Financial Snapshot

Revenue
$12.28B
TTM
Gross Margin
19.36%
TTM
Net Earnings
$1.025B
TTM
Current Assets
Q3 2024
Current Liabilities
Q3 2024
Current Ratio
85.06%
Q3 2024
Total Assets
Q3 2024
Total Liabilities
$41.54B
Q3 2024
Book Value
$8.544B
Q3 2024
Cash
Q3 2024
P/E
9.316
Nov 29, 2024 EST
Free Cash Flow
-$5.982B
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
Revenue $12.67B $12.62B $11.14B $9.660B $10.19B $10.74B $10.53B $10.28B $11.26B $16.12B $15.89B $17.16B $16.10B $15.44B $12.97B $14.51B $13.01B $11.58B $10.25B $8.745B $8.413B $7.377B $6.299B $6.206B $4.117B $2.398B $1.411B $835.0M $679.0M $533.0M $519.0M $401.0M $334.0M $190.0M $99.00M
YoY Change 0.4% 13.25% 15.33% -5.19% -5.1% 1.96% 2.42% -8.69% -30.17% 1.47% -7.42% 6.62% 4.24% 19.03% -10.57% 11.48% 12.42% 12.97% 17.18% 3.95% 14.04% 17.11% 1.5% 50.74% 71.68% 69.95% 68.98% 22.97% 27.39% 2.7% 29.43% 20.06% 75.79% 91.92%

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
Revenue $12.67B $12.62B $11.14B $9.660B $10.19B $10.74B $10.53B $10.28B $11.26B $16.12B $15.89B $17.16B $16.10B $15.44B $12.97B $14.51B $13.01B $11.58B $10.25B $8.745B $8.413B $7.377B $6.299B $6.206B $4.117B $2.398B $1.411B $835.0M $679.0M $533.0M $519.0M $401.0M $334.0M $190.0M $99.00M
Cost Of Revenue $10.16B $10.07B $8.430B $6.967B $7.840B $8.163B $8.065B $7.898B $8.597B $13.14B $12.64B $13.58B $12.06B $11.62B -$9.680B -$11.09B $9.716B $8.142B $7.377B $6.187B $5.954B $5.409B $4.299B $4.303B $2.854B $1.587B $981.0M $502.0M $394.0M $269.0M $269.0M $230.0M $192.0M $124.0M $71.00M
Gross Profit $2.504B $2.548B $2.711B $2.693B $2.349B $2.573B $2.465B $2.383B $2.663B $2.980B $3.247B $3.583B $4.040B $3.820B $3.294B $3.417B $3.298B $3.434B $2.870B $2.558B $2.459B $1.968B $2.000B $1.903B $1.263B $811.0M $430.0M $333.0M $285.0M $264.0M $250.0M $171.0M $142.0M $66.00M $28.00M
Gross Profit Margin 19.77% 20.19% 24.33% 27.88% 23.05% 23.97% 23.41% 23.18% 23.65% 18.48% 20.43% 20.88% 25.1% 24.74% 25.39% 23.55% 25.34% 29.66% 28.01% 29.25% 29.23% 26.68% 31.75% 30.66% 30.68% 33.82% 30.47% 39.88% 41.97% 49.53% 48.17% 42.64% 42.51% 34.74% 28.28%

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
Selling, General & Admin $255.0M $207.0M $166.0M $165.0M $196.0M $192.0M $215.0M $194.0M $196.0M $187.0M $220.0M $274.0M $346.0M $391.0M $339.0M $368.0M $378.0M $301.0M $221.0M $181.0M $157.0M $112.0M $120.0M $82.00M $71.00M $56.00M $45.00M $35.00M $32.00M $32.00M $35.00M $18.00M $10.00M $5.000M $3.000M
YoY Change 23.19% 24.7% 0.61% -15.82% 2.08% -10.7% 10.82% -1.02% 4.81% -15.0% -19.71% -20.81% -11.51% 15.34% -7.88% -2.65% 25.58% 36.2% 22.1% 15.29% 40.18% -6.67% 46.34% 15.49% 26.79% 24.44% 28.57% 9.38% 0.0% -8.57% 94.44% 80.0% 100.0% 66.67%
% of Gross Profit 10.18% 8.12% 6.12% 6.13% 8.34% 7.46% 8.72% 8.14% 7.36% 6.28% 6.78% 7.65% 8.56% 10.24% 10.29% 10.77% 11.46% 8.77% 7.7% 7.08% 6.38% 5.69% 6.0% 4.31% 5.62% 6.91% 10.47% 10.51% 11.23% 12.12% 14.0% 10.53% 7.04% 7.58% 10.71%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $1.045B $982.0M $972.0M $1.004B $977.0M $960.0M $1.005B $1.002B $958.0M $1.154B $1.193B $1.173B $1.176B $1.034B $884.0M $899.0M $942.0M $933.0M $864.0M $777.0M $755.0M $816.0M $859.0M $697.0M $388.0M $196.0M $114.0M $65.00M $55.00M $43.40M $41.70M $33.70M $29.20M $15.10M $8.200M
YoY Change 6.42% 1.03% -3.19% 2.76% 1.77% -4.48% 0.3% 4.59% -16.98% -3.27% 1.71% -0.26% 13.73% 16.97% -1.67% -4.56% 0.96% 7.99% 11.2% 2.91% -7.48% -5.01% 23.24% 79.64% 97.96% 71.93% 75.38% 18.18% 26.73% 4.08% 23.74% 15.41% 93.38% 84.15%
% of Gross Profit 41.73% 38.54% 35.85% 37.28% 41.59% 37.31% 40.77% 42.05% 35.97% 38.72% 36.74% 32.74% 29.11% 27.07% 26.84% 26.31% 28.56% 27.17% 30.1% 30.38% 30.7% 41.46% 42.95% 36.63% 30.72% 24.17% 26.51% 19.52% 19.3% 16.44% 16.68% 19.71% 20.56% 22.88% 29.29%
Operating Expenses $223.0M $197.0M -$189.0M $167.0M $191.0M $184.0M $166.0M $195.0M $163.0M $169.0M $204.0M $215.0M $315.0M $404.0M $262.0M $283.0M $362.0M $290.0M $193.0M $171.0M $92.00M $55.00M $68.00M $83.00M $56.00M $56.00M $45.00M $35.00M $32.00M $31.00M $34.00M $18.00M $9.000M $5.000M $4.000M
YoY Change 13.2% -204.23% -213.17% -12.57% 3.8% 10.84% -14.87% 19.63% -3.55% -17.16% -5.12% -31.75% -22.03% 54.2% -7.42% -21.82% 24.83% 50.26% 12.87% 85.87% 67.27% -19.12% -18.07% 48.21% 0.0% 24.44% 28.57% 9.38% 3.23% -8.82% 88.89% 100.0% 80.0% 25.0%
Operating Profit $2.281B $2.351B $2.900B $2.526B $2.158B $2.389B $2.299B $2.188B $2.500B $2.811B $3.043B $3.368B $3.725B $3.416B $3.032B $3.134B $2.936B $3.144B $2.677B $2.387B $2.367B $1.913B $1.932B $1.820B $1.207B $755.0M $385.0M $298.0M $253.0M $233.0M $216.0M $153.0M $133.0M $61.00M $24.00M
YoY Change -2.98% -18.93% 14.81% 17.05% -9.67% 3.91% 5.07% -12.48% -11.06% -7.62% -9.65% -9.58% 9.05% 12.66% -3.25% 6.74% -6.62% 17.44% 12.15% 0.84% 23.73% -0.98% 6.15% 50.79% 59.87% 96.1% 29.19% 17.79% 8.58% 7.87% 41.18% 15.04% 118.03% 154.17%

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
Interest Expense $1.319B $1.117B $911.0M $1.038B $1.050B $1.056B $1.170B $1.134B $1.145B $1.451B $1.482B $1.544B $1.530B $1.449B $1.406B $1.746B -$1.237B $1.769B $1.828B -$1.663B -$1.712B -$2.380B -$1.005B -$590.0M -$665.0M -$187.0M -$84.00M -$71.00M -$86.00M -$88.00M -$104.0M -$87.00M -$81.00M -$42.00M -$19.00M
YoY Change 18.08% 22.61% -12.24% -1.14% -0.57% -9.74% 3.17% -0.96% -21.09% -2.09% -4.02% 0.92% 5.59% 3.06% -19.47% -241.15% -169.93% -3.23% -209.92% -2.86% -28.07% 136.82% 70.34% -11.28% 255.61% 122.62% 18.31% -17.44% -2.27% -15.38% 19.54% 7.41% 92.86% 121.05%
% of Operating Profit 57.83% 47.51% 31.41% 41.09% 48.66% 44.2% 50.89% 51.83% 45.8% 51.62% 48.7% 45.84% 41.07% 42.42% 46.37% 55.71% -42.13% 56.27% 68.29% -69.67% -72.33% -124.41% -52.02% -32.42% -55.1% -24.77% -21.82% -23.83% -33.99% -37.77% -48.15% -56.86% -60.9% -68.85% -79.17%
Other Income/Expense, Net $99.00M $68.00M $60.00M $53.00M $80.00M $58.00M $58.00M $80.00M $24.00M $65.00M $76.00M $82.00M $86.00M $232.0M $104.0M $161.0M -$57.00M $452.0M $109.0M
YoY Change 45.59% 13.33% 13.21% -33.75% 37.93% 0.0% -27.5% 233.33% -63.08% -14.47% -7.32% -4.65% -62.93% 123.08% -35.4% -382.46% -112.61% 314.68%

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
Pretax Income -$238.0M $96.00M -$644.0M -$192.0M -$277.0M -$509.0M -$521.0M -$354.0M $513.0M $578.0M -$575.0M -$1.921B -$524.0M -$539.0M -$1.036B -$460.0M $1.457B $914.0M $1.157B $732.0M $644.0M -$1.678B $814.0M $1.294B $633.0M $546.0M $284.0M $207.0M $167.0M $145.0M $89.00M $66.00M $51.00M $19.00M $5.000M
YoY Change -347.92% -114.91% 235.42% -30.69% -45.58% -2.3% 47.18% -169.01% -11.25% -200.52% -70.07% 266.6% -2.78% -47.97% 125.22% -131.57% 59.41% -21.0% 58.06% 13.66% -138.38% -306.14% -37.09% 104.42% 15.93% 92.25% 37.2% 23.95% 15.17% 62.92% 34.85% 29.41% 168.42% 280.0%
Income Tax $261.0M $265.0M -$133.0M $216.0M $352.0M $708.0M $990.0M $32.00M $412.0M $371.0M $343.0M $685.0M $656.0M $593.0M $553.0M $719.0M $676.0M $362.0M $473.0M $365.0M $211.0M $461.0M $310.0M $368.0M $191.0M $145.0M $77.00M $74.00M $57.00M $44.00M $18.00M $9.000M $8.000M $3.000M $1.000M
% Of Pretax Income 276.04% 80.31% 64.19% 46.4% 39.61% 40.88% 49.86% 32.76% 38.08% 28.44% 30.17% 26.56% 27.11% 35.75% 34.13% 30.34% 20.22% 13.64% 15.69% 15.79% 20.0%
Net Earnings $249.0M -$546.0M -$409.0M $46.00M $303.0M $1.203B -$1.161B -$1.130B $306.0M $769.0M $114.0M -$912.0M $58.00M $9.000M $658.0M $1.234B -$95.00M $247.0M $549.0M $304.0M -$452.0M -$4.001B $273.0M $795.0M $357.0M $311.0M $185.0M $125.0M $107.0M $100.0M $71.00M $56.00M $43.00M $16.00M $4.000M
YoY Change -145.6% 33.5% -989.13% -84.82% -74.81% -203.62% 2.74% -469.28% -60.21% 574.56% -112.5% -1672.41% 544.44% -98.63% -46.68% -1398.95% -138.46% -55.01% 80.59% -167.26% -88.7% -1565.57% -65.66% 122.69% 14.79% 68.11% 48.0% 16.82% 7.0% 40.85% 26.79% 30.23% 168.75% 300.0%
Net Earnings / Revenue 1.97% -4.33% -3.67% 0.48% 2.97% 11.21% -11.03% -10.99% 2.72% 4.77% 0.72% -5.31% 0.36% 0.06% 5.07% 8.51% -0.73% 2.13% 5.36% 3.48% -5.37% -54.24% 4.33% 12.81% 8.67% 12.97% 13.11% 14.97% 15.76% 18.76% 13.68% 13.97% 12.87% 8.42% 4.04%
Basic Earnings Per Share $0.37 -$0.82 -$0.61 $0.07 $0.46 $1.82 -$1.76 -$1.72 $0.45 $1.07 $0.15 -$1.21 $0.07 $0.01 $0.99 $1.84 $0.37 $0.84
Diluted Earnings Per Share $0.35 -$0.82 -$0.61 $0.07 $0.45 $1.81 -$1.76 -$1.72 $0.44 $1.06 $0.15 -$1.21 $0.07 $0.01 $0.98 $1.82 -$140.1K $0.37 $0.83 $469.1K -$755.9K -$7.423M $507.4K $1.547M $824.5K $822.8K $519.7K $398.1K $344.1K $321.5K $236.7K $195.8K $166.0K $65.84K $16.60K

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
Cash & Short-Term Investments $1.821B $2.104B $1.175B $1.424B $1.429B $1.479B $1.373B $1.774B $1.726B $2.248B $2.310B $2.593B $3.051B $4.243B $3.430B $2.263B $3.349B $1.998B $1.375B $1.549B $1.927B $969.0M $1.017B $2.247B $833.0M $526.0M $429.0M $205.0M $297.0M $349.0M $156.0M $76.00M $63.00M $20.00M
YoY Change -13.45% 79.06% -17.49% -0.35% -3.38% 7.72% -22.6% 2.78% -23.22% -2.68% -10.91% -15.01% -28.09% 23.7% 51.57% -32.43% 67.62% 45.31% -11.23% -19.62% 98.86% -4.72% -54.74% 169.75% 58.37% 22.61% 109.27% -30.98% -14.9% 123.72% 105.26% 20.63% 215.0%
Cash & Equivalents $1.426B $1.374B $943.0M $1.089B $1.029B $1.166B $949.0M $1.244B $1.257B $1.539B $1.642B $1.900B $1.695B $2.525B $1.782B $881.0M $2.043B $1.358B $1.176B $1.281B $1.663B $792.0M $802.0M $950.0M $669.0M $491.0M $302.0M $185.0M $239.0M $255.0M $131.0M $73.00M $63.00M $20.00M
Short-Term Investments $395.0M $730.0M $232.0M $335.0M $400.0M $313.0M $424.0M $530.0M $469.0M $709.0M $668.0M $693.0M $1.356B $1.718B $1.648B $1.382B $1.306B $640.0M $199.0M $268.0M $264.0M $177.0M $215.0M $1.297B $164.0M $35.00M $127.0M $20.00M $58.00M $94.00M $25.00M $3.000M $0.00 $0.00
Other Short-Term Assets $2.696B $2.685B $2.159B $2.229B $1.836B $1.364B $3.000B $2.599B $2.143B $2.167B $2.382B $2.614B $2.881B $2.368B $2.655B $2.411B $2.203B $2.279B $1.903B $1.481B $1.270B $2.009B $2.070B $1.402B $511.0M $226.0M $320.0M $112.0M $48.00M $20.00M $13.00M $10.00M $5.000M $5.000M
YoY Change 0.41% 24.36% -3.14% 21.41% 34.6% -54.53% 15.43% 21.28% -1.11% -9.03% -8.88% -9.27% 21.66% -10.81% 10.12% 9.44% -3.33% 19.76% 28.49% 16.61% -36.78% -2.95% 47.65% 174.36% 126.11% -29.38% 185.71% 133.33% 140.0% 53.85% 30.0% 100.0% 0.0%
Inventory $712.0M $1.055B $604.0M $461.0M $487.0M $577.0M $562.0M $622.0M $671.0M $702.0M $684.0M $719.0M $775.0M $552.0M $560.0M $547.0M $476.0M $445.0M $421.0M $418.0M $376.0M $353.0M $468.0M $569.0M $307.0M $119.0M $95.00M $81.00M $36.00M $23.00M $23.00M $19.00M $12.00M $13.00M
Prepaid Expenses
Receivables $1.420B $1.799B $1.418B $1.300B $1.479B $1.595B $1.463B $1.421B $2.302B $2.709B $2.363B $2.539B $2.522B $2.283B $2.142B $2.095B $2.308B $1.856B $1.588B $1.538B $1.364B $1.026B $1.137B $1.566B $936.0M $383.0M $346.0M $104.0M $65.00M $44.00M $39.00M $38.00M $22.00M $17.00M
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
Total Short-Term Assets $6.649B $7.643B $5.356B $5.414B $5.231B $5.015B $6.398B $6.416B $6.842B $7.826B $7.739B $8.465B $9.229B $9.446B $8.787B $7.316B $8.336B $6.578B $5.287B $4.986B $4.937B $4.357B $4.692B $5.784B $2.587B $1.254B $1.190B $502.0M $446.0M $436.0M $231.0M $144.0M $101.0M $56.00M
YoY Change -13.01% 42.7% -1.07% 3.5% 4.31% -21.62% -0.28% -6.23% -12.57% 1.12% -8.58% -8.28% -2.3% 7.5% 20.11% -12.24% 26.73% 24.42% 6.04% 0.99% 13.31% -7.14% -18.88% 123.58% 106.3% 5.38% 137.05% 12.56% 2.29% 88.74% 60.42% 42.57% 80.36%
Property, Plant & Equipment $30.34B $23.40B $20.18B $23.10B $22.82B $21.40B $20.30B $20.42B $22.02B $25.15B $25.11B $24.64B $25.00B $23.43B $23.80B $20.88B $19.97B $16.95B $16.15B $18.18B $17.77B $17.52B $18.11B $19.24B $13.45B $5.504B $4.149B $2.220B $1.550B $1.183B $1.206B $1.250B $1.165B $1.028B
YoY Change 29.68% 15.91% -12.63% 1.22% 6.66% 5.42% -0.58% -7.3% -12.44% 0.16% 1.94% -1.46% 6.71% -1.54% 13.97% 4.53% 17.88% 4.91% -11.14% 2.29% 1.43% -3.27% -5.87% 43.1% 144.31% 32.66% 86.89% 43.23% 31.02% -1.91% -3.52% 7.3% 13.33%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $941.0M $952.0M $1.080B $835.0M $966.0M $1.114B $1.197B $621.0M $610.0M $537.0M $1.010B $1.196B $1.422B $1.320B $1.157B $901.0M $730.0M $591.0M $664.0M $655.0M $648.0M $678.0M $3.031B $3.122B $1.575B $1.933B $1.863B $491.0M $48.00M $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -1.16% -11.85% 29.34% -13.56% -13.29% -6.93% 92.75% 1.8% 13.59% -46.83% -15.55% -15.89% 7.73% 14.09% 28.41% 23.42% 23.52% -10.99% 1.37% 1.08% -4.42% -77.63% -2.91% 98.22% -18.52% 3.76% 279.43% 922.92%
Other Assets $4.280B $3.119B $3.716B $3.365B $1.750B $2.078B $2.436B $5.783B $3.956B $3.713B $4.631B $5.211B $5.329B $4.597B $3.986B $3.789B $3.531B $5.248B $5.206B $3.686B $4.361B $10.68B $8.544B $2.642B $1.367B $600.0M $418.0M $304.0M $219.0M $296.0M $250.0M $158.0M $100.0M $44.00M
YoY Change 37.22% -16.07% 10.43% 92.29% -15.78% -14.7% -57.88% 46.18% 6.54% -19.82% -11.13% -2.21% 15.92% 15.33% 5.2% 7.31% -32.72% 0.81% 41.24% -15.48% -59.16% 24.99% 223.39% 93.27% 127.83% 43.54% 37.5% 38.81% -26.01% 18.4% 58.23% 58.0% 127.27%
Total Long-Term Assets $38.15B $30.72B $27.61B $29.19B $28.42B $27.51B $26.71B $29.71B $29.63B $31.14B $32.67B $33.37B $36.12B $31.07B $30.75B $27.49B $26.12B $24.70B $23.71B $23.94B $24.20B $30.25B $32.12B $27.25B $18.29B $9.527B $7.719B $3.120B $1.895B $1.479B $1.456B $1.408B $1.265B $1.072B
YoY Change 24.19% 11.28% -5.42% 2.72% 3.31% 2.96% -10.08% 0.27% -4.86% -4.69% -2.08% -7.62% 16.26% 1.03% 11.85% 5.26% 5.75% 4.17% -0.96% -1.09% -20.0% -5.82% 17.85% 48.99% 92.01% 23.42% 147.4% 64.64% 28.13% 1.58% 3.41% 11.3% 18.0%
Total Assets $44.80B $38.36B $32.96B $34.60B $33.65B $32.52B $33.11B $36.12B $36.47B $38.97B $40.41B $41.83B $45.35B $40.51B $39.54B $34.81B $34.45B $31.27B $29.00B $28.92B $29.14B $34.61B $36.81B $33.04B $20.88B $10.78B $8.909B $3.622B $2.341B $1.915B $1.687B $1.552B $1.366B $1.128B
YoY Change
Accounts Payable $2.199B $1.730B $1.153B $1.156B $1.311B $1.329B $1.371B $1.238B $1.571B $2.278B $2.259B $2.545B $2.008B $1.988B $1.862B $1.033B $1.067B $788.0M $998.0M $1.081B $1.224B $1.018B $727.0M $743.0M $381.0M $215.0M $205.0M $64.00M $33.00M $12.00M $16.00M $18.00M $25.00M $26.00M
YoY Change 27.11% 50.04% -0.26% -11.82% -1.35% -3.06% 10.74% -21.2% -31.04% 0.84% -11.24% 26.74% 1.01% 6.77% 80.25% -3.19% 35.41% -21.04% -7.68% -11.68% 20.24% 40.03% -2.15% 95.01% 77.21% 4.88% 220.31% 93.94% 175.0% -25.0% -11.11% -28.0% -3.85%
Accrued Expenses $1.927B $2.649B $1.568B $1.671B $1.349B $1.352B $1.249B $1.178B $2.378B $2.438B $2.220B $2.456B $3.716B $2.750B $2.600B $2.884B $2.881B $2.547B $2.410B $2.042B $1.809B $1.422B $940.0M $1.702B $973.0M $348.0M $403.0M $120.0M $61.00M $33.00M $36.00M $39.00M $24.00M $10.00M
YoY Change -27.26% 68.94% -6.16% 23.87% -0.22% 8.25% 6.03% -50.46% -2.46% 9.82% -9.61% -33.91% 35.13% 5.77% -9.85% 0.1% 13.11% 5.68% 18.02% 12.88% 27.22% 51.28% -44.77% 74.92% 179.6% -13.65% 235.83% 96.72% 84.85% -8.33% -7.69% 62.5% 140.0%
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 $10.00M $0.00
YoY Change -100.0%
Long-Term Debt Due $4.132B $1.758B $1.367B $1.430B $1.868B $1.659B $2.164B $1.052B $2.172B $2.133B $2.180B $2.505B $2.428B $2.996B $1.932B $1.071B $1.365B $1.402B $1.567B $1.761B $2.846B $3.303B $2.449B $2.462B $1.216B $1.413B $596.0M $198.0M $134.0M $61.00M $79.00M $71.00M $48.00M $33.00M
YoY Change 135.04% 28.6% -4.41% -23.45% 12.6% -23.34% 105.7% -51.57% 1.83% -2.16% -12.97% 3.17% -18.96% 55.07% 80.39% -21.54% -2.64% -10.53% -11.02% -38.12% -13.84% 34.87% -0.53% 102.47% -13.94% 137.08% 201.01% 47.76% 119.67% -22.78% 11.27% 47.92% 45.45%
Total Short-Term Liabilities $9.731B $6.491B $4.732B $5.362B $5.096B $4.399B $6.028B $5.277B $6.926B $6.997B $7.653B $8.319B $8.438B $8.065B $6.621B $5.182B $5.482B $5.050B $5.276B $4.884B $6.566B $6.506B $4.928B $5.039B $2.570B $1.976B $1.204B $382.0M $228.0M $108.0M $132.0M $127.0M $108.0M $69.00M
YoY Change 49.92% 37.17% -11.75% 5.22% 15.84% -27.02% 14.23% -23.81% -1.01% -8.57% -8.01% -1.41% 4.62% 21.81% 27.77% -5.47% 8.55% -4.28% 8.03% -25.62% 0.92% 32.02% -2.2% 96.07% 30.06% 64.12% 215.18% 67.54% 111.11% -18.18% 3.94% 17.59% 56.52%
Long-Term Debt $22.75B $21.74B $17.33B $18.45B $18.31B $17.64B $17.80B $18.40B $17.91B $18.73B $18.87B $18.22B $19.59B $15.79B $17.61B $16.62B $16.63B $14.63B $15.00B $16.83B $16.79B $16.80B $17.41B $17.38B $12.14B $5.791B $5.135B $2.008B $1.223B $1.144B $1.200B $1.196B $1.094B $1.008B
YoY Change 4.63% 25.43% -6.06% 0.8% 3.79% -0.93% -3.27% 2.75% -4.36% -0.76% 3.58% -7.02% 24.06% -10.3% 5.93% -0.04% 13.64% -2.47% -10.86% 0.21% -0.04% -3.49% 0.14% 43.23% 109.57% 12.78% 155.73% 64.19% 6.91% -4.67% 0.33% 9.32% 8.53%
Other Long-Term Liabilities $3.628B $3.168B $4.098B $4.098B $2.917B $2.723B $2.595B $5.159B $3.836B $4.564B $5.041B $6.524B $6.188B $5.289B $5.279B $4.803B $4.754B $4.879B $4.711B $4.273B $4.213B $9.800B $6.782B $1.770B $602.0M $220.0M $291.0M $55.00M $13.00M $242.0M $36.00M $39.00M $12.00M $5.000M
YoY Change 14.52% -22.69% 0.0% 40.49% 7.12% 4.93% -49.7% 34.49% -15.95% -9.46% -22.73% 5.43% 17.0% 0.19% 9.91% 1.03% -2.56% 3.57% 10.25% 1.42% -57.01% 44.5% 283.16% 194.02% 173.64% -24.4% 429.09% 323.08% -94.63% 572.22% -7.69% 225.0% 140.0%
Total Long-Term Liabilities $26.37B $24.91B $21.43B $22.55B $21.22B $20.36B $20.40B $23.56B $21.75B $23.29B $23.91B $24.74B $25.78B $21.08B $22.88B $21.42B $21.38B $19.51B $19.71B $21.10B $21.01B $26.60B $24.19B $19.15B $12.74B $6.011B $5.426B $2.063B $1.236B $1.386B $1.236B $1.235B $1.106B $1.013B
YoY Change 5.89% 16.23% -4.96% 6.25% 4.24% -0.18% -13.43% 8.35% -6.63% -2.6% -3.35% -4.03% 22.29% -7.88% 6.82% 0.2% 9.59% -1.02% -6.58% 0.45% -21.03% 9.97% 26.29% 50.35% 111.91% 10.78% 163.02% 66.91% -10.82% 12.14% 0.08% 11.66% 9.18%
Total Liabilities $42.31B $35.93B $30.17B $31.97B $30.65B $29.31B $30.65B $33.33B $33.32B $34.69B $36.08B $37.26B $39.40B $34.04B $34.86B $31.14B $31.29B $28.30B $27.38B $27.97B $29.21B $34.95B $31.27B $27.50B $18.24B $8.987B $7.428B $2.901B $1.792B $1.514B $1.378B $1.375B $1.226B $1.093B
YoY Change 17.77% 19.1% -5.64% 4.3% 4.57% -4.35% -8.05% 0.03% -3.96% -3.84% -3.17% -5.43% 15.75% -2.36% 11.96% -0.49% 10.58% 3.33% -2.09% -4.24% -16.43% 11.75% 13.74% 50.72% 102.99% 20.99% 156.05% 61.89% 18.36% 9.87% 0.22% 12.15% 12.17%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

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: $9.5491 Billion

About AES CORP

The AES Corp. engages in the provision of power generation and utility services through its renewable and thermal generation facilities and distribution businesses. The company is headquartered in Arlington, Virginia and currently employs 9,600 full-time employees. The firm operates through four segments: Renewables, Utilities, Energy Infrastructure, and New Energy Technologies. The Renewables segment includes solar, wind, energy storage, hydro, biomass, and landfill gas generation facilities. The Utilities segment includes AES Indiana, AES Ohio, and AES El Salvador regulated utilities and their generation facilities. The Energy Infrastructure segment includes natural gas, liquefied natural gas, coal, pet-coke, diesel and oil generation facilities, and its businesses in Chile, which have a mix of generation sources, including renewables. The New Energy Technologies segment includes green hydrogen initiatives and investments in Fluence, Uplight, 5B, and other new energy technology businesses. The firm owns and/or operates a generation portfolio of approximately 34,596 MW, including generation from its integrated utility, AES Indiana.

Industry: Cogeneration Services & Small Power Producers Peers: Vistra Corp.