Financial Snapshot

Revenue
$3.628B
TTM
Gross Margin
39.12%
TTM
Net Earnings
$82.30M
TTM
Current Assets
$1.064B
Q2 2024
Current Liabilities
$692.3M
Q2 2024
Current Ratio
153.72%
Q2 2024
Total Assets
$4.027B
Q2 2024
Total Liabilities
$2.642B
Q2 2024
Book Value
$1.385B
Q2 2024
Cash
$230.4M
Q2 2024
P/E
23.15
Sep 17, 2024 EST
Free Cash Flow
$273.9M
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 1984 1983
Revenue $3.628B $4.087B $3.946B $2.465B $2.487B $2.567B $2.381B $2.278B $2.265B $2.142B $1.882B $1.775B $1.724B $1.649B $1.319B $1.630B $2.012B $1.919B $1.737B $1.516B $1.338B $1.337B $1.469B $2.236B $2.010B $1.828B $1.719B $1.496B $1.284B $1.083B $953.2M $855.7M $804.7M $878.7M $865.0M $829.0M $742.9M $573.5M $531.6M $491.9M $402.5M $314.9M
YoY Change -11.22% 3.58% 60.07% -0.86% -3.14% 7.81% 4.52% 0.59% 5.73% 13.83% 6.03% 2.95% 4.54% 25.05% -19.09% -18.99% 4.86% 10.46% 14.62% 13.25% 0.13% -9.0% -34.32% 11.24% 9.94% 6.39% 14.89% 16.51% 18.54% 13.63% 11.39% 6.34% -8.42% 1.58% 4.34% 11.59% 29.54% 7.88% 8.07% 22.21% 27.82%

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 1984 1983
Revenue $3.628B $4.087B $3.946B $2.465B $2.487B $2.567B $2.381B $2.278B $2.265B $2.142B $1.882B $1.775B $1.724B $1.649B $1.319B $1.630B $2.012B $1.919B $1.737B $1.516B $1.338B $1.337B $1.469B $2.236B $2.010B $1.828B $1.719B $1.496B $1.284B $1.083B $953.2M $855.7M $804.7M $878.7M $865.0M $829.0M $742.9M $573.5M $531.6M $491.9M $402.5M $314.9M
Cost Of Revenue $2.209B $2.657B $2.593B $1.514B $1.575B $1.637B $1.508B $1.414B $1.391B $1.351B $1.251B $1.170B $1.134B $1.111B $890.3M $1.102B $1.313B $1.273B $1.162B $1.026B $922.7M $912.9M $1.028B $1.481B $1.330B $1.187B $1.062B $962.0M $849.0M $704.8M $616.1M $557.2M $527.6M $564.6M $551.8M $534.3M $473.8M $346.0M $323.2M $278.5M $226.1M $183.9M
Gross Profit $1.420B $1.430B $1.353B $951.1M $911.2M $929.9M $873.0M $864.2M $874.2M $791.4M $631.0M $605.2M $590.6M $538.1M $428.5M $527.7M $698.7M $645.9M $574.8M $489.8M $415.6M $423.6M $440.3M $755.7M $680.4M $641.6M $656.8M $533.9M $434.9M $378.3M $337.1M $298.5M $277.1M $314.2M $313.2M $294.7M $269.1M $227.6M $208.4M $213.4M $176.4M $131.1M
Gross Profit Margin 39.12% 34.99% 34.28% 38.58% 36.64% 36.22% 36.66% 37.93% 38.6% 36.94% 33.53% 34.1% 34.26% 32.63% 32.49% 32.37% 34.72% 33.66% 33.09% 32.32% 31.05% 31.69% 29.98% 33.79% 33.85% 35.09% 38.22% 35.69% 33.87% 34.93% 35.37% 34.88% 34.44% 35.76% 36.21% 35.55% 36.22% 39.69% 39.2% 43.38% 43.83% 41.63%

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 1984 1983
Selling, General & Admin $1.112B $1.126B $1.204B $643.8M $643.3M $639.3M $615.3M $587.5M $585.6M $543.9M $564.3M $429.2M $394.9M $366.0M $317.7M $330.8M $395.8M $395.8M $371.7M $326.7M $304.1M $319.8M $399.7M $475.4M $404.4M $379.3M $414.7M $359.6M $316.0M $303.6M $245.2M $230.2M $229.4M $233.1M $209.7M $200.7M $175.1M $140.7M $120.6M $121.4M $105.7M $84.00M
YoY Change -1.27% -6.46% 87.05% 0.08% 0.63% 3.9% 4.73% 0.32% 7.67% -3.62% 31.48% 8.69% 7.9% 15.2% -3.96% -16.42% 0.0% 6.48% 13.77% 7.43% -4.91% -19.99% -15.92% 17.56% 6.62% -8.54% 15.32% 13.8% 4.08% 23.82% 6.52% 0.35% -1.59% 11.16% 4.48% 14.62% 24.45% 16.67% -0.66% 14.85% 25.83%
% of Gross Profit 78.34% 78.77% 89.02% 67.69% 70.6% 68.75% 70.48% 67.98% 66.99% 68.73% 89.43% 70.92% 66.86% 68.02% 74.14% 62.69% 56.65% 61.28% 64.67% 66.7% 73.17% 75.5% 90.78% 62.91% 59.44% 59.12% 63.14% 67.35% 72.66% 80.25% 72.74% 77.12% 82.79% 74.19% 66.95% 68.1% 65.07% 61.82% 57.87% 56.89% 59.92% 64.07%
Research & Development $92.60M $67.60M $71.10M $50.80M $54.30M $58.80M $57.10M $58.60M $62.40M $56.70M $53.90M $48.30M $41.00M $35.40M $33.20M $36.20M $51.20M $52.00M $45.40M $40.20M $40.00M $39.10M $38.90M $44.30M $41.30M $38.00M $33.80M $29.10M $27.50M $33.70M $30.20M $24.50M $20.70M $23.20M $20.80M $21.70M $18.10M $18.60M $16.20M $16.60M $13.90M $11.80M
YoY Change 36.98% -4.92% 39.96% -6.45% -7.65% 2.98% -2.56% -6.09% 10.05% 5.19% 11.59% 17.8% 15.82% 6.63% -8.29% -29.3% -1.54% 14.54% 12.94% 0.5% 2.3% 0.51% -12.19% 7.26% 8.68% 12.43% 16.15% 5.82% -18.4% 11.59% 23.27% 18.36% -10.78% 11.54% -4.15% 19.89% -2.69% 14.81% -2.41% 19.42% 17.8%
% of Gross Profit 6.52% 4.73% 5.26% 5.34% 5.96% 6.32% 6.54% 6.78% 7.14% 7.16% 8.54% 7.98% 6.94% 6.58% 7.75% 6.86% 7.33% 8.05% 7.9% 8.21% 9.62% 9.23% 8.83% 5.86% 6.07% 5.92% 5.15% 5.45% 6.32% 8.91% 8.96% 8.21% 7.47% 7.38% 6.64% 7.36% 6.73% 8.17% 7.77% 7.78% 7.88% 9.0%
Depreciation & Amortization $155.1M $155.1M $190.6M $87.20M $79.50M $72.10M $66.90M $58.90M $53.00M $49.80M $42.40M $37.50M $37.20M $39.10M $42.60M $41.70M $43.20M $41.20M $41.60M $46.90M $59.30M $69.40M $112.9M $92.60M $77.10M $62.10M $50.70M $48.00M $45.00M $39.70M $33.20M $31.60M $30.50M $32.80M $28.00M $25.40M $23.00M $19.30M
YoY Change 0.0% -18.63% 118.58% 9.69% 10.26% 7.77% 13.58% 11.13% 6.43% 17.45% 13.07% 0.81% -4.86% -8.22% 2.16% -3.47% 4.85% -0.96% -11.3% -20.91% -14.55% -38.53% 21.92% 20.1% 24.15% 22.49% 5.63% 6.67% 13.35% 19.58% 5.06% 3.61% -7.01% 17.14% 10.24% 10.43% 19.17%
% of Gross Profit 10.93% 10.85% 14.09% 9.17% 8.72% 7.75% 7.66% 6.82% 6.06% 6.29% 6.72% 6.2% 6.3% 7.27% 9.94% 7.9% 6.18% 6.38% 7.24% 9.58% 14.27% 16.38% 25.64% 12.25% 11.33% 9.68% 7.72% 8.99% 10.35% 10.49% 9.85% 10.59% 11.01% 10.44% 8.94% 8.62% 8.55% 8.48%
Operating Expenses $1.252B $1.232B $1.313B $718.6M $949.1M $726.4M $694.1M $673.1M $662.7M $628.0M $656.7M $490.3M $453.0M $414.8M $374.9M $404.9M $447.0M $447.8M $417.1M $366.9M $344.1M $358.9M $438.6M $519.7M $445.7M $417.3M $448.5M $388.7M $343.5M $337.3M $275.3M $254.7M $250.1M $256.3M $230.5M $222.3M $193.2M $159.3M $136.8M $138.0M $119.6M $95.90M
YoY Change 1.64% -6.15% 82.7% -24.29% 30.66% 4.65% 3.12% 1.57% 5.53% -4.37% 33.94% 8.23% 9.21% 10.64% -7.41% -9.42% -0.18% 7.36% 13.68% 6.63% -4.12% -18.17% -15.61% 16.6% 6.81% -6.96% 15.38% 13.16% 1.84% 22.52% 8.09% 1.84% -2.42% 11.19% 3.69% 15.06% 21.28% 16.45% -0.87% 15.38% 24.71%
Operating Profit $167.2M $197.9M $39.80M $232.5M -$37.90M $203.5M $178.9M $191.1M $211.5M $163.4M -$25.70M $114.9M $137.6M $123.3M $53.60M $122.8M $251.7M $198.1M $157.7M $122.9M $71.50M $64.70M $1.700M $236.0M $234.7M $224.3M $208.3M $145.2M $91.40M $41.00M $61.80M $43.80M $27.00M $57.90M $82.70M $72.40M $75.90M $68.30M $71.60M $75.40M $56.80M $35.20M
YoY Change -15.51% 397.24% -82.88% -713.46% -118.62% 13.75% -6.38% -9.65% 29.44% -735.8% -122.37% -16.5% 11.6% 130.04% -56.35% -51.21% 27.06% 25.62% 28.32% 71.89% 10.51% 3705.88% -99.28% 0.55% 4.64% 7.68% 43.46% 58.86% 122.93% -33.66% 41.1% 62.22% -53.37% -29.99% 14.23% -4.61% 11.13% -4.61% -5.04% 32.75% 61.36%

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 1984 1983
Interest Expense -$67.10M -$66.40M $37.80M $13.90M $12.50M $12.10M $13.50M $15.20M $15.40M $17.50M $17.60M $17.20M $17.50M $19.90M $21.70M $25.60M -$15.00M -$9.600M -$9.100M -$9.400M -$9.600M -$9.100M -$12.00M -$9.800M -$7.000M -$200.0K $2.900M -$1.600M -$2.700M -$3.200M $2.900M -$2.100M -$6.900M -$10.30M -$11.80M -$9.900M -$7.000M -$5.000M -$6.300M -$6.700M -$7.800M -$7.100M
YoY Change 1.05% -275.66% 171.94% 11.2% 3.31% -10.37% -11.18% -1.3% -12.0% -0.57% 2.33% -1.71% -12.06% -8.29% -15.23% -270.67% 56.25% 5.49% -3.19% -2.08% 5.49% -24.17% 22.45% 40.0% 3400.0% -106.9% -281.25% -40.74% -15.63% -210.34% -238.1% -69.57% -33.01% -12.71% 19.19% 41.43% 40.0% -20.63% -5.97% -14.1% 9.86%
% of Operating Profit -40.13% -33.55% 94.97% 5.98% 5.95% 7.55% 7.95% 7.28% 10.71% 14.97% 12.72% 16.14% 40.49% 20.85% -5.96% -4.85% -5.77% -7.65% -13.43% -14.06% -705.88% -4.15% -2.98% -0.09% 1.39% -1.1% -2.95% -7.8% 4.69% -4.79% -25.56% -17.79% -14.27% -13.67% -9.22% -7.32% -8.8% -8.89% -13.73% -20.17%
Other Income/Expense, Net -$67.50M -$4.500M -$12.20M $7.600M -$1.000M -$8.400M -$10.80M -$13.50M -$14.90M -$18.20M -$17.70M -$17.70M -$18.10M -$20.80M -$18.80M -$23.90M -$1.200M -$1.500M -$1.000M $300.0K $0.00 -$3.400M $900.0K -$1.100M -$5.900M $5.800M -$1.700M -$3.200M -$2.100M -$1.800M -$1.200M $700.0K $3.900M $4.200M $4.000M $5.500M $3.200M $0.00 $1.200M $4.000M $2.400M $1.900M
YoY Change 1400.0% -63.11% -260.53% -860.0% -88.1% -22.22% -20.0% -9.4% -18.13% 2.82% 0.0% -2.21% -12.98% 10.64% -21.34% 1891.67% -20.0% 50.0% -433.33% -100.0% -477.78% -181.82% -81.36% -201.72% -441.18% -46.88% 52.38% 16.67% 50.0% -271.43% -82.05% -7.14% 5.0% -27.27% 71.88% -100.0% -70.0% 66.67% 26.32%

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 1984 1983
Pretax Income $99.70M $51.40M -$8.600M $228.3M -$12.90M $136.2M $121.6M $131.4M $154.9M $142.5M -$45.10M $89.90M $107.6M $93.40M $38.40M $98.90M $230.4M $187.0M $147.6M $112.8M $51.60M $35.80M -$91.00M $225.1M $221.8M $229.9M $209.5M $125.9M $70.10M $4.000M $63.50M $42.40M -$1.000M $33.20M $75.00M $67.90M $72.00M $63.30M $66.50M $72.60M $51.40M $30.00M
YoY Change 93.97% -697.67% -103.77% -1869.77% -109.47% 12.01% -7.46% -15.17% 8.7% -415.96% -150.17% -16.45% 15.2% 143.23% -61.17% -57.07% 23.21% 26.69% 30.85% 118.6% 44.13% -139.34% -140.43% 1.49% -3.52% 9.74% 66.4% 79.6% 1652.5% -93.7% 49.76% -4340.0% -103.01% -55.73% 10.46% -5.69% 13.74% -4.81% -8.4% 41.25% 71.33%
Income Tax $14.70M $4.500M $11.10M $48.30M $6.100M $39.60M $42.40M $55.10M $59.50M $47.20M -$21.20M $28.90M $44.30M $31.70M $6.500M $31.00M $78.20M $57.90M $47.70M $44.70M $8.800M $12.50M -$35.00M $81.00M $82.10M $88.10M $81.20M $51.50M $24.20M -$300.0K $23.10M $20.30M $2.500M $19.10M $28.40M $25.50M $25.60M $30.00M $28.70M $31.70M $22.80M $11.10M
% Of Pretax Income 14.74% 8.75% 21.16% 29.07% 34.87% 41.93% 38.41% 33.12% 32.15% 41.17% 33.94% 16.93% 31.34% 33.94% 30.96% 32.32% 39.63% 17.05% 34.92% 35.98% 37.02% 38.32% 38.76% 40.91% 34.52% -7.5% 36.38% 47.88% 57.53% 37.87% 37.56% 35.56% 47.39% 43.16% 43.66% 44.36% 37.0%
Net Earnings $82.30M $42.10M -$27.10M $174.6M -$8.700M $160.5M $128.1M $123.9M $136.7M $97.50M -$22.10M $68.20M $75.20M $70.80M $28.30M $68.00M $152.3M $129.1M $99.20M $68.00M $42.30M $23.30M -$56.00M $140.6M $139.7M $141.8M $128.3M $74.40M $45.90M $4.300M $40.40M $22.10M -$14.10M $14.10M $46.60M $45.70M $46.40M $33.30M $37.80M $40.90M $28.60M $18.90M
YoY Change 95.49% -255.35% -115.52% -2106.9% -105.42% 25.29% 3.39% -9.36% 40.21% -541.18% -132.4% -9.31% 6.21% 150.18% -58.38% -55.35% 17.97% 30.14% 45.88% 60.76% 81.55% -141.61% -139.83% 0.64% -1.48% 10.52% 72.45% 62.09% 967.44% -89.36% 82.81% -256.74% -200.0% -69.74% 1.97% -1.51% 39.34% -11.9% -7.58% 43.01% 51.32%
Net Earnings / Revenue 2.27% 1.03% -0.69% 7.08% -0.35% 6.25% 5.38% 5.44% 6.04% 4.55% -1.17% 3.84% 4.36% 4.29% 2.15% 4.17% 7.57% 6.73% 5.71% 4.49% 3.16% 1.74% -3.81% 6.29% 6.95% 7.76% 7.47% 4.97% 3.58% 0.4% 4.24% 2.58% -1.75% 1.6% 5.39% 5.51% 6.25% 5.81% 7.11% 8.31% 7.11% 6.0%
Basic Earnings Per Share $1.12 $0.56 -$0.37 $2.96 -$0.15 $2.72 $2.15 $2.07 $2.28 $1.64 -$0.37 $1.17 $1.29 $1.24 $0.51 $1.26
Diluted Earnings Per Share $1.11 $0.55 -$0.37 $2.94 -$0.15 $2.70 $2.12 $2.05 $2.26 $1.62 -$0.37 $1.16 $1.29 $1.06 $0.43 $1.25 $2.56 $1.98 $1.45 $0.96 $0.59 $0.31 -$0.74 $1.81 $1.73 $1.67 $1.39 $0.77 $0.46 $0.04 $0.40 $0.22 -$0.14 $0.14 $0.45 $0.44 $0.46 $0.34 $0.38 $0.41 $0.28 $0.19

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 1984 1983
Cash & Short-Term Investments $230.4M $223.5M $230.3M $404.1M $461.0M $168.0M $212.5M $104.8M $92.40M $69.40M $112.6M $93.50M $181.8M $153.2M $146.9M $204.2M $171.1M $92.30M $122.0M $168.3M $199.9M $197.0M $135.1M $151.8M $95.80M $80.00M $115.3M $106.2M $57.10M $16.50M $22.70M $16.50M $16.90M $15.40M $11.80M $11.20M $9.600M $2.600M $25.70M $26.20M $55.90M $43.60M
YoY Change 3.09% -2.95% -43.01% -12.34% 174.4% -20.94% 102.77% 13.42% 33.14% -38.37% 20.43% -48.57% 18.67% 4.29% -28.06% 19.35% 85.37% -24.34% -27.51% -15.81% 1.47% 45.82% -11.0% 58.46% 19.75% -30.62% 8.57% 85.99% 246.06% -27.31% 37.58% -2.37% 9.74% 30.51% 5.36% 16.67% 269.23% -89.88% -1.91% -53.13% 28.21%
Cash & Equivalents $230.4M $223.5M $230.3M $396.4M $454.0M $159.2M $203.9M $96.20M $84.90M $63.70M $101.5M $82.70M $172.2M $142.2M $134.8M $192.9M $155.4M $76.40M $106.8M $154.4M $189.2M $185.5M $124.0M $138.3M $95.80M $80.00M $115.3M $106.2M $57.10M $16.50M $22.70M $16.50M $16.90M $15.40M $11.80M $11.20M $9.600M $2.600M $25.70M $26.20M $55.90M $43.60M
Short-Term Investments $0.00 $7.700M $7.000M $8.800M $8.600M $8.600M $7.500M $5.700M $11.10M $10.80M $9.600M $11.00M $12.10M $11.30M $15.70M $15.90M $15.20M $13.90M $10.70M $11.50M $11.10M $13.50M
Other Short-Term Assets $79.70M $101.8M $119.4M $52.70M $59.30M $56.80M $51.20M $48.10M $48.90M $74.90M $56.50M $51.20M $54.50M $59.20M $46.40M $60.50M $58.00M $48.30M $47.90M $51.00M $50.20M $59.50M $69.60M $54.50M $48.60M $45.20M $44.80M $46.60M $42.00M $44.40M $206.0M $191.1M $188.3M $206.2M $231.3M $222.4M $198.1M $176.4M $159.3M $139.3M $110.9M $90.50M
YoY Change -21.71% -14.74% 126.57% -11.13% 4.4% 10.94% 6.44% -1.64% -34.71% 32.57% 10.35% -6.06% -7.94% 27.59% -23.31% 4.31% 20.08% 0.84% -6.08% 1.59% -15.63% -14.51% 27.71% 12.14% 7.52% 0.89% -3.86% 10.95% -5.41% -78.45% 7.8% 1.49% -8.68% -10.85% 4.0% 12.27% 12.3% 10.73% 14.36% 25.61% 22.54%
Inventory $425.0M $487.4M $587.3M $228.6M $197.3M $184.2M $162.4M $152.4M $128.2M $129.6M $78.40M $76.20M $59.30M $66.20M $57.90M $37.30M $55.10M $56.00M $47.10M $47.40M $38.10M $31.40M $39.60M $55.90M $53.70M $32.60M $47.70M $53.90M $65.70M $71.10M
Prepaid Expenses
Receivables $329.1M $363.5M $380.9M $221.1M $199.5M $252.3M $219.3M $186.6M $211.0M $189.6M $204.3M $178.4M $159.7M $193.1M $144.7M $148.9M $209.0M $188.1M $173.2M $169.8M $142.4M $125.6M $142.1M $212.6M $227.2M $192.4M $192.4M $179.2M $170.1M $165.1M
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
Total Short-Term Assets $1.064B $1.176B $1.318B $906.5M $917.1M $661.3M $645.4M $491.9M $480.5M $463.5M $451.8M $399.3M $455.3M $471.7M $395.9M $450.9M $493.2M $384.7M $390.2M $436.5M $430.6M $413.5M $386.4M $474.8M $425.3M $350.1M $400.1M $385.9M $334.9M $297.1M $228.7M $207.6M $205.3M $221.6M $243.1M $233.6M $207.7M $179.0M $185.1M $165.4M $166.8M $134.1M
YoY Change -9.52% -10.75% 45.38% -1.16% 38.68% 2.46% 31.21% 2.37% 3.67% 2.59% 13.15% -12.3% -3.48% 19.15% -12.2% -8.58% 28.2% -1.41% -10.61% 1.37% 4.14% 7.01% -18.62% 11.64% 21.48% -12.5% 3.68% 15.23% 12.72% 29.91% 10.16% 1.12% -7.36% -8.84% 4.07% 12.47% 16.03% -3.3% 11.91% -0.84% 24.38%
Property, Plant & Equipment $856.0M $952.2M $1.007B $541.9M $524.7M $348.6M $331.4M $314.6M $280.1M $249.5M $195.2M $184.1M $156.0M $169.1M $175.2M $179.2M $196.3M $196.6M $203.3M $195.4M $208.5M $245.7M $315.4M $409.0M $398.7M $316.7M $290.7M $265.2M $268.8M $270.2M $239.0M $228.4M $220.3M $218.7M $219.6M $212.0M $161.8M $138.7M $124.3M $122.5M $103.0M $102.7M
YoY Change -10.1% -5.47% 85.88% 3.28% 50.52% 5.19% 5.34% 12.32% 12.26% 27.82% 6.03% 18.01% -7.75% -3.48% -2.23% -8.71% -0.15% -3.3% 4.04% -6.28% -15.14% -22.1% -22.89% 2.58% 25.89% 8.94% 9.62% -1.34% -0.52% 13.05% 4.64% 3.68% 0.73% -0.41% 3.58% 31.03% 16.65% 11.58% 1.47% 18.93% 0.29%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $2.200M $8.500M $9.900M $11.70M $12.20M $89.00M $16.80M $16.20M $4.200M $4.200M
YoY Change -74.12% -14.14% -15.38% -4.1% -86.29% 429.76% 3.7% 285.71% 0.0%
Other Assets $2.106B $122.4M $89.30M $49.70M $48.70M $47.40M $62.40M $55.60M $29.10M $34.90M $30.60M $25.80M $11.00M $9.300M $41.90M $53.20M $35.40M $34.40M $27.30M $28.20M $28.70M $48.10M $31.70M $99.40M $94.60M $77.30M $66.00M $57.10M $52.00M $48.00M $29.50M $16.20M $14.30M $13.90M $10.00M $7.900M $7.900M $16.80M $2.500M $2.400M $2.700M $3.700M
YoY Change 1620.92% 37.07% 79.68% 2.05% 2.74% -24.04% 12.23% 91.07% -16.62% 14.05% 18.6% 134.55% 18.28% -77.8% -21.24% 50.28% 2.91% 26.01% -3.19% -1.74% -40.33% 51.74% -68.11% 5.07% 22.38% 17.12% 15.59% 9.81% 8.33% 62.71% 82.1% 13.29% 2.88% 39.0% 26.58% 0.0% -52.98% 572.0% 4.17% -11.11% -27.03%
Total Long-Term Assets $2.962B $3.099B $3.196B $1.170B $1.137B $908.0M $834.1M $814.4M $754.7M $729.2M $539.1M $547.2M $383.8M $336.3M $374.7M $316.4M $290.0M $281.5M $277.8M $271.3M $284.1M $343.8M $401.6M $521.7M $515.9M $411.4M $384.2M $369.7M $360.0M $361.9M $305.0M $276.7M $266.0M $271.3M $290.9M $287.2M $226.2M $167.9M $126.7M $124.9M $105.7M $106.4M
YoY Change -4.4% -3.05% 173.1% 2.95% 25.2% 8.86% 2.42% 7.91% 3.5% 35.26% -1.48% 42.57% 14.12% -10.25% 18.43% 9.1% 3.02% 1.33% 2.4% -4.51% -17.36% -14.39% -23.02% 1.12% 25.4% 7.08% 3.92% 2.69% -0.53% 18.66% 10.23% 4.02% -1.95% -6.74% 1.29% 26.97% 34.72% 32.52% 1.44% 18.16% -0.66%
Total Assets $4.027B $4.275B $4.514B $2.077B $2.054B $1.569B $1.480B $1.306B $1.235B $1.193B $990.9M $946.5M $839.1M $808.0M $770.6M $767.3M $783.2M $666.2M $668.0M $707.8M $714.7M $757.3M $788.0M $996.5M $941.2M $761.5M $784.3M $755.6M $694.9M $659.0M $533.7M $484.3M $471.3M $492.9M $534.0M $520.8M $433.9M $346.9M $311.8M $290.3M $272.5M $240.5M
YoY Change
Accounts Payable $236.0M $269.5M $355.1M $178.4M $128.8M $177.7M $171.4M $148.4M $165.6M $164.7M $136.9M $130.1M $115.8M $112.7M $96.30M $79.10M $117.9M $110.5M $112.3M $106.6M $90.40M $73.90M $70.60M $95.60M $114.2M $82.40M $92.20M $77.00M $59.20M $51.80M $42.10M $38.70M $36.90M $34.40M $39.00M $38.50M $33.70M $29.30M $19.20M $23.30M $18.10M $15.40M
YoY Change -12.43% -24.11% 99.05% 38.51% -27.52% 3.68% 15.5% -10.39% 0.55% 20.31% 5.23% 12.35% 2.75% 17.03% 21.74% -32.91% 6.7% -1.6% 5.35% 17.92% 22.33% 4.67% -26.15% -16.29% 38.59% -10.63% 19.74% 30.07% 14.29% 23.04% 8.79% 4.88% 7.27% -11.79% 1.3% 14.24% 15.02% 52.6% -17.6% 28.73% 17.53%
Accrued Expenses $412.8M $304.3M $366.7M $252.7M $250.2M $233.2M $207.9M $203.5M $188.2M $198.7M $169.2M $159.9M $116.8M $137.1M $100.0M $110.9M $159.8M $144.2M $148.5M $131.6M $111.5M $106.7M $106.2M $114.1M $124.0M $150.1M $172.7M $149.8M $121.5M $121.7M $86.20M $87.50M $77.30M $52.20M $56.10M $46.30M $45.40M $37.00M $31.20M $27.40M $30.80M $25.20M
YoY Change 35.66% -17.02% 45.11% 1.0% 7.29% 12.17% 2.16% 8.13% -5.28% 17.43% 5.82% 36.9% -14.81% 37.1% -9.83% -30.6% 10.82% -2.9% 12.84% 18.03% 4.5% 0.47% -6.92% -7.98% -17.39% -13.09% 15.29% 23.29% -0.16% 41.18% -1.49% 13.2% 48.08% -6.95% 21.17% 1.98% 22.7% 18.59% 13.87% -11.04% 22.22%
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 $4.300M $3.900M $8.500M $7.400M $6.500M $7.900M $10.10M $12.10M $8.600M $24.30M $149.2M $69.20M $54.80M $42.80M $24.00M $83.60M $48.90M $18.20M $21.80M $11.60M $16.50M $38.50M $20.00M $9.400M $6.200M $2.500M $8.600M $8.700M
YoY Change -100.0% 10.26% -54.12% 14.86% 13.85% -17.72% -21.78% -16.53% 40.7% -64.61% -83.71% 115.61% 26.28% 28.04% 78.33% -71.29% 70.96% 168.68% -16.51% 87.93% -29.7% -57.14% 92.5% 112.77% 51.61% 148.0% -70.93% -1.15%
Long-Term Debt Due $43.50M $33.40M $29.30M $2.200M $51.40M $3.100M $3.800M $50.00M $101.2M $75.00M $0.00 $3.000M $3.000M $13.00M $13.00M $13.60M $10.60M $23.30M $25.10M $10.10M $10.20M $200.0K $300.0K $500.0K $500.0K $500.0K $2.800M $9.400M $4.400M $3.800M $3.400M $6.300M $6.400M $5.300M $7.700M $2.500M
YoY Change 30.24% 13.99% 1231.82% -95.72% 1558.06% -18.42% 34.93% -100.0% 0.0% -76.92% 0.0% -4.41% 28.3% -54.51% -7.17% 148.51% -0.98% 5000.0% -33.33% -40.0% 0.0% 0.0% -82.14% -70.21% 113.64% 15.79% 11.76% -46.03% -1.56% 20.75% -31.17% 208.0%
Total Short-Term Liabilities $692.3M $702.8M $877.4M $476.5M $470.2M $446.1M $413.8M $385.7M $390.0M $363.4M $356.1M $290.0M $253.7M $265.8M $314.2M $282.2M $310.5M $284.5M $299.4M $287.2M $237.3M $237.2M $211.0M $309.6M $474.0M $351.3M $352.7M $285.6M $219.0M $257.5M $177.7M $144.9M $138.8M $107.6M $116.1M $127.3M $102.5M $82.00M $63.00M $58.50M $65.20M $51.80M
YoY Change -1.49% -19.9% 84.13% 1.34% 5.4% 7.81% 7.29% -1.1% 7.32% 2.05% 22.79% 14.31% -4.55% -15.4% 11.34% -9.11% 9.14% -4.98% 4.25% 21.03% 0.04% 12.42% -31.85% -34.68% 34.93% -0.4% 23.49% 30.41% -14.95% 44.91% 22.64% 4.39% 29.0% -7.32% -8.8% 24.2% 25.0% 30.16% 7.69% -10.28% 25.87%
Long-Term Debt $1.292B $1.365B $1.379B $274.9M $539.9M $281.9M $275.0M $199.9M $221.9M $289.8M $200.0M $250.0M $250.0M $250.0M $200.0M $302.4M $375.5M $173.2M $175.8M $181.0M $192.7M $209.4M $221.8M $232.9M $77.80M $90.90M $100.9M $110.1M $110.2M $60.10M $20.60M $21.10M $29.40M $54.70M $89.00M $97.90M $66.50M $36.50M $41.60M $48.20M $52.30M $59.20M
YoY Change -5.38% -1.02% 401.71% -49.08% 91.52% 2.51% 37.57% -9.91% -23.43% 44.9% -20.0% 0.0% 0.0% 25.0% -33.86% -19.47% 116.8% -1.48% -2.87% -6.07% -7.98% -5.59% -4.77% 199.36% -14.41% -9.91% -8.36% -0.09% 83.36% 191.75% -2.37% -28.23% -46.25% -38.54% -9.09% 47.22% 82.19% -12.26% -13.69% -7.84% -11.66%
Other Long-Term Liabilities $583.6M $666.7M $723.4M $387.9M $350.4M $101.5M $95.40M $108.4M $71.60M $88.80M $62.70M $87.00M $87.10M $87.20M $176.3M $174.7M $73.80M $52.90M $54.20M $69.00M $90.10M $119.7M $92.20M $102.5M $94.90M $110.2M $99.70M $72.80M $54.30M $52.10M $39.10M $34.40M $23.00M $15.80M $14.60M $17.10M $16.60M $15.90M $15.20M $13.60M $11.80M $10.80M
YoY Change -12.46% -7.84% 86.49% 10.7% 245.22% 6.39% -11.99% 51.4% -19.37% 41.63% -27.93% -0.11% -0.11% -50.54% 0.92% 136.72% 39.51% -2.4% -21.45% -23.42% -24.73% 29.83% -10.05% 8.01% -13.88% 10.53% 36.95% 34.07% 4.22% 33.25% 13.66% 49.57% 45.57% 8.22% -14.62% 3.01% 4.4% 4.61% 11.76% 15.25% 9.26%
Total Long-Term Liabilities $1.875B $2.032B $2.103B $662.8M $890.3M $383.4M $370.4M $308.3M $293.5M $378.6M $262.7M $337.0M $337.1M $337.2M $376.3M $477.1M $449.3M $226.1M $230.0M $250.0M $282.8M $329.1M $314.0M $335.4M $172.7M $201.1M $200.6M $182.9M $164.5M $112.2M $59.70M $55.50M $52.40M $70.50M $103.6M $115.0M $83.10M $52.40M $56.80M $61.80M $64.10M $70.00M
YoY Change -7.7% -3.37% 217.23% -25.55% 132.21% 3.51% 20.14% 5.04% -22.48% 44.12% -22.05% -0.03% -0.03% -10.39% -21.13% 6.19% 98.72% -1.7% -8.0% -11.6% -14.07% 4.81% -6.38% 94.21% -14.12% 0.25% 9.68% 11.19% 46.61% 87.94% 7.57% 5.92% -25.67% -31.95% -9.91% 38.39% 58.59% -7.75% -8.09% -3.59% -8.43%
Total Liabilities $2.642B $2.842B $3.087B $1.216B $1.411B $850.1M $814.9M $718.8M $710.8M $772.9M $618.8M $627.0M $590.8M $603.0M $690.5M $759.3M $759.8M $510.9M $529.6M $537.3M $520.1M $566.3M $525.0M $645.0M $646.7M $552.4M $553.3M $468.5M $386.8M $372.1M $237.4M $200.4M $191.2M $178.2M $219.7M $242.3M $185.6M $134.4M $119.7M $120.3M $129.3M $121.8M
YoY Change -7.05% -7.93% 153.79% -13.79% 65.97% 4.32% 13.37% 1.13% -8.03% 24.9% -1.31% 6.13% -2.02% -12.67% -9.06% -0.07% 48.72% -3.53% -1.43% 3.31% -8.16% 7.87% -18.6% -0.26% 17.07% -0.16% 18.1% 21.12% 3.95% 56.74% 18.46% 4.81% 7.3% -18.89% -9.33% 30.55% 38.1% 12.28% -0.5% -6.96% 6.16%

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...

Dividends

Dividends

Loading...

Stock Price

Loading...
Market Cap: $1.9052 Billion

About MillerKnoll Inc

MillerKnoll, Inc. engages in the research, design, manufacture, and distribution of interior furnishings. The company is headquartered in Zeeland, Michigan. The firm's segments include Americas Contract, International Contract & Specialty, and Global Retail. The Americas Contract segment includes the operations associated with the design, manufacture and sale of furniture products directly or indirectly through an independent dealership network for office, healthcare, and educational environments throughout North and South America. The International Contract & Specialty segment includes the operations associated with the design, manufacture and sale of furniture products, directly or indirectly through an independent dealership network. The Global Retail segment includes operations associated with the sale of modern design furnishings and accessories to third party retailers.

Industry: Office Furniture Peers: ACCO Brands Corp CompX International Inc HNI Corp Interface Inc KIMBALL INTERNATIONAL INC MSA Safety Inc NL Industries Inc Pitney Bowes Inc STEELCASE INC