Financial Snapshot

Revenue
$2.484B
TTM
Gross Margin
23.71%
TTM
Net Earnings
$163.6M
TTM
Current Assets
Q3 2024
Current Liabilities
Q3 2024
Current Ratio
177.43%
Q3 2024
Total Assets
Q3 2024
Total Liabilities
Q3 2024
Book Value
$867.4M
Q3 2024
Cash
Q3 2024
P/E
45.13
Nov 29, 2024 EST
Free Cash Flow
$99.00M
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 $2.408B $2.298B $2.050B $1.808B $1.976B $2.213B $2.103B $1.503B $1.353B $1.496B $1.478B $1.376B $1.577B $1.448B $1.163B $1.407B $1.602B $1.526B $1.596B $1.342B $980.7M $1.092B $1.069B $1.115B $1.175B $1.111B $1.040B $999.0M $990.5M $913.0M $669.6M $570.8M $526.6M $482.0M $436.3M $423.9M $395.2M $349.0M $312.0M $302.7M $225.5M $169.2M
YoY Change 4.78% 12.09% 13.37% -8.46% -10.72% 5.21% 39.93% 11.13% -9.62% 1.27% 7.38% -12.76% 8.91% 24.57% -17.36% -12.16% 5.0% -4.39% 18.86% 36.88% -10.2% 2.14% -4.11% -5.11% 5.72% 6.82% 4.14% 0.86% 8.49% 36.35% 17.31% 8.39% 9.25% 10.47% 2.93% 7.26% 13.24% 11.86% 3.07% 34.24% 33.27%

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 $2.408B $2.298B $2.050B $1.808B $1.976B $2.213B $2.103B $1.503B $1.353B $1.496B $1.478B $1.376B $1.577B $1.448B $1.163B $1.407B $1.602B $1.526B $1.596B $1.342B $980.7M $1.092B $1.069B $1.115B $1.175B $1.111B $1.040B $999.0M $990.5M $913.0M $669.6M $570.8M $526.6M $482.0M $436.3M $423.9M $395.2M $349.0M $312.0M $302.7M $225.5M $169.2M
Cost Of Revenue $1.882B $1.909B $1.741B $1.515B $1.668B $1.847B $1.747B $1.250B $1.119B $1.250B $1.220B $1.167B $1.320B $1.213B $985.3M $1.221B $1.359B $1.260B $1.284B $1.063B $769.2M $826.4M $810.3M $823.2M $844.7M $801.5M $739.6M $721.6M $735.1M $652.5M $470.9M $404.9M $376.0M $347.2M $308.2M $301.0M $277.3M $245.4M $219.7M $212.5M $162.5M $128.8M
Gross Profit $525.6M $389.4M $309.3M $293.4M $307.5M $365.5M $356.5M $253.3M $233.6M $246.5M $257.4M $208.6M $257.5M $235.4M $177.3M $186.2M $242.8M $265.9M $311.9M $279.8M $211.5M $265.7M $258.9M $291.8M $330.3M $309.9M $300.8M $277.4M $255.4M $260.5M $198.7M $165.9M $150.6M $134.8M $128.1M $122.8M $117.9M $103.7M $92.30M $90.20M $63.00M $40.40M
Gross Profit Margin 21.83% 16.95% 15.09% 16.22% 15.57% 16.52% 16.95% 16.85% 17.27% 16.47% 17.42% 15.16% 16.33% 16.25% 15.25% 13.23% 15.16% 17.43% 19.55% 20.84% 21.57% 24.33% 24.21% 26.17% 28.11% 27.88% 28.91% 27.77% 25.78% 28.53% 29.67% 29.06% 28.6% 27.97% 29.36% 28.97% 29.83% 29.71% 29.58% 29.8% 27.94% 23.88%

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 $273.9M $234.0M $215.1M $210.9M $249.6M $244.1M $245.8M $125.4M $108.5M $122.5M $120.0M $166.3M $186.5M $185.8M $167.1M $195.6M $216.7M $213.8M $211.0M $183.4M $154.2M $214.1M $220.5M $228.2M $229.4M $196.6M $183.3M $176.6M $161.1M $148.4M $122.4M $108.4M $106.5M $101.3M $86.70M $79.20M $74.30M $64.70M $52.10M $47.80M $37.10M $32.70M
YoY Change 17.05% 8.79% 1.99% -15.5% 2.25% -0.69% 96.01% 15.58% -11.43% 2.08% -27.84% -10.83% 0.38% 11.19% -14.57% -9.74% 1.36% 1.33% 15.05% 18.94% -27.98% -2.9% -3.37% -0.52% 16.68% 7.26% 3.79% 9.62% 8.56% 21.24% 12.92% 1.78% 5.13% 16.84% 9.47% 6.59% 14.84% 24.18% 9.0% 28.84% 13.46%
% of Gross Profit 52.11% 60.09% 69.54% 71.88% 81.17% 66.79% 68.95% 49.51% 46.45% 49.7% 46.62% 79.72% 72.43% 78.93% 94.25% 105.05% 89.25% 80.41% 67.65% 65.55% 72.91% 80.58% 85.17% 78.2% 69.45% 63.44% 60.94% 63.66% 63.08% 56.97% 61.6% 65.34% 70.72% 75.15% 67.68% 64.5% 63.02% 62.39% 56.45% 52.99% 58.89% 80.94%
Research & Development $42.00M $44.00M $50.30M $46.30M $59.50M $69.80M $65.80M $64.40M $61.10M $62.00M $61.70M
YoY Change -4.55% -12.52% 8.64% -22.18% -14.76% 6.08% 2.17% 5.4% -1.45% 0.49%
% of Gross Profit 7.99% 11.3% 16.26% 15.78% 19.35% 19.1% 18.46% 25.42% 26.16% 25.15% 23.97%
Depreciation & Amortization $56.10M $54.50M $54.80M $68.60M $77.10M $76.90M $76.70M $58.30M $50.20M $51.60M $58.10M $55.80M $57.70M $56.50M $64.60M $72.10M $81.80M $71.40M $68.20M $66.20M $58.20M $54.80M $63.50M $51.90M $50.40M $44.20M $41.80M $41.50M $39.60M $34.50M $28.10M $25.50M $26.80M $23.20M $17.00M $14.60M $13.90M $11.90M $10.00M $8.700M $7.600M
YoY Change 2.94% -0.55% -20.12% -11.02% 0.26% 0.26% 31.56% 16.14% -2.71% -11.19% 4.12% -3.29% 2.12% -12.54% -10.4% -11.86% 14.57% 4.69% 3.02% 13.75% 6.2% -13.7% 22.35% 2.98% 14.03% 5.74% 0.72% 4.8% 14.78% 22.78% 10.2% -4.85% 15.52% 36.47% 16.44% 5.04% 16.81% 19.0% 14.94% 14.47%
% of Gross Profit 10.67% 14.0% 17.72% 23.38% 25.07% 21.04% 21.51% 23.02% 21.49% 20.93% 22.57% 26.75% 22.41% 24.0% 36.44% 38.72% 33.69% 26.85% 21.87% 23.66% 27.52% 20.62% 24.53% 17.79% 15.26% 14.26% 13.9% 14.96% 15.51% 13.24% 14.14% 15.37% 17.8% 17.21% 13.27% 11.89% 11.79% 11.48% 10.83% 9.65% 12.06%
Operating Expenses $315.9M $278.0M $265.4M $257.2M $309.1M $313.9M $311.6M $189.8M $169.6M $184.5M $181.7M $166.3M $186.5M $185.7M $167.1M $195.7M $216.7M $213.8M $211.0M $183.4M $154.2M $214.2M $220.5M $228.2M $229.4M $196.7M $183.3M $176.6M $161.1M $148.5M $122.4M $108.4M $106.5M $101.3M $86.70M $79.30M $74.20M $64.70M $52.20M $47.80M $37.20M $32.70M
YoY Change 13.63% 4.75% 3.19% -16.79% -1.53% 0.74% 64.17% 11.91% -8.08% 1.54% 9.26% -10.83% 0.43% 11.13% -14.61% -9.69% 1.36% 1.33% 15.05% 18.94% -28.01% -2.86% -3.37% -0.52% 16.62% 7.31% 3.79% 9.62% 8.48% 21.32% 12.92% 1.78% 5.13% 16.84% 9.33% 6.87% 14.68% 23.95% 9.21% 28.49% 13.76%
Operating Profit $240.7M $150.4M $119.2M -$97.70M $37.90M $109.7M $92.20M $63.50M $64.00M $62.00M $75.70M $42.30M $71.00M $49.70M $10.20M -$9.500M $26.10M $52.10M $100.9M $96.40M $57.30M $51.50M $38.40M $63.60M $100.9M $113.2M $117.5M $100.8M $94.30M $112.0M $76.30M $57.50M $44.10M $33.50M $41.40M $43.50M $43.70M $39.00M $40.10M $42.40M $25.80M $7.700M
YoY Change 60.04% 26.17% -222.01% -357.78% -65.45% 18.98% 45.2% -0.78% 3.23% -18.1% 78.96% -40.42% 42.86% 387.25% -207.37% -136.4% -49.9% -48.36% 4.67% 68.24% 11.26% 34.11% -39.62% -36.97% -10.87% -3.66% 16.57% 6.89% -15.8% 46.79% 32.7% 30.39% 31.64% -19.08% -4.83% -0.46% 12.05% -2.74% -5.42% 64.34% 235.06%

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 $24.10M $20.70M $15.60M $19.40M $22.70M $24.80M $25.60M -$19.90M -$12.50M -$11.50M -$13.20M -$12.60M -$19.70M -$30.20M -$18.90M -$24.40M -$4.700M -$2.700M -$1.300M $2.100M -$500.0K -$2.600M -$4.200M -$4.900M -$8.900M -$5.700M -$4.000M -$5.000M -$6.800M -$6.400M -$6.000M -$6.000M -$7.100M -$7.200M -$5.400M -$4.000M -$4.200M -$3.500M -$3.900M -$100.0K -$3.000M -$2.600M
YoY Change 16.43% 32.69% -19.59% -14.54% -8.47% -3.13% -228.64% 59.2% 8.7% -12.88% 4.76% -36.04% -34.77% 59.79% -22.54% 419.15% 74.07% 107.69% -161.9% -520.0% -80.77% -38.1% -14.29% -44.94% 56.14% 42.5% -20.0% -26.47% 6.25% 6.67% 0.0% -15.49% -1.39% 33.33% 35.0% -4.76% 20.0% -10.26% 3800.0% -96.67% 15.38%
% of Operating Profit 10.01% 13.76% 13.09% 59.89% 22.61% 27.77% -31.34% -19.53% -18.55% -17.44% -29.79% -27.75% -60.76% -185.29% -18.01% -5.18% -1.29% 2.18% -0.87% -5.05% -10.94% -7.7% -8.82% -5.04% -3.4% -4.96% -7.21% -5.71% -7.86% -10.43% -16.1% -21.49% -13.04% -9.2% -9.61% -8.97% -9.73% -0.24% -11.63% -33.77%
Other Income/Expense, Net -$2.000M -$4.400M -$2.100M -$2.200M -$4.800M -$4.100M -$3.300M $1.300M -$44.00M $0.00 $0.00 $200.0K $0.00 $100.0K $1.600M $700.0K $2.000M $700.0K $3.100M $400.0K $500.0K $6.200M $7.400M $7.300M $3.700M $6.700M $2.500M $1.900M $11.70M $3.200M $2.800M $2.500M $6.500M $22.00M $3.600M $1.800M $2.100M $3.100M $2.800M -$4.000M $1.700M $1.200M
YoY Change -54.55% 109.52% -4.55% -54.17% 17.07% 24.24% -353.85% -102.95% -100.0% -100.0% -93.75% 128.57% -65.0% 185.71% -77.42% 675.0% -20.0% -91.94% -16.22% 1.37% 97.3% -44.78% 168.0% 31.58% -83.76% 265.63% 14.29% 12.0% -61.54% -70.45% 511.11% 100.0% -14.29% -32.26% 10.71% -170.0% -335.29% 41.67%

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 $214.6M $125.3M $400.0K -$48.70M -$26.10M $22.40M $2.500M $20.80M -$9.900M $41.20M $24.00M -$13.00M $47.90M $12.80M -$13.20M -$103.3M -$16.60M $46.60M $102.8M $97.90M $57.50M $55.00M $40.10M $85.10M $96.70M $118.1M $116.0M $97.80M $99.10M $108.8M $73.00M $54.10M $43.40M $48.30M $39.70M $41.40M $41.50M $37.50M $39.00M $38.40M $23.20M $6.300M
YoY Change 71.27% 31225.0% -100.82% 86.59% -216.52% 796.0% -87.98% -310.1% -124.03% 71.67% -284.62% -127.14% 274.22% -196.97% -87.22% 522.29% -135.62% -54.67% 5.01% 70.26% 4.55% 37.16% -52.88% -12.0% -18.12% 1.81% 18.61% -1.31% -8.92% 49.04% 34.94% 24.65% -10.14% 21.66% -4.11% -0.24% 10.67% -3.85% 1.56% 65.52% 268.25%
Income Tax $51.20M -$28.30M $15.20M $90.20M $12.40M -$5.100M $39.50M $5.900M -$8.900M $19.00M -$107.9M $9.800M $9.900M $4.500M $9.700M $700.0K $37.80M $7.300M $29.80M $36.20M $22.00M $20.70M $16.80M $33.20M $30.40M $44.10M $43.50M $34.00M $37.80M $40.40M $29.90M $20.40M $15.40M $17.80M $14.50M $15.20M $16.50M $17.90M $18.50M $16.90M $10.50M $2.500M
% Of Pretax Income 23.86% -22.59% 3800.0% -22.77% 1580.0% 28.37% 46.12% -449.58% 20.67% 35.16% 15.67% 28.99% 36.98% 38.26% 37.64% 41.9% 39.01% 31.44% 37.34% 37.5% 34.76% 38.14% 37.13% 40.96% 37.71% 35.48% 36.85% 36.52% 36.71% 39.76% 47.73% 47.44% 44.01% 45.26% 39.68%
Net Earnings $161.5M $153.1M $85.20M -$210.7M -$2.200M $84.80M $22.20M $14.20M -$1.600M $21.80M $130.4M -$24.20M $38.50M $5.200M -$31.80M -$109.1M -$68.60M $42.70M $7.600M $61.70M $40.40M $12.70M $23.30M $51.80M $66.30M $73.90M $72.50M $63.80M $61.40M $68.40M $44.00M $33.70M $28.00M $30.50M $25.20M $26.20M $25.00M $19.60M $20.50M $21.50M $12.70M $3.800M
YoY Change 5.49% 79.69% -140.44% 9477.27% -102.59% 281.98% 56.34% -987.5% -107.34% -83.28% -638.84% -162.86% 640.38% -116.35% -70.85% 59.04% -260.66% 461.84% -87.68% 52.72% 218.11% -45.49% -55.02% -21.87% -10.28% 1.93% 13.64% 3.91% -10.23% 55.45% 30.56% 20.36% -8.2% 21.03% -3.82% 4.8% 27.55% -4.39% -4.65% 69.29% 234.21%
Net Earnings / Revenue 6.71% 6.66% 4.16% -11.65% -0.11% 3.83% 1.06% 0.94% -0.12% 1.46% 8.83% -1.76% 2.44% 0.36% -2.74% -7.75% -4.28% 2.8% 0.48% 4.6% 4.12% 1.16% 2.18% 4.65% 5.64% 6.65% 6.97% 6.39% 6.2% 7.49% 6.57% 5.9% 5.32% 6.33% 5.78% 6.18% 6.33% 5.62% 6.57% 7.1% 5.63% 2.25%
Basic Earnings Per Share $3.08 $2.93 $1.64 -$4.11 -$0.04 $1.67 $0.44
Diluted Earnings Per Share $3.03 $2.90 $1.62 -$4.11 -$0.04 $1.65 $0.43 $294.0K -$33.83K $456.1K $2.739M -$519.3K $820.9K $111.3K -$809.2K -$3.399M -$2.144M $1.326M $222.9K $1.788M $1.185M $375.7K $697.6K $1.574M $2.003M $2.463M $2.393M $2.099M $2.026M $2.235M $1.443M $1.146M $933.3K $1.020M $840.0K $867.5K $833.3K $651.2K $667.8K $731.3K $441.0K $131.9K

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 $60.10M $67.10M $45.20M $37.80M $70.90M $41.70M $39.30M $34.20M $68.90M $70.50M $87.20M $23.80M $31.40M $32.90M $44.90M $44.70M $41.50M $24.20M $30.80M $55.10M $69.80M $77.20M $75.40M $21.70M $31.10M $49.20M $36.40M $34.80M $18.00M $32.70M $38.50M $33.60M $18.80M $27.00M $27.00M $24.00M $19.00M $4.700M $13.00M $3.600M $5.700M $7.000M
YoY Change -10.43% 48.45% 19.58% -46.69% 70.02% 6.11% 14.91% -50.36% -2.27% -19.15% 266.39% -24.2% -4.56% -26.73% 0.45% 7.71% 71.49% -21.43% -44.1% -21.06% -9.59% 2.39% 247.47% -30.23% -36.79% 35.16% 4.6% 93.33% -44.95% -15.06% 14.58% 78.72% -30.37% 0.0% 12.5% 26.32% 304.26% -63.85% 261.11% -36.84% -18.57%
Cash & Equivalents $60.10M $67.10M $45.20M $37.80M $70.90M $41.70M $39.30M $34.20M $68.90M $70.50M $87.20M $23.80M $31.40M $32.90M $43.70M $43.50M $38.60M $21.20M $30.80M $55.10M $69.80M $77.20M $75.40M $21.70M $31.10M $49.20M $36.40M $34.80M $18.00M $32.70M $38.50M $33.60M $18.80M $27.00M $27.00M $24.00M $19.00M $4.700M $13.00M $3.600M $5.700M $7.000M
Short-Term Investments $1.200M $1.200M $2.900M $3.000M $0.00
Other Short-Term Assets $40.20M $56.40M $36.90M $137.8M $40.80M $43.20M $70.10M $55.40M $43.50M $79.70M $73.70M $61.90M $59.20M $53.70M $43.60M $70.80M $130.9M $75.90M $36.50M $52.70M $53.30M $48.00M $46.40M $55.20M $47.20M $42.10M $41.90M $39.40M $35.40M $26.30M $18.60M $13.50M $13.80M $14.40M $11.30M $8.600M $6.700M $5.800M $2.400M $2.700M $400.0K $0.00
YoY Change -28.72% 52.85% -73.22% 237.75% -5.56% -38.37% 26.53% 27.36% -45.42% 8.14% 19.06% 4.56% 10.24% 23.17% -38.42% -45.91% 72.46% 107.95% -30.74% -1.13% 11.04% 3.45% -15.94% 16.95% 12.11% 0.48% 6.35% 11.3% 34.6% 41.4% 37.78% -2.17% -4.17% 27.43% 31.4% 28.36% 15.52% 141.67% -11.11% 575.0%
Inventory $357.9M $324.9M $281.2M $195.6M $207.4M $200.7M $191.3M $168.5M $111.0M $107.7M $116.8M $118.8M $120.8M $122.6M $99.60M $88.10M $112.9M $108.2M $90.20M $149.8M $136.4M $130.8M $121.7M $153.1M $168.6M $178.9M $152.7M $142.1M $150.0M $136.1M $104.3M $93.60M $88.60M $97.50M $83.00M $74.30M $75.10M $66.20M $59.50M $57.90M $45.40M $36.90M
Prepaid Expenses
Receivables $435.8M $398.0M $394.3M $273.6M $314.2M $361.2M $342.4M $295.2M $189.1M $192.9M $221.1M $194.5M $216.1M $219.2M $167.4M $122.3M $248.0M $248.5M $254.7M $251.7M $180.2M $161.3M $162.5M $178.0M $182.7M $182.9M $162.2M $149.8M $148.0M $145.2M $110.3M $80.80M $81.10M $73.20M $67.60M $63.00M $58.90M $51.90M $54.30M $44.00M $40.70M $24.50M
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 $0.00 $0.00 $0.00
Total Short-Term Assets $894.0M $846.4M $757.6M $644.8M $633.3M $646.8M $643.1M $553.3M $412.5M $450.8M $498.8M $399.0M $427.5M $428.4M $355.4M $325.9M $533.3M $456.9M $412.2M $509.3M $439.7M $417.4M $406.0M $408.0M $429.6M $453.1M $393.2M $366.1M $351.3M $340.4M $271.7M $221.5M $202.2M $212.1M $188.8M $170.0M $159.7M $128.6M $129.2M $108.3M $92.20M $68.40M
YoY Change 5.62% 11.72% 17.49% 1.82% -2.09% 0.58% 16.23% 34.13% -8.5% -9.62% 25.01% -6.67% -0.21% 20.54% 9.05% -38.89% 16.72% 10.84% -19.07% 15.83% 5.34% 2.81% -0.49% -5.03% -5.19% 15.23% 7.4% 4.21% 3.2% 25.29% 22.66% 9.55% -4.67% 12.34% 11.06% 6.45% 24.18% -0.46% 19.3% 17.46% 34.8%
Property, Plant & Equipment $441.7M $314.5M $367.5M $324.0M $509.4M $484.7M $504.3M $459.0M $338.6M $322.1M $359.6M $355.9M $412.1M $430.3M $419.3M $426.6M $481.1M $514.9M $467.6M $496.2M $397.7M $359.8M $340.4M $366.9M $338.0M $303.8M $248.3M $210.1M $201.3M $170.9M $164.0M $135.6M $136.5M $146.4M $108.4M $90.30M $89.20M $87.70M $77.10M $65.20M $59.40M $52.40M
YoY Change 40.45% -14.42% 13.43% -36.4% 5.1% -3.89% 9.87% 35.56% 5.12% -10.43% 1.04% -13.64% -4.23% 2.62% -1.71% -11.33% -6.56% 10.12% -5.76% 24.77% 10.53% 5.7% -7.22% 8.55% 11.26% 22.35% 18.18% 4.37% 17.79% 4.21% 20.94% -0.66% -6.76% 35.06% 20.04% 1.23% 1.71% 13.75% 18.25% 9.76% 13.36%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $3.800M $3.600M $3.300M $3.200M $3.400M $3.700M $3.900M $3.100M $11.30M $23.70M $18.80M $41.70M $35.00M $28.10M $22.40M $25.00M $26.40M $28.40M $24.30M $8.400M $9.500M $6.600M $8.000M $9.600M $11.80M $10.80M $9.000M $7.400M $12.60M $11.40M $8.800M $7.100M $3.800M $0.00 $900.0K
YoY Change 5.56% 9.09% 3.13% -5.13% 25.81% -72.57% -52.32% 26.06% -54.92% 19.14% 24.56% 25.45% -10.4% -5.3% -7.04% 16.87% 189.29% -11.58% 43.94% -17.5% -16.67% -18.64% 9.26% 20.0% 21.62% -41.27% 10.53% 29.55% 23.94% 86.84% -100.0%
Other Assets $96.60M $158.3M $43.50M $36.60M $121.0M $118.0M $118.7M $134.7M $142.6M $131.9M $129.4M $26.90M $14.40M $17.10M $26.70M $55.80M $74.90M $35.60M $65.60M $72.10M $74.60M $75.20M $76.70M $71.00M $64.80M $54.10M $49.90M $46.30M $42.10M $36.80M $32.70M $28.90M $25.70M $21.60M $18.00M $14.20M $12.20M $9.600M $7.500M $5.200M $4.900M $4.300M
YoY Change -38.98% 263.91% 18.85% -69.75% 2.54% -0.59% -11.88% -5.54% 8.11% 1.93% 381.04% 86.81% -15.79% -35.96% -52.15% -25.5% 110.39% -45.73% -9.02% -3.35% -0.8% -1.96% 8.03% 9.57% 19.78% 8.42% 7.78% 9.98% 14.4% 12.54% 13.15% 12.45% 18.98% 20.0% 26.76% 16.39% 27.08% 28.0% 44.23% 6.12% 13.95%
Total Long-Term Assets $957.5M $719.5M $669.4M $631.9M $902.8M $891.2M $930.3M $896.2M $508.4M $480.1M $533.5M $419.8M $466.0M $489.3M $485.5M $526.2M $635.0M $644.7M $639.9M $642.9M $536.8M $493.4M $497.0M $529.2M $501.5M $462.6M $365.8M $328.9M $320.5M $249.8M $238.3M $183.7M $181.3M $186.1M $139.4M $119.0M $114.4M $108.0M $93.10M $75.70M $65.70M $57.70M
YoY Change 33.08% 7.48% 5.93% -30.01% 1.3% -4.2% 3.8% 76.28% 5.89% -10.01% 27.08% -9.91% -4.76% 0.78% -7.73% -17.13% -1.5% 0.75% -0.47% 19.77% 8.8% -0.72% -6.08% 5.52% 8.41% 26.46% 11.22% 2.62% 28.3% 4.83% 29.72% 1.32% -2.58% 33.5% 17.14% 4.02% 5.93% 16.0% 22.99% 15.22% 13.86%
Total Assets $1.852B $1.566B $1.427B $1.277B $1.536B $1.538B $1.573B $1.450B $920.9M $930.9M $1.032B $818.8M $893.5M $917.7M $840.9M $852.1M $1.168B $1.102B $1.052B $1.152B $976.5M $910.8M $903.0M $937.2M $931.1M $915.7M $759.0M $695.0M $671.8M $590.2M $510.0M $405.2M $383.5M $398.2M $328.2M $289.0M $274.1M $236.6M $222.3M $184.0M $157.9M $126.1M
YoY Change
Accounts Payable $283.4M $332.8M $325.8M $233.9M $227.4M $280.9M $277.9M $230.3M $142.4M $152.0M $171.1M $150.7M $156.9M $177.5M $142.3M $94.50M $155.5M $194.7M $187.0M $159.9M $105.8M $93.50M $80.10M $80.00M $84.90M $97.40M $84.30M $72.20M $77.30M $74.20M $55.60M $40.30M $37.80M $41.80M $35.60M $33.30M $37.50M $27.40M $23.60M $15.60M $16.30M $8.200M
YoY Change -14.84% 2.15% 39.29% 2.86% -19.05% 1.08% 20.67% 61.73% -6.32% -11.16% 13.54% -3.95% -11.61% 24.74% 50.58% -39.23% -20.13% 4.12% 16.95% 51.13% 13.16% 16.73% 0.13% -5.77% -12.83% 15.54% 16.76% -6.6% 4.18% 33.45% 37.97% 6.61% -9.57% 17.42% 6.91% -11.2% 36.86% 16.1% 51.28% -4.29% 98.78%
Accrued Expenses $116.9M $101.6M $97.80M $77.70M $75.90M $81.70M $97.30M $74.80M $58.60M $56.70M $70.80M $51.20M $113.8M $137.6M $110.2M $118.4M $115.6M $91.90M $88.60M $102.3M $89.60M $79.70M $75.80M $78.20M $73.80M $75.70M $74.60M $73.30M $71.10M $64.00M $55.60M $35.90M $33.00M $34.20M $28.50M $25.60M $22.00M $20.40M $25.90M $14.00M $13.40M $8.800M
YoY Change 15.06% 3.89% 25.87% 2.37% -7.1% -16.03% 30.08% 27.65% 3.35% -19.92% 38.28% -55.01% -17.3% 24.86% -6.93% 2.42% 25.79% 3.72% -13.39% 14.17% 12.42% 5.15% -3.07% 5.96% -2.51% 1.47% 1.77% 3.09% 11.09% 15.11% 54.87% 8.79% -3.51% 20.0% 11.33% 16.36% 7.84% -21.24% 85.0% 4.48% 52.27%
Deferred Revenue
YoY Change
Short-Term Debt $12.00M $3.700M $7.700M $1.400M $14.80M $66.00M $53.20M $73.40M $28.60M $18.60M $32.40M $30.60M $21.30M $8.800M $3.000M $5.000M $0.00 $300.0K $6.000M $0.00 $0.00 $0.00 $700.0K $27.30M $6.300M $69.00M $20.90M $3.000M $12.50M $13.60M $10.80M $1.200M $1.400M $0.00 $2.800M $100.0K $100.0K $9.700M $3.000M $4.200M $3.400M $500.0K
YoY Change 224.32% -51.95% 450.0% -90.54% -77.58% 24.06% -27.52% 156.64% 53.76% -42.59% 5.88% 43.66% 142.05% 193.33% -40.0% -100.0% -95.0% -100.0% -97.44% 333.33% -90.87% 230.14% 596.67% -76.0% -8.09% 25.93% 800.0% -14.29% -100.0% 2700.0% 0.0% -98.97% 223.33% -28.57% 23.53% 580.0%
Long-Term Debt Due $19.70M $23.40M $21.70M $21.90M $15.60M $48.60M $39.90M $31.80M $8.500M $500.0K $800.0K $500.0K $1.100M $300.0K $200.0K $200.0K $0.00 $3.100M $100.0K $64.90M $3.000M $12.70M $10.00M $18.20M $3.100M $4.800M $2.800M $14.10M $12.60M $10.90M $10.80M $13.10M $2.300M $8.800M $2.300M $10.70M $3.100M $4.200M $3.400M $2.800M $2.300M $1.700M
YoY Change -15.81% 7.83% -0.91% 40.38% -67.9% 21.8% 25.47% 274.12% 1600.0% -37.5% 60.0% -54.55% 266.67% 50.0% 0.0% -100.0% 3000.0% -99.85% 2063.33% -76.38% 27.0% -45.05% 487.1% -35.42% 71.43% -80.14% 11.9% 15.6% 0.93% -17.56% 469.57% -73.86% 282.61% -78.5% 245.16% -26.19% 23.53% 21.43% 21.74% 35.29%
Total Short-Term Liabilities $545.8M $507.1M $494.5M $469.2M $372.0M $517.1M $515.5M $455.4M $273.6M $310.8M $357.2M $280.1M $297.6M $328.0M $263.3M $251.0M $338.9M $308.0M $294.9M $345.1M $210.5M $193.3M $171.5M $209.9M $175.5M $256.6M $192.7M $170.0M $181.0M $169.6M $139.9M $94.70M $74.50M $88.10M $73.80M $71.90M $65.10M $62.60M $58.20M $38.10M $37.60M $19.80M
YoY Change 7.63% 2.55% 5.39% 26.13% -28.06% 0.31% 13.2% 66.45% -11.97% -12.99% 27.53% -5.88% -9.27% 24.57% 4.9% -25.94% 10.03% 4.44% -14.55% 63.94% 8.9% 12.71% -18.29% 19.6% -31.61% 33.16% 13.35% -6.08% 6.72% 21.23% 47.73% 27.11% -15.44% 19.38% 2.64% 10.45% 3.99% 7.56% 52.76% 1.33% 89.9%
Long-Term Debt $399.9M $329.3M $348.4M $311.2M $452.0M $335.1M $386.3M $405.7M $125.5M $129.6M $131.2M $132.5M $141.9M $138.6M $136.0M $244.0M $224.5M $175.9M $151.7M $40.70M $84.90M $98.60M $139.7M $137.4M $211.1M $143.8M $89.60M $85.20M $87.80M $62.20M $77.60M $52.40M $74.30M $88.10M $55.40M $33.10M $43.90M $33.60M $33.20M $32.60M $28.70M $23.30M
YoY Change 21.44% -5.48% 11.95% -31.15% 34.89% -13.25% -4.78% 223.27% -3.16% -1.22% -0.98% -6.62% 2.38% 1.91% -44.26% 8.69% 27.63% 15.95% 272.73% -52.06% -13.89% -29.42% 1.67% -34.91% 46.8% 60.49% 5.16% -2.96% 41.16% -19.85% 48.09% -29.48% -15.66% 59.03% 67.37% -24.6% 30.65% 1.2% 1.84% 13.59% 23.18%
Other Long-Term Liabilities $120.3M $129.9M $120.1M $134.3M $210.4M $136.5M $163.2M $157.5M $134.9M $126.8M $108.0M $129.3M $115.6M $88.90M $108.9M $103.3M $98.10M $106.2M $61.60M $62.50M $51.80M $51.20M $40.80M $38.90M $39.70M $41.60M $40.00M $40.70M $41.40M $37.10M $30.70M $23.80M $1.200M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -7.39% 8.16% -10.57% -36.17% 54.14% -16.36% 3.62% 16.75% 6.39% 17.41% -16.47% 11.85% 30.03% -18.37% 5.42% 5.3% -7.63% 72.4% -1.44% 20.66% 1.17% 25.49% 4.88% -2.02% -4.57% 4.0% -1.72% -1.69% 11.59% 20.85% 28.99% 1883.33%
Total Long-Term Liabilities $520.2M $459.2M $468.5M $445.5M $662.4M $471.6M $549.5M $563.2M $260.4M $256.4M $239.2M $261.8M $257.5M $227.5M $244.9M $347.3M $322.6M $282.1M $213.3M $103.2M $136.7M $149.8M $180.5M $176.3M $250.8M $185.4M $129.6M $125.9M $129.2M $99.30M $108.3M $76.20M $75.50M $88.10M $55.40M $33.10M $43.90M $33.60M $33.20M $32.60M $28.70M $23.30M
YoY Change 13.28% -1.99% 5.16% -32.74% 40.46% -14.18% -2.43% 116.28% 1.56% 7.19% -8.63% 1.67% 13.19% -7.1% -29.48% 7.66% 14.36% 32.26% 106.69% -24.51% -8.74% -17.01% 2.38% -29.7% 35.28% 43.06% 2.94% -2.55% 30.11% -8.31% 42.13% 0.93% -14.3% 59.03% 67.37% -24.6% 30.65% 1.2% 1.84% 13.59% 23.18%
Total Liabilities $1.104B $966.3M $976.3M $928.0M $1.048B $1.004B $1.083B $1.036B $544.7M $574.9M $607.5M $553.1M $568.6M $565.4M $519.0M $608.3M $685.2M $608.3M $546.7M $492.4M $390.0M $380.4M $387.0M $418.5M $450.9M $462.5M $336.5M $309.3M $322.4M $281.9M $258.2M $182.1M $168.5M $193.3M $144.5M $117.9M $120.1M $105.2M $97.50M $74.20M $69.10M $45.20M
YoY Change 14.24% -1.02% 5.2% -11.47% 4.39% -7.31% 4.62% 90.1% -5.25% -5.37% 9.84% -2.73% 0.57% 8.94% -14.68% -11.22% 12.64% 11.27% 11.03% 26.26% 2.52% -1.71% -7.53% -7.19% -2.51% 37.44% 8.79% -4.06% 14.37% 9.18% 41.79% 8.07% -12.83% 33.77% 22.56% -1.83% 14.16% 7.9% 31.4% 7.38% 52.88%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

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
Basic Shares Outstanding 52.40M 52.30M 52.00M 51.30M 50.80M 50.50M 49.90M
Diluted Shares Outstanding 53.40M 52.80M 52.50M 51.30M 50.80M 51.30M 50.90M
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: $7.3825 Billion

About MODINE MANUFACTURING CO

Modine Manufacturing Co. engages in the provision of thermal management products and solutions. The company is headquartered in Racine, Wisconsin and currently employs 11,400 full-time employees. Its segment includes Climate Solutions and Performance Technologies. The Climate Solutions segment provides energy-efficient, climate-controlled solutions and components for a wide array of applications. The Climate Solutions segment sells heat transfer products, heating, ventilating, air conditioning and refrigeration (HVAC and refrigeration) products, and data center cooling solutions. This segment also includes coatings business. The Performance Technologies segment designs and manufactures air- and liquid-cooled technology for vehicular, stationary power, and industrial applications. The Performance Technologies segment also provides advanced thermal solutions to zero-emission and hybrid commercial vehicle and automotive customers.

Industry: Motor Vehicle Parts & Accessories Peers: AMERICAN AXLE & MANUFACTURING HOLDINGS INC Solid Power, Inc. Holley Inc. TENNECO INC PATRICK INDUSTRIES INC REE Automotive Ltd. STONERIDGE INC STANDARD MOTOR PRODUCTS, INC. XPEL, Inc.