Financial Snapshot

Revenue
$1.303B
TTM
Gross Margin
47.4%
TTM
Net Earnings
$181.4M
TTM
Current Assets
Q3 2024
Current Liabilities
Q3 2024
Current Ratio
228.81%
Q3 2024
Total Assets
Q3 2024
Total Liabilities
$933.3M
Q3 2024
Book Value
$1.114B
Q3 2024
Cash
Q3 2024
P/E
14.35
Nov 29, 2024 EST
Free Cash Flow
$198.3M
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 $1.010B $647.7M $371.0M $397.0M $486.5M $406.5M $601.6M $979.1M $1.496B $1.435B $1.244B $1.067B $1.055B $1.138B $1.169B $1.391B $1.270B $1.125B $877.6M $692.2M $652.6M $635.8M $729.0M $616.7M $574.8M $969.0M $1.060B $690.4M $532.2M $584.6M $569.4M $475.5M $485.2M $455.8M $402.7M $182.7M $150.9M $144.8M $207.8M $240.1M $258.3M
YoY Change 55.94% 74.56% -6.55% -18.4% 19.69% -32.43% -38.55% -34.53% 4.21% 15.35% 16.6% 1.1% -7.27% -2.6% -15.98% 9.49% 12.88% 28.22% 26.78% 6.07% 2.64% -12.78% 18.21% 7.29% -40.68% -8.6% 53.56% 29.73% -8.96% 2.67% 19.75% -2.0% 6.45% 13.19% 120.42% 21.07% 4.21% -30.32% -13.45% -7.05% -24.07%

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 $1.010B $647.7M $371.0M $397.0M $486.5M $406.5M $601.6M $979.1M $1.496B $1.435B $1.244B $1.067B $1.055B $1.138B $1.169B $1.391B $1.270B $1.125B $877.6M $692.2M $652.6M $635.8M $729.0M $616.7M $574.8M $969.0M $1.060B $690.4M $532.2M $584.6M $569.4M $475.5M $485.2M $455.8M $402.7M $182.7M $150.9M $144.8M $207.8M $240.1M $258.3M
Cost Of Revenue $560.9M $399.4M $264.0M $272.2M $332.0M $275.1M $243.1M $371.9M $579.9M $860.9M $811.6M $704.8M $627.3M $643.3M $632.6M $690.2M $632.2M $521.9M $455.3M $431.3M $416.2M $369.8M $392.1M $389.3M $360.0M $537.1M $533.1M $385.7M $328.3M $357.8M $345.7M $288.7M $283.1M $257.4M $259.8M $111.7M $100.4M $101.0M $143.0M $177.1M $187.4M
Gross Profit $449.1M $248.3M $107.0M -$29.67M $6.894M $6.066M -$59.38M $69.57M $285.9M $296.9M $251.7M $167.2M $439.7M $412.1M $536.0M $700.7M $638.0M $603.3M $422.3M $260.8M $236.4M $266.0M $336.9M $227.4M $214.8M $431.9M $527.1M $304.8M $203.9M $226.8M $223.7M $186.8M $202.1M $198.4M $142.9M $71.00M $50.50M $43.80M $64.80M $63.00M $70.90M
Gross Profit Margin 44.47% 38.33% 28.84% -7.47% 1.42% 1.49% -9.87% 7.11% 19.12% 20.69% 20.23% 15.67% 41.66% 36.21% 45.87% 50.38% 50.23% 53.61% 48.12% 37.68% 36.22% 41.84% 46.21% 36.87% 37.37% 44.57% 49.72% 44.15% 38.31% 38.8% 39.29% 39.28% 41.65% 43.53% 35.49% 38.86% 33.47% 30.25% 31.18% 26.24% 27.45%

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 $94.19M $99.90M $68.17M $66.10M $96.90M $107.8M $95.80M $179.6M $187.5M $218.1M $209.9M $192.4M $174.5M $145.5M $149.9M $136.2M $126.6M $98.70M $86.50M $73.40M $67.50M $65.40M $66.90M $65.50M $65.70M $73.50M $72.90M $53.90M $48.80M $63.90M $66.00M $58.50M $61.20M $61.20M $57.40M $30.60M $34.80M $35.20M $41.30M $47.60M $48.60M
YoY Change -5.71% 46.54% 3.13% -31.79% -10.11% 12.53% -46.66% -4.21% -14.03% 3.91% 9.1% 10.26% 19.93% -2.94% 10.06% 7.58% 28.27% 14.1% 17.85% 8.74% 3.21% -2.24% 2.14% -0.3% -10.61% 0.82% 35.25% 10.45% -23.63% -3.18% 12.82% -4.41% 0.0% 6.62% 87.58% -12.07% -1.14% -14.77% -13.24% -2.06% -14.74%
% of Gross Profit 20.97% 40.24% 63.72% 1405.57% 1777.12% 258.14% 65.57% 73.46% 83.39% 115.07% 39.69% 35.31% 27.97% 19.44% 19.84% 16.36% 20.48% 28.14% 28.55% 24.59% 19.86% 28.8% 30.59% 17.02% 13.83% 17.68% 23.93% 28.17% 29.5% 31.32% 30.28% 30.85% 40.17% 43.1% 68.91% 80.37% 63.73% 75.56% 68.55%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $128.8M $83.52M $73.22M $73.03M $77.05M $51.33M $67.60M $167.3M $182.3M $175.2M $167.5M $147.3M $138.4M $140.6M $130.2M $126.2M $120.8M $116.2M $107.5M $99.60M $98.50M $83.20M $78.10M $79.50M $82.50M $94.80M $91.40M $55.90M $55.40M $92.90M $88.90M $80.30M $79.90M $75.30M $75.70M $46.20M $46.60M $47.90M $46.80M $61.10M $58.10M
YoY Change 54.18% 14.07% 0.26% -5.21% 50.09% -24.07% -59.59% -8.23% 4.05% 4.6% 13.71% 6.43% -1.56% 7.99% 3.17% 4.47% 3.96% 8.09% 7.93% 1.12% 18.39% 6.53% -1.76% -3.64% -12.97% 3.72% 63.51% 0.9% -40.37% 4.5% 10.71% 0.5% 6.11% -0.53% 63.85% -0.86% -2.71% 2.35% -23.4% 5.16% 2.11%
% of Gross Profit 28.67% 33.64% 68.44% 1117.57% 846.22% 240.46% 63.76% 59.01% 66.54% 88.09% 31.48% 34.12% 24.29% 18.01% 18.93% 19.26% 25.46% 38.19% 41.67% 31.28% 23.18% 34.96% 38.41% 21.95% 17.34% 18.34% 27.17% 40.96% 39.74% 42.99% 39.53% 37.95% 52.97% 65.07% 92.28% 109.36% 72.22% 96.98% 81.95%
Operating Expenses $274.5M $219.1M $182.7M $182.8M $198.9M $166.1M $163.5M $347.0M $369.8M $393.3M $377.4M $339.7M $312.9M $286.0M $323.9M $262.5M $247.3M $215.0M $194.0M $173.1M $166.0M $148.6M $145.0M $145.0M $148.2M $168.2M $164.3M $109.7M $104.2M $156.8M $155.0M $138.8M $141.0M $136.4M $133.0M $76.80M $81.40M $84.50M $98.60M $152.8M $106.7M
YoY Change 25.32% 19.89% -0.05% -8.09% 19.75% 1.59% -52.88% -6.17% -5.98% 4.21% 11.1% 8.57% 9.41% -11.7% 23.39% 6.15% 15.02% 10.82% 12.07% 4.28% 11.71% 2.48% 0.0% -2.16% -11.89% 2.37% 49.77% 5.28% -33.55% 1.16% 11.67% -1.56% 3.37% 2.56% 73.18% -5.65% -3.67% -14.3% -35.47% 43.21% -6.32%
Operating Profit $182.2M $26.71M -$95.02M -$186.8M -$86.60M -$107.5M -$577.9M -$69.52M -$37.18M $201.5M $206.2M $113.6M $139.3M $126.1M $212.1M $438.2M $390.7M $388.3M $228.3M $87.70M $70.40M $117.4M $191.9M $82.40M $66.60M $263.7M $362.8M $195.1M $99.70M $70.00M $68.70M $48.00M $61.10M $62.00M $9.900M -$5.800M -$30.90M -$40.70M -$33.80M -$89.80M -$35.80M
YoY Change 582.25% -128.11% -49.14% 115.7% -19.44% -81.4% 731.16% 86.99% -118.45% -2.27% 81.62% -18.5% 10.5% -40.55% -51.6% 12.16% 0.62% 70.08% 160.32% 24.57% -40.03% -38.82% 132.89% 23.72% -74.74% -27.32% 85.96% 95.69% 42.43% 1.89% 43.13% -21.44% -1.45% 526.26% -270.69% -81.23% -24.08% 20.41% -62.36% 150.84% -750.91%

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 $6.517M $5.397M $1.605M $1.228M $6.598M $11.29M -$15.70M $53.75M $50.03M $43.81M $29.75M $22.31M $10.77M $8.800M $27.40M $26.00M $23.50M $19.60M $11.90M $1.800M $3.500M $4.100M $6.400M $22.30M $19.20M $10.10M -$15.90M $6.600M $6.000M $3.800M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$3.000M -$4.200M -$2.400M
YoY Change 20.75% 236.26% 30.7% -81.39% -41.58% -171.94% -129.21% 7.44% 14.18% 47.3% 33.34% 107.15% 22.38% -67.88% 5.38% 10.64% 19.9% 64.71% 561.11% -48.57% -14.63% -35.94% -71.3% 16.15% 90.1% -163.52% -340.91% 10.0% 57.89% -100.0% -28.57% 75.0%
% of Operating Profit 3.58% 20.21% 21.74% 14.42% 19.65% 7.73% 6.98% 12.92% 5.93% 6.01% 5.05% 5.21% 2.05% 4.97% 3.49% 3.34% 27.06% 28.83% 3.83% -4.38% 3.38% 6.02% 5.43% 0.0% 0.0% 0.0% 0.0% 0.0%
Other Income/Expense, Net -$43.29M -$29.02M -$28.77M -$10.86M -$26.89M -$46.02M -$65.76M -$70.03M -$29.25M -$28.49M -$11.07M -$2.518M $8.759M $0.00 -$6.800M -$2.800M -$12.60M -$8.500M $700.0K -$7.900M -$18.10M -$14.40M -$28.80M -$11.40M -$14.50M -$14.90M -$11.10M $22.70M $35.50M
YoY Change 49.18% 0.86% 164.93% -59.62% -41.57% -30.02% -6.1% 139.47% 2.64% 157.41% 339.59% -128.75% -100.0% 142.86% -77.78% 48.24% -1314.29% -108.86% -56.35% 25.69% -50.0% 152.63% -21.38% -2.68% 34.23% -148.9% -36.06% -48.7%

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 $138.9M -$2.307M -$123.8M -$197.7M -$113.5M -$153.5M -$643.6M -$139.6M -$66.43M $173.0M $195.2M -$37.33M -$29.84M $148.1M $267.7M $491.5M $425.6M $450.8M $323.5M $99.80M $54.50M $127.7M $204.8M $127.4M $105.3M $276.7M $356.5M $204.1M $100.0M $79.50M $69.40M $40.20M $43.00M $47.60M -$18.90M -$17.30M -$45.30M -$55.70M -$47.90M -$71.30M -$2.700M
YoY Change -6122.06% -98.14% -37.38% 74.16% -26.07% -76.15% 361.18% 110.09% -138.39% -11.33% -622.76% 25.1% -120.15% -44.68% -45.53% 15.48% -5.59% 39.35% 224.15% 83.12% -57.32% -37.65% 60.75% 20.99% -61.94% -22.38% 74.67% 104.1% 25.79% 14.55% 72.64% -6.51% -9.66% -351.85% 9.25% -61.81% -18.67% 16.28% -32.82% 2540.74% -103.61%
Income Tax $43.31M $19.89M $5.875M -$965.0K $27.72M $18.25M $6.397M $20.82M -$1.077M $32.79M $44.41M $23.63M $42.48M $42.50M $8.300M $84.60M $76.80M $94.20M $87.80M -$1.500M $12.80M $39.10M $68.60M $41.30M $28.70M $66.00M $113.4M $65.80M $30.50M $28.30M $24.80M $12.40M $17.10M $10.70M -$3.500M -$4.800M $1.500M $1.900M -$19.40M -$23.90M -$4.300M
% Of Pretax Income 31.17% 18.95% 22.76% 28.7% 3.1% 17.21% 18.05% 20.9% 27.14% -1.5% 23.49% 30.62% 33.5% 32.42% 27.26% 23.85% 31.81% 32.24% 30.5% 35.6% 35.73% 30.85% 39.77% 22.48%
Net Earnings $97.19M -$21.75M -$129.0M -$196.2M -$141.7M -$171.5M -$660.1M -$160.2M -$65.19M $140.3M $150.8M $87.41M $105.6M $105.6M $259.5M $406.9M $348.8M $356.6M $235.8M $101.3M $41.70M $88.60M $136.2M $86.10M $76.60M $210.7M $315.5M $146.0M $76.20M $51.20M $32.40M $24.30M $26.30M $34.80M -$15.40M -$12.50M -$32.30M -$56.70M -$18.60M -$47.40M $1.600M
YoY Change -546.85% -83.14% -34.28% 38.45% -17.36% -74.02% 312.1% 145.72% -146.48% -6.96% 72.46% -17.24% 0.02% -59.31% -36.23% 16.66% -2.19% 51.23% 132.77% 142.93% -52.93% -34.95% 58.19% 12.4% -63.64% -33.22% 116.1% 91.6% 48.83% 58.02% 33.33% -7.6% -24.43% -325.97% 23.2% -61.3% -43.03% 204.84% -60.76% -3062.5% -96.89%
Net Earnings / Revenue 9.62% -3.36% -34.76% -49.43% -29.13% -42.19% -109.73% -16.36% -4.36% 9.77% 12.12% 8.19% 10.01% 9.28% 22.21% 29.26% 27.46% 31.69% 26.87% 14.63% 6.39% 13.94% 18.68% 13.96% 13.33% 21.74% 29.76% 21.15% 14.32% 8.76% 5.69% 5.11% 5.42% 7.63% -3.82% -6.84% -21.4% -39.16% -8.95% -19.74% 0.62%
Basic Earnings Per Share $1.88 -$0.49 -$3.14 -$4.86 -$3.71 -$6.45 -$14.02 -$3.41 -$1.34 $2.84 $3.04 $1.71 $2.06
Diluted Earnings Per Share $1.84 -$0.49 -$3.14 -$4.86 -$3.71 -$6.45 -$14.02 -$3.41 -$1.34 $2.82 $3.03 $1.70 $2.05 $66.00M $162.2M $254.3M $205.2M $198.1M $131.0M $56.28M $23.17M $49.22M $75.67M $47.83M $42.56M $117.1M $166.1M $73.00M $38.10M $25.60M $17.05M $14.29M $15.47M $20.47M -$10.27M -$17.86M -$46.14M -$81.00M -$31.00M -$94.80M $3.200M

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 $274.4M $164.2M $149.0M $149.9M $218.3M $371.8M $440.9M $706.4M $678.4M $78.60M $60.40M $40.60M $320.7M $245.7M $223.1M $250.8M $270.2M $393.8M $246.1M $15.40M $17.60M $17.80M $11.90M $95.20M $226.9M $10.40M $25.00M $41.20M $28.80M $23.30M $106.8M $109.0M $113.4M $98.50M $45.30M $44.70M $29.30M $20.80M $12.30M $30.80M $36.70M
YoY Change 67.14% 10.17% -0.58% -31.33% -41.29% -15.67% -37.58% 4.13% 763.1% 30.13% 48.77% -87.34% 30.53% 10.13% -11.04% -7.18% -31.39% 60.02% 1498.05% -12.5% -1.12% 49.58% -87.5% -58.04% 2081.73% -58.4% -39.32% 43.06% 23.61% -78.18% -2.02% -3.88% 15.13% 117.44% 1.34% 52.56% 40.87% 69.11% -60.06% -16.08%
Cash & Equivalents $274.4M $164.2M $149.0M $149.9M $218.3M $371.8M $432.0M $706.4M $678.4M $78.60M $60.40M $40.60M $320.7M $245.7M $223.1M $250.8M $270.2M $393.8M $246.1M $15.40M $17.60M $17.80M $11.90M $95.20M $226.9M $10.40M $25.00M $41.20M $28.80M $23.30M $106.8M $109.0M $113.4M $98.50M $45.30M $44.70M $29.30M $20.80M $12.30M $30.80M $36.70M
Short-Term Investments $0.00 $8.900M
Other Short-Term Assets $16.41M $26.42M $24.39M $48.20M $61.00M $37.80M $31.50M $18.40M $44.80M $17.80M $20.60M $11.70M $10.10M $10.20M $6.700M $6.400M $5.200M $6.000M $4.300M $3.800M $3.300M $3.700M $4.000M $4.100M $2.400M $4.500M $4.100M $3.800M $4.400M $6.400M $4.400M $4.800M $5.100M $4.500M $4.600M $4.400M $4.100M $7.800M $9.100M $20.50M $5.100M
YoY Change -37.88% 8.32% -49.39% -20.98% 61.38% 20.0% 71.2% -58.93% 151.69% -13.59% 76.07% 15.84% -0.98% 52.24% 4.69% 23.08% -13.33% 39.53% 13.16% 15.15% -10.81% -7.5% -2.44% 70.83% -46.67% 9.76% 7.89% -13.64% -31.25% 45.45% -8.33% -5.88% 13.33% -2.17% 4.55% 7.32% -47.44% -14.29% -55.61% 301.96%
Inventory $31.93M $30.83M $12.61M $15.90M $21.90M $29.50M $28.20M $30.60M $33.40M $49.00M $57.40M $62.30M $53.90M $50.70M $44.20M $48.70M $46.40M $44.90M $41.20M $39.00M $37.90M $31.30M $28.10M $28.60M $25.40M $28.00M $31.50M $28.20M $31.30M $36.30M $34.60M $34.40M $36.20M $36.00M $24.50M $23.00M $23.40M $24.20M $29.60M $38.30M $49.60M
Prepaid Expenses
Receivables $268.4M $156.5M $86.50M $112.6M $110.2M $111.3M $114.2M $123.3M $228.1M $303.1M $252.4M $274.5M $309.5M $272.5M $311.6M $328.6M $308.8M $286.8M $237.4M $169.8M $165.8M $160.8M $182.6M $160.7M $149.0M $238.0M $258.5M $176.5M $144.5M $157.6M $140.6M $149.0M $136.6M $133.5M $50.70M $50.60M $44.70M $39.20M $51.30M $62.90M $92.60M
Other Receivables $0.00 $0.00 $70.13M $62.10M $126.0M $132.9M $230.3M $262.6M $338.6M $420.4M $429.5M $118.9M $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 $591.1M $377.9M $342.7M $388.6M $537.3M $683.3M $845.2M $1.141B $1.323B $868.8M $820.2M $508.1M $694.1M $579.1M $585.6M $634.5M $630.6M $731.5M $529.0M $228.0M $224.6M $213.5M $226.6M $288.6M $403.7M $280.9M $319.1M $249.7M $208.9M $223.5M $286.4M $297.2M $291.3M $272.4M $125.1M $122.7M $101.5M $92.00M $102.3M $152.6M $184.0M
YoY Change 56.42% 10.28% -11.82% -27.68% -21.37% -19.16% -25.94% -13.75% 52.31% 5.93% 61.42% -26.8% 19.86% -1.11% -7.71% 0.62% -13.79% 38.28% 132.02% 1.51% 5.2% -5.78% -21.48% -28.51% 43.72% -11.97% 27.79% 19.53% -6.53% -21.96% -3.63% 2.03% 6.94% 117.75% 1.96% 20.89% 10.33% -10.07% -32.96% -17.07%
Property, Plant & Equipment $1.322B $803.7M $691.5M $783.7M $943.3M $1.090B $837.5M $2.865B $3.551B $3.746B $3.622B $3.190B $2.906B $2.702B $2.254B $2.013B $1.679B $1.482B $1.374B $1.452B $1.343B $1.166B $998.4M $771.7M $556.0M $638.2M $705.6M $463.1M $659.8M $707.5M $448.2M $484.8M $518.7M $567.0M $230.3M $260.9M $288.7M $331.0M $382.2M $395.3M $500.5M
YoY Change 64.53% 16.23% -11.77% -16.92% -13.45% 30.14% -70.77% -19.33% -5.21% 3.44% 13.54% 9.77% 7.55% 19.88% 11.95% 19.91% 13.29% 7.89% -5.41% 8.17% 15.15% 16.78% 29.38% 38.79% -12.88% -9.55% 52.36% -29.81% -6.74% 57.85% -7.55% -6.54% -8.52% 146.2% -11.73% -9.63% -12.78% -13.4% -3.31% -21.02%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $0.00 $1.000M $29.20M $45.10M $37.50M $65.80M $63.90M $46.00M $46.10M $39.00M $40.60M $37.20M $27.40M $24.40M $34.30M $32.10M $33.70M $27.40M $13.70M $16.50M $23.30M $17.30M $21.80M $20.60M $35.90M $38.40M $21.80M $24.40M $25.30M $23.60M $8.200M $6.900M $7.100M $7.400M $14.70M $16.80M $15.30M
YoY Change -100.0% -96.58% -35.25% 20.27% -43.01% 2.97% 38.91% -0.22% 18.21% -3.94% 9.14% 35.77% 12.3% -28.86% 6.85% -4.75% 22.99% 100.0% -16.97% -29.18% 34.68% -20.64% 5.83% -42.62% -6.51% 76.15% -10.66% -3.56% 7.2% 187.8% 18.84% -2.82% -4.05% -49.66% -12.5% 9.8%
Other Assets $149.3M $116.0M $61.63M $78.80M $98.90M $53.50M $34.30M $139.5M $71.70M $75.20M $87.30M $117.2M $117.9M $99.40M $84.50M $60.10M $86.00M $82.50M $98.70M $172.2M $152.2M $114.0M $101.9M $99.80M $111.3M $110.9M $89.90M $327.9M $50.60M $51.40M $53.40M $32.30M $32.30M $13.50M $6.000M $6.200M $8.000M $16.70M $25.80M $62.90M $22.50M
YoY Change 28.66% 88.31% -21.79% -20.32% 84.86% 55.98% -75.41% 94.56% -4.65% -13.86% -25.51% -0.59% 18.61% 17.63% 40.6% -30.12% 4.24% -16.41% -42.68% 13.14% 33.51% 11.87% 2.1% -10.33% 0.36% 23.36% -72.58% 548.02% -1.56% -3.75% 65.33% 0.0% 139.26% 125.0% -3.23% -22.5% -52.1% -35.27% -58.98% 179.56%
Total Long-Term Assets $1.472B $919.7M $753.1M $862.6M $1.042B $1.144B $901.0M $3.049B $3.661B $3.887B $4.066B $3.660B $3.368B $3.169B $2.708B $2.439B $2.121B $1.918B $1.836B $1.985B $1.857B $1.636B $1.443B $1.217B $1.029B $1.114B $1.174B $811.6M $769.3M $822.2M $523.5M $541.5M $576.3M $604.1M $244.5M $274.0M $303.8M $355.1M $422.6M $475.1M $538.3M
YoY Change 60.0% 22.13% -12.69% -17.23% -8.93% 27.01% -70.45% -16.69% -5.84% -4.38% 11.08% 8.69% 6.26% 17.03% 11.01% 15.0% 10.61% 4.48% -7.54% 6.89% 13.51% 13.4% 18.56% 18.31% -7.63% -5.12% 44.62% 5.5% -6.43% 57.06% -3.32% -6.04% -4.6% 147.08% -10.77% -9.81% -14.45% -15.97% -11.05% -11.74%
Total Assets $2.063B $1.298B $1.096B $1.251B $1.580B $1.828B $1.746B $4.191B $4.984B $4.756B $4.886B $4.168B $4.062B $3.748B $3.293B $3.074B $2.752B $2.649B $2.365B $2.213B $2.082B $1.850B $1.669B $1.506B $1.432B $1.395B $1.493B $1.061B $978.2M $1.046B $809.9M $838.7M $867.6M $876.5M $369.6M $396.7M $405.3M $447.1M $524.9M $627.7M $722.3M
YoY Change
Accounts Payable $44.93M $38.95M $20.79M $17.00M $27.50M $31.90M $38.50M $31.60M $49.10M $54.00M $74.50M $59.40M $74.10M $45.20M $41.70M $51.50M $93.10M $75.20M $97.30M $82.30M $59.80M $61.00M $61.80M $68.40M $66.90M $71.30M $105.9M $72.70M $70.50M $72.10M $64.80M $71.90M $79.80M $67.70M $28.40M $31.20M $30.30M $27.60M $39.50M $72.70M $58.40M
YoY Change 15.37% 87.35% 22.28% -38.18% -13.79% -17.14% 21.84% -35.64% -9.07% -27.52% 25.42% -19.84% 63.94% 8.39% -19.03% -44.68% 23.8% -22.71% 18.23% 37.63% -1.97% -1.29% -9.65% 2.24% -6.17% -32.67% 45.67% 3.12% -2.22% 11.27% -9.87% -9.9% 17.87% 138.38% -8.97% 2.97% 9.78% -30.13% -45.67% 24.49%
Accrued Expenses $127.4M $107.6M $53.14M $53.60M $74.50M $64.50M $57.40M $81.70M $94.90M $149.9M $160.9M $131.1M $138.6M $124.7M $124.3M $116.7M $60.80M $52.00M $7.200M $9.300M $9.100M $9.600M $9.700M $6.800M $4.300M $6.600M $12.20M $13.20M $10.80M $11.50M $7.800M $5.300M $0.00 $3.900M $5.800M $9.900M $13.10M $13.40M $12.20M $3.800M $3.700M
YoY Change 18.35% 102.54% -0.86% -28.05% 15.5% 12.37% -29.74% -13.91% -36.69% -6.84% 22.73% -5.41% 11.15% 0.32% 6.51% 91.94% 16.92% 622.22% -22.58% 2.2% -5.21% -1.03% 42.65% 58.14% -34.85% -45.9% -7.58% 22.22% -6.09% 47.44% 47.17% -100.0% -32.76% -41.41% -24.43% -2.24% 9.84% 221.05% 2.7%
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 $47.50M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -100.0%
Long-Term Debt Due $103.1M $0.00 $27.80M $9.900M $8.600M $5.100M $2.034B $2.046B $10.20M $9.500M $0.00 $25.00M $0.00 $10.10M $2.200M $0.00 $0.00 $6.500M $0.00 $2.900M $15.50M $0.00 $8.800M $26.40M $47.80M $8.100M $21.60M $1.800M $3.600M $12.70M $11.20M $12.10M
YoY Change -100.0% 180.81% 15.12% 68.63% -99.75% -0.56% 19953.92% 7.37% -100.0% 359.09% -100.0% -100.0% -81.29% -100.0% -66.67% -44.77% 490.12% -62.5% 1100.0% -50.0% -71.65% 13.39% -7.44%
Total Short-Term Liabilities $328.7M $194.8M $157.9M $183.2M $185.7M $158.4M $220.1M $2.329B $2.452B $482.2M $401.7M $266.6M $238.9M $183.6M $204.7M $203.4M $198.9M $146.7M $115.8M $94.30M $72.10M $72.30M $73.70M $83.60M $74.80M $82.30M $204.2M $90.00M $85.70M $109.1M $130.3M $95.80M $120.1M $125.3M $44.70M $64.80M $46.70M $46.60M $65.40M $89.80M $76.00M
YoY Change 68.76% 23.33% -13.79% -1.35% 17.23% -28.03% -90.55% -5.04% 408.59% 20.04% 50.68% 11.59% 30.12% -10.31% 0.64% 2.26% 35.58% 26.68% 22.8% 30.79% -0.28% -1.9% -11.84% 11.76% -9.11% -59.7% 126.89% 5.02% -21.45% -16.27% 36.01% -20.23% -4.15% 180.31% -31.02% 38.76% 0.21% -28.75% -27.17% 18.16%
Long-Term Debt $631.4M $169.0M $167.9M $164.9M $279.0M $430.4M $443.1M $0.00 $0.00 $1.524B $1.505B $1.000B $950.0M $700.0M $275.0M $300.0M $300.0M $319.7M $300.0M $380.0M $325.0M $139.0M $54.00M $0.00 $0.00 $0.00 $25.00M $0.00 $0.00 $121.0M $0.00 $95.70M $123.9M $181.6M $92.10M $166.7M $118.3M $124.4M $141.7M $151.2M $152.0M
YoY Change 273.51% 0.69% 1.81% -40.9% -35.18% -2.87% -100.0% 1.26% 50.54% 5.26% 35.71% 154.55% -8.33% 0.0% -6.16% 6.57% -21.05% 16.92% 133.81% 157.41% -100.0% -100.0% -100.0% -22.76% -31.77% 97.18% -44.75% 40.91% -4.9% -12.21% -6.28% -0.53%
Other Long-Term Liabilities $64.99M $67.84M $68.18M $79.80M $95.80M $92.10M $61.00M $164.9M $191.0M $245.6M $184.5M $149.9M $131.7M $133.8M $138.1M $124.6M $133.2M $117.2M $114.4M $111.7M $106.6M $87.40M $82.40M $87.80M $98.20M $115.6M $106.3M $79.00M $77.20M $71.00M $77.50M $0.00 $0.00 $0.00 $0.00 $60.80M $65.80M $40.20M $64.80M $64.30M
YoY Change -4.21% -0.5% -14.56% -16.7% 4.02% 50.98% -63.01% -13.66% -22.23% 33.12% 23.08% 13.82% -1.57% -3.11% 10.83% -6.46% 13.65% 2.45% 2.42% 4.78% 21.97% 6.07% -6.15% -10.59% -15.05% 8.75% 34.56% 2.33% 8.73% -8.39% -100.0% -7.6% 63.68% -37.96% 0.78%
Total Long-Term Liabilities $696.3M $236.9M $236.1M $244.7M $374.8M $522.5M $504.1M $164.9M $191.0M $1.770B $1.690B $1.150B $1.082B $833.8M $413.1M $424.6M $433.2M $436.9M $414.4M $491.7M $431.6M $226.4M $136.4M $87.80M $98.20M $115.6M $131.3M $79.00M $77.20M $192.0M $77.50M $95.70M $123.9M $181.6M $92.10M $166.7M $179.1M $190.2M $181.9M $216.0M $216.3M
YoY Change 193.97% 0.34% -3.53% -34.71% -28.27% 3.65% 205.7% -13.66% -89.21% 4.73% 46.96% 6.3% 29.73% 101.84% -2.71% -1.99% -0.85% 5.43% -15.72% 13.92% 90.64% 65.98% 55.35% -10.59% -15.05% -11.96% 66.2% 2.33% -59.79% 147.74% -19.02% -22.76% -31.77% 97.18% -44.75% -6.92% -5.84% 4.56% -15.79% -0.14%
Total Liabilities $1.024B $431.7M $394.5M $429.1M $564.7M $683.9M $726.5M $2.556B $2.684B $2.282B $2.206B $1.606B $1.535B $1.234B $829.3M $829.1M $821.7M $763.3M $705.4M $770.5M $715.7M $498.2M $383.6M $327.2M $318.1M $326.8M $494.1M $291.6M $239.5M $361.4M $252.9M $291.1M $331.2M $370.9M $144.9M $233.3M $230.0M $241.0M $252.6M $328.7M $356.5M
YoY Change 137.1% 9.43% -8.07% -24.01% -17.43% -5.86% -71.57% -4.79% 17.64% 3.41% 37.36% 4.62% 24.4% 48.82% 0.02% 0.9% 7.65% 8.21% -8.45% 7.66% 43.66% 29.87% 17.24% 2.86% -2.66% -33.86% 69.44% 21.75% -33.73% 42.9% -13.12% -12.11% -10.7% 155.97% -37.89% 1.43% -4.56% -4.59% -23.15% -7.8%

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 51.59K 44.13K 41.01M 40.35M 38.20M 26.59M 47.07M 46.98M 48.66M 49.39M 49.55M shares 51.17M shares 51.22M shares
Diluted Shares Outstanding 52.94K 44.13K 41.01M 40.35M 38.20M 26.59M 47.07M 46.98M 48.66M 49.68M 49.73M shares 51.43M shares 51.49M 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: $2.6036 Billion

About TIDEWATER INC

Tidewater, Inc. engages in the provision of offshore marine support and transportation services to the offshore energy industry. The company is headquartered in Houston, Texas and currently employs 7,300 full-time employees. The firm's segments include Americas, Asia Pacific, Middle East, Europe/Mediterranean and West Africa. Its vessels and associated services support all phases of offshore crude oil and natural gas (also referred to as oil and gas) exploration activities, field development, production and maintenance, as well as windfarm development and maintenance. Its services include transporting supplies and personnel necessary to sustain drilling, workover, production activities, field abandonment, dismantlement and restoration activities; offshore construction and seismic and subsea support; geotechnical survey support for windfarm construction, and a variety of other specialized services such as pipe and cable laying. The firm offers a diversified fleet of offshore service vessels (OSV or vessels), with around 217 vessels serving customers in over 30 countries.

Industry: Water Transportation Peers: Archrock, Inc. NEXTIER OILFIELD SOLUTIONS INC. ProPetro Holding Corp. RPC INC SCHLUMBERGER LIMITED/NV Select Water Solutions, Inc. U.S. SILICA HOLDINGS, INC. USA Compression Partners, LP Weatherford International plc