Financial Snapshot

Revenue
$19.97B
TTM
Gross Margin
2.42%
TTM
Net Earnings
-$463.0M
TTM
Current Assets
Q3 2024
Current Liabilities
Q3 2024
Current Ratio
185.16%
Q3 2024
Total Assets
Q3 2024
Total Liabilities
Q3 2024
Book Value
$7.095B
Q3 2024
Cash
Q3 2024
P/E
-13.27
Nov 29, 2024 EST
Free Cash Flow
$574.0M
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 $22.00B $22.99B $20.44B $5.354B $1.990B $2.332B $1.866B $1.555B $2.013B $3.373B $3.891B $5.873B $6.564B $4.484B $2.342B $3.609B $2.275B $1.922B $1.740B $1.203B $825.1M $586.4M $363.1M $440.8M $371.0M $525.5M $456.1M $518.1M $473.1M $388.9M $355.9M $327.0M $363.3M $400.2M $372.4M $317.5M $412.0M $241.0M $254.3M $405.6M $337.2M
YoY Change -4.32% 12.45% 281.85% 169.05% -14.67% 24.97% 20.04% -22.79% -40.31% -13.3% -33.75% -10.53% 46.39% 91.45% -35.11% 58.63% 18.4% 10.47% 44.58% 45.81% 40.71% 61.5% -17.63% 18.81% -29.4% 15.22% -11.97% 9.51% 21.65% 9.27% 8.84% -9.99% -9.22% 7.47% 17.29% -22.94% 70.95% -5.23% -37.3% 20.28%

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 $22.00B $22.99B $20.44B $5.354B $1.990B $2.332B $1.866B $1.555B $2.013B $3.373B $3.891B $5.873B $6.564B $4.484B $2.342B $3.609B $2.275B $1.922B $1.740B $1.203B $825.1M $586.4M $363.1M $440.8M $371.0M $525.5M $456.1M $518.1M $473.1M $388.9M $355.9M $327.0M $363.3M $400.2M $372.4M $317.5M $412.0M $241.0M $254.3M $405.6M $337.2M
Cost Of Revenue $20.61B $20.47B $15.91B $5.102B $1.414B $1.523B $1.398B $1.274B $1.777B $2.488B $2.406B $4.701B $3.953B $3.025B $2.030B $2.449B $1.813B $1.508B $1.351B $1.054B $835.0M $582.7M $358.7M $366.0M $329.3M $419.6M $354.9M $392.9M $356.4M $299.9M $252.8M $241.1M $255.3M $264.5M $239.9M $210.1M $310.8M $132.0M $95.70M $156.2M $146.4M
Gross Profit $1.391B $2.518B $4.534B $252.0M $575.7M $809.6M $467.6M $280.1M $236.5M $885.7M $1.484B $1.172B $2.611B $1.459B $311.7M $1.160B $462.0M $414.0M $389.0M $149.5M -$9.900M $3.700M $4.400M $74.80M $41.70M $105.9M $101.2M $125.2M $116.7M $89.00M $103.1M $85.90M $108.0M $135.7M $132.5M $107.4M $101.2M $109.0M $158.6M $249.4M $190.8M
Gross Profit Margin 6.32% 10.95% 22.18% 4.71% 28.93% 34.72% 25.06% 18.02% 11.75% 26.26% 38.15% 19.96% 39.78% 32.53% 13.31% 32.13% 20.31% 21.54% 22.36% 12.43% -1.2% 0.63% 1.21% 16.97% 11.24% 20.15% 22.19% 24.17% 24.67% 22.89% 28.97% 26.27% 29.73% 33.91% 35.58% 33.83% 24.56% 45.23% 62.37% 61.49% 56.58%

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 $577.0M $465.0M $422.0M $244.0M $113.0M $113.0M $102.9M $115.8M $110.0M $154.7M $163.8M $282.5M $248.3M $171.7M $117.6M $188.6M $114.2M $72.40M $62.10M $33.10M $25.10M $23.80M $15.20M $18.70M $16.10M $18.70M $17.10M $16.70M $15.10M $15.90M $15.70M $34.40M $19.70M $15.20M $17.90M $17.50M $16.70M $14.30M $9.600M $16.10M $13.70M
YoY Change 24.09% 10.19% 72.95% 115.93% 0.0% 9.82% -11.14% 5.27% -28.89% -5.56% -42.02% 13.77% 44.61% 46.0% -37.65% 65.15% 57.73% 16.59% 87.61% 31.87% 5.46% 56.58% -18.72% 16.15% -13.9% 9.36% 2.4% 10.6% -5.03% 1.27% -54.36% 74.62% 29.61% -15.08% 2.29% 4.79% 16.78% 48.96% -40.37% 17.52%
% of Gross Profit 41.48% 18.47% 9.31% 96.83% 19.63% 13.96% 22.01% 41.34% 46.51% 17.47% 11.03% 24.1% 9.51% 11.77% 37.73% 16.26% 24.72% 17.49% 15.96% 22.14% 643.24% 345.45% 25.0% 38.61% 17.66% 16.9% 13.34% 12.94% 17.87% 15.23% 40.05% 18.24% 11.2% 13.51% 16.29% 16.5% 13.12% 6.05% 6.46% 7.18%
Research & Development $142.8M $80.50M $33.70M $0.00
YoY Change 77.39% 138.87%
% of Gross Profit 12.18% 3.08% 2.31% 0.0%
Depreciation & Amortization $973.0M $1.034B $897.0M $308.0M $85.00M $89.00M $87.70M $115.4M $134.0M $504.0M $593.3M $525.8M $426.9M $322.3M $236.6M $201.1M $107.2M $73.90M $42.80M $29.30M $29.00M $33.90M $23.40M $25.40M $22.50M $20.30M $18.90M $17.60M $16.80M $14.40M $13.50M $14.10M $16.00M $15.40M $15.00M $18.50M $19.20M $14.50M $1.700M $20.40M
YoY Change -5.9% 15.27% 191.23% 262.35% -4.49% 1.48% -24.0% -13.88% -73.41% -15.05% 12.84% 23.17% 32.45% 36.22% 17.65% 87.59% 45.06% 72.66% 46.08% 1.03% -14.45% 44.87% -7.87% 12.89% 10.84% 7.41% 7.39% 4.76% 16.67% 6.67% -4.26% -11.88% 3.9% 2.67% -18.92% -3.65% 32.41% 752.94% -91.67%
% of Gross Profit 69.95% 41.06% 19.78% 122.22% 14.76% 10.99% 18.76% 41.2% 56.66% 56.9% 39.97% 44.86% 16.35% 22.1% 75.91% 17.34% 23.2% 17.85% 11.0% 19.6% 916.22% 531.82% 33.96% 53.96% 19.17% 18.68% 14.06% 14.4% 16.18% 13.09% 16.41% 14.81% 11.35% 11.32% 17.23% 18.97% 13.3% 1.07% 8.18%
Operating Expenses $577.0M $465.0M $422.0M $244.0M $146.4M $136.4M $77.40M $149.4M $85.20M $755.6M $104.1M $1.481B $314.1M $225.9M $75.60M $153.5M $98.80M $48.30M $32.50M $24.50M $19.60M $12.00M $18.60M $29.10M $24.50M $31.40M $24.50M $25.10M $38.60M $24.90M $20.80M $39.50M $34.10M $23.00M $34.60M $33.10M $30.90M $126.2M $120.6M $208.6M $183.0M
YoY Change 24.09% 10.19% 72.95% 66.67% 7.33% 76.23% -48.19% 75.35% -88.72% 625.84% -92.97% 371.47% 39.04% 198.81% -50.75% 55.36% 104.55% 48.62% 32.65% 25.0% 63.33% -35.48% -36.08% 18.78% -21.97% 28.16% -2.39% -34.97% 55.02% 19.71% -47.34% 15.84% 48.26% -33.53% 4.53% 7.12% -75.52% 4.64% -42.19% 13.99%
Operating Profit $814.0M $1.939B $4.012B -$142.0M $429.0M $673.0M $390.2M $130.7M $151.3M $130.1M $1.380B -$308.8M $2.297B $1.233B $236.1M $1.006B $363.2M $365.7M $356.5M $125.0M -$29.50M -$8.300M -$14.20M $45.70M $17.20M $74.50M $76.70M $100.1M $78.10M $64.10M $82.30M $46.40M $73.90M $112.7M $97.90M $74.30M $70.30M -$17.20M $38.00M $40.80M $7.800M
YoY Change -58.02% -51.67% -2925.35% -133.1% -36.26% 72.48% 198.55% -13.62% 16.3% -90.57% -546.99% -113.44% 86.31% 422.15% -76.54% 177.04% -0.68% 2.58% 185.2% -523.73% 255.42% -41.55% -131.07% 165.7% -76.91% -2.87% -23.38% 28.17% 21.84% -22.11% 77.37% -37.21% -34.43% 15.12% 31.76% 5.69% -508.72% -145.26% -6.86% 423.08%

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 -$289.0M -$276.0M -$337.0M -$238.0M -$101.0M -$119.0M -$126.8M -$211.7M -$228.5M -$176.7M -$186.4M -$195.4M -$2.400M -$59.40M $57.50M -$201.8M -$2.600M $11.90M $9.400M $10.70M $6.000M -$1.800M -$8.800M -$15.80M -$12.50M -$2.700M -$4.100M -$4.600M -$6.500M -$6.600M -$6.600M -$5.000M -$3.800M -$6.100M -$11.00M -$12.70M -$13.10M -$5.200M -$4.800M -$10.10M -$13.00M
YoY Change 4.71% -18.1% 41.6% 135.64% -15.13% -6.15% -40.1% -7.35% 29.32% -5.2% -4.61% 8041.67% -95.96% -203.3% -128.49% 7661.54% -121.85% 26.6% -12.15% 78.33% -433.33% -79.55% -44.3% 26.4% 362.96% -34.15% -10.87% -29.23% -1.52% 0.0% 32.0% 31.58% -37.7% -44.55% -13.39% -3.05% 151.92% 8.33% -52.48% -22.31%
% of Operating Profit -35.5% -14.23% -8.4% -23.54% -17.68% -32.5% -161.97% -151.02% -135.82% -13.5% -0.1% -4.82% 24.35% -20.06% -0.72% 3.25% 2.64% 8.56% -34.57% -72.67% -3.62% -5.35% -4.6% -8.32% -10.3% -8.02% -10.78% -5.14% -5.41% -11.24% -17.09% -18.63% -12.63% -24.75% -166.67%
Other Income/Expense, Net $209.0M -$143.0M -$209.0M -$51.00M -$116.0M -$108.0M -$282.0M -$20.30M $161.8M -$149.8M -$189.4M -$193.0M -$106.3M $33.60M $2.900M $4.300M $1.700M $10.20M $2.200M $4.200M $7.100M $6.200M
YoY Change -246.15% -31.58% 309.8% -56.03% 7.41% -61.7% 1289.16% -112.55% -208.01% -20.91% -1.87% 81.56% -416.37% 1058.62% -32.56% 152.94% -83.33% 363.64% -47.62% -40.85% 14.52%

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 $597.0M $1.796B $3.803B -$193.0M $313.0M $565.0M $90.70M $124.9M $314.2M -$447.5M $840.8M $838.6M $1.507B $602.1M $296.5M $716.3M $380.7M $387.8M $368.1M $285.2M -$35.20M -$57.30M -$28.70M $29.90M $4.700M $71.80M $72.60M $95.50M $71.60M $57.50M $75.70M $41.40M $70.10M $106.6M $86.90M $61.60M $48.60M -$22.40M $33.20M $30.70M -$75.20M
YoY Change -66.76% -52.77% -2070.47% -161.66% -44.6% 522.93% -27.38% -60.25% -170.21% -153.22% 0.26% -44.33% 150.21% 103.07% -58.61% 88.15% -1.83% 5.35% 29.07% -910.23% -38.57% 99.65% -195.99% 536.17% -93.45% -1.1% -23.98% 33.38% 24.52% -24.04% 82.85% -40.94% -34.24% 22.67% 41.07% 26.75% -316.96% -167.47% 8.14% -140.82%
Income Tax $148.0M $423.0M $773.0M -$111.0M $18.00M -$475.0M -$252.4M -$12.20M $169.3M -$86.00M $237.6M $255.9M $407.7M $282.5M $22.50M $144.2M $84.10M $90.90M $84.80M -$35.00M -$300.0K $9.100M -$9.200M $3.200M -$100.0K $14.40M $17.70M $34.50M $10.70M $14.70M $21.10M $10.60M $16.30M $32.80M $24.40M $19.00M $18.40M -$3.400M $4.900M $6.600M -$29.50M
% Of Pretax Income 24.79% 23.55% 20.33% 5.75% -84.07% -278.28% -9.77% 53.88% 28.26% 30.52% 27.06% 46.92% 7.59% 20.13% 22.09% 23.44% 23.04% -12.27% 10.7% -2.13% 20.06% 24.38% 36.13% 14.94% 25.57% 27.87% 25.6% 23.25% 30.77% 28.08% 30.84% 37.86% 14.76% 21.5%
Net Earnings $400.0M $1.335B $2.988B -$122.0M $293.0M $1.128B $367.0M $174.1M -$749.3M -$7.224B $413.5M -$899.4M $1.619B $1.020B $205.1M $515.8M $270.0M $280.1M $277.6M $323.6M -$32.70M -$188.3M -$22.90M $18.10M $4.800M $57.40M $54.90M $61.00M $57.80M $42.80M $54.60M -$7.900M $53.80M $73.80M $60.60M $39.20M $12.70M -$41.70M $17.20M $24.10M $2.800M
YoY Change -70.04% -55.32% -2549.18% -141.64% -74.02% 207.36% 110.8% -123.24% -89.63% -1847.09% -145.98% -155.55% 58.75% 397.27% -60.24% 91.04% -3.61% 0.9% -14.22% -1089.6% -82.63% 722.27% -226.52% 277.08% -91.64% 4.55% -10.0% 5.54% 35.05% -21.61% -791.14% -114.68% -27.1% 21.78% 54.59% 208.66% -130.46% -342.44% -28.63% 760.71%
Net Earnings / Revenue 1.82% 5.81% 14.62% -2.28% 14.72% 48.37% 19.67% 11.2% -37.22% -214.16% 10.63% -15.31% 24.67% 22.75% 8.76% 14.29% 11.87% 14.58% 15.96% 26.9% -3.96% -32.11% -6.31% 4.11% 1.29% 10.92% 12.04% 11.77% 12.22% 11.01% 15.34% -2.42% 14.81% 18.44% 16.27% 12.35% 3.08% -17.3% 6.76% 5.94% 0.83%
Basic Earnings Per Share $0.78 $2.57 $5.63 -$0.32 $1.06 $3.80 $1.28 $0.88 -$5.14 -$47.52 $2.40 -$6.32 $11.55 $7.54
Diluted Earnings Per Share $0.78 $2.55 $5.36 -$0.32 $1.03 $3.71 $1.26 $0.87 -$5.13 -$47.52 $2.37 -$6.32 $11.48 $7.49 $1.630M $4.763M $2.571M $2.601M $2.494M $2.950M -$398.8K -$2.328M -$284.1K $216.8K $54.05K $635.0K $596.7K $651.7K $602.1K $442.1K $568.8K -$82.29K $568.7K $788.5K $650.9K $371.9K $118.2K -$419.5K $172.9K $242.5K $28.34K

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 $198.0M $26.00M $48.00M $112.0M $165.0M $823.0M $978.0M $323.0M $285.0M $271.0M $336.0M $195.0M $519.0M $1.567B $503.0M $179.0M $157.0M $352.0M $203.0M $400.0M $68.00M $62.00M $184.0M $30.00M $68.00M $130.0M $116.0M $169.0M $149.0M $141.0M $161.0M $129.0M $96.00M $96.00M $97.00M $52.00M $110.0M $81.00M $48.00M $35.00M $10.00M
YoY Change 661.54% -45.83% -57.14% -32.12% -79.95% -15.85% 202.79% 13.33% 5.17% -19.35% 72.31% -62.43% -66.88% 211.53% 181.01% 14.01% -55.4% 73.4% -49.25% 488.24% 9.68% -66.3% 513.33% -55.88% -47.69% 12.07% -31.36% 13.42% 5.67% -12.42% 24.81% 34.38% 0.0% -1.03% 86.54% -52.73% 35.8% 68.75% 37.14% 250.0%
Cash & Equivalents $198.0M $26.00M $48.00M $112.0M $165.0M $823.0M $978.0M $323.0M $285.0M $271.0M $336.0M $195.0M $519.0M $1.567B $503.0M $179.0M $157.0M $352.0M $193.0M $217.0M $68.00M $62.00M $184.0M $30.00M $68.00M $130.0M $116.0M $165.0M $140.0M $141.0M $161.0M $129.0M $96.00M $96.00M $97.00M $52.00M $110.0M $81.00M $48.00M $35.00M $10.00M
Short-Term Investments $0.00 $10.00M $183.0M $0.00 $4.000M $9.000M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Other Short-Term Assets $138.0M $306.0M $263.0M $165.0M $263.0M $131.0M $181.0M $54.00M $45.00M $435.0M $347.0M $400.0M $430.0M $389.0M $283.0M $349.0M $271.0M $197.0M $217.0M $150.0M $86.00M $104.0M $62.00M $63.00M $30.00M $27.00M $32.00M $32.00M $43.00M $22.00M $20.00M $29.00M $22.00M $11.00M $14.00M $5.000M $132.0M $23.00M $26.00M $26.00M $24.00M
YoY Change -54.9% 16.35% 59.39% -37.26% 100.76% -27.62% 235.19% 20.0% -89.66% 25.36% -13.25% -6.98% 10.54% 37.46% -18.91% 28.78% 37.56% -9.22% 44.67% 74.42% -17.31% 67.74% -1.59% 110.0% 11.11% -15.63% 0.0% -25.58% 95.45% 10.0% -31.03% 31.82% 100.0% -21.43% 180.0% -96.21% 473.91% -11.54% 0.0% 8.33%
Inventory $4.460B $5.130B $5.188B $3.828B $317.0M $181.0M $227.0M $270.0M $440.0M $379.0M $607.0M $726.0M $674.0M $269.0M $273.0M $265.0M $242.0M $201.0M $176.0M $124.0M $144.0M $111.0M $85.00M $91.00M $37.00M $43.00M $45.00M $30.00M $39.00M $40.00M $32.00M $49.00M $35.00M $36.00M $32.00M $6.000M $34.00M $45.00M $63.00M $45.00M $45.00M
Prepaid Expenses
Receivables $1.840B $1.960B $2.154B $1.169B $94.00M $227.0M $107.0M $129.0M $40.00M $123.0M $270.0M $329.0M $288.0M $359.0M $104.0M $69.00M $85.00M $32.00M $41.00M $58.00M $11.00M $23.00M $32.00M $65.00M $83.00M $59.00M $73.00M $70.00M $62.00M $66.00M $41.00M $42.00M $53.00M $50.00M $37.00M $38.00M $48.00M $40.00M $48.00M $58.00M $81.00M
Other Receivables $0.00 $0.00 $0.00 $24.00M $59.00M $117.0M $51.00M $48.00M $172.0M $218.0M $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 $71.00M $0.00 $18.00M $0.00 $0.00 $0.00 $0.00 $0.00
Total Short-Term Assets $6.636B $7.422B $7.653B $5.298B $898.0M $1.480B $1.545B $825.0M $983.0M $1.425B $1.560B $1.650B $1.911B $2.584B $1.161B $862.0M $755.0M $782.0M $636.0M $731.0M $309.0M $301.0M $363.0M $248.0M $217.0M $260.0M $266.0M $301.0M $293.0M $269.0M $254.0M $249.0M $206.0M $264.0M $180.0M $119.0M $324.0M $189.0M $184.0M $163.0M $159.0M
YoY Change -10.59% -3.02% 44.45% 489.98% -39.32% -4.21% 87.27% -16.07% -31.02% -8.65% -5.45% -13.66% -26.04% 122.57% 34.69% 14.17% -3.45% 22.96% -13.0% 136.57% 2.66% -17.08% 46.37% 14.29% -16.54% -2.26% -11.63% 2.73% 8.92% 5.91% 2.01% 20.87% -21.97% 46.67% 51.26% -63.27% 71.43% 2.72% 12.88% 2.52%
Property, Plant & Equipment $8.895B $9.070B $9.186B $8.743B $1.929B $1.286B $1.034B $984.0M $1.059B $1.071B $11.15B $11.21B $10.40B $3.979B $2.593B $2.456B $1.824B $885.0M $803.0M $284.0M $255.0M $279.0M $137.0M $273.0M $154.0M $150.0M $134.0M $128.0M $120.0M $110.0M $35.00M $36.00M $36.00M $37.00M $35.00M $33.00M $35.00M $21.00M $188.0M $215.0M $245.0M
YoY Change -1.93% -1.26% 5.07% 353.24% 50.0% 24.37% 5.08% -7.08% -1.12% -90.4% -0.48% 7.72% 161.47% 53.45% 5.58% 34.65% 106.1% 10.21% 182.75% 11.37% -8.6% 103.65% -49.82% 77.27% 2.67% 11.94% 4.69% 6.67% 9.09% 214.29% -2.78% 0.0% -2.7% 5.71% 6.06% -5.71% 66.67% -88.83% -12.56% -12.24%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $527.0M $601.0M $403.0M $331.0M $321.0M $36.00M $45.00M $16.00M $221.0M $29.00M $135.0M $138.0M $233.0M $235.0M $218.0M $173.0M $168.0M $179.0M $210.0M $205.0M $202.0M $178.0M $177.0M $185.0M $184.0M $165.0M $142.0M $136.0M $126.0M
YoY Change -12.31% 49.13% 21.75% 3.12% 791.67% -20.0% 181.25% -92.76% 662.07% -78.52% -2.17% -40.77% -0.85% 7.8% 26.01% 2.98% -6.15% -14.76% 2.44% 1.49% 13.48% 0.56% -4.32% 0.54% 11.52% 16.2% 4.41% 7.94%
Other Assets $1.001B $919.0M $799.0M $1.136B $614.0M $643.0M $90.00M $7.000M -$38.00M $515.0M $239.0M $421.0M $401.0M $186.0M $243.0M $318.0M $127.0M $193.0M $201.0M $136.0M $19.00M $26.00M $189.0M $69.00M $75.00M $78.00M $76.00M $73.00M $64.00M $50.00M $50.00M $47.00M $35.00M $29.00M $24.00M $50.00M $120.0M $139.0M $37.00M $35.00M $12.00M
YoY Change 8.92% 15.02% -29.67% 85.02% -4.51% 614.44% 1185.71% -118.42% -107.38% 115.48% -43.23% 4.99% 115.59% -23.46% -23.58% 150.39% -34.2% -3.98% 47.79% 615.79% -26.92% -86.24% 173.91% -8.0% -3.85% 2.63% 4.11% 14.06% 28.0% 0.0% 6.38% 34.29% 20.69% 20.83% -52.0% -58.33% -13.67% 275.68% 5.71% 191.67%
Total Long-Term Assets $10.90B $11.33B $11.32B $11.47B $2.606B $2.050B $1.408B $1.099B $1.153B $1.722B $11.56B $11.93B $12.63B $5.194B $3.478B $3.249B $2.321B $1.158B $1.111B $501.0M $573.0M $429.0M $462.0M $480.0M $463.0M $464.0M $428.0M $373.0M $352.0M $340.0M $295.0M $288.0M $273.0M $244.0M $235.0M $267.0M $339.0M $324.0M $366.0M $386.0M $383.0M
YoY Change -3.81% 0.1% -1.32% 340.25% 27.12% 45.6% 28.12% -4.68% -33.04% -85.11% -3.04% -5.59% 143.18% 49.34% 7.05% 39.98% 100.43% 4.23% 121.76% -12.57% 33.57% -7.14% -3.75% 3.67% -0.22% 8.41% 14.75% 5.97% 3.53% 15.25% 2.43% 5.49% 11.89% 3.83% -11.99% -21.24% 4.63% -11.48% -5.18% 0.78%
Total Assets $17.54B $18.76B $18.98B $16.77B $3.504B $3.530B $2.953B $1.924B $2.136B $3.147B $13.12B $13.58B $14.54B $7.778B $4.639B $4.111B $3.076B $1.940B $1.747B $1.232B $882.0M $730.0M $825.0M $728.0M $680.0M $724.0M $694.0M $674.0M $645.0M $609.0M $549.0M $537.0M $479.0M $508.0M $415.0M $386.0M $663.0M $513.0M $550.0M $549.0M $542.0M
YoY Change
Accounts Payable $2.099B $2.186B $2.073B $1.575B $193.0M $187.0M $100.0M $108.0M $106.0M $166.0M $346.0M $556.0M $365.0M $267.0M $179.0M $201.0M $150.0M $142.0M $131.0M $78.00M $67.00M $69.00M $30.00M $35.00M $29.00M $38.00M $36.00M $32.00M $33.00M $31.00M $20.00M $16.00M $14.00M $32.00M $24.00M $17.00M $15.00M $24.00M $15.00M $22.00M $13.00M
YoY Change -3.98% 5.45% 31.62% 716.06% 3.21% 87.0% -7.41% 1.89% -36.14% -52.02% -37.77% 52.33% 36.7% 49.16% -10.95% 34.0% 5.63% 8.4% 67.95% 16.42% -2.9% 130.0% -14.29% 20.69% -23.68% 5.56% 12.5% -3.03% 6.45% 55.0% 25.0% 14.29% -56.25% 33.33% 41.18% 13.33% -37.5% 60.0% -31.82% 69.23%
Accrued Expenses $891.0M $472.0M $635.0M $664.0M $109.0M $112.0M $111.0M $164.0M $156.0M $202.0M $393.0M $443.0M $385.0M $267.0M $156.0M $145.0M $123.0M $76.00M $76.00M $63.00M $52.00M $78.00M $39.00M $40.00M $30.00M $28.00M $38.00M $46.00M $45.00M $38.00M $28.00M $24.00M $22.00M $21.00M $20.00M $25.00M $19.00M $16.00M $22.00M $24.00M $29.00M
YoY Change 88.77% -25.67% -4.37% 509.17% -2.68% 0.9% -32.32% 5.13% -22.77% -48.6% -11.29% 15.06% 44.19% 71.15% 7.59% 17.89% 61.84% 0.0% 20.63% 21.15% -33.33% 100.0% -2.5% 33.33% 7.14% -26.32% -17.39% 2.22% 18.42% 35.71% 16.67% 9.09% 4.76% 5.0% -20.0% 31.58% 18.75% -27.27% -8.33% -17.24%
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 $100.0M $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 -100.0%
Long-Term Debt Due $49.00M $93.00M $97.00M $91.00M $21.00M $94.00M $75.00M $0.00 $25.00M $20.00M $0.00 $0.00 $0.00 $5.000M $0.00 $0.00 $12.00M $12.00M $19.00M $26.00M $31.00M $15.00M $19.00M $16.00M $15.00M
YoY Change -47.31% -4.12% 6.59% -77.66% 25.33% 25.0% -100.0% -100.0% 0.0% -36.84% -26.92% -16.13% 106.67% -21.05% 18.75% 6.67%
Total Short-Term Liabilities $3.508B $3.549B $3.561B $2.929B $409.0M $468.0M $452.0M $391.0M $582.0M $955.0M $1.086B $1.382B $1.502B $1.029B $570.0M $845.0M $400.0M $375.0M $363.0M $257.0M $212.0M $205.0M $190.0M $102.0M $74.00M $84.00M $92.00M $106.0M $104.0M $100.0M $68.00M $60.00M $66.00M $94.00M $75.00M $74.00M $88.00M $67.00M $68.00M $83.00M $76.00M
YoY Change -1.16% -0.34% 21.58% 616.14% -12.61% 3.54% 15.6% -32.82% -39.06% -12.06% -21.42% -7.99% 45.97% 80.53% -32.54% 111.25% 6.67% 3.31% 41.25% 21.23% 3.41% 7.89% 86.27% 37.84% -11.9% -8.7% -13.21% 1.92% 4.0% 47.06% 13.33% -9.09% -29.79% 25.33% 1.35% -15.91% 31.34% -1.47% -18.07% 9.21%
Long-Term Debt $3.137B $4.371B $5.432B $5.634B $2.114B $2.093B $2.304B $2.175B $2.699B $2.827B $3.023B $3.961B $3.609B $1.713B $525.0M $525.0M $440.0M $0.00 $0.00 $0.00 $0.00 $35.00M $70.00M $70.00M $70.00M $70.00M $70.00M $70.00M $70.00M $70.00M $75.00M $75.00M $29.00M $41.00M $53.00M $94.00M $124.0M $69.00M $37.00M $48.00M $61.00M
YoY Change -28.23% -19.53% -3.59% 166.51% 1.0% -9.16% 5.93% -19.41% -4.53% -6.48% -23.68% 9.75% 110.68% 226.29% 0.0% 19.32% -100.0% -50.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -6.67% 0.0% 158.62% -29.27% -22.64% -43.62% -24.19% 79.71% 86.49% -22.92% -21.31%
Other Long-Term Liabilities $2.131B $2.203B $4.208B $5.129B $623.0M $544.0M $641.0M $688.0M $666.0M $1.101B $983.0M $1.364B $1.329B $1.134B $936.0M $920.0M $631.0M $443.0M $372.0M $349.0M $387.0M $391.0M $165.0M $130.0M $129.0M $132.0M $125.0M $128.0M $129.0M $128.0M $126.0M $132.0M $93.00M $81.00M $62.00M $49.00M $56.00M $52.00M $82.00M $98.00M $99.00M
YoY Change -3.27% -47.65% -17.96% 723.27% 14.52% -15.13% -6.83% 3.3% -39.51% 12.0% -27.93% 2.63% 17.2% 21.15% 1.74% 45.8% 42.44% 19.09% 6.59% -9.82% -1.02% 136.97% 26.92% 0.78% -2.27% 5.6% -2.34% -0.78% 0.78% 1.59% -4.55% 41.94% 14.81% 30.65% 26.53% -12.5% 7.69% -36.59% -16.33% -1.01%
Total Long-Term Liabilities $5.268B $6.574B $9.640B $10.76B $2.737B $2.637B $2.945B $2.863B $3.365B $3.928B $4.006B $5.325B $4.938B $2.847B $1.461B $1.445B $1.071B $443.0M $372.0M $349.0M $387.0M $426.0M $235.0M $200.0M $199.0M $202.0M $195.0M $198.0M $199.0M $198.0M $201.0M $207.0M $122.0M $122.0M $115.0M $143.0M $180.0M $121.0M $119.0M $146.0M $160.0M
YoY Change -19.87% -31.8% -10.43% 293.24% 3.79% -10.46% 2.86% -14.92% -14.33% -1.95% -24.77% 7.84% 73.45% 94.87% 1.11% 34.92% 141.76% 19.09% 6.59% -9.82% -9.15% 81.28% 17.5% 0.5% -1.49% 3.59% -1.52% -0.5% 0.51% -1.49% -2.9% 69.67% 0.0% 6.09% -19.58% -20.56% 48.76% 1.68% -18.49% -8.75%
Total Liabilities $9.415B $10.96B $13.49B $14.02B $3.146B $3.105B $3.398B $3.388B $4.117B $4.579B $7.052B $8.942B $8.757B $3.932B $2.097B $2.360B $1.777B $1.022B $923.0M $636.0M $654.0M $651.0M $451.0M $326.0M $272.0M $286.0M $287.0M $303.0M $302.0M $297.0M $269.0M $268.0M $188.0M $217.0M $189.0M $218.0M $267.0M $188.0M $186.0M $229.0M $236.0M
YoY Change -14.13% -18.69% -3.78% 345.49% 1.32% -8.62% 0.3% -17.71% -10.09% -35.07% -21.14% 2.11% 122.71% 87.51% -11.14% 32.81% 73.87% 10.73% 45.13% -2.75% 0.46% 44.35% 38.34% 19.85% -4.9% -0.35% -5.28% 0.33% 1.68% 10.41% 0.37% 42.55% -13.36% 14.81% -13.3% -18.35% 42.02% 1.08% -18.78% -2.97%

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: $6.1447 Billion

About CLEVELAND-CLIFFS INC.

Cleveland-Cliffs, Inc. operates as a flat-rolled steel company, which supplies iron ore pellets to the North American steel industry. The company is headquartered in Cleveland, Ohio and currently employs 28,000 full-time employees. The firm is vertically integrated from mined raw materials, direct reduced iron, and ferrous scrap to primary steelmaking and downstream finishing, stamping, tooling, and tubing. The company offers advanced high-strength steels (AHSS), hot-dipped galvanized, aluminized, galvalume, electrogalvanized, galvanneal, hot-rolled coil (HRC), cold-rolled coil, plate, tinplate, grain oriented electrical steel (GOES), non-oriented electrical steel (NOES), stainless steels, tool and die, stamped components, rail, slab and cast ingot. Its tubular components and tooling and stamping segments provide carbon and stainless steel tubing products, advanced-engineered solutions, tool design and build, hot and cold stamped steel components and complex assemblies. The company serves various markets, such as automotive, infrastructure and manufacturing, steel producers, and distributors and converters.

Industry: Metal Mining Peers: ATI INC Alpha Metallurgical Resources, Inc. CARPENTER TECHNOLOGY CORP COMMERCIAL METALS Co NUCOR CORP RELIANCE, INC. STEEL DYNAMICS INC UNITED STATES STEEL CORP WORTHINGTON ENTERPRISES, INC.