.65% 23.06% -48.56% 96.23% 20.78% 11.6% 42.09% 15.39% -60.21% 24.57% -0.36% 178.05% 105.17% 90.71% 91.46% -6.02% -56.29% 73.16% 1.54% 18.6% 2.18% 79.33% -6.28% 3.8% -20.35% 39.16% 7.1% -15.3%
Long-Term Debt $3.801B $3.607B $4.127B $3.528B $3.141B $2.951B $3.109B $3.211B $1.854B $1.268B $1.397B $938.9M $1.280B $1.186B $1.016B $501.3M $503.3M $628.3M $670.2M $733.6M $868.5M $541.0M $415.8M $307.1M $160.7M $162.0M $163.4M $164.7M $166.1M $128.9M $85.30M $88.80M $93.00M $79.00M $78.90M $82.70M $78.20M $78.70M $76.90M $74.20M $76.50M
YoY Change 5.37% -12.59% 16.97% 12.34% 6.43% -5.1% -3.17% 73.23% 46.24% -9.26% 48.78% -26.67% 7.95% 16.75% 102.65% -0.4% -19.89% -6.25% -8.64% -15.53% 60.54% 30.11% 35.4% 91.1% -0.8% -0.86% -0.79% -0.84% 28.86% 51.11% -3.94% -4.52% 17.72% 0.13% -4.59% 5.75% -0.64% 2.34% 3.64% -3.01%
Other Long-Term Liabilities $780.3M $745.4M $750.7M $1.202B $1.143B $1.077B $1.080B $1.068B $900.7M $973.1M $779.1M $823.2M $759.3M $631.6M $572.1M $574.4M $352.4M $292.2M $232.3M $221.8M $191.2M $197.4M $128.7M $107.6M $77.70M $84.60M $82.20M $76.90M $65.50M $64.10M $60.00M $53.30M $52.20M $48.60M $48.30M $48.40M $44.80M $42.40M $37.40M $33.00M $30.10M
YoY Change 4.69% -0.72% -37.52% 5.15% 6.11% -0.31% 1.12% 18.6% -7.44% 24.9% -5.36% 8.42% 20.22% 10.4% -0.4% 63.0% 20.6% 25.79% 4.73% 16.0% -3.14% 53.38% 19.61% 38.48% -8.16% 2.92% 6.89% 17.4% 2.18% 6.83% 12.57% 2.11% 7.41% 0.62% -0.21% 8.04% 5.66% 13.37% 13.33% 9.63%
Total Long-Term Liabilities $4.582B $4.353B $4.878B $4.730B $4.283B $4.028B $4.190B $4.279B $2.754B $2.241B $2.176B $1.762B $2.040B $1.818B $1.588B $1.076B $855.7M $920.5M $902.5M $955.4M $1.060B $738.4M $544.5M $414.7M $238.4M $246.6M $245.6M $241.6M $231.6M $193.0M $145.3M $142.1M $145.2M $127.6M $127.2M $131.1M $123.0M $121.1M $114.3M $107.2M $106.6M
YoY Change 5.26% -10.76% 3.13% 10.42% 6.34% -3.87% -2.1% 55.37% 22.93% 2.97% 23.49% -13.61% 12.21% 14.46% 47.62% 25.71% -7.04% 1.99% -5.54% -9.84% 43.51% 35.61% 31.3% 73.95% -3.33% 0.41% 1.66% 4.32% 20.0% 32.83% 2.25% -2.13% 13.79% 0.31% -2.97% 6.59% 1.57% 5.95% 6.62% 0.56%
Total Liabilities $6.405B $6.623B $6.345B $5.527B $5.196B $4.782B $4.950B $4.927B $3.161B $2.892B $2.554B $2.497B $2.918B $2.611B $2.233B $2.329B $1.500B $1.455B $1.381B $1.294B $1.354B $1.465B $1.147B $1.038B $451.9M $352.8M $303.3M $274.2M $266.5M $261.5M $184.8M $181.0M $177.9M $159.6M $145.2M $150.2M $141.4M $144.2M $130.9M $122.7M $125.0M
YoY Change -3.29% 4.39% 14.79% 6.37% 8.67% -3.4% 0.46% 55.88% 9.29% 13.22% 2.3% -14.42% 11.74% 16.94% -4.14% 55.31% 3.11% 5.3% 6.77% -4.41% -7.6% 27.68% 10.52% 129.7% 28.09% 16.32% 10.61% 2.89% 1.91% 41.5% 2.1% 1.74% 11.47% 9.92% -3.33% 6.22% -1.94% 10.16% 6.68% -1.84%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

Return On Shareholders' Equity

Loading...

Book Value

Loading...

Free Cash Flow

Loading...

Free Cash Flow YoY

Loading...

Free Cash Flow Margin

Loading...

Dividends

Dividends

Loading...

Stock Price

Loading...
Market Cap: $4.5098 Billion

About BLACK HILLS CORP /SD/

Black Hills Corp. is a diversified energy company. The company is headquartered in Rapid City, South Dakota and currently employs 2,874 full-time employees. The firm serves 1.33 million natural gas and electric utility customers in eight states: Arkansas, Colorado, Iowa, Kansas, Montana, Nebraska, South Dakota and Wyoming. The firm has two segments. The Electric Utilities segment generates, transmits and distributes electricity to approximately 222,000 electric utility customers in Colorado, Montana, South Dakota and Wyoming. Its Electric Utilities own 1,394 megawatts of generation and 9,106 miles of electric transmission and distribution lines. Its Gas Utilities segment serves approximately 1,116,000 natural gas utility customers in Arkansas, Colorado, Iowa, Kansas, Nebraska and Wyoming. Its Gas Utilities own and operate approximately 4663 miles of intrastate gas transmission pipelines and 42,514 miles of gas distribution mains and service lines, seven natural gas storage sites, more than 50,000 horsepower of compression and 516 miles of gathering lines.

Industry: Electric Services Peers: AMEREN CORP AVISTA CORP CENTERPOINT ENERGY INC CMS ENERGY CORP DOMINION ENERGY, INC DTE ENERGY CO NISOURCE INC. NORTHWESTERN CORP UNITIL CORP