Financial Snapshot

Revenue
$29.74B
TTM
Gross Margin
13.34%
TTM
Net Earnings
$328.6M
TTM
Current Assets
Q3 2024
Current Liabilities
Q3 2024
Current Ratio
180.78%
Q3 2024
Total Assets
Q3 2024
Total Liabilities
Q3 2024
Book Value
$9.670B
Q3 2024
Cash
Q3 2024
P/E
22.75
Nov 29, 2024 EST
Free Cash Flow
$1.060B
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 1982
Revenue $31.96B $38.20B $18.39B $11.18B $17.49B $17.71B $14.25B $10.54B $13.24B $19.76B $0.00 $0.00 $15.67K $58.66K $4.834B $5.860B $4.792B $4.023B $3.046B $2.116B $1.403B $889.0M $1.142B $966.0M $598.0M $590.0M $721.0M $676.0M $615.0M $552.0M $631.0M $507.0M $489.0M $439.0M $381.0M $386.0M $283.0M $350.0M $409.0M $403.0M $434.0M
YoY Change -16.33% 107.76% 64.43% -36.04% -1.29% 24.3% 35.27% -20.41% -33.02% -100.0% -73.29% -100.0% -17.51% 22.29% 19.12% 32.07% 43.95% 50.82% 57.82% -22.15% 18.22% 61.54% 1.36% -18.17% 6.66% 9.92% 11.41% -12.52% 24.46% 3.68% 11.39% 15.22% -1.3% 36.4% -19.14% -14.43% 1.49% -7.14%

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 1982
Revenue $31.96B $38.20B $18.39B $11.18B $17.49B $17.71B $14.25B $10.54B $13.24B $19.76B $0.00 $0.00 $15.67K $58.66K $4.834B $5.860B $4.792B $4.023B $3.046B $2.116B $1.403B $889.0M $1.142B $966.0M $598.0M $590.0M $721.0M $676.0M $615.0M $552.0M $631.0M $507.0M $489.0M $439.0M $381.0M $386.0M $283.0M $350.0M $409.0M $403.0M $434.0M
Cost Of Revenue $25.78B $30.68B $15.26B $9.237B $13.78B $14.06B $11.37B $8.481B $10.34B $17.65B $0.00 $0.00 $0.00 $0.00 $4.238B $5.281B $4.003B $3.349B $2.499B $1.729B $1.156B $698.0M $871.0M $801.0M $428.0M $440.0M $587.0M $600.0M $554.0M $481.0M $566.0M $474.0M $448.0M $378.0M $313.0M $333.0M $262.0M $302.0M $380.0M $387.0M $409.0M
Gross Profit $6.180B $7.525B $3.132B $1.946B $3.702B $3.654B $2.879B $2.055B $2.899B $2.112B $0.00 $0.00 $15.67K $0.00 $596.0M $580.0M $788.0M $674.0M $548.0M $388.0M $247.0M $191.0M $271.0M $165.0M $170.0M $150.0M $134.0M $76.00M $61.00M $71.00M $65.00M $33.00M $41.00M $61.00M $68.00M $53.00M $21.00M $48.00M $29.00M $16.00M $25.00M
Gross Profit Margin 19.33% 19.7% 17.03% 17.4% 21.17% 20.63% 20.21% 19.5% 21.9% 10.69% 100.0% 0.0% 12.33% 9.9% 16.44% 16.75% 17.99% 18.34% 17.61% 21.48% 23.73% 17.08% 28.43% 25.42% 18.59% 11.24% 9.92% 12.86% 10.3% 6.51% 8.38% 13.9% 17.85% 13.73% 7.42% 13.71% 7.09% 3.97% 5.76%

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 1982
Selling, General & Admin $498.2M $426.5M $333.4M $311.6M $354.2M $290.4M $265.7M $125.9M $121.0M $115.0M $214.5K $56.94K $55.61K $17.88K $60.00M $55.00M $69.00M $63.00M $52.00M $51.00M $32.00M $22.00M $23.00M $21.00M $22.00M $14.00M $13.00M $14.00M $14.00M $13.00M $12.00M $9.000M $9.000M $10.00M $10.00M $8.000M $8.000M $7.000M $7.000M $7.000M $6.000M
YoY Change 16.82% 27.92% 7.0% -12.04% 21.97% 9.3% 111.01% 4.07% 5.22% 53510.55% 276.73% 2.39% 211.02% -99.97% 9.09% -20.29% 9.52% 21.15% 1.96% 59.38% 45.45% -4.35% 9.52% -4.55% 57.14% 7.69% -7.14% 0.0% 7.69% 8.33% 33.33% 0.0% -10.0% 0.0% 25.0% 0.0% 14.29% 0.0% 0.0% 16.67%
% of Gross Profit 8.06% 5.67% 10.64% 16.01% 9.57% 7.95% 9.23% 6.13% 4.17% 5.45% 354.88% 10.07% 9.48% 8.76% 9.35% 9.49% 13.14% 12.96% 11.52% 8.49% 12.73% 12.94% 9.33% 9.7% 18.42% 22.95% 18.31% 18.46% 27.27% 21.95% 16.39% 14.71% 15.09% 38.1% 14.58% 24.14% 43.75% 24.0%
Research & Development $0.00 $0.00 $0.00 $1.000M $1.000M $1.000M $2.000M $2.000M $1.000M $3.000M $4.000M $4.000M $4.000M $5.000M $3.000M $2.000M $4.000M $3.000M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -100.0% 0.0% 0.0% -50.0% 0.0% 100.0% -66.67% -25.0% 0.0% 0.0% -20.0% 66.67% 50.0% -50.0% 33.33%
% of Gross Profit 0.0% 0.0% 0.0% 0.26% 0.4% 0.52% 0.74% 1.21% 0.59% 2.0% 2.99% 5.26% 6.56% 7.04% 4.62% 6.06% 9.76% 4.92% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Depreciation & Amortization $770.6M $656.8M $503.5M $520.9M $509.9M $437.3M $409.9M $363.0M $346.2M $363.4M $590.00 $0.00 $2.210K $1.050K $99.60M $63.80M $43.50M $40.30M $43.80M $40.50M $36.30M $27.70M $27.30M $27.50M $26.40M $24.40M $20.20M $19.30M $15.80M $10.90M $11.30M $10.10M $7.000M $6.500M $6.500M $6.600M $5.900M $5.800M $6.000M $6.000M $5.000M
YoY Change 17.32% 30.43% -3.34% 2.15% 16.6% 6.68% 12.92% 4.86% -4.73% 61593120.34% -100.0% 110.48% -100.0% 56.11% 46.67% 7.94% -7.99% 8.15% 11.57% 31.05% 1.47% -0.73% 4.17% 8.2% 20.79% 4.66% 22.15% 44.95% -3.54% 11.88% 44.29% 7.69% 0.0% -1.52% 11.86% 1.72% -3.33% 0.0% 20.0%
% of Gross Profit 12.47% 8.73% 16.08% 26.76% 13.77% 11.97% 14.24% 17.67% 11.94% 17.21% 14.1% 16.71% 11.0% 5.52% 5.98% 7.99% 10.44% 14.7% 14.5% 10.07% 16.67% 15.53% 16.27% 15.07% 25.39% 25.9% 15.35% 17.38% 30.61% 17.07% 10.66% 9.56% 12.45% 28.1% 12.08% 20.69% 37.5% 20.0%
Operating Expenses $2.438B $2.335B $2.328B $2.133B $2.257B $2.013B $1.946B $1.496B $1.499B $1.622B $215.1K $56.94K $57.82K $18.93K $516.0M $383.0M $322.0M $312.0M $285.0M $243.0M $203.0M $148.0M $153.0M $138.0M $131.0M $117.0M $107.0M $38.00M $33.00M $28.00M $26.00M $22.00M $21.00M $19.00M $17.00M $15.00M $14.00M $13.00M $13.00M $13.00M $11.00M
YoY Change 4.42% 0.31% 9.14% -5.5% 12.13% 3.4% 30.15% -0.23% -7.58% 753967.88% 277.77% -1.52% 205.44% -100.0% 34.73% 18.94% 3.21% 9.47% 17.28% 19.7% 37.16% -3.27% 10.87% 5.34% 11.97% 9.35% 181.58% 15.15% 17.86% 7.69% 18.18% 4.76% 10.53% 11.76% 13.33% 7.14% 7.69% 0.0% 0.0% 18.18%
Operating Profit $2.203B $4.054B $804.6M -$186.4M $1.446B $1.642B $933.1M $559.2M $1.400B $490.0M -$215.1K -$56.94K -$42.15K -$18.93K $80.00M $197.0M $466.0M $362.0M $263.0M $145.0M $44.00M $43.00M $118.0M $27.00M $39.00M $33.00M $27.00M $38.00M $28.00M $43.00M $39.00M $11.00M $20.00M $42.00M $51.00M $38.00M $7.000M $35.00M $16.00M $3.000M $14.00M
YoY Change -45.67% 403.89% -531.53% -112.9% -11.94% 75.93% 66.86% -60.06% 185.71% -227901.02% 277.77% 35.09% 122.66% -100.02% -59.39% -57.73% 28.73% 37.64% 81.38% 229.55% 2.33% -63.56% 337.04% -30.77% 18.18% 22.22% -28.95% 35.71% -34.88% 10.26% 254.55% -45.0% -52.38% -17.65% 34.21% 442.86% -80.0% 118.75% 433.33% -78.57%

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 1982
Interest Expense $190.8M $175.6M -$111.7M -$110.0M -$126.3M -$120.1M -$73.20M -$69.71M -$200.0M -$14.00M -$125.0M -$151.0M -$79.00M -$71.00M -$33.00M -$10.00M $33.00M $22.00M $8.000M $1.000M $0.00 $8.000M $3.000M -$4.000M -$6.000M -$6.000M -$6.000M -$7.000M -$7.000M -$9.000M -$10.00M -$10.00M -$4.000M -$5.000M -$6.000M -$5.000M -$5.000M -$3.000M $0.00 $0.00 $0.00
YoY Change 8.64% -257.29% 1.47% -12.88% 5.21% 64.02% 5.01% -65.15% 1328.57% -88.8% -17.22% 91.14% 11.27% 115.15% 230.0% -130.3% 50.0% 175.0% 700.0% -100.0% 166.67% -175.0% -33.33% 0.0% 0.0% -14.29% 0.0% -22.22% -10.0% 0.0% 150.0% -20.0% -16.67% 20.0% 0.0% 66.67%
% of Operating Profit 8.66% 4.33% -13.88% -8.74% -7.31% -7.84% -12.47% -14.29% -2.86% -41.25% -5.08% 7.08% 6.08% 3.04% 0.69% 0.0% 18.6% 2.54% -14.81% -15.38% -18.18% -22.22% -18.42% -25.0% -20.93% -25.64% -90.91% -20.0% -11.9% -11.76% -13.16% -71.43% -8.57% 0.0% 0.0% 0.0%
Other Income/Expense, Net -$50.06M -$118.2M $37.97M $7.824M $5.013M $2.923M $4.182M $1.774M $9.000M $1.000M -$2.470K $0.00 $30.00 $100.00 $0.00 $15.00M $1.000M $2.000M $0.00 $0.00 $4.000M $0.00 $2.000M $1.000M $6.000M $3.000M $2.000M -$2.000M $4.000M $4.000M $1.000M
YoY Change -57.65% -411.34% 385.25% 56.07% 71.5% -30.11% 135.74% -80.29% 800.0% -40585.83% -100.0% -70.0% -50.0% -100.0% -100.0% 100.0% -83.33% 100.0% 50.0% -200.0% -150.0% 0.0% 300.0%

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 1982
Pretax Income $2.153B $3.936B $787.2M -$747.0M $1.172B $1.524B $868.9M -$171.5M $1.209B $468.0M -$427.8K -$56.94K -$42.12K $39.83K $44.00M $188.0M $499.0M $384.0M $270.0M $145.0M $75.00M $51.00M $122.0M $19.00M $33.00M $25.00M $22.00M $32.00M $20.00M $35.00M $33.00M $1.000M $18.00M $37.00M $52.00M $36.00M $3.000M $29.00M $20.00M $6.000M $14.00M
YoY Change -45.31% 400.04% -205.37% -163.77% -23.15% 75.46% -606.53% -114.19% 158.33% -109504.59% 651.26% 35.19% -205.75% -99.91% -76.6% -62.32% 29.95% 42.22% 86.21% 93.33% 47.06% -58.2% 542.11% -42.42% 32.0% 13.64% -31.25% 60.0% -42.86% 6.06% 3200.0% -94.44% -51.35% -28.85% 44.44% 1100.0% -89.66% 45.0% 233.33% -57.14%
Income Tax $441.6M $894.9M $123.9M -$232.1M $299.2M $355.0M $294.7M $19.41M $406.0M $141.0M $0.00 $0.00 $0.00 $5.820K $7.000M $64.00M $165.0M $137.0M $100.0M $54.00M $28.00M $19.00M $48.00M $7.000M $13.00M $10.00M $9.000M $13.00M $8.000M $14.00M $13.00M -$2.000M $7.000M $13.00M $19.00M $13.00M $1.000M $14.00M $9.000M $2.000M $7.000M
% Of Pretax Income 20.52% 22.74% 15.74% 25.54% 23.29% 33.92% 33.58% 30.13% 14.61% 15.91% 34.04% 33.07% 35.68% 37.04% 37.24% 37.33% 37.25% 39.34% 36.84% 39.39% 40.0% 40.91% 40.63% 40.0% 40.0% 39.39% -200.0% 38.89% 35.14% 36.54% 36.11% 33.33% 48.28% 45.0% 33.33% 50.0%
Net Earnings $1.590B $2.923B $558.3M -$601.4M $772.4M $1.098B $805.4M -$260.5M $738.0M $280.0M -$427.8K -$56.94K -$42.12K $34.01K $20.00M $121.0M $334.0M $267.0M $168.0M $84.00M $46.00M $32.00M $73.00M $11.00M $20.00M $15.00M $13.00M $19.00M $18.00M $21.00M $19.00M $3.000M $12.00M $24.00M $33.00M $23.00M $1.000M $15.00M $10.00M $28.00M $7.000M
YoY Change -45.61% 423.47% -192.83% -177.87% -29.65% 36.33% -409.23% -135.29% 163.57% -65555.74% 651.26% 35.19% -223.85% -99.83% -83.47% -63.77% 25.09% 58.93% 100.0% 82.61% 43.75% -56.16% 563.64% -45.0% 33.33% 15.38% -31.58% 5.56% -14.29% 10.53% 533.33% -75.0% -50.0% -27.27% 43.48% 2200.0% -93.33% 50.0% -64.29% 300.0%
Net Earnings / Revenue 4.97% 7.65% 3.04% -5.38% 4.42% 6.2% 5.65% -2.47% 5.57% 1.42% -268.79% 57.98% 0.41% 2.06% 6.97% 6.64% 5.52% 3.97% 3.28% 3.6% 6.39% 1.14% 3.34% 2.54% 1.8% 2.81% 2.93% 3.8% 3.01% 0.59% 2.45% 5.47% 8.66% 5.96% 0.35% 4.29% 2.44% 6.95% 1.61%
Basic Earnings Per Share $8.29 $14.28 $3.39 -$3.72 $4.64
Diluted Earnings Per Share $8.29 $14.28 $3.434M -$3.713M $4.614M $6.215M $4.545M -$1.479M $3.90 $1.42 -$4.945K -$4.182K -$3.093K $2.498K $0.19 $1.19 $2.99 $2.30 $1.33 $0.64 $0.36 $0.25 $0.60 $0.09 $0.15 $0.11 $0.10 $0.15 $0.13 $0.16 $0.15 $0.02 $0.09 $0.18 $0.25 $0.17 $0.01 $0.10 $0.05 $0.08 $0.02

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 1982
Cash & Short-Term Investments $1.354B $1.665B $234.4M $1.368B $885.2M $1.155B $630.8M $1.135B $211.0M $1.042B $2.590K $1.990K $98.55K $40.67K $126.0M $88.00M $253.0M $250.0M $239.0M $164.0M $12.00M $24.00M $72.00M $66.00M $4.000M $4.000M $3.000M $20.00M $64.00M $13.00M $3.000M $7.000M $1.000M $17.00M $4.000M $7.000M $32.00M $19.00M $15.00M $31.00M $30.00M $2.000M
YoY Change -18.7% 610.22% -82.87% 54.58% -23.35% 83.07% -44.41% 437.79% -79.75% 40231560.23% 30.15% -97.98% 142.32% -99.97% 43.18% -65.22% 1.2% 4.6% 45.73% 1266.67% -50.0% -66.67% 9.09% 1550.0% 0.0% 33.33% -85.0% -68.75% 392.31% 333.33% -57.14% 600.0% -94.12% 325.0% -42.86% -78.13% 68.42% 26.67% -51.61% 3.33% 1400.0%
Cash & Equivalents $1.354B $1.665B $234.4M $1.368B $885.2M $1.155B $630.8M $710.6M $67.00M $568.0M $2.590K $1.990K $98.55K $40.67K $125.0M $39.00M $94.00M $154.0M $49.00M $67.00M $12.00M $24.00M $72.00M $66.00M $4.000M $4.000M $3.000M $20.00M $64.00M $13.00M $3.000M $7.000M $1.000M $17.00M $4.000M $7.000M $32.00M $19.00M $15.00M $31.00M $30.00M $2.000M
Short-Term Investments $0.00 $424.1M $144.0M $474.0M $725.0M $631.0M $212.0M $1.000M $1.000M $49.00M $158.0M $96.00M $190.0M $96.00M
Other Short-Term Assets $89.23M $112.0M $66.61M $47.58M $61.66M $81.51M $36.91M $33.04M $43.00M $104.0M $3.000K $12.13K $0.00 $0.00 $53.00M $22.00M $10.00M $12.00M $46.00M $16.00M $13.00M $20.00M $18.00M $19.00M $17.00M $12.00M $13.00M $9.000M $10.00M $10.00M $9.000M $7.000M $4.000M $3.000M $3.000M $3.000M $3.000M $2.000M $2.000M $1.000M $0.00 $1.000M
YoY Change -20.34% 68.16% 39.99% -22.83% -24.35% 120.83% 11.72% -23.17% -58.65% 3466566.67% -75.27% -100.0% 140.91% 120.0% -16.67% -73.91% 187.5% 23.08% -35.0% 11.11% -5.26% 11.76% 41.67% -7.69% 44.44% -10.0% 0.0% 11.11% 28.57% 75.0% 33.33% 0.0% 0.0% 0.0% 50.0% 0.0% 100.0% -100.0%
Inventory $2.922B $3.215B $2.122B $1.173B $1.474B $1.354B $1.630B $1.136B $842.0M $1.035B $0.00 $0.00 $0.00 $0.00 $304.0M $126.0M $141.0M $130.0M $103.0M $105.0M $112.0M $61.00M $45.00M $50.00M $57.00M $55.00M $56.00M $58.00M $39.00M $42.00M $44.00M $38.00M $36.00M $30.00M $32.00M $31.00M $27.00M $23.00M $22.00M $29.00M $29.00M $25.00M
Prepaid Expenses
Receivables $1.725B $1.703B $1.242B $630.0M $879.7M $671.7M $720.7M $479.2M $352.0M $590.0M $709.0M $634.0M $709.0M $993.0M $762.0M $289.0M $615.0M $398.0M $402.0M $282.0M $184.0M $148.0M $135.0M $146.0M $190.0M $124.0M $82.00M $106.0M $98.00M $86.00M $94.00M $77.00M $89.00M $62.00M $57.00M $65.00M $51.00M $55.00M $37.00M $70.00M $61.00M $58.00M
Other Receivables $56.53M $53.56M $97.38M $91.35M $5.478M $34.04M $44.34M $68.37M $0.00 $12.00M $109.0M $75.00M $87.00M $51.00M $39.00M $6.000M $16.00M $9.000M $0.00 $6.000M $8.000M $1.000M $9.000M $4.000M $0.00 $0.00 $1.000M $1.000M $6.000M $1.000M $1.000M $0.00 $2.000M $0.00 $0.00 $5.000M $0.00 $0.00 $0.00 $4.000M $4.000M $6.000M
Total Short-Term Assets $6.146B $6.748B $3.762B $3.311B $3.306B $3.296B $3.063B $2.851B $1.448B $2.783B $5.590K $14.11K $98.55K $40.67K $1.283B $531.0M $1.035B $800.0M $790.0M $573.0M $329.0M $254.0M $279.0M $284.0M $267.0M $195.0M $154.0M $195.0M $217.0M $153.0M $152.0M $129.0M $133.0M $111.0M $95.00M $110.0M $113.0M $99.00M $77.00M $135.0M $125.0M $92.00M
YoY Change -8.92% 79.36% 13.64% 0.14% 0.3% 7.63% 7.43% 96.89% -47.97% 49785230.95% -60.38% -85.68% 142.32% -100.0% 141.62% -48.7% 29.38% 1.27% 37.87% 74.16% 29.53% -8.96% -1.76% 6.37% 36.92% 26.62% -21.03% -10.14% 41.83% 0.66% 17.83% -3.01% 19.82% 16.84% -13.64% -2.65% 14.14% 28.57% -42.96% 8.0% 35.87%
Property, Plant & Equipment $6.975B $7.040B $5.811B $4.924B $5.290B $4.683B $4.713B $4.008B $4.116B $3.671B $4.030K $6.070K $0.00 $0.00 $1.630B $1.173B $531.0M $405.0M $316.0M $312.0M $304.0M $214.0M $199.0M $184.0M $175.0M $181.0M $173.0M $144.0M $131.0M $131.0M $129.0M $119.0M $111.0M $99.00M $53.00M $46.00M $39.00M $39.00M $42.00M $45.00M $49.00M $50.00M
YoY Change -0.93% 21.15% 18.02% -6.92% 12.97% -0.65% 17.58% -2.61% 12.12% 91091711.41% -33.61% -100.0% 38.96% 120.9% 31.11% 28.16% 1.28% 2.63% 42.06% 7.54% 8.15% 5.14% -3.31% 4.62% 20.14% 9.92% 0.0% 1.55% 8.4% 7.21% 12.12% 86.79% 15.22% 17.95% 0.0% -7.14% -6.67% -8.16% -2.0%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $0.00 $5.000M $50.00M $0.00 $0.00 $6.000M $77.00M $6.000M $16.00M $68.00M $14.00M $16.00M $16.00M $16.00M $12.00M $4.000M $6.000M $5.000M $1.000M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -100.0% -90.0% -100.0% -92.21% 1183.33% -62.5% -76.47% 385.71% -12.5% 0.0% 0.0% 33.33% 200.0% -33.33% 20.0% 400.0%
Other Assets $645.0M $895.2M $397.4M $314.8M $521.3M $342.2M $231.3M $217.4M $232.0M $258.0M $0.00 $0.00 $0.00 $0.00 $53.00M $67.00M $9.000M $12.00M $7.000M $14.00M $44.00M $27.00M $7.000M $6.000M $10.00M $11.00M $17.00M $6.000M $2.000M $3.000M $1.000M $2.000M $2.000M $2.000M $1.000M $1.000M $1.000M $0.00 $1.000M $2.000M $1.000M $25.00M
YoY Change -27.95% 125.26% 26.23% -39.61% 52.35% 47.92% 6.39% -6.28% -10.08% -100.0% -20.9% 644.44% -25.0% 71.43% -50.0% -68.18% 62.96% 285.71% 16.67% -40.0% -9.09% -35.29% 183.33% 200.0% -33.33% 200.0% -50.0% 0.0% 0.0% 100.0% 0.0% 0.0% -100.0% -50.0% 100.0% -96.0%
Total Long-Term Assets $11.57B $11.38B $9.154B $8.196B $8.859B $7.698B $7.629B $6.585B $6.940B $6.447B $0.00 $0.00 $4.020K $6.070K $1.863B $1.343B $629.0M $438.0M $353.0M $410.0M $378.0M $262.0M $223.0M $206.0M $197.0M $196.0M $196.0M $155.0M $134.0M $134.0M $130.0M $121.0M $112.0M $101.0M $55.00M $48.00M $40.00M $39.00M $43.00M $47.00M $50.00M $76.00M
YoY Change 1.69% 24.28% 11.69% -7.48% 15.07% 0.9% 15.87% -5.12% 7.65% -100.0% -33.77% -100.0% 38.72% 113.51% 43.61% 24.08% -13.9% 8.47% 44.27% 17.49% 8.25% 4.57% 0.51% 0.0% 26.45% 15.67% 0.0% 3.08% 7.44% 8.04% 10.89% 83.64% 14.58% 20.0% 2.56% -9.3% -8.51% -6.0% -34.21%
Total Assets $17.72B $18.13B $12.92B $11.51B $12.16B $10.99B $10.69B $9.436B $8.388B $9.230B $5.590K $14.11K $102.6K $46.74K $3.146B $1.874B $1.664B $1.238B $1.143B $983.0M $707.0M $516.0M $502.0M $490.0M $464.0M $391.0M $350.0M $350.0M $351.0M $287.0M $282.0M $250.0M $245.0M $212.0M $150.0M $158.0M $153.0M $138.0M $120.0M $182.0M $175.0M $168.0M
YoY Change
Accounts Payable $2.206B $2.334B $1.613B $1.001B $1.216B $872.6M $1.221B $935.4M $716.0M $1.108B $126.6K $24.11K $230.00 $2.200K $975.0M $390.0M $783.0M $508.0M $519.0M $378.0M $278.0M $207.0M $185.0M $181.0M $224.0M $144.0M $109.0M $125.0M $122.0M $107.0M $112.0M $87.00M $107.0M $81.00M $66.00M $83.00M $55.00M $75.00M $53.00M $106.0M $98.00M $81.00M
YoY Change -5.5% 44.66% 61.19% -17.65% 39.3% -28.52% 30.51% 30.64% -35.38% 875374.08% 424.93% 10382.61% -89.55% -100.0% 150.0% -50.19% 54.13% -2.12% 37.3% 35.97% 34.3% 11.89% 2.21% -19.2% 55.56% 32.11% -12.8% 2.46% 14.02% -4.46% 28.74% -18.69% 32.1% 22.73% -20.48% 50.91% -26.67% 41.51% -50.0% 8.16% 20.99%
Accrued Expenses $549.2M $585.9M $416.3M $370.5M $427.9M $276.8M $193.4M $115.3M $99.00M $106.0M $10.00 $0.00 $0.00 $0.00 $50.00M $42.00M $35.00M $51.00M $41.00M $38.00M $20.00M $26.00M $25.00M $32.00M $23.00M $15.00M $13.00M $14.00M $12.00M $14.00M $15.00M $17.00M $10.00M $9.000M $9.000M $9.000M $9.000M $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -6.27% 40.74% 12.37% -13.41% 54.6% 43.11% 67.78% 16.43% -6.6% 1059999900.0% -100.0% 19.05% 20.0% -31.37% 24.39% 7.89% 90.0% -23.08% 4.0% -21.88% 39.13% 53.33% 15.38% -7.14% 16.67% -14.29% -6.67% -11.76% 70.0% 11.11% 0.0% 0.0% 0.0%
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 $29.00M $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 $11.00M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -100.0% -100.0%
Long-Term Debt Due $10.84M $317.7M $10.51M $1.916M $1.567M $9.000M $59.00M $9.000M $9.000M $9.000M $14.00M $14.00M $17.00M $11.00M $11.00M $14.00M $6.000M $6.000M $0.00 $0.00 $1.000M $1.000M $1.000M $0.00 $0.00 $0.00 $2.000M $5.000M
YoY Change -96.59% 2922.65% 448.54% 22.27% -84.75% 555.56% 0.0% 0.0% -35.71% 0.0% -17.65% 54.55% 0.0% -21.43% 133.33% 0.0% -100.0% 0.0% 0.0% -100.0% -60.0%
Total Short-Term Liabilities $2.775B $3.246B $2.065B $1.375B $1.686B $1.168B $1.423B $1.083B $861.0M $1.234B $486.3K $68.83K $3.840K $23.78K $1.025B $462.0M $818.0M $559.0M $579.0M $424.0M $356.0M $242.0M $219.0M $226.0M $267.0M $181.0M $140.0M $149.0M $150.0M $135.0M $133.0M $116.0M $128.0M $93.00M $83.00M $92.00M $67.00M $75.00M $56.00M $109.0M $115.0M $86.00M
YoY Change -14.51% 57.13% 50.2% -18.43% 44.32% -17.89% 31.34% 25.81% -30.23% 253637.17% 606.57% 1692.45% -83.85% -100.0% 121.86% -43.52% 46.33% -3.45% 36.56% 19.1% 47.11% 10.5% -3.1% -15.36% 47.51% 29.29% -6.04% -0.67% 11.11% 1.5% 14.66% -9.38% 37.63% 12.05% -9.78% 37.31% -10.67% 33.93% -48.62% -5.22% 33.72%
Long-Term Debt $2.814B $2.999B $3.129B $3.148B $2.461B $2.412B $2.499B $2.235B $1.040B $1.054B $0.00 $0.00 $0.00 $0.00 $707.0M $342.0M $168.0M $164.0M $157.0M $25.00M $9.000M $17.00M $26.00M $34.00M $43.00M $57.00M $70.00M $76.00M $86.00M $55.00M $69.00M $74.00M $80.00M $80.00M $34.00M $52.00M $27.00M $25.00M $25.00M $0.00 $0.00 $2.000M
YoY Change -6.17% -4.17% -0.59% 27.92% 2.04% -3.5% 11.8% 114.92% -1.33% -100.0% 106.73% 103.57% 2.44% 4.46% 528.0% 177.78% -47.06% -34.62% -23.53% -20.93% -24.56% -18.57% -7.89% -11.63% 56.36% -20.29% -6.76% -7.5% 0.0% 135.29% -34.62% 92.59% 8.0% 0.0% -100.0%
Other Long-Term Liabilities $593.3M $601.3M $590.0M $548.0M $619.4M $233.3M $225.7M $194.9M $180.0M $177.0M $158.0M $159.0M $171.0M $81.00M $81.00M $64.00M $37.00M $27.00M $19.00M $16.00M $11.00M $0.00 $0.00
YoY Change -1.33% 1.92% 7.66% -11.53% 165.53% 3.34% 15.82% 8.28% 1.69% 12.03% -0.63% -7.02% 111.11% 0.0% 26.56% 72.97% 37.04% 42.11% 18.75% 45.45%
Total Long-Term Liabilities $3.407B $3.600B $3.719B $3.696B $3.080B $2.645B $2.725B $2.430B $1.220B $1.231B $0.00 $0.00 $0.00 $0.00 $788.0M $406.0M $205.0M $191.0M $176.0M $41.00M $20.00M $17.00M $26.00M $34.00M $43.00M $57.00M $70.00M $76.00M $86.00M $55.00M $69.00M $74.00M $80.00M $80.00M $34.00M $52.00M $27.00M $25.00M $25.00M $0.00 $0.00 $2.000M
YoY Change -5.36% -3.2% 0.64% 19.99% 16.46% -2.93% 12.13% 99.18% -0.89% -100.0% 94.09% 98.05% 7.33% 8.52% 329.27% 105.0% 17.65% -34.62% -23.53% -20.93% -24.56% -18.57% -7.89% -11.63% 56.36% -20.29% -6.76% -7.5% 0.0% 135.29% -34.62% 92.59% 8.0% 0.0% -100.0%
Total Liabilities $7.547B $8.882B $7.229B $6.339B $6.187B $5.076B $5.321B $4.754B $3.135B $3.706B $486.3K $68.83K $3.840K $23.78K $2.527B $1.333B $1.070B $772.0M $766.0M $643.0M $438.0M $287.0M $274.0M $289.0M $335.0M $262.0M $236.0M $245.0M $255.0M $207.0M $217.0M $203.0M $216.0M $182.0M $128.0M $157.0M $107.0M $116.0M $98.00M $126.0M $129.0M $99.00M
YoY Change -15.03% 22.87% 14.04% 2.45% 21.88% -4.61% 11.93% 51.65% -15.41% 761934.01% 606.57% 1692.45% -83.85% -100.0% 89.57% 24.58% 38.6% 0.78% 19.13% 46.8% 52.61% 4.74% -5.19% -13.73% 27.86% 11.02% -3.67% -3.92% 23.19% -4.61% 6.9% -6.02% 18.68% 42.19% -18.47% 46.73% -7.76% 18.37% -22.22% -2.33% 30.3%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

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 1982
Basic Shares Outstanding 190.0M shares 202.6M shares 162.6M shares 162.0M shares 166.3M shares
Diluted Shares Outstanding 190.0M shares 202.6M shares 162.6M shares 162.0M shares 167.4M shares
Preferred Stock
Treasury Stock Shares

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: $7.4753 Billion

About HF Sinclair Corp

HF Sinclair Corp. is an independent energy company. The company is headquartered in Dallas, Texas and currently employs 5,218 full-time employees. The company has five segments: Refining, Renewables, Marketing, Lubricants & Specialties, and Midstream. The Refining segment includes the operations of its El Dorado, Tulsa, Puget Sound, Navajo, Woods Cross, Parco and Casper Refineries and Asphalt. The Renewables segment includes the operations of the Artesia, Cheyenne and Sinclair RDUs and the Artesia PTU. The Marketing segment includes branded fuel sales. The Lubricants & Specialties segment includes the operations of its Petro-Canada Lubricants, Red Giant Oil and Sonneborn businesses in addition to specialty lubricant products produced at its Tulsa West refinery. The Midstream segment includes petroleum product and crude pipelines, terminal, tankage and loading rack facilities, and refinery processing units that primarily support its refining operations.

Industry: Pipe Lines (No Natural Gas) Peers: Archaea Energy Inc. CVR ENERGY INC Marathon Petroleum Corp Phillips 66 PBF Energy Inc. Renewable Energy Group, Inc. Sunoco LP VALERO ENERGY CORP/TX