Loading financial statements…
Import this data to Google Sheets with:
=jivedata("EXP","financials")Full statements spill as a table. For one cell: =jivedata("EXP","Revenue") or =jivedata("EXP","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.
EXP • CIK 0000918646
| (in thousands, except per share data) | FY 2024 | FY 2025 | FY 2026 | TTM |
|---|---|---|---|---|
| Revenue from Contract with Customer, Excluding Assessed Tax | $2,259,297 | $2,260,508 | $2,308,658 | $2,324,934 |
| Cost of Goods and Services Sold | $1,573,976 | $1,587,371 | $1,656,115 | $1,696,745 |
| Gross Profit | $685,321 | $673,137 | $652,543 | $628,189 |
| Selling, General and Administrative Expense | $134,796 | $148,655 | $167,126 | $167,126 |
| Operating Income (Loss) | $716,902 | — | — | $718,975 |
| Interest Expense | $42,257 | $40,526 | $46,482 | $47,713 |
| Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | — | — | $541,976 | $541,976 |
| Income Tax Expense (Benefit) | $140,298 | $128,069 | $118,167 | $113,229 |
| Net Income (Loss) Attributable to Parent | $477,639 | $463,416 | $423,809 | $402,574 |
| (in thousands, except per share data) | FY 2024 | FY 2025 | FY 2026 | TTM |
|---|---|---|---|---|
| Assets | $2,947,019 | $3,264,588 | $3,842,244 | $3,908,165 |
| Liabilities | $1,638,484 | $1,807,888 | $2,367,416 | $2,421,233 |
| Assets, Current | $627,693 | $668,657 | $950,889 | $929,358 |
| Cash and Cash Equivalents, at Carrying Value | $34,925 | $20,401 | $297,920 | $233,539 |
| Accounts Receivable, after Allowance for Credit Loss, Current | $202,985 | $212,332 | $228,573 | $293,818 |
| Inventory, Net | $373,923 | $415,175 | $408,391 | $379,573 |
| Property, Plant and Equipment, Net | $1,676,217 | $1,792,982 | $2,064,622 | $2,149,314 |
| Property, Plant and Equipment, Gross | $3,164,817 | $3,423,128 | $3,827,322 | $3,827,322 |
| Accumulated Depreciation, Depletion and Amortization, Property, Plant, and Equipment | $1,488,600 | $1,630,146 | $1,762,700 | $1,762,700 |
| Operating Lease, Right-of-Use Asset | $19,373 | $29,313 | $29,346 | $31,321 |
| Goodwill | $392,569 | $469,894 | $470,673 | $470,673 |
| Deferred Tax Assets, Net of Valuation Allowance | $35,514 | $37,220 | $36,688 | $36,688 |
| Other Assets, Noncurrent | $24,141 | $37,795 | $51,866 | $52,384 |
| Liabilities, Current | $239,409 | $245,004 | $260,155 | $287,601 |
| Accounts Payable, Current | $127,183 | $129,895 | $138,884 | $156,882 |
| Accrued Liabilities, Current | $94,327 | $96,077 | $102,127 | $108,248 |
| Long-term Debt, Excluding Current Maturities | $1,083,299 | $1,223,316 | $1,745,081 | $1,742,011 |
| Stockholders' Equity Attributable to Parent | $1,308,535 | $1,456,700 | $1,474,828 | $1,486,932 |
| (in thousands, except per share data) | FY 2024 | FY 2025 | FY 2026 | TTM |
|---|---|---|---|---|
| Net Cash Provided by (Used in) Operating Activities | $563,938 | $548,548 | $614,166 | $631,910 |
| Net Cash Provided by (Used in) Investing Activities | $-175,358 | $-370,131 | $-431,739 | $-476,397 |
| Net Cash Provided by (Used in) Financing Activities | $-368,897 | $-192,941 | $95,092 | $18,287 |
| Depreciation, Depletion and Amortization | $149,832 | $158,902 | $164,746 | $165,301 |
| Payments to Acquire Property, Plant, and Equipment | $120,305 | $195,281 | $416,739 | $461,397 |
| Payments for Repurchase of Common Stock | $343,274 | $298,286 | $381,809 | $387,026 |