Financial Snapshot

Revenue
$1.342B
TTM
Gross Margin
62.07%
TTM
Net Earnings
$304.6M
TTM
Current Assets
$650.3M
Q3 2024
Current Liabilities
$299.6M
Q3 2024
Current Ratio
217.07%
Q3 2024
Total Assets
$3.567B
Q3 2024
Total Liabilities
$1.933B
Q3 2024
Book Value
$1.633B
Q3 2024
Cash
$280.0M
Q3 2024
P/E
10.98
Nov 29, 2024 EST
Free Cash Flow
$91.69M
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 $1.353B $1.469B $1.197B $890.1M $919.5M $916.4M $849.4M $803.5M $779.8M $799.3M $743.4M $859.2M $840.2M $717.9M $818.7M $1.311B $1.239B $1.105B $981.9M $813.0M $724.3M $646.3M $579.2M $586.9M $489.2M $433.2M $399.3M $370.9M $326.3M $286.7M $265.2M $209.5M $199.8M $180.3M $172.8M $178.2M $167.0M $172.2M $175.5M $172.3M $163.1M
YoY Change -7.89% 22.78% 34.46% -3.2% 0.33% 7.9% 5.7% 3.04% -2.44% 7.52% -13.48% 2.26% 17.04% -12.31% -37.56% 5.84% 12.12% 12.54% 20.77% 12.25% 12.07% 11.58% -1.31% 19.97% 12.93% 8.49% 7.66% 13.67% 13.81% 8.11% 26.59% 4.85% 10.82% 4.34% -3.03% 6.71% -3.02% -1.88% 1.86% 5.64%

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 $1.353B $1.469B $1.197B $890.1M $919.5M $916.4M $849.4M $803.5M $779.8M $799.3M $743.4M $859.2M $840.2M $717.9M $818.7M $1.311B $1.239B $1.105B $981.9M $813.0M $724.3M $646.3M $579.2M $586.9M $489.2M $433.2M $399.3M $370.9M $326.3M $286.7M $265.2M $209.5M $199.8M $180.3M $172.8M $178.2M $167.0M $172.2M $175.5M $172.3M $163.1M
Cost Of Revenue $532.4M $643.2M $553.8M $391.0M $427.2M $422.9M $316.6M $295.2M $295.0M $373.9M $335.3M $466.3M $465.1M $354.3M $470.4M $831.6M $787.2M $670.0M $561.2M $460.5M $391.8M $317.2M $274.3M $295.2M $224.5M $187.6M $162.4M $139.0M $111.0M $129.2M $117.3M $82.60M $61.70M $59.90M $56.20M $57.80M $64.60M $52.50M $52.10M $48.00M $48.00M
Gross Profit $816.8M $817.0M $643.1M $499.1M $492.3M $493.5M $532.8M $508.3M $484.8M $425.4M $408.1M $392.9M $375.1M $363.6M $348.3M $479.6M $451.7M $435.0M $420.7M $352.5M $332.5M $329.1M $304.9M $291.7M $264.7M $245.6M $236.9M $231.9M $215.3M $157.5M $147.9M $126.9M $138.1M $120.4M $116.6M $120.4M $102.4M $119.7M $123.4M $124.3M $115.1M
Gross Profit Margin 60.34% 55.6% 53.73% 56.07% 53.54% 53.85% 62.73% 63.26% 62.17% 53.22% 54.9% 45.73% 44.64% 50.65% 42.54% 36.58% 36.46% 39.37% 42.85% 43.36% 45.91% 50.92% 52.64% 49.7% 54.11% 56.69% 59.33% 62.52% 65.98% 54.94% 55.77% 60.57% 69.12% 66.78% 67.48% 67.56% 61.32% 69.51% 70.31% 72.14% 70.57%

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 $72.66M $69.72M $65.39M
YoY Change 4.22% 6.61%
% of Gross Profit 8.9% 8.53% 10.17%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $97.95M $92.60M $91.36M $82.04M $78.09M $74.67M $72.55M $73.45M $60.36M $58.10M $57.90M $57.90M $58.30M $57.60M $64.70M $65.10M $52.80M $50.00M $46.50M $43.50M $43.00M $40.50M $42.10M $40.60M $36.90M $35.00M $39.30M $35.30M $28.60M $25.90M $25.30M $21.10M $20.50M $19.80M $19.10M $19.60M $19.30M $18.50M $17.40M $17.70M $16.30M
YoY Change 5.79% 1.36% 11.36% 5.06% 4.58% 2.92% -1.23% 21.67% 3.9% 0.35% 0.0% -0.69% 1.22% -10.97% -0.61% 23.3% 5.6% 7.53% 6.9% 1.16% 6.17% -3.8% 3.69% 10.03% 5.43% -10.94% 11.33% 23.43% 10.42% 2.37% 19.91% 2.93% 3.54% 3.66% -2.55% 1.55% 4.32% 6.32% -1.69% 8.59%
% of Gross Profit 11.99% 11.33% 14.21% 16.44% 15.86% 15.13% 13.62% 14.45% 12.45% 13.66% 14.19% 14.74% 15.54% 15.84% 18.58% 13.57% 11.69% 11.49% 11.05% 12.34% 12.93% 12.31% 13.81% 13.92% 13.94% 14.25% 16.59% 15.22% 13.28% 16.44% 17.11% 16.63% 14.84% 16.45% 16.38% 16.28% 18.85% 15.46% 14.1% 14.24% 14.16%
Operating Expenses $72.66M $426.5M $393.4M $351.2M $357.4M $364.2M $335.7M $334.0M $297.4M $325.8M $313.8M $310.5M $302.7M $299.0M $305.2M $404.3M $350.9M $337.2M $322.1M $277.3M $263.5M $246.8M $227.4M $217.5M $196.5M $177.5M $173.7M $172.6M $157.0M $101.3M $93.90M $74.60M $85.90M $71.60M $69.10M $67.20M $50.60M $62.20M $64.30M $61.90M $59.30M
YoY Change -82.96% 8.44% 12.0% -1.73% -1.87% 8.49% 0.51% 12.31% -8.72% 3.82% 1.06% 2.58% 1.24% -2.03% -24.51% 15.22% 4.06% 4.69% 16.16% 5.24% 6.77% 8.53% 4.55% 10.69% 10.7% 2.19% 0.64% 9.94% 54.99% 7.88% 25.87% -13.15% 19.97% 3.62% 2.83% 32.81% -18.65% -3.27% 3.88% 4.38%
Operating Profit $377.9M $390.4M $249.7M $147.9M $134.9M $129.4M $132.3M $116.6M $109.2M $99.60M $94.30M $82.40M $72.40M $64.60M $43.10M $75.30M $100.8M $97.80M $98.60M $75.20M $69.00M $82.30M $77.50M $74.20M $68.20M $68.10M $63.20M $59.30M $58.30M $56.20M $54.00M $52.30M $52.20M $48.80M $47.50M $53.20M $51.80M $57.50M $59.10M $62.40M $55.80M
YoY Change -3.21% 56.36% 68.85% 9.64% 4.24% -2.19% 13.42% 6.79% 9.65% 5.62% 14.44% 13.81% 12.07% 49.88% -42.76% -25.3% 3.07% -0.81% 31.12% 8.99% -16.16% 6.19% 4.45% 8.8% 0.15% 7.75% 6.58% 1.72% 3.74% 4.07% 3.25% 0.19% 6.97% 2.74% -10.71% 2.7% -9.91% -2.71% -5.29% 11.83%

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 $37.68M $36.02M -$37.77M -$34.40M -$31.40M -$30.40M -$29.60M -$31.90M -$31.20M -$29.60M -$27.00M -$31.90M -$35.60M -$36.80M -$28.40M -$27.00M -$20.90M -$19.50M -$18.50M -$18.10M -$17.70M -$17.80M -$16.00M -$17.00M -$15.20M -$15.60M -$18.50M -$16.90M -$15.10M -$13.70M -$13.80M -$13.20M -$12.00M -$10.40M -$10.30M -$10.40M -$11.90M -$13.20M -$13.30M -$13.80M -$13.70M
YoY Change 4.61% -195.35% 9.8% 9.55% 3.29% 2.7% -7.21% 2.24% 5.41% 9.63% -15.36% -10.39% -3.26% 29.58% 5.19% 29.19% 7.18% 5.41% 2.21% 2.26% -0.56% 11.25% -5.88% 11.84% -2.56% -15.68% 9.47% 11.92% 10.22% -0.72% 4.55% 10.0% 15.38% 0.97% -0.96% -12.61% -9.85% -0.75% -3.62% 0.73%
% of Operating Profit 9.97% 9.22% -15.13% -23.26% -23.28% -23.5% -22.38% -27.35% -28.57% -29.72% -28.63% -38.71% -49.17% -56.97% -65.89% -35.86% -20.73% -19.94% -18.76% -24.07% -25.65% -21.63% -20.65% -22.91% -22.29% -22.91% -29.27% -28.5% -25.9% -24.38% -25.56% -25.24% -22.99% -21.31% -21.68% -19.55% -22.97% -22.96% -22.5% -22.12% -24.55%
Other Income/Expense, Net $12.65M $2.037M $2.900M $6.055M $5.112M $3.461M $2.632M $2.905M $2.177M $3.600M $4.100M $4.100M $2.800M $1.800M $4.700M $4.100M $2.000M -$400.0K $1.800M $800.0K $1.100M $1.700M $2.200M $2.200M $2.300M $2.900M $2.000M $2.100M $1.900M $1.900M $1.500M $1.300M $800.0K $500.0K $1.000M -$200.0K -$1.300M $2.400M $2.100M $400.0K $1.100M
YoY Change 521.01% -29.76% -52.11% 18.45% 47.7% 31.5% -9.4% 33.44% -39.53% -12.2% 0.0% 46.43% 55.56% -61.7% 14.63% 105.0% -600.0% -122.22% 125.0% -27.27% -35.29% -22.73% 0.0% -4.35% -20.69% 45.0% -4.76% 10.53% 0.0% 26.67% 15.38% 62.5% 60.0% -50.0% -600.0% -84.62% -154.17% 14.29% 425.0% -63.64%

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 $363.5M $357.5M $212.8M $116.1M $104.3M $96.93M $99.70M $82.54M $80.23M $73.40M $61.10M $41.10M $39.00M $29.50M $19.30M $50.20M $81.90M $77.90M $81.90M $57.90M $52.40M $66.20M $63.70M $59.40M $69.80M $45.80M $46.70M $44.60M $45.10M $44.40M $41.70M $40.60M $40.90M $39.00M $38.20M $42.70M $38.60M $46.70M $47.90M $49.00M $43.20M
YoY Change 1.67% 68.0% 83.38% 11.29% 7.59% -2.77% 20.78% 2.88% 9.31% 20.13% 48.66% 5.38% 32.2% 52.85% -61.55% -38.71% 5.13% -4.88% 41.45% 10.5% -20.85% 3.92% 7.24% -14.9% 52.4% -1.93% 4.71% -1.11% 1.58% 6.47% 2.71% -0.73% 4.87% 2.09% -10.54% 10.62% -17.34% -2.51% -2.24% 13.43%
Income Tax $69.30M $73.35M $36.05M $20.21M $17.44M $14.59M $27.26M $20.22M $21.64M $16.60M $12.50M $2.100M $4.100M $3.200M -$5.300M $15.00M $28.00M $27.10M $28.00M $17.40M $14.20M $20.10M $20.10M $18.40M $24.50M $15.10M $14.30M $14.00M $16.20M $15.90M $14.30M $14.00M $14.80M $14.20M $12.90M $17.40M $17.10M $22.70M $23.20M $25.30M $21.80M
% Of Pretax Income 19.06% 20.52% 16.94% 17.41% 16.72% 15.05% 27.34% 24.5% 26.97% 22.62% 20.46% 5.11% 10.51% 10.85% -27.46% 29.88% 34.19% 34.79% 34.19% 30.05% 27.1% 30.36% 31.55% 30.98% 35.1% 32.97% 30.62% 31.39% 35.92% 35.81% 34.29% 34.48% 36.19% 36.41% 33.77% 40.75% 44.3% 48.61% 48.43% 51.63% 50.46%
Net Earnings $294.2M $284.2M $176.8M $95.85M $86.85M $82.35M $72.44M $62.32M $59.35M $57.70M $50.90M -$5.300M -$13.20M -$1.300M $26.00M $35.10M $54.00M $51.10M $62.60M $42.20M $39.70M $46.10M $43.60M $41.00M $45.30M $34.50M $32.30M $30.60M $28.90M $28.50M $27.40M $26.50M $26.10M $24.90M $25.30M $25.30M $21.60M $24.00M $24.70M $23.70M $21.50M
YoY Change 3.52% 60.77% 84.42% 10.37% 5.47% 13.67% 16.24% 5.01% 2.85% 13.36% -1060.38% -59.85% 915.38% -105.0% -25.93% -35.0% 5.68% -18.37% 48.34% 6.3% -13.88% 5.73% 6.34% -9.49% 31.3% 6.81% 5.56% 5.88% 1.4% 4.01% 3.4% 1.53% 4.82% -1.58% 0.0% 17.13% -10.0% -2.83% 4.22% 10.23%
Net Earnings / Revenue 21.74% 19.34% 14.77% 10.77% 9.44% 8.99% 8.53% 7.76% 7.61% 7.22% 6.85% -0.62% -1.57% -0.18% 3.18% 2.68% 4.36% 4.62% 6.38% 5.19% 5.48% 7.13% 7.53% 6.99% 9.26% 7.96% 8.09% 8.25% 8.86% 9.94% 10.33% 12.65% 13.06% 13.81% 14.64% 14.2% 12.93% 13.94% 14.07% 13.76% 13.18%
Basic Earnings Per Share $7.06 $6.83 $4.26 $2.35 $2.19 $2.08 $1.84 $1.62 $1.58
Diluted Earnings Per Share $7.00 $6.78 $4.23 $2.34 $2.17 $2.06 $1.82 $1.61 $1.58 $1.568M $1.398M -$146.4K -$365.7K -$36.11K $728.3K $1.107M $1.800M $1.721M $2.137M $1.611M $1.539M $1.815M $1.758M $1.667M $1.841M $1.462M $1.386M $1.330M $1.290M $1.272M $1.223M $1.183M $1.165M $1.087M $1.063M $1.059M $903.8K $1.004M $1.051M $1.053M $1.000M

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 $230.4M $119.0M $1.537M $1.200M $21.20M $900.0K $16.20M $0.00 $0.00 $0.00 $2.000M $52.40M $16.00M $0.00 $4.400M $7.600M $39.80M $6.800M $5.400M $0.00 $7.300M $9.900M $11.40M $1.300M $24.80M $3.900M $5.300M $2.100M $4.100M $2.200M $4.300M $18.00M $10.00M $13.50M $15.20M $28.90M $4.700M $17.90M $26.70M $19.70M $9.200M
YoY Change 93.6% 7642.09% 28.08% -94.34% 2255.56% -94.44% -100.0% -96.18% 227.5% -100.0% -42.11% -80.9% 485.29% 25.93% -100.0% -26.26% -13.16% 776.92% -94.76% 535.9% -26.42% 152.38% -48.78% 86.36% -48.84% -76.11% 80.0% -25.93% -11.18% -47.4% 514.89% -73.74% -32.96% 35.53% 114.13%
Cash & Equivalents $230.4M $119.0M $1.537M $1.200M $21.20M $900.0K $16.20M $0.00 $0.00 $0.00 $2.000M $52.40M $16.00M $0.00 $4.400M $7.600M $39.80M $6.800M $5.400M $0.00 $7.300M $9.900M $11.40M $1.300M $24.80M $3.900M $5.300M $2.100M $1.900M $2.200M $4.300M $18.00M $10.00M $13.50M $15.20M $28.90M $4.700M $17.90M $26.70M $19.70M $9.200M
Short-Term Investments $2.200M
Other Short-Term Assets $54.28M $67.34M $68.28M $48.70M $47.60M $47.00M $57.50M $49.50M $45.20M $98.00M $128.3M $103.1M $287.8M $328.4M $104.4M $106.5M $97.00M $80.30M $81.50M $77.10M $50.60M $27.00M $24.00M $21.50M $18.70M $20.20M $12.80M $14.40M $12.50M $11.50M $10.50M $700.0K $500.0K $200.0K $200.0K $3.000M $1.100M $300.0K $200.0K $100.0K $100.0K
YoY Change -19.4% -1.37% 40.2% 2.31% 1.28% -18.26% 16.16% 9.51% -53.88% -23.62% 24.44% -64.18% -12.36% 214.56% -1.97% 9.79% 20.8% -1.47% 5.71% 52.37% 87.41% 12.5% 11.63% 14.97% -7.43% 57.81% -11.11% 15.2% 8.7% 9.52% 1400.0% 40.0% 150.0% 0.0% -93.33% 172.73% 266.67% 50.0% 100.0% 0.0%
Inventory $149.7M $146.0M $148.5M $92.20M $97.90M $106.3M $88.00M $83.70M $85.40M $85.20M $72.60M $69.30M $68.70M $72.00M $86.50M $102.0M $97.20M $103.0M $88.70M $72.50M $56.90M $44.20M $39.30M $42.30M $30.10M $26.60M $27.60M $27.50M $22.70M $19.50M $19.00M $14.20M $12.80M $11.60M $11.80M $11.30M $12.40M $10.50M $10.20M $10.20M $9.000M
Prepaid Expenses
Receivables $126.7M $110.5M $140.5M $83.80M $77.90M $75.10M $68.50M $68.20M $63.00M $60.20M $57.80M $91.20M $93.40M $95.00M $95.70M $136.6M $151.4M $135.0M $117.8M $116.1M $107.5M $81.70M $64.20M $61.90M $40.70M $40.00M $33.30M $32.80M $31.20M $32.20M $22.90M $17.80M $13.90M $11.10M $13.00M $13.20M $11.30M $13.50M $12.10M $11.10M $11.70M
Other Receivables $9.084M $9.983M $10.59M $9.000M $10.30M $12.20M $8.900M $6.600M $13.00M $13.20M $9.800M $7.700M $8.700M $18.30M $59.00M $40.40M $15.30M $10.30M $11.80M $9.900M $7.800M $1.400M $5.100M $6.800M $5.600M $8.100M $6.800M $5.100M $8.300M $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 $570.2M $452.8M $369.4M $234.8M $254.9M $241.4M $239.1M $208.0M $206.7M $256.6M $270.5M $323.6M $474.6M $513.7M $350.0M $393.0M $400.7M $335.4M $305.2M $275.6M $230.1M $164.2M $143.9M $133.7M $119.9M $98.80M $85.80M $81.90M $78.80M $65.40M $56.70M $50.70M $37.20M $36.40M $40.30M $56.50M $29.60M $42.30M $49.10M $41.10M $30.00M
YoY Change 25.93% 22.58% 57.31% -7.89% 5.59% 0.96% 14.95% 0.63% -19.45% -5.14% -16.41% -31.82% -7.61% 46.77% -10.94% -1.92% 19.47% 9.9% 10.74% 19.77% 40.13% 14.11% 7.63% 11.51% 21.36% 15.15% 4.76% 3.93% 20.49% 15.34% 11.83% 36.29% 2.2% -9.68% -28.67% 90.88% -30.02% -13.85% 19.46% 37.0%
Property, Plant & Equipment $2.435B $2.231B $2.144B $2.068B $1.776B $1.581B $1.540B $1.477B $1.388B $1.269B $1.156B $1.050B $1.003B $1.049B $1.099B $1.038B $854.1M $718.6M $697.1M $680.2M $624.8M $623.3M $543.0M $521.8M $503.0M $500.2M $509.7M $525.0M $477.7M $457.3M $451.8M $438.9M $430.4M $412.7M $404.3M $407.4M $412.6M $415.3M $409.6M $408.3M $412.3M
YoY Change 9.14% 4.09% 3.64% 16.48% 12.31% 2.7% 4.22% 6.45% 9.4% 9.77% 10.12% 4.65% -4.4% -4.51% 5.89% 21.48% 18.86% 3.08% 2.48% 8.87% 0.24% 14.79% 4.06% 3.74% 0.56% -1.86% -2.91% 9.9% 4.46% 1.22% 2.94% 1.97% 4.29% 2.08% -0.76% -1.26% -0.65% 1.39% 0.32% -0.97%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $62.52M $54.85M $56.69M $51.90M $9.900M $9.000M $8.600M $8.400M $8.300M $8.600M $9.400M $9.500M $11.10M $9.700M $9.900M $7.500M $10.10M $9.000M $33.80M $42.70M $33.50M $36.10M $18.00M $18.00M $19.50M $20.60M $20.00M $20.50M $12.70M $43.90M $43.90M $32.00M $17.40M $19.90M $9.300M $18.70M $24.90M $24.30M $23.10M $15.50M $2.300M
YoY Change 13.99% -3.25% 9.23% 424.24% 10.0% 4.65% 2.38% 1.2% -3.49% -8.51% -1.05% -14.41% 14.43% -2.02% 32.0% -25.74% 12.22% -73.37% -20.84% 27.46% -7.2% 100.56% 0.0% -7.69% -5.34% 3.0% -2.44% 61.42% -71.07% 0.0% 37.19% 83.91% -12.56% 113.98% -50.27% -24.9% 2.47% 5.19% 49.03% 573.91%
Other Assets $130.3M $117.2M $138.4M $175.6M $184.3M $171.0M $165.6M $166.2M $160.5M $164.3M $116.8M $166.5M $157.6M $142.5M $155.5M $112.2M $70.30M $77.50M $26.10M $24.00M $24.40M $20.40M $27.90M $20.70M $15.10M $14.90M $18.90M $20.30M $21.10M $12.40M $11.50M $8.800M $6.600M $5.300M $5.800M $0.00 $0.00 $0.00 $0.00 $0.00 $2.800M
YoY Change 11.16% -15.32% -21.17% -4.72% 7.78% 3.26% -0.36% 3.55% -2.31% 40.67% -29.85% 5.65% 10.6% -8.36% 38.59% 59.6% -9.29% 196.93% 8.75% -1.64% 19.61% -26.88% 34.78% 37.09% 1.34% -21.16% -6.9% -3.79% 70.16% 7.83% 30.68% 33.33% 24.53% -8.62% -100.0%
Total Long-Term Assets $2.672B $2.449B $2.385B $2.344B $2.019B $1.811B $1.765B $1.704B $1.612B $1.484B $1.326B $1.279B $1.226B $1.257B $1.405B $1.300B $1.054B $923.3M $876.3M $858.5M $756.3M $749.9M $638.6M $604.0M $560.9M $556.8M $569.6M $587.8M $530.4M $513.6M $507.2M $479.8M $454.4M $438.0M $419.4M $426.1M $437.5M $439.5M $432.8M $423.7M $417.4M
YoY Change 9.13% 2.66% 1.79% 16.09% 11.46% 2.6% 3.57% 5.73% 8.62% 11.97% 3.66% 4.31% -2.47% -10.52% 8.09% 23.29% 14.17% 5.36% 2.07% 13.51% 0.85% 17.43% 5.73% 7.68% 0.74% -2.25% -3.1% 10.82% 3.27% 1.26% 5.71% 5.59% 3.74% 4.43% -1.57% -2.61% -0.46% 1.55% 2.15% 1.51%
Total Assets $3.243B $2.902B $2.755B $2.578B $2.274B $2.053B $2.004B $1.912B $1.819B $1.741B $1.596B $1.602B $1.701B $1.771B $1.755B $1.693B $1.455B $1.259B $1.182B $1.134B $986.4M $914.1M $782.5M $737.7M $680.8M $655.6M $655.4M $669.7M $609.2M $579.0M $563.9M $530.5M $491.6M $474.4M $459.7M $482.6M $467.1M $481.8M $481.9M $464.8M $447.4M
YoY Change
Accounts Payable $94.43M $104.4M $135.1M $130.8M $120.8M $96.30M $84.20M $89.40M $89.50M $107.0M $96.10M $88.40M $80.50M $102.5M $83.70M $113.4M $141.4M $120.2M $97.20M $84.40M $82.00M $52.40M $46.90M $52.50M $39.30M $32.40M $28.40M $27.30M $27.80M $22.50M $16.00M $12.50M $10.40M $10.20M $10.20M $8.700M $10.70M $8.800M $9.400M $9.200M $10.10M
YoY Change -9.55% -22.72% 3.28% 8.28% 25.44% 14.37% -5.82% -0.11% -16.36% 11.34% 8.71% 9.81% -21.46% 22.46% -26.19% -19.8% 17.64% 23.66% 15.17% 2.93% 56.49% 11.73% -10.67% 33.59% 21.3% 14.08% 4.03% -1.8% 23.56% 40.63% 28.0% 20.19% 1.96% 0.0% 17.24% -18.69% 21.59% -6.38% 2.17% -8.91%
Accrued Expenses $43.89M $37.40M $87.38M $49.40M $37.80M $37.00M $32.90M $32.90M $31.40M $28.00M $25.50M $26.90M $21.40M $23.30M $30.70M $41.70M $43.20M $39.10M $38.50M $27.70M $24.40M $24.00M $23.50M $16.00M $13.10M $10.90M $10.20M $10.30M $14.00M $9.900M $9.200M $8.800M $8.300M $7.300M $7.300M $10.50M $6.000M $6.500M $6.500M $6.400M $6.400M
YoY Change 17.36% -57.2% 76.87% 30.69% 2.16% 12.46% 0.0% 4.78% 12.14% 9.8% -5.2% 25.7% -8.15% -24.1% -26.38% -3.47% 10.49% 1.56% 38.99% 13.52% 1.67% 2.13% 46.88% 22.14% 20.18% 6.86% -0.97% -26.43% 41.41% 7.61% 4.55% 6.02% 13.7% 0.0% -30.48% 75.0% -7.69% 0.0% 1.56% 0.0%
Deferred Revenue
YoY Change
Short-Term Debt $81.42M $8.204M $91.16M $81.00M $6.000M $18.60M $112.4M $42.90M $80.70M $10.90M $51.20M $0.00 $0.00 $79.50M $7.600M $134.9M $95.00M $38.90M $16.00M $40.00M $30.00M $30.00M $0.00 $0.00 $0.00 $800.0K $2.100M $25.60M $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
YoY Change 892.47% -91.0% 12.55% 1250.0% -67.74% -83.45% 162.0% -46.84% 640.37% -78.71% -100.0% 946.05% -94.37% 42.0% 144.22% 143.13% -60.0% 33.33% 0.0% -100.0% -61.9% -91.8%
Long-Term Debt Due $0.00 $29.98M $140.1M $200.0K $200.0K $200.0K $33.20M $52.40M $200.0K $200.0K $200.0K $200.0K $200.0K $59.10M $3.700M $3.000M $3.100M $3.300M $6.000M $8.600M $7.700M $28.90M $14.30M $5.900M $5.800M $12.30M $42.60M $13.70M $11.60M $9.400M $8.900M $4.300M $10.00M $2.800M $15.00M $9.400M $20.90M $4.000M $3.600M $3.100M
YoY Change -100.0% -78.6% 69950.0% 0.0% 0.0% -99.4% -36.64% 26100.0% 0.0% 0.0% 0.0% 0.0% -99.66% 1497.3% 23.33% -3.23% -6.06% -45.0% -30.23% 11.69% -73.36% 102.1% 142.37% 1.72% -52.85% -71.13% 210.95% 18.1% 23.4% 5.62% 106.98% -57.0% 257.14% -81.33% 59.57% -55.02% 422.5% 11.11% 16.13%
Total Short-Term Liabilities $309.8M $237.6M $387.7M $436.8M $189.7M $170.1M $256.7M $215.7M $271.1M $200.6M $236.3M $173.1M $192.4M $285.0M $207.0M $304.7M $294.0M $215.5M $187.0M $181.8M $165.8M $124.2M $110.8M $96.60M $77.30M $63.20M $66.70M $119.9M $67.30M $57.90M $45.70M $41.40M $34.80M $38.70M $32.70M $44.70M $35.80M $47.30M $30.40M $28.40M $27.80M
YoY Change 30.35% -38.71% -11.24% 130.26% 11.52% -33.74% 19.01% -20.44% 35.14% -15.11% 36.51% -10.03% -32.49% 37.68% -32.06% 3.64% 36.43% 15.24% 2.86% 9.65% 33.49% 12.09% 14.7% 24.97% 22.31% -5.25% -44.37% 78.16% 16.23% 26.7% 10.39% 18.97% -10.08% 18.35% -26.85% 24.86% -24.31% 55.59% 7.04% 2.16%
Long-Term Debt $824.1M $823.8M $734.0M $624.4M $689.6M $590.0M $490.4M $505.3M $443.8M $498.5M $389.6M $421.7M $471.9M $433.7M $436.2M $339.7M $342.7M $255.4M $258.3M $261.8M $262.4M $258.2M $227.4M $195.1M $176.4M $181.0M $190.0M $163.2M $168.3M $162.2M $166.6M $159.3M $146.3M $134.9M $119.0M $121.8M $124.5M $130.0M $150.9M $153.5M $156.0M
YoY Change 0.03% 12.24% 17.56% -9.45% 16.88% 20.31% -2.95% 13.86% -10.97% 27.95% -7.61% -10.64% 8.81% -0.57% 28.41% -0.88% 34.18% -1.12% -1.34% -0.23% 1.63% 13.54% 16.56% 10.6% -2.54% -4.74% 16.42% -3.03% 3.76% -2.64% 4.58% 8.89% 8.45% 13.36% -2.3% -2.17% -4.23% -13.85% -1.69% -1.6%
Other Long-Term Liabilities $413.3M $385.7M $437.4M $475.4M $462.2M $422.6M $438.5M $271.8M $266.5M $261.1M $214.8M $267.0M $242.8M $203.6M $220.3M $198.0M $156.1M $159.3M $132.0M $112.2M $96.20M $95.80M $50.10M $47.60M $43.60M $39.00M $33.50M $32.70M $30.20M $143.4M $142.3M $126.4M $122.4M $117.3M $114.6M $122.5M $117.5M $115.9M $104.7M $95.50M $85.30M
YoY Change 7.16% -11.83% -7.99% 2.86% 9.37% -3.63% 61.33% 1.99% 2.07% 21.55% -19.55% 9.97% 19.25% -7.58% 11.26% 26.84% -2.01% 20.68% 17.65% 16.63% 0.42% 91.22% 5.25% 9.17% 11.79% 16.42% 2.45% 8.28% -78.94% 0.77% 12.58% 3.27% 4.35% 2.36% -6.45% 4.26% 1.38% 10.7% 9.63% 11.96%
Total Long-Term Liabilities $1.237B $1.209B $1.171B $1.100B $1.152B $1.013B $928.9M $777.1M $710.3M $759.6M $604.4M $688.7M $714.7M $637.3M $656.5M $537.7M $498.8M $414.7M $390.3M $374.0M $358.6M $354.0M $277.5M $242.7M $220.0M $220.0M $223.5M $195.9M $198.5M $305.6M $308.9M $285.7M $268.7M $252.2M $233.6M $244.3M $242.0M $245.9M $255.6M $249.0M $241.3M
YoY Change 2.3% 3.25% 6.51% -4.51% 13.75% 9.01% 19.53% 9.4% -6.49% 25.68% -12.24% -3.64% 12.14% -2.92% 22.09% 7.8% 20.28% 6.25% 4.36% 4.29% 1.3% 27.57% 14.34% 10.32% 0.0% -1.57% 14.09% -1.31% -35.05% -1.07% 8.12% 6.33% 6.54% 7.96% -4.38% 0.95% -1.59% -3.79% 2.65% 3.19%
Total Liabilities $1.800B $1.684B $1.764B $1.707B $1.492B $1.324B $1.307B $1.242B $1.214B $1.168B $1.061B $1.065B $1.114B $1.123B $1.067B $999.8M $915.4M $751.1M $700.3M $687.6M $637.0M $585.1M $487.7M $440.9M $401.6M $391.7M $406.5M $434.8M $386.1M $363.5M $354.6M $327.1M $303.5M $290.9M $266.2M $289.0M $277.7M $293.2M $286.0M $277.4M $269.1M
YoY Change 6.84% -4.52% 3.32% 14.43% 12.72% 1.25% 5.24% 2.36% 3.92% 10.05% -0.35% -4.37% -0.81% 5.27% 6.67% 9.22% 21.87% 7.25% 1.85% 7.94% 8.87% 19.97% 10.61% 9.79% 2.53% -3.64% -6.51% 12.61% 6.22% 2.51% 8.41% 7.78% 4.33% 9.28% -7.89% 4.07% -5.29% 2.52% 3.1% 3.08%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993 1992 1991 1990 1989 1988 1987 1986 1985 1984 1983
Basic Shares Outstanding 41.67M shares 41.59M shares 41.49M shares 40.71M shares 39.72M shares 39.60M shares 39.46M 38.55M 37.49M
Diluted Shares Outstanding 42.04M shares 41.93M shares 41.82M shares 40.91M shares 39.95M shares 39.89M shares 39.75M 38.73M 37.67M
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: $3.3454 Billion

About Otter Tail Corp

Otter Tail Corp. is a holding company, which engages in the energy, infrastructure, and production businesses. The company is headquartered in Fergus Falls, Minnesota and currently employs 2,655 full-time employees. The firm operates through three segments: Electric, Manufacturing and Plastics. The Electric segment includes the generation, purchase, transmission, distribution and sale of electric energy in western Minnesota, eastern North Dakota and northeastern South Dakota. The Manufacturing segment consists of businesses engaged in manufacturing activities: contract machining; metal parts stamping; fabrication and painting; and production of plastic thermoformed horticultural containers, life science and industrial packaging, material handling components and extruded raw material stock. These businesses have manufacturing facilities in Georgia, Illinois and Minnesota and sell products primarily in the United States. The Plastics segment consists of businesses producing polyvinyl chloride (PVC) pipe at plants in North Dakota and Arizona. The PVC pipe is sold primarily in the western half of the United States and Canada.

Industry: Electric Services Peers: ALLETE INC ENTERGY LOUISIANA, LLC NEXTERA ENERGY INC Genie Energy Ltd. HAWAIIAN ELECTRIC INDUSTRIES INC TXNM ENERGY INC MGE ENERGY INC PORTLAND GENERAL ELECTRIC CO /OR/ Via Renewables, Inc.