Financial Snapshot

Revenue
$1.718B
TTM
Gross Margin
79.67%
TTM
Net Earnings
$512.8M
TTM
Current Assets
Q3 2024
Current Liabilities
Q3 2024
Current Ratio
162.36%
Q3 2024
Total Assets
Q3 2024
Total Liabilities
Q3 2024
Book Value
-$962.7M
Q3 2024
Cash
Q3 2024
P/E
111.6
Nov 11, 2024 EST
Free Cash Flow
$607.4M
TTM

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

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
Revenue $1.718B $1.514B $1.377B $1.317B $1.295B $1.160B $1.032B $932.2M $881.4M $838.8M $789.0M $743.4M $676.4M $619.7M $605.6M $630.7M $744.8M $784.2M $783.0M $798.7M $706.2M $629.3M $392.4M $329.1M $298.6M $277.0M $245.5M $199.0M $155.9M $117.1M $90.30M $66.70M $42.60M $31.80M $25.50M $23.20M $21.00M $18.10M $14.80M $11.40M
YoY Change 13.48% 9.9% 4.61% 1.7% 11.59% 12.36% 10.76% 5.77% 5.08% 6.31% 6.13% 9.91% 9.16% 2.32% -3.97% -15.32% -5.02% 0.15% -1.97% 13.1% 12.22% 60.37% 19.23% 10.21% 7.8% 12.83% 23.37% 27.65% 33.13% 29.68% 35.38% 56.57% 33.96% 24.71% 9.91% 10.48% 16.02% 22.3% 29.82%

Expenses

Cost Of Revenues

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

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
Revenue $1.718B $1.514B $1.377B $1.317B $1.295B $1.160B $1.032B $932.2M $881.4M $838.8M $789.0M $743.4M $676.4M $619.7M $605.6M $630.7M $744.8M $784.2M $783.0M $798.7M $706.2M $629.3M $392.4M $329.1M $298.6M $277.0M $245.5M $199.0M $155.9M $117.1M $90.30M $66.70M $42.60M $31.80M $25.50M $23.20M $21.00M $18.10M $14.80M $11.40M
Cost Of Revenue $348.2M $311.1M $302.2M $332.5M $361.1M $336.8M $312.9M $287.6M $265.2M $270.5M $249.3M $229.5M $197.9M $186.5M $180.9M $206.4M $274.9M $259.5M $247.3M $275.1M $252.6M $246.6M $172.6M $148.6M $129.0M $105.6M $85.00M $72.60M $57.70M $43.70M $34.10M $26.50M $15.30M $11.40M $10.60M $10.50M $9.900M $8.400M $7.000M $6.000M
Gross Profit $1.369B $1.203B $1.075B $984.1M $933.4M $823.2M $719.6M $644.6M $616.2M $568.2M $539.7M $514.0M $478.5M $433.2M $424.7M $424.3M $469.9M $524.7M $535.7M $523.6M $453.6M $382.7M $219.8M $180.6M $169.7M $171.5M $160.6M $126.4M $98.20M $73.40M $56.20M $40.10M $27.30M $20.40M $14.80M $12.70M $11.10M $9.700M $7.900M $5.400M
Gross Profit Margin 79.73% 79.45% 78.06% 74.75% 72.1% 70.96% 69.69% 69.15% 69.91% 67.75% 68.4% 69.13% 70.74% 69.91% 70.13% 67.27% 63.09% 66.91% 68.42% 65.56% 64.23% 60.81% 56.01% 54.88% 56.83% 61.91% 65.42% 63.52% 62.99% 62.68% 62.24% 60.12% 64.08% 64.15% 58.04% 54.74% 52.86% 53.59% 53.38% 47.37%

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 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
Selling, General & Admin $462.8M $400.6M $383.9M $396.3M $420.9M $414.1M $376.9M $337.2M $328.9M $300.0M $278.2M $268.4M $238.5M $223.6M $225.3M $209.3M $245.6M $273.7M $256.7M $223.4M $182.4M $124.6M $87.00M $78.10M $90.20M $93.60M $89.60M $69.80M $58.70M $47.90M $35.60M $27.10M $18.10M $14.50M $12.20M $8.800M $6.900M $5.100M $4.300M $3.200M
YoY Change 15.55% 4.35% -3.13% -5.86% 1.65% 9.86% 11.79% 2.5% 9.65% 7.84% 3.65% 12.52% 6.67% -0.73% 7.62% -14.79% -10.25% 6.62% 14.91% 22.48% 46.39% 43.22% 11.4% -13.41% -3.63% 4.46% 28.37% 18.91% 22.55% 34.55% 31.37% 49.72% 24.83% 18.85% 38.64% 27.54% 35.29% 18.6% 34.38%
% of Gross Profit 33.8% 33.31% 35.7% 40.27% 45.1% 50.3% 52.38% 52.31% 53.38% 52.79% 51.55% 52.22% 49.85% 51.62% 53.04% 49.33% 52.27% 52.16% 47.92% 42.67% 40.21% 32.56% 39.58% 43.24% 53.15% 54.58% 55.79% 55.22% 59.78% 65.26% 63.35% 67.58% 66.3% 71.08% 82.43% 69.29% 62.16% 52.58% 54.43% 59.26%
Research & Development $171.9M $160.0M $146.8M $171.2M $166.5M $149.5M $128.4M $110.9M $103.7M $98.82M $83.44M $66.97M $59.53M $62.13M $73.58M $73.60M $77.80M $69.30M $83.00M $81.30M $71.10M $67.60M $33.80M $28.30M $29.80M $29.70M $29.10M $17.60M $9.300M $5.000M $4.000M $4.400M $3.600M $2.800M $1.700M $2.100M $1.500M $1.100M $600.0K $500.0K
YoY Change 7.5% 8.99% -14.29% 2.84% 11.39% 16.43% 15.8% 6.95% 4.9% 18.44% 24.59% 12.5% -4.19% -15.56% -0.03% -5.4% 12.27% -16.51% 2.09% 14.35% 5.18% 100.0% 19.43% -5.03% 0.34% 2.06% 65.34% 89.25% 86.0% 25.0% -9.09% 22.22% 28.57% 64.71% -19.05% 40.0% 36.36% 83.33% 20.0%
% of Gross Profit 12.56% 13.3% 13.65% 17.4% 17.84% 18.16% 17.84% 17.2% 16.82% 17.39% 15.46% 13.03% 12.44% 14.34% 17.32% 17.35% 16.56% 13.21% 15.49% 15.53% 15.67% 17.66% 15.38% 15.67% 17.56% 17.32% 18.12% 13.92% 9.47% 6.81% 7.12% 10.97% 13.19% 13.73% 11.49% 16.54% 13.51% 11.34% 7.59% 9.26%
Depreciation & Amortization $13.83M $14.64M $20.47M $25.59M $30.37M $31.61M $30.18M $36.21M $31.63M $33.89M $32.63M $33.21M $21.55M $24.20M $30.92M $38.40M $39.50M $50.20M $48.80M $51.50M $46.90M $44.90M $31.00M $25.10M $21.50M $17.40M $14.90M $11.80M $7.900M $6.200M $4.900M $4.500M $1.400M $1.100M $1.300M $700.0K $400.0K $400.0K $300.0K $0.00
YoY Change -5.54% -28.47% -20.03% -15.72% -3.94% 4.74% -16.66% 14.48% -6.66% 3.85% -1.75% 54.13% -10.94% -21.74% -19.48% -2.78% -21.31% 2.87% -5.24% 9.81% 4.45% 44.84% 23.51% 16.74% 23.56% 16.78% 26.27% 49.37% 27.42% 26.53% 8.89% 221.43% 27.27% -15.38% 85.71% 75.0% 0.0% 33.33%
% of Gross Profit 1.01% 1.22% 1.9% 2.6% 3.25% 3.84% 4.19% 5.62% 5.13% 5.96% 6.05% 6.46% 4.5% 5.59% 7.28% 9.05% 8.41% 9.57% 9.11% 9.84% 10.34% 11.73% 14.1% 13.9% 12.67% 10.15% 9.28% 9.34% 8.04% 8.45% 8.72% 11.22% 5.13% 5.39% 8.78% 5.51% 3.6% 4.12% 3.8% 0.0%
Operating Expenses $634.8M $560.5M $530.6M $567.5M $587.4M $563.6M $505.3M $448.0M $432.6M $398.8M $361.6M $335.4M $298.0M $285.7M $298.8M $209.3M $245.6M $363.5M $361.8M $330.6M $272.5M $206.0M $125.3M $108.4M $122.1M $125.1M $120.1M $88.70M $68.70M $53.60M $40.40M $32.10M $21.70M $17.30M $13.90M $10.90M $8.500M $6.200M $4.900M $3.700M
YoY Change 13.25% 5.63% -6.5% -3.39% 4.23% 11.53% 12.78% 3.57% 8.47% 10.28% 7.84% 12.52% 4.31% -4.38% 42.77% -14.79% -32.42% 0.47% 9.44% 21.32% 32.28% 64.41% 15.59% -11.22% -2.4% 4.16% 35.4% 29.11% 28.17% 32.67% 25.86% 47.93% 25.43% 24.46% 27.52% 28.24% 37.1% 26.53% 32.43%
Operating Profit $733.6M $642.8M $542.4M $505.5M $296.0M $253.5M $175.4M $182.2M $169.6M $137.5M $161.9M $161.6M $168.4M $127.3M $113.3M $215.0M $224.3M $161.2M $173.9M $193.0M $181.1M $176.7M $94.50M $72.20M $47.60M $46.40M $40.50M $37.70M $29.50M $19.80M $15.80M $8.000M $5.600M $3.100M $900.0K $1.800M $2.600M $3.500M $3.000M $1.700M
YoY Change 14.12% 18.51% 7.3% 70.79% 16.73% 44.59% -3.73% 7.41% 23.34% -15.05% 0.17% -4.02% 32.21% 12.34% -47.27% -4.14% 39.12% -7.3% -9.9% 6.57% 2.49% 86.98% 30.89% 51.68% 2.59% 14.57% 7.43% 27.8% 48.99% 25.32% 97.5% 42.86% 80.65% 244.44% -50.0% -30.77% -25.71% 16.67% 76.47%

Interest Expenses

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

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
Interest Expense $105.6M $95.55M $68.97M $40.09M $42.18M $39.75M $31.31M $25.79M $26.63M $29.15M $28.55M $30.23M $31.42M $32.36M $24.12M -$20.80M -$11.50M $800.0K $6.700M $100.0K -$6.900M -$3.100M $4.900M $5.800M $4.100M $3.300M $1.300M -$1.100M $600.0K $1.500M -$100.0K -$300.0K $0.00 $0.00 $0.00 $0.00
YoY Change 10.56% 38.54% 72.02% -4.94% 6.1% 26.96% 21.41% -3.17% -8.63% 2.1% -5.55% -3.79% -2.93% 34.16% -215.98% 80.87% -1537.5% -88.06% 6600.0% -101.45% 122.58% -163.27% -15.52% 41.46% 24.24% 153.85% -218.18% -283.33% -60.0% -1600.0% -66.67%
% of Operating Profit 14.4% 14.86% 12.71% 7.93% 14.25% 15.68% 17.86% 14.16% 15.7% 21.2% 17.64% 18.71% 18.66% 25.42% 21.28% -9.68% -5.13% 0.5% 3.85% 0.05% -3.81% -1.75% 5.19% 8.03% 8.61% 7.11% 3.21% -2.92% 2.03% 7.58% -0.63% -3.75% 0.0% 0.0% 0.0% 0.0%
Other Income/Expense, Net $14.03M $6.340M -$2.138M $7.745M $3.208M $2.276M $12.88M -$86.00K $1.610M $883.0K -$187.0K $618.0K -$698.0K $290.0K $1.391M $1.600M $2.200M $400.0K -$200.0K $1.000M -$4.100M $1.000M $1.100M -$1.000M -$1.700M $1.000M $400.0K $200.0K $100.0K $100.0K $900.0K $800.0K $1.000M $1.300M $1.400M $1.300M $1.100M $400.0K $200.0K $100.0K
YoY Change 121.36% -396.54% -127.6% 141.43% 40.95% -82.33% -15081.4% -105.34% 82.33% -572.19% -130.26% -188.54% -340.69% -79.15% -13.06% -27.27% 450.0% -300.0% -120.0% -124.39% -510.0% -9.09% -210.0% -41.18% -270.0% 150.0% 100.0% 100.0% 0.0% -88.89% 12.5% -20.0% -23.08% -7.14% 7.69% 18.18% 175.0% 100.0% 100.0%

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 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
Pretax Income $642.0M $553.6M $471.3M $473.1M $257.0M $216.1M $156.9M $156.3M $144.6M $109.2M $133.1M $132.0M $136.2M $97.46M $92.30M $97.60M $113.0M $161.5M $160.9M $194.1M $168.8M $172.1M $53.10M $76.90M $47.10M $50.60M $42.10M $35.50M $28.70M $21.40M $16.60M $8.700M $6.700M $4.400M $2.400M $3.200M $3.700M $4.000M $3.100M $1.800M
YoY Change 15.97% 17.47% -0.39% 84.1% 18.94% 37.69% 0.42% 8.1% 32.34% -17.95% 0.87% -3.13% 39.8% 5.58% -5.43% -13.63% -30.03% 0.37% -17.1% 14.99% -1.92% 224.11% -30.95% 63.27% -6.92% 20.19% 18.59% 23.69% 34.11% 28.92% 90.8% 29.85% 52.27% 83.33% -25.0% -13.51% -7.5% 29.03% 72.22%
Income Tax $129.2M $124.2M $97.77M $81.06M $20.59M $23.95M $30.45M $22.87M $35.12M $22.74M $38.25M $41.89M $44.24M $25.89M $27.85M $32.10M $31.80M $49.70M $56.40M $59.50M $66.00M $65.00M $35.20M $30.70M $19.40M $20.60M $17.80M $14.90M $11.30M $8.600M $6.500M $3.400M $2.700M $1.600M $800.0K $1.200M $1.300M $1.900M $1.600M $900.0K
% Of Pretax Income 20.13% 22.44% 20.74% 17.13% 8.01% 11.08% 19.4% 14.63% 24.29% 20.81% 28.73% 31.74% 32.47% 26.57% 30.17% 32.89% 28.14% 30.77% 35.05% 30.65% 39.1% 37.77% 66.29% 39.92% 41.19% 40.71% 42.28% 41.97% 39.37% 40.19% 39.16% 39.08% 40.3% 36.36% 33.33% 37.5% 35.14% 47.5% 51.61% 50.0%
Net Earnings $512.8M $429.4M $373.5M $392.1M $236.4M $192.1M $126.5M $133.4M $109.4M $86.50M $94.88M $90.10M $92.00M $71.56M $64.46M $65.10M $84.00M $104.7M $103.5M $134.5M $102.8M $107.2M $17.90M $46.10M $27.60M $30.00M $24.30M $20.70M $17.40M $12.80M $10.00M $5.300M $3.900M $2.800M $1.600M $2.000M $2.400M $2.100M $1.600M $900.0K
YoY Change 19.43% 14.95% -4.73% 65.85% 23.05% 51.9% -5.2% 21.9% 26.53% -8.83% 5.31% -2.07% 28.57% 11.02% -0.99% -22.5% -19.77% 1.16% -23.05% 30.84% -4.1% 498.88% -61.17% 67.03% -8.0% 23.46% 17.39% 18.97% 35.94% 28.0% 88.68% 35.9% 39.29% 75.0% -20.0% -16.67% 14.29% 31.25% 77.78%
Net Earnings / Revenue 29.86% 28.37% 27.12% 29.78% 18.26% 16.56% 12.25% 14.31% 12.42% 10.31% 12.03% 12.12% 13.6% 11.55% 10.64% 10.32% 11.28% 13.35% 13.22% 16.84% 14.56% 17.03% 4.56% 14.01% 9.24% 10.83% 9.9% 10.4% 11.16% 10.93% 11.07% 7.95% 9.15% 8.81% 6.27% 8.62% 11.43% 11.6% 10.81% 7.89%
Basic Earnings Per Share $20.78 $17.18 $14.34 $13.65 $8.13 $6.63 $4.26 $4.32 $3.52 $2.75 $2.80 $2.55 $2.64 $1.82 $1.44
Diluted Earnings Per Share $20.45 $16.93 $14.18 $13.40 $7.90 $6.34 $4.06 $4.14 $3.39 $2.65 $2.72 $2.48 $2.55 $1.79 $1.42 $1.334M $1.700M $1.821M $1.590M $1.827M $1.252M $1.411M $317.9K $888.2K $558.7K $618.6K $498.0K $432.2K $370.2K $277.1K $237.5K $129.0K $96.77K $71.79K $41.78K $51.41K $60.76K $62.69K $52.98K $31.47K

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 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
Cash & Short-Term Investments $150.7M $136.8M $133.2M $195.4M $157.4M $106.4M $90.00M $105.6M $75.90M $86.10M $105.1M $83.20M $93.60M $241.6M $214.8M $317.8M $186.7M $220.6M $227.3M $229.0M $299.3M $505.4M $281.2M $38.40M $58.60M $25.90M $32.50M $19.30M $19.00M $14.20M $14.90M $10.70M $12.10M $16.30M $17.20M $13.50M $14.30M $10.50M $1.100M
YoY Change 10.15% 2.68% -31.82% 24.11% 47.93% 18.22% -14.77% 39.13% -11.85% -18.08% 26.32% -11.11% -61.26% 12.48% -32.41% 70.22% -15.37% -2.95% -0.74% -23.49% -40.78% 79.73% 632.29% -34.47% 126.25% -20.31% 68.39% 1.58% 33.8% -4.7% 39.25% -11.57% -25.77% -5.23% 27.41% -5.59% 36.19% 854.55%
Cash & Equivalents $7.899M $23.62M $19.31M $194.0K $35.30M $28.90M $18.40M $15.30M $75.90M $400.0K $10.30M $700.0K $600.0K $67.50M $82.50M $113.5M $72.70M $95.30M $75.20M $82.90M $134.1M $249.5M $96.80M $24.60M $39.50M $20.70M $14.20M $13.20M $11.50M $8.300M $11.00M $5.200M $6.100M $5.400M $3.300M $4.200M $10.60M $1.000M $700.0K
Short-Term Investments $0.00 $22.00M $105.8M $68.60M $139.7M $57.00M $125.3M $152.1M $146.1M $165.2M $255.9M $184.4M $13.80M $19.10M $5.200M $18.30M $6.100M $7.500M $5.900M $3.900M $5.500M $5.900M $10.80M $14.00M $9.200M $3.700M $9.500M $300.0K
Other Short-Term Assets $40.10M $31.72M $29.10M $43.51M $42.50M $51.90M $39.60M $36.70M $23.90M $41.70M $28.20M $22.30M $23.10M $17.90M $19.20M $23.00M $23.40M $32.80M $20.20M $27.30M $25.90M $23.80M $25.50M $44.30M $37.00M $39.40M $31.00M $26.40M $18.30M $14.80M $9.200M $10.20M $6.500M $4.000M $3.300M $3.400M $3.900M $4.400M $2.500M
YoY Change 26.42% 9.0% -33.12% 2.38% -18.11% 31.06% 7.9% 53.56% -42.69% 47.87% 26.46% -3.46% 29.05% -6.77% -16.52% -1.71% -28.66% 62.38% -26.01% 5.41% 8.82% -6.67% -42.44% 19.73% -6.09% 27.1% 17.42% 44.26% 23.65% 60.87% -9.8% 56.92% 62.5% 21.21% -2.94% -12.82% -11.36% 76.0%
Inventory $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $100.0K $200.0K
Prepaid Expenses
Receivables $426.6M $387.9M $322.4M $312.1M $334.2M $297.4M $266.7M $168.6M $167.8M $158.8M $155.3M $143.7M $142.6M $105.0M $113.2M $101.7M $141.6M $169.3M $165.8M $156.4M $140.8M $138.7M $126.7M $51.60M $41.60M $36.00M $39.00M $36.10M $28.20M $18.80M $14.20M $11.00M $6.200M $4.400M $3.800M $3.900M $0.00 $4.400M $4.000M
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 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Short-Term Assets $617.4M $556.4M $484.7M $551.0M $534.1M $455.7M $396.4M $310.9M $267.6M $286.6M $288.5M $249.2M $259.3M $364.5M $347.2M $442.6M $351.7M $422.8M $413.3M $412.7M $466.1M $667.9M $433.5M $134.3M $137.2M $101.3M $102.6M $81.80M $65.40M $47.80M $38.30M $32.00M $24.80M $24.60M $24.40M $20.80M $18.20M $19.40M $7.700M
YoY Change 10.96% 14.8% -12.03% 3.16% 17.2% 14.96% 27.5% 16.18% -6.63% -0.66% 15.77% -3.9% -28.86% 4.98% -21.55% 25.85% -16.82% 2.3% 0.15% -11.46% -30.21% 54.07% 222.78% -2.11% 35.44% -1.27% 25.43% 25.08% 36.82% 24.8% 19.69% 29.03% 0.81% 0.82% 17.31% 14.29% -6.19% 151.95%
Property, Plant & Equipment $68.05M $36.67M $54.27M $75.19M $104.1M $53.00M $48.80M $40.70M $45.10M $38.20M $36.70M $45.20M $41.10M $33.00M $31.00M $34.30M $46.40M $51.00M $56.60M $48.40M $53.30M $50.70M $62.50M $49.40M $48.60M $44.70M $36.90M $34.50M $23.70M $16.80M $12.30M $10.70M $7.200M $2.300M $2.200M $2.000M $1.500M $1.400M $1.200M
YoY Change 85.57% -32.43% -27.82% -27.77% 96.42% 8.61% 19.9% -9.76% 18.06% 4.09% -18.81% 9.98% 24.55% 6.45% -9.62% -26.08% -9.02% -9.89% 16.94% -9.19% 5.13% -18.88% 26.52% 1.65% 8.72% 21.14% 6.96% 45.57% 41.07% 36.59% 14.95% 48.61% 213.04% 4.55% 10.0% 33.33% 7.14% 16.67%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $45.29M $34.24M $25.65M $33.20M $26.60M $21.90M $19.80M $25.50M $21.90M $20.50M $19.80M $18.10M $16.50M $15.10M $15.40M $72.40M $84.50M $26.20M $40.50M $59.10M $65.00M $164.3M $150.2M $116.1M $34.50M $43.90M $24.40M $13.30M $12.60M $10.90M $10.50M $3.000M $5.600M $3.000M $0.00 $2.000M $3.800M $300.0K $500.0K
YoY Change 32.28% 33.48% -22.73% 24.8% 21.46% 10.61% -22.35% 16.44% 6.83% 3.54% 9.39% 9.7% 9.27% -1.95% -78.73% -14.32% 222.52% -35.31% -31.47% -9.08% -60.44% 9.39% 29.37% 236.52% -21.41% 79.92% 83.46% 5.56% 15.6% 3.81% 250.0% -46.43% 86.67% -100.0% -47.37% 1166.67% -40.0%
Other Assets $161.7M $128.0M $72.21M $116.1M $119.9M $85.20M $50.10M $52.90M $53.90M $22.80M $19.50M $17.80M $31.90M $32.70M $36.90M $48.70M $54.20M $35.70M $24.70M $27.60M $35.20M $60.60M $51.50M $10.70M $12.40M $9.600M $15.30M $7.300M $6.700M $4.900M $3.500M $3.000M $700.0K $1.500M $1.100M $1.100M $1.100M $200.0K $100.0K
YoY Change 26.4% 77.22% -37.82% -3.14% 40.73% 70.06% -5.29% -1.86% 136.4% 16.92% 9.55% -44.2% -2.45% -11.38% -24.23% -10.15% 51.82% 44.53% -10.51% -21.59% -41.91% 17.67% 381.31% -13.71% 29.17% -37.25% 109.59% 8.96% 36.73% 40.0% 16.67% 328.57% -53.33% 36.36% 0.0% 0.0% 450.0% 100.0%
Total Long-Term Assets $1.100B $1.019B $957.3M $1.017B $1.072B $977.7M $934.1M $944.7M $953.1M $943.6M $903.8M $912.3M $899.3M $765.0M $776.5M $861.3M $923.6M $853.0M $907.9M $938.4M $978.7M $827.3M $784.3M $182.7M $104.1M $109.1M $87.00M $63.40M $52.60M $40.50M $32.60M $22.20M $17.20M $6.800M $3.200M $5.100M $6.300M $1.900M $1.900M
YoY Change 8.01% 6.43% -5.85% -5.16% 9.66% 4.67% -1.12% -0.88% 1.01% 4.4% -0.93% 1.45% 17.56% -1.48% -9.85% -6.75% 8.28% -6.05% -3.25% -4.12% 18.3% 5.48% 329.28% 75.5% -4.58% 25.4% 37.22% 20.53% 29.88% 24.23% 46.85% 29.07% 152.94% 112.5% -37.25% -19.05% 231.58% 0.0%
Total Assets $1.718B $1.575B $1.442B $1.568B $1.606B $1.433B $1.331B $1.256B $1.221B $1.230B $1.192B $1.162B $1.159B $1.130B $1.124B $1.304B $1.275B $1.276B $1.321B $1.351B $1.445B $1.495B $1.218B $317.0M $241.3M $210.4M $189.6M $145.2M $118.0M $88.30M $70.90M $54.20M $42.00M $31.40M $27.60M $25.90M $24.50M $21.30M $9.600M
YoY Change
Accounts Payable $22.47M $19.01M $17.27M $20.75M $23.00M $23.10M $20.30M $19.50M $23.00M $19.90M $22.00M $19.20M $19.00M $11.10M $8.800M $8.600M $11.20M $15.20M $12.20M $11.60M $13.10M $15.30M $7.600M $1.400M $1.600M $3.300M $3.500M $8.200M $7.900M $5.400M $6.000M $4.500M $2.100M $700.0K $400.0K $500.0K $300.0K $100.0K $100.0K
YoY Change 18.22% 10.05% -16.75% -9.79% -0.43% 13.79% 4.1% -15.22% 15.58% -9.55% 14.58% 1.05% 71.17% 26.14% 2.33% -23.21% -26.32% 24.59% 5.17% -11.45% -14.38% 101.32% 442.86% -12.5% -51.52% -5.71% -57.32% 3.8% 46.3% -10.0% 33.33% 114.29% 200.0% 75.0% -20.0% 66.67% 200.0% 0.0%
Accrued Expenses $182.8M $161.9M $164.1M $183.0M $179.1M $138.7M $115.3M $109.7M $99.00M $85.30M $65.00M $47.80M $81.90M $67.90M $58.60M $47.60M $54.00M $73.50M $58.10M $54.00M $59.70M $42.50M $64.70M $28.20M $24.40M $32.80M $36.00M $19.20M $17.50M $12.90M $10.10M $7.400M $4.400M $2.700M $2.000M $1.800M $1.900M $900.0K $600.0K
YoY Change 12.86% -1.34% -10.33% 2.2% 29.13% 20.29% 5.1% 10.81% 16.06% 31.23% 35.98% -41.64% 20.62% 15.87% 23.11% -11.85% -26.53% 26.51% 7.59% -9.55% 40.47% -34.31% 129.43% 15.57% -25.61% -8.89% 87.5% 9.71% 35.66% 27.72% 36.49% 68.18% 62.96% 35.0% 11.11% -5.26% 111.11% 50.0%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $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
YoY Change
Long-Term Debt Due $18.14M $50.00M $30.00M $250.0M $97.20M $218.0M $235.0M $142.0M $77.00M $92.00M $170.0M $23.00M $49.00M $8.000M $8.000M $0.00 $391.0M $400.0M $0.00 $0.00 $400.0K $400.0K $400.0K $400.0K $400.0K $400.0K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -63.71% 66.67% -88.0% 157.2% -55.41% -7.23% 65.49% 84.42% -16.3% -45.88% 639.13% -53.06% 512.5% 0.0% -2.25% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Total Short-Term Liabilities $380.3M $367.7M $331.5M $559.2M $414.5M $490.8M $473.9M $326.7M $246.1M $243.9M $341.4M $165.9M $209.6M $146.5M $122.1M $114.6M $122.6M $525.9M $537.0M $138.2M $120.3M $98.40M $95.50M $39.60M $36.50M $45.40M $47.80M $34.10M $30.70M $25.60M $21.80M $17.30M $11.40M $8.100M $7.300M $5.700M $5.200M $3.200M $4.600M
YoY Change 3.43% 10.93% -40.73% 34.91% -15.55% 3.57% 45.06% 32.75% 0.9% -28.56% 105.79% -20.85% 43.07% 19.98% 6.54% -6.53% -76.69% -2.07% 288.57% 14.88% 22.26% 3.04% 141.16% 8.49% -19.6% -5.02% 40.18% 11.07% 19.92% 17.43% 26.01% 51.75% 40.74% 10.96% 28.07% 9.62% 62.5% -30.43%
Long-Term Debt $2.201B $1.812B $1.824B $1.063B $742.5M $606.8M $528.9M $462.8M $493.6M $516.0M $376.0M $447.0M $455.0M $504.0M $512.0M $570.0M $570.0M $170.0M $0.00 $400.0M $400.0M $541.4M $139.9M $0.00 $0.00 $400.0K $800.0K $1.200M $1.600M $1.900M $2.300M $2.700M $2.700M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change 21.51% -0.66% 71.61% 43.12% 22.36% 14.73% 14.28% -6.24% -4.34% 37.23% -15.88% -1.76% -9.72% -1.56% -10.18% 0.0% 235.29% -100.0% 0.0% -26.12% 286.99% -100.0% -50.0% -33.33% -25.0% -15.79% -17.39% -14.81% 0.0%
Other Long-Term Liabilities $98.99M $83.93M $88.85M $56.82M $118.1M $46.10M $40.20M $39.60M $34.10M $33.30M $20.30M $18.00M $19.60M $13.50M $14.70M $19.00M $20.70M $13.50M $14.10M $7.800M $8.000M $5.900M $8.900M $5.600M $5.800M $8.000M $7.600M $6.800M $6.100M $4.600M $3.800M $2.700M $1.300M $1.000M $300.0K $300.0K $2.500M $3.300M $800.0K
YoY Change 17.96% -5.55% 56.37% -51.89% 156.18% 14.68% 1.52% 16.13% 2.4% 64.04% 12.78% -8.16% 45.19% -8.16% -22.63% -8.21% 53.33% -4.26% 80.77% -2.5% 35.59% -33.71% 58.93% -3.45% -27.5% 5.26% 11.76% 11.48% 32.61% 21.05% 40.74% 107.69% 30.0% 233.33% 0.0% -88.0% -24.24% 312.5%
Total Long-Term Liabilities $2.300B $1.896B $1.913B $1.120B $860.6M $652.9M $569.1M $502.4M $527.7M $549.3M $396.3M $465.0M $474.6M $517.5M $526.7M $589.0M $590.7M $183.5M $14.10M $407.8M $408.0M $547.3M $148.8M $5.600M $5.800M $8.400M $8.400M $8.000M $7.700M $6.500M $6.100M $5.400M $4.000M $1.000M $300.0K $300.0K $2.500M $3.300M $800.0K
YoY Change 21.35% -0.89% 70.84% 30.08% 31.81% 14.73% 13.28% -4.79% -3.93% 38.61% -14.77% -2.02% -8.29% -1.75% -10.58% -0.29% 221.91% 1201.42% -96.54% -0.05% -25.45% 267.81% 2557.14% -3.45% -30.95% 0.0% 5.0% 3.9% 18.46% 6.56% 12.96% 35.0% 300.0% 233.33% 0.0% -88.0% -24.24% 312.5%
Total Liabilities $2.681B $2.263B $2.244B $1.679B $1.275B $1.144B $1.043B $829.1M $773.8M $793.2M $737.7M $630.9M $684.2M $664.0M $648.8M $703.6M $713.3M $709.5M $551.2M $546.0M $528.3M $645.6M $244.3M $45.20M $42.30M $53.90M $56.20M $42.00M $38.40M $32.20M $28.00M $22.70M $15.30M $9.100M $8.000M $7.500M $7.700M $6.500M $5.400M
YoY Change 18.44% 0.86% 33.67% 31.64% 11.5% 9.65% 25.8% 7.15% -2.45% 7.52% 16.93% -7.79% 3.04% 2.34% -7.79% -1.36% 0.54% 28.72% 0.95% 3.35% -18.17% 164.27% 440.49% 6.86% -21.52% -4.09% 33.81% 9.38% 19.25% 15.0% 23.35% 48.37% 68.13% 13.75% 6.67% -2.6% 18.46% 20.37%

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: $57.218 Billion

About Fair Isaac Corp

Fair Isaac Corp. engages in the provision of decision management solutions. The company is headquartered in Bozeman, Montana and currently employs 3,550 full-time employees. The firm operates through its two segments: Scores and Software. The Scores segment includes the Company's business-to-business scoring solutions and services which give its clients access to predictive credit and other scores. This segment includes its business-to-consumer scoring solutions, including its myFICO.com subscription offerings. The Software segment includes pre-configured analytic and decision management solutions designed for a specific type of business need or process, such as account origination, customer management, customer engagement, fraud detection and marketing as well as associated professional services. This segment includes FICO Platform, a modular software offering designed to support advanced analytic and decision use cases as well as stand-alone analytic and decisioning software. Its products include FICO Analytics Workbench, FICO Fraud Solutions and FICO Advisors.

Industry: Services-Business Services, NEC Peers: BILL Holdings Inc Black Knight, Inc. DocuSign Inc HubSpot Inc PTC Inc Paylocity Holding Corp Salesforce Inc SPLUNK INC Unity Software Inc