Financial Snapshot

Revenue
$2.877B
TTM
Gross Margin
66.68%
TTM
Net Earnings
$274.8M
TTM
Current Assets
Q4 2024
Current Liabilities
Q4 2024
Current Ratio
190.8%
Q4 2024
Total Assets
Q4 2024
Total Liabilities
Q4 2024
Book Value
$8.084B
Q4 2024
Cash
Q4 2024
P/E
74.81
Nov 29, 2024 EST
Free Cash Flow
$160.0M
TTM

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

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 $3.895B $3.593B $3.308B $2.923B $2.431B $2.653B $2.533B $2.139B $1.967B $1.797B $1.718B $1.588B $1.445B $1.331B $1.159B $1.080B $1.047B $945.2M $859.0M $806.6M $490.2M $411.8M $315.3M $234.6M $201.2M $168.2M $147.2M $88.80M $66.10M $97.10M $95.60M $92.70M $63.30M $35.50M $48.20M $52.80M $126.9M $187.9M $214.2M $331.0M $255.7M $198.6M
YoY Change 8.41% 8.61% 13.2% 20.22% -8.39% 4.76% 18.41% 8.76% 9.44% 4.62% 8.19% 9.87% 8.59% 14.87% 7.23% 3.15% 10.81% 10.03% 6.5% 64.55% 19.04% 30.61% 34.4% 16.6% 19.62% 14.27% 65.77% 34.34% -31.93% 1.57% 3.13% 46.45% 78.31% -26.35% -8.71% -58.39% -32.46% -12.28% -35.29% 29.45% 28.75%

Expenses

Cost Of Revenues

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

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 $3.895B $3.593B $3.308B $2.923B $2.431B $2.653B $2.533B $2.139B $1.967B $1.797B $1.718B $1.588B $1.445B $1.331B $1.159B $1.080B $1.047B $945.2M $859.0M $806.6M $490.2M $411.8M $315.3M $234.6M $201.2M $168.2M $147.2M $88.80M $66.10M $97.10M $95.60M $92.70M $63.30M $35.50M $48.20M $52.80M $126.9M $187.9M $214.2M $331.0M $255.7M $198.6M
Cost Of Revenue $1.300B $1.235B $1.169B $966.7M $896.1M $896.6M $900.5M $773.2M $793.7M $726.8M $626.2M $560.9M $521.1M $526.0M $481.8M $483.9M $437.3M $425.7M $333.0M $309.8M $174.3M $146.6M $115.8M $81.20M $68.10M $59.00M $55.80M $27.30M $19.90M $58.00M $58.90M $60.30M $35.60M $17.00M $18.50M $20.50M $51.00M $74.30M $73.40M $126.3M $86.70M $69.70M
Gross Profit $2.596B $2.358B $2.140B $1.956B $1.535B $1.757B $1.632B $1.366B $1.173B $1.070B $1.092B $1.027B $924.0M $804.8M $676.7M $596.5M $610.0M $519.5M $526.0M $496.8M $315.8M $265.2M $199.5M $153.4M $133.1M $109.1M $91.40M $61.40M $46.20M $39.10M $36.70M $32.40M $27.70M $18.50M $29.70M $32.30M $75.80M $113.6M $140.8M $204.7M $168.9M $128.9M
Gross Profit Margin 66.64% 65.62% 64.67% 66.92% 63.14% 66.21% 64.45% 63.85% 59.65% 59.56% 63.55% 64.67% 63.94% 60.47% 58.41% 55.21% 58.24% 54.96% 61.23% 61.59% 64.42% 64.4% 63.27% 65.39% 66.15% 64.86% 62.09% 69.14% 69.89% 40.27% 38.39% 34.95% 43.76% 52.11% 61.62% 61.17% 59.73% 60.46% 65.73% 61.84% 66.05% 64.9%

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 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 $1.534B $1.501B $1.342B $1.211B $992.5M $996.2M $973.3M $799.1M $722.8M $712.5M $683.1M $610.7M $564.9M $513.1M $433.1M $391.6M $429.3M $408.0M $357.8M $298.0M $190.5M $162.9M $126.7M $89.80M $79.30M $64.60M $56.20M $38.30M $29.70M $25.80M $31.00M $49.40M $44.60M $45.60M $41.70M $50.00M $86.10M $122.4M $110.0M $134.2M $115.0M $89.50M
YoY Change 2.16% 11.85% 10.82% 22.04% -0.37% 2.35% 21.8% 10.56% 1.45% 4.3% 11.85% 8.11% 10.09% 18.49% 10.59% -8.78% 5.22% 14.03% 20.07% 56.43% 16.94% 28.57% 41.09% 13.24% 22.76% 14.95% 46.74% 28.96% 15.12% -16.77% -37.25% 10.76% -2.19% 9.35% -16.6% -41.93% -29.66% 11.27% -18.03% 16.7% 28.49%
% of Gross Profit 59.09% 63.67% 62.73% 61.93% 64.67% 56.71% 59.63% 58.51% 61.61% 66.57% 62.58% 59.48% 61.14% 63.76% 63.99% 65.65% 70.37% 78.54% 68.02% 59.98% 60.32% 61.43% 63.51% 58.54% 59.58% 59.21% 61.49% 62.38% 64.29% 65.98% 84.47% 152.47% 161.01% 246.49% 140.4% 154.8% 113.59% 107.75% 78.13% 65.56% 68.09% 69.43%
Research & Development $155.1M $137.4M $110.3M $92.70M $93.30M $86.70M $84.80M $69.20M $65.40M $69.60M $66.26M $58.83M $51.73M $43.58M $35.27M $33.30M $35.47M $39.90M $34.50M $42.90M $6.500M $5.600M $4.300M $3.700M $2.700M $2.000M $1.900M $1.700M $1.200M $2.900M $4.400M $3.200M $3.300M $2.300M $1.000M $1.100M $4.300M $8.600M $10.70M $20.00M $18.10M $12.50M
YoY Change 12.88% 24.57% 18.99% -0.64% 7.61% 2.24% 22.54% 5.81% -6.03% 5.04% 12.63% 13.72% 18.7% 23.55% 5.93% -6.11% -11.11% 15.65% -19.58% 560.0% 16.07% 30.23% 16.22% 37.04% 35.0% 5.26% 11.76% 41.67% -58.62% -34.09% 37.5% -3.03% 43.48% 130.0% -9.09% -74.42% -50.0% -19.63% -46.5% 10.5% 44.8%
% of Gross Profit 5.98% 5.83% 5.16% 4.74% 6.08% 4.94% 5.2% 5.07% 5.57% 6.5% 6.07% 5.73% 5.6% 5.42% 5.21% 5.58% 5.81% 7.68% 6.56% 8.64% 2.06% 2.11% 2.16% 2.41% 2.03% 1.83% 2.08% 2.77% 2.6% 7.42% 11.99% 9.88% 11.91% 12.43% 3.37% 3.41% 5.67% 7.57% 7.6% 9.77% 10.72% 9.7%
Depreciation & Amortization $375.1M $367.7M $166.6M $163.2M $149.9M $280.8M $275.1M $188.4M $198.3M $191.4M $138.2M $125.3M $111.2M $98.15M $94.00M $92.60M $82.19M $84.50M $61.60M $48.60M $15.70M $12.50M $11.40M $11.00M $8.700M $8.500M $8.400M $4.600M $3.800M $3.700M $3.900M $3.500M $2.400M $2.100M $1.400M $19.30M $51.40M $7.300M $4.100M $5.600M $3.600M $2.600M
YoY Change 2.01% 120.71% 2.08% 8.87% -46.62% 2.07% 46.02% -4.99% 3.61% 38.49% 10.25% 12.71% 13.31% 4.41% 1.51% 12.67% -2.74% 37.18% 26.75% 209.55% 25.6% 9.65% 3.64% 26.44% 2.35% 1.19% 82.61% 21.05% 2.7% -5.13% 11.43% 45.83% 14.29% 50.0% -92.75% -62.45% 604.11% 78.05% -26.79% 55.56% 38.46%
% of Gross Profit 14.45% 15.59% 7.79% 8.34% 9.77% 15.98% 16.85% 13.79% 16.9% 17.88% 12.66% 12.21% 12.04% 12.2% 13.89% 15.52% 13.47% 16.27% 11.71% 9.78% 4.97% 4.71% 5.71% 7.17% 6.54% 7.79% 9.19% 7.49% 8.23% 9.46% 10.63% 10.8% 8.66% 11.35% 4.71% 59.75% 67.81% 6.43% 2.91% 2.74% 2.13% 2.02%
Operating Expenses $1.689B $1.639B $1.453B $1.304B $1.086B $1.083B $1.058B $868.3M $788.2M $782.1M $749.4M $669.6M $616.6M $556.7M $468.3M $442.7M $464.8M $464.0M $406.7M $352.5M $199.1M $169.9M $132.5M $98.60M $86.20M $70.30M $61.60M $41.70M $31.90M $29.60M $36.40M $53.30M $48.60M $48.80M $43.00M $51.30M $93.40M $138.3M $124.9M $159.9M $136.7M $104.7M
YoY Change 3.06% 12.81% 11.4% 20.09% 0.27% 2.34% 21.86% 10.16% 0.78% 4.37% 11.92% 8.58% 10.76% 18.87% 5.79% -4.75% 0.17% 14.09% 15.38% 77.05% 17.19% 28.23% 34.38% 14.39% 22.62% 14.12% 47.72% 30.72% 7.77% -18.68% -31.71% 9.67% -0.41% 13.49% -16.18% -45.07% -32.47% 10.73% -21.89% 16.97% 30.56%
Operating Profit $705.7M $533.1M $507.6M $505.8M $311.8M $546.7M $403.1M $429.1M $324.1M $236.7M $306.5M $305.9M $283.4M $227.6M $189.9M $153.8M $127.0M $55.50M $119.3M $144.3M $116.7M $95.30M $67.00M $54.80M $46.90M $38.80M $29.80M $19.70M $14.30M $9.500M $300.0K -$20.90M -$20.90M -$30.30M -$13.30M -$19.00M -$17.60M -$24.70M $15.90M $44.80M $32.20M $24.20M
YoY Change 32.38% 5.02% 0.36% 62.22% -42.97% 35.62% -6.06% 32.4% 36.92% -22.77% 0.19% 7.94% 24.54% 19.82% 23.48% 21.14% 128.76% -53.48% -17.33% 23.65% 22.46% 42.24% 22.26% 16.84% 20.88% 30.2% 51.27% 37.76% 50.53% 3066.67% -101.44% 0.0% -31.02% 127.82% -30.0% 7.95% -28.74% -255.35% -64.51% 39.13% 33.06%

Interest Expenses

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

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 $105.3M $57.30M $23.10M $36.80M $68.00M $82.70M $33.40M $26.20M $18.10M $8.000M $9.168M $11.77M $17.34M $36.67M -$44.10M $53.03M -$42.70M -$37.30M -$29.70M -$6.000M -$7.000M -$6.900M -$3.700M -$4.700M -$6.300M -$5.900M -$2.800M -$3.200M -$4.300M -$4.500M -$6.100M -$6.700M -$7.100M -$9.000M -$22.40M -$40.20M -$36.60M -$35.60M -$19.60M -$6.400M -$3.000M
YoY Change 83.77% 148.05% -37.23% -45.88% -17.78% 147.6% 27.48% 44.75% 126.25% -12.74% -22.11% -32.12% -52.71% -183.15% -183.16% -224.19% 14.48% 25.59% 395.0% -14.29% 1.45% 86.49% -21.28% -25.4% 6.78% 110.71% -12.5% -25.58% -4.44% -26.23% -8.96% -5.63% -21.11% -59.82% -44.28% 9.84% 2.81% 81.63% 206.25% 113.33%
% of Operating Profit 19.75% 11.29% 4.57% 11.8% 12.44% 20.52% 7.78% 8.08% 7.65% 2.61% 3.0% 4.15% 7.62% 19.31% -28.67% 41.77% -76.94% -31.27% -20.58% -5.14% -7.35% -10.3% -6.75% -10.02% -16.24% -19.8% -14.21% -22.38% -45.26% -1500.0% -223.9% -43.75% -19.88% -12.4%
Other Income/Expense, Net -$9.100M -$14.90M $25.00M $8.800M -$8.500M -$1.300M $11.50M -$1.700M -$2.300M -$3.100M -$2.000M $1.400M $229.0K -$963.0K -$1.068M $7.300M $28.00K -$2.500M -$2.200M $2.300M $1.700M $2.200M $5.100M $1.100M $700.0K $200.0K $600.0K -$100.0K $100.0K $100.0K -$4.800M -$3.900M $11.60M $12.80M $18.50M $18.80M $700.0K $210.1M $7.100M $12.50M $2.600M $1.700M
YoY Change -38.93% -159.6% 184.09% -203.53% 553.85% -111.3% -776.47% -26.09% -25.81% 55.0% -242.86% 511.35% -123.78% -9.83% -114.63% 25971.43% -101.12% 13.64% -195.65% 35.29% -22.73% -56.86% 363.64% 57.14% 250.0% -66.67% -700.0% -200.0% 0.0% -102.08% 23.08% -133.62% -9.38% -30.81% -1.6% 2585.71% -99.67% 2859.15% -43.2% 380.77% 52.94%

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 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 $582.3M $412.9M $475.3M $491.5M $266.5M $477.4M -$122.8M $7.800M $31.50M $31.90M $32.50M $38.90M $40.65M $5.449M -$613.0K $114.8M $73.96M $700.0K $73.30M $108.5M $112.5M $90.50M $65.20M $52.10M $42.10M $32.70M $23.10M $16.90M $11.20M $200.0K -$9.300M -$33.70M -$16.10M -$24.60M -$3.900M -$18.50M -$94.10M $138.2M -$20.60M $37.60M $28.50M $23.00M
YoY Change 41.03% -13.13% -3.3% 84.43% -44.18% -488.76% -1674.36% -75.24% -1.25% -1.85% -16.45% -4.31% 646.01% -988.91% -100.53% 55.21% 10466.0% -99.05% -32.44% -3.56% 24.31% 38.8% 25.14% 23.75% 28.75% 41.56% 36.69% 50.89% 5500.0% -102.15% -72.4% 109.32% -34.55% 530.77% -78.92% -80.34% -168.09% -770.87% -154.79% 31.93% 23.91%
Income Tax $190.0M $118.7M $89.50M -$2.453B $28.10M $10.70M $192.0M $21.10M $20.70M $10.40M $24.71M $15.37M $26.81M $17.33M $11.62M $14.30M $10.01M $11.90M $7.100M $16.70M $19.70M $21.70M $16.30M $15.00M $12.70M $10.70M -$34.70M -$26.70M -$4.400M $100.0K -$4.600M $400.0K $100.0K $200.0K -$2.900M -$2.200M $600.0K $54.50M $2.200M $2.400M $2.100M $2.900M
% Of Pretax Income 32.63% 28.75% 18.83% -499.13% 10.54% 2.24% 270.51% 65.71% 32.6% 76.02% 39.5% 65.95% 318.11% 12.46% 13.53% 1700.0% 9.69% 15.39% 17.51% 23.98% 25.0% 28.79% 30.17% 32.72% -150.22% -157.99% -39.29% 50.0% 39.44% 6.38% 7.37% 12.61%
Net Earnings $392.3M $294.2M $385.8M $2.945B $238.4M $466.7M $139.9M $372.9M $273.9M $203.5M $269.9M $296.2M $248.3M $175.4M $112.8M $100.5M $63.96M -$11.20M $66.20M $91.70M $92.80M $68.80M $48.90M $37.10M $29.00M $25.10M $39.80M $31.40M $16.60M $100.0K -$4.700M -$46.80M -$24.80M -$19.40M $8.500M -$36.80M -$207.4M $52.00M $9.000M $35.20M $26.40M $20.10M
YoY Change 33.34% -23.74% -86.9% 1135.19% -48.92% 233.6% -62.48% 36.14% 34.59% -24.59% -8.88% 19.25% 41.56% 55.52% 12.24% 57.14% -671.04% -116.92% -27.81% -1.19% 34.88% 40.7% 31.81% 27.93% 15.54% -36.93% 26.75% 89.16% 16500.0% -102.13% -89.96% 88.71% 27.84% -328.24% -123.1% -82.26% -498.85% 477.78% -74.43% 33.33% 31.34%
Net Earnings / Revenue 10.07% 8.19% 11.66% 100.76% 9.81% 17.59% 5.52% 17.43% 13.93% 11.32% 15.71% 18.65% 17.18% 13.18% 9.74% 9.3% 6.11% -1.18% 7.71% 11.37% 18.93% 16.71% 15.51% 15.81% 14.41% 14.92% 27.04% 35.36% 25.11% 0.1% -4.92% -50.49% -39.18% -54.65% 17.63% -69.7% -163.44% 27.67% 4.2% 10.63% 10.32% 10.12%
Basic Earnings Per Share $1.97 $5.94 $7.83 $59.80 $4.85 $9.44 $2.85 $7.63 $5.65 $4.20 $5.61 $6.09 $5.18 $3.74 $2.48 $1.42
Diluted Earnings Per Share $1.96 $5.91 $7.76 $59.16 $4.81 $9.33 $2.81 $7.52 $5.59 $4.14 $5.51 $5.96 $5.05 $3.63 $2.43 $2.209M $1.42 -$250.6K $1.391M $1.993M $2.536M $2.072M $1.567M $1.216M $1.000M $877.6K $1.305M $1.198M $703.4K $4.292K -$230.4K -$2.328M -$1.348M -$1.121M $512.0K -$2.344M -$13.38M $2.587M $616.4K $2.532M $1.941M $1.500M

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 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 $120.8M $138.2M $95.90M $115.9M $89.00M $77.70M $88.80M $100.8M $16.40M $25.20M $77.40M $12.80M $5.200M $3.600M $3.900M $1.900M $3.200M $8.200M $30.80M $41.20M $53.20M $13.00M $20.90M $14.60M $20.90M $7.300M $18.20M $6.800M $11.20M $10.30M $16.60M $74.60M $134.7M $162.8M $219.1M $33.00M $26.30M $39.40M $125.2M $54.60M $40.40M
YoY Change -12.59% 44.11% -17.26% 30.22% 14.54% -12.5% -11.9% 514.63% -34.92% -67.44% 504.69% 146.15% 44.44% -7.69% 105.26% -40.63% -60.98% -73.38% -25.24% -22.56% 309.23% -37.8% 43.15% -30.14% 186.3% -59.89% 167.65% -39.29% 8.74% -37.95% -77.75% -44.62% -17.26% -25.7% 563.94% 25.48% -33.25% -68.53% 129.3% 35.15%
Cash & Equivalents $120.8M $138.2M $95.90M $115.9M $89.00M $77.70M $88.80M $100.8M $16.40M $25.20M $77.40M $12.80M $5.200M $3.600M $3.900M $1.900M $3.200M $8.200M $30.80M $39.40M $47.40M $10.30M $12.90M $14.60M $20.90M $7.300M $18.20M $6.800M $11.20M $10.30M $10.10M $38.10M $76.70M $136.9M $196.9M $31.60M $7.500M $22.60M $105.2M $54.60M $40.40M
Short-Term Investments $0.00 $1.800M $5.700M $2.800M $8.000M $0.00 $0.00 $6.400M $36.50M $58.00M $25.90M $22.20M $1.500M $18.80M $16.70M $20.00M $0.00 $0.00
Other Short-Term Assets $238.8M $208.9M $268.5M $152.5M $132.2M $169.7M $93.70M $127.2M $122.4M $108.6M $101.4M $90.50M $66.80M $62.30M $68.20M $81.40M $81.90M $65.70M $74.50M $56.40M $36.70M $35.10M $27.80M $26.80M $19.30M $54.00M $54.30M $3.700M $2.700M $3.300M $3.200M $3.100M $11.00M $11.20M $11.80M $553.2M $18.20M $10.10M $5.900M $3.600M $2.200M
YoY Change 14.31% -22.2% 76.07% 15.36% -22.1% 81.11% -26.34% 3.92% 12.71% 7.1% 12.04% 35.48% 7.22% -8.65% -16.22% -0.61% 24.66% -11.81% 32.09% 53.68% 4.56% 26.26% 3.73% 38.86% -64.26% -0.55% 1367.57% 37.04% -18.18% 3.13% 3.23% -71.82% -1.79% -5.08% -97.87% 2939.56% 80.2% 71.19% 63.89% 63.64%
Inventory $735.6M $628.7M $585.6M $570.4M $506.9M $468.8M $454.1M $417.7M $419.7M $381.5M $338.9M $320.2M $253.6M $227.9M $260.8M $283.5M $267.9M $236.5M $185.7M $107.6M $89.70M $76.30M $51.20M $38.20M $33.40M $30.30M $14.90M $10.40M $9.600M $11.70M $15.00M $14.90M $10.90M $8.300M $6.700M $21.30M $148.6M $129.5M $98.10M $56.50M $40.10M
Prepaid Expenses
Receivables $609.7M $557.8M $515.3M $435.4M $435.3M $374.7M $316.6M $291.4M $282.9M $276.3M $229.5M $234.3M $214.8M $197.5M $170.9M $159.2M $164.5M $146.6M $152.6M $99.30M $84.60M $74.50M $55.30M $33.10M $26.80M $24.40M $13.20M $21.70M $17.70M $18.20M $17.10M $26.70M $17.30M $14.80M $39.20M $42.20M $211.2M $167.4M $119.5M $67.50M $38.90M
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 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Short-Term Assets $1.705B $1.534B $1.465B $1.274B $1.163B $1.091B $953.2M $937.1M $841.4M $791.6M $747.2M $657.9M $540.3M $491.3M $503.9M $526.0M $517.5M $457.0M $443.7M $304.5M $264.2M $198.9M $155.2M $112.7M $100.5M $116.1M $100.6M $42.50M $41.20M $43.50M $51.90M $119.3M $173.9M $197.1M $276.8M $649.7M $404.2M $346.4M $348.8M $182.2M $121.6M
YoY Change 11.17% 4.66% 15.0% 9.52% 6.65% 14.45% 1.72% 11.37% 6.29% 5.94% 13.57% 21.77% 9.97% -2.5% -4.2% 1.64% 13.24% 3.0% 45.71% 15.25% 32.83% 28.16% 37.71% 12.14% -13.44% 15.41% 136.71% 3.16% -5.29% -16.18% -56.5% -31.4% -11.77% -28.79% -57.4% 60.74% 16.69% -0.69% 91.44% 49.84%
Property, Plant & Equipment $1.874B $1.433B $1.605B $1.542B $1.132B $976.0M $910.1M $877.7M $967.1M $937.3M $739.9M $640.3M $609.2M $593.9M $602.6M $602.7M $604.5M $496.4M $379.8M $151.1M $116.3M $87.90M $61.00M $47.90M $40.30M $34.20M $7.600M $34.70M $34.10M $34.80M $39.90M $39.70M $3.600M $3.100M $3.600M $10.50M $160.2M $84.90M $58.10M $34.50M $30.20M
YoY Change 30.79% -10.7% 4.05% 36.22% 15.99% 7.24% 3.69% -9.24% 3.18% 26.68% 15.56% 5.11% 2.58% -1.44% -0.02% -0.3% 21.78% 30.7% 151.36% 29.92% 32.31% 44.1% 27.35% 18.86% 17.84% 350.0% -78.1% 1.76% -2.01% -12.78% 0.5% 1002.78% 16.13% -13.89% -65.71% -93.45% 88.69% 46.13% 68.41% 14.24%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $0.00 $0.00 $0.00 $0.00 $0.00 $3.800M $0.00 $0.00 $12.10M $0.00 $0.00 $0.00 $0.00
YoY Change -100.0% -100.0%
Other Assets $2.745B $3.031B $2.691B $184.9M $144.8M $132.5M $135.9M $58.00M $43.20M $54.90M $63.80M $58.20M $70.10M $63.60M $73.70M $76.60M $38.70M $35.00M $35.90M $13.60M $26.50M $30.60M $35.00M $51.10M $64.60M $61.40M $30.10M $4.300M $1.800M $1.400M $1.500M $3.900M $1.300M $7.300M $7.600M $900.0K $429.1M $122.8M $13.10M $2.000M $2.100M
YoY Change -9.43% 12.64% 1355.27% 27.69% 9.28% -2.5% 134.31% 34.26% -21.31% -13.95% 9.62% -16.98% 10.22% -13.7% -3.79% 97.93% 10.57% -2.51% 163.97% -48.68% -13.4% -12.57% -31.51% -20.9% 5.21% 103.99% 600.0% 138.89% 28.57% -6.67% -61.54% 200.0% -82.19% -3.95% 744.44% -99.79% 249.43% 837.4% 555.0% -4.76%
Total Long-Term Assets $9.954B $9.959B $8.141B $5.463B $5.111B $5.022B $3.906B $3.542B $3.619B $3.667B $2.390B $2.284B $2.084B $2.034B $2.048B $2.062B $2.079B $1.896B $1.736B $507.1M $441.4M $372.2M $241.6M $209.9M $185.4M $179.9M $70.00M $60.40M $50.80M $51.60M $57.60M $53.70M $13.70M $20.30M $11.20M $34.00M $872.9M $505.0M $196.8M $102.9M $91.70M
YoY Change -0.05% 22.33% 49.01% 6.89% 1.78% 28.59% 10.28% -2.13% -1.31% 53.41% 4.67% 9.56% 2.48% -0.7% -0.66% -0.82% 9.66% 9.19% 242.36% 14.88% 18.59% 54.06% 15.1% 13.21% 3.06% 157.0% 15.89% 18.9% -1.55% -10.42% 7.26% 291.97% -32.51% 81.25% -67.06% -96.1% 72.85% 156.61% 91.25% 12.21%
Total Assets $11.66B $11.49B $9.606B $6.738B $6.275B $6.113B $4.859B $4.479B $4.460B $4.458B $3.137B $2.941B $2.625B $2.525B $2.552B $2.588B $2.596B $2.353B $2.180B $811.6M $705.6M $571.1M $396.8M $322.6M $285.9M $296.0M $170.6M $102.9M $92.00M $95.10M $109.5M $173.0M $187.6M $217.4M $288.0M $683.7M $1.277B $851.4M $545.6M $285.1M $213.3M
YoY Change
Accounts Payable $261.9M $248.8M $161.4M $176.0M $150.1M $146.4M $142.1M $107.4M $116.9M $116.4M $108.2M $85.10M $61.80M $51.80M $36.90M $63.60M $61.40M $66.10M $36.00M $21.70M $16.20M $15.20M $11.10M $7.700M $6.300M $8.400M $6.600M $4.600M $5.700M $6.600M $4.300M $14.60M $21.40M $9.900M $5.800M $4.900M $47.80M $28.00M $23.20M $10.20M $15.20M
YoY Change 5.27% 54.15% -8.3% 17.26% 2.53% 3.03% 32.31% -8.13% 0.43% 7.58% 27.14% 37.7% 19.31% 40.38% -41.98% 3.58% -7.11% 83.61% 65.9% 33.95% 6.58% 36.94% 44.16% 22.22% -25.0% 27.27% 43.48% -19.3% -13.64% 53.49% -70.55% -31.78% 116.16% 70.69% 18.37% -89.75% 70.71% 20.69% 127.45% -32.89%
Accrued Expenses $213.0M $152.1M $184.4M $152.3M $104.7M $94.00M $84.10M $77.70M $67.40M $67.90M $63.40M $148.6M $149.6M $44.80M $124.3M $144.4M $138.3M $120.7M $122.9M $53.90M $62.70M $62.90M $40.90M $41.40M $19.40M $17.80M $13.00M $18.40M $20.60M $24.10M $27.00M $32.90M $27.40M $32.20M $54.70M $125.9M $188.4M $119.5M $46.90M $28.70M $22.00M
YoY Change 40.04% -17.52% 21.08% 45.46% 11.38% 11.77% 8.24% 15.28% -0.74% 7.1% -57.34% -0.67% 233.93% -63.96% -13.92% 4.41% 14.58% -1.79% 128.01% -14.04% -0.32% 53.79% -1.21% 113.4% 8.99% 36.92% -29.35% -10.68% -14.52% -10.74% -17.93% 20.07% -14.91% -41.13% -56.55% -33.17% 57.66% 154.8% 63.41% 30.45%
Deferred Revenue
YoY Change
Short-Term Debt $44.40M $395.7M $82.90M $59.40M $63.70M $37.10M $23.40M $0.00 $240.0M $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 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -88.78% 377.32% 39.56% -6.75% 71.7% 58.55% -100.0%
Long-Term Debt Due $1.000M $412.6M $0.00 $349.9M $500.0M $0.00 $226.3M $3.800M $101.5M $43.00M $25.30M $53.00M $19.20M $9.800M $43.00M $46.50M $61.40M $72.30M $20.90M $20.70M $36.30M $8.200M $8.100M $4.900M $11.60M $400.0K $800.0K $3.300M $1.500M $5.800M $5.200M $1.100M $1.500M $1.400M $225.1M $307.3M $83.00M $36.70M $26.10M $21.70M
YoY Change -99.76% -100.0% -30.02% -100.0% 5855.26% -96.26% 136.05% 69.96% -52.26% 176.04% 95.92% -77.21% -7.53% -24.27% -15.08% 245.93% 0.97% -42.98% 342.68% 1.23% 65.31% -57.76% 2800.0% -50.0% -75.76% 120.0% -74.14% 11.54% 372.73% -26.67% 7.14% -99.38% -26.75% 270.24% 126.16% 40.61% 20.28%
Total Short-Term Liabilities $969.0M $1.280B $732.1M $1.004B $1.111B $536.5M $396.1M $543.2M $568.8M $442.2M $321.3M $262.6M $267.2M $199.5M $175.4M $255.4M $286.5M $276.6M $257.6M $111.6M $115.4M $126.7M $68.00M $65.30M $41.90M $46.70M $29.10M $33.30M $39.60M $42.30M $52.00M $53.00M $51.70M $45.20M $64.40M $360.4M $550.5M $251.4M $110.5M $65.90M $61.70M
YoY Change -24.31% 74.87% -27.11% -9.56% 107.01% 35.45% -27.08% -4.5% 28.63% 37.63% 22.35% -1.72% 33.93% 13.74% -31.32% -10.86% 3.58% 7.38% 130.82% -3.29% -8.92% 86.32% 4.13% 55.85% -10.28% 60.48% -12.61% -15.91% -6.38% -18.65% -1.89% 2.51% 14.38% -29.81% -82.13% -34.53% 118.97% 127.51% 67.68% 6.81%
Long-Term Debt $2.524B $2.351B $1.396B $1.384B $1.263B $1.986B $1.149B $1.107B $1.105B $1.281B $301.7M $348.4M $327.5M $592.0M $771.6M $861.8M $830.1M $681.3M $632.7M $144.9M $165.2M $127.3M $60.60M $40.30M $57.10M $78.70M $9.100M $47.90M $43.50M $46.20M $48.10M $58.60M $48.70M $70.90M $102.9M $175.2M $366.1M $361.4M $224.3M $60.20M $12.60M
YoY Change 7.36% 68.38% 0.88% 9.61% -36.42% 72.77% 3.78% 0.18% -13.69% 324.53% -13.4% 6.38% -44.68% -23.28% -10.47% 3.82% 21.84% 7.68% 336.65% -12.29% 29.77% 110.07% 50.37% -29.42% -27.45% 764.84% -81.0% 10.11% -5.84% -3.95% -17.92% 20.33% -31.31% -31.1% -41.27% -52.14% 1.3% 61.12% 272.59% 377.78%
Other Long-Term Liabilities $513.6M $536.7M $511.9M $498.6M $244.7M $251.8M $98.70M $94.60M $80.80M $77.40M $66.00M $86.30M $72.20M $46.50M $48.10M $38.20M $9.400M $6.700M $7.200M $4.900M $0.00 $5.700M $12.00M $18.60M $22.80M $25.40M $20.80M $6.400M $10.60M $10.30M $9.000M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -4.3% 4.84% 2.67% 103.76% -2.82% 155.12% 4.33% 17.08% 4.39% 17.27% -23.52% 19.53% 55.27% -3.33% 25.92% 306.38% 40.3% -6.94% 46.94% -100.0% -52.5% -35.48% -18.42% -10.24% 22.12% 225.0% -39.62% 2.91% 14.44%
Total Long-Term Liabilities $3.037B $2.888B $1.908B $1.883B $1.507B $2.238B $1.248B $1.202B $1.186B $1.358B $367.7M $434.7M $399.7M $638.5M $819.7M $900.0M $839.5M $688.0M $639.9M $149.8M $165.2M $133.0M $72.60M $58.90M $79.90M $104.1M $29.90M $54.30M $54.10M $56.50M $57.10M $58.60M $48.70M $70.90M $102.9M $175.2M $366.1M $361.4M $224.3M $60.20M $12.60M
YoY Change 5.19% 51.34% 1.35% 24.89% -32.63% 79.29% 3.83% 1.33% -12.66% 269.38% -15.41% 8.76% -37.4% -22.11% -8.92% 7.21% 22.02% 7.52% 327.17% -9.32% 24.21% 83.2% 23.26% -26.28% -23.25% 248.16% -44.94% 0.37% -4.25% -1.05% -2.56% 20.33% -31.31% -31.1% -41.27% -52.14% 1.3% 61.12% 272.59% 377.78%
Total Liabilities $4.108B $4.318B $2.664B $2.913B $2.646B $2.805B $1.683B $1.783B $1.792B $1.889B $732.7M $748.6M $687.0M $858.2M $1.012B $1.171B $1.137B $974.1M $906.6M $267.4M $283.5M $259.7M $140.6M $124.1M $121.7M $150.8M $59.10M $87.60M $93.70M $98.70M $109.1M $126.7M $115.9M $131.8M $186.3M $558.1M $952.9M $630.5M $341.5M $126.6M $74.30M
YoY Change -4.85% 62.05% -8.53% 10.08% -5.67% 66.68% -5.6% -0.54% -5.09% 157.75% -2.12% 8.97% -19.95% -15.16% -13.58% 2.97% 16.69% 7.45% 239.04% -5.68% 9.16% 84.71% 13.3% 1.97% -19.3% 155.16% -32.53% -6.51% -5.07% -9.53% -13.89% 9.32% -12.06% -29.25% -66.62% -41.43% 51.13% 84.63% 169.75% 70.39%

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: $20.559 Billion

About COOPER COMPANIES, INC.

The Cooper Cos, Inc. operates as a medical device company. The company is headquartered in San Ramon, California and currently employs 15,000 full-time employees. The firm operates in two business units: CooperVision and CooperSurgical. CooperVision segment is involved in the contact lens industry. CooperSurgical segment is involved in the fertility and women's health care market through its diversified portfolio of products and services, including fertility products and services, medical devices, cryostorage (such as cord blood and cord tissue storage) and contraception. CooperVision’s products include MyDay daily disposable, MyDay daily disposable toric, MyDay Energys, MyDay multifocal, Biofinity & Biofinity XR, Biofinity Energys. CooperSurgical’s portfolio includes INSORB, Lone Star, and the Doppler Blood Flow Monitor. The company also offers a suite of single-use cordless surgical retractors with an integrated multi-light-emitting diode (LED) light source and dual smoke evacuation channels, and single-use surgical suction devices with an integrated, cordless radial LED light source.

Industry: Ophthalmic Goods Peers: ALIGN TECHNOLOGY INC QuidelOrtho Corp DENTSPLY SIRONA Inc. HAEMONETICS CORP ICU MEDICAL INC/DE Lantheus Holdings, Inc. NEOGEN CORP STAAR SURGICAL CO