Financial Snapshot

Revenue
$2.377B
TTM
Gross Margin
35.68%
TTM
Net Earnings
$301.7M
TTM
Current Assets
$490.4M
Q3 2024
Current Liabilities
$264.8M
Q3 2024
Current Ratio
185.23%
Q3 2024
Total Assets
$1.769B
Q3 2024
Total Liabilities
$533.7M
Q3 2024
Book Value
$1.236B
Q3 2024
Cash
$238.5M
Q3 2024
P/E
28.27
Dec 04, 2024 EST
Free Cash Flow
$312.6M
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 $2.264B $2.135B $2.139B $2.080B $1.939B $1.783B $1.667B $1.577B $1.543B $1.456B $1.413B $1.430B $1.356B $1.281B $1.190B $1.149B $1.100B $1.019B $916.0M $734.9M $260.8M $314.2M $337.9M $355.3M $445.6M $381.3M $341.7M $301.2M $270.4M $645.0M $525.1M $401.0M $352.3M $340.7M $329.2M $500.6M $391.0M $359.5M $326.4M $303.5M $273.2M
YoY Change 6.06% -0.2% 2.87% 7.27% 8.75% 6.96% 5.7% 2.17% 5.98% 3.04% -1.17% 5.46% 5.9% 7.59% 3.59% 4.44% 8.0% 11.2% 24.64% 181.79% -17.0% -7.01% -4.9% -20.26% 16.86% 11.59% 13.45% 11.39% -58.08% 22.83% 30.95% 13.82% 3.4% 3.49% -34.24% 28.03% 8.76% 10.14% 7.55% 11.09%

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 $2.264B $2.135B $2.139B $2.080B $1.939B $1.783B $1.667B $1.577B $1.543B $1.456B $1.413B $1.430B $1.356B $1.281B $1.190B $1.149B $1.100B $1.019B $916.0M $734.9M $260.8M $314.2M $337.9M $355.3M $445.6M $381.3M $341.7M $301.2M $270.4M $645.0M $525.1M $401.0M $352.3M $340.7M $329.2M $500.6M $391.0M $359.5M $326.4M $303.5M $273.2M
Cost Of Revenue $1.466B $1.370B $1.369B $1.378B $1.321B $1.228B $1.151B $1.115B $1.088B $1.035B $1.009B $1.033B $970.5M $906.0M $834.6M $810.5M $767.1M $730.1M $644.5M $506.8M $146.8M $186.3M $205.6M $209.0M $271.5M $237.1M $212.6M $182.8M $167.0M $427.7M $349.2M $262.4M $229.2M $222.4M $218.6M $256.0M $172.6M $156.6M $142.4M $130.2M $101.8M
Gross Profit $798.8M $765.1M $769.8M $701.4M $617.4M $555.0M $516.2M $461.5M $455.8M $421.6M $404.5M $396.7M $385.5M $374.5M $355.7M $338.4M $333.0M $288.5M $271.5M $228.1M $114.0M $127.9M $132.3M $146.3M $174.1M $144.1M $129.1M $118.4M $103.4M $217.4M $175.9M $138.5M $123.1M $118.2M $110.6M $244.7M $218.4M $202.9M $183.9M $173.3M $171.4M
Gross Profit Margin 35.28% 35.84% 35.98% 33.73% 31.85% 31.13% 30.97% 29.26% 29.53% 28.95% 28.62% 27.74% 28.43% 29.25% 29.89% 29.45% 30.27% 28.32% 29.64% 31.04% 43.71% 40.71% 39.15% 41.18% 39.07% 37.79% 37.78% 39.31% 38.24% 33.71% 33.5% 34.54% 34.94% 34.69% 33.6% 48.88% 55.86% 56.44% 56.34% 57.1% 62.74%

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 $395.1M $358.7M $366.7M $330.2M $305.7M $271.2M $276.7M $243.6M $232.7M $214.9M $205.4M $203.9M $202.3M $199.8M $192.8M $175.3M $184.1M $161.2M $157.3M $147.1M $95.40M $96.60M $104.7M $103.5M $134.6M $113.4M $101.0M $93.60M $82.80M $177.6M $143.9M $117.0M $106.7M $101.7M $94.50M $191.7M $165.8M $156.1M $138.9M $131.1M $131.8M
YoY Change 10.15% -2.18% 11.06% 8.02% 12.72% -1.97% 13.58% 4.67% 8.28% 4.63% 0.74% 0.79% 1.25% 3.63% 9.98% -4.78% 14.21% 2.48% 6.93% 54.19% -1.24% -7.74% 1.16% -23.11% 18.69% 12.28% 7.91% 13.04% -53.38% 23.42% 22.99% 9.65% 4.92% 7.62% -50.7% 15.62% 6.21% 12.38% 5.95% -0.53%
% of Gross Profit 49.46% 46.89% 47.64% 47.08% 49.51% 48.87% 53.59% 52.78% 51.05% 50.97% 50.78% 51.4% 52.48% 53.35% 54.2% 51.8% 55.29% 55.88% 57.94% 64.49% 83.68% 75.53% 79.14% 70.75% 77.31% 78.7% 78.23% 79.05% 80.08% 81.69% 81.81% 84.48% 86.68% 86.04% 85.44% 78.34% 75.92% 76.93% 75.53% 75.65% 76.9%
Research & Development $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.000M $3.000M $2.900M $2.800M $2.200M $2.500M
YoY Change -100.0% 0.0% 3.45% 3.57% 27.27% -12.0%
% of Gross Profit 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 1.23% 1.37% 1.43% 1.52% 1.27% 1.46%
Depreciation & Amortization $60.87M $59.17M $59.05M $56.58M $45.21M $38.86M $35.63M $34.64M $33.50M $30.60M $32.40M $30.50M $29.50M $29.00M $27.90M $27.50M $25.40M $22.00M $21.10M $18.30M $9.800M $10.60M $21.30M $20.30M $19.70M $17.30M $15.20M $11.80M $10.60M $15.80M $13.10M $9.200M $8.100M $7.200M $6.800M $19.30M $16.50M $14.60M $13.00M $11.30M $10.60M
YoY Change 2.86% 0.2% 4.36% 25.17% 16.32% 9.09% 2.85% 3.4% 9.48% -5.56% 6.23% 3.39% 1.72% 3.94% 1.45% 8.27% 15.45% 4.27% 15.3% 86.73% -7.55% -50.23% 4.93% 3.05% 13.87% 13.82% 28.81% 11.32% -32.91% 20.61% 42.39% 13.58% 12.5% 5.88% -64.77% 16.97% 13.01% 12.31% 15.04% 6.6%
% of Gross Profit 7.62% 7.73% 7.67% 8.07% 7.32% 7.0% 6.9% 7.51% 7.35% 7.26% 8.01% 7.69% 7.65% 7.74% 7.84% 8.13% 7.63% 7.63% 7.77% 8.02% 8.6% 8.29% 16.1% 13.88% 11.32% 12.01% 11.77% 9.97% 10.25% 7.27% 7.45% 6.64% 6.58% 6.09% 6.15% 7.89% 7.55% 7.2% 7.07% 6.52% 6.18%
Operating Expenses $395.1M $358.7M $366.7M $330.2M $305.7M $271.2M $276.7M $243.6M $266.2M $248.0M $264.0M $235.6M $231.7M $228.8M $224.7M $202.9M $211.3M $183.5M $194.7M $170.2M $105.2M $110.3M $119.1M $116.8M $147.4M $124.0M $109.6M $100.9M $89.30M $188.2M $152.7M $123.4M $112.6M $107.1M $99.30M $201.7M $175.0M $164.5M $146.3M $137.1M $137.8M
YoY Change 10.15% -2.18% 11.06% 8.02% 12.72% -1.97% 13.58% -8.5% 7.34% -6.06% 12.05% 1.68% 1.27% 1.82% 10.74% -3.98% 15.15% -5.75% 14.39% 61.79% -4.62% -7.39% 1.97% -20.76% 18.87% 13.14% 8.62% 12.99% -52.55% 23.25% 23.74% 9.59% 5.14% 7.85% -50.77% 15.26% 6.38% 12.44% 6.71% -0.51%
Operating Profit $340.6M $343.5M $343.0M $389.7M $257.4M $243.6M $113.0M $178.7M $189.6M $173.6M $140.5M $161.1M $153.8M $145.7M $131.0M $135.5M $121.7M $105.0M $76.80M $57.90M $8.800M $17.60M $13.20M $29.50M $26.70M $20.10M $19.50M $17.50M $14.10M $29.20M $23.20M $15.10M $10.50M $11.10M $11.30M $43.00M $43.40M $38.40M $37.60M $36.20M $33.60M
YoY Change -0.85% 0.13% -11.97% 51.4% 5.64% 115.54% -36.76% -5.72% 9.22% 23.56% -12.79% 4.75% 5.56% 11.22% -3.32% 11.34% 15.9% 36.72% 32.64% 557.95% -50.0% 33.33% -55.25% 10.49% 32.84% 3.08% 11.43% 24.11% -51.71% 25.86% 53.64% 43.81% -5.41% -1.77% -73.72% -0.92% 13.02% 2.13% 3.87% 7.74%

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 $3.108M $4.584M $1.868M $2.355M $4.535M $4.990M $4.272M $3.715M -$3.300M -$8.200M -$14.20M -$13.90M -$12.70M -$11.50M -$10.00M -$20.50M -$10.70M -$12.70M -$18.20M -$17.40M $7.800M $2.600M $200.0K $2.800M $4.000M $12.40M $8.300M $27.50M $10.70M -$8.800M -$8.900M -$5.700M -$5.700M -$5.600M -$6.900M -$8.200M -$6.600M -$10.00M -$9.500M -$9.700M -$10.10M
YoY Change -32.2% 145.4% -20.68% -48.07% -9.12% 16.81% 14.99% -212.58% -59.76% -42.25% 2.16% 9.45% 10.43% 15.0% -51.22% 91.59% -15.75% -30.22% 4.6% -323.08% 200.0% 1200.0% -92.86% -30.0% -67.74% 49.4% -69.82% 157.01% -221.59% -1.12% 56.14% 0.0% 1.79% -18.84% -15.85% 24.24% -34.0% 5.26% -2.06% -3.96%
% of Operating Profit 0.91% 1.33% 0.54% 0.6% 1.76% 2.05% 3.78% 2.08% -1.74% -4.72% -10.11% -8.63% -8.26% -7.89% -7.63% -15.13% -8.79% -12.1% -23.7% -30.05% 88.64% 14.77% 1.52% 9.49% 14.98% 61.69% 42.56% 157.14% 75.89% -30.14% -38.36% -37.75% -54.29% -50.45% -61.06% -19.07% -15.21% -26.04% -25.27% -26.8% -30.06%
Other Income/Expense, Net $12.91M -$9.233M $9.144M $8.665M $8.764M $958.0K $8.154M $2.020M -$400.0K $100.0K $0.00 $200.0K -$100.0K $0.00 $0.00 $100.0K $100.0K $100.0K $200.0K $100.0K $200.0K -$1.100M -$1.700M -$1.400M $200.0K $400.0K $100.0K $300.0K $0.00 $11.20M $13.70M $12.70M $14.30M $2.500M $2.500M $1.600M $2.100M -$11.00M $6.900M $2.500M
YoY Change -239.78% -200.97% 5.53% -1.13% 814.82% -88.25% 303.66% -605.0% -500.0% -100.0% -300.0% -100.0% 0.0% 0.0% -50.0% 100.0% -50.0% -118.18% -35.29% 21.43% -800.0% -50.0% 300.0% -66.67% -100.0% -18.25% 7.87% -11.19% 472.0% 0.0% 56.25% -23.81% -119.09% -259.42% 176.0%

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
Pretax Income $350.4M $329.7M $350.3M $396.0M $261.6M $239.6M $116.9M $177.1M $180.1M $162.8M $123.8M $145.8M $140.6M $133.8M $120.6M $115.4M $98.20M $90.30M $54.70M $36.90M $16.40M -$2.400M -$15.70M $30.90M $30.90M $32.10M $27.90M $45.30M $24.80M $29.80M $27.90M $22.20M $18.00M $8.100M $6.900M $36.40M $38.90M $17.40M $35.00M $29.00M $23.50M
YoY Change 6.28% -5.89% -11.53% 51.37% 9.19% 104.93% -33.97% -1.69% 10.63% 31.5% -15.09% 3.7% 5.08% 10.95% 4.51% 17.52% 8.75% 65.08% 48.24% 125.0% -783.33% -84.71% -150.81% 0.0% -3.74% 15.05% -38.41% 82.66% -16.78% 6.81% 25.68% 23.33% 122.22% 17.39% -81.04% -6.43% 123.56% -50.29% 20.69% 23.4%
Income Tax $77.86M $80.06M $81.76M $76.52M $41.69M $34.06M $18.74M $68.31M $69.90M $63.40M $46.60M $56.50M $54.60M $52.00M $46.60M $47.00M $37.70M $32.60M $18.40M $13.70M $6.200M $6.500M -$5.000M $12.30M $11.20M $12.20M $10.80M $17.20M $9.100M $11.00M $9.300M $6.500M $5.400M $1.600M $1.100M $13.70M $16.70M $9.000M $15.90M $12.30M $10.30M
% Of Pretax Income 22.22% 24.28% 23.34% 19.32% 15.93% 14.21% 16.03% 38.58% 38.81% 38.94% 37.64% 38.75% 38.83% 38.86% 38.64% 40.73% 38.39% 36.1% 33.64% 37.13% 37.8% 39.81% 36.25% 38.01% 38.71% 37.97% 36.69% 36.91% 33.33% 29.28% 30.0% 19.75% 15.94% 37.64% 42.93% 51.72% 45.43% 42.41% 43.83%
Net Earnings $272.5M $249.6M $268.6M $319.5M $219.9M $205.5M $98.18M $108.7M $110.3M $99.30M $77.20M $89.30M $86.00M $81.80M $73.80M $67.30M $61.60M $50.70M $35.80M $27.50M -$3.400M -$2.500M -$12.20M $20.60M $19.70M $19.90M $30.20M $32.30M $23.20M $43.90M $19.50M $15.70M $53.00M $16.60M $26.20M $24.10M $20.40M $37.60M $21.90M $20.10M $18.20M
YoY Change 9.17% -7.05% -15.94% 45.26% 7.0% 109.36% -9.72% -1.41% 11.08% 28.63% -13.55% 3.84% 5.13% 10.84% 9.66% 9.25% 21.5% 41.62% 30.18% -908.82% 36.0% -79.51% -159.22% 4.57% -1.01% -34.11% -6.5% 39.22% -47.15% 125.13% 24.2% -70.38% 219.28% -36.64% 8.71% 18.14% -45.74% 71.69% 8.96% 10.44%
Net Earnings / Revenue 12.03% 11.69% 12.55% 15.36% 11.34% 11.53% 5.89% 6.9% 7.15% 6.82% 5.46% 6.24% 6.34% 6.39% 6.2% 5.86% 5.6% 4.98% 3.91% 3.74% -1.3% -0.8% -3.61% 5.8% 4.42% 5.22% 8.84% 10.72% 8.58% 6.81% 3.71% 3.92% 15.04% 4.87% 7.96% 4.81% 5.22% 10.46% 6.71% 6.62% 6.66%
Basic Earnings Per Share $18.11 $16.72 $17.14 $20.02 $13.77 $12.80 $6.11 $6.64
Diluted Earnings Per Share $17.93 $16.53 $16.85 $19.48 $13.31 $12.23 $5.86 $6.48 $6.339M $5.579M $4.151M $4.627M $4.115M $3.557M $3.251M $2.876M $2.454M $1.899M $1.361M $1.118M -$171.7K -$126.9K -$628.9K $1.000M $938.1K $985.1K $1.510M $1.631M $1.172M $2.228M $994.9K $801.0K $2.637M $790.5K $1.303M $1.106M $927.3K $1.387M $1.000M $913.6K $1.138M

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 $264.0M $74.13M $32.90M $162.7M $6.200M $4.800M $11.10M $15.30M $14.70M $14.10M $84.40M $69.50M $38.10M $49.90M $112.4M $3.600M $5.000M $29.30M $57.10M $71.40M $50.70M $37.70M $8.700M $10.30M $17.30M $41.40M $98.10M $30.50M $29.30M $24.20M $15.80M $47.70M $83.00M $800.0K $6.500M $4.400M $4.700M $25.50M $6.200M $1.800M $2.600M
YoY Change 256.09% 125.34% -79.78% 2524.19% 29.17% -56.76% -27.45% 4.08% 4.26% -83.29% 21.44% 82.41% -23.65% -55.6% 3022.22% -28.0% -82.94% -48.69% -20.03% 40.83% 34.48% 333.33% -15.53% -40.46% -58.21% -57.8% 221.64% 4.1% 21.07% 53.16% -66.88% -42.53% 10275.0% -87.69% 47.73% -6.38% -81.57% 311.29% 244.44% -30.77%
Cash & Equivalents $264.0M $74.13M $32.90M $162.7M $6.200M $4.800M $11.10M $15.30M $14.70M $14.10M $84.40M $69.50M $38.10M $49.90M $112.4M $3.600M $5.000M $29.30M $57.10M $71.40M $50.70M $37.70M $8.700M $10.30M $17.30M $41.40M $71.00M $14.00M $19.20M $4.700M $14.60M $14.50M $5.900M $800.0K $3.700M $2.200M $1.700M $400.0K $700.0K $800.0K $2.100M
Short-Term Investments $0.00 $27.10M $16.40M $10.10M $19.50M $1.200M $33.20M $77.20M $0.00 $2.900M $2.100M $3.000M $25.20M $5.500M $1.000M $500.0K
Other Short-Term Assets $43.37M $48.81M $50.07M $32.80M $33.20M $29.80M $45.90M $16.80M $23.50M $29.60M $41.80M $27.80M $26.00M $26.20M $24.80M $26.70M $24.70M $33.20M $49.80M $54.40M $30.40M $32.10M $70.40M $31.10M $28.80M $28.20M $28.50M $29.00M $44.70M $31.40M $10.70M $7.000M $5.400M $3.300M $6.000M $6.200M $8.400M $7.200M $3.700M $2.200M $1.900M
YoY Change -11.14% -2.51% 52.64% -1.2% 11.41% -35.08% 173.21% -28.51% -20.61% -29.19% 50.36% 6.92% -0.76% 5.65% -7.12% 8.1% -25.6% -33.33% -8.46% 78.95% -5.3% -54.4% 126.37% 7.99% 2.13% -1.05% -1.72% -35.12% 42.36% 193.46% 52.86% 29.63% 63.64% -45.0% -3.23% -26.19% 16.67% 94.59% 68.18% 15.79%
Inventory $12.00M $10.27M $10.11M $7.100M $7.500M $5.700M $5.300M $5.800M $6.300M $6.200M $6.700M $7.100M $8.700M $7.700M $7.500M $7.600M $6.600M $6.600M $6.500M $7.000M $6.000M $9.500M $10.40M $10.50M $9.800M $9.800M $8.700M $8.400M $58.30M $60.30M $54.70M $47.60M $29.60M $28.80M $55.20M $54.60M $37.30M $30.90M $32.60M $32.40M $29.60M
Prepaid Expenses
Receivables $181.5M $139.4M $137.2M $126.9M $143.8M $119.5M $113.7M $132.0M $106.3M $124.6M $91.80M $93.30M $77.90M $113.0M $53.50M $98.10M $101.2M $93.10M $91.10M $64.70M $14.40M $14.60M $15.10M $54.60M $55.90M $45.30M $42.10M $31.60M $87.20M $81.80M $58.40M $54.10M $39.90M $35.10M $82.70M $78.20M $60.00M $59.80M $62.40M $52.90M $53.20M
Other Receivables $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 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.600M $5.500M $5.500M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Short-Term Assets $500.8M $272.6M $230.3M $329.4M $190.7M $159.8M $176.0M $169.9M $150.8M $174.6M $224.7M $197.7M $150.8M $196.8M $198.3M $135.9M $137.5M $162.1M $204.6M $197.6M $101.5M $94.00M $104.6M $106.5M $111.8M $124.6M $177.5M $99.40M $219.4M $197.7M $145.2M $161.9M $163.4M $67.90M $150.5M $143.3M $110.4M $123.3M $105.0M $89.30M $87.30M
YoY Change 83.72% 18.38% -30.09% 72.73% 19.34% -9.2% 3.59% 12.67% -13.63% -22.3% 13.66% 31.1% -23.37% -0.76% 45.92% -1.16% -15.18% -20.77% 3.54% 94.68% 7.98% -10.13% -1.78% -4.74% -10.27% -29.8% 78.57% -54.69% 10.98% 36.16% -10.32% -0.92% 140.65% -54.88% 5.02% 29.8% -10.46% 17.43% 17.58% 2.29%
Property, Plant & Equipment $330.2M $335.4M $318.7M $311.3M $287.4M $162.0M $143.0M $121.3M $117.4M $105.3M $93.00M $91.90M $83.00M $79.30M $75.40M $77.00M $74.50M $70.10M $65.20M $55.80M $31.40M $48.40M $54.50M $75.20M $71.70M $61.70M $53.10M $40.70M $77.10M $77.10M $70.80M $62.90M $44.40M $36.80M $65.80M $61.10M $48.50M $46.60M $42.10M $40.50M $35.00M
YoY Change -1.54% 5.22% 2.39% 8.32% 77.41% 13.29% 17.89% 3.32% 11.49% 13.23% 1.2% 10.72% 4.67% 5.17% -2.08% 3.36% 6.28% 7.52% 16.85% 77.71% -35.12% -11.19% -27.53% 4.88% 16.21% 16.2% 30.47% -47.21% 0.0% 8.9% 12.56% 41.67% 20.65% -44.07% 7.69% 25.98% 4.08% 10.69% 3.95% 15.71%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $106.1M $93.20M $98.88M $88.80M $77.40M $65.60M $62.10M $54.40M $49.50M $49.10M $42.50M $36.10M $31.60M $28.30M $24.20M $22.60M $29.40M $25.70M $22.60M $19.80M $42.50M $52.50M $38.30M $37.10M $37.80M $55.80M $40.40M $62.10M $90.20M $85.10M $30.70M $28.50M $27.00M $26.20M $26.30M $25.50M $24.70M $24.20M $24.10M $23.40M $25.50M
YoY Change 13.87% -5.75% 11.36% 14.73% 17.99% 5.64% 14.15% 9.9% 0.81% 15.53% 17.73% 14.24% 11.66% 16.94% 7.08% -23.13% 14.4% 13.72% 14.14% -53.41% -19.05% 37.08% 3.23% -1.85% -32.26% 38.12% -34.94% -31.15% 5.99% 177.2% 7.72% 5.56% 3.05% -0.38% 3.14% 3.24% 2.07% 0.41% 2.99% -8.24%
Other Assets $53.96M $59.81M $8.138M $8.800M $9.000M $9.200M $7.100M $7.000M $7.200M $8.100M $10.20M $10.90M $11.70M $9.600M $13.70M $14.10M $15.40M $16.40M $28.90M $30.20M $34.60M $17.00M $71.50M $21.90M $24.10M $18.60M $21.20M $156.6M $7.500M $145.6M $183.6M $151.7M $129.5M $146.2M $92.70M $92.70M $80.10M $79.70M $59.60M $55.90M $48.90M
YoY Change -9.78% 634.91% -7.52% -2.22% -2.17% 29.58% 1.43% -2.78% -11.11% -20.59% -6.42% -6.84% 21.88% -29.93% -2.84% -8.44% -6.1% -43.25% -4.3% -12.72% 103.53% -76.22% 226.48% -9.13% 29.57% -12.26% -86.46% 1988.0% -94.85% -20.7% 21.03% 17.14% -11.42% 57.71% 0.0% 15.73% 0.5% 33.72% 6.62% 14.31%
Total Long-Term Assets $1.167B $1.169B $1.112B $1.106B $1.078B $815.7M $744.0M $710.2M $701.5M $685.3M $669.0M $661.9M $645.1M $633.4M $621.2M $623.7M $632.9M $631.2M $634.5M $628.0M $227.0M $244.1M $298.3M $314.9M $309.5M $305.1M $271.3M $410.0M $312.5M $307.8M $285.1M $243.0M $200.9M $209.3M $184.8M $179.4M $153.4M $150.5M $125.8M $119.8M $109.4M
YoY Change -0.18% 5.12% 0.63% 2.59% 32.11% 9.64% 4.76% 1.24% 2.36% 2.44% 1.07% 2.6% 1.85% 1.96% -0.4% -1.45% 0.27% -0.52% 1.04% 176.65% -7.01% -18.17% -5.27% 1.74% 1.44% 12.46% -33.83% 31.2% 1.53% 7.96% 17.33% 20.96% -4.01% 13.26% 3.01% 16.95% 1.93% 19.63% 5.01% 9.51%
Total Assets $1.668B $1.442B $1.343B $1.435B $1.268B $975.5M $920.0M $880.1M $852.3M $859.9M $893.7M $859.6M $795.9M $830.2M $819.5M $759.6M $770.4M $793.3M $839.1M $825.6M $328.5M $338.1M $402.9M $421.4M $421.3M $429.7M $448.8M $509.4M $531.9M $505.5M $430.3M $404.9M $364.3M $277.2M $335.3M $322.7M $263.8M $273.8M $230.8M $209.1M $196.7M
YoY Change
Accounts Payable $48.33M $41.88M $61.12M $54.20M $41.30M $36.40M $33.10M $39.60M $43.70M $46.80M $41.80M $36.30M $48.20M $55.80M $52.10M $52.80M $46.20M $49.70M $43.40M $37.80M $6.100M $5.700M $9.100M $11.10M $11.20M $10.30M $8.800M $9.000M $28.40M $31.40M $24.10M $22.00M $17.80M $16.40M $38.60M $36.90M $28.00M $22.50M $25.90M $25.50M $18.30M
YoY Change 15.4% -31.48% 12.77% 31.23% 13.46% 9.97% -16.41% -9.38% -6.62% 11.96% 15.15% -24.69% -13.62% 7.1% -1.33% 14.29% -7.04% 14.52% 14.81% 519.67% 7.02% -37.36% -18.02% -0.89% 8.74% 17.05% -2.22% -68.31% -9.55% 30.29% 9.55% 23.6% 8.54% -57.51% 4.61% 31.79% 24.44% -13.13% 1.57% 39.34%
Accrued Expenses $195.9M $189.3M $190.3M $192.8M $167.4M $111.3M $111.7M $103.7M $98.00M $92.30M $113.4M $86.10M $78.20M $76.20M $69.80M $76.70M $76.40M $82.30M $71.40M $43.40M $15.60M $17.40M
YoY Change 3.5% -0.52% -1.3% 15.17% 50.4% -0.36% 7.71% 5.82% 6.18% -18.61% 31.71% 10.1% 2.62% 9.17% -9.0% 0.39% -7.17% 15.27% 64.52% 178.21% -10.34%
Deferred Revenue
YoY Change
Short-Term Debt $15.70M $0.00 $11.90M $0.00 $9.800M $13.80M $15.30M $0.00 $0.00 $0.00 $0.00 $12.20M $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 $5.000M $25.00M $25.00M $25.00M $0.00 $5.000M $12.20M $7.600M $7.100M $5.300M $7.100M $8.400M $4.100M $5.300M
YoY Change -100.0% -100.0% -28.99% -9.8% -100.0% -100.0% -80.0% 0.0% 0.0% -100.0% -59.02% 60.53% 7.04% 33.96% -25.35% -15.48% 104.88% -22.64%
Long-Term Debt Due $0.00 $5.000M $0.00 $10.00M $8.800M $7.500M $6.300M $183.6M $0.00 $10.20M $10.20M $200.0K $1.000M $12.20M $200.0K $400.0K $400.0K $14.40M $11.70M $4.400M $5.300M $12.50M $7.100M $6.400M $5.700M $25.30M $4.100M $3.700M $10.50M $9.900M $7.600M $0.00 $0.00 $0.00 $0.00
YoY Change -100.0% -100.0% 13.64% 17.33% 19.05% -96.57% -100.0% 0.0% 5000.0% -80.0% -91.8% 6000.0% -50.0% 0.0% -97.22% 23.08% 165.91% -16.98% -57.6% 76.06% 10.94% 12.28% -77.47% 517.07% 10.81% -64.76% 6.06% 30.26%
Total Short-Term Liabilities $312.1M $297.2M $302.4M $299.1M $262.2M $191.7M $193.5M $171.8M $171.3M $175.6M $364.0M $156.8M $145.4M $149.3M $136.1M $154.1M $150.9M $166.1M $169.2M $169.2M $68.70M $64.70M $89.70M $106.9M $98.40M $91.10M $94.40M $90.40M $145.0M $142.7M $127.6M $104.0M $84.70M $53.50M $88.00M $83.10M $68.60M $73.20M $60.00M $50.30M $44.90M
YoY Change 4.99% -1.72% 1.1% 14.07% 36.78% -0.93% 12.63% 0.29% -2.45% -51.76% 132.14% 7.84% -2.61% 9.7% -11.68% 2.12% -9.15% -1.83% 0.0% 146.29% 6.18% -27.87% -16.09% 8.64% 8.01% -3.5% 4.42% -37.66% 1.61% 11.83% 22.69% 22.79% 58.32% -39.2% 5.9% 21.14% -6.28% 22.0% 19.28% 12.03%
Long-Term Debt $0.00 $92.50M $185.0M $0.00 $90.00M $89.20M $91.20M $100.0M $83.80M $141.3M $0.00 $174.9M $166.8M $159.2M $152.1M $158.2M $214.7M $150.3M $234.1M $279.5M $40.10M $25.60M $61.00M $58.40M $78.60M $80.40M $83.70M $158.1M $85.40M $92.10M $98.10M $103.8M $77.90M $82.20M $85.80M $90.40M $46.50M $47.30M $57.40M $70.50M $65.00M
YoY Change -100.0% -50.0% -100.0% 0.9% -2.19% -8.8% 19.33% -40.69% -100.0% 4.86% 4.77% 4.67% -3.86% -26.32% 42.85% -35.8% -16.24% 597.01% 56.64% -58.03% 4.45% -25.7% -2.24% -3.94% -47.06% 85.13% -7.27% -6.12% -5.49% 33.25% -5.23% -4.2% -5.09% 94.41% -1.69% -17.6% -18.58% 8.46%
Other Long-Term Liabilities $217.8M $215.0M $208.9M $213.9M $171.0M $81.70M $78.30M $69.80M $62.90M $61.80M $53.50M $47.00M $40.60M $34.50M $28.20M $28.00M $34.70M $29.20M $25.70M $28.00M $27.00M $49.40M $43.90M $42.30M $32.30M $34.80M $42.60M $40.00M $36.00M $48.20M $67.40M $63.70M $62.30M $32.00M $40.70M $38.00M $35.50M $33.40M $22.90M $9.900M $5.900M
YoY Change 1.33% 2.93% -2.35% 25.09% 109.3% 4.34% 12.18% 10.97% 1.78% 15.51% 13.83% 15.76% 17.68% 22.34% 0.71% -19.31% 18.84% 13.62% -8.21% 3.7% -45.34% 12.53% 3.78% 30.96% -7.18% -18.31% 6.5% 11.11% -25.31% -28.49% 5.81% 2.25% 94.69% -21.38% 7.11% 7.04% 6.29% 45.85% 131.31% 67.8%
Total Long-Term Liabilities $217.8M $307.5M $393.9M $213.9M $261.0M $170.9M $169.5M $169.8M $146.7M $203.1M $53.50M $221.9M $207.4M $193.7M $180.3M $186.2M $249.4M $179.5M $259.8M $307.5M $67.10M $75.00M $104.9M $100.7M $110.9M $115.2M $126.3M $198.1M $121.4M $140.3M $165.5M $167.5M $140.2M $114.2M $126.5M $128.4M $82.00M $80.70M $80.30M $80.40M $70.90M
YoY Change -29.15% -21.93% 84.14% -18.05% 52.72% 0.83% -0.18% 15.75% -27.77% 279.63% -75.89% 6.99% 7.07% 7.43% -3.17% -25.34% 38.94% -30.91% -15.51% 358.27% -10.53% -28.5% 4.17% -9.2% -3.73% -8.79% -36.24% 63.18% -13.47% -15.23% -1.19% 19.47% 22.77% -9.72% -1.48% 56.59% 1.61% 0.5% -0.12% 13.4%
Total Liabilities $560.2M $643.3M $719.5M $533.7M $541.7M $384.2M $379.7M $356.0M $339.1M $408.6M $444.8M $406.3M $382.2M $368.1M $342.3M $362.8M $406.0M $371.9M $454.9M $493.5M $135.8M $139.7M $194.6M $207.6M $209.3M $206.3M $220.7M $291.5M $323.2M $319.2M $293.1M $271.4M $224.9M $167.7M $214.5M $211.4M $150.6M $154.0M $140.3M $130.7M $115.8M
YoY Change -12.91% -10.58% 34.8% -1.48% 40.99% 1.19% 6.66% 4.98% -17.01% -8.14% 9.48% 6.31% 3.83% 7.54% -5.65% -10.64% 9.17% -18.25% -7.82% 263.4% -2.79% -28.21% -6.26% -0.81% 1.45% -6.52% -24.29% -9.81% 1.25% 8.9% 8.0% 20.68% 34.11% -21.82% 1.47% 40.37% -2.21% 9.76% 7.35% 12.87%

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
Basic Shares Outstanding 15.05M 14.93M 15.67M 15.96M 15.97M 16.06M 16.06M 16.38M 16.87M 17.17M 18.20M 18.92M 20.52M 22.59M
Diluted Shares Outstanding 15.20M 15.10M 15.94M 16.40M 16.53M 16.80M 16.74M 16.79M
Preferred Stock
Treasury Stock Shares

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: $8.5305 Billion

About CHEMED CORP

Chemed Corp. engages in the provision of healthcare and maintenance services. The company is headquartered in Cincinnati, Ohio and currently employs 15,087 full-time employees. The firm operates through two segments: VITAS and the Roto-Rooter. VITAS segment provides hospice and palliative care services to its patients through a network of physicians, registered nurses, home health aides, social workers, clergy and volunteers. The company provides direct medical services to patients, as well as spiritual and emotional counseling to both patients and their families. Roto-Rooter provides plumbing, drain cleaning and water restoration services to both residential and commercial customers. Roto-Rooter segment provides plumbing, drain cleaning, excavation, water restoration and other related services to residential and commercial customers. The Roto-Rooter services are provided through a network of Company-owned branches, independent contractors and franchisees. Its Water Restoration Services involve the remediation of water and humidity after a flood.

Industry: Services-Home Health Care Services Peers: agilon health, inc. Option Care Health, Inc. QUEST DIAGNOSTICS INC CVS HEALTH Corp DAVITA INC. Guardant Health, Inc. LHC Group, Inc Oak Street Health, Inc. R1 RCM Inc. /DE Signify Health, Inc.