Financial Snapshot

Revenue
$2.661B
TTM
Gross Margin
18.14%
TTM
Net Earnings
$147.5M
TTM
Current Assets
Q4 2024
Current Liabilities
Q4 2024
Current Ratio
174.15%
Q4 2024
Total Assets
Q4 2024
Total Liabilities
$1.378B
Q4 2024
Book Value
$958.6M
Q4 2024
Cash
Q4 2024
P/E
11.62
Apr 15, 2025 EST
Free Cash Flow
$96.08M
TTM

Revenues

Revenues

Revenue YoY Change

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 $2.661B $2.425B $2.066B $1.869B $1.828B $2.048B $1.909B $1.922B $2.272B $3.063B $3.660B $3.287B $2.783B $2.193B $1.917B $1.822B $1.977B $1.743B $1.280B $998.5M $780.2M $639.2M $547.5M $524.7M $306.9M $416.8M $400.3M $358.1M $368.8M $289.5M $239.9M $229.8M $215.6M $193.6M $168.9M $183.4M $132.8M $116.4M $103.8M $119.9M $149.7M $122.9M
YoY Change 9.75% 17.36% 10.53% 2.26% -10.75% 7.26% -0.63% -15.41% -25.83% -16.31% 11.34% 18.13% 26.91% 14.38% 5.21% -7.85% 13.44% 36.16% 28.21% 27.98% 22.06% 16.75% 4.35% 70.97% -26.37% 4.12% 11.78% -2.9% 27.39% 20.68% 4.4% 6.59% 11.36% 14.62% -7.91% 38.1% 14.09% 12.14% -13.43% -19.91% 21.81%

Expenses

Cost Of Revenues

Gross Profit

Gross Profit Margin

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 $2.661B $2.425B $2.066B $1.869B $1.828B $2.048B $1.909B $1.922B $2.272B $3.063B $3.660B $3.287B $2.783B $2.193B $1.917B $1.822B $1.977B $1.743B $1.280B $998.5M $780.2M $639.2M $547.5M $524.7M $306.9M $416.8M $400.3M $358.1M $368.8M $289.5M $239.9M $229.8M $215.6M $193.6M $168.9M $183.4M $132.8M $116.4M $103.8M $119.9M $149.7M $122.9M
Cost Of Revenue $2.176B $2.026B $1.759B $1.605B $1.664B $1.950B $1.780B $1.727B $1.992B $2.457B $2.800B $2.521B $2.155B $1.684B $1.451B $1.384B $1.513B $1.330B $984.1M $819.3M $648.4M $528.5M $433.3M $424.3M $257.3M $345.2M $314.6M $282.8M $299.9M $234.7M $190.8M $177.2M $157.0M $143.1M $120.8M $146.7M $110.4M $105.0M $91.90M $103.6M $123.5M $100.4M
Gross Profit $485.5M $399.0M $307.4M $264.1M $163.9M $98.24M $129.2M $194.6M $279.2M $605.4M $859.2M $765.5M $627.9M $508.8M $466.3M $437.7M $464.8M $413.3M $296.1M $179.3M $131.8M $110.8M $114.2M $100.3M $49.60M $71.60M $85.70M $75.30M $68.90M $54.80M $49.20M $52.60M $58.60M $50.50M $48.20M $36.70M $22.40M $11.50M $11.90M $16.30M $26.20M $22.50M
Gross Profit Margin 18.24% 16.45% 14.88% 14.13% 8.97% 4.8% 6.77% 10.13% 12.29% 19.77% 23.48% 23.29% 22.56% 23.2% 24.32% 24.02% 23.51% 23.71% 23.13% 17.96% 16.89% 17.33% 20.86% 19.12% 16.16% 17.18% 21.41% 21.03% 18.68% 18.93% 20.51% 22.89% 27.18% 26.08% 28.54% 20.01% 16.87% 9.88% 11.46% 13.59% 17.5% 18.31%

Selling, General & Admin Expense

Research & Development

No data

Depreciation, Depletion & Amortization

SGA Expense to Gross Profit Ratio

R&D To Gross Profit Ratio

No data

DDA To Gross Profit Ratio

Operating Expenses Total

Operating Profits/Loss

Operating Profits/Loss YoY Change

Operating Earnings to Gross Profit Ratio

Operating Profit Margin

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 $239.2M $217.6M $196.5M $224.3M $195.7M $214.9M $198.3M $184.0M $208.5M $231.6M $230.9M $220.4M $199.3M $173.9M $156.8M $145.6M $147.2M $123.7M $101.8M $85.20M $67.90M $56.80M $46.50M $43.70M $30.90M $39.30M $41.30M $39.00M $36.40M $34.60M $36.40M $31.60M $32.90M $30.20M $29.70M $22.20M $19.50M $18.80M $18.20M $22.80M $29.20M $28.70M
YoY Change 9.92% 10.75% -12.37% 14.6% -8.93% 8.39% 7.78% -11.76% -10.0% 0.32% 4.74% 10.62% 14.57% 10.91% 7.7% -1.08% 19.0% 21.51% 19.48% 25.48% 19.54% 22.15% 6.41% 41.42% -21.37% -4.84% 5.9% 7.14% 5.2% -4.95% 15.19% -3.95% 8.94% 1.68% 33.78% 13.85% 3.72% 3.3% -20.18% -21.92% 1.74%
% of Gross Profit 49.27% 54.55% 63.93% 84.93% 119.37% 218.73% 153.42% 94.52% 74.66% 38.26% 26.87% 28.79% 31.74% 34.19% 33.63% 33.27% 31.67% 29.93% 34.38% 47.52% 51.52% 51.26% 40.72% 43.57% 62.3% 54.89% 48.19% 51.79% 52.83% 63.14% 73.98% 60.08% 56.14% 59.8% 61.62% 60.49% 87.05% 163.48% 152.94% 139.88% 111.45% 127.56%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $103.4M $99.00M $113.0M $136.0M $170.0M $212.0M $200.0M $204.0M $250.2M $241.2M $229.8M $202.2M $176.5M $151.2M $153.7M $122.9M $115.0M $93.80M $80.50M $79.60M $65.60M $57.00M $52.30M $47.90M $30.70M $33.90M $30.00M $23.20M $24.70M $20.60M $16.20M $12.20M $11.50M $8.000M $7.700M $6.500M $8.300M $11.20M $12.60M
YoY Change 4.49% -12.39% -16.91% -20.0% -19.81% 6.0% -1.96% -18.47% 3.73% 4.96% 13.65% 14.56% 16.73% -1.63% 25.06% 6.87% 22.6% 16.52% 1.13% 21.34% 15.09% 8.99% 9.19% 56.03% -9.44% 13.0% 29.31% -6.07% 19.9% 27.16% 32.79% 6.09% 43.75% 3.9% 18.46% -21.69% -25.89% -11.11%
% of Gross Profit 21.31% 24.81% 36.76% 51.5% 103.7% 215.79% 154.77% 104.83% 89.6% 39.84% 26.75% 26.41% 28.11% 29.72% 32.96% 28.08% 24.74% 22.7% 27.19% 44.39% 49.77% 51.44% 45.8% 47.76% 61.9% 47.35% 35.01% 30.81% 35.85% 37.59% 32.93% 23.19% 19.62% 15.84% 15.98% 17.71% 37.05% 97.39% 105.88%
Operating Expenses $239.2M $217.6M $196.5M $224.3M $195.7M $214.9M $198.3M $184.0M $208.5M $231.6M $230.9M $220.4M $199.3M $173.9M $156.8M $145.6M $147.3M $123.7M $101.8M $85.20M $67.90M $56.80M $46.50M $43.80M $30.80M $39.30M $41.40M $39.00M $36.40M $34.60M $36.40M $31.60M $33.00M $30.30M $29.70M $22.20M $19.50M $18.80M $18.20M $22.80M $29.20M $28.70M
YoY Change 9.92% 10.75% -12.37% 14.6% -8.93% 8.39% 7.78% -11.76% -10.0% 0.32% 4.74% 10.62% 14.57% 10.91% 7.7% -1.15% 19.08% 21.51% 19.48% 25.48% 19.54% 22.15% 6.16% 42.21% -21.63% -5.07% 6.15% 7.14% 5.2% -4.95% 15.19% -4.24% 8.91% 2.02% 33.78% 13.85% 3.72% 3.3% -20.18% -21.92% 1.74%
Operating Profit $246.3M $181.3M $110.9M $39.80M -$446.1M -$290.7M -$145.5M $10.66M $70.76M $373.8M $628.3M $545.1M $428.6M $334.8M $309.5M $292.1M $317.5M $289.6M $194.3M $94.10M $63.90M $54.00M $67.70M $56.50M $18.80M $32.30M $44.30M $36.30M $32.50M $20.20M $12.80M $21.00M $25.60M $20.20M $18.50M $14.50M $2.900M -$7.300M -$6.300M -$6.500M -$3.000M -$6.200M
YoY Change 35.81% 63.56% 178.56% -108.92% 53.44% 99.83% -1465.26% -84.94% -81.07% -40.51% 15.27% 27.19% 28.0% 8.18% 5.95% -7.99% 9.63% 49.05% 106.48% 47.26% 18.33% -20.24% 19.82% 200.53% -41.8% -27.09% 22.04% 11.69% 60.89% 57.81% -39.05% -17.97% 26.73% 9.19% 27.59% 400.0% -139.73% 15.87% -3.08% 116.67% -51.61%
Operating Profit To Gross Profit 50.73% 45.45% 36.07% 15.07% -272.1% -295.91% -112.58% 5.48% 25.34% 61.74% 73.13% 71.21% 68.26% 65.81% 66.37% 66.73% 68.31% 70.07% 65.62% 52.48% 48.48% 48.74% 59.28% 56.33% 37.9% 45.11% 51.69% 48.21% 47.17% 36.86% 26.02% 39.92% 43.69% 40.0% 38.38% 39.51% 12.95% -63.48% -52.94% -39.88% -11.45% -27.56%
Operating Profit To Revenue 9.25% 7.48% 5.37% 2.13% -24.4% -14.19% -7.62% 0.55% 3.12% 12.21% 17.17% 16.58% 15.4% 15.27% 16.14% 16.03% 16.06% 16.61% 15.18% 9.42% 8.19% 8.45% 12.37% 10.77% 6.13% 7.75% 11.07% 10.14% 8.81% 6.98% 5.34% 9.14% 11.87% 10.43% 10.95% 7.91% 2.18% -6.27% -6.07% -5.42% -2.0% -5.04%

Interest Expenses

Interest Expenses To Operating Income %

Other Expense/Income

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 $37.92M $36.52M $38.22M $38.81M $43.90M $42.71M $37.74M $27.82M $25.32M $25.05M $4.708M $2.194M $4.218M $1.096M $6.010M $7.781M -$10.70M -$10.10M $2.500M $800.0K -$1.300M -$7.200M -$8.900M -$7.500M -$4.800M -$5.700M -$2.400M $200.0K -$300.0K -$600.0K $100.0K -$1.000M -$1.400M -$700.0K -$600.0K $2.200M $1.400M -$600.0K -$1.800M -$2.500M -$3.100M -$2.000M
YoY Change 3.82% -4.43% -1.53% -11.59% 2.78% 13.17% 35.68% 9.87% 1.07% 432.07% 114.59% -47.98% 284.85% -81.76% -22.76% -172.72% 5.94% -504.0% 212.5% -161.54% -81.94% -19.1% 18.67% 56.25% -15.79% 137.5% -1300.0% -166.67% -50.0% -700.0% -110.0% -28.57% 100.0% 16.67% -127.27% 57.14% -333.33% -66.67% -28.0% -19.35% 55.0%
% of Operating Profit 15.4% 20.14% 34.47% 97.52% 261.05% 35.78% 6.7% 0.75% 0.4% 0.98% 0.33% 1.94% 2.66% -3.37% -3.49% 1.29% 0.85% -2.03% -13.33% -13.15% -13.27% -25.53% -17.65% -5.42% 0.55% -0.92% -2.97% 0.78% -4.76% -5.47% -3.47% -3.24% 15.17% 48.28%
Other Income/Expense, Net $2.610M $164.0K -$911.0K -$1.369M -$300.0K -$6.621M -$8.788M -$6.055M -$6.244M -$15.34M -$387.0K -$1.273M -$6.065M -$539.0K -$926.0K $1.504M $300.0K -$2.000M -$3.200M -$400.0K -$1.600M -$1.700M -$2.300M -$1.000M $300.0K -$300.0K -$400.0K -$900.0K $0.00 $300.0K -$400.0K $800.0K $900.0K $2.500M $5.200M -$2.000M -$1.600M -$2.200M -$200.0K -$1.300M -$2.100M -$3.200M
YoY Change 1491.46% -118.0% -33.46% 356.33% -95.47% -24.66% 45.14% -3.03% -59.29% 3862.79% -69.6% -79.01% 1025.23% -41.79% -161.57% 401.33% -115.0% -37.5% 700.0% -75.0% -5.88% -26.09% 130.0% -433.33% -200.0% -25.0% -55.56% -100.0% -175.0% -150.0% -11.11% -64.0% -51.92% -360.0% 25.0% -27.27% 1000.0% -84.62% -38.1% -34.38%

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 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 -$8.897M -$62.29M -$50.40M -$125.0M -$306.4M -$271.5M -$132.1M -$93.05M -$180.1M $51.02M $110.8M $68.07M $53.24M $41.83M $87.78M $65.17M $307.2M $277.5M $193.7M $94.50M $60.90M $45.10M $56.50M $48.20M $14.30M $26.20M $41.50M $35.60M $41.30M $19.90M $12.50M $20.80M $25.20M $22.00M $23.10M $14.70M $2.700M -$10.00M -$8.300M -$10.30M -$8.200M -$11.40M
YoY Change -85.72% 23.61% -59.69% -59.19% 12.83% 105.48% 42.0% -48.34% -453.08% -53.95% 62.78% 27.85% 27.27% -52.34% 34.68% -78.78% 10.7% 43.26% 104.97% 55.17% 35.03% -20.18% 17.22% 237.06% -45.42% -36.87% 16.57% -13.8% 107.54% 59.2% -39.9% -17.46% 14.55% -4.76% 57.14% 444.44% -127.0% 20.48% -19.42% 25.61% -28.07%
Income Tax $77.45M $63.65M $53.11M $43.60M -$2.146M $17.62M $26.49M -$184.2M $18.76M $105.3M $195.1M $170.8M $132.9M $102.2M $104.7M $101.4M $107.8M $97.10M $66.40M $31.80M $20.60M $15.80M $16.40M $16.80M $5.100M $9.400M $15.80M $13.60M $21.80M $7.500M $7.000M $5.800M $5.800M $5.900M $6.200M $4.400M $1.500M $1.400M $900.0K $900.0K $800.0K $2.500M
% Of Pretax Income 206.3% 176.13% 250.99% 249.63% 244.38% 119.27% 155.62% 35.09% 34.99% 34.28% 33.65% 33.83% 35.03% 29.03% 34.85% 35.66% 35.88% 38.07% 38.2% 52.78% 37.69% 56.0% 27.88% 23.02% 26.82% 26.84% 29.93% 55.56%
Net Earnings $147.5M $97.40M $25.94M -$49.31M -$496.8M -$348.4M -$212.3M $166.4M $24.59M $231.0M $428.3M $371.5M $289.0M $235.7M $200.5M $188.4M $199.4M $180.4M $127.3M $62.70M $40.30M $29.30M $40.10M $31.30M $9.100M $16.80M $25.70M $22.00M $19.40M $12.40M $5.500M $14.90M $19.40M $16.10M $16.90M $10.20M $1.200M -$11.40M -$9.100M -$11.20M -$9.000M -$13.90M
YoY Change 51.4% 275.48% -152.61% -90.07% 42.56% 64.11% -227.6% 576.8% -89.36% -46.07% 15.3% 28.54% 22.64% 17.52% 6.47% -5.54% 10.53% 41.71% 103.03% 55.58% 37.54% -26.93% 28.12% 243.96% -45.83% -34.63% 16.82% 13.4% 56.45% 125.45% -63.09% -23.2% 20.5% -4.73% 65.69% 750.0% -110.53% 25.27% -18.75% 24.44% -35.25%
Net Earnings / Revenue 5.54% 4.02% 1.26% -2.64% -27.18% -17.01% -11.12% 8.66% 1.08% 7.54% 11.7% 11.3% 10.39% 10.75% 10.46% 10.34% 10.08% 10.35% 9.94% 6.28% 5.17% 4.58% 7.32% 5.97% 2.97% 4.03% 6.42% 6.14% 5.26% 4.28% 2.29% 6.48% 9.0% 8.32% 10.01% 5.56% 0.9% -9.79% -8.77% -9.34% -6.01% -11.31%
Basic Earnings Per Share $1.46 $0.97 $0.26 -$0.49 -$5.01 -$3.52 -$2.16 $1.69 $0.25 $2.35 $4.02 $3.43 $2.68 $2.18 $1.83 $1.71
Diluted Earnings Per Share $1.44 $0.95 $0.26 -$0.49 -$5.01 -$3.52 -$2.16 $1.68 $0.25 $2.34 $4.00 $3.42 $2.66 $2.16 $1.82 $1.70 $1.801M $1.618M $1.157M $584.3K $392.4K $299.6K $406.3K $331.2K $99.89K $182.4K $280.6K $233.5K $202.5K $133.3K $57.17K $154.7K $203.8K $170.7K $180.4K $116.2K $13.97K -$192.6K -$287.1K -$382.3K -$346.2K -$503.6K

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 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 $504.5M $461.6M $575.1M $544.3M $462.2M $383.8M $364.4M $430.3M $450.2M $385.2M $430.7M $91.40M $120.5M $106.1M $245.2M $162.4M $11.20M $27.10M $26.20M $26.30M $16.80M $18.40M $66.20M $10.50M $9.900M $11.00M $8.400M $9.100M $23.00M $9.400M $12.90M $26.50M $34.00M $23.30M $40.10M $37.80M $23.90M $11.50M $2.500M $3.300M $1.800M $2.400M
YoY Change 9.31% -19.74% 5.65% 17.77% 20.43% 5.32% -15.31% -4.42% 16.87% -10.56% 371.23% -24.15% 13.57% -56.73% 50.99% 1350.0% -58.67% 3.44% -0.38% 56.55% -8.7% -72.21% 530.48% 6.06% -10.0% 30.95% -7.69% -60.43% 144.68% -27.13% -51.32% -22.06% 45.92% -41.9% 6.08% 58.16% 107.83% 360.0% -24.24% 83.33% -25.0%
Cash & Equivalents $497.5M $461.6M $568.7M $538.1M $452.0M $373.7M $354.3M $430.3M $450.2M $385.2M $430.7M $91.40M $120.5M $106.1M $245.2M $162.4M $11.20M $27.10M $26.20M $26.30M $16.80M $18.40M $66.20M $10.50M $9.900M $11.00M $8.400M $9.100M $23.00M $9.400M $12.90M $26.50M $34.00M $23.30M $40.10M $37.80M $23.90M $11.50M $2.500M $3.300M $1.800M $2.400M
Short-Term Investments $7.000M $0.00 $6.369M $6.229M $10.20M $10.20M $10.20M
Other Short-Term Assets $81.67M $68.46M $56.17M $62.17M $48.60M $43.20M $60.90M $64.90M $42.50M $191.0M $128.9M $131.2M $84.20M $73.10M $77.80M $16.10M $14.60M $13.60M $26.50M $34.50M $50.00M $46.80M $38.10M $57.10M $52.80M $13.40M $12.20M $7.100M $5.700M $4.700M $4.600M $2.800M $4.500M $3.400M $1.800M $1.500M $2.400M $1.500M $2.100M $1.600M $1.900M $3.500M
YoY Change 19.29% 21.89% -9.65% 27.92% 12.5% -29.06% -6.16% 52.71% -77.75% 48.18% -1.75% 55.82% 15.18% -6.04% 383.23% 10.27% 7.35% -48.68% -23.19% -31.0% 6.84% 22.83% -33.27% 8.14% 294.03% 9.84% 71.83% 24.56% 21.28% 2.17% 64.29% -37.78% 32.35% 88.89% 20.0% -37.5% 60.0% -28.57% 31.25% -15.79% -45.71%
Inventory $222.8M $209.8M $184.4M $153.7M $141.2M $174.7M $194.5M $215.3M $280.1M $328.5M $375.6M $441.8M $331.3M $255.1M $236.5M $260.5M $275.2M $259.3M $163.5M $89.30M $19.20M $19.60M $9.300M $9.200M $8.800M $5.600M $4.600M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.100M $2.700M $4.000M $3.900M $0.00
Prepaid Expenses
Receivables $578.9M $565.8M $481.4M $427.8M $518.2M $642.6M $625.1M $476.9M $489.7M $612.8M $778.4M $768.8M $666.9M $549.8M $424.0M $435.2M $446.7M $370.6M $307.4M $244.0M $190.9M $139.9M $119.4M $128.9M $80.90M $118.6M $103.8M $114.9M $120.1M $96.40M $58.40M $51.60M $50.40M $45.70M $30.10M $32.30M $31.00M $25.40M $21.20M $30.30M $33.80M $33.70M
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 $1.388B $1.306B $1.297B $1.188B $1.170B $1.244B $1.245B $1.187B $1.263B $1.518B $1.714B $1.433B $1.203B $984.1M $983.5M $874.1M $747.7M $670.6M $523.6M $394.2M $276.9M $224.8M $233.1M $205.7M $152.4M $148.6M $129.1M $131.1M $148.8M $110.5M $75.80M $80.80M $88.80M $72.40M $72.10M $71.60M $57.30M $40.60M $28.50M $39.10M $41.40M $39.60M
YoY Change 6.3% 0.66% 9.18% 1.51% -5.95% -0.04% 4.84% -5.96% -16.8% -11.44% 19.56% 19.14% 22.24% 0.06% 12.52% 16.91% 11.5% 28.07% 32.83% 42.36% 23.18% -3.56% 13.32% 34.97% 2.56% 15.1% -1.53% -11.9% 34.66% 45.78% -6.19% -9.01% 22.65% 0.42% 0.7% 24.96% 41.13% 42.46% -27.11% -5.56% 4.55%
Property, Plant & Equipment $754.8M $761.8M $578.1M $635.7M $732.3M $939.8M $964.7M $1.064B $1.153B $1.267B $1.306B $1.189B $1.025B $893.3M $786.4M $766.4M $697.4M $485.0M $423.8M $331.8M $336.8M $264.2M $276.9M $296.2M $292.6M $233.2M $205.4M $124.3M $69.00M $98.80M $65.70M -$114.2M -$107.1M -$102.7M -$93.80M -$91.70M -$90.60M -$87.10M -$78.90M -$70.10M -$55.90M -$43.10M
YoY Change -0.92% 31.79% -9.07% -13.19% -22.08% -2.58% -9.35% -7.73% -8.95% -2.99% 9.81% 16.0% 14.75% 13.59% 2.61% 9.89% 43.79% 14.44% 27.73% -1.48% 27.48% -4.59% -6.52% 1.23% 25.47% 13.53% 65.25% 80.14% -30.16% 50.38% -157.53% 6.63% 4.28% 9.49% 2.29% 1.21% 4.02% 10.39% 12.55% 25.4% 29.7%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $14.44M $30.46M $30.05M $30.50M $34.20M $37.90M $49.10M $39.80M $49.10M $37.50M $42.60M $49.60M $51.80M $58.70M $63.90M $64.70M $64.50M $61.60M $55.60M $52.20M $11.40M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $900.0K $1.200M $1.100M $1.300M $200.0K
YoY Change -52.59% 1.35% -1.49% -10.81% -9.76% 23.37% -18.94% -11.97% -14.11% -4.25% -11.75% -8.14% -1.24% 0.31% 4.71% 10.79% 6.51% 357.89% -100.0% -25.0% 9.09% -15.38% 550.0%
Other Assets $96.51M $85.65M $60.49M $61.11M $59.80M $87.70M $202.3M $182.4M $143.3M $75.60M $154.1M $56.10M $55.90M $47.80M $43.40M $50.20M $42.20M $199.2M $143.1M $117.4M $87.40M $83.30M $54.30M $64.60M $59.00M $57.60M $43.40M $50.80M $39.10M $34.70M $33.20M $205.3M $172.8M $175.2M $135.2M $116.0M $110.5M $107.7M $108.6M $106.6M $100.3M $86.30M
YoY Change 12.68% 41.6% -1.02% 2.19% -31.81% -56.65% 10.91% 27.29% 89.55% -50.94% 174.69% 0.36% 16.95% 10.14% -13.55% 18.96% -78.82% 39.2% 21.89% 34.32% 4.92% 53.41% -15.94% 9.49% 2.43% 32.72% -14.57% 29.92% 12.68% 4.52% -83.83% 18.81% -1.37% 29.59% 16.55% 4.98% 2.6% -0.83% 1.88% 6.28% 16.22%
Total Long-Term Assets $948.5M $933.3M $734.6M $774.9M $875.5M $1.496B $1.580B $1.837B $1.868B $1.912B $1.791B $1.695B $1.565B $1.416B $1.047B $1.006B $922.3M $860.8M $718.4M $595.4M $542.8M $438.1M $357.2M $374.6M $363.1M $302.4M $258.2M $185.4M $119.5M $145.6M $112.0M $91.20M $65.70M $72.50M $41.30M $24.20M $19.90M $21.50M $30.90M $37.70M $45.80M $43.30M
YoY Change 1.62% 27.05% -5.19% -11.5% -41.49% -5.3% -13.97% -1.67% -2.32% 6.74% 5.67% 8.31% 10.5% 35.28% 4.05% 9.1% 7.14% 19.82% 20.66% 9.69% 23.9% 22.65% -4.64% 3.17% 20.07% 17.12% 39.27% 55.15% -17.93% 30.0% 22.81% 38.81% -9.38% 75.54% 70.66% 21.61% -7.44% -30.42% -18.04% -17.69% 5.77%
Total Assets $2.336B $2.239B $2.032B $1.963B $2.046B $2.741B $2.825B $3.024B $3.130B $3.430B $3.505B $3.129B $2.768B $2.401B $2.031B $1.880B $1.670B $1.531B $1.242B $989.6M $819.7M $662.9M $590.3M $580.3M $515.5M $451.0M $387.3M $316.5M $268.3M $256.1M $187.8M $172.0M $154.5M $144.9M $113.4M $95.80M $77.20M $62.10M $59.40M $76.80M $87.20M $82.90M
YoY Change
Accounts Payable $181.5M $156.1M $148.0M $122.3M $94.20M $145.9M $102.6M $85.50M $77.60M $118.3M $123.7M $129.6M $130.5M $111.4M $85.60M $86.50M $92.50M $76.80M $70.80M $64.30M $47.40M $32.10M $21.90M $28.90M $25.10M $34.60M $23.50M $26.10M $27.40M $25.60M $15.20M $13.80M $14.50M $10.30M $12.70M $8.000M $9.600M $8.700M $9.100M $11.60M $13.80M $19.20M
YoY Change 16.3% 5.44% 21.0% 29.86% -35.44% 42.2% 20.0% 10.18% -34.4% -4.37% -4.55% -0.69% 17.15% 30.14% -1.04% -6.49% 20.44% 8.47% 10.11% 35.65% 47.66% 46.58% -24.22% 15.14% -27.46% 47.23% -9.96% -4.74% 7.03% 68.42% 10.14% -4.83% 40.78% -18.9% 58.75% -16.67% 10.34% -4.4% -21.55% -15.94% -28.13%
Accrued Expenses $425.6M $355.8M $262.5M $254.8M $256.9M $300.7M $272.0M $256.6M $273.4M $320.2M $490.3M $366.4M $334.8M $283.0M $246.3M $227.4M $226.5M $207.0M $163.0M $127.3M $112.5M $85.40M $74.10M $81.80M $60.10M $53.60M $54.60M $51.40M $58.20M $35.80M $29.90M $25.80M $25.10M $26.20M $15.50M $20.80M $24.80M $11.60M $11.00M $11.40M $11.10M $10.20M
YoY Change 19.63% 35.55% 3.0% -0.8% -14.57% 10.55% 6.0% -6.14% -14.62% -34.69% 33.82% 9.44% 18.3% 14.9% 8.31% 0.4% 9.42% 26.99% 28.04% 13.16% 31.73% 15.25% -9.41% 36.11% 12.13% -1.83% 6.23% -11.68% 62.57% 19.73% 15.89% 2.79% -4.2% 69.03% -25.48% -16.13% 113.79% 5.45% -3.51% 2.7% 8.82%
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 $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 $1.300M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -100.0%
Long-Term Debt Due $0.00 $0.00 $4.800M $0.00 $100.0K $300.0K $300.0K $300.0K $0.00 $100.0K $100.0K $800.0K $0.00 $0.00 $0.00 $100.0K $2.000M $1.000M $100.0K $1.400M
YoY Change -100.0% -100.0% -66.67% 0.0% 0.0% 0.0% -87.5% -100.0% -95.0% 100.0% 900.0% -92.86%
Total Short-Term Liabilities $796.9M $732.5M $568.4M $501.2M $437.1M $601.0M $494.7M $435.8M $508.4M $616.0M $679.1M $727.1M $617.2M $501.4M $439.9M $388.5M $357.3M $339.0M $279.7M $222.7M $170.7M $133.0M $116.0M $121.0M $94.00M $95.80M $87.70M $86.20M $95.80M $68.00M $52.70M $46.40M $46.30M $43.90M $30.30M $32.50M $36.00M $23.40M $24.10M $25.80M $27.50M $34.60M
YoY Change 8.8% 28.86% 13.42% 14.66% -27.27% 21.49% 13.52% -14.28% -17.47% -9.29% -6.6% 17.81% 23.1% 13.98% 13.23% 8.73% 5.4% 21.2% 25.59% 30.46% 28.35% 14.66% -4.13% 28.72% -1.88% 9.24% 1.74% -10.02% 40.88% 29.03% 13.58% 0.22% 5.47% 44.88% -6.77% -9.72% 53.85% -2.9% -6.59% -6.18% -20.52%
Long-Term Debt $482.0M $477.1M $701.0M $702.1M $805.3M $796.5M $786.6M $792.3M $793.1M $795.8M $743.5M $0.00 $94.00M $120.0M $0.00 $120.0M $229.0M $200.0M $194.0M $174.0M $142.2M $122.3M $112.8M $170.0M $180.0M $128.0M $100.3M $54.60M $0.00 $48.00M $9.500M $200.0K $200.0K $2.300M $400.0K $500.0K $0.00 $700.0K $15.10M $22.30M $23.50M $29.00M
YoY Change 1.04% -31.94% -0.16% -12.82% 1.1% 1.26% -0.72% -0.1% -0.34% 7.03% -100.0% -21.67% -100.0% -47.6% 14.5% 3.09% 11.49% 22.36% 16.27% 8.42% -33.65% -5.56% 40.63% 27.62% 83.7% -100.0% 405.26% 4650.0% 0.0% -91.3% 475.0% -20.0% -100.0% -95.36% -32.29% -5.11% -18.97%
Other Long-Term Liabilities $334.6M $394.4M $234.3M $247.2M $242.3M $266.7M $128.4M $89.30M $76.10M $85.80M $424.9M $97.20M $63.40M $63.70M $60.60M $53.20M $43.80M $50.60M $43.60M $34.60M $26.70M $21.90M $22.00M $15.20M $12.60M $12.40M $9.800M $8.200M $8.000M $8.200M $7.100M $10.90M $8.400M $10.90M $12.80M $12.30M $8.800M $4.900M $3.500M $4.100M $5.200M $5.800M
YoY Change -15.16% 68.34% -5.25% 2.04% -9.15% 107.71% 43.78% 17.35% -11.31% -79.81% 337.14% 53.31% -0.47% 5.12% 13.91% 21.46% -13.44% 16.06% 26.01% 29.59% 21.92% -0.45% 44.74% 20.63% 1.61% 26.53% 19.51% 2.5% -2.44% 15.49% -34.86% 29.76% -22.94% -14.84% 4.07% 39.77% 79.59% 40.0% -14.63% -21.15% -10.34%
Total Long-Term Liabilities $816.6M $871.4M $935.2M $949.3M $1.048B $1.063B $915.0M $881.6M $869.2M $881.6M $1.168B $97.20M $157.4M $183.7M $60.60M $173.2M $272.8M $250.6M $237.6M $208.6M $168.9M $144.2M $134.8M $185.2M $192.6M $140.4M $110.1M $62.80M $8.000M $56.20M $16.60M $11.10M $8.600M $13.20M $13.20M $12.80M $8.800M $5.600M $18.60M $26.40M $28.70M $34.80M
YoY Change -6.29% -6.82% -1.48% -9.38% -1.47% 16.2% 3.79% 1.43% -1.41% -24.55% 1102.06% -38.25% -14.32% 203.14% -65.01% -36.51% 8.86% 5.47% 13.9% 23.51% 17.13% 6.97% -27.21% -3.84% 37.18% 27.52% 75.32% 685.0% -85.77% 238.55% 49.55% 29.07% -34.85% 0.0% 3.13% 45.45% 57.14% -69.89% -29.55% -8.01% -17.53%
Total Liabilities $1.622B $1.611B $1.512B $1.458B $1.494B $1.671B $1.416B $1.365B $1.614B $1.851B $1.848B $1.085B $952.7M $842.6M $640.3M $656.0M $702.4M $616.1M $545.3M $453.5M $365.2M $303.5M $276.5M $330.1M $308.6M $255.3M $207.9M $156.2M $111.9M $129.0M $72.60M $58.60M $56.20M $58.30M $44.50M $46.20M $45.70M $30.20M $43.80M $52.90M $56.70M $71.30M
YoY Change 0.69% 6.55% 3.71% -2.4% -10.63% 18.05% 3.74% -15.42% -12.81% 0.18% 70.26% 13.9% 13.07% 31.59% -2.39% -6.61% 14.01% 12.98% 20.24% 24.18% 20.33% 9.76% -16.24% 6.97% 20.88% 22.8% 33.1% 39.59% -13.26% 77.69% 23.89% 4.27% -3.6% 31.01% -3.68% 1.09% 51.32% -31.05% -17.2% -6.7% -20.48%

Ownership

Basic Shares Outstanding

Diluted Shares Outstanding

Preferred Stock

No data

Treasury Stock Shares

Stock Issuance & Repurchase

Ownership Data

Return On Shareholders' Equity

Book Value

Free Cash Flow

Free Cash Flow YoY

Free Cash Flow Margin

Dividends

Dividends

Stock Price

Market Cap: $1.7132 Billion

About Oceaneering International Inc

Oceaneering International, Inc. engages in the provision of engineered services and products, and robotic solutions to the offshore energy, defense, aerospace, manufacturing, and entertainment industries. The company is headquartered in Houston, Texas and currently employs 10,400 full-time employees. The company operates through four segments. Subsea Robotics segment consists of its remotely operated vehicles (ROVs), survey services and ROV tooling businesses. Manufactured Products segment provides distribution systems, such as production control umbilicals and connection systems made up of specialty subsea hardware, along with clamp connectors and subsea and topside control valves. Offshore Projects Group segment provides a portfolio of integrated subsea project capabilities and solutions. Integrity Management & Digital Solutions segment provides asset integrity management, corrosion management, inspection and nondestructive testing services, principally to customers in the oil and gas, power generation and petrochemical industries. The company also offers digital and software services.

Industry: Oil & Gas Field Services, NEC Peers: Bristow Group Inc Helix Energy Solutions Group Inc Innovex International Inc National Energy Services Reunited Corp ProPetro Holding Corp Schlumberger NV Select Water Solutions Inc Tidewater Inc U.S. SILICA HOLDINGS, INC.