Financial Snapshot
Revenues
Revenues
Revenue YoY Change
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 | $1.640B | $1.558B | $1.458B | $1.351B | $1.346B | $1.371B | $1.349B | $1.262B | $1.270B | $1.283B | $1.246B | $1.081B | $1.027B | $1.036B | $1.050B | $960.4M | $879.4M | $926.3M | $842.9M | $827.9M | $823.0M | $928.8M | $1.275B | $1.050B | $1.433B | $795.1M | $605.2M | $578.4M | $545.6M | $543.7M | $540.4M | $498.1M | $483.2M | $464.9M | $496.2M | $412.3M | $394.6M | $408.9M | $451.2M | $427.8M | $376.1M |
YoY Change | 5.24% | 6.85% | 7.95% | 0.32% | -1.78% | 1.58% | 6.93% | -0.65% | -0.95% | 2.91% | 15.32% | 5.25% | -0.9% | -1.31% | 9.31% | 9.21% | -5.06% | 9.89% | 1.81% | 0.6% | -11.39% | -27.17% | 21.48% | -26.74% | 80.23% | 31.38% | 4.63% | 6.01% | 0.35% | 0.61% | 8.49% | 3.08% | 3.94% | -6.31% | 20.35% | 4.49% | -3.5% | -9.38% | 5.47% | 13.75% |
Expenses
Cost Of Revenues
Gross Profit
Gross Profit Margin
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 | $1.640B | $1.558B | $1.458B | $1.351B | $1.346B | $1.371B | $1.349B | $1.262B | $1.270B | $1.283B | $1.246B | $1.081B | $1.027B | $1.036B | $1.050B | $960.4M | $879.4M | $926.3M | $842.9M | $827.9M | $823.0M | $928.8M | $1.275B | $1.050B | $1.433B | $795.1M | $605.2M | $578.4M | $545.6M | $543.7M | $540.4M | $498.1M | $483.2M | $464.9M | $496.2M | $412.3M | $394.6M | $408.9M | $451.2M | $427.8M | $376.1M |
Cost Of Revenue | $489.0M | $543.7M | $394.6M | $297.4M | $282.8M | $301.6M | $249.0M | $246.4M | $227.2M | $242.9M | $221.3M | $203.2M | $170.5M | $143.8M | $160.6M | $231.1M | $289.5M | $283.4M | $222.3M | $195.6M | $152.2M | $184.2M | $690.1M | $443.4M | $820.0M | $188.1M | $79.90M | $69.00M | $54.60M | $60.20M | $45.40M | $58.50M | $51.20M | $43.90M | $43.80M | $43.70M | $30.20M | $31.80M | $16.20M | $1.200M | -$6.800M |
Gross Profit | $1.277B | $1.100B | $1.064B | $1.053B | $1.064B | $1.069B | $1.101B | $1.016B | $1.043B | $1.040B | $1.025B | $877.5M | $856.3M | $892.2M | $889.2M | $729.3M | $589.9M | $642.9M | $620.6M | $632.3M | $670.8M | $744.6M | $585.2M | $606.4M | $613.0M | $607.0M | $525.3M | $509.4M | $491.0M | $483.5M | $495.0M | $439.6M | $432.0M | $421.0M | $452.4M | $368.6M | $364.4M | $377.1M | $435.0M | $426.6M | $382.9M |
Gross Profit Margin | 77.91% | 70.62% | 72.94% | 77.98% | 79.0% | 78.0% | 81.55% | 80.47% | 82.12% | 81.06% | 82.24% | 81.2% | 83.4% | 86.12% | 84.7% | 75.94% | 67.08% | 69.41% | 73.63% | 76.37% | 81.51% | 80.17% | 45.89% | 57.76% | 42.78% | 76.34% | 86.8% | 88.07% | 89.99% | 88.93% | 91.6% | 88.26% | 89.4% | 90.56% | 91.17% | 89.4% | 92.35% | 92.22% | 96.41% | 99.72% | 101.81% |
Selling, General & Admin Expense
Research & Development
Depreciation, Depletion & Amortization
SGA Expense to Gross Profit Ratio
R&D To Gross Profit Ratio
DDA To Gross Profit Ratio
Operating Expenses Total
Operating Profits/Loss
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 | $24.30M | $33.20M | $66.00M | $50.80M | $10.00M | ||||||||||||||||||||||||||||||||||||
YoY Change | -26.81% | -49.7% | 29.92% | 408.0% | |||||||||||||||||||||||||||||||||||||
% of Gross Profit | 3.62% | 4.46% | 11.28% | 8.38% | 1.63% | ||||||||||||||||||||||||||||||||||||
Research & Development | |||||||||||||||||||||||||||||||||||||||||
YoY Change | |||||||||||||||||||||||||||||||||||||||||
% of Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Depreciation & Amortization | $199.9M | $173.6M | $179.4M | $175.9M | $173.8M | $169.1M | $165.9M | $147.3M | $142.6M | $137.1M | $133.8M | $128.6M | $124.7M | $121.8M | $118.6M | $109.8M | $108.2M | $122.6M | $124.1M | $124.2M | $129.1M | $122.8M | $110.0M | $104.0M | $95.40M | $87.10M | $80.50M | $78.20M | $67.40M | $60.20M | $58.70M | $59.80M | $57.60M | $55.10M | $0.00 | $0.00 | $0.00 | $0.00 | $45.60M | $41.00M | $39.00M |
YoY Change | 15.18% | -3.28% | 1.99% | 1.23% | 2.77% | 1.92% | 12.65% | 3.31% | 4.01% | 2.48% | 4.02% | 3.17% | 2.31% | 2.74% | 8.01% | 1.48% | -11.75% | -1.21% | -0.08% | -3.8% | 5.13% | 11.64% | 5.77% | 9.01% | 9.53% | 8.2% | 2.94% | 16.02% | 11.96% | 2.56% | -1.84% | 3.82% | 4.54% | -100.0% | 11.22% | 5.13% | |||||
% of Gross Profit | 15.65% | 15.77% | 16.87% | 16.7% | 16.34% | 15.82% | 15.08% | 14.5% | 13.67% | 13.19% | 13.05% | 14.66% | 14.56% | 13.66% | 13.34% | 15.06% | 18.34% | 19.07% | 20.0% | 19.64% | 19.25% | 16.49% | 18.8% | 17.15% | 15.56% | 14.35% | 15.32% | 15.35% | 13.73% | 12.45% | 11.86% | 13.6% | 13.33% | 13.09% | 0.0% | 0.0% | 0.0% | 0.0% | 10.48% | 9.61% | 10.19% |
Operating Expenses | $1.453B | $1.317B | $1.128B | $1.041B | $1.048B | $1.074B | $1.034B | $978.4M | $988.2M | $1.029B | $954.5M | $838.1M | $871.4M | $844.2M | $846.2M | $538.6M | $437.8M | $473.2M | $465.9M | $526.0M | $574.6M | $671.8M | $342.9M | $359.1M | $426.0M | $413.6M | $344.6M | $322.3M | $315.0M | $333.8M | $333.1M | $314.6M | $305.5M | $287.6M | $282.6M | $261.8M | $250.2M | $213.6M | $270.1M | $227.8M | $207.8M |
YoY Change | 10.33% | 16.69% | 8.38% | -0.65% | -2.4% | 3.86% | 5.67% | -0.99% | -3.95% | 7.79% | 13.89% | -3.83% | 3.22% | -0.24% | 57.11% | 23.02% | -7.48% | 1.57% | -11.43% | -8.46% | -14.47% | 95.92% | -4.51% | -15.7% | 3.0% | 20.02% | 6.92% | 2.32% | -5.63% | 0.21% | 5.88% | 2.98% | 6.22% | 1.77% | 7.94% | 4.64% | 17.13% | -20.92% | 18.57% | 9.62% | |
Operating Profit | $313.5M | $327.2M | $329.7M | $309.5M | $298.3M | $296.9M | $315.5M | $283.6M | $282.1M | $253.7M | $291.7M | $242.6M | $155.4M | $191.8M | $203.6M | $190.7M | $152.1M | $169.7M | $154.7M | $106.3M | $96.20M | $72.80M | $242.3M | $247.3M | $187.0M | $193.4M | $180.7M | $187.1M | $176.0M | $149.7M | $161.9M | $125.0M | $126.5M | $133.4M | $169.8M | $106.8M | $114.2M | $163.5M | $164.9M | $198.8M | $175.1M |
YoY Change | -4.19% | -0.75% | 6.5% | 3.75% | 0.47% | -5.9% | 11.27% | 0.53% | 11.19% | -13.04% | 20.26% | 56.16% | -19.01% | -5.78% | 6.76% | 25.38% | -10.37% | 9.7% | 45.53% | 10.5% | 32.14% | -69.95% | -2.02% | 32.25% | -3.31% | 7.03% | -3.42% | 6.31% | 17.57% | -7.54% | 29.52% | -1.19% | -5.17% | -21.44% | 58.99% | -6.48% | -30.15% | -0.85% | -17.05% | 13.54% |
Interest Expenses
Interest Expenses To Operating Income %
Other Expense/Income
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 | $116.5M | $89.38M | $86.70M | $87.43M | $86.48M | $85.95M | $83.75M | $82.04M | $81.93M | $79.80M | $81.03M | $73.87M | $71.53M | $75.11M | $72.81M | -$82.30M | -$61.30M | -$55.40M | -$54.00M | -$62.10M | -$59.10M | -$63.60M | -$70.30M | -$61.00M | -$61.00M | -$59.80M | -$60.30M | -$57.00M | -$55.00M | -$52.70M | -$54.00M | -$52.90M | -$56.90M | -$52.60M | -$53.00M | -$50.80M | -$51.80M | -$51.20M | -$49.30M | -$46.60M | -$46.30M |
YoY Change | 30.3% | 3.09% | -0.83% | 1.1% | 0.61% | 2.63% | 2.09% | 0.12% | 2.67% | -1.52% | 9.7% | 3.28% | -4.78% | 3.16% | -188.47% | 34.26% | 10.65% | 2.59% | -13.04% | 5.08% | -7.08% | -9.53% | 15.25% | 0.0% | 2.01% | -0.83% | 5.79% | 3.64% | 4.36% | -2.41% | 2.08% | -7.03% | 8.17% | -0.75% | 4.33% | -1.93% | 1.17% | 3.85% | 5.79% | 0.65% | |
% of Operating Profit | 37.15% | 27.32% | 26.3% | 28.25% | 28.99% | 28.95% | 26.54% | 28.93% | 29.04% | 31.46% | 27.78% | 30.45% | 46.04% | 39.16% | 35.76% | -43.16% | -40.3% | -32.65% | -34.91% | -58.42% | -61.43% | -87.36% | -29.01% | -24.67% | -32.62% | -30.92% | -33.37% | -30.46% | -31.25% | -35.2% | -33.35% | -42.32% | -44.98% | -39.43% | -31.21% | -47.57% | -45.36% | -31.31% | -29.9% | -23.44% | -26.44% |
Other Income/Expense, Net | -$24.29M | -$29.77M | -$46.87M | -$42.85M | -$40.49M | -$52.01M | $12.55M | $15.86M | $25.91M | $21.55M | $29.44M | $24.36M | $27.80M | $18.98M | $11.93M | $9.100M | $4.800M | $1.200M | $2.700M | $16.70M | $3.900M | $3.100M | $23.30M | $30.30M | $17.00M | $5.800M | $18.20M | $12.50M | $14.40M | $12.20M | $13.00M | $11.10M | $9.500M | $11.70M | $10.00M | $6.600M | $13.10M | $14.70M | $16.80M | $14.50M | $16.20M |
YoY Change | -18.43% | -36.47% | 9.37% | 5.83% | -22.15% | -514.55% | -20.88% | -38.78% | 20.19% | -26.79% | 20.83% | -12.37% | 46.45% | 59.11% | 31.11% | 89.58% | 300.0% | -55.56% | -83.83% | 328.21% | 25.81% | -86.7% | -23.1% | 78.24% | 193.1% | -68.13% | 45.6% | -13.19% | 18.03% | -6.15% | 17.12% | 16.84% | -18.8% | 17.0% | 51.52% | -49.62% | -10.88% | -12.5% | 15.86% | -10.49% |
Income/Loss
Pretax Income
Income Tax
Net Profits/Loss
Pretax Income YoY Change
Income Tax Rate
Net Profits/Loss YoY Change
Basic EPS
Net Income To Revenue Ratio
Pretax & Net Income
Concept | 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 | $289.2M | $297.4M | $282.8M | $266.7M | $257.8M | $244.9M | $261.8M | $234.5M | $240.2M | $210.5M | $254.5M | $207.0M | $125.8M | $141.7M | $146.7M | $117.4M | $95.50M | $115.5M | $103.3M | $60.80M | $28.90M | $15.10M | $195.3M | $216.6M | $143.0M | $139.5M | $138.7M | $142.7M | $135.3M | $109.2M | $120.9M | $83.20M | $79.00M | $92.50M | $126.8M | $62.60M | $75.50M | $127.0M | $132.4M | $166.8M | $145.1M |
YoY Change | -2.76% | 5.17% | 6.04% | 3.43% | 5.28% | -6.47% | 11.65% | -2.38% | 14.11% | -17.29% | 22.96% | 64.55% | -11.24% | -3.41% | 24.99% | 22.93% | -17.32% | 11.81% | 69.9% | 110.38% | 91.39% | -92.27% | -9.83% | 51.47% | 2.51% | 0.58% | -2.8% | 5.47% | 23.9% | -9.68% | 45.31% | 5.32% | -14.59% | -27.05% | 102.56% | -17.09% | -40.55% | -4.08% | -20.62% | 14.96% | |
Income Tax | $27.30M | $37.84M | $36.91M | $28.70M | $24.51M | $17.39M | $48.66M | $36.43M | $45.76M | $16.77M | $72.23M | $33.81M | -$44.36M | -$731.0K | $22.36M | $19.20M | $13.70M | $15.40M | $17.60M | -$20.00M | -$21.10M | -$51.10M | $64.60M | $70.80M | $46.00M | $44.60M | $46.50M | $52.10M | $48.40M | $34.20M | $36.50M | $23.20M | $21.10M | $23.20M | $42.00M | $13.60M | $27.20M | $48.60M | $47.60M | $66.70M | $57.00M |
% Of Pretax Income | 9.44% | 12.72% | 13.05% | 10.76% | 9.5% | 7.1% | 18.58% | 15.53% | 19.05% | 7.97% | 28.38% | 16.33% | -35.26% | -0.52% | 15.24% | 16.35% | 14.35% | 13.33% | 17.04% | -32.89% | -73.01% | -338.41% | 33.08% | 32.69% | 32.17% | 31.97% | 33.53% | 36.51% | 35.77% | 31.32% | 30.19% | 27.88% | 26.71% | 25.08% | 33.12% | 21.73% | 36.03% | 38.27% | 35.95% | 39.99% | 39.28% |
Net Earnings | $261.2M | $259.0M | $245.6M | $237.4M | $232.9M | $226.8M | $212.4M | $198.3M | $194.7M | $193.5M | $182.4M | $173.0M | $170.0M | $142.8M | $124.4M | $98.40M | $82.30M | $107.4M | $63.70M | $73.00M | $50.00M | $66.30M | $130.6M | $145.8M | $97.00M | $94.80M | $92.30M | $90.60M | $86.90M | $74.90M | $84.50M | $60.00M | $57.90M | $69.20M | $84.70M | $49.10M | $59.50M | $78.40M | $84.80M | $100.0M | $88.10M |
YoY Change | 0.85% | 5.47% | 3.43% | 1.96% | 2.67% | 6.77% | 7.13% | 1.85% | 0.62% | 6.06% | 5.43% | 1.78% | 19.04% | 14.84% | 26.37% | 19.56% | -23.37% | 68.6% | -12.74% | 46.0% | -24.59% | -49.23% | -10.43% | 50.31% | 2.32% | 2.71% | 1.88% | 4.26% | 16.02% | -11.36% | 40.83% | 3.63% | -16.33% | -18.3% | 72.51% | -17.48% | -24.11% | -7.55% | -15.2% | 13.51% | |
Net Earnings / Revenue | 15.93% | 16.62% | 16.84% | 17.58% | 17.29% | 16.55% | 15.74% | 15.71% | 15.33% | 15.09% | 14.64% | 16.01% | 16.56% | 13.78% | 11.85% | 10.25% | 9.36% | 11.59% | 7.56% | 8.82% | 6.08% | 7.14% | 10.24% | 13.89% | 6.77% | 11.92% | 15.25% | 15.66% | 15.93% | 13.78% | 15.64% | 12.05% | 11.98% | 14.88% | 17.07% | 11.91% | 15.08% | 19.17% | 18.79% | 23.38% | 23.42% |
Basic Earnings Per Share | $5.15 | $5.11 | $4.85 | $4.70 | $4.61 | $4.50 | $4.22 | $3.94 | $3.88 | $3.86 | $3.64 | $3.47 | $3.44 | $2.96 | $2.64 | ||||||||||||||||||||||||||
Diluted Earnings Per Share | $5.14 | $5.11 | $4.85 | $4.69 | $4.61 | $4.49 | $4.21 | $3.94 | $3.87 | $3.85 | $3.64 | $3.46 | $3.43 | $2.95 | $2.64 | $2.167M | $1.854M | $2.503M | $1.502M | $1.901M | $1.309M | $1.759M | $3.492M | $3.878M | $2.580M | $2.521M | $2.455M | $2.410M | $2.311M | $1.997M | $2.302M | $1.709M | $1.703M | $2.035M | $2.491M | $1.444M | $1.750M | $2.306M | $2.531M | $3.040M | $2.745M |
Assets & Liabilities
Cash & Short-Term Investments
Cash & Equivalents
Cash To Operating Expenses Ratio
Inventory
Receivables
Total Short-Term Assets
Property, Plant And Equipment
Long-Term Investments
Total Long-Term Assets
Total Assets
Net Income To Total Assets Percentage
Accounts Payable
Short-Term Debt
Long Term Debt Due
Total Short-Term Liabilities
Long-Term Debt
Other Long-Term Liabilities
Total Long-Term Liabilities
Total Liabilities
Short-Term To Long-Term Debt Ratio
Short-Term Assets To Debt Ratio
Long-Term Debt To Net Income Ratio
Assets & Liabilities
Concept | 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 | $327.4M | $177.6M | $215.2M | $300.1M | $217.3M | $267.5M | $76.60M | $61.50M | $114.8M | $56.80M | $78.20M | $26.50M | $27.80M | $228.7M | $53.00M | $8.800M | $8.000M | $9.900M | $52.40M | $23.40M | $75.20M | $42.70M | $67.00M | $107.0M | $111.3M | $22.90M | $6.900M | $7.900M | $8.500M | $7.700M | $8.200M | $5.000M | $7.200M | $10.00M | $6.200M | $2.300M | $2.400M | $10.70M | $50.20M | $29.30M | $17.90M |
YoY Change | 84.39% | -17.5% | -28.28% | 38.1% | -18.77% | 249.22% | 24.55% | -46.43% | 102.11% | -27.37% | 195.09% | -4.68% | -87.84% | 331.51% | 502.27% | 10.0% | -19.19% | -81.11% | 123.93% | -68.88% | 76.11% | -36.27% | -37.38% | -3.86% | 386.03% | 231.88% | -12.66% | -7.06% | 10.39% | -6.1% | 64.0% | -30.56% | -28.0% | 61.29% | 169.57% | -4.17% | -77.57% | -78.69% | 71.33% | 63.69% | |
Cash & Equivalents | $327.4M | $177.6M | $215.2M | $275.1M | $217.3M | $267.5M | $76.60M | $61.50M | $114.8M | $56.80M | $78.20M | $26.50M | $27.80M | $228.7M | $53.00M | $8.800M | $8.000M | $9.900M | $52.40M | $23.40M | $75.20M | $42.70M | $67.00M | $107.0M | $111.3M | $22.90M | $6.900M | $7.900M | $8.500M | $7.700M | $8.200M | $5.000M | $7.200M | $10.00M | $6.200M | $2.300M | $2.400M | $10.70M | $50.20M | $29.30M | $17.90M |
Short-Term Investments | $0.00 | $25.00M | |||||||||||||||||||||||||||||||||||||||
Other Short-Term Assets | $339.7M | $229.8M | $176.5M | $158.1M | $139.2M | $138.2M | $140.8M | $167.7M | $133.3M | $167.8M | $189.9M | $155.8M | $113.9M | $77.80M | $96.80M | $99.00M | $77.40M | $88.10M | $117.3M | $102.0M | $73.50M | $172.9M | $319.0M | $1.138B | $86.40M | $53.60M | $51.90M | $48.30M | $51.60M | $56.20M | $51.50M | $49.40M | $39.40M | $35.10M | $29.30M | $29.30M | $25.90M | $7.300M | $3.500M | $2.600M | $2.200M |
YoY Change | 47.83% | 30.22% | 11.61% | 13.58% | 0.72% | -1.85% | -16.04% | 25.81% | -20.56% | -11.64% | 21.89% | 36.79% | 46.4% | -19.63% | -2.22% | 27.91% | -12.15% | -24.89% | 15.0% | 38.78% | -57.49% | -45.8% | -71.97% | 1217.13% | 61.19% | 3.28% | 7.45% | -6.4% | -8.19% | 9.13% | 4.25% | 25.38% | 12.25% | 19.8% | 0.0% | 13.13% | 254.79% | 108.57% | 34.62% | 18.18% | |
Inventory | $160.5M | $107.2M | $95.60M | $96.60M | $114.1M | $103.0M | $112.4M | $111.6M | $118.7M | $110.6M | $95.20M | $93.40M | $94.40M | $73.10M | $73.70M | $67.00M | $60.50M | $54.30M | $42.20M | $34.50M | $27.60M | $29.80M | $35.00M | $35.00M | $38.90M | $37.30M | $36.30M | $36.30M | $39.00M | $35.50M | $34.90M | $40.00M | $42.10M | $38.10M | $32.80M | $33.30M | $38.30M | $55.40M | $30.00M | $38.30M | $37.70M |
Prepaid Expenses | |||||||||||||||||||||||||||||||||||||||||
Receivables | $107.3M | $114.2M | $78.82M | $72.80M | $72.70M | $77.20M | $75.20M | $71.60M | $73.50M | $79.10M | $97.90M | $66.10M | $66.30M | $62.10M | $75.00M | $63.00M | $61.70M | $55.00M | $61.40M | $49.20M | $50.40M | $133.5M | $164.0M | $221.0M | $97.50M | $101.3M | $103.8M | $33.60M | $32.00M | $45.20M | $41.70M | $36.60M | $33.10M | $34.50M | $34.60M | $32.20M | $31.30M | $32.00M | $31.50M | $34.00M | $30.90M |
Other Receivables | $69.24M | $64.91M | $29.76M | $14.90M | $21.90M | $11.80M | $38.60M | $28.00M | $21.70M | $27.90M | $15.40M | $25.40M | $8.600M | $22.30M | $11.90M | $28.60M | $59.10M | $59.30M | $24.30M | $12.30M | $11.50M | $9.000M | $68.00M | $21.00M | $16.20M | $15.20M | $18.20M | $18.00M | $20.50M | $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 | $1.004B | $693.7M | $595.9M | $642.4M | $565.1M | $597.6M | $443.6M | $440.3M | $462.0M | $442.1M | $476.6M | $367.3M | $311.0M | $464.0M | $310.4M | $266.3M | $266.7M | $266.5M | $297.5M | $221.4M | $238.2M | $387.8M | $653.0M | $1.522B | $350.4M | $230.2M | $217.1M | $144.1M | $151.6M | $144.6M | $136.4M | $131.0M | $121.9M | $117.7M | $102.8M | $97.10M | $98.00M | $105.3M | $115.2M | $104.2M | $88.80M |
YoY Change | 44.75% | 16.41% | -7.24% | 13.68% | -5.44% | 34.72% | 0.75% | -4.7% | 4.5% | -7.24% | 29.76% | 18.1% | -32.97% | 49.48% | 16.56% | -0.15% | 0.08% | -10.42% | 34.37% | -7.05% | -38.58% | -40.61% | -57.1% | 334.36% | 52.22% | 6.03% | 50.66% | -4.95% | 4.84% | 6.01% | 4.12% | 7.47% | 3.57% | 14.49% | 5.87% | -0.92% | -6.93% | -8.59% | 10.56% | 17.34% | |
Property, Plant & Equipment | $5.745B | $5.173B | $4.902B | $4.710B | $4.532B | $4.396B | $4.284B | $4.172B | $3.992B | $3.834B | $3.665B | $3.536B | $3.407B | $3.161B | $2.917B | $2.758B | $2.617B | $2.419B | $2.294B | $2.209B | $2.088B | $2.044B | $1.886B | $1.804B | $1.753B | $1.717B | $1.717B | $1.695B | $1.673B | $1.657B | $1.616B | $1.586B | $1.529B | $1.452B | $1.427B | $1.421B | $1.413B | $1.427B | $1.429B | $1.398B | $1.341B |
YoY Change | 11.06% | 5.53% | 4.08% | 3.93% | 3.09% | 2.61% | 2.68% | 4.5% | 4.15% | 4.6% | 3.65% | 3.8% | 7.76% | 8.38% | 5.76% | 5.41% | 8.16% | 5.43% | 3.85% | 5.79% | 2.16% | 8.39% | 4.55% | 2.93% | 2.08% | 0.0% | 1.31% | 1.3% | 0.98% | 2.49% | 1.95% | 3.68% | 5.33% | 1.75% | 0.42% | 0.53% | -0.98% | -0.08% | 2.21% | 4.21% | |
Goodwill | |||||||||||||||||||||||||||||||||||||||||
YoY Change | |||||||||||||||||||||||||||||||||||||||||
Intangibles | |||||||||||||||||||||||||||||||||||||||||
YoY Change | |||||||||||||||||||||||||||||||||||||||||
Long-Term Investments | $164.0M | $121.4M | $123.8M | $126.9M | $98.20M | $101.2M | $115.7M | $125.2M | $140.7M | $165.4M | $159.1M | $160.8M | $199.9M | $202.9M | $195.3M | $198.6M | $201.1M | $202.8M | $191.6M | $223.1M | $204.5M | $206.3M | $159.0M | $176.0M | $139.1M | $124.0M | $97.10M | $69.90M | $16.80M | $18.00M | $20.80M | $11.40M | $9.800M | $10.60M | $14.30M | $14.10M | $12.80M | $12.00M | $34.40M | $12.00M | $12.90M |
YoY Change | 35.12% | -2.0% | -2.42% | 29.23% | -2.96% | -12.53% | -7.59% | -11.02% | -14.93% | 3.96% | -1.06% | -19.56% | -1.48% | 3.89% | -1.66% | -1.24% | -0.84% | 5.85% | -14.12% | 9.1% | -0.87% | 29.75% | -9.66% | 26.53% | 12.18% | 27.7% | 38.91% | 316.07% | -6.67% | -13.46% | 82.46% | 16.33% | -7.55% | -25.87% | 1.42% | 10.16% | 6.67% | -65.12% | 186.67% | -6.98% | |
Other Assets | $1.563B | $1.555B | $1.589B | $1.616B | $1.446B | $1.288B | $1.198B | $1.520B | $1.394B | $1.240B | $1.043B | $1.205B | $1.018B | $821.6M | $787.6M | $769.4M | $533.6M | $519.9M | $542.1M | $528.3M | $535.7M | $636.7M | $839.0M | $507.0M | $366.7M | $353.8M | $388.6M | $387.8M | $368.0M | $372.5M | $323.9M | $134.4M | $112.7M | $100.1M | $81.20M | $76.80M | $78.10M | $77.10M | $75.60M | $71.70M | $77.50M |
YoY Change | 0.47% | -2.12% | -1.7% | 11.75% | 12.28% | 7.54% | -21.16% | 9.0% | 12.42% | 18.87% | -13.42% | 18.42% | 23.84% | 4.32% | 2.37% | 44.19% | 2.64% | -4.1% | 2.61% | -1.38% | -15.86% | -24.11% | 65.48% | 38.26% | 3.65% | -8.96% | 0.21% | 5.38% | -1.21% | 15.0% | 141.0% | 19.25% | 12.59% | 23.28% | 5.73% | -1.66% | 1.3% | 1.98% | 5.44% | -7.48% | |
Total Long-Term Assets | $7.472B | $6.850B | $6.615B | $6.453B | $6.076B | $5.785B | $5.602B | $5.850B | $5.561B | $5.259B | $4.888B | $4.924B | $4.650B | $4.212B | $3.928B | $3.757B | $3.387B | $3.179B | $3.067B | $3.013B | $2.868B | $2.999B | $2.989B | $2.518B | $2.290B | $2.227B | $2.235B | $2.185B | $2.090B | $2.047B | $1.961B | $1.731B | $1.652B | $1.562B | $1.522B | $1.512B | $1.504B | $1.517B | $1.539B | $1.482B | $1.432B |
YoY Change | 9.08% | 3.55% | 2.51% | 6.2% | 5.03% | 3.27% | -4.24% | 5.18% | 5.75% | 7.59% | -0.73% | 5.9% | 10.39% | 7.22% | 4.57% | 10.92% | 6.54% | 3.65% | 1.79% | 5.05% | -4.38% | 0.35% | 18.71% | 9.96% | 2.85% | -0.36% | 2.29% | 4.52% | 2.1% | 4.4% | 13.27% | 4.81% | 5.72% | 2.63% | 0.69% | 0.5% | -0.81% | -1.43% | 3.85% | 3.49% | |
Total Assets | $8.476B | $7.543B | $7.211B | $7.095B | $6.641B | $6.383B | $6.045B | $6.290B | $6.023B | $5.701B | $5.365B | $5.291B | $4.961B | $4.676B | $4.239B | $4.023B | $3.653B | $3.445B | $3.364B | $3.234B | $3.106B | $3.387B | $3.642B | $4.040B | $2.640B | $2.457B | $2.452B | $2.329B | $2.242B | $2.192B | $2.097B | $1.862B | $1.774B | $1.680B | $1.625B | $1.609B | $1.602B | $1.622B | $1.654B | $1.586B | $1.520B |
YoY Change | |||||||||||||||||||||||||||||||||||||||||
Accounts Payable | $308.5M | $292.7M | $146.0M | $120.6M | $110.7M | $110.8M | $90.30M | $106.2M | $95.50M | $89.30M | $91.50M | $90.20M | $81.80M | $103.1M | $83.80M | $96.80M | $85.10M | $86.40M | $80.30M | $79.20M | $60.90M | $130.9M | $248.0M | $272.0M | $145.7M | $102.0M | $111.9M | $36.40M | $40.50M | $32.10M | $31.90M | $34.80M | $33.90M | $24.40M | $22.90M | $21.90M | $15.30M | $15.80M | $42.70M | $25.00M | $23.70M |
YoY Change | 5.39% | 100.52% | 21.04% | 8.94% | -0.09% | 22.7% | -14.97% | 11.2% | 6.94% | -2.4% | 1.44% | 10.27% | -20.66% | 23.03% | -13.43% | 13.75% | -1.5% | 7.6% | 1.39% | 30.05% | -53.48% | -47.22% | -8.82% | 86.68% | 42.84% | -8.85% | 207.42% | -10.12% | 26.17% | 0.63% | -8.33% | 2.65% | 38.93% | 6.55% | 4.57% | 43.14% | -3.16% | -63.0% | 70.8% | 5.49% | |
Accrued Expenses | $102.9M | $83.33M | $79.63M | $76.30M | $73.50M | $78.70M | $69.40M | $68.20M | $65.30M | $66.40M | $61.30M | $64.70M | $61.50M | $23.90M | $20.10M | $16.70M | $18.90M | $12.70M | $14.60M | $14.40M | $13.70M | $13.60M | $15.00M | $17.00M | $19.10M | $18.40M | $17.90M | $15.90M | $14.80M | $14.80M | $14.90M | $18.30M | $17.30M | $13.80M | $12.30M | $11.60M | $11.70M | $12.20M | $12.20M | $12.40M | $12.10M |
YoY Change | 23.54% | 4.65% | 4.36% | 3.81% | -6.61% | 13.4% | 1.76% | 4.44% | -1.66% | 8.32% | -5.26% | 5.2% | 157.32% | 18.91% | 20.36% | -11.64% | 48.82% | -13.01% | 1.39% | 5.11% | 0.74% | -9.33% | -11.76% | -10.99% | 3.8% | 2.79% | 12.58% | 7.43% | 0.0% | -0.67% | -18.58% | 5.78% | 25.36% | 12.2% | 6.03% | -0.85% | -4.1% | 0.0% | -1.61% | 2.48% | |
Deferred Revenue | |||||||||||||||||||||||||||||||||||||||||
YoY Change | |||||||||||||||||||||||||||||||||||||||||
Short-Term Debt | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $21.80M | $20.00M | $31.30M | $54.80M | $69.70M | $54.20M | $66.90M | $53.80M | $151.3M | $186.4M | $129.0M | $60.10M | $36.30M | $93.70M | $176.2M | $363.0M | $121.0M | $19.80M | $38.50M | $57.50M | $54.00M | $53.00M | $55.00M | $4.000M | $6.000M | $48.50M | $48.30M | $31.00M | $37.00M | $4.000M | $5.000M | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | 9.0% | -36.1% | -42.88% | -21.38% | 28.6% | -18.98% | 24.35% | -64.44% | -18.83% | 44.5% | 114.64% | 65.56% | -61.26% | -46.82% | -51.46% | 200.0% | 511.11% | -48.57% | -33.04% | 6.48% | 1.89% | -3.64% | 1275.0% | -33.33% | -87.63% | 0.41% | 55.81% | -16.22% | 825.0% | -20.0% | ||||||||||
Long-Term Debt Due | $49.80M | $0.00 | $100.0M | $0.00 | $1.100M | $1.100M | $1.100M | $1.100M | $71.10M | $101.1M | $122.6M | $9.300M | $86.50M | $11.50M | $95.10M | $16.30M | $78.60M | $67.90M | $89.60M | $36.00M | $40.00M | $89.10M | $6.000M | $34.00M | $2.200M | $20.50M | $500.0K | $500.0K | $500.0K | $400.0K | $27.90M | $15.30M | $15.30M | $25.30M | $35.00M | $0.00 | $0.00 | $0.00 | |||
YoY Change | -100.0% | -100.0% | 0.0% | 0.0% | 0.0% | -98.45% | -29.67% | -17.54% | 1218.28% | -89.25% | 652.17% | -87.91% | 483.44% | -79.26% | 15.76% | -24.22% | 148.89% | -10.0% | -55.11% | 1385.0% | -82.35% | 1445.45% | -89.27% | 4000.0% | 0.0% | 0.0% | 25.0% | -98.57% | 82.35% | 0.0% | -39.53% | -27.71% | |||||||||
Total Short-Term Liabilities | $634.1M | $548.6M | $325.6M | $287.6M | $374.9M | $258.6M | $200.7M | $249.7M | $242.3M | $241.8M | $250.4M | $351.3M | $368.2M | $449.1M | $218.2M | $395.7M | $375.3M | $410.3M | $293.6M | $285.5M | $311.7M | $573.2M | $907.0M | $1.563B | $346.4M | $204.9M | $262.5M | $142.6M | $162.9M | $137.0M | $80.50M | $87.90M | $129.1M | $143.6M | $115.9M | $107.7M | $81.90M | $94.20M | $69.10M | $59.40M | $57.40M |
YoY Change | 15.59% | 68.47% | 13.22% | -23.29% | 44.97% | 28.85% | -19.62% | 3.05% | 0.21% | -3.43% | -28.72% | -4.59% | -18.01% | 105.82% | -44.86% | 5.44% | -8.53% | 39.75% | 2.84% | -8.41% | -45.62% | -36.8% | -41.97% | 351.21% | 69.06% | -21.94% | 84.08% | -12.46% | 18.91% | 70.19% | -8.42% | -31.91% | -10.1% | 23.9% | 7.61% | 31.5% | -13.06% | 36.32% | 16.33% | 3.48% | |
Long-Term Debt | $2.776B | $2.194B | $2.001B | $2.000B | $1.737B | $1.835B | $1.746B | $1.745B | $1.725B | $1.599B | $1.615B | $1.467B | $1.388B | $1.488B | $1.410B | $1.184B | $1.157B | $928.6M | $1.024B | $979.5M | $945.8M | $898.7M | $843.0M | $864.0M | $821.6M | $815.9M | $746.1M | $769.8M | $672.6M | $693.2M | $693.8M | $701.9M | $630.0M | $561.7M | $542.6M | $556.4M | $567.0M | $585.9M | $616.1M | $605.5M | $579.0M |
YoY Change | 26.51% | 9.67% | 0.01% | 15.18% | -5.35% | 5.08% | 0.09% | 1.11% | 7.93% | -1.03% | 10.14% | 5.69% | -6.77% | 5.58% | 19.11% | 2.3% | 24.59% | -9.27% | 4.49% | 3.56% | 5.24% | 6.61% | -2.43% | 5.16% | 0.7% | 9.36% | -3.08% | 14.45% | -2.97% | -0.09% | -1.15% | 11.41% | 12.16% | 3.52% | -2.48% | -1.87% | -3.23% | -4.9% | 1.75% | 4.58% | |
Other Long-Term Liabilities | $1.269B | $1.112B | $1.367B | $1.441B | $1.313B | $1.214B | $1.182B | $893.5M | $856.2M | $837.8M | $674.6M | $844.0M | $771.1M | $636.3M | $634.8M | $621.1M | $447.6M | $483.5M | $502.2M | $405.1M | $377.2M | $391.3M | $327.0M | $226.0M | $115.7M | $108.0M | $130.7M | $131.6M | $112.4M | $180.1M | $528.0M | $339.2M | $326.6M | $324.7M | $318.3M | $314.6M | $306.8M | $289.2M | $259.4M | $240.3M | $221.1M |
YoY Change | 14.08% | -18.63% | -5.13% | 9.73% | 8.17% | 2.73% | 32.23% | 4.36% | 2.2% | 24.19% | -20.07% | 9.45% | 21.18% | 0.24% | 2.21% | 38.76% | -7.43% | -3.72% | 23.97% | 7.4% | -3.6% | 19.66% | 44.69% | 95.33% | 7.13% | -17.37% | -0.68% | 17.08% | -37.59% | -65.89% | 55.66% | 3.86% | 0.59% | 2.01% | 1.18% | 2.54% | 6.09% | 11.49% | 7.95% | 8.68% | |
Total Long-Term Liabilities | $4.044B | $3.306B | $3.367B | $3.441B | $3.050B | $3.049B | $2.928B | $2.638B | $2.582B | $2.436B | $2.290B | $2.311B | $2.159B | $2.125B | $2.045B | $1.805B | $1.605B | $1.412B | $1.526B | $1.385B | $1.323B | $1.290B | $1.170B | $1.090B | $937.3M | $923.9M | $876.8M | $901.4M | $785.0M | $873.3M | $1.222B | $1.041B | $956.6M | $886.4M | $860.9M | $871.0M | $873.8M | $875.1M | $875.5M | $845.8M | $800.1M |
YoY Change | 22.33% | -1.82% | -2.14% | 12.83% | 0.04% | 4.13% | 10.97% | 2.19% | 5.96% | 6.4% | -0.9% | 7.04% | 1.61% | 3.92% | 13.29% | 12.47% | 13.63% | -7.45% | 10.19% | 4.66% | 2.56% | 10.26% | 7.34% | 16.29% | 1.45% | 5.37% | -2.73% | 14.83% | -10.11% | -28.52% | 17.36% | 8.83% | 7.92% | 2.96% | -1.16% | -0.32% | -0.15% | -0.05% | 3.51% | 5.71% | |
Total Liabilities | $5.568B | $4.736B | $4.542B | $4.535B | $4.177B | $4.012B | $3.794B | $4.136B | $3.965B | $3.748B | $3.514B | $3.550B | $3.303B | $3.144B | $2.841B | $2.720B | $2.446B | $2.321B | $2.339B | $2.226B | $2.190B | $2.459B | $2.667B | $3.114B | $1.782B | $1.621B | $1.633B | $1.527B | $1.427B | $1.386B | $1.302B | $1.129B | $1.086B | $1.030B | $976.7M | $978.7M | $955.7M | $969.3M | $944.6M | $905.1M | $857.6M |
YoY Change | 17.57% | 4.27% | 0.15% | 8.59% | 4.09% | 5.76% | -8.27% | 4.3% | 5.81% | 6.66% | -1.0% | 7.46% | 5.06% | 10.65% | 4.45% | 11.22% | 5.39% | -0.77% | 5.08% | 1.66% | -10.96% | -7.8% | -14.35% | 74.79% | 9.94% | -0.78% | 6.95% | 7.04% | 2.97% | 6.4% | 15.35% | 3.99% | 5.41% | 5.46% | -0.2% | 2.41% | -1.4% | 2.61% | 4.36% | 5.54% |
Ownership
Basic Shares Outstanding
Diluted Shares Outstanding
Preferred Stock
Treasury Stock Shares
Stock Issuance & Repurchase
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 | 50.72M shares | 50.66M shares | 50.60M shares | 50.54M shares | 50.50M shares | 50.43M shares | 50.36M shares | 50.30M shares | 50.22M shares | 50.13M shares | 50.05M shares | 49.93M shares | 49.46M shares | 48.19M shares | 47.12M shares | ||||||||||||||||||||||||||
Diluted Shares Outstanding | 50.81M shares | 50.70M shares | 50.65M shares | 50.57M shares | 50.54M shares | 50.51M shares | 50.42M shares | 50.37M shares | 50.29M shares | 50.20M shares | 50.13M shares | 50.01M shares | 49.56M shares | 48.34M shares | 47.18M shares | ||||||||||||||||||||||||||
Preferred Stock | |||||||||||||||||||||||||||||||||||||||||
Treasury Stock Shares |
Return On Shareholders' Equity
Book Value
Free Cash Flow
Free Cash Flow YoY
Free Cash Flow Margin
Dividends
Dividends
Stock Price
About IDACORP INC
IDACORP, Inc. is a holding company, which engages in the generation, transmission, distribution, sale, and purchase of electric energy. The company is headquartered in Boise, Idaho and currently employs 2,100 full-time employees. The firm operates through its subsidiary, Idaho Power Company (Idaho Power). Idaho Power is an electric utility engaged in the generation, transmission, distribution, sale, and purchase of electric energy and capacity and is regulated by the state regulatory commissions of Idaho and Oregon and by the Federal Energy Regulatory Commission (FERC). Idaho Power provides electric utility service to over 633,000 retail customers in southern Idaho and eastern Oregon. Its customers are in food processing, electronics and general manufacturing, agriculture and other sectors. Idaho Power also provides irrigation customers with electric utility service to operate irrigation pumps during the agricultural growing season. Its other subsidiaries include IDACORP Financial Services, Inc. (IFS), an investor in affordable housing and other real estate tax credit investments, and Ida-West Energy Company (Ida-West), an operator of small hydropower generation projects.
Industry: Electric Services Peers: ALLIANT ENERGY CORP ENTERGY LOUISIANA, LLC Evergy, Inc. NEXTERA ENERGY INC HAWAIIAN ELECTRIC INDUSTRIES INC TXNM ENERGY INC NRG ENERGY, INC. PINNACLE WEST CAPITAL CORP OGE ENERGY CORP. PORTLAND GENERAL ELECTRIC CO /OR/