Financial Snapshot

Revenue
$2.313B
TTM
Gross Margin
20.84%
TTM
Net Earnings
-$99.09M
TTM
Current Assets
Q3 2024
Current Liabilities
Q3 2024
Current Ratio
130.22%
Q3 2024
Total Assets
Q3 2024
Total Liabilities
Q3 2024
Book Value
$525.9M
Q3 2024
Cash
Q3 2024
P/E
-6.155
Nov 29, 2024 EST
Free Cash Flow
-$38.57M
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 $2.069B $1.889B $1.848B $1.534B $1.204B $1.348B $1.307B $1.451B $1.723B $2.066B $2.896B $3.046B $3.303B $3.039B $2.991B $3.968B $3.688B $3.026B $2.396B $2.502B $2.119B $1.977B $2.025B $1.905B $1.751B $1.766B $1.629B $1.559B $1.500B $1.466B $1.422B $1.625B $1.943B $1.760B $1.351B $1.279B $1.169B $1.130B $1.261B $1.101B $839.1M
YoY Change 9.54% 2.2% 20.49% 27.37% -10.63% 3.07% -9.91% -15.78% -16.61% -28.65% -4.93% -7.77% 8.69% 1.61% -24.63% 7.58% 21.9% 26.28% -4.24% 18.11% 7.17% -2.39% 6.33% 8.78% -0.85% 8.41% 4.49% 3.95% 2.33% 3.06% -12.47% -16.38% 10.43% 30.22% 5.65% 9.39% 3.44% -10.38% 14.52% 31.25%

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 $2.069B $1.889B $1.848B $1.534B $1.204B $1.348B $1.307B $1.451B $1.723B $2.066B $2.896B $3.046B $3.303B $3.039B $2.991B $3.968B $3.688B $3.026B $2.396B $2.502B $2.119B $1.977B $2.025B $1.905B $1.751B $1.766B $1.629B $1.559B $1.500B $1.466B $1.422B $1.625B $1.943B $1.760B $1.351B $1.279B $1.169B $1.130B $1.261B $1.101B $839.1M
Cost Of Revenue $1.634B $1.553B $1.491B $1.501B $1.144B $1.013B $767.1M $759.1M $910.0M $1.149B $1.771B $1.861B $2.163B $1.995B $2.252B $2.926B $2.686B $2.203B $1.779B $1.916B $1.604B $1.482B $1.516B $1.442B $1.363B $1.359B $1.229B $1.177B $1.142B $1.061B $1.107B $1.297B $1.646B $1.464B $1.161B $1.056B $910.6M $877.4M $973.4M $868.8M $680.7M
Gross Profit $435.6M $335.7M $357.8M $363.1M $359.5M $335.1M $540.4M $692.1M $813.1M $916.9M $1.125B $1.185B $1.140B $1.044B $738.4M $1.041B $1.003B $822.4M $616.8M $585.7M $514.1M $495.0M $508.8M $462.5M $388.3M $406.7M $399.8M $381.9M $357.5M $405.1M $315.1M $327.8M $297.5M $295.5M $190.6M $223.4M $258.6M $252.9M $287.8M $232.5M $158.4M
Gross Profit Margin 21.05% 17.77% 19.36% 23.67% 29.85% 24.87% 41.33% 47.69% 47.19% 44.38% 38.84% 38.89% 34.51% 34.36% 24.69% 26.25% 27.19% 27.18% 25.74% 23.41% 24.27% 25.04% 25.12% 24.28% 22.18% 23.03% 24.54% 24.49% 23.83% 27.64% 22.15% 20.17% 15.31% 16.79% 14.11% 17.47% 22.12% 22.37% 22.82% 21.11% 18.88%

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 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 $312.4M $268.1M $272.2M $284.4M $205.2M $202.7M $194.9M $196.9M $242.1M $284.7M $482.1M $502.8M $535.7M $532.6M $509.1M $602.2M $538.2M $472.8M $361.4M $368.4M $330.0M $312.7M $314.3M $264.0M $207.8M $213.4M $211.2M $207.5M $198.7M $199.8M $180.4M $175.1M $170.7M $174.6M $161.8M $152.7M $142.7M $151.6M $157.4M $139.9M $118.3M
YoY Change 16.53% -1.53% -4.29% 38.63% 1.22% 4.01% -1.0% -18.69% -14.97% -40.94% -4.11% -6.14% 0.57% 4.62% -15.46% 11.89% 13.83% 30.82% -1.9% 11.64% 5.53% -0.51% 19.05% 27.05% -2.62% 1.04% 1.78% 4.43% -0.55% 10.75% 3.03% 2.58% -2.23% 7.91% 5.96% 7.01% -5.87% -3.68% 12.51% 18.26%
% of Gross Profit 71.72% 79.85% 76.08% 78.34% 57.07% 60.49% 36.07% 28.45% 29.78% 31.05% 42.86% 42.44% 47.0% 51.02% 68.95% 57.83% 53.68% 57.49% 58.59% 62.9% 64.19% 63.17% 61.77% 57.08% 53.52% 52.47% 52.83% 54.33% 55.58% 49.32% 57.25% 53.42% 57.38% 59.09% 84.89% 68.35% 55.18% 59.94% 54.69% 60.17% 74.68%
Research & Development $1.286M $690.0K $956.0K $534.0K $886.0K $3.925M $2.736M $4.280M $4.510M $5.467M $10.17M $9.424M $6.044M $4.271M $3.200M $5.300M $3.200M $2.800M $2.400M $2.600M $3.300M $2.800M $4.000M $5.700M $7.800M $7.000M $6.100M $5.100M $4.900M $5.500M $5.200M $4.600M $3.600M $3.500M $6.300M $11.70M $9.800M $9.300M $7.500M $6.700M $0.00
YoY Change 86.38% -27.82% 79.03% -39.73% -77.43% 43.46% -36.07% -5.1% -17.51% -46.22% 7.87% 55.92% 41.51% 33.47% -39.62% 65.63% 14.29% 16.67% -7.69% -21.21% 17.86% -30.0% -29.82% -26.92% 11.43% 14.75% 19.61% 4.08% -10.91% 5.77% 13.04% 27.78% 2.86% -44.44% -46.15% 19.39% 5.38% 24.0% 11.94%
% of Gross Profit 0.3% 0.21% 0.27% 0.15% 0.25% 1.17% 0.51% 0.62% 0.55% 0.6% 0.9% 0.8% 0.53% 0.41% 0.43% 0.51% 0.32% 0.34% 0.39% 0.44% 0.64% 0.57% 0.79% 1.23% 2.01% 1.72% 1.53% 1.34% 1.37% 1.36% 1.65% 1.4% 1.21% 1.18% 3.31% 5.24% 3.79% 3.68% 2.61% 2.88% 0.0%
Depreciation & Amortization $139.0M $129.7M $131.4M $125.8M $135.1M $125.1M $122.6M $141.5M $156.5M $176.3M $237.0M $272.1M $310.4M $315.2M $311.6M $337.9M $306.4M $253.0M $198.0M $184.4M $169.0M $155.7M $176.6M $159.1M $135.9M $131.3M $116.6M $109.4M $104.8M $99.60M $74.90M $59.10M $59.70M $56.60M $56.20M $53.80M $56.10M $51.90M $49.80M $47.50M $44.60M
YoY Change 7.13% -1.32% 4.52% -6.91% 8.03% 2.02% -13.36% -9.58% -11.26% -25.61% -12.89% -12.35% -1.52% 1.17% -7.78% 10.28% 21.11% 27.78% 7.38% 9.11% 8.54% -11.83% 11.0% 17.07% 3.5% 12.61% 6.58% 4.39% 5.22% 32.98% 26.73% -1.01% 5.48% 0.71% 4.46% -4.1% 8.09% 4.22% 4.84% 6.5%
% of Gross Profit 31.9% 38.64% 36.73% 34.64% 37.58% 37.32% 22.68% 20.44% 19.24% 19.23% 21.07% 22.97% 27.24% 30.19% 42.2% 32.45% 30.56% 30.76% 32.1% 31.48% 32.87% 31.45% 34.71% 34.4% 35.0% 32.28% 29.16% 28.65% 29.31% 24.59% 23.77% 18.03% 20.07% 19.15% 29.49% 24.08% 21.69% 20.52% 17.3% 20.43% 28.16%
Operating Expenses $313.7M $268.8M $273.2M $285.0M $206.1M $206.6M $197.6M $201.2M $246.6M $290.2M $492.3M $512.2M $541.7M $536.9M $511.1M $608.4M $541.8M $477.9M $365.2M $375.3M $340.0M $318.8M $325.8M $269.8M $218.7M $201.8M $218.3M $215.3M $203.6M $211.5M $163.2M $176.2M $167.5M $174.1M $165.6M $156.8M $148.9M $155.1M $163.5M $144.4M $114.5M
YoY Change 16.71% -1.62% -4.14% 38.3% -0.28% 4.55% -1.74% -18.44% -15.02% -41.05% -3.89% -5.45% 0.9% 5.05% -15.99% 12.29% 13.37% 30.86% -2.69% 10.38% 6.65% -2.15% 20.76% 23.37% 8.37% -7.56% 1.39% 5.75% -3.74% 29.6% -7.38% 5.19% -3.79% 5.13% 5.61% 5.31% -4.0% -5.14% 13.23% 26.11%
Operating Profit $111.0M -$57.34M $88.38M -$3.306M $76.40M $130.7M $104.7M $64.88M $88.54M $69.29M -$142.6M -$183.6M $87.65M $78.43M $227.3M $433.0M $460.9M $344.5M $251.6M $210.4M $174.1M $176.2M $183.0M $192.7M $169.6M $204.9M $181.5M $166.6M $153.9M $193.6M $151.9M $151.6M $130.0M $121.4M $25.00M $66.60M $109.7M $97.80M $124.3M $88.10M $43.90M
YoY Change -293.6% -164.89% -2773.2% -104.33% -41.54% 24.88% 61.3% -26.72% 27.78% -148.57% -22.29% -309.43% 11.75% -65.49% -47.51% -6.05% 33.79% 36.92% 19.58% 20.85% -1.19% -3.72% -5.03% 13.62% -17.23% 12.89% 8.94% 8.25% -20.51% 27.45% 0.2% 16.62% 7.08% 385.6% -62.46% -39.29% 12.17% -21.32% 41.09% 100.68%

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 $103.9M $75.16M $63.24M $58.20M $34.02M $21.53M $26.86M $51.58M $46.80M $47.11M $49.65M $47.38M $48.74M $60.62M -$59.80M -$68.70M -$75.40M -$56.70M -$38.80M -$38.60M -$38.00M -$39.30M -$49.50M -$46.10M -$19.30M -$10.80M -$8.300M -$14.50M -$21.40M -$27.60M -$12.40M -$10.70M -$8.600M -$10.30M -$9.300M -$10.40M -$1.200M -$2.100M -$1.400M $1.600M -$300.0K
YoY Change 38.21% 18.85% 8.66% 71.04% 58.02% -19.85% -47.93% 10.21% -0.65% -5.12% 4.8% -2.78% -19.61% -201.38% -12.95% -8.89% 32.98% 46.13% 0.52% 1.58% -3.31% -20.61% 7.38% 138.86% 78.7% 30.12% -42.76% -32.24% -22.46% 122.58% 15.89% 24.42% -16.5% 10.75% -10.58% 766.67% -42.86% 50.0% -187.5% -633.33%
% of Operating Profit 93.57% 71.55% 44.53% 16.47% 25.67% 79.5% 52.86% 67.99% 55.6% 77.29% -26.31% -15.87% -16.36% -16.46% -15.42% -18.35% -21.83% -22.3% -27.05% -23.92% -11.38% -5.27% -4.57% -8.7% -13.91% -14.26% -8.16% -7.06% -6.62% -8.48% -37.2% -15.62% -1.09% -2.15% -1.13% 1.82% -0.68%
Other Income/Expense, Net -$21.60M $8.938M $15.64M $7.200M -$5.500M $2.300M -$2.600M -$59.90M -$8.500M -$9.700M -$1.000M
YoY Change -341.66% -42.85% 117.22% -230.91% -339.13% -188.46% -95.66% 604.71% -12.37% 870.0%

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 -$28.70M -$152.6M -$34.50M -$87.30M -$38.97M $28.28M -$9.235M -$99.94M $16.17M $22.95M -$30.42M $30.46M $47.68M $23.04M $158.8M $343.3M $382.4M $287.6M $212.3M $171.2M $135.9M $136.7M $118.3M $144.7M $147.4M $179.8M $171.6M $151.5M $109.6M $148.8M $137.2M $140.6M $119.6M $115.6M $22.20M $54.40M $107.8M $85.40M $107.9M $82.80M $43.60M
YoY Change -81.19% 342.32% -60.48% 124.02% -237.79% -406.24% -90.76% -718.09% -29.55% -175.44% -199.89% -36.12% 106.97% -85.49% -53.74% -10.22% 32.96% 35.47% 24.01% 25.97% -0.59% 15.55% -18.24% -1.83% -18.02% 4.78% 13.27% 38.23% -26.34% 8.45% -2.42% 17.56% 3.46% 420.72% -59.19% -49.54% 26.23% -20.85% 30.31% 89.91%
Income Tax $28.19M $10.38M $9.089M -$8.673M $12.73M $5.499M $78.19M $6.637M $27.68M $30.37M $31.98M $31.68M $49.85M $4.276M $18.50M $91.80M $117.6M $93.40M $59.10M $49.00M $41.70M $42.20M $38.60M $45.40M $51.60M $67.40M $65.20M $62.10M $45.80M $59.50M $56.30M $49.10M $43.10M $43.10M $10.80M $23.30M $44.50M $35.80M $47.50M $35.30M $16.00M
% Of Pretax Income 19.44% 171.18% 132.31% 104.01% 104.55% 18.56% 11.65% 26.74% 30.75% 32.48% 27.84% 28.62% 30.68% 30.87% 32.63% 31.38% 35.01% 37.49% 38.0% 40.99% 41.79% 39.99% 41.03% 34.92% 36.04% 37.28% 48.65% 42.83% 41.28% 41.92% 44.02% 42.63% 36.7%
Net Earnings -$86.12M -$180.1M -$3.249M -$26.34M $503.9M $137.1M $7.822M -$85.67M $6.188M -$22.17M -$232.8M -$259.8M -$11.51M $6.754M $118.8M $240.9M $299.5M $196.4M $156.7M $121.2M $92.20M $90.10M $71.70M $96.80M $90.70M $107.5M $278.8M $119.0M $97.40M $86.60M $87.60M $84.30M $76.50M $72.50M $11.40M $31.10M $63.30M $46.40M $60.50M $47.60M $27.60M
YoY Change -52.17% 5442.29% -87.67% -105.23% 267.67% 1652.2% -109.13% -1484.41% -127.91% -90.48% -10.38% 2157.24% -270.42% -94.31% -50.68% -19.57% 52.49% 25.34% 29.29% 31.45% 2.33% 25.66% -25.93% 6.73% -15.63% -61.44% 134.29% 22.18% 12.47% -1.14% 3.91% 10.2% 5.52% 535.96% -63.34% -50.87% 36.42% -23.31% 27.1% 72.46%
Net Earnings / Revenue -4.16% -9.53% -0.18% -1.72% 41.84% 10.17% 0.6% -5.9% 0.36% -1.07% -8.04% -8.53% -0.35% 0.22% 3.97% 6.07% 8.12% 6.49% 6.54% 4.84% 4.35% 4.56% 3.54% 5.08% 5.18% 6.09% 17.11% 7.63% 6.49% 5.91% 6.16% 5.19% 3.94% 4.12% 0.84% 2.43% 5.41% 4.11% 4.8% 4.32% 3.29%
Basic Earnings Per Share -$1.08 -$2.27 -$0.04 -$0.33 $6.33 $1.70 $0.10 -$1.07 $0.08 -$0.27 -$2.88 -$3.22 -$0.14 $0.08
Diluted Earnings Per Share -$1.08 -$2.27 -$0.04 -$0.33 $6.19 $1.64 $0.10 -$1.07 $0.08 -$0.27 -$2.88 -$3.22 -$0.14 $0.08 $1.474M $2.87 $3.536M $2.327M $1.861M $1.457M $1.126M $1.107M $895.1K $1.210M $1.106M $1.171M $2.833M $1.183M $957.7K $858.3K $875.1K $811.4K $727.9K $691.1K $108.6K $292.0K $549.5K $389.6K $507.6K $400.7K $241.5K

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 $121.2M $81.33M $82.91M $76.50M $57.30M $64.30M $62.10M $71.90M $79.80M $62.80M $93.60M $95.30M $121.2M $124.2M $94.20M $91.30M $121.8M $101.3M $120.9M $94.10M $80.20M $70.10M $67.40M $56.40M $51.30M $41.60M $265.4M $75.00M $76.70M $43.60M $58.70M $50.40M $120.2M $10.50M $11.40M $11.60M $32.40M $17.50M $72.90M $69.50M $104.3M
YoY Change 49.07% -1.9% 8.38% 33.51% -10.89% 3.54% -13.63% -9.9% 27.07% -32.91% -1.78% -21.37% -2.42% 31.85% 3.18% -25.04% 20.24% -16.21% 28.48% 17.33% 14.41% 4.01% 19.5% 9.94% 23.32% -84.33% 253.87% -2.22% 75.92% -25.72% 16.47% -58.07% 1044.76% -7.89% -1.72% -64.2% 85.14% -75.99% 4.89% -33.37%
Cash & Equivalents $121.2M $81.33M $82.91M $76.50M $57.30M $64.30M $62.10M $71.90M $79.80M $62.80M $93.60M $95.30M $121.2M $124.2M $94.20M $91.30M $121.8M $101.3M $120.9M $94.10M $80.20M $70.10M $67.40M $56.40M $51.30M $41.60M $221.6M $45.90M $76.70M $43.60M $58.70M $50.40M $120.2M $10.50M $11.40M $11.60M $32.40M $17.50M $72.90M $69.50M $104.3M
Short-Term Investments $0.00 $43.90M $29.20M $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
Other Short-Term Assets $305.2M $315.2M $310.6M $70.00M $76.10M $112.3M $43.40M $33.10M $82.50M $88.50M $189.8M $94.60M $133.4M $144.5M $154.8M $109.7M $88.50M $92.00M $62.80M $59.50M $47.00M $61.70M $68.50M $57.20M $58.40M $59.10M $53.50M $39.30M $61.00M $21.40M $16.00M $28.00M $42.30M $33.10M $52.80M $36.40M $30.40M $36.50M $31.70M $22.00M $9.200M
YoY Change -3.18% 1.48% 343.76% -8.02% -32.24% 158.76% 31.12% -59.88% -6.78% -53.37% 100.63% -29.09% -7.68% -6.65% 41.11% 23.95% -3.8% 46.5% 5.55% 26.6% -23.82% -9.93% 19.76% -2.05% -1.18% 10.47% 36.13% -35.57% 185.05% 33.75% -42.86% -33.81% 27.79% -37.31% 45.05% 19.74% -16.71% 15.14% 44.09% 139.13%
Inventory $86.29M $81.38M $70.49M $173.0M $157.0M $116.2M $178.3M $187.7M $217.0M $178.9M $155.7M $236.5M $241.9M $271.6M $291.2M $309.5M $310.9M $285.2M $251.1M $217.0M $190.2M $181.7M $174.6M $199.1M $172.2M $175.8M $135.2M $126.0M $123.3M $121.2M $202.4M $202.6M $225.1M $332.5M $339.8M $289.9M $217.1M $189.8M $203.6M $220.1M $163.4M
Prepaid Expenses
Receivables $280.8M $264.4M $377.9M $462.1M $341.2M $258.6M $288.0M $236.6M $254.9M $325.1M $353.2M $600.3M $618.5M $585.3M $598.3M $648.9M $779.6M $753.2M $666.3M $555.2M $446.9M $388.9M $386.3M $413.7M $331.1M $310.9M $259.6M $268.2M $272.9M $350.6M $322.9M $317.3M $273.9M $217.0M $194.6M $208.9M $183.6M $182.1M $165.1M $193.6M $125.7M
Other Receivables $33.86M $25.38M $33.06M $34.30M $21.20M $53.70M $20.30M $21.00M $30.40M $28.10M $46.50M $39.80M $44.40M $29.30M $30.90M $46.00M $44.50M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $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 $827.4M $767.7M $875.0M $815.8M $652.8M $605.0M $592.1M $550.3M $664.5M $683.5M $838.8M $1.066B $1.159B $1.155B $1.169B $1.206B $1.345B $1.232B $1.101B $925.9M $764.4M $702.4M $696.8M $726.4M $613.0M $587.4M $713.7M $508.5M $533.8M $536.8M $600.1M $598.3M $661.5M $593.1M $598.6M $546.9M $463.5M $425.9M $473.4M $505.2M $402.6M
YoY Change 7.77% -12.26% 7.25% 24.97% 7.9% 2.18% 7.6% -17.19% -2.78% -18.51% -21.34% -8.02% 0.39% -1.23% -3.0% -10.39% 9.23% 11.86% 18.91% 21.13% 8.83% 0.8% -4.07% 18.5% 4.36% -17.7% 40.35% -4.74% -0.56% -10.55% 0.3% -9.55% 11.53% -0.92% 9.45% 17.99% 8.83% -10.03% -6.29% 25.48%
Property, Plant & Equipment $759.1M $758.1M $755.5M $765.1M $613.9M $432.8M $479.7M $490.3M $564.0M $663.2M $711.3M $1.266B $1.275B $1.367B $1.511B $1.483B $1.535B $1.323B $1.140B $932.3M $865.4M $804.5M $822.1M $896.8M $671.5M $626.2M $511.9M $513.1M $459.8M $435.0M $491.7M $278.7M $296.6M $300.7M $284.2M $281.2M $263.6M $266.3M $275.3M $253.0M $255.0M
YoY Change 0.13% 0.35% -1.26% 24.63% 41.84% -9.78% -2.16% -13.07% -14.96% -6.76% -43.82% -0.65% -6.77% -9.52% 1.89% -3.41% 16.08% 16.03% 22.26% 7.73% 7.57% -2.14% -8.33% 33.55% 7.23% 22.33% -0.23% 11.59% 5.7% -11.53% 76.43% -6.04% -1.36% 5.81% 1.07% 6.68% -1.01% -3.27% 8.81% -0.78%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $252.6M $288.5M $298.9M $3.200M $0.00 $0.00 $66.60M $76.00M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -12.44% -3.48% 9240.63% -100.0% -12.37%
Other Assets $175.3M $153.6M $137.5M $71.80M $63.40M $121.1M $66.80M $117.0M $126.6M $159.3M $108.3M $133.2M $130.6M $135.6M $109.3M $101.7M $115.9M $71.70M $96.50M $87.60M $90.00M $112.0M $214.4M $188.6M $116.6M $136.2M $64.00M $107.4M $44.70M $53.40M $114.8M $100.7M $86.60M $80.50M $79.30M $47.70M $57.70M $43.90M $55.30M $44.80M $29.30M
YoY Change 14.12% 11.66% 91.55% 13.25% -47.65% 81.29% -42.91% -7.58% -20.53% 47.09% -18.69% 1.99% -3.69% 24.06% 7.47% -12.25% 61.65% -25.7% 10.16% -2.67% -19.64% -47.76% 13.68% 61.75% -14.39% 112.81% -40.41% 140.27% -16.29% -53.48% 14.0% 16.28% 7.58% 1.51% 66.25% -17.33% 31.44% -20.61% 23.44% 52.9%
Total Long-Term Assets $2.027B $2.023B $2.179B $2.178B $1.715B $1.028B $986.6M $1.031B $1.397B $1.586B $1.603B $1.910B $2.180B $2.314B $2.470B $2.358B $2.560B $2.095B $1.875B $1.464B $1.374B $1.297B $1.394B $1.455B $1.047B $1.036B $763.5M $815.9M $776.9M $777.8M $827.5M $392.9M $398.2M $397.9M $379.6M $346.2M $338.8M $328.9M $350.5M $319.5M $285.6M
YoY Change 0.2% -7.15% 0.07% 26.99% 66.82% 4.19% -4.31% -26.18% -11.92% -1.07% -16.06% -12.38% -5.82% -6.3% 4.77% -7.91% 22.21% 11.73% 28.07% 6.57% 5.91% -6.97% -4.16% 38.95% 1.02% 35.72% -6.42% 5.02% -0.12% -6.01% 110.61% -1.33% 0.08% 4.82% 9.65% 2.18% 3.01% -6.16% 9.7% 11.87%
Total Assets $2.855B $2.791B $3.054B $2.993B $2.368B $1.633B $1.579B $1.581B $2.061B $2.269B $2.442B $2.976B $3.339B $3.469B $3.639B $3.563B $3.905B $3.326B $2.976B $2.390B $2.138B $1.999B $2.091B $2.181B $1.660B $1.624B $1.477B $1.324B $1.311B $1.315B $1.428B $991.2M $1.060B $991.0M $978.2M $893.1M $802.3M $754.8M $823.9M $824.7M $688.2M
YoY Change
Accounts Payable $198.6M $205.6M $186.1M $218.0M $176.8M $125.0M $126.2M $108.0M $136.0M $146.5M $181.4M $221.5M $252.3M $261.5M $215.5M $262.8M $307.8M $287.0M $247.2M $220.3M $188.4M $166.9M $162.5M $192.1M $132.4M $142.7M $120.1M $111.9M $112.7M $92.20M $98.00M $72.10M $94.00M $111.4M $80.30M $78.70M $75.60M $59.20M $56.30M $58.50M $42.20M
YoY Change -3.41% 10.45% -14.62% 23.3% 41.44% -0.95% 16.85% -20.59% -7.17% -19.24% -18.1% -12.21% -3.52% 21.35% -18.0% -14.62% 7.25% 16.1% 12.21% 16.93% 12.88% 2.71% -15.41% 45.09% -7.22% 18.82% 7.33% -0.71% 22.23% -5.92% 35.92% -23.3% -15.62% 38.73% 2.03% 4.1% 27.7% 5.15% -3.76% 38.63%
Accrued Expenses $98.67M $69.12M $73.76M $70.70M $50.50M $50.20M $60.50M $46.70M $38.90M $53.80M $53.10M $94.40M $92.60M $83.90M $67.70M $85.20M $108.9M $95.00M $75.70M $63.80M $46.00M $39.50M $37.20M $46.60M $46.60M $43.90M $42.70M $44.50M $41.30M $37.80M $45.50M $30.70M $113.9M $111.6M $167.9M $108.5M $76.40M $65.80M $78.40M $57.70M $47.50M
YoY Change 42.76% -6.29% 4.32% 40.0% 0.6% -17.02% 29.55% 20.05% -27.7% 1.32% -43.75% 1.94% 10.37% 23.93% -20.54% -21.76% 14.63% 25.5% 18.65% 38.7% 16.46% 6.18% -20.17% 0.0% 6.15% 2.81% -4.04% 7.75% 9.26% -16.92% 48.21% -73.05% 2.06% -33.53% 54.75% 42.02% 16.11% -16.07% 35.88% 21.47%
Deferred Revenue
YoY Change
Short-Term Debt $14.87M $7.751M $7.748M $7.500M $3.600M $10.10M $8.600M $4.300M $30.20M $16.70M $7.500M $8.600M $51.40M $31.20M $57.40M $117.9M $60.30M $185.1M $98.00M $16.10M $14.90M $22.40M $29.60M $47.70M $32.00M $46.80M $22.80M $16.90M $5.700M $14.20M $51.90M $10.60M $18.30M $44.20M $20.00M $59.00M $12.70M $13.50M $17.90M $10.90M $4.000M
YoY Change 91.86% 0.04% 3.31% 108.33% -64.36% 17.44% 100.0% -85.76% 80.84% 122.67% -12.79% -83.27% 64.74% -45.64% -51.31% 95.52% -67.42% 88.88% 508.7% 8.05% -33.48% -24.32% -37.95% 49.06% -31.62% 105.26% 34.91% 196.49% -59.86% -72.64% 389.62% -42.08% -58.6% 121.0% -66.1% 364.57% -5.93% -24.58% 64.22% 172.5%
Long-Term Debt Due $15.56M $11.99M $10.23M $13.60M $2.700M $6.500M $11.20M $25.60M $25.10M $25.20M $20.30M $3.300M $3.600M $4.000M $25.80M $3.200M $8.400M $13.10M $6.100M $14.90M $14.30M $11.70M $12.40M $14.60M $4.600M $7.800M $3.600M $9.300M $103.0M $11.50M $11.60M $700.0K $82.90M $3.900M $3.800M $3.400M $1.400M $0.00 $0.00 $0.00 $0.00
YoY Change 29.71% 17.29% -24.81% 403.7% -58.46% -41.96% -56.25% 1.99% -0.4% 24.14% 515.15% -8.33% -10.0% -84.5% 706.25% -61.9% -35.88% 114.75% -59.06% 4.2% 22.22% -5.65% -15.07% 217.39% -41.03% 116.67% -61.29% -90.97% 795.65% -0.86% 1557.14% -99.16% 2025.64% 2.63% 11.76% 142.86%
Total Short-Term Liabilities $655.2M $597.3M $601.4M $538.0M $464.9M $417.0M $474.1M $427.7M $506.1M $565.6M $606.8M $637.6M $782.3M $767.9M $751.1M $888.4M $874.0M $910.8M $748.4M $579.1M $495.1M $473.9M $465.7M $536.2M $430.5M $474.8M $372.5M $294.0M $388.5M $282.4M $417.3M $281.4M $376.8M $366.6M $387.5M $311.6M $186.9M $167.7M $188.2M $221.9M $132.7M
YoY Change 9.7% -0.68% 11.78% 15.72% 11.49% -12.04% 10.85% -15.49% -10.52% -6.79% -4.83% -18.5% 1.88% 2.24% -15.45% 1.65% -4.04% 21.7% 29.24% 16.97% 4.47% 1.76% -13.15% 24.55% -9.33% 27.46% 26.7% -24.32% 37.57% -32.33% 48.29% -25.32% 2.78% -5.39% 24.36% 66.72% 11.45% -10.89% -15.19% 67.22%
Long-Term Debt $1.401B $1.337B $1.359B $1.271B $775.5M $585.7M $566.8M $629.2M $845.6M $829.7M $783.2M $957.4M $853.8M $849.7M $901.7M $891.8M $1.012B $864.8M $905.9M $594.7M $584.4M $605.6M $720.1M $774.5M $418.5M $309.1M $198.9M $227.4M $179.9M $340.2M $364.9M $119.8M $120.5M $122.7M $127.3M $131.3M $135.9M $63.00M $118.7M $125.9M $119.6M
YoY Change 4.82% -1.65% 6.94% 63.92% 32.41% 3.33% -9.92% -25.59% 1.92% 5.94% -18.2% 12.13% 0.48% -5.77% 1.11% -11.89% 17.03% -4.54% 52.33% 1.76% -3.5% -15.9% -7.02% 85.07% 35.39% 55.4% -12.53% 26.4% -47.12% -6.77% 204.59% -0.58% -1.79% -3.61% -3.05% -3.38% 115.71% -46.93% -5.72% 5.27%
Other Long-Term Liabilities $193.7M $203.5M $253.5M $430.1M $337.4M $316.8M $322.6M $386.9M $386.6M $515.7M $436.8M $500.5M $455.5M $347.8M $385.6M $297.3M $278.8M $300.9M $204.3M $206.0M $214.7M $213.2M $115.7M $107.7M $107.8M $99.10M $87.10M $87.50M $80.20M $81.50M $88.90M $78.20M $58.80M $42.80M $53.10M $11.10M $9.500M $10.80M $16.60M $13.60M $25.20M
YoY Change -4.82% -19.73% -41.07% 27.47% 6.5% -1.8% -16.62% 0.08% -25.03% 18.06% -12.73% 9.88% 30.97% -9.8% 29.7% 6.64% -7.34% 47.28% -0.83% -4.05% 0.7% 84.27% 7.43% -0.09% 8.78% 13.78% -0.46% 9.1% -1.6% -8.32% 13.68% 32.99% 37.38% -19.4% 378.38% 16.84% -12.04% -34.94% 22.06% -46.03%
Total Long-Term Liabilities $1.595B $1.540B $1.613B $1.701B $1.113B $902.5M $889.4M $1.016B $1.232B $1.345B $1.220B $1.458B $1.309B $1.198B $1.287B $1.189B $1.291B $1.166B $1.110B $800.7M $799.1M $818.8M $835.8M $882.2M $526.3M $408.2M $286.0M $314.9M $260.1M $421.7M $453.8M $198.0M $179.3M $165.5M $180.4M $142.4M $145.4M $73.80M $135.3M $139.5M $144.8M
YoY Change 3.55% -4.49% -5.19% 52.87% 23.31% 1.47% -12.47% -17.54% -8.41% 10.28% -16.32% 11.35% 9.34% -6.98% 8.26% -7.89% 10.74% 5.0% 38.65% 0.2% -2.41% -2.03% -5.26% 67.62% 28.93% 42.73% -9.18% 21.07% -38.32% -7.07% 129.19% 10.43% 8.34% -8.26% 26.69% -2.06% 97.02% -45.45% -3.01% -3.66%
Total Liabilities $2.331B $2.221B $2.306B $2.336B $1.626B $1.365B $1.408B $1.485B $1.790B $1.962B $1.878B $2.164B $2.163B $2.038B $2.166B $2.149B $2.339B $2.180B $1.982B $1.476B $1.361B $1.355B $1.405B $1.507B $1.010B $938.3M $695.5M $643.1M $684.7M $733.4M $904.5M $496.1M $580.0M $553.8M $583.7M $471.8M $358.3M $281.4M $356.2M $392.3M $296.5M
YoY Change 4.95% -3.66% -1.3% 43.68% 19.15% -3.1% -5.17% -17.02% -8.77% 4.45% -13.22% 0.07% 6.13% -5.92% 0.76% -8.12% 7.3% 10.0% 34.31% 8.42% 0.46% -3.55% -6.78% 49.23% 7.61% 34.91% 8.15% -6.08% -6.64% -18.92% 82.32% -14.47% 4.73% -5.12% 23.72% 31.68% 27.33% -21.0% -9.2% 32.31%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

Return On Shareholders' Equity

Loading...

Book Value

Loading...

Free Cash Flow

Loading...

Free Cash Flow YoY

Loading...

Free Cash Flow Margin

Loading...

Dividends

Dividends

Loading...

Stock Price

Loading...
Market Cap: $609.83 Million

About ENVIRI Corp

Enviri Corp. engages in the provision of industrial services and engineered products. The company is headquartered in Philadelphia, Pennsylvania and currently employs 13,000 full-time employees. The firm operates in three segments: Harsco Environmental (HE), Clean Earth (CE), and Harsco Rail (Rail). HE operates primarily under long-term contracts, providing critical environmental services and material processing to the steel and metals industries, including zero waste solutions for manufacturing byproducts within the metals industry. CE provides specialty waste processing, treatment, recycling and beneficial reuse solutions for customers in the industrial, retail, healthcare and construction industries across a variety of waste needs, including hazardous, non-hazardous and contaminated soils and dredged materials. Rail is a provider of highly engineered maintenance equipment, after-market parts and safety and diagnostic systems and contracting solutions, which support railroad and transit customers. The company operates in more than 150 locations in over 30 countries.

Industry: Services-Services, NEC Peers: SP Plus Corp Aris Water Solutions, Inc. Quest Resource Holding Corp BrightView Holdings, Inc. CECO ENVIRONMENTAL CORP VIDLER WATER RESOURCES, INC. Empire Diversified Energy Inc Heritage-Crystal Clean, Inc. Montrose Environmental Group, Inc. WASTE MANAGEMENT INC