Financial Snapshot

Revenue
$2.187B
TTM
Gross Margin
12.89%
TTM
Net Earnings
$45.83M
TTM
Current Assets
Q3 2024
Current Liabilities
Q3 2024
Current Ratio
127.29%
Q3 2024
Total Assets
Q3 2024
Total Liabilities
$1.128B
Q3 2024
Book Value
$1.286B
Q3 2024
Cash
Q3 2024
P/E
37.11
Nov 29, 2024 EST
Free Cash Flow
$29.43M
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 $2.326B $2.773B $2.346B $1.870B $1.859B $1.994B $1.925B $1.766B $1.776B $1.927B $1.881B $1.804B $1.843B $1.431B $1.276B $1.600B $1.330B $1.173B $1.078B $935.8M $784.9M $748.5M $711.5M $698.9M $694.7M $635.8M $581.9M $536.6M $528.2M $443.9M $438.8M $435.8M $414.1M $389.6M $346.4M $333.0M $288.9M $259.8M $235.9M $234.9M $207.1M
YoY Change -16.14% 18.21% 25.47% 0.59% -6.78% 3.58% 8.99% -0.56% -7.84% 2.47% 4.27% -2.14% 28.79% 12.12% -20.23% 20.32% 13.41% 8.74% 15.24% 19.23% 4.86% 5.2% 1.8% 0.6% 9.26% 9.26% 8.44% 1.59% 18.99% 1.16% 0.69% 5.24% 6.29% 12.47% 4.02% 15.26% 11.2% 10.13% 0.43% 13.42%

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 $2.326B $2.773B $2.346B $1.870B $1.859B $1.994B $1.925B $1.766B $1.776B $1.927B $1.881B $1.804B $1.843B $1.431B $1.276B $1.600B $1.330B $1.173B $1.078B $935.8M $784.9M $748.5M $711.5M $698.9M $694.7M $635.8M $581.9M $536.6M $528.2M $443.9M $438.8M $435.8M $414.1M $389.6M $346.4M $333.0M $288.9M $259.8M $235.9M $234.9M $207.1M
Cost Of Revenue $2.048B $2.346B $1.950B $1.486B $1.519B $1.655B $1.579B $1.427B $1.468B $1.678B $1.599B $1.512B $1.588B $1.195B $1.043B $1.431B $1.189B $1.047B $955.5M $824.8M $681.1M $626.0M $604.3M $586.9M $573.7M $524.2M $477.8M $440.4M $431.1M $362.6M $358.8M $354.0M $340.0M $315.4M $289.5M $268.3M $231.5M $213.4M $198.3M $200.3M $172.2M
Gross Profit $277.6M $427.1M $395.8M $383.6M $339.7M $339.3M $346.2M $339.3M $308.2M $249.6M $281.7M $291.6M $255.6M $236.0M $233.1M $169.5M $141.4M $125.8M $122.9M $111.0M $103.7M $122.5M $107.2M $112.0M $120.9M $111.6M $104.2M $96.20M $97.20M $81.30M $80.00M $81.80M $74.00M $74.30M $56.90M $64.70M $57.50M $46.40M $37.60M $34.60M $34.90M
Gross Profit Margin 11.94% 15.4% 16.87% 20.52% 18.28% 17.02% 17.98% 19.21% 17.35% 12.95% 14.98% 16.16% 13.87% 16.49% 18.26% 10.59% 10.63% 10.73% 11.4% 11.86% 13.21% 16.37% 15.07% 16.03% 17.4% 17.55% 17.91% 17.93% 18.4% 18.31% 18.23% 18.77% 17.87% 19.07% 16.43% 19.43% 19.9% 17.86% 15.94% 14.73% 16.85%

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 $141.6M $161.2M $152.1M $142.9M $139.5M $135.6M $129.7M $131.8M $138.1M $121.3M $124.7M $117.1M $96.57M $89.80M $91.70M $82.80M $75.60M $80.30M $67.80M $65.80M $69.20M $63.70M $53.50M $58.00M $56.60M $45.20M $39.40M $36.10M $46.10M $34.10M $35.10M $36.20M $33.30M $33.60M $26.30M $26.60M $23.00M $18.90M $16.00M $14.70M $14.70M
YoY Change -12.18% 5.99% 6.43% 2.42% 2.9% 4.54% -1.59% -4.57% 13.84% -2.7% 6.45% 21.28% 7.54% -2.07% 10.75% 9.52% -5.85% 18.44% 3.04% -4.91% 8.63% 19.07% -7.76% 2.47% 25.22% 14.72% 9.14% -21.69% 35.19% -2.85% -3.04% 8.71% -0.89% 27.76% -1.13% 15.65% 21.69% 18.13% 8.84% 0.0%
% of Gross Profit 51.0% 37.75% 38.43% 37.25% 41.07% 39.96% 37.47% 38.85% 44.81% 48.61% 44.26% 40.17% 37.79% 38.05% 39.34% 48.85% 53.47% 63.83% 55.17% 59.28% 66.73% 52.0% 49.91% 51.79% 46.82% 40.5% 37.81% 37.53% 47.43% 41.94% 43.88% 44.25% 45.0% 45.22% 46.22% 41.11% 40.0% 40.73% 42.55% 42.49% 42.12%
Research & Development $35.73M $40.90M $38.78M $36.00M $34.14M $33.52M $33.17M $34.86M $30.32M $27.24M $28.78M $28.03M $25.13M $38.30M $36.50M $34.40M $31.50M $29.60M $29.60M $26.00M $24.70M $24.90M $22.90M $22.70M $22.60M $21.00M $20.40M $19.70M $18.50M $17.40M $17.70M $15.10M $15.30M $13.40M $12.90M $13.10M $11.30M $9.500M $8.300M $8.100M $7.100M
YoY Change -12.64% 5.48% 7.72% 5.45% 1.85% 1.06% -4.84% 14.98% 11.3% -5.37% 2.68% 11.56% -34.39% 4.93% 6.1% 9.21% 6.42% 0.0% 13.85% 5.26% -0.8% 8.73% 0.88% 0.44% 7.62% 2.94% 3.55% 6.49% 6.32% -1.69% 17.22% -1.31% 14.18% 3.88% -1.53% 15.93% 18.95% 14.46% 2.47% 14.08%
% of Gross Profit 12.87% 9.58% 9.8% 9.38% 10.05% 9.88% 9.58% 10.27% 9.84% 10.91% 10.22% 9.61% 9.83% 16.23% 15.66% 20.29% 22.28% 23.53% 24.08% 23.42% 23.82% 20.33% 21.36% 20.27% 18.69% 18.82% 19.58% 20.48% 19.03% 21.4% 22.13% 18.46% 20.68% 18.03% 22.67% 20.25% 19.65% 20.47% 22.07% 23.41% 20.34%
Depreciation & Amortization $105.3M $94.65M $90.88M $81.86M $78.70M $81.12M $79.02M $74.97M $66.99M $63.80M $56.40M $51.29M $47.10M $40.40M $37.20M $36.90M $37.20M $38.40M $38.80M $39.20M $41.40M $40.10M $40.00M $39.30M $39.50M $37.30M $35.30M $32.10M $30.40M $28.90M $27.70M $23.90M $21.10M $19.40M $17.10M $15.40M $13.80M $11.60M $9.900M $9.400M $9.400M
YoY Change 11.29% 4.15% 11.01% 4.01% -2.98% 2.65% 5.41% 11.92% 4.99% 13.13% 9.95% 8.91% 16.58% 8.6% 0.81% -0.81% -3.13% -1.03% -1.02% -5.31% 3.24% 0.25% 1.78% -0.51% 5.9% 5.67% 9.97% 5.59% 5.19% 4.33% 15.9% 13.27% 8.76% 13.45% 11.04% 11.59% 18.97% 17.17% 5.32% 0.0%
% of Gross Profit 37.95% 22.16% 22.96% 21.34% 23.17% 23.9% 22.83% 22.1% 21.73% 25.57% 20.02% 17.59% 18.43% 17.12% 15.96% 21.77% 26.31% 30.52% 31.57% 35.32% 39.92% 32.73% 37.31% 35.09% 32.67% 33.42% 33.88% 33.37% 31.28% 35.55% 34.63% 29.22% 28.51% 26.11% 30.05% 23.8% 24.0% 25.0% 26.33% 27.17% 26.93%
Operating Expenses $205.0M $218.4M $38.78M $178.9M $209.7M $187.5M $188.3M $205.3M $188.3M $154.9M $153.5M $145.2M $121.7M $128.1M $128.2M $117.3M $107.0M $109.9M $97.40M $91.80M $94.00M $88.60M $76.40M $80.70M $79.20M $66.10M $59.80M $55.80M $64.50M $51.50M $52.80M $51.30M $48.70M $47.00M $39.20M $39.70M $34.20M $28.40M $24.30M $22.80M $21.80M
YoY Change -6.17% 463.33% -78.32% -14.69% 11.85% -0.4% -8.3% 9.01% 21.6% 0.91% 5.72% 19.27% -5.0% -0.08% 9.29% 9.63% -2.64% 12.83% 6.1% -2.34% 6.09% 15.97% -5.33% 1.89% 19.82% 10.54% 7.17% -13.49% 25.24% -2.46% 2.92% 5.34% 3.62% 19.9% -1.26% 16.08% 20.42% 16.87% 6.58% 4.59%
Operating Profit $58.61M $207.3M $170.8M $171.5M $127.3M $149.3M $154.8M $126.2M $122.8M $90.69M $109.2M $128.7M $118.5M $107.9M $104.9M $52.20M $34.40M $15.90M $25.50M $19.20M $9.700M $33.90M $30.80M $31.30M $41.70M $45.50M $44.40M $40.40M $32.70M $29.80M $27.20M $30.50M $25.30M $27.30M $17.70M $25.00M $23.30M $18.00M $13.30M $11.80M $13.10M
YoY Change -71.73% 21.4% -0.43% 34.78% -14.74% -3.6% 22.7% 2.77% 35.39% -16.91% -15.2% 8.66% 9.78% 2.86% 100.96% 51.74% 116.35% -37.65% 32.81% 97.94% -71.39% 10.06% -1.6% -24.94% -8.35% 2.48% 9.9% 23.55% 9.73% 9.56% -10.82% 20.55% -7.33% 54.24% -29.2% 7.3% 29.44% 35.34% 12.71% -9.92%

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 -$12.10M -$9.809M -$5.753M -$5.409M -$5.932M -$10.77M -$11.44M -$13.21M -$14.53M $11.44M $10.36M $9.599M $9.095M -$7.800M -$9.700M -$10.80M -$11.50M -$9.600M -$8.500M -$4.900M -$5.900M -$3.700M -$5.000M -$6.900M -$8.400M -$7.500M -$7.600M -$7.200M -$7.900M -$7.100M -$7.600M -$6.600M -$6.500M -$5.800M -$6.000M -$4.500M -$4.000M -$4.000M -$4.100M -$2.800M -$2.400M
YoY Change 23.39% 70.5% 6.36% -8.82% -44.93% -5.88% -13.34% -9.14% -227.03% 10.46% 7.91% 5.54% -216.6% -19.59% -10.19% -6.09% 19.79% 12.94% 73.47% -16.95% 59.46% -26.0% -27.54% -17.86% 12.0% -1.32% 5.56% -8.86% 11.27% -6.58% 15.15% 1.54% 12.07% -3.33% 33.33% 12.5% 0.0% -2.44% 46.43% 16.67%
% of Operating Profit -20.65% -4.73% -3.37% -3.15% -4.66% -7.22% -7.39% -10.46% -11.84% 12.61% 9.49% 7.46% 7.68% -7.23% -9.25% -20.69% -33.43% -60.38% -33.33% -25.52% -60.82% -10.91% -16.23% -22.04% -20.14% -16.48% -17.12% -17.82% -24.16% -23.83% -27.94% -21.64% -25.69% -21.25% -33.9% -18.0% -17.17% -22.22% -30.83% -23.73% -18.32%
Other Income/Expense, Net -$10.22M -$18.63M $1.756M $4.954M -$1.361M -$11.50M -$7.958M -$12.38M -$19.93M -$15.16M -$13.52M -$12.99M -$13.56M $1.400M $1.900M -$5.000M $200.0K $1.200M $700.0K $400.0K $1.400M $1.400M $800.0K -$1.900M -$900.0K $200.0K -$200.0K $0.00 $0.00 $0.00 $900.0K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -45.14% -1161.1% -64.55% -464.0% -88.16% 44.46% -35.7% -37.91% 31.5% 12.1% 4.07% -4.19% -1068.71% -26.32% -138.0% -2600.0% -83.33% 71.43% 75.0% -71.43% 75.0% -142.11% 111.11% -550.0% -200.0% -100.0%

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 $48.39M $188.7M $172.5M $171.1M $125.9M $137.8M $146.9M $113.8M $102.9M $75.54M $95.63M $115.7M $104.9M $101.5M $97.10M $54.90M $23.70M $7.400M $17.60M $14.60M $5.300M $30.30M $25.80M $24.50M $34.80M $38.80M $34.90M $32.30M $25.00M $22.50M $19.60M $17.40M $18.90M $22.30M $11.70M $20.60M $19.20M $14.00M $9.200M $6.100M $11.10M
YoY Change -74.36% 9.37% 0.86% 35.88% -8.62% -6.2% 29.05% 10.66% 36.17% -21.01% -17.36% 10.32% 3.34% 4.53% 76.87% 131.65% 220.27% -57.95% 20.55% 175.47% -82.51% 17.44% 5.31% -29.6% -10.31% 11.17% 8.05% 29.2% 11.11% 14.8% 12.64% -7.94% -15.25% 90.6% -43.2% 7.29% 37.14% 52.17% 50.82% -45.05%
Income Tax $8.187M $41.55M $34.64M $43.41M $22.80M $26.66M $46.14M $27.62M $26.82M $18.45M $23.29M $36.04M $32.29M $35.90M $34.00M $17.60M $8.700M $900.0K $4.200M $4.300M $400.0K $10.10M $9.700M $9.400M $12.70M $15.30M $14.50M $13.20M $8.900M $8.700M $8.800M $6.900M $6.300M $7.800M $3.900M $7.100M $8.300M $6.500M $3.800M $700.0K $4.800M
% Of Pretax Income 16.92% 22.02% 20.08% 25.38% 18.11% 19.35% 31.41% 24.27% 26.07% 24.43% 24.36% 31.14% 30.79% 35.37% 35.02% 32.06% 36.71% 12.16% 23.86% 29.45% 7.55% 33.33% 37.6% 38.37% 36.49% 39.43% 41.55% 40.87% 35.6% 38.67% 44.9% 39.66% 33.33% 34.98% 33.33% 34.47% 43.23% 46.43% 41.3% 11.48% 43.24%
Net Earnings $40.20M $147.2M $137.8M $126.8M $103.1M $111.1M $100.8M $86.19M $75.97M $57.10M $72.83M $79.40M $71.98M $65.40M $63.00M $37.20M $15.10M $6.700M $13.20M $10.30M $4.900M $20.10M $16.10M $15.10M $22.10M $23.50M $20.40M $19.10M $16.10M $13.80M $10.80M $10.40M $12.50M $14.50M $7.800M $13.40M $11.00M $7.500M $5.500M $5.400M $6.300M
YoY Change -72.68% 6.78% 8.7% 22.92% -7.19% 10.26% 16.92% 13.46% 33.04% -21.59% -8.27% 10.31% 10.06% 3.81% 69.35% 146.36% 125.37% -49.24% 28.16% 110.2% -75.62% 24.84% 6.62% -31.67% -5.96% 15.2% 6.81% 18.63% 16.67% 27.78% 3.85% -16.8% -13.79% 85.9% -41.79% 21.82% 46.67% 36.36% 1.85% -14.29%
Net Earnings / Revenue 1.73% 5.31% 5.87% 6.78% 5.55% 5.57% 5.23% 4.88% 4.28% 2.96% 3.87% 4.4% 3.91% 4.57% 4.94% 2.32% 1.14% 0.57% 1.22% 1.1% 0.62% 2.69% 2.26% 2.16% 3.18% 3.7% 3.51% 3.56% 3.05% 3.11% 2.46% 2.39% 3.02% 3.72% 2.25% 4.02% 3.81% 2.89% 2.33% 2.3% 3.04%
Basic Earnings Per Share $1.77 $6.46 $6.01 $5.52 $4.47 $4.83 $4.39 $3.78 $3.34 $2.51 $3.22 $3.71 $3.44
Diluted Earnings Per Share $1.75 $6.38 $5.92 $5.45 $4.42 $4.76 $4.31 $3.73 $3.32 $2.49 $3.18 $3.49 $3.21 $2.946M $2.917M $1.763M $747.5K $360.2K $676.9K $569.1K $269.2K $1.026M $829.9K $766.5K $1.038M $1.063M $931.5K $856.5K $728.5K $630.1K $534.7K $1.857M $573.4K $659.1K $352.9K $598.2K $460.3K $315.1K $237.1K $206.1K $217.2K

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 $129.8M $173.8M $159.2M $349.9M $315.4M $300.2M $298.9M $225.7M $176.1M $85.20M $133.3M $76.90M $84.10M $111.2M $98.50M $8.300M $5.700M $5.400M $16.60M $6.300M $4.200M $3.200M $4.200M $3.500M $4.000M $1.000M $5.500M $4.800M $3.100M $2.500M $1.500M $2.900M $2.300M $1.600M $1.600M $900.0K $1.700M $200.0K $1.500M $1.100M $600.0K
YoY Change -25.28% 9.15% -54.51% 10.94% 5.06% 0.43% 32.43% 28.17% 106.69% -36.08% 73.34% -8.56% -24.37% 12.89% 1086.75% 45.61% 5.56% -67.47% 163.49% 50.0% 31.25% -23.81% 20.0% -12.5% 300.0% -81.82% 14.58% 54.84% 24.0% 66.67% -48.28% 26.09% 43.75% 0.0% 77.78% -47.06% 750.0% -86.67% 36.36% 83.33%
Cash & Equivalents $173.8M $159.2M $349.9M $315.4M $300.2M $298.9M $225.7M $176.1M $85.20M $133.3M $76.90M $84.10M $111.2M $98.50M $8.300M $5.700M $5.400M $16.60M $6.300M $4.200M $3.200M $4.200M $3.500M $4.000M $1.000M $5.500M $4.800M $3.100M $2.500M $1.500M $2.900M $2.300M $1.600M $1.600M $900.0K $1.700M $200.0K $1.500M $1.100M $600.0K
Short-Term Investments
Other Short-Term Assets $851.9M $31.61M $29.10M $35.60M $22.90M $22.10M $23.60M $22.70M $23.40M $36.70M $37.10M $28.30M $23.70M $20.80M $19.30M $28.50M $17.60M $19.70M $16.30M $17.10M $16.30M $14.70M $14.00M $15.10M $13.80M $14.40M $11.00M $13.70M $12.80M $11.10M $11.50M $10.90M $2.700M $2.700M $3.300M $2.300M $3.300M $3.300M $3.400M $3.300M $7.000M
YoY Change 2595.24% 8.61% -18.25% 55.46% 3.62% -6.36% 3.96% -2.99% -36.24% -1.08% 31.1% 19.41% 13.94% 7.77% -32.28% 61.93% -10.66% 20.86% -4.68% 4.91% 10.88% 5.0% -7.28% 9.42% -4.17% 30.91% -19.71% 7.03% 15.32% -3.48% 5.5% 303.7% 0.0% -18.18% 43.48% -30.3% 0.0% -2.94% 3.03% -52.86%
Inventory $265.6M $402.5M $305.5M $218.8M $203.6M $231.5M $172.7M $173.7M $170.4M $183.2M $172.4M $162.0M $111.2M $96.60M $74.70M $103.2M $86.30M $82.80M $76.40M $76.20M $70.50M $68.00M $59.30M $60.10M $51.80M $52.50M $49.00M $50.20M $54.40M $45.50M $48.90M $47.80M $44.00M $39.90M $29.70M $26.30M $22.90M $23.60M $18.70M $21.90M $21.90M
Prepaid Expenses
Receivables $422.1M $436.9M $419.5M $301.3M $276.8M $280.0M $293.5M $263.4M $249.6M $270.4M $265.7M $255.9M $260.8M $199.2M $157.1M $188.4M $184.3M $160.5M $149.9M $136.0M $113.4M $99.20M $103.2M $98.50M $97.10M $81.90M $81.00M $85.00M $79.80M $70.40M $57.30M $57.00M $55.10M $51.80M $48.50M $43.30M $38.60M $35.00M $30.70M $32.90M $24.60M
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
Total Short-Term Assets $851.9M $1.045B $913.4M $905.7M $818.8M $833.9M $788.7M $685.5M $619.6M $575.6M $608.6M $523.1M $479.7M $427.8M $349.6M $328.4M $293.9M $268.5M $259.2M $235.5M $204.5M $185.1M $180.8M $177.2M $166.7M $149.8M $146.5M $153.7M $150.2M $129.4M $119.2M $118.6M $104.0M $96.00M $83.10M $72.70M $66.50M $62.00M $54.30M $59.10M $54.00M
YoY Change -18.46% 14.39% 0.85% 10.61% -1.81% 5.73% 15.05% 10.64% 7.64% -5.42% 16.34% 9.05% 12.13% 22.37% 6.46% 11.74% 9.46% 3.59% 10.06% 15.16% 10.48% 2.38% 2.03% 6.3% 11.28% 2.25% -4.68% 2.33% 16.07% 8.56% 0.51% 14.04% 8.33% 15.52% 14.31% 9.32% 7.26% 14.18% -8.12% 9.44%
Property, Plant & Equipment $1.207B $1.136B $920.2M $745.1M $677.7M $608.9M $598.4M $582.7M $555.5M $524.2M $494.0M $422.0M $384.0M $353.6M $248.6M $238.2M $234.1M $225.6M $211.1M $208.9M $210.7M $211.1M $211.4M $199.1M $209.5M $215.1M $206.6M $207.2M $192.5M $183.7M $168.9M $167.9M $157.1M $143.3M $122.5M $104.7M $99.00M $85.60M $82.80M $73.30M $76.00M
YoY Change 6.24% 23.43% 23.5% 9.95% 11.3% 1.75% 2.69% 4.9% 5.97% 6.11% 17.06% 9.9% 8.6% 42.24% 4.37% 1.75% 3.77% 6.87% 1.05% -0.85% -0.19% -0.14% 6.18% -4.96% -2.6% 4.11% -0.29% 7.64% 4.79% 8.76% 0.6% 6.87% 9.63% 16.98% 17.0% 5.76% 15.65% 3.38% 12.96% -3.55%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $26.80M $23.29M $34.50M $30.70M $28.20M $25.10M $28.30M $24.10M $20.90M $20.20M $18.30M $14.10M $12.50M $11.90M $10.50M $11.40M $14.80M
YoY Change 15.07% -32.47% 12.36% 8.87% 12.35% -11.31% 17.43% 15.31% 3.47% 10.38% 29.79% 12.8% 5.04% 13.33% -7.89% -22.97%
Other Assets $304.8M $75.29M $39.56M $18.90M $13.20M $9.500M $11.80M $13.90M $13.20M $9.700M $10.90M $10.30M $6.700M $6.100M $16.00M $23.20M $19.20M $36.80M $29.60M $30.10M $29.50M $23.40M $27.10M $38.70M $38.40M $39.50M $21.90M $20.20M $19.90M $11.90M $12.40M $10.50M $10.40M $7.700M $9.800M $8.200M $7.300M $5.200M $2.200M $1.500M $15.00M
YoY Change 304.84% 90.31% 109.32% 43.18% 38.95% -19.49% -15.11% 5.3% 36.08% -11.01% 5.83% 53.73% 9.84% -61.88% -31.03% 20.83% -47.83% 24.32% -1.66% 2.03% 26.07% -13.65% -29.97% 0.78% -2.78% 80.37% 8.42% 1.51% 67.23% -4.03% 18.1% 0.96% 35.06% -21.43% 19.51% 12.33% 40.38% 136.36% 46.67% -90.0%
Total Long-Term Assets $1.511B $1.388B $1.152B $846.6M $760.6M $680.7M $682.2M $668.4M $618.8M $586.4M $558.6M $462.4M $421.4M $383.6M $284.6M $283.5M $279.3M $277.6M $257.0M $257.3M $259.7M $254.6M $258.0M $237.8M $247.9M $254.6M $228.4M $227.3M $212.3M $195.5M $181.3M $178.5M $167.4M $151.0M $132.3M $112.9M $106.2M $90.80M $85.00M $74.80M $91.00M
YoY Change 8.87% 20.49% 36.1% 11.31% 11.74% -0.22% 2.06% 8.02% 5.53% 4.98% 20.8% 9.73% 9.85% 34.79% 0.39% 1.5% 0.61% 8.02% -0.12% -0.92% 2.0% -1.32% 8.49% -4.07% -2.63% 11.47% 0.48% 7.07% 8.59% 7.83% 1.57% 6.63% 10.86% 14.13% 17.18% 6.31% 16.96% 6.82% 13.64% -17.8%
Total Assets $2.363B $2.433B $2.066B $1.752B $1.579B $1.515B $1.471B $1.354B $1.238B $1.162B $1.167B $985.5M $901.1M $811.4M $634.2M $611.9M $573.2M $546.1M $516.2M $492.8M $464.2M $439.7M $438.8M $415.0M $414.6M $404.4M $374.9M $381.0M $362.5M $324.9M $300.5M $297.1M $271.4M $247.0M $215.4M $185.6M $172.7M $152.8M $139.3M $133.9M $145.0M
YoY Change
Accounts Payable $233.0M $375.7M $323.4M $236.8M $194.3M $206.0M $205.0M $158.3M $128.6M $157.0M $157.3M $141.7M $137.8M $115.2M $94.70M $117.2M $125.1M $108.1M $102.3M $98.30M $74.10M $51.50M $62.40M $57.30M $48.70M $44.00M $42.90M $43.40M $42.50M $37.90M $34.80M $37.50M $31.40M $31.50M $24.80M $25.30M $23.60M $20.80M $16.50M $21.20M $14.60M
YoY Change -37.98% 16.19% 36.55% 21.87% -5.68% 0.49% 29.5% 23.09% -18.09% -0.19% 11.01% 2.83% 19.62% 21.65% -19.2% -6.31% 15.73% 5.67% 4.07% 32.66% 43.88% -17.47% 8.9% 17.66% 10.68% 2.56% -1.15% 2.12% 12.14% 8.91% -7.2% 19.43% -0.32% 27.02% -1.98% 7.2% 13.46% 26.06% -22.17% 45.21%
Accrued Expenses $121.9M $162.8M $136.4M $141.9M $121.3M $95.60M $92.80M $110.8M $95.80M $65.50M $76.30M $72.70M $61.00M $58.80M $58.50M $56.60M $44.90M $48.70M $43.90M $41.30M $35.20M $40.10M $35.00M $39.10M $38.70M $32.70M $29.50M $29.40M $33.80M $34.50M $28.30M $30.20M $27.80M $22.60M $18.40M $16.00M $13.60M $10.90M $12.30M $11.10M $13.60M
YoY Change -25.1% 19.37% -3.88% 16.98% 26.88% 3.02% -16.25% 15.66% 46.26% -14.15% 4.95% 19.18% 3.74% 0.51% 3.36% 26.06% -7.8% 10.93% 6.3% 17.33% -12.22% 14.57% -10.49% 1.03% 18.35% 10.85% 0.34% -13.02% -2.03% 21.91% -6.29% 8.63% 23.01% 22.83% 15.0% 17.65% 24.77% -11.38% 10.81% -18.38%
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 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change
Long-Term Debt Due $252.9M $132.1M $40.72M $37.90M $23.60M $37.10M $22.50M $28.20M $18.80M $27.00M $35.40M $32.80M $34.50M $31.60M $10.20M $38.30M $31.00M $23.80M $16.80M $18.00M $23.70M $13.40M $10.70M $9.600M $7.700M $6.800M $6.000M $7.000M $6.900M $8.000M $7.400M $6.600M $2.800M $2.900M $2.900M $3.000M $2.700M $6.900M $4.900M $3.500M $3.200M
YoY Change 91.43% 224.45% 7.44% 60.59% -36.39% 64.89% -20.21% 50.0% -30.37% -23.73% 7.93% -4.93% 9.18% 209.8% -73.37% 23.55% 30.25% 41.67% -6.67% -24.05% 76.87% 25.23% 11.46% 24.68% 13.24% 13.33% -14.29% 1.45% -13.75% 8.11% 12.12% 135.71% -3.45% 0.0% -3.33% 11.11% -60.87% 40.82% 40.0% 9.38%
Total Short-Term Liabilities $607.9M $670.6M $500.5M $416.6M $339.1M $338.6M $320.3M $297.3M $243.2M $249.5M $269.0M $247.2M $233.2M $205.6M $163.3M $212.1M $201.0M $180.5M $162.9M $157.6M $132.9M $105.0M $108.2M $106.0M $98.00M $87.90M $82.70M $83.40M $83.30M $80.50M $70.60M $74.40M $62.00M $57.00M $46.10M $44.20M $39.80M $38.60M $33.70M $35.80M $31.40M
YoY Change -9.36% 34.0% 20.13% 22.85% 0.15% 5.71% 7.74% 22.25% -2.53% -7.25% 8.82% 6.0% 13.42% 25.9% -23.01% 5.52% 11.36% 10.8% 3.36% 18.59% 26.57% -2.96% 2.08% 8.16% 11.49% 6.29% -0.84% 0.12% 3.48% 14.02% -5.11% 20.0% 8.77% 23.64% 4.3% 11.06% 3.11% 14.54% -5.87% 14.01%
Long-Term Debt $401.2M $455.0M $322.9M $160.8M $198.5M $239.0M $268.3M $288.9M $312.5M $246.9M $235.2M $149.6M $165.0M $160.0M $93.90M $104.7M $96.90M $107.4M $108.9M $94.00M $92.00M $104.3M $109.6M $96.50M $107.4M $107.7M $94.90M $102.6M $109.0M $89.80M $89.70M $90.50M $89.80M $77.30M $68.60M $45.40M $44.40M $34.90M $37.00M $34.00M $21.70M
YoY Change -11.82% 40.94% 100.78% -18.99% -16.95% -10.92% -7.13% -7.55% 26.57% 4.97% 57.22% -9.33% 3.13% 70.39% -10.32% 8.05% -9.78% -1.38% 15.85% 2.17% -11.79% -4.84% 13.58% -10.15% -0.28% 13.49% -7.5% -5.87% 21.38% 0.11% -0.88% 0.78% 16.17% 12.68% 51.1% 2.25% 27.22% -5.68% 8.82% 56.68%
Other Long-Term Liabilities $127.4M $131.3M $155.6M $165.9M $125.8M $103.9M $130.4M $119.4M $114.8M $112.9M $88.60M $98.70M $88.80M $87.60M $83.70M $83.70M $64.90M $74.60M $74.40M $64.20M $62.60M $51.50M $38.10M $19.30M $12.10M $20.80M $27.50M $27.50M $11.30M $10.40M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $500.0K $12.80M
YoY Change -2.95% -15.64% -6.21% 31.88% 21.08% -20.32% 9.21% 4.01% 1.68% 27.43% -10.23% 11.15% 1.37% 4.66% 0.0% 28.97% -13.0% 0.27% 15.89% 2.56% 21.55% 35.17% 97.41% 59.5% -41.83% -24.36% 0.0% 143.36% 8.65% -100.0% -96.09%
Total Long-Term Liabilities $528.6M $586.3M $478.5M $326.7M $324.3M $342.9M $398.7M $408.3M $427.3M $359.8M $323.8M $248.3M $253.8M $247.6M $177.6M $188.4M $161.8M $182.0M $183.3M $158.2M $154.6M $155.8M $147.7M $115.8M $119.5M $128.5M $122.4M $130.1M $120.3M $100.2M $89.70M $90.50M $89.80M $77.30M $68.60M $45.40M $44.40M $34.90M $37.00M $34.50M $34.50M
YoY Change -9.83% 22.54% 46.45% 0.74% -5.42% -14.0% -2.35% -4.45% 18.76% 11.12% 30.41% -2.17% 2.5% 39.41% -5.73% 16.44% -11.1% -0.71% 15.87% 2.33% -0.77% 5.48% 27.55% -3.1% -7.0% 4.98% -5.92% 8.15% 20.06% 11.71% -0.88% 0.78% 16.17% 12.68% 51.1% 2.25% 27.22% -5.68% 7.25% 0.0%
Total Liabilities $1.147B $1.267B $991.4M $765.6M $687.6M $707.2M $730.8M $719.3M $681.4M $626.5M $614.9M $506.5M $499.9M $461.9M $344.9M $403.8M $367.1M $365.3M $349.3M $324.5M $302.2M $280.8M $284.4M $260.9M $259.5M $256.4M $237.3M $249.4M $240.1M $213.6M $196.3M $197.6M $180.6M $164.3M $144.6M $118.8M $112.8M $97.80M $89.70M $86.30M $86.50M
YoY Change -9.49% 27.81% 29.5% 11.34% -2.77% -3.23% 1.6% 5.56% 8.76% 1.89% 21.4% 1.32% 8.23% 33.92% -14.59% 10.0% 0.49% 4.58% 7.64% 7.38% 7.62% -1.27% 9.01% 0.54% 1.21% 8.05% -4.85% 3.87% 12.41% 8.81% -0.66% 9.41% 9.92% 13.62% 21.72% 5.32% 15.34% 9.03% 3.94% -0.23%

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 22.78M 22.78M 22.92M 22.95M 23.05M 23.02M 22.95M 22.79M 22.73M 22.76M 22.62M 21.27M 20.73M shares
Diluted Shares Outstanding 22.95M 23.06M 23.29M 23.26M 23.32M 23.33M 23.38M 23.09M 22.86M 22.92M 22.92M 22.73M 22.44M shares
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: $1.7008 Billion

About STEPAN CO

Stepan Co. engages in the manufacture and sale of specialty and intermediate chemicals. The company is headquartered in Northfield, Illinois and currently employs 2,389 full-time employees. The firm operates through three segments: Surfactants, Polymers and Specialty Products. The Surfactants segment offers ingredients in consumer and industrial cleaning and disinfection products, such as detergents for washing clothes, dishes, carpets, floors and walls, as well as shampoos and body washes. Other applications include fabric softeners, germicidal quaternary compounds, disinfectants, lubricating ingredients, emulsifiers for spreading agricultural products and industrial applications. The Polymers segment includes polyurethane polyols, polyester resins and phthalic anhydride. Polyurethane polyols are used in the manufacture of rigid foam for thermal insulation in the construction industry. The Specialty products segment includes flavors, emulsifiers and solubilizers used in food, flavoring, nutritional supplement and pharmaceutical applications.

Industry: Soap, Detergents, Cleang Preparations, Perfumes, Cosmetics Peers: Diversey Holdings, Ltd. GCP Applied Technologies Inc. Ingevity Corp INNOSPEC INC. MINERALS TECHNOLOGIES INC NEWMARKET CORP QUAKER CHEMICAL CORP SHERWIN WILLIAMS CO