Financial Snapshot

Revenue
$2.753B
TTM
Gross Margin
13.45%
TTM
Net Earnings
-$5.700M
TTM
Current Assets
Q1 2025
Current Liabilities
Q1 2025
Current Ratio
217.28%
Q1 2025
Total Assets
Q1 2025
Total Liabilities
Q1 2025
Book Value
$1.216B
Q1 2025
Cash
Q1 2025
P/E
-147.5
Apr 15, 2025 EST
Free Cash Flow
$72.30M
TTM

Revenues

Revenues

Revenue YoY Change

Revenues

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993 1992 1991 1990 1989 1988 1987 1986 1985 1984 1983
Revenue $2.974B $3.491B $4.958B $3.630B $2.356B $1.986B $2.017B $1.547B $975.2M $976.5M $945.2M $803.2M $581.7M $496.4M $449.5M $211.5M $604.4M $870.2M $864.4M $992.0M $1.114B $845.2M $825.3M $671.7M $747.6M $677.0M $525.1M $438.1M $484.8M $460.1M $433.2M $384.1M $295.0M $222.6M $332.8M $437.5M $430.3M $413.3M $373.8M $424.2M $411.0M $239.3M
YoY Change -14.82% -29.59% 36.58% 54.1% 18.63% -1.54% 30.36% 58.64% -0.13% 3.32% 17.68% 38.08% 17.18% 10.44% 112.52% -65.01% -30.54% 0.67% -12.86% -10.97% 31.83% 2.41% 22.87% -10.15% 10.43% 28.93% 19.86% -9.63% 5.37% 6.21% 12.78% 30.2% 32.52% -33.11% -23.93% 1.67% 4.11% 10.57% -11.88% 3.21% 71.75%

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 $2.974B $3.491B $4.958B $3.630B $2.356B $1.986B $2.017B $1.547B $975.2M $976.5M $945.2M $803.2M $581.7M $496.4M $449.5M $211.5M $604.4M $870.2M $864.4M $992.0M $1.114B $845.2M $825.3M $671.7M $747.6M $677.0M $525.1M $438.1M $484.8M $460.1M $433.2M $384.1M $295.0M $222.6M $332.8M $437.5M $430.3M $413.3M $373.8M $424.2M $411.0M $239.3M
Cost Of Revenue $2.540B $2.905B $4.028B $2.979B $2.043B $1.678B $1.717B $1.325B $862.6M $871.6M $841.2M $718.5M $538.0M $456.7M $423.2M $242.3M $569.6M $771.0M $759.5M $855.0M $952.0M $731.8M $708.9M $588.6M $641.1M $574.6M $450.9M $385.5M $417.2M $397.9M $372.0M $330.9M $262.7M $209.2M $305.5M $396.3M $386.9M $356.9M $329.2M $366.0M $345.7M $203.4M
Gross Profit $433.5M $586.1M $929.3M $650.4M $312.9M $307.2M $299.8M $222.6M $112.6M $104.9M $104.0M $84.63M $43.68M $39.75M $26.27M -$30.70M $34.80M $99.20M $104.9M $137.0M $162.2M $113.4M $116.4M $83.10M $106.5M $102.4M $74.20M $52.60M $67.60M $62.30M $61.20M $53.20M $32.30M $13.40M $27.30M $41.20M $43.30M $56.40M $44.60M $58.20M $65.30M $35.90M
Gross Profit Margin 14.58% 16.79% 18.75% 17.92% 13.28% 15.47% 14.87% 14.39% 11.55% 10.74% 11.0% 10.54% 7.51% 8.01% 5.84% -14.52% 5.76% 11.4% 12.14% 13.81% 14.56% 13.42% 14.1% 12.37% 14.25% 15.13% 14.13% 12.01% 13.94% 13.54% 14.13% 13.85% 10.95% 6.02% 8.2% 9.42% 10.06% 13.65% 11.93% 13.72% 15.89% 15.0%

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

Operating Profits/Loss YoY Change

Operating Earnings to Gross Profit Ratio

Operating Profit Margin

Operational Expenses

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993 1992 1991 1990 1989 1988 1987 1986 1985 1984 1983
Selling, General & Admin $280.0M $267.7M $316.4M $228.6M $177.1M $142.3M $130.1M $97.61M $53.03M $49.07M $40.72M $40.21M $34.10M $28.51M $25.75M $27.90M $39.80M $44.30M $41.80M $38.70M $51.40M $36.10M $38.30M $31.80M $35.80M $38.40M $41.20M $47.40M $46.90M $44.40M $45.80M $45.30M $35.50M $35.10M $47.20M $48.10M $38.10M $37.40M $35.00M $31.60M $25.60M $16.40M
YoY Change 4.59% -15.4% 38.43% 29.1% 24.43% 9.36% 33.31% 84.05% 8.07% 20.52% 1.27% 17.89% 19.6% 10.75% -7.72% -29.9% -10.16% 5.98% 8.01% -24.71% 42.38% -5.74% 20.44% -11.17% -6.77% -6.8% -13.08% 1.07% 5.63% -3.06% 1.1% 27.61% 1.14% -25.64% -1.87% 26.25% 1.87% 6.86% 10.76% 23.44% 56.1%
% of Gross Profit 64.59% 45.67% 34.05% 35.15% 56.58% 46.32% 43.4% 43.85% 47.08% 46.79% 39.15% 47.51% 78.08% 71.73% 98.02% 114.37% 44.66% 39.85% 28.25% 31.69% 31.83% 32.9% 38.27% 33.62% 37.5% 55.53% 90.11% 69.38% 71.27% 74.84% 85.15% 109.91% 261.94% 172.89% 116.75% 87.99% 66.31% 78.48% 54.3% 39.2% 45.68%
Research & Development $4.000M $3.900M $4.300M $3.800M $3.400M $3.200M $3.200M
YoY Change 2.56% -9.3% 13.16% 11.76% 6.25% 0.0%
% of Gross Profit 3.55% 3.72% 4.13% 4.49% 7.78% 8.05% 12.18%
Depreciation & Amortization $35.60M $29.20M $24.20M $18.20M $16.00M $13.68M $9.800M $7.315M $5.745M $4.513M $3.997M $4.764M $4.872M $5.492M $6.340M $7.800M $9.900M $10.50M $10.60M $10.00M $9.600M $8.800M $7.900M $7.400M $6.600M $5.700M $5.600M $6.500M $9.700M $8.900M $7.800M $8.000M $8.200M $11.10M $13.30M $11.70M $10.80M $10.40M $9.900M
YoY Change 21.92% 20.66% 32.96% 13.78% 16.92% 39.61% 33.97% 27.33% 27.3% 12.91% -16.1% -2.22% -11.29% -13.38% -18.72% -21.21% -5.71% -0.94% 6.0% 4.17% 9.09% 11.39% 6.76% 12.12% 15.79% 1.79% -13.85% -32.99% 8.99% 14.1% -2.5% -2.44% -26.13% -16.54% 13.68% 8.33% 3.85% 5.05%
% of Gross Profit 8.21% 4.98% 2.6% 2.8% 5.11% 4.45% 3.27% 3.29% 5.1% 4.3% 3.84% 5.63% 11.15% 13.81% 24.14% 28.45% 10.58% 10.1% 7.3% 5.92% 7.76% 6.79% 8.9% 6.2% 5.57% 7.55% 12.36% 14.35% 14.29% 12.75% 15.04% 25.39% 82.84% 48.72% 28.4% 24.94% 18.44% 22.2%
Operating Expenses $333.3M $285.4M $345.8M $242.9M $199.2M $151.9M $139.4M $97.47M $46.91M $45.46M $40.09M $40.23M $34.15M $28.48M $25.75M $27.80M $39.80M $44.30M $41.80M $38.70M $51.40M $36.10M $38.30M $31.70M $35.90M $38.40M $41.20M $47.50M $46.90M $44.30M $45.80M $45.40M $34.60M $35.50M $51.20M $53.00M $40.40M $34.50M $35.00M $31.50M $25.60M $16.40M
YoY Change 16.78% -17.48% 42.35% 21.98% 31.09% 8.95% 43.06% 107.79% 3.18% 13.4% -0.36% 17.8% 19.94% 10.6% -7.38% -30.15% -10.16% 5.98% 8.01% -24.71% 42.38% -5.74% 20.82% -11.7% -6.51% -6.8% -13.26% 1.28% 5.87% -3.28% 0.88% 31.21% -2.54% -30.66% -3.4% 31.19% 17.1% -1.43% 11.11% 23.05% 56.1%
Operating Profit $100.2M $300.7M $583.5M $407.4M $113.8M $155.3M $160.4M $125.1M $65.74M $59.42M $63.91M $44.40M $9.526M $11.28M $520.0K -$58.50M -$5.000M $54.90M $63.10M $98.30M $110.8M $77.30M $78.10M $51.40M $70.60M $64.00M $33.00M $5.100M $20.70M $18.00M $15.40M $7.800M -$2.300M -$22.10M -$23.90M -$11.80M $2.900M $21.90M $9.600M $26.70M $39.70M $19.50M
YoY Change -66.68% -48.47% 43.22% 258.13% -26.73% -3.2% 28.2% 90.3% 10.64% -7.03% 43.95% 366.07% -15.54% 2069.04% -100.89% 1070.0% -109.11% -13.0% -35.81% -11.28% 43.34% -1.02% 51.95% -27.2% 10.31% 93.94% 547.06% -75.36% 15.0% 16.88% 97.44% -439.13% -89.59% -7.53% 102.54% -506.9% -86.76% 128.13% -64.04% -32.75% 103.59%
Operating Profit To Gross Profit 23.11% 51.31% 62.79% 62.65% 36.35% 50.54% 53.49% 56.21% 58.36% 56.65% 61.45% 52.46% 21.81% 28.37% 1.98% -14.37% 55.34% 60.15% 71.75% 68.31% 68.17% 67.1% 61.85% 66.29% 62.5% 44.47% 9.7% 30.62% 28.89% 25.16% 14.66% -7.12% -164.93% -87.55% -28.64% 6.7% 38.83% 21.52% 45.88% 60.8% 54.32%
Operating Profit To Revenue 3.37% 8.61% 11.77% 11.22% 4.83% 7.82% 7.95% 8.09% 6.74% 6.08% 6.76% 5.53% 1.64% 2.27% 0.12% -27.66% -0.83% 6.31% 7.3% 9.91% 9.94% 9.15% 9.46% 7.65% 9.44% 9.45% 6.28% 1.16% 4.27% 3.91% 3.55% 2.03% -0.78% -9.93% -7.18% -2.7% 0.67% 5.3% 2.57% 6.29% 9.66% 8.15%

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 -$21.10M $20.50M $41.31M $40.37M $37.46M $17.94M $18.25M $16.84M $0.00 $0.00 $0.00 $600.0K $700.0K $200.0K $1.500M $4.300M $6.500M $5.100M $2.600M $1.400M $1.400M $3.300M $4.400M $3.300M $2.600M $3.000M $1.700M $700.0K $1.800M $0.00 $500.0K $1.200M $800.0K $2.100M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -202.93% -50.38% 2.35% 7.75% 108.82% -1.68% 8.37% -14.29% 250.0% -86.67% -65.12% -33.85% 27.45% 96.15% 85.71% 0.0% -57.58% -25.0% 33.33% 26.92% -13.33% 76.47% 142.86% -61.11% -100.0% -58.33% 50.0% -61.9%
% of Operating Profit -21.06% 6.82% 7.08% 9.91% 32.93% 11.55% 11.38% 13.46% 0.0% 0.0% 0.0% 6.3% 6.21% 38.46% 11.84% 8.08% 2.64% 1.26% 1.81% 4.23% 8.56% 4.67% 4.06% 9.09% 33.33% 3.38% 10.0% 0.0% 6.41% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Other Income/Expense, Net -$8.000M -$1.000M -$27.46M $394.0K $974.0K $1.581M $494.0K $330.0K $457.0K $115.0K $768.0K $696.0K $581.0K $658.0K $222.0K $0.00 $100.0K -$400.0K $300.0K -$200.0K -$100.0K -$600.0K -$300.0K -$3.900M $6.100M -$2.100M $13.30M $17.90M $2.900M $2.500M $5.600M
YoY Change 700.0% -96.36% -7070.3% -59.55% -38.39% 220.04% 49.7% -27.79% 297.39% -85.03% 10.34% 19.79% -11.7% 196.4% -100.0% -125.0% -233.33% -250.0% 100.0% -83.33% 100.0% -92.31% -163.93% -390.48% -115.79% -25.7% 517.24% 16.0% -55.36%

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 $38.40M $279.2M $514.7M $367.5M $77.28M $138.9M $142.6M $108.6M $66.20M $59.53M $64.68M $45.09M $10.11M $11.94M $742.0K -$58.10M -$5.400M $61.40M $68.20M $100.9M $112.2M $78.70M $81.30M $55.80M $74.00M $66.60M $35.90M $7.000M $21.10M $20.00M $15.30M $8.200M -$1.700M -$21.70M -$25.70M -$5.600M $900.0K $35.20M $27.60M $29.50M $42.20M $25.00M
YoY Change -86.25% -45.76% 40.08% 375.5% -44.37% -2.62% 31.35% 64.05% 11.19% -7.95% 43.43% 346.17% -15.33% 1508.76% -101.28% 975.93% -108.79% -9.97% -32.41% -10.07% 42.57% -3.2% 45.7% -24.59% 11.11% 85.52% 412.86% -66.82% 5.5% 30.72% 86.59% -582.35% -92.17% -15.56% 358.93% -722.22% -97.44% 27.54% -6.44% -30.09% 68.8%
Income Tax $25.40M $63.30M $124.1M $85.58M $15.83M $27.11M $40.28M $37.27M $20.70M $18.32M $19.62M $13.14M -$34.87M $94.00K -$9.505M $20.70M -$8.200M $19.80M $23.50M $35.80M $41.60M $30.00M $28.40M $14.30M $25.60M $22.30M $11.50M $400.0K $6.600M -$7.900M -$1.300M -$1.100M $100.0K -$5.400M -$11.20M -$2.500M -$1.800M $15.20M $9.200M $11.90M $18.00M $10.20M
% Of Pretax Income 66.15% 22.67% 24.11% 23.29% 20.49% 19.52% 28.24% 34.32% 31.27% 30.78% 30.34% 29.14% -344.96% 0.79% -1281.0% 32.25% 34.46% 35.48% 37.08% 38.12% 34.93% 25.63% 34.59% 33.48% 32.03% 5.71% 31.28% -39.5% -8.5% -13.41% -200.0% 43.18% 33.33% 40.34% 42.65% 40.8%
Net Earnings $13.00M $215.9M $390.6M $281.9M $61.44M $111.8M $102.4M $71.33M $45.50M $41.21M $45.05M $31.95M $44.97M $11.84M $10.25M -$78.80M $2.800M $41.60M $44.70M $65.10M $70.60M $49.90M $54.70M $42.70M $48.40M $44.30M $24.40M $23.00M $12.40M $27.80M -$3.000M $9.300M -$10.60M -$29.40M -$17.80M -$4.700M $2.700M $20.00M $19.70M $18.10M $27.80M $15.70M
YoY Change -93.98% -44.73% 38.59% 358.76% -45.04% 9.22% 43.5% 56.78% 10.4% -8.53% 41.0% -28.95% 279.73% 15.58% -113.0% -2914.29% -93.27% -6.94% -31.34% -7.79% 41.48% -8.78% 28.1% -11.78% 9.26% 81.56% 6.09% 85.48% -55.4% -1026.67% -132.26% -187.74% -63.95% 65.17% 278.72% -274.07% -86.5% 1.52% 8.84% -34.89% 77.07%
Net Earnings / Revenue 0.44% 6.19% 7.88% 7.77% 2.61% 5.63% 5.08% 4.61% 4.67% 4.22% 4.77% 3.98% 7.73% 2.39% 2.28% -37.26% 0.46% 4.78% 5.17% 6.56% 6.34% 5.9% 6.63% 6.36% 6.47% 6.54% 4.65% 5.25% 2.56% 6.04% -0.69% 2.42% -3.59% -13.21% -5.35% -1.07% 0.63% 4.84% 5.27% 4.27% 6.76% 6.56%
Basic Earnings Per Share $0.44 $7.12 $12.03 $8.41 $1.85 $3.55 $3.24 $2.33 $1.69 $1.53 $1.64 $1.14 $1.54 $0.41 $0.35
Diluted Earnings Per Share $0.44 $6.23 $11.84 $8.28 $1.84 $3.52 $3.22 $2.32 $1.68 $1.52 $1.64 $1.13 $1.54 $0.41 $0.35 -$2.717M $96.22K $1.325M $1.371M $1.926M $2.029M $1.327M $1.341M $1.014M $1.100M $982.3K $502.1K $450.1K $243.1K $545.1K -$58.71K $185.6K -$212.0K -$588.0K -$359.6K -$95.14K $54.66K $391.4K $384.0K $354.9K $547.2K $312.1K

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 $330.9M $309.9M $282.2M $434.6M $292.6M $37.40M $2.300M $35.90M $85.60M $70.20M $57.80M $64.30M $62.70M $69.30M $74.70M $50.10M $21.00M $109.5M $154.9M $112.6M $75.50M $99.40M $42.20M $102.3M $51.40M $48.20M $54.70M $32.10M $5.100M $10.70M $4.100M $13.50M $14.50M $7.900M $25.90M $29.70M $82.60M $49.40M $52.30M $29.90M $29.20M $45.50M
YoY Change 6.78% 9.83% -35.07% 48.52% 682.35% 1526.09% -93.59% -58.06% 21.94% 21.45% -10.11% 2.55% -9.52% -7.23% 49.1% 138.57% -80.82% -29.31% 37.57% 49.14% -24.04% 135.55% -58.75% 99.03% 6.64% -11.88% 70.4% 529.41% -52.34% 160.98% -69.63% -6.9% 83.54% -69.5% -12.79% -64.04% 67.21% -5.54% 74.92% 2.4% -35.82%
Cash & Equivalents $330.9M $309.9M $282.2M $434.6M $292.6M $37.40M $2.300M $35.90M $85.60M $70.20M $57.80M $64.30M $62.70M $69.30M $74.70M $36.60M $17.90M $6.900M $24.90M $19.50M $24.40M $99.40M $42.20M $102.3M $51.40M $48.20M $54.70M $32.10M $800.0K $8.500M $800.0K $11.20M $13.30M $6.600M $22.20M $800.0K $0.00 $0.00 $52.30M $29.90M $29.20M $45.50M
Short-Term Investments $0.00 $13.50M $3.100M $102.7M $130.0M $93.10M $51.10M $0.00 $0.00 $4.300M $2.100M $3.300M $2.300M $1.200M $1.300M $3.700M $28.90M $82.60M $49.40M $0.00 $0.00 $0.00 $0.00
Other Short-Term Assets $35.60M $37.70M $31.75M $29.07M $17.30M $14.10M $9.900M $11.40M $6.300M $16.90M $31.30M $16.00M $13.00M $4.800M $4.600M $3.400M $15.30M $16.70M $14.40M $13.90M $17.70M $12.70M $49.30M $10.30M $11.70M $10.60M $10.40M $10.80M $16.90M $16.20M $6.200M $4.100M $4.000M $11.50M $26.80M $20.50M $11.50M $8.800M $8.200M $10.40M $6.500M $8.900M
YoY Change -5.57% 18.74% 9.22% 68.03% 22.7% 42.42% -13.16% 80.95% -62.72% -46.01% 95.63% 23.08% 170.83% 4.35% 35.29% -77.78% -8.38% 15.97% 3.6% -21.47% 39.37% -74.24% 378.64% -11.97% 10.38% 1.92% -3.7% -36.09% 4.32% 161.29% 51.22% 2.5% -65.22% -57.09% 30.73% 78.26% 30.68% 7.32% -21.15% 60.0% -26.97%
Inventory $438.7M $470.6M $525.8M $341.5M $182.9M $201.1M $195.1M $142.3M $122.5M $112.2M $112.8M $112.5M $87.10M $69.20M $43.50M $46.90M $110.6M $101.2M $77.10M $120.7M $130.7M $114.3M $113.7M $79.80M $85.70M $87.00M $55.40M $53.60M $63.10M $53.10M $55.50M $40.60M $35.70M $32.40M $47.70M $73.80M $67.20M $43.30M $55.00M $72.90M $44.10M $28.70M
Prepaid Expenses
Receivables $183.5M $178.5M $254.1M $253.8M $220.8M $158.0M $164.6M $124.5M $66.20M $66.90M $69.70M $29.10M $22.70M $20.00M $18.80M $11.70M $9.400M $30.30M $20.90M $40.90M $46.10M $30.90M $28.40M $61.80M $64.70M $33.30M $22.00M $31.30M $30.00M $31.60M $45.20M $36.00M $27.60M $24.80M $23.40M $23.30M $22.60M $34.50M $21.30M $21.20M $23.40M $24.10M
Other Receivables $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.900M $1.600M $1.500M $100.0K $17.40M $6.600M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $24.60M $12.80M $13.40M $11.50M $9.400M $0.00 $0.00 $0.00 $0.00 $0.00 $53.00M $37.90M $0.00 $0.00 $0.00 $0.00 $0.00
Total Short-Term Assets $988.7M $996.7M $1.094B $1.059B $713.6M $410.7M $371.9M $314.1M $280.6M $266.2M $271.7M $223.9M $187.1M $164.9M $141.7M $129.4M $162.9M $257.7M $267.2M $288.1M $270.1M $257.3M $233.6M $254.3M $213.5M $203.7M $155.4M $141.2M $126.6M $120.9M $110.9M $94.30M $81.80M $76.60M $123.8M $200.4M $221.8M $136.1M $136.8M $134.4M $103.2M $107.2M
YoY Change -0.8% -8.88% 3.3% 48.39% 73.75% 10.43% 18.4% 11.94% 5.41% -2.02% 21.35% 19.67% 13.46% 16.37% 9.51% -20.56% -36.79% -3.56% -7.25% 6.66% 4.97% 10.15% -8.14% 19.11% 4.81% 31.08% 10.06% 11.53% 4.71% 9.02% 17.6% 15.28% 6.79% -38.13% -38.22% -9.65% 62.97% -0.51% 1.79% 30.23% -3.73%
Property, Plant & Equipment $394.4M $378.0M $324.0M $224.8M $208.8M $127.6M $101.2M $71.60M $55.90M $37.30M $25.10M $20.30M $20.00M $22.60M $25.70M $28.00M $40.10M $51.40M $56.90M $63.90M $64.00M $63.30M $48.90M $46.50M $45.50M $38.40M $32.90M $33.60M $39.90M $39.30M $41.60M $37.60M $38.10M $43.00M $50.00M $58.20M $57.30M $48.70M $50.00M $50.40M $37.80M $30.40M
YoY Change 4.34% 16.66% 44.15% 7.65% 63.64% 26.09% 41.34% 28.09% 49.87% 48.61% 23.65% 1.5% -11.5% -12.06% -8.21% -30.17% -21.98% -9.67% -10.95% -0.16% 1.11% 29.45% 5.16% 2.2% 18.49% 16.72% -2.08% -15.79% 1.53% -5.53% 10.64% -1.31% -11.4% -14.0% -14.09% 1.57% 17.66% -2.6% -0.79% 33.33% 24.34%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $29.60M $29.30M $28.62M $28.82M $27.80M $26.80M $28.30M $27.40M $26.50M $26.20M $25.10M $27.20M $32.20M $34.30M $41.00M $42.20M $59.70M $20.00M $20.80M $22.10M $22.90M $22.80M $23.50M $22.20M $21.00M $19.70M $18.80M $17.60M $16.80M $15.90M $0.00 $0.00 $0.00 $0.00 $0.00 $7.400M $26.30M $44.10M $45.60M $15.40M $47.40M $9.500M
YoY Change 1.02% 2.36% -0.68% 3.67% 3.73% -5.3% 3.28% 3.4% 1.15% 4.38% -7.72% -15.53% -6.12% -16.34% -2.84% -29.31% 198.5% -3.85% -5.88% -3.49% 0.44% -2.98% 5.86% 5.71% 6.6% 4.79% 6.82% 4.76% 5.66% -100.0% -71.86% -40.36% -3.29% 196.1% -67.51% 398.95%
Other Assets $8.300M $11.90M $13.63M $11.59M $10.60M $8.100M $10.30M $18.20M $26.50M $31.30M $35.10M $36.60M $45.00M $16.20M $18.90M $20.80M $42.80M $37.40M $39.80M $38.90M $37.60M $34.10M $31.10M $28.90M $27.10M $23.30M $19.00M $15.40M $33.30M $33.10M $24.40M $20.90M $17.00M $12.60M $11.40M $15.30M $12.20M $4.000M $2.300M $2.400M $2.600M $2.900M
YoY Change -30.25% -12.71% 17.61% 9.35% 30.86% -21.36% -43.41% -31.32% -15.34% -10.83% -4.1% -18.67% 177.78% -14.29% -9.13% -51.4% 14.44% -6.03% 2.31% 3.46% 10.26% 9.65% 7.61% 6.64% 16.31% 22.63% 23.38% -53.75% 0.6% 35.66% 16.75% 22.94% 34.92% 10.53% -25.49% 25.41% 205.0% 73.91% -4.17% -7.69% -10.34%
Total Long-Term Assets $1.396B $1.436B $1.323B $1.004B $1.000B $693.5M $679.9M $588.4M $110.1M $96.00M $86.60M $85.20M $99.00M $75.00M $85.70M $91.10M $142.6M $108.8M $117.5M $124.9M $124.5M $120.2M $103.5M $97.60M $93.60M $82.20M $75.20M $72.30M $94.00M $90.70M $70.80M $62.80M $58.00M $58.50M $74.60M $85.90M $101.4M $96.80M $97.90M $68.10M $87.70M $42.80M
YoY Change -2.8% 8.53% 31.8% 0.36% 44.21% 2.0% 15.55% 434.42% 14.69% 10.85% 1.64% -13.94% 32.0% -12.49% -5.93% -36.12% 31.07% -7.4% -5.92% 0.32% 3.58% 16.14% 6.05% 4.27% 13.87% 9.31% 4.01% -23.09% 3.64% 28.11% 12.74% 8.28% -0.85% -21.58% -13.15% -15.29% 4.75% -1.12% 43.76% -22.35% 104.91%
Total Assets $2.384B $2.432B $2.417B $2.063B $1.714B $1.104B $1.052B $902.5M $390.7M $362.2M $358.3M $309.1M $286.1M $239.9M $227.4M $220.5M $305.5M $366.5M $384.7M $413.0M $394.6M $377.5M $337.1M $351.9M $307.1M $285.9M $230.6M $213.5M $220.6M $211.6M $181.7M $157.1M $139.8M $135.1M $198.4M $286.3M $323.2M $232.9M $234.7M $202.5M $190.9M $150.0M
YoY Change
Accounts Payable $144.7M $146.9M $217.5M $180.0M $132.5M $81.60M $81.00M $79.20M $44.10M $33.20M $33.10M $28.10M $24.90M $21.60M $19.70M $10.40M $15.60M $35.30M $27.90M $34.70M $46.70M $52.20M $44.20M $40.70M $26.20M $38.60M $24.50M $20.50M $20.20M $20.40M $25.00M $19.50M $18.40M $16.30M $26.80M $31.30M $36.20M $24.80M $23.60M $19.90M $35.20M $17.70M
YoY Change -1.5% -32.45% 20.79% 35.87% 62.38% 0.74% 2.27% 79.59% 32.83% 0.3% 17.79% 12.85% 15.28% 9.64% 89.42% -33.33% -55.81% 26.52% -19.6% -25.7% -10.54% 18.1% 8.6% 55.34% -32.12% 57.55% 19.51% 1.49% -0.98% -18.4% 28.21% 5.98% 12.88% -39.18% -14.38% -13.54% 45.97% 5.08% 18.59% -43.47% 98.87%
Accrued Expenses $186.4M $206.5M $260.2M $218.5M $158.5M $107.2M $107.5M $77.70M $48.80M $46.10M $47.60M $42.20M $35.80M $29.60M $30.50M $30.20M $35.10M $45.80M $41.20M $48.50M $54.30M $40.20M $41.80M $34.40M $35.20M $31.20M $25.50M $20.10M $20.80M $20.10M $22.60M $28.40M $24.80M $21.90M $28.10M $24.70M $23.80M $19.70M $17.90M $16.50M $13.60M $11.10M
YoY Change -9.73% -20.65% 19.1% 37.86% 47.85% -0.28% 38.35% 59.22% 5.86% -3.15% 12.8% 17.88% 20.95% -2.95% 0.99% -13.96% -23.36% 11.17% -15.05% -10.68% 35.07% -3.83% 21.51% -2.27% 12.82% 22.35% 26.87% -3.37% 3.48% -11.06% -20.42% 14.52% 13.24% -22.06% 13.77% 3.78% 20.81% 10.06% 8.48% 21.32% 22.52%
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 $9.100M $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 $2.300M $0.00 $0.00 $0.00 $0.00 $66.40M $18.90M $10.90M $15.00M $3.400M $0.00 $5.800M
YoY Change -100.0% -100.0% -100.0% 251.32% 73.39% -27.33% 341.18% -100.0%
Long-Term Debt Due $60.70M $1.300M $974.0K $700.0K $500.0K $8.900M $0.00 $2.900M $0.00 $700.0K $1.900M $700.0K $2.500M $1.700M $1.200M $1.000M $5.300M $5.700M $12.60M $1.100M $1.100M $1.200M $3.900M $11.10M
YoY Change 4569.23% 33.47% 39.14% 40.0% -94.38% -100.0% -100.0% -63.16% 171.43% -72.0% 47.06% 41.67% 20.0% -81.13% -7.02% -54.76% 1045.45% 0.0% -8.33% -69.23% -64.86%
Total Short-Term Liabilities $404.7M $396.0M $522.1M $407.3M $300.4M $197.7M $204.2M $167.2M $92.90M $81.60M $99.70M $70.40M $61.00M $51.30M $50.40M $50.00M $54.30M $88.80M $80.10M $90.60M $105.3M $92.40M $88.60M $80.00M $70.20M $80.00M $62.60M $41.20M $64.50M $51.20M $52.40M $49.60M $44.40M $39.10M $63.50M $128.1M $140.9M $61.30M $63.40M $45.20M $58.40M $46.70M
YoY Change 2.2% -24.15% 28.19% 35.58% 51.95% -3.18% 22.13% 79.98% 13.85% -18.15% 41.62% 15.41% 18.91% 1.79% 0.8% -7.92% -38.85% 10.86% -11.59% -13.96% 13.96% 4.29% 10.75% 13.96% -12.25% 27.8% 51.94% -36.12% 25.98% -2.29% 5.65% 11.71% 13.55% -38.43% -50.43% -9.08% 129.85% -3.31% 40.27% -22.6% 25.05%
Long-Term Debt $644.9M $600.1M $552.5M $533.9M $512.6M $245.4M $291.4M $271.7M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.700M $3.800M $4.100M $3.200M $3.100M $3.900M $3.600M $6.400M $17.10M $2.200M $3.200M $4.200M $100.0K $3.700M
YoY Change 7.47% 8.61% 3.5% 4.15% 108.88% -15.79% 7.25% -100.0% -55.26% -7.32% 28.12% 3.23% -20.51% 8.33% -43.75% -62.57% 677.27% -31.25% -23.81% 4100.0% -97.3%
Other Long-Term Liabilities $58.30M $56.50M $72.90M $51.05M $57.60M $16.80M $17.30M $22.00M $29.40M $59.60M $65.80M $68.10M $80.40M $79.90M $79.50M $78.20M $77.20M $69.30M $86.30M $86.50M $87.40M $74.40M $68.70M $64.50M $61.90M $56.50M $51.50M $48.40M $46.90M $54.10M $43.40M $20.60M $20.20M $9.500M $18.30M $20.90M $20.10M $12.30M $16.60M $16.70M $9.500M $3.200M
YoY Change 3.19% -22.5% 42.81% -11.38% 242.86% -2.89% -21.36% -25.17% -50.67% -9.42% -3.38% -15.3% 0.63% 0.5% 1.66% 1.3% 11.4% -19.7% -0.23% -1.03% 17.47% 8.3% 6.51% 4.2% 9.56% 9.71% 6.4% 3.2% -13.31% 24.65% 110.68% 1.98% 112.63% -48.09% -12.44% 3.98% 63.41% -25.9% -0.6% 75.79% 196.88%
Total Long-Term Liabilities $703.2M $656.6M $625.4M $584.9M $570.2M $262.2M $308.7M $293.7M $29.40M $59.60M $65.80M $68.10M $80.40M $79.90M $79.50M $78.20M $77.20M $69.30M $86.30M $86.50M $87.40M $74.40M $68.70M $64.50M $61.90M $56.50M $51.50M $48.40M $48.60M $57.90M $47.50M $23.80M $23.30M $13.40M $21.90M $27.30M $37.20M $14.50M $19.80M $20.90M $9.600M $6.900M
YoY Change 7.1% 4.98% 6.93% 2.58% 117.47% -15.06% 5.11% 898.98% -50.67% -9.42% -3.38% -15.3% 0.63% 0.5% 1.66% 1.3% 11.4% -19.7% -0.23% -1.03% 17.47% 8.3% 6.51% 4.2% 9.56% 9.71% 6.4% -0.41% -16.06% 21.89% 99.58% 2.15% 73.88% -38.81% -19.78% -26.61% 156.55% -26.77% -5.26% 117.71% 39.13%
Total Liabilities $1.111B $1.064B $1.154B $1.006B $886.2M $472.0M $517.4M $460.8M $122.4M $141.2M $165.6M $138.4M $141.4M $131.2M $129.8M $128.1M $131.5M $158.2M $166.4M $177.1M $192.7M $166.8M $157.3M $144.5M $132.2M $136.5M $114.1M $89.60M $115.3M $111.2M $102.0M $75.40M $67.70M $52.50M $87.20M $155.4M $178.1M $76.00M $83.20M $66.10M $68.00M $53.60M
YoY Change 4.38% -7.74% 14.72% 13.48% 87.75% -8.77% 12.28% 276.47% -13.31% -14.73% 19.65% -2.12% 7.77% 1.08% 1.33% -2.59% -16.88% -4.93% -6.04% -8.1% 15.53% 6.04% 8.86% 9.3% -3.15% 19.63% 27.34% -22.29% 3.69% 9.02% 35.28% 11.37% 28.95% -39.79% -43.89% -12.75% 134.34% -8.65% 25.87% -2.79% 26.87%

Ownership

Basic Shares Outstanding

Diluted Shares Outstanding

Preferred Stock

No data

Treasury Stock Shares

Stock Issuance & Repurchase

Ownership Data

Return On Shareholders' Equity

Book Value

Free Cash Flow

Free Cash Flow YoY

Free Cash Flow Margin

Dividends

Dividends

No data

Stock Price

Market Cap: $840.76 Million

About Winnebago Industries Inc

Winnebago Industries, Inc. engages in the manufacture of recreational vehicles and marine products. The company is headquartered in Eden Prairie, Minnesota and currently employs 5,700 full-time employees. The company also designs and manufacture advanced battery solutions that deliver house power, supporting internal electrical features and appliances for a variety of outdoor products including RVs, boats, specialty and other low-speed vehicles, as well as other industrial applications. Its segments include Grand Design towables, Winnebago towables, Winnebago motorhomes, Newmar motorhomes, Chris-Craft marine, Barletta marine, Winnebago specialty vehicles and Lithionics. The company produces its towable RV units in Indiana; its motorhome RV units in Iowa and Indiana; its marine units in Indiana and Florida; and its battery solutions in Florida. The firm distributes its RV and marine products primarily through independent dealers throughout the United Statesand Canada, who then retail the products to the end consumer.

Industry: Motor Homes Peers: Workhorse Group Inc Lucid Group Inc Canoo Inc Nu Ride Inc Faraday Future Intelligent Electric Inc Fisker Inc./DE Ford Motor Co Rivian Automotive Inc Tesla Inc Thor Industries Inc