Financial Snapshot

Revenue
$637.9M
TTM
Gross Margin
33.78%
TTM
Net Earnings
$26.60M
TTM
Current Assets
Q4 2024
Current Liabilities
Q4 2024
Current Ratio
399.92%
Q4 2024
Total Assets
Q4 2024
Total Liabilities
$133.1M
Q4 2024
Book Value
$1.348B
Q4 2024
Cash
Q4 2024
P/E
75.17
Nov 29, 2024 EST
Free Cash Flow
$52.70M
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 $830.1M $908.4M $971.2M $932.9M $802.6M $898.3M $879.1M $821.0M $656.3M $641.4M $610.9M $537.5M $498.8M $548.3M $373.2M $291.6M $365.4M $412.7M $430.4M $348.7M $370.2M $247.0M $219.4M $216.0M $248.2M $247.8M $216.6M $189.7M $141.5M $140.3M $133.9M $123.2M $172.4M $182.4M $190.3M $174.9M $162.5M $145.3M $128.8M $125.3M $137.1M $109.9M
YoY Change -8.62% -6.46% 4.1% 16.24% -10.65% 2.18% 7.07% 25.1% 2.32% 5.0% 13.66% 7.76% -9.04% 46.92% 27.99% -20.2% -11.46% -4.11% 23.43% -5.81% 49.88% 12.58% 1.57% -12.97% 0.16% 14.4% 14.18% 34.06% 0.86% 4.78% 8.69% -28.54% -5.48% -4.15% 8.81% 7.63% 11.84% 12.81% 2.79% -8.61% 24.75%

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 $830.1M $908.4M $971.2M $932.9M $802.6M $898.3M $879.1M $821.0M $656.3M $641.4M $610.9M $537.5M $498.8M $548.3M $373.2M $291.6M $365.4M $412.7M $430.4M $348.7M $370.2M $247.0M $219.4M $216.0M $248.2M $247.8M $216.6M $189.7M $141.5M $140.3M $133.9M $123.2M $172.4M $182.4M $190.3M $174.9M $162.5M $145.3M $128.8M $125.3M $137.1M $109.9M
Cost Of Revenue $553.0M $601.3M $650.2M $583.7M $510.8M $584.0M $568.3M $502.5M $406.8M $406.1M $376.2M $348.9M $340.0M $369.4M $236.3M $209.4M $251.4M $301.4M $292.6M $240.8M $257.0M $168.4M $150.2M $149.2M $165.7M $176.0M $158.5M $133.7M $97.30M $96.50M $93.70M $86.40M $140.9M $145.7M $150.6M $137.3M $127.8M $109.9M $98.20M $97.40M $101.3M $82.40M
Gross Profit $277.1M $307.1M $321.0M $349.1M $291.8M $314.3M $310.8M $318.6M $249.5M $235.4M $234.8M $188.5M $158.7M $179.0M $136.9M $82.20M $114.0M $111.3M $137.8M $107.8M $113.2M $78.50M $69.30M $66.90M $82.50M $71.90M $58.10M $56.00M $44.20M $43.80M $40.20M $36.80M $31.50M $36.60M $39.80M $37.60M $34.70M $35.50M $30.60M $27.90M $35.80M $27.50M
Gross Profit Margin 33.38% 33.81% 33.05% 37.43% 36.36% 34.99% 35.35% 38.8% 38.01% 36.69% 38.43% 35.08% 31.83% 32.64% 36.69% 28.19% 31.2% 26.97% 32.02% 30.91% 30.58% 31.78% 31.59% 30.97% 33.24% 29.02% 26.82% 29.52% 31.24% 31.22% 30.02% 29.87% 18.27% 20.07% 20.91% 21.5% 21.35% 24.43% 23.76% 22.27% 26.11% 25.02%

Selling, General & Admin Expense

Research & Development

Depreciation, Depletion & Amortization

SGA Expense to Gross Profit Ratio

R&D To Gross Profit Ratio

DDA To Gross Profit Ratio

Operating Expenses Total

Operating Profits/Loss

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 $193.4M $202.3M $218.8M $193.2M $182.3M $168.7M $164.0M $161.7M $139.3M $131.5M $125.2M $106.4M $99.69M $103.5M $87.62M $68.00M $82.20M $71.40M $60.70M $55.00M $55.80M $43.30M $39.30M $39.20M $40.50M $36.70M $28.10M $26.10M $21.30M $21.50M $20.70M $18.80M $22.10M $25.30M $26.40M $24.30M $23.10M $21.90M $19.60M $20.30M $20.50M $16.50M
YoY Change -4.4% -7.55% 13.29% 5.96% 8.06% 2.83% 1.48% 16.07% 5.94% 4.97% 17.71% 6.73% -3.71% 18.16% 28.85% -17.27% 15.13% 17.63% 10.36% -1.43% 28.87% 10.18% 0.26% -3.21% 10.35% 30.6% 7.66% 22.54% -0.93% 3.86% 10.11% -14.93% -12.65% -4.17% 8.64% 5.19% 5.48% 11.73% -3.45% -0.98% 24.24%
% of Gross Profit 69.79% 65.87% 68.17% 55.32% 62.46% 53.67% 52.78% 50.74% 55.82% 55.86% 53.35% 56.43% 62.8% 57.84% 63.98% 82.73% 72.11% 64.15% 44.05% 51.02% 49.29% 55.16% 56.71% 58.59% 49.09% 51.04% 48.36% 46.61% 48.19% 49.09% 51.49% 51.09% 70.16% 69.13% 66.33% 64.63% 66.57% 61.69% 64.05% 72.76% 57.26% 60.0%
Research & Development $34.60M $35.70M $35.21M $29.90M $29.32M $31.69M $33.08M $29.55M $28.58M $27.64M $22.88M $21.65M $19.31M $21.53M $17.75M $17.40M $21.90M $24.60M $24.20M $19.50M $20.50M $13.70M $13.60M $12.60M $12.50M $10.80M $10.40M $9.600M $9.200M $9.300M $9.200M $9.500M $8.200M $9.600M $8.600M $8.300M $8.800M $8.100M $7.500M $7.400M $6.100M $4.800M
YoY Change -3.08% 1.4% 17.73% 1.99% -7.46% -4.2% 11.94% 3.38% 3.39% 20.83% 5.69% 12.09% -10.31% 21.27% 2.03% -20.55% -10.98% 1.65% 24.1% -4.88% 49.64% 0.74% 7.94% 0.8% 15.74% 3.85% 8.33% 4.35% -1.08% 1.09% -3.16% 15.85% -14.58% 11.63% 3.61% -5.68% 8.64% 8.0% 1.35% 21.31% 27.08%
% of Gross Profit 12.49% 11.62% 10.97% 8.57% 10.05% 10.08% 10.64% 9.27% 11.46% 11.75% 9.75% 11.48% 12.16% 12.03% 12.96% 21.17% 19.21% 22.1% 17.56% 18.09% 18.11% 17.45% 19.62% 18.83% 15.15% 15.02% 17.9% 17.14% 20.81% 21.23% 22.89% 25.82% 26.03% 26.23% 21.61% 22.07% 25.36% 22.82% 24.51% 26.52% 17.04% 17.45%
Depreciation & Amortization $37.00M $37.70M $29.50M $29.00M $29.30M $31.40M $33.50M $29.30M $26.60M $23.20M $20.10M $20.40M $22.70M $20.80M $14.60M $17.20M $18.40M $24.30M $18.30M $16.90M $18.10M $13.60M $13.60M $13.70M $12.50M $10.40M $8.400M $6.600M $5.800M $5.700M $6.700M $6.700M $10.90M $11.70M $11.20M $10.60M $9.600M $8.600M $7.300M
YoY Change -1.86% 27.8% 1.72% -1.02% -6.69% -6.27% 14.33% 10.15% 14.66% 15.42% -1.47% -10.13% 9.13% 42.47% -15.12% -6.52% -24.28% 32.79% 8.28% -6.63% 33.09% 0.0% -0.73% 9.6% 20.19% 23.81% 27.27% 13.79% 1.75% -14.93% 0.0% -38.53% -6.84% 4.46% 5.66% 10.42% 11.63% 17.81%
% of Gross Profit 13.35% 12.28% 9.19% 8.31% 10.04% 9.99% 10.78% 9.2% 10.66% 9.86% 8.56% 10.82% 14.3% 11.62% 10.66% 20.92% 16.14% 21.83% 13.28% 15.68% 15.99% 17.32% 19.62% 20.48% 15.15% 14.46% 14.46% 11.79% 13.12% 13.01% 16.67% 18.21% 34.6% 31.97% 28.14% 28.19% 27.67% 24.23% 23.86%
Operating Expenses $228.0M $238.0M $254.0M $223.1M $211.6M $200.4M $197.1M $191.2M $167.9M $159.1M $148.1M $128.0M $119.0M $125.1M $105.4M $85.30M $104.1M $96.00M $84.80M $74.50M $76.30M $57.00M $52.90M $51.80M $53.00M $47.50M $38.40M $35.60M $30.40M $30.80M $29.90M $28.30M $30.30M $34.90M $35.00M $32.60M $31.90M $29.90M $27.10M $27.70M $26.50M $21.30M
YoY Change -4.2% -6.31% 13.89% 5.41% 5.61% 1.65% 3.1% 13.91% 5.5% 7.42% 15.68% 7.6% -4.85% 18.68% 23.53% -18.06% 8.44% 13.21% 13.83% -2.36% 33.86% 7.75% 2.12% -2.26% 11.58% 23.7% 7.87% 17.11% -1.3% 3.01% 5.65% -6.6% -13.18% -0.29% 7.36% 2.19% 6.69% 10.33% -2.17% 4.53% 24.41%
Operating Profit $24.90M $85.30M $144.4M $117.2M $67.33M $110.5M $112.7M $129.1M $80.90M $76.26M $81.24M $50.12M $25.66M $53.48M $31.58M -$3.100M $9.900M $15.30M $53.00M $33.30M $36.90M $21.50M $16.40M $15.10M $29.50M $24.40M $19.70M $20.40M $13.80M $13.00M $10.30M $8.500M $1.200M $1.700M $4.800M $5.000M $2.800M $5.600M $3.500M $200.0K $9.300M $6.200M
YoY Change -70.81% -40.94% 23.25% 74.03% -39.05% -1.98% -12.72% 59.63% 6.09% -6.14% 62.1% 95.28% -52.01% 69.38% -1118.55% -131.31% -35.29% -71.13% 59.16% -9.76% 71.63% 31.1% 8.61% -48.81% 20.9% 23.86% -3.43% 47.83% 6.15% 26.21% 21.18% 608.33% -29.41% -64.58% -4.0% 78.57% -50.0% 60.0% 1650.0% -97.85% 50.0%

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 -$800.0K -$10.10M -$9.547M -$2.536M -$7.135M -$6.869M -$6.629M -$6.131M -$3.930M -$4.480M -$2.946M -$3.481M -$4.304M -$4.911M $184.0K $5.500M $9.200M $10.10M $10.90M $6.200M $6.400M $6.900M $8.500M $3.100M $300.0K -$100.0K $500.0K $600.0K $500.0K -$100.0K -$1.100M -$2.600M -$3.100M -$3.200M -$3.100M -$3.500M -$2.800M -$2.000M -$1.900M -$1.900M -$1.500M -$1.400M
YoY Change -92.08% 5.79% 276.46% -64.46% 3.87% 3.62% 8.12% 56.01% -12.28% 52.07% -15.37% -19.12% -12.36% -2769.02% -96.65% -40.22% -8.91% -7.34% 75.81% -3.13% -7.25% -18.82% 174.19% 933.33% -400.0% -120.0% -16.67% 20.0% -600.0% -90.91% -57.69% -16.13% -3.13% 3.23% -11.43% 25.0% 40.0% 5.26% 0.0% 26.67% 7.14%
% of Operating Profit -3.21% -11.84% -6.61% -2.16% -10.6% -6.22% -5.88% -4.75% -4.86% -5.88% -3.63% -6.95% -16.77% -9.18% 0.58% 92.93% 66.01% 20.57% 18.62% 17.34% 32.09% 51.83% 20.53% 1.02% -0.41% 2.54% 2.94% 3.62% -0.77% -10.68% -30.59% -258.33% -188.24% -64.58% -70.0% -100.0% -35.71% -54.29% -950.0% -16.13% -22.58%
Other Income/Expense, Net $8.800M -$700.0K $1.058M $5.136M $3.513M -$592.0K -$994.0K $5.019M $1.167M -$8.492M -$1.194M -$1.240M -$208.0K $1.942M $1.364M $1.100M $6.100M $1.700M $5.600M $900.0K $6.100M $6.600M $2.200M $4.800M $7.800M $1.600M -$1.000M $1.100M $3.400M $2.400M $1.600M $800.0K $500.0K $900.0K $1.900M $700.0K $1.500M $1.300M $1.000M $700.0K $1.500M $1.300M
YoY Change -1357.14% -166.16% -79.4% 46.2% -693.41% -40.44% -119.8% 330.08% -113.74% 611.22% -3.71% 496.15% -110.71% 42.38% 24.0% -81.97% 258.82% -69.64% 522.22% -85.25% -7.58% 200.0% -54.17% -38.46% 387.5% -260.0% -190.91% -67.65% 41.67% 50.0% 100.0% 60.0% -44.44% -52.63% 171.43% -53.33% 15.38% 30.0% 42.86% -53.33% 15.38%

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 $34.30M $76.30M $140.4M $126.3M $68.53M $55.13M $110.6M $132.9M $82.28M $66.17M $81.22M $49.72M $22.65M $55.77M $44.40M -$16.40M $25.10M $23.50M $69.50M $39.70M $46.80M $35.00M $24.80M $21.00M $37.60M $25.90M $19.10M $22.00M $17.70M $15.40M $10.70M $6.700M -$28.00M -$3.400M -$3.600M $2.200M $1.400M $4.900M $2.600M -$900.0K $9.300M $6.100M
YoY Change -55.05% -45.65% 11.17% 84.26% 24.32% -50.15% -16.8% 61.55% 24.34% -18.53% 63.36% 119.52% -59.39% 25.6% -370.74% -165.34% 6.81% -66.19% 75.06% -15.17% 33.71% 41.13% 18.1% -44.15% 45.17% 35.6% -13.18% 24.29% 14.94% 43.93% 59.7% -123.93% 723.53% -5.56% -263.64% 57.14% -71.43% 88.46% -388.89% -109.68% 52.46%
Income Tax $8.200M $19.70M $23.75M $18.15M $18.54M $7.807M $22.94M $52.47M $34.00M $19.85M $27.81M $11.52M -$46.48M $11.52M $5.850M $42.70M $3.500M $2.900M $14.30M $6.000M $12.70M $8.800M $6.200M $5.200M $10.90M $7.200M $5.400M $5.500M $3.700M $2.300M $600.0K $0.00 -$1.600M -$1.100M -$1.200M $600.0K $400.0K $1.500M $300.0K -$1.700M $2.900M $1.400M
% Of Pretax Income 23.91% 25.82% 16.92% 14.37% 27.06% 14.16% 20.74% 39.47% 41.32% 30.0% 34.24% 23.17% -205.23% 20.65% 13.18% 13.94% 12.34% 20.58% 15.11% 27.14% 25.14% 25.0% 24.76% 28.99% 27.8% 28.27% 25.0% 20.9% 14.94% 5.61% 0.0% 27.27% 28.57% 30.61% 11.54% 31.18% 22.95%
Net Earnings $26.10M $56.60M $116.6M $108.1M $49.99M $47.32M $87.65M $80.46M $48.28M $46.32M $53.41M $38.31M $68.69M $37.06M $34.57M -$62.90M $26.50M $22.10M $46.50M $16.40M $34.10M $26.30M $18.60M $15.70M $26.70M $18.60M $13.80M $16.50M $13.90M $13.10M $10.10M $6.700M -$32.70M -$2.300M -$2.400M $1.600M $1.000M $3.400M $2.300M $800.0K $6.400M $4.700M
YoY Change -53.89% -51.47% 7.86% 116.31% 5.64% -46.01% 8.94% 66.64% 4.24% -13.28% 39.44% -44.23% 85.36% 7.19% -154.96% -337.36% 19.91% -52.47% 183.54% -51.91% 29.66% 41.4% 18.47% -41.2% 43.55% 34.78% -16.36% 18.71% 6.11% 29.7% 50.75% -120.49% 1321.74% -4.17% -250.0% 60.0% -70.59% 47.83% 187.5% -87.5% 36.17%
Net Earnings / Revenue 3.14% 6.23% 12.01% 11.59% 6.23% 5.27% 9.97% 9.8% 7.36% 7.22% 8.74% 7.13% 13.77% 6.76% 9.26% -21.57% 7.25% 5.35% 10.8% 4.7% 9.21% 10.65% 8.48% 7.27% 10.76% 7.51% 6.37% 8.7% 9.82% 9.34% 7.54% 5.44% -18.97% -1.26% -1.26% 0.91% 0.62% 2.34% 1.79% 0.64% 4.67% 4.28%
Basic Earnings Per Share $1.40 $3.04 $6.21 $5.77 $2.68 $2.55 $4.77 $4.43 $2.68 $2.52 $2.94 $2.23 $4.18 $2.31 $2.19
Diluted Earnings Per Share $1.40 $3.03 $6.15 $5.73 $2.67 $2.53 $4.70 $4.34 $2.65 $2.48 $2.86 $2.16 $4.04 $2.21 $2.16 -$4.006M $1.667M $1.323M $2.688M $982.0K $1.994M $1.613M $1.163M $981.3K $1.690M $1.192M $873.4K $1.051M $908.5K $850.6K $691.8K $515.4K -$2.637M -$185.5K -$195.1K $132.2K $81.97K $283.3K $193.3K $67.23K $542.4K $398.3K

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 $131.7M $235.9M $232.3M $191.8M $166.8M $167.7M $181.2M $227.8M $204.6M $237.4M $191.9M $114.9M $79.70M $80.30M $58.10M $70.60M $89.60M $81.80M $46.40M $40.00M $34.50M $28.90M $20.90M $10.10M $10.00M $9.800M $21.60M $19.60M $14.70M $13.90M $4.500M $5.400M $6.700M $4.400M $5.400M $5.000M $6.500M $9.000M $5.600M $2.300M $2.300M
YoY Change -44.16% 1.53% 21.11% 14.99% -0.54% -7.45% -20.46% 11.34% -13.82% 23.71% 67.01% 44.17% -0.75% 38.21% -17.71% -21.21% 9.54% 76.29% 16.0% 15.94% 19.38% 38.28% 106.93% 1.0% 2.04% -54.63% 10.2% 33.33% 5.76% 208.89% -16.67% -19.4% 52.27% -18.52% 8.0% -23.08% -27.78% 60.71% 143.48% 0.0%
Cash & Equivalents $131.7M $235.9M $232.3M $191.8M $166.8M $167.7M $181.2M $227.8M $204.6M $237.4M $191.9M $114.9M $79.70M $80.10M $57.70M $70.20M $36.30M $13.60M $22.00M $38.00M $31.50M $22.30M $20.90M $10.10M $10.00M $9.600M $18.80M $18.70M $13.10M $13.90M $4.500M $5.400M $6.700M $4.400M $5.400M $5.000M $6.500M $9.000M $5.600M $2.300M $2.300M
Short-Term Investments $200.0K $400.0K $500.0K $53.30M $68.20M $24.40M $2.000M $3.000M $6.600M $0.00 $300.0K $2.800M $1.000M $1.600M $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 $30.30M $21.47M $15.51M $16.10M $15.30M $13.90M $14.60M $12.80M $22.60M $18.10M $20.10M $22.40M $16.00M $16.40M $12.80M $17.00M $23.90M $19.80M $13.60M $12.20M $6.900M $6.300M $6.100M $6.100M $5.400M $4.000M $7.700M $9.300M $11.80M $8.800M $9.300M $26.60M $9.000M $2.800M $1.300M $1.700M $300.0K $400.0K $1.700M $400.0K $1.100M
YoY Change 41.14% 38.44% -3.68% 5.23% 10.07% -4.79% 14.06% -43.36% 24.86% -9.95% -10.27% 40.0% -2.44% 28.12% -24.71% -28.87% 20.71% 45.59% 11.48% 76.81% 9.52% 3.28% 0.0% 12.96% 35.0% -48.05% -17.2% -21.19% 34.09% -5.38% -65.04% 195.56% 221.43% 115.38% -23.53% 466.67% -25.0% -76.47% 325.0% -63.64%
Inventory $153.5M $182.4M $133.4M $102.4M $132.9M $132.6M $112.6M $91.10M $91.80M $76.80M $66.90M $73.20M $77.90M $47.50M $33.80M $41.60M $49.10M $70.10M $43.50M $49.10M $27.50M $18.10M $25.40M $30.40M $23.30M $22.80M $21.60M $12.70M $10.80M $8.600M $8.000M $9.200M $16.30M $19.20M $20.60M $19.00M $18.10M $16.70M $17.30M $18.00M $16.50M
Prepaid Expenses
Receivables $207.1M $216.3M $199.7M $161.0M $144.7M $167.4M $140.6M $119.6M $101.4M $99.10M $87.00M $80.90M $78.90M $63.30M $48.80M $47.70M $77.90M $91.00M $65.00M $62.40M $56.20M $34.40M $32.60M $46.30M $33.90M $32.60M $28.70M $21.10M $18.40M $16.50M $15.00M $14.80M $23.80M $31.30M $31.50M $27.90M $24.60M $19.20M $16.20M $20.80M $18.40M
Other Receivables $4.300M $3.881M $3.176M $3.000M $4.300M $4.100M $5.600M $7.100M $8.300M $6.800M $11.80M $15.60M $13.00M $14.00M $10.60M $7.400M $6.500M $9.900M $12.50M $9.300M $2.100M $2.100M $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 $526.9M $659.9M $584.1M $474.2M $464.1M $485.8M $454.5M $458.4M $428.7M $438.2M $377.7M $306.9M $265.6M $221.6M $164.2M $184.3M $247.1M $272.6M $181.0M $172.9M $127.1M $89.80M $84.90M $92.80M $72.50M $69.20M $79.50M $62.70M $55.80M $47.70M $36.80M $56.00M $55.80M $57.60M $58.80M $53.60M $49.50M $45.30M $40.80M $41.40M $38.20M
YoY Change -20.15% 12.98% 23.17% 2.18% -4.47% 6.89% -0.85% 6.93% -2.17% 16.02% 23.07% 15.55% 19.86% 34.96% -10.91% -25.41% -9.35% 50.61% 4.68% 36.03% 41.54% 5.77% -8.51% 28.0% 4.77% -12.96% 26.79% 12.37% 16.98% 29.62% -34.29% 0.36% -3.13% -2.04% 9.7% 8.28% 9.27% 11.03% -1.45% 8.38%
Property, Plant & Equipment $385.2M $371.4M $344.1M $276.6M $264.9M $242.8M $179.6M $176.9M $178.7M $150.4M $146.9M $149.0M $148.2M $118.8M $123.1M $145.2M $144.4M $141.4M $131.6M $140.4M $131.2M $99.90M $98.50M $94.20M $84.70M $80.00M $52.20M $36.60M $36.50M $34.10M $36.80M $35.50M $60.20M $65.60M $62.40M $61.20M $55.80M $52.10M $50.40M $42.90M $37.00M
YoY Change 3.71% 7.93% 24.41% 4.42% 9.1% 35.19% 1.53% -1.01% 18.82% 2.38% -1.41% 0.54% 24.75% -3.49% -15.22% 0.55% 2.12% 7.45% -6.27% 7.01% 31.33% 1.42% 4.56% 11.22% 5.88% 53.26% 42.62% 0.27% 7.04% -7.34% 3.66% -41.03% -8.23% 5.13% 1.96% 9.68% 7.1% 3.37% 17.48% 15.95%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $11.10M $14.08M $16.33M $15.20M $16.50M $18.70M $18.30M $16.20M $15.30M $17.20M $19.00M $26.20M $54.80M $64.00M $76.90M $74.00M $30.60M $26.60M $20.30M $18.70M $10.70M $21.90M $16.10M $11.60M $5.300M $5.500M $5.400M $5.000M $4.800M $4.100M $3.100M $2.300M $3.600M $2.800M $1.800M $2.300M $1.500M $2.100M $3.000M $5.100M $2.400M
YoY Change -21.18% -13.76% 7.42% -7.88% -11.76% 2.19% 12.96% 5.88% -11.05% -9.47% -27.48% -52.19% -14.38% -16.78% 3.92% 141.83% 15.04% 31.03% 8.56% 74.77% -51.14% 36.02% 38.79% 118.87% -3.64% 1.85% 8.0% 4.17% 17.07% 32.26% 34.78% -36.11% 28.57% 55.56% -21.74% 53.33% -28.57% -30.0% -41.18% 112.5%
Other Assets $58.10M $58.82M $48.11M $46.00M $31.80M $30.60M $11.80M $18.60M $12.10M $51.90M $55.60M $79.50M $28.40M $23.70M $12.40M $50.90M $19.60M $10.70M $12.30M $11.10M $12.50M $14.10M $10.70M $8.800M $6.400M $6.600M $6.900M $14.80M $5.500M $4.100M $5.100M $3.900M $3.200M $3.400M $3.700M $3.300M $1.300M $1.500M $1.100M $900.0K $700.0K
YoY Change -1.23% 22.26% 4.59% 44.65% 3.92% 159.32% -36.56% 53.72% -76.69% -6.65% -30.06% 179.93% 19.83% 91.13% -75.64% 159.69% 83.18% -13.01% 10.81% -11.2% -11.35% 31.78% 21.59% 37.5% -3.03% -4.35% -53.38% 169.09% 34.15% -19.61% 30.77% 21.88% -5.88% -8.11% 12.12% 153.85% -13.33% 36.36% 22.22% 28.57%
Total Long-Term Assets $990.3M $986.3M $1.015B $789.8M $809.1M $793.5M $670.6M $598.1M $501.7M $402.2M $428.8M $453.1M $412.0M $263.3M $243.3M $299.1M $223.8M $208.3M $219.6M $232.3M $187.3M $167.9M $138.9M $128.7M $110.9M $107.0M $78.90M $56.50M $46.70M $42.30M $45.00M $41.70M $66.90M $71.90M $67.90M $66.80M $58.60M $55.70M $54.50M $48.90M $40.20M
YoY Change 0.4% -2.78% 28.45% -2.39% 1.97% 18.33% 12.12% 19.21% 24.74% -6.2% -5.36% 9.98% 56.48% 8.22% -18.66% 33.65% 7.44% -5.15% -5.47% 24.03% 11.55% 20.88% 7.93% 16.05% 3.64% 35.61% 39.65% 20.99% 10.4% -6.0% 7.91% -37.67% -6.95% 5.89% 1.65% 13.99% 5.21% 2.2% 11.45% 21.64%
Total Assets $1.517B $1.646B $1.599B $1.264B $1.273B $1.279B $1.125B $1.057B $930.4M $840.4M $806.5M $760.0M $677.6M $484.9M $407.5M $483.4M $470.9M $480.9M $400.6M $405.2M $314.4M $257.7M $223.8M $221.5M $183.4M $176.2M $158.4M $119.2M $102.5M $90.00M $81.80M $97.70M $122.7M $129.5M $126.7M $120.4M $108.1M $101.0M $95.30M $90.30M $78.40M
YoY Change
Accounts Payable $50.30M $57.34M $64.66M $36.00M $33.00M $40.30M $36.10M $28.40M $22.30M $20.00M $17.50M $16.70M $15.70M $16.20M $9.300M $11.60M $21.40M $25.70M $19.00M $21.10M $20.40M $10.10M $12.00M $12.40M $14.90M $17.80M $16.80M $9.700M $8.300M $7.800M $7.700M $7.600M $9.500M $11.90M $14.10M $10.50M $10.00M $8.700M $7.900M $9.400M $8.700M
YoY Change -12.28% -11.32% 79.61% 9.09% -18.11% 11.63% 27.11% 27.35% 11.5% 14.29% 4.79% 6.37% -3.09% 74.19% -19.83% -45.79% -16.73% 35.26% -9.95% 3.43% 101.98% -15.83% -3.23% -16.78% -16.29% 5.95% 73.2% 16.87% 6.41% 1.3% 1.32% -20.0% -20.17% -15.6% 34.29% 5.0% 14.94% 10.13% -15.96% 8.05%
Accrued Expenses $58.60M $74.23M $85.62M $58.60M $51.20M $53.90M $65.00M $50.80M $41.60M $51.70M $42.50M $34.50M $45.50M $39.00M $25.20M $42.30M $33.90M $40.30M $24.10M $20.90M $20.50M $16.40M $11.30M $20.80M $17.50M $12.90M $13.00M $14.30M $15.50M $14.00M $12.90M $14.70M $12.70M $13.80M $9.600M $9.700M $10.60M $10.00M $8.500M $9.700M $9.300M
YoY Change -21.05% -13.31% 46.11% 14.45% -5.01% -17.08% 27.95% 22.12% -19.54% 21.65% 23.19% -24.18% 16.67% 54.76% -40.43% 24.78% -15.88% 67.22% 15.31% 1.95% 25.0% 45.13% -45.67% 18.86% 35.66% -0.77% -9.09% -7.74% 10.71% 8.53% -12.24% 15.75% -7.97% 43.75% -1.03% -8.49% 6.0% 17.65% -12.37% 4.3%
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 $4.500M $8.000M $6.500M $6.300M $4.800M $500.0K $300.0K $500.0K $900.0K $500.0K
YoY Change -100.0% -43.75% 23.08% 3.17% 31.25% 860.0% 66.67% -40.0% -44.44% 80.0%
Long-Term Debt Due $498.0K $198.0K $4.800M $400.0K $400.0K $600.0K $4.000M $3.000M $35.70M $18.30M $21.90M $9.100M $0.00 $600.0K $600.0K $600.0K $600.0K $1.200M $3.100M $6.600M $5.000M $5.200M $2.600M $2.500M $2.300M $1.900M $1.700M $1.400M $900.0K
YoY Change 151.52% -95.88% 1100.0% 0.0% -33.33% -85.0% 33.33% -91.6% 95.08% -16.44% 140.66% 0.0% 0.0% 0.0% -50.0% -61.29% -53.03% 32.0% -3.85% 100.0% 4.0% 8.7% 21.05% 11.76% 21.43% 55.56%
Total Short-Term Liabilities $115.8M $142.5M $163.9M $111.5M $100.2M $107.2M $113.8M $101.2M $78.60M $120.4M $90.00M $84.50M $78.80M $65.40M $42.80M $59.80M $68.30M $82.10M $57.40M $57.40M $50.00M $34.80M $29.70M $38.70M $36.70M $32.30M $34.00M $24.60M $24.40M $23.00M $23.70M $33.50M $35.20M $37.30M $32.60M $27.40M $23.40M $20.90M $18.60M $21.50M $19.40M
YoY Change -18.76% -13.06% 47.04% 11.28% -6.53% -5.8% 12.45% 28.75% -34.72% 33.78% 6.51% 7.23% 20.49% 52.8% -28.43% -12.45% -16.81% 43.03% 0.0% 14.8% 43.68% 17.17% -23.26% 5.45% 13.62% -5.0% 38.21% 0.82% 6.09% -2.95% -29.25% -4.83% -5.63% 14.42% 18.98% 17.09% 11.96% 12.37% -13.49% 10.82%
Long-Term Debt $30.00M $216.3M $190.2M $25.30M $127.1M $233.1M $136.9M $240.9M $179.1M $31.00M $67.20M $84.40M $122.6M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.300M $9.100M $9.700M $13.70M $13.70M $3.600M $4.200M $6.700M $14.20M $24.20M $26.30M $27.50M $30.60M $33.00M $24.50M $26.40M $27.00M $21.20M $18.40M
YoY Change -86.13% 13.71% 651.81% -80.09% -45.47% 70.27% -43.17% 34.51% 477.74% -53.87% -20.38% -31.16% -100.0% -85.71% -6.19% -29.2% 0.0% 280.56% -14.29% -37.31% -52.82% -41.32% -7.98% -4.36% -10.13% -7.27% 34.69% -7.2% -2.22% 27.36% 15.22%
Other Long-Term Liabilities $88.90M $91.36M $96.06M $98.00M $102.7M $79.90M $97.20M $64.80M $78.60M $87.00M $77.70M $139.4M $118.7M $80.20M $66.30M $79.50M $38.70M $41.60M $56.60M $52.30M $23.50M $31.60M $21.60M $19.20M $14.10M $14.00M $14.10M $13.40M $12.20M $13.60M $16.10M $20.90M $9.100M $9.800M $7.700M $6.800M $6.900M $5.900M $5.200M $5.300M $4.200M
YoY Change -2.69% -4.9% -1.98% -4.58% 28.54% -17.8% 50.0% -17.56% -9.66% 11.97% -44.26% 17.44% 48.0% 20.97% -16.6% 105.43% -6.97% -26.5% 8.22% 122.55% -25.63% 46.3% 12.5% 36.17% 0.71% -0.71% 5.22% 9.84% -10.29% -15.53% -22.97% 129.67% -7.14% 27.27% 13.24% -1.45% 16.95% 13.46% -1.89% 26.19%
Total Long-Term Liabilities $118.9M $307.7M $286.3M $123.3M $229.8M $313.0M $234.1M $305.7M $257.7M $118.0M $144.9M $223.8M $241.3M $80.20M $66.30M $79.50M $38.70M $41.60M $56.60M $52.30M $23.50M $31.60M $22.90M $28.30M $23.80M $27.70M $27.80M $17.00M $16.40M $20.30M $30.30M $45.10M $35.40M $37.30M $38.30M $39.80M $31.40M $32.30M $32.20M $26.50M $22.60M
YoY Change -61.35% 7.47% 132.17% -46.34% -26.58% 33.7% -23.42% 18.63% 118.39% -18.56% -35.25% -7.25% 200.87% 20.97% -16.6% 105.43% -6.97% -26.5% 8.22% 122.55% -25.63% 37.99% -19.08% 18.91% -14.08% -0.36% 63.53% 3.66% -19.21% -33.0% -32.82% 27.4% -5.09% -2.61% -3.77% 26.75% -2.79% 0.31% 21.51% 17.26%
Total Liabilities $257.6M $473.7M $479.7M $243.3M $339.3M $431.0M $358.6M $420.7M $345.8M $253.2M $251.0M $325.9M $339.4M $154.3M $114.5M $147.3M $107.0M $123.7M $120.4M $123.7M $87.60M $74.70M $60.70M $75.70M $67.00M $65.90M $64.10M $42.00M $42.40M $44.90M $53.90M $78.70M $70.70M $74.60M $70.90M $67.20M $54.80M $53.20M $50.90M $48.00M $42.00M
YoY Change -45.63% -1.23% 97.15% -28.29% -21.28% 20.19% -14.76% 21.66% 36.57% 0.88% -22.98% -3.98% 119.96% 34.76% -22.27% 37.66% -13.5% 2.74% -2.67% 41.21% 17.27% 23.06% -19.82% 12.99% 1.67% 2.81% 52.62% -0.94% -5.57% -16.7% -31.51% 11.32% -5.23% 5.22% 5.51% 22.63% 3.01% 4.52% 6.04% 14.29%

Ownership

Basic Shares Outstanding

Diluted Shares Outstanding

Preferred Stock

No data

Treasury Stock Shares

No data

Stock Issuance & Repurchase

Ownership Data

Return On Shareholders' Equity

Book Value

Free Cash Flow

Free Cash Flow YoY

Free Cash Flow Margin

Dividends

Dividends

No data

Stock Price

Market Cap: $1.9995 Billion

About ROGERS CORP

Rogers Corp. engages in the design, development, manufacture, and sale of engineered materials and components for mission critical applications. The company is headquartered in Chandler, Arizona and currently employs 3,300 full-time employees. Its segments include Advanced Electronics Solutions (AES), Elastomeric Material Solutions (EMS), and Other. The AES segment designs, develops, manufactures, and sells circuit materials, ceramic substrate materials, busbars, and cooling solutions for applications in electric and hybrid electric vehicles (EV/HEV), automotive, aerospace and defense, renewable energy, wireless infrastructure, mass transit, industrial, connected devices, wired infrastructure markets. The EMS segment designs, develops, manufactures, and sells engineered material solutions for a variety of applications and markets. These include polyurethane and silicone materials used in cushioning, gasketing and sealing, and vibration management applications for EV/HEV, general industrial, and portable electronics markets. The Other segment consists of elastomer components for applications in the general industrial market.

Industry: Plastic Materials, Synth Resins & Nonvulcan Elastomers Peers: AMPHENOL CORP /DE/ BEL FUSE INC /NJ BELDEN INC. CORNING INC /NY COHERENT CORP. Knowles Corp Lightwave Logic, Inc. LITTELFUSE INC /DE VISHAY INTERTECHNOLOGY INC