Financial Snapshot

Revenue
$2.131B
TTM
Gross Margin
53.64%
TTM
Net Earnings
$487.3M
TTM
Current Assets
Q3 2024
Current Liabilities
Q3 2024
Current Ratio
447.45%
Q3 2024
Total Assets
Q3 2024
Total Liabilities
$362.9M
Q3 2024
Book Value
$2.613B
Q3 2024
Cash
Q3 2024
P/E
31.31
Nov 29, 2024 EST
Free Cash Flow
$464.1M
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 $2.196B $2.144B $1.988B $1.650B $1.646B $1.653B $1.475B $1.329B $1.286B $1.221B $1.104B $1.012B $895.3M $744.1M $579.2M $817.3M $841.3M $816.5M $731.7M $605.0M $535.1M $487.0M $472.8M $494.4M $450.5M $440.6M $413.9M $391.8M $386.3M $360.0M $322.6M $320.3M $311.9M $321.3M $297.7M $267.9M $239.7M $225.1M $208.3M $166.5M $140.4M
YoY Change 2.43% 7.84% 20.45% 0.25% -0.44% 12.11% 10.94% 3.33% 5.35% 10.61% 9.04% 13.09% 20.32% 28.46% -29.13% -2.86% 3.04% 11.59% 20.94% 13.06% 9.88% 3.0% -4.37% 9.74% 2.25% 6.45% 5.64% 1.42% 7.31% 11.59% 0.72% 2.69% -2.93% 7.93% 11.12% 11.76% 6.49% 8.07% 25.11% 18.59%

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 $2.196B $2.144B $1.988B $1.650B $1.646B $1.653B $1.475B $1.329B $1.286B $1.221B $1.104B $1.012B $895.3M $744.1M $579.2M $817.3M $841.3M $816.5M $731.7M $605.0M $535.1M $487.0M $472.8M $494.4M $450.5M $440.6M $413.9M $391.8M $386.3M $360.0M $322.6M $320.3M $311.9M $321.3M $297.7M $267.9M $239.7M $225.1M $208.3M $166.5M $140.4M
Cost Of Revenue $1.035B $1.086B $953.7M $795.2M $786.3M $770.8M $679.5M $618.4M $601.8M $554.4M $496.6M $461.9M $395.1M $340.6M $286.4M $385.1M $393.9M $382.5M $352.4M $276.6M $252.3M $236.9M $238.1M $243.5M $219.3M $221.2M $210.9M $195.8M $196.7M $186.0M $169.5M $163.6M $160.5M $162.2M $153.9M $132.7M $117.0M $109.9M $106.5M $84.40M $73.20M
Gross Profit $1.161B $1.057B $1.034B $854.9M $859.8M $882.5M $795.2M $710.9M $684.7M $666.7M $607.5M $550.5M $500.2M $403.4M $292.8M $432.2M $447.4M $434.0M $379.4M $328.4M $282.8M $250.2M $234.8M $250.9M $231.1M $219.4M $203.0M $196.0M $189.6M $174.0M $153.1M $156.7M $151.3M $159.1M $143.7M $135.3M $122.7M $115.2M $101.8M $82.00M $67.20M
Gross Profit Margin 52.88% 49.33% 52.02% 51.81% 52.23% 53.38% 53.92% 53.48% 53.22% 54.6% 55.02% 54.38% 55.87% 54.22% 50.55% 52.88% 53.18% 53.15% 51.85% 54.28% 52.85% 51.38% 49.66% 50.75% 51.3% 49.8% 49.05% 50.03% 49.08% 48.33% 47.46% 48.92% 48.51% 49.52% 48.27% 50.5% 51.19% 51.18% 48.87% 49.25% 47.86%

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 $432.2M $404.7M $423.0M $355.8M $367.7M $383.0M $357.2M $338.1M $324.0M $303.6M $276.3M $276.9M $239.1M $212.6M $180.8M $208.3M $184.7M $178.0M $161.3M $145.1M $135.9M $119.1M $113.8M $119.6M $118.3M $124.3M $119.7M $125.0M $128.7M $133.0M $123.8M $126.6M $120.0M $114.4M $102.1M $98.50M $88.50M $79.10M $71.40M $61.70M $52.70M
YoY Change 6.78% -4.31% 18.88% -3.25% -3.98% 7.21% 5.65% 4.36% 6.74% 9.88% -0.24% 15.8% 12.48% 17.58% -13.18% 12.75% 3.76% 10.35% 11.16% 6.77% 14.11% 4.66% -4.85% 1.1% -4.83% 3.84% -4.24% -2.87% -3.23% 7.43% -2.21% 5.5% 4.9% 12.05% 3.65% 11.3% 11.88% 10.78% 15.72% 17.08%
% of Gross Profit 37.22% 38.27% 40.91% 41.62% 42.77% 43.4% 44.92% 47.57% 47.32% 45.53% 45.48% 50.3% 47.81% 52.7% 61.75% 48.19% 41.28% 41.01% 42.51% 44.18% 48.06% 47.6% 48.47% 47.67% 51.19% 56.65% 58.97% 63.78% 67.88% 76.44% 80.86% 80.79% 79.31% 71.9% 71.05% 72.8% 72.13% 68.66% 70.14% 75.24% 78.42%
Research & Development $82.82M $80.01M $79.65M $72.19M $67.56M $63.12M $59.22M $59.57M $58.56M $54.25M $51.43M $48.92M $41.55M $37.70M $37.54M $36.56M $30.30M $30.00M $27.00M $21.80M $18.10M $18.20M $20.80M $20.00M $19.70M $18.20M $17.80M $17.90M $15.70M $14.60M $12.40M $10.60M $12.00M $11.70M $11.60M $10.90M $9.700M $8.600M $7.900M $7.400M $5.900M
YoY Change 3.52% 0.45% 10.33% 6.86% 7.02% 6.6% -0.59% 1.72% 7.95% 5.48% 5.12% 17.73% 10.23% 0.43% 2.68% 20.65% 1.0% 11.11% 23.85% 20.44% -0.55% -12.5% 4.0% 1.52% 8.24% 2.25% -0.56% 14.01% 7.53% 17.74% 16.98% -11.67% 2.56% 0.86% 6.42% 12.37% 12.79% 8.86% 6.76% 25.42%
% of Gross Profit 7.13% 7.57% 7.7% 8.44% 7.86% 7.15% 7.45% 8.38% 8.55% 8.14% 8.47% 8.89% 8.31% 9.34% 12.82% 8.46% 6.77% 6.91% 7.12% 6.64% 6.4% 7.27% 8.86% 7.97% 8.52% 8.3% 8.77% 9.13% 8.28% 8.39% 8.1% 6.76% 7.93% 7.35% 8.07% 8.06% 7.91% 7.47% 7.76% 9.02% 8.78%
Depreciation & Amortization $74.32M $66.00M $59.33M $55.33M $48.91M $47.75M $45.58M $48.29M $44.61M $35.52M $37.32M $38.76M $32.48M $33.97M $35.14M $35.50M $28.70M $26.00M $23.50M $17.80M $18.70M $18.10M $18.50M $15.50M $14.70M $13.70M $13.50M $12.70M $11.10M $10.40M $9.300M $8.600M $9.100M $8.900M $7.400M $7.400M $7.200M $6.400M $5.900M $5.100M
YoY Change 12.61% 11.25% 7.22% 13.12% 2.42% 4.76% -5.61% 8.26% 25.6% -4.83% -3.73% 19.33% -4.39% -3.32% -1.0% 23.68% 10.38% 10.64% 32.02% -4.81% 3.31% -2.16% 19.35% 5.44% 7.3% 1.48% 6.3% 14.41% 6.73% 11.83% 8.14% -5.49% 2.25% 20.27% 0.0% 2.78% 12.5% 8.47% 15.69%
% of Gross Profit 6.4% 6.24% 5.74% 6.47% 5.69% 5.41% 5.73% 6.79% 6.51% 5.33% 6.14% 7.04% 6.49% 8.42% 12.0% 8.21% 6.41% 5.99% 6.19% 5.42% 6.61% 7.23% 7.88% 6.18% 6.36% 6.24% 6.65% 6.48% 5.85% 5.98% 6.07% 5.49% 6.01% 5.59% 5.15% 5.47% 5.87% 5.56% 5.8% 6.22%
Operating Expenses $506.4M $484.7M $502.6M $428.0M $435.3M $446.1M $416.5M $397.7M $382.6M $357.8M $327.7M $325.9M $280.7M $250.3M $218.3M $244.8M $215.0M $208.0M $188.2M $166.9M $154.0M $137.3M $134.5M $139.6M $138.0M $142.5M $137.5M $142.9M $144.4M $147.6M $136.2M $137.3M $132.0M $126.1M $113.7M $109.4M $98.10M $87.60M $79.40M $69.20M $58.70M
YoY Change 4.46% -3.56% 17.44% -1.68% -2.42% 7.12% 4.72% 3.95% 6.92% 9.19% 0.56% 16.09% 12.14% 14.63% -10.81% 13.87% 3.37% 10.52% 12.76% 8.38% 12.16% 2.08% -3.65% 1.16% -3.16% 3.64% -3.78% -1.04% -2.17% 8.37% -0.8% 4.02% 4.68% 10.91% 3.93% 11.52% 11.99% 10.33% 14.74% 17.89%
Operating Profit $654.6M $572.7M $531.3M $391.7M $424.5M $436.4M $378.7M $121.1M $302.1M $308.9M $279.8M $224.7M $219.5M $153.1M $74.47M $187.4M $232.4M $226.0M $191.2M $161.5M $128.8M $112.9M $100.3M $111.3M $93.10M $76.90M $65.50M $53.10M $45.20M $26.40M $16.90M $19.40M $19.30M $33.00M $30.00M $25.90M $24.60M $27.60M $22.40M $12.80M $8.500M
YoY Change 14.31% 7.79% 35.64% -7.71% -2.74% 15.23% 212.64% -59.9% -2.2% 10.42% 24.52% 2.35% 43.34% 105.65% -60.26% -19.38% 2.83% 18.2% 18.39% 25.39% 14.08% 12.56% -9.88% 19.55% 21.07% 17.4% 23.35% 17.48% 71.21% 56.21% -12.89% 0.52% -41.52% 10.0% 15.83% 5.28% -10.87% 23.21% 75.0% 50.59%

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 -$5.191M $9.897M $10.22M $11.28M $13.11M $14.39M $16.20M $17.59M $17.64M $18.73M $18.15M $19.27M $9.131M $4.184M $4.854M $7.633M -$3.400M -$900.0K -$1.400M -$500.0K -$500.0K -$600.0K -$1.200M -$4.100M -$7.000M -$5.300M -$900.0K -$800.0K -$2.300M -$1.900M -$2.300M -$2.700M -$3.700M -$3.500M -$4.500M -$4.200M -$1.800M -$1.300M -$1.600M -$1.500M -$1.100M
YoY Change -152.45% -3.11% -9.44% -13.96% -8.86% -11.21% -7.89% -0.3% -5.82% 3.23% -5.84% 111.07% 118.24% -13.8% -36.41% -324.5% 277.78% -35.71% 180.0% 0.0% -16.67% -50.0% -70.73% -41.43% 32.08% 488.89% 12.5% -65.22% 21.05% -17.39% -14.81% -27.03% 5.71% -22.22% 7.14% 133.33% 38.46% -18.75% 6.67% 36.36%
% of Operating Profit -0.79% 1.73% 1.92% 2.88% 3.09% 3.3% 4.28% 14.52% 5.84% 6.06% 6.49% 8.58% 4.16% 2.73% 6.52% 4.07% -1.46% -0.4% -0.73% -0.31% -0.39% -0.53% -1.2% -3.68% -7.52% -6.89% -1.37% -1.51% -5.09% -7.2% -13.61% -13.92% -19.17% -10.61% -15.0% -16.22% -7.32% -4.71% -7.14% -11.72% -12.94%
Other Income/Expense, Net -$32.85M $2.921M -$12.64M -$5.787M -$5.469M -$11.28M -$15.45M -$6.899M -$1.404M -$1.070M $742.0K $11.92M -$655.0K -$417.0K -$946.0K -$1.153M -$200.0K -$700.0K -$300.0K -$300.0K -$400.0K -$500.0K -$1.500M -$1.200M $2.700M -$200.0K -$1.100M $500.0K $700.0K -$1.000M -$800.0K $1.300M -$300.0K -$400.0K -$1.100M $100.0K $900.0K $800.0K -$100.0K $0.00 $900.0K
YoY Change -1224.61% -123.1% 118.47% 5.81% -51.5% -27.01% 123.93% 391.38% 31.21% -244.2% -93.78% -1920.15% 57.07% -55.92% -17.95% 476.5% -71.43% 133.33% 0.0% -25.0% -20.0% -66.67% 25.0% -144.44% -1450.0% -81.82% -320.0% -28.57% -170.0% 25.0% -161.54% -533.33% -25.0% -63.64% -1200.0% -88.89% 12.5% -900.0% -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 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 $608.8M $565.7M $508.5M $374.7M $405.9M $311.0M $269.3M $107.4M $402.5M $266.6M $238.9M $184.1M $186.4M $137.2M $55.75M $178.6M $228.8M $224.4M $189.4M $160.8M $127.9M $111.7M $97.50M $105.9M $88.80M $71.40M $63.50M $52.80M $43.60M $23.40M $13.80M $18.00M $15.30M $29.00M $24.50M $21.80M $23.70M $27.00M $20.80M $11.40M $8.300M
YoY Change 7.61% 11.26% 35.72% -7.69% 30.51% 15.5% 150.61% -73.3% 50.94% 11.59% 29.76% -1.2% 35.83% 146.13% -68.78% -21.95% 1.96% 18.48% 17.79% 25.72% 14.5% 14.56% -7.93% 19.26% 24.37% 12.44% 20.27% 21.1% 86.32% 69.57% -23.33% 17.65% -47.24% 18.37% 12.39% -8.02% -12.22% 29.81% 82.46% 37.35%
Income Tax $102.3M $105.1M $68.60M $44.20M $62.02M $69.71M $94.68M $55.98M $129.0M $89.50M $78.00M $68.20M $67.40M $45.70M $19.70M $57.70M $76.00M $74.60M $63.50M $52.10M $41.20M $36.10M $32.20M $35.80M $29.50M $24.10M $18.80M $16.60M $15.90M $8.100M $4.300M $6.900M $6.400M $11.30M $10.00M $8.500M $10.90M $12.70M $10.00M $4.300M $4.300M
% Of Pretax Income 16.8% 18.57% 13.49% 11.8% 15.28% 22.42% 35.16% 52.1% 32.05% 33.57% 32.65% 37.04% 36.16% 33.31% 35.34% 32.31% 33.22% 33.24% 33.53% 32.4% 32.21% 32.32% 33.03% 33.81% 33.22% 33.75% 29.61% 31.44% 36.47% 34.62% 31.16% 38.33% 41.83% 38.97% 40.82% 38.99% 45.99% 47.04% 48.08% 37.72% 51.81%
Net Earnings $506.5M $460.6M $439.9M $330.5M $343.9M $341.1M $252.4M $40.67M $345.7M $225.6M $210.8M $149.1M $142.3M $102.8M $49.00M $120.9M $152.8M $149.8M $125.9M $108.7M $86.70M $75.60M $65.30M $70.10M $59.30M $47.30M $44.70M $36.20M $27.70M $15.30M $9.500M $5.300M $8.900M $17.70M $14.50M $14.10M $12.80M $14.30M $10.80M $7.100M $4.000M
YoY Change 9.96% 4.72% 33.11% -3.9% 0.82% 35.12% 520.57% -88.23% 53.24% 7.02% 41.38% 4.78% 38.42% 109.8% -59.47% -20.88% 2.0% 18.98% 15.82% 25.37% 14.68% 15.77% -6.85% 18.21% 25.37% 5.82% 23.48% 30.69% 81.05% 61.05% 79.25% -40.45% -49.72% 22.07% 2.84% 10.16% -10.49% 32.41% 52.11% 77.5%
Net Earnings / Revenue 23.07% 21.49% 22.13% 20.03% 20.89% 20.63% 17.12% 3.06% 26.87% 18.47% 19.09% 14.73% 15.89% 13.82% 8.46% 14.79% 18.16% 18.35% 17.21% 17.97% 16.2% 15.52% 13.81% 14.18% 13.16% 10.74% 10.8% 9.24% 7.17% 4.25% 2.94% 1.65% 2.85% 5.51% 4.87% 5.26% 5.34% 6.35% 5.18% 4.26% 2.85%
Basic Earnings Per Share $3.01 $2.73 $2.59 $1.97 $2.06 $2.04 $1.50 $0.24 $2.00 $3.75 $3.44 $2.47 $2.36 $1.71 $0.82 $2.01
Diluted Earnings Per Share $2.94 $2.66 $2.52 $1.92 $2.00 $1.97 $1.45 $0.24 $1.95 $3.65 $3.36 $2.42 $2.32 $1.69 $0.81 $1.99 $771.7K $724.0K $600.7K $515.7K $410.5K $348.5K $307.3K $336.0K $280.6K $198.4K $168.7K $135.9K $105.2K $57.95K $36.33K $20.49K $34.70K $71.72K $59.60K $59.09K $44.77K $46.78K $36.23K $24.32K $14.78K

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 $538.0M $339.2M $624.3M $378.9M $221.0M $132.1M $103.7M $52.40M $52.30M $445.4M $442.1M $457.9M $303.2M $9.600M $5.400M $12.10M $4.900M $5.900M $18.70M $60.60M $112.1M $103.3M $26.50M $11.10M $6.600M $3.600M $13.50M $6.500M $1.600M $2.400M $37.40M $38.20M $24.00M $6.000M $4.500M $2.000M $3.100M $12.90M $11.50M $1.500M $12.60M
YoY Change 58.6% -45.67% 64.77% 71.45% 67.3% 27.39% 97.9% 0.19% -88.26% 0.75% -3.45% 51.02% 3058.33% 77.78% -55.37% 146.94% -16.95% -68.45% -69.14% -45.94% 8.52% 289.81% 138.74% 68.18% 83.33% -73.33% 107.69% 306.25% -33.33% -93.58% -2.09% 59.17% 300.0% 33.33% 125.0% -35.48% -75.97% 12.17% 666.67% -88.1%
Cash & Equivalents $538.0M $339.2M $624.3M $378.9M $221.0M $132.1M $103.7M $52.40M $52.30M $23.70M $19.80M $31.10M $303.2M $9.600M $5.400M $12.10M $4.900M $5.900M $18.70M $60.60M $112.1M $103.3M $26.50M $11.10M $6.600M $3.600M $13.50M $6.500M $1.600M $2.400M $11.10M $18.90M $24.00M $6.000M $4.500M $2.000M $3.100M $12.90M $11.50M $1.500M $12.60M
Short-Term Investments $0.00 $421.8M $422.3M $426.8M $0.00 $0.00 $26.30M $19.30M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Other Short-Term Assets $35.07M $24.92M $21.40M $21.90M $16.50M $17.70M $25.30M $20.30M $29.10M $19.40M $33.50M $25.80M $23.70M $26.60M $24.10M $29.40M $28.70M $22.70M $15.80M $17.40M $16.10M $13.30M $13.20M $13.80M $14.00M $13.60M $12.70M $13.00M $11.90M $15.40M $11.90M $12.70M $10.10M $10.10M $8.300M $7.800M $3.500M $1.700M $2.900M $2.600M $2.600M
YoY Change 40.72% 16.45% -2.28% 32.73% -6.78% -30.04% 24.63% -30.24% 50.0% -42.09% 29.84% 8.86% -10.9% 10.37% -18.03% 2.44% 26.43% 43.67% -9.2% 8.07% 21.05% 0.76% -4.35% -1.43% 2.94% 7.09% -2.31% 9.24% -22.73% 29.41% -6.3% 25.74% 0.0% 21.69% 6.41% 122.86% 105.88% -41.38% 11.54% 0.0%
Inventory $438.3M $476.8M $382.3M $285.7M $273.2M $284.0M $239.3M $201.6M $202.1M $159.8M $133.8M $121.5M $105.3M $91.60M $58.70M $91.60M $74.70M $76.30M $56.50M $40.20M $29.00M $30.30M $30.30M $33.10M $37.70M $34.00M $43.90M $41.50M $41.70M $50.50M $35.70M $49.90M $49.40M $60.20M $54.70M $55.10M $43.60M $46.60M $36.00M $37.50M $26.00M
Prepaid Expenses
Receivables $354.4M $346.0M $325.1M $314.9M $267.3M $274.6M $266.1M $218.4M $225.5M $214.9M $183.3M $171.7M $150.8M $124.6M $100.8M $127.5M $140.5M $134.1M $122.9M $109.1M $98.90M $93.60M $85.40M $85.80M $79.70M $80.10M $86.10M $83.50M $73.20M $75.60M $62.20M $61.20M $66.20M $75.00M $65.00M $59.30M $54.30M $49.40M $45.60M $36.00M $27.90M
Other Receivables $0.00 $18.70M $10.49M $22.40M $13.50M $14.80M $8.900M $10.70M $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 $1.366B $1.206B $1.364B $1.024B $791.5M $723.2M $643.3M $503.4M $509.0M $839.5M $792.6M $777.0M $583.0M $252.4M $189.0M $260.6M $248.8M $239.0M $213.9M $227.2M $256.1M $240.5M $155.5M $143.7M $138.0M $131.3M $156.3M $144.5M $128.5M $143.9M $147.3M $161.9M $149.7M $151.3M $132.5M $124.3M $104.5M $110.5M $96.10M $77.60M $69.00M
YoY Change 13.29% -11.59% 33.19% 29.35% 9.44% 12.42% 27.79% -1.1% -39.37% 5.92% 2.01% 33.28% 130.98% 33.54% -27.48% 4.74% 4.1% 11.73% -5.85% -11.28% 6.49% 54.66% 8.21% 4.13% 5.1% -15.99% 8.17% 12.45% -10.7% -2.31% -9.02% 8.15% -1.06% 14.19% 6.6% 18.95% -5.43% 14.98% 23.84% 12.46%
Property, Plant & Equipment $760.5M $637.4M $481.1M $388.6M $355.4M $229.3M $204.3M $189.6M $178.4M $161.2M $151.7M $151.5M $138.2M $134.2M $139.1M $149.8M $140.6M $124.5M $106.5M $94.50M $94.30M $95.00M $98.90M $84.00M $86.50M $96.40M $100.2M $94.20M $76.90M $70.00M $57.70M $51.00M $44.30M $53.10M $46.40M $45.10M $42.80M $41.40M $42.00M $40.60M $29.60M
YoY Change 19.31% 32.48% 23.81% 9.34% 54.99% 12.24% 7.75% 6.28% 10.67% 6.26% 0.13% 9.62% 2.98% -3.52% -7.14% 6.54% 12.93% 16.9% 12.7% 0.21% -0.74% -3.94% 17.74% -2.89% -10.27% -3.79% 6.37% 22.5% 9.86% 21.32% 13.14% 15.12% -16.57% 14.44% 2.88% 5.37% 3.38% -1.43% 3.45% 37.16%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $9.661M $8.767M $7.541M $7.600M $7.600M $7.300M $6.800M $6.400M $6.100M $5.900M $5.600M $5.200M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.600M
YoY Change 10.2% 16.26% -0.78% 0.0% 4.11% 7.35% 6.25% 4.92% 3.39% 5.36% 7.69% -100.0%
Other Assets $99.23M $79.25M $82.54M $57.20M $64.40M $50.10M $72.60M $103.8M $72.70M $65.70M $36.00M $51.70M $39.60M $22.80M $16.50M $25.50M $38.20M $30.60M $33.70M $31.80M $27.10M $8.500M $7.400M $5.200M $11.60M $6.000M $8.100M $9.100M $12.50M $14.40M $11.40M $7.400M $11.90M $5.100M $2.800M $2.800M $4.900M $3.700M $1.900M $3.800M $7.000M
YoY Change 25.21% -3.98% 44.3% -11.18% 28.54% -30.99% -30.06% 42.78% 10.65% 82.5% -30.37% 30.56% 73.68% 38.18% -35.29% -33.25% 24.84% -9.2% 5.97% 17.34% 218.82% 14.86% 42.31% -55.17% 93.33% -25.93% -10.99% -27.2% -13.19% 26.32% 54.05% -37.82% 133.33% 82.14% 0.0% -42.86% 32.43% 94.74% -50.0% -45.71%
Total Long-Term Assets $1.356B $1.233B $1.080B $964.3M $900.7M $749.5M $747.3M $739.7M $882.4M $705.3M $534.6M $544.7M $291.3M $278.1M $287.4M $319.3M $287.9M $272.6M $231.7M $144.5M $141.3M $115.4M $120.6M $94.80M $98.00M $102.4M $108.2M $103.3M $89.30M $84.50M $69.10M $58.50M $56.20M $58.20M $49.20M $47.80M $47.60M $45.10M $43.90M $44.40M $39.20M
YoY Change 9.97% 14.24% 11.95% 7.06% 20.17% 0.29% 1.03% -16.17% 25.11% 31.93% -1.85% 86.99% 4.75% -3.24% -9.99% 10.91% 5.61% 17.65% 60.35% 2.26% 22.44% -4.31% 27.22% -3.27% -4.3% -5.36% 4.74% 15.68% 5.68% 22.29% 18.12% 4.09% -3.44% 18.29% 2.93% 0.42% 5.54% 2.73% -1.13% 13.27%
Total Assets $2.722B $2.439B $2.443B $1.988B $1.692B $1.473B $1.391B $1.243B $1.391B $1.545B $1.327B $1.322B $874.3M $530.5M $476.4M $579.9M $536.7M $511.6M $445.6M $371.7M $397.4M $355.9M $276.1M $238.5M $236.0M $233.7M $264.5M $247.8M $217.8M $228.4M $216.4M $220.4M $205.9M $209.5M $181.7M $172.1M $152.1M $155.6M $140.0M $122.0M $108.2M
YoY Change
Accounts Payable $72.21M $84.22M $78.43M $58.30M $54.10M $56.90M $48.70M $40.00M $40.50M $39.30M $34.30M $28.90M $27.40M $19.70M $18.00M $18.80M $27.40M $27.40M $24.70M $18.60M $15.80M $13.00M $10.70M $12.90M $13.50M $12.00M $12.50M $13.90M $13.80M $19.80M $16.70M $19.30M $23.10M $20.40M $19.80M $20.20M $14.20M $12.00M $9.400M $9.300M $5.900M
YoY Change -14.25% 7.38% 34.53% 7.76% -4.92% 16.84% 21.75% -1.23% 3.05% 14.58% 18.69% 5.47% 39.09% 9.44% -4.26% -31.39% 0.0% 10.93% 32.8% 17.72% 21.54% 21.5% -17.05% -4.44% 12.5% -4.0% -10.07% 0.72% -30.3% 18.56% -13.47% -16.45% 13.24% 3.03% -1.98% 42.25% 18.33% 27.66% 1.08% 57.63%
Accrued Expenses $64.80M $111.3M $131.7M $96.40M $87.70M $92.70M $85.00M $59.20M $68.00M $63.20M $60.30M $54.60M $51.30M $54.40M $32.60M $42.10M $41.90M $48.10M $45.50M $44.90M $35.60M $31.00M $27.10M $30.50M $23.20M $24.80M $25.10M $25.70M $25.10M $23.40M $20.90M $21.10M $18.00M $20.10M $14.70M $13.30M $12.30M $11.10M $10.50M $9.600M $8.900M
YoY Change -41.8% -15.45% 36.59% 9.92% -5.39% 9.06% 43.58% -12.94% 7.59% 4.81% 10.44% 6.43% -5.7% 66.87% -22.57% 0.48% -12.89% 5.71% 1.34% 26.12% 14.84% 14.39% -11.15% 31.47% -6.45% -1.2% -2.33% 2.39% 7.26% 11.96% -0.95% 17.22% -10.45% 36.73% 10.53% 8.13% 10.81% 5.71% 9.38% 7.87%
Deferred Revenue
YoY Change
Short-Term Debt $30.04M $20.97M $43.49M $22.20M $7.700M $11.10M $6.600M $8.900M $15.90M $5.000M $9.600M $8.100M $8.700M $8.200M $12.00M $18.30M $19.00M $18.40M $8.300M $6.000M $4.200M $13.20M $9.500M $15.70M $14.60M $14.60M $2.900M $3.800M $5.100M $11.70M $3.200M $3.600M $7.300M $9.700M $4.900M $10.50M $5.500M $1.400M $300.0K $1.000M $700.0K
YoY Change 43.21% -51.77% 95.9% 188.31% -30.63% 68.18% -25.84% -44.03% 218.0% -47.92% 18.52% -6.9% 6.1% -31.67% -34.43% -3.68% 3.26% 121.69% 38.33% 42.86% -68.18% 38.95% -39.49% 7.53% 0.0% 403.45% -23.68% -25.49% -56.41% 265.63% -11.11% -50.68% -24.74% 97.96% -53.33% 90.91% 292.86% 366.67% -70.0% 42.86%
Long-Term Debt Due $0.00 $75.00M $600.0K $1.300M $1.200M $3.200M $1.800M $1.800M $1.900M $5.700M $5.500M $4.900M $4.300M $4.800M $500.0K $500.0K $500.0K $1.000M $1.200M $1.200M $900.0K
YoY Change -100.0% -53.85% 8.33% -62.5% 77.78% 0.0% -5.26% -66.67% 3.64% 12.24% 13.95% -10.42% 860.0% 0.0% 0.0% -50.0% -16.67% 0.0% 33.33%
Total Short-Term Liabilities $395.2M $399.9M $506.8M $321.4M $285.3M $299.8M $245.8M $178.0M $194.6M $172.7M $168.9M $151.7M $131.3M $119.8M $103.8M $121.2M $125.9M $128.9M $111.6M $96.80M $187.9M $80.20M $73.30M $81.80M $78.30M $83.00M $69.00M $80.60M $71.60M $89.50M $99.60M $77.10M $74.90M $84.00M $67.30M $66.60M $49.90M $43.60M $39.70M $34.30M $27.00M
YoY Change -1.18% -21.09% 57.68% 12.65% -4.84% 21.97% 38.09% -8.53% 12.68% 2.25% 11.34% 15.54% 9.6% 15.41% -14.36% -3.73% -2.33% 15.5% 15.29% -48.48% 134.29% 9.41% -10.39% 4.47% -5.66% 20.29% -14.39% 12.57% -20.0% -10.14% 29.18% 2.94% -10.83% 24.81% 1.05% 33.47% 14.45% 9.82% 15.74% 27.04%
Long-Term Debt $0.00 $75.00M $75.00M $150.0M $164.3M $266.4M $226.0M $305.7M $392.7M $615.0M $408.4M $556.5M $300.0M $70.30M $86.30M $180.0M $107.1M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $18.10M $65.70M $112.6M $6.200M $8.100M $10.10M $26.80M $13.90M $17.80M $19.60M $23.90M $28.50M $34.00M $37.40M $12.20M $13.20M $14.40M $13.40M
YoY Change -100.0% 0.0% -50.0% -8.7% -38.33% 17.88% -26.07% -22.15% -36.15% 50.59% -26.61% 85.5% 326.74% -18.54% -52.06% 68.07% -100.0% -72.45% -41.65% 1716.13% -23.46% -19.8% -62.31% 92.81% -21.91% -9.18% -17.99% -16.14% -16.18% -9.09% 206.56% -7.58% -8.33% 7.46%
Other Long-Term Liabilities $94.37M $94.89M $141.4M $222.6M $206.9M $138.1M $178.4M $167.9M $146.2M $136.8M $94.70M $137.8M $120.3M $76.40M $76.70M $111.1M $46.00M $36.90M $35.50M $33.10M $30.60M $28.60M $27.40M $27.20M $29.10M $28.80M $31.90M $33.10M $32.60M $30.20M $28.10M $25.30M $11.90M $8.600M $9.700M $8.400M $10.60M $9.400M $8.200M $4.400M $4.700M
YoY Change -0.55% -32.89% -36.48% 7.59% 49.82% -22.59% 6.25% 14.84% 6.87% 44.46% -31.28% 14.55% 57.46% -0.39% -30.96% 141.52% 24.66% 3.94% 7.25% 8.17% 6.99% 4.38% 0.74% -6.53% 1.04% -9.72% -3.63% 1.53% 7.95% 7.47% 11.07% 112.61% 38.37% -11.34% 15.48% -20.75% 12.77% 14.63% 86.36% -6.38%
Total Long-Term Liabilities $94.37M $169.9M $216.4M $372.6M $371.2M $404.5M $404.4M $473.6M $538.9M $751.8M $503.1M $694.3M $420.3M $146.7M $163.0M $291.1M $153.1M $36.90M $35.50M $33.10M $30.60M $28.60M $27.40M $45.30M $94.80M $141.4M $38.10M $41.20M $42.70M $57.00M $42.00M $43.10M $31.50M $32.50M $38.20M $42.40M $48.00M $21.60M $21.40M $18.80M $18.10M
YoY Change -44.45% -21.49% -41.92% 0.38% -8.23% 0.02% -14.61% -12.12% -28.32% 49.43% -27.54% 65.19% 186.5% -10.0% -44.01% 90.14% 314.91% 3.94% 7.25% 8.17% 6.99% 4.38% -39.51% -52.22% -32.96% 271.13% -7.52% -3.51% -25.09% 35.71% -2.55% 36.83% -3.08% -14.92% -9.91% -11.67% 122.22% 0.93% 13.83% 3.87%
Total Liabilities $497.8M $579.2M $733.9M $704.2M $667.3M $720.9M $667.6M $669.3M $755.8M $948.7M $692.9M $867.6M $551.6M $266.4M $266.8M $412.2M $292.1M $180.6M $157.9M $140.9M $227.6M $110.4M $102.4M $127.7M $173.1M $224.4M $107.0M $121.8M $114.3M $146.5M $141.7M $120.2M $108.5M $117.7M $105.5M $109.1M $97.90M $65.20M $61.10M $53.10M $45.10M
YoY Change -14.06% -21.07% 4.21% 5.53% -7.44% 7.98% -0.25% -11.44% -20.33% 36.92% -20.14% 57.29% 107.06% -0.15% -35.27% 41.12% 61.74% 14.38% 12.07% -38.09% 106.16% 7.81% -19.81% -26.23% -22.86% 109.72% -12.15% 6.56% -21.98% 3.39% 17.89% 10.78% -7.82% 11.56% -3.3% 11.44% 50.15% 6.71% 15.07% 17.74%

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
Diluted Shares Outstanding 172.2M shares 172.9M shares 174.5M shares 172.0M shares 171.6M shares 173.2M shares 174.3M shares 170.9M shares 177.0M shares 61.75M shares 62.79M shares 61.71K shares 61.37K shares 60.80K shares 60.23K shares
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: $15.259 Billion

About GRACO INC

Graco, Inc. is a manufacturing company, which engages in the design, manufacture, and sale of systems and equipment used to move, measure, control, dispense, and spray fluid and powder materials. The company is headquartered in Minneapolis, Minnesota and currently employs 4,000 full-time employees. The company supplies technology and expertise for the management of fluids and coatings in industrial and commercial applications. The company operates through three segments: Contractor, Industrial and Process. Contractor segment offers sprayers that apply paint to walls and other structures, with product models for users ranging from do-it-yourself homeowners to professional contractors. The company also manufactures two-component proportioning systems that are used to spray polyurethane foam (spray foam) and polyurea coatings. Industrial segment includes the Industrial and Powder divisions. The Industrial segment markets equipment and solutions for moving and applying paints, coatings, sealants, adhesives and other fluids. Process segment includes the Process and Lubrication divisions. The Process segment markets pumps, valves, meters and accessories to move and dispense chemicals, oil and natural gas, water, wastewater, petroleum, food, lubricants and other fluids.

Industry: Pumps & Pumping Equipment Peers: CHART INDUSTRIES INC IDEX CORP /DE/ ILLINOIS TOOL WORKS INC Xylem Inc. LINCOLN ELECTRIC HOLDINGS INC MIDDLEBY Corp NORDSON CORP RBC Bearings INC Snap-on Inc STANLEY BLACK & DECKER, INC.