Financial Snapshot

Revenue
$5.778B
TTM
Gross Margin
Net Earnings
$853.3M
TTM
Current Assets
Q3 2024
Current Liabilities
Q3 2024
Current Ratio
55.17%
Q3 2024
Total Assets
Q3 2024
Total Liabilities
$22.09B
Q3 2024
Book Value
$10.06B
Q3 2024
Cash
Q3 2024
P/E
17.07
Nov 29, 2024 EST
Free Cash Flow
-$481.9M
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 $5.508B $5.859B $5.587B $4.913B $5.148B $4.276B $2.571B $2.562B $2.459B $2.602B $2.371B $2.262B $2.171B $2.056B $1.858B $1.839B $1.727B $1.606B $1.583B $1.465B $1.461B $1.423B $1.309B $1.891B $2.030B $2.034B $2.152B $2.047B $1.744B $1.765B $1.909B $1.556B $1.162B $1.150B $1.128B $1.166B $1.167B $1.199B $1.354B $1.480B $922.1M
YoY Change -5.99% 4.88% 13.7% -4.55% 20.39% 66.31% 0.35% 4.18% -5.48% 9.74% 4.83% 4.17% 5.58% 10.66% 1.04% 6.5% 7.54% 1.41% 8.11% 0.23% 2.66% 8.77% -30.79% -6.87% -0.2% -5.47% 5.13% 17.34% -1.16% -7.57% 22.7% 33.9% 1.08% 1.97% -3.3% -0.03% -2.7% -11.46% -8.52% 60.52%

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 $5.508B $5.859B $5.587B $4.913B $5.148B $4.276B $2.571B $2.562B $2.459B $2.602B $2.371B $2.262B $2.171B $2.056B $1.858B $1.839B $1.727B $1.606B $1.583B $1.465B $1.461B $1.423B $1.309B $1.891B $2.030B $2.034B $2.152B $2.047B $1.744B $1.765B $1.909B $1.556B $1.162B $1.150B $1.128B $1.166B $1.167B $1.199B $1.354B $1.480B $922.1M
Cost Of Revenue
Gross Profit
Gross Profit Margin

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 $261.5M $250.3M $250.4M $224.1M $226.0M $184.7M $207.6M $200.0M $184.4M $178.6M $171.0M $166.1M $173.5M $160.8M $218.3M $174.3M $341.4M $335.0M $263.3M $316.5M $199.4M $182.1M $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 4.47% -0.04% 11.74% -0.84% 22.36% -11.03% 3.8% 8.46% 3.25% 4.44% 2.95% -4.27% 7.9% -26.34% 25.24% -48.95% 1.91% 27.23% -16.81% 58.73% 9.5%
% of Gross Profit
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $943.3M $836.1M $813.6M $804.7M $786.3M $567.9M $350.0M $316.7M $337.6M $312.5M $295.3M $294.8M $285.3M $271.9M $251.5M $203.7M $192.9M $180.2M $150.5M $169.3M $167.2M $171.8M $185.5M $423.3M $403.7M $288.1M $256.7M $201.3M $177.8M $167.8M $175.7M $152.9M $85.70M $76.80M $73.30M $70.40M $67.80M $65.20M $60.80M $58.60M $45.10M
YoY Change 12.82% 2.77% 1.11% 2.34% 38.46% 62.26% 10.51% -6.19% 8.03% 5.82% 0.17% 3.33% 4.93% 8.11% 23.47% 5.6% 7.05% 19.73% -11.1% 1.26% -2.68% -7.39% -56.18% 4.86% 40.12% 12.23% 27.52% 13.22% 5.96% -4.5% 14.91% 78.41% 11.59% 4.77% 4.12% 3.83% 3.99% 7.24% 3.75% 29.93%
% of Gross Profit
Operating Expenses $4.226B $4.553B $4.217B $3.703B $3.930B $3.342B $1.892B $1.880B $1.838B $1.969B $1.792B $1.699B $1.659B $1.583B $1.503B $1.554B $1.389B $1.299B $1.283B $1.175B $1.090B $1.149B $1.098B $1.665B $1.735B $1.712B $1.925B $1.658B $1.371B $1.394B $1.539B $1.282B $1.008B $987.1M $967.8M $990.8M $967.9M $990.4M $1.127B $1.253B $737.2M
YoY Change -7.18% 7.96% 13.87% -5.77% 17.59% 76.64% 0.64% 2.28% -6.63% 9.89% 5.43% 2.45% 4.76% 5.32% -3.29% 11.88% 6.96% 1.28% 9.19% 7.79% -5.15% 4.68% -34.06% -4.04% 1.31% -11.05% 16.08% 20.99% -1.69% -9.43% 20.05% 27.2% 2.12% 1.99% -2.32% 2.37% -2.27% -12.12% -10.03% 69.93%
Operating Profit $1.282B $1.267B $1.355B $1.144B $1.186B $933.6M $678.8M $702.4M
YoY Change 1.2% -6.47% 18.45% -3.53% 27.01% 37.54% -3.36%

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 $525.8M $404.0M $372.6M $383.9M $374.0M $279.6M $171.0M $161.7M -$169.0M -$172.5M -$172.1M -$168.9M -$163.2M -$167.9M -$144.7M -$116.9M -$97.90M -$89.40M -$97.70M -$125.4M -$86.50M -$158.4M -$163.4M -$79.20M -$245.5M -$173.6M $719.0M -$131.9M -$126.3M -$118.9M -$140.2M -$135.5M -$60.70M -$61.40M -$53.60M -$50.20M -$51.20M -$52.40M -$52.70M -$56.30M -$41.80M
YoY Change 30.15% 8.43% -2.94% 2.65% 33.76% 63.51% 5.75% -195.68% -2.03% 0.23% 1.89% 3.49% -2.8% 16.03% 23.78% 19.41% 9.51% -8.5% -22.09% 44.97% -45.39% -3.06% 106.31% -67.74% 41.42% -124.14% -645.11% 4.43% 6.22% -15.19% 3.47% 123.23% -1.14% 14.55% 6.77% -1.95% -2.29% -0.57% -6.39% 34.69%
% of Operating Profit 41.0% 31.88% 27.5% 33.56% 31.54% 29.95% 25.19% 23.02%
Other Income/Expense, Net -$4.800M -$58.00M $18.80M -$36.10M -$39.00M -$54.40M -$26.80M -$1.500M $1.800M $13.10M $17.50M $15.40M -$9.700M -$11.30M -$10.10M $14.30M -$7.300M $4.300M -$7.600M -$12.10M -$13.70M -$37.10M -$5.300M -$9.400M $14.20M -$8.600M $9.100M -$5.300M $18.70M $31.30M $25.50M $24.20M $3.400M $9.000M $900.0K -$500.0K $1.600M $1.100M $400.0K $2.400M $8.600M
YoY Change -91.72% -408.51% -152.08% -7.44% -28.31% 102.99% 1686.67% -183.33% -86.26% -25.14% 13.64% -258.76% -14.16% 11.88% -170.63% -295.89% -269.77% -156.58% -37.19% -11.68% -63.07% 600.0% -43.62% -166.2% -265.12% -194.51% -271.7% -128.34% -40.26% 22.75% 5.37% 611.76% -62.22% 900.0% -280.0% -131.25% 45.45% 175.0% -83.33% -72.09%

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 $751.8M $805.2M $1.001B $723.9M $772.8M $599.6M $481.0M $539.2M $453.8M $473.6M $424.6M $408.6M $339.5M $293.7M $200.2M $182.1M $232.2M $221.6M $195.4M $133.5M $244.7M $77.30M $32.60M $213.4M -$29.60M $40.80M $882.5M $251.3M $266.1M $283.1M $255.3M $162.8M $96.80M $110.3M $107.1M $124.6M $148.9M $157.3M $174.9M $173.6M $151.6M
YoY Change -6.63% -19.57% 38.29% -6.33% 28.89% 24.66% -10.79% 18.82% -4.18% 11.54% 3.92% 20.35% 15.59% 46.7% 9.94% -21.58% 4.78% 13.41% 46.37% -45.44% 216.56% 137.12% -84.72% -820.95% -172.55% -95.38% 251.17% -5.56% -6.0% 10.89% 56.82% 68.18% -12.24% 2.99% -14.04% -16.32% -5.34% -10.06% 0.75% 14.51%
Income Tax $15.60M $47.50M $117.4M $102.2M $97.00M $59.00M $151.2M $184.5M $152.0M $151.3M $123.7M $126.1M $103.3M $85.00M $58.90M $3.900M $63.80M $56.30M $60.50M $33.40M $81.80M -$11.50M -$26.70M $72.30M -$32.20M $6.800M $383.0M $82.40M $84.40M $95.60M $78.00M $34.90M $24.50M $30.70M $34.30M $44.80M $60.20M $65.90M $81.10M $83.80M $68.00M
% Of Pretax Income 2.08% 5.9% 11.73% 14.12% 12.55% 9.84% 31.43% 34.22% 33.49% 31.95% 29.13% 30.86% 30.43% 28.94% 29.42% 2.14% 27.48% 25.41% 30.96% 25.02% 33.43% -14.88% -81.9% 33.88% 16.67% 43.4% 32.79% 31.72% 33.77% 30.55% 21.44% 25.31% 27.83% 32.03% 35.96% 40.43% 41.89% 46.37% 48.27% 44.85%
Net Earnings $731.3M $752.7M $879.7M $618.3M $669.9M $535.8M $323.9M $346.6M $291.9M $313.3M $292.5M $275.1M $230.2M $203.9M $175.1M $178.1M $168.4M $165.3M $135.6M $178.9M $85.00M -$793.0M -$20.90M $136.5M $14.30M $35.60M $499.5M $169.0M $181.7M $187.4M $177.4M $127.9M $89.60M $79.60M $72.80M $79.80M $88.70M $91.40M $88.00M $89.80M $83.60M
YoY Change -2.84% -14.44% 42.28% -7.7% 25.03% 65.42% -6.55% 18.74% -6.83% 7.11% 6.32% 19.5% 12.9% 16.45% -1.68% 5.76% 1.88% 21.9% -24.2% 110.47% -110.72% 3694.26% -115.31% 854.55% -59.83% -92.87% 195.56% -6.99% -3.04% 5.64% 38.7% 42.75% 12.56% 9.34% -8.77% -10.03% -2.95% 3.86% -2.0% 7.42%
Net Earnings / Revenue 13.28% 12.85% 15.75% 12.58% 13.01% 12.53% 12.6% 13.53% 11.87% 12.04% 12.34% 12.16% 10.6% 9.92% 9.42% 9.68% 9.75% 10.29% 8.56% 12.22% 5.82% -55.72% -1.6% 7.22% 0.7% 1.75% 23.21% 8.26% 10.42% 10.62% 9.29% 8.22% 7.71% 6.92% 6.46% 6.84% 7.6% 7.62% 6.5% 6.07% 9.07%
Basic Earnings Per Share $3.18 $3.27 $3.84 $2.72 $2.80 $2.50 $2.27 $2.43
Diluted Earnings Per Share $3.17 $3.27 $3.83 $2.72 $2.79 $2.50 $2.27 $2.43 $2.095M $2.410M $2.280M $2.168M $1.946M $1.821M $1.598M $1.713M $1.857M $1.876M $1.551M $2.140M $1.156M -$10.97M -$291.5K $1.978M $213.1K $542.7K $7.673M $2.649M $2.921M $3.042M $2.992M $2.446M $2.590M $2.301M $2.104M $2.306M $2.564M $2.642M $2.566M $2.689M $2.588M

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 $27.70M $25.20M $26.20M $145.0M $23.00M $160.0M $3.000M $3.000M $3.000M $5.000M $4.000M $6.000M $4.000M $1.000M $4.000M $23.00M $6.000M $18.00M $39.00M $25.00M $80.00M $113.0M $96.00M $9.000M $188.0M $304.0M $152.0M $4.000M $2.000M $3.000M $1.000M $1.000M $7.000M $5.000M $7.000M $9.000M $3.000M $59.00M $20.00M $7.000M $5.000M
YoY Change 9.92% -3.82% -81.93% 530.43% -85.63% 5233.33% 0.0% 0.0% -40.0% 25.0% -33.33% 50.0% 300.0% -75.0% -82.61% 283.33% -66.67% -53.85% 56.0% -68.75% -29.2% 17.71% 966.67% -95.21% -38.16% 100.0% 3700.0% 100.0% -33.33% 200.0% 0.0% -85.71% 40.0% -28.57% -22.22% 200.0% -94.92% 195.0% 185.71% 40.0%
Cash & Equivalents $27.70M $25.20M $26.20M $145.0M $23.00M $160.0M $3.000M $3.000M $3.000M $5.000M $4.000M $6.000M $4.000M $1.000M $4.000M $23.00M $6.000M $18.00M $39.00M $25.00M $80.00M $113.0M $96.00M $9.000M $11.00M $16.00M $77.00M $4.000M $2.000M $3.000M $1.000M $1.000M $7.000M $5.000M $7.000M $9.000M $3.000M $59.00M $20.00M $7.000M $5.000M
Short-Term Investments $177.0M $288.0M $75.00M $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
Other Short-Term Assets $374.8M $460.3M $548.8M $278.0M $310.0M $383.0M $139.0M $164.0M $154.0M $150.0M $213.0M $164.0M $169.0M $149.0M $171.0M $280.0M $203.0M $176.0M $209.0M $92.00M $790.0M $1.159B $189.0M $274.0M $73.00M $57.00M $25.00M $37.00M $20.00M $28.00M $34.00M $18.00M $4.000M $3.000M $2.000M $3.000M $3.000M $3.000M $4.000M $1.000M $1.000M
YoY Change -18.57% -16.13% 97.41% -10.32% -19.06% 175.54% -15.24% 6.49% 2.67% -29.58% 29.88% -2.96% 13.42% -12.87% -38.93% 37.93% 15.34% -15.79% 127.17% -88.35% -31.84% 513.23% -31.02% 275.34% 28.07% 128.0% -32.43% 85.0% -28.57% -17.65% 88.89% 350.0% 33.33% 50.0% -33.33% 0.0% 0.0% -25.0% 300.0% 0.0%
Inventory $776.2M $672.9M $566.7M $505.0M $482.0M $511.0M $294.0M $300.0M $301.0M $247.0M $240.0M $249.0M $229.0M $207.0M $194.0M $204.0M $193.0M $148.0M $102.0M $125.0M $135.0M $144.0M $145.0M $101.0M $112.0M $96.00M $86.00M $135.0M $141.0M $140.0M $138.0M $123.0M $80.00M $77.00M $63.00M $62.00M $63.00M $55.00M $53.00M $72.00M $64.00M
Prepaid Expenses
Receivables $87.50M $114.4M $60.90M $456.0M $440.0M $464.0M $291.0M $289.0M $258.0M $267.0M $250.0M $224.0M $226.0M $228.0M $216.0M $199.0M $196.0M $180.0M $125.0M $93.00M $81.00M $49.00M $97.00M $152.0M $229.0M $218.0M $325.0M $319.0M $257.0M $220.0M $238.0M $223.0M $199.0M $126.0M $132.0M $110.0M $116.0M $120.0M $139.0M $169.0M $239.0M
Other Receivables $522.9M $569.2M $507.7M $241.0M $213.0M $163.0M $0.00 $13.00M $0.00 $0.00 $0.00 $0.00 $6.000M $16.00M $45.00M $37.00M $71.00M $15.00M $1.000M $90.00M $6.000M $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 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Short-Term Assets $1.789B $1.842B $1.710B $1.624B $1.468B $1.681B $727.0M $768.0M $717.0M $669.0M $707.0M $643.0M $634.0M $602.0M $629.0M $743.0M $668.0M $537.0M $476.0M $425.0M $1.092B $1.465B $527.0M $536.0M $603.0M $676.0M $589.0M $494.0M $421.0M $391.0M $411.0M $364.0M $289.0M $210.0M $203.0M $184.0M $184.0M $238.0M $215.0M $250.0M $310.0M
YoY Change -2.87% 7.7% 5.31% 10.63% -12.67% 131.22% -5.34% 7.11% 7.17% -5.37% 9.95% 1.42% 5.32% -4.29% -15.34% 11.23% 24.39% 12.82% 12.0% -61.08% -25.46% 177.99% -1.68% -11.11% -10.8% 14.77% 19.23% 17.34% 7.67% -4.87% 12.91% 25.95% 37.62% 3.45% 10.33% 0.0% -22.69% 10.7% -14.0% -19.35%
Property, Plant & Equipment $23.80B $22.35B $21.24B $20.20B $19.45B $18.95B $9.730B $9.506B $8.793B $8.441B $7.849B $7.335B $6.745B $6.310B $5.772B $5.534B $4.804B $4.071B $3.948B $3.911B $3.910B $3.939B $4.071B $3.994B $3.890B $3.800B $3.786B $4.384B $4.356B $4.298B $4.510B $4.443B $1.726B $1.680B $1.624B $1.545B $1.501B $1.462B $1.434B $1.406B $1.381B
YoY Change 6.46% 5.24% 5.16% 3.85% 2.63% 94.78% 2.36% 8.11% 4.17% 7.54% 7.01% 8.75% 6.89% 9.32% 4.3% 15.2% 18.01% 3.12% 0.95% 0.03% -0.74% -3.24% 1.93% 2.67% 2.37% 0.37% -13.64% 0.64% 1.35% -4.7% 1.51% 157.42% 2.74% 3.45% 5.11% 2.93% 2.67% 1.95% 1.99% 1.81%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $0.00 $703.0M $696.0M $591.0M $590.0M $615.0M $596.0M
YoY Change -100.0% 1.01% 17.77% 0.17% -4.07% 3.19%
Other Assets $3.051B $2.957B $3.233B $2.955B $2.721B $2.627B $1.167B $1.212B $1.195B $1.178B $1.042B $1.286B $1.304B $1.169B $1.124B $1.167B $924.0M $847.0M $787.0M $665.0M $742.0M $633.0M $1.460B $1.705B $1.850B $1.673B $1.143B $1.769B $713.0M $682.0M $490.0M $632.0M $97.00M $125.0M $132.0M $59.00M $45.00M $43.00M $30.00M $18.00M $20.00M
YoY Change 3.18% -8.53% 9.39% 8.6% 3.58% 125.11% -3.71% 1.42% 1.44% 13.05% -18.97% -1.38% 11.55% 4.0% -3.68% 26.3% 9.09% 7.62% 18.35% -10.38% 17.22% -56.64% -14.37% -7.84% 10.58% 46.37% -35.39% 148.11% 4.55% 39.18% -22.47% 551.55% -22.4% -5.3% 123.73% 31.11% 4.65% 43.33% 66.67% -10.0%
Total Long-Term Assets $29.19B $27.65B $26.81B $25.49B $24.51B $23.92B $10.90B $10.72B $9.989B $9.620B $8.890B $8.622B $8.049B $7.478B $6.896B $6.700B $5.727B $4.918B $4.734B $4.576B $4.651B $5.275B $7.106B $7.266B $7.387B $7.275B $6.371B $6.154B $5.070B $4.980B $5.001B $5.075B $1.824B $1.806B $1.756B $1.604B $1.546B $1.505B $1.464B $1.424B $1.401B
YoY Change 5.57% 3.12% 5.18% 4.01% 2.47% 119.48% 1.66% 7.31% 3.84% 8.21% 3.11% 7.12% 7.64% 8.44% 2.93% 16.99% 16.45% 3.89% 3.45% -1.61% -11.83% -25.77% -2.2% -1.64% 1.54% 14.19% 3.53% 21.38% 1.81% -0.42% -1.46% 178.23% 1.0% 2.85% 9.48% 3.75% 2.72% 2.8% 2.81% 1.64%
Total Assets $30.98B $29.49B $28.52B $27.12B $25.98B $25.60B $11.62B $11.49B $10.71B $10.29B $9.597B $9.265B $8.683B $8.080B $7.525B $7.443B $6.395B $5.455B $5.210B $5.001B $5.743B $6.740B $7.633B $7.802B $7.990B $7.951B $6.960B $6.648B $5.491B $5.371B $5.412B $5.439B $2.113B $2.016B $1.959B $1.788B $1.730B $1.743B $1.679B $1.674B $1.711B
YoY Change
Accounts Payable $616.9M $600.8M $639.7M $654.0M $529.0M $452.0M $204.0M $221.0M $221.0M $219.0M $233.0M $181.0M $187.0M $188.0M $112.0M $196.0M $278.0M $150.0M $110.0M $106.0M $93.00M $84.00M $123.0M $155.0M $133.0M $128.0M $151.0M $181.0M $149.0M $131.0M $172.0M $216.0M $152.0M $155.0M $179.0M $120.0M $116.0M $114.0M $143.0M $140.0M $208.0M
YoY Change 2.68% -6.08% -2.19% 23.63% 17.04% 121.57% -7.69% 0.0% 0.91% -6.01% 28.73% -3.21% -0.53% 67.86% -42.86% -29.5% 85.33% 36.36% 3.77% 13.98% 10.71% -31.71% -20.65% 16.54% 3.91% -15.23% -16.57% 21.48% 13.74% -23.84% -20.37% 42.11% -1.94% -13.41% 49.17% 3.45% 1.75% -20.28% 2.14% -32.69%
Accrued Expenses $226.8M $221.5M $187.5M $193.0M $138.0M $111.0M $127.0M $125.0M $121.0M $125.0M $124.0M $120.0M $118.0M $78.00M $77.00M $42.00M $41.00M $33.00M $37.00M $31.00M $34.00M $131.0M $216.0M $207.0M $227.0M $252.0M $222.0M $154.0M $62.00M $148.0M $112.0M $110.0M $83.00M $96.00M $87.00M $61.00M $56.00M $66.00M $66.00M $58.00M $65.00M
YoY Change 2.39% 18.13% -2.85% 39.86% 24.32% -12.6% 1.6% 3.31% -3.2% 0.81% 3.33% 1.69% 51.28% 1.3% 83.33% 2.44% 24.24% -10.81% 19.35% -8.82% -74.05% -39.35% 4.35% -8.81% -9.92% 13.51% 44.16% 148.39% -58.11% 32.14% 1.82% 32.53% -13.54% 10.34% 42.62% 8.93% -15.15% 0.0% 13.79% -10.77%
Deferred Revenue
YoY Change
Short-Term Debt $1.294B $1.691B $1.478B $675.0M $901.0M $1.104B $276.0M $367.0M $250.0M $258.0M $135.0M $339.0M $286.0M $227.0M $243.0M $175.0M $180.0M $160.0M $0.00 $0.00 $1.000M $1.000M $222.0M $35.00M $705.0M $312.0M $237.0M $981.0M $203.0M $308.0M $441.0M $222.0M $136.0M $116.0M $133.0M $40.00M $61.00M $27.00M $27.00M $48.00M $77.00M
YoY Change -23.5% 14.41% 119.01% -25.08% -18.39% 300.0% -24.8% 46.8% -3.1% 91.11% -60.18% 18.53% 25.99% -6.58% 38.86% -2.78% 12.5% -100.0% 0.0% -99.55% 534.29% -95.04% 125.96% 31.65% -75.84% 383.25% -34.09% -30.16% 98.65% 63.24% 17.24% -12.78% 232.5% -34.43% 125.93% 0.0% -43.75% -37.66%
Long-Term Debt Due $807.2M $444.8M $394.7M $461.0M $288.0M $736.0M $29.00M $152.0M $28.00M $28.00M $277.0M $26.00M $28.00M $30.00M $1.000M $146.0M $1.000M $0.00 $100.0M $65.00M $186.0M $290.0M $168.0M $42.00M $112.0M $166.0M $21.00M $0.00 $16.00M $0.00 $3.000M $2.000M $3.000M $29.00M $2.000M $13.00M $35.00M $73.00M $8.000M $6.000M $41.00M
YoY Change 81.47% 12.69% -14.38% 60.07% -60.87% 2437.93% -80.92% 442.86% 0.0% -89.89% 965.38% -7.14% -6.67% 2900.0% -99.32% 14500.0% -100.0% 53.85% -65.05% -35.86% 72.62% 300.0% -62.5% -32.53% 690.48% -100.0% -100.0% 50.0% -33.33% -89.66% 1350.0% -84.62% -62.86% -52.05% 812.5% 33.33% -85.37%
Total Short-Term Liabilities $3.513B $3.494B $3.103B $2.356B $2.336B $2.867B $824.0M $1.047B $837.0M $850.0M $955.0M $846.0M $827.0M $783.0M $682.0M $872.0M $745.0M $663.0M $550.0M $422.0M $1.011B $1.247B $905.0M $814.0M $1.351B $1.035B $740.0M $1.352B $540.0M $656.0M $794.0M $600.0M $421.0M $432.0M $438.0M $270.0M $308.0M $322.0M $288.0M $307.0M $414.0M
YoY Change 0.54% 12.6% 31.7% 0.86% -18.52% 247.94% -21.3% 25.09% -1.53% -10.99% 12.88% 2.3% 5.62% 14.81% -21.79% 17.05% 12.37% 20.55% 30.33% -58.26% -18.93% 37.79% 11.18% -39.75% 30.53% 39.86% -45.27% 150.37% -17.68% -17.38% 32.33% 42.52% -2.55% -1.37% 62.22% -12.34% -4.35% 11.81% -6.19% -25.85%
Long-Term Debt $11.10B $9.947B $9.339B $9.230B $8.813B $6.733B $3.769B $3.500B $3.302B $3.354B $3.164B $3.042B $2.740B $2.769B $2.600B $2.310B $2.014B $1.576B $1.563B $1.640B $2.051B $2.935B $3.219B $3.458B $3.103B $3.283B $2.408B $1.682B $1.391B $1.357B $1.524B $1.926B $587.0M $590.0M $546.0M $548.0M $486.0M $472.0M $486.0M $505.0M $511.0M
YoY Change 11.61% 6.51% 1.18% 4.73% 30.89% 78.64% 7.69% 6.0% -1.55% 6.01% 4.01% 11.02% -1.05% 6.5% 12.55% 14.7% 27.79% 0.83% -4.7% -20.04% -30.12% -8.82% -6.91% 11.44% -5.48% 36.34% 43.16% 20.92% 2.51% -10.96% -20.87% 228.11% -0.51% 8.06% -0.36% 12.76% 2.97% -2.88% -3.76% -1.17%
Other Long-Term Liabilities $4.580B $4.560B $4.975B $5.146B $4.537B $4.409B $2.355B $1.354B $1.303B $1.338B $1.048B $1.269B $1.204B $1.015B $1.012B $1.048B $891.0M $749.0M $748.0M $612.0M $674.0M $481.0M $478.0M $459.0M $478.0M $526.0M $481.0M $459.0M $564.0M $556.0M $1.497B $1.489B $334.0M $333.0M $329.0M $332.0M $314.0M $298.0M $273.0M $249.0M $217.0M
YoY Change 0.44% -8.35% -3.32% 13.42% 2.9% 87.22% 73.93% 3.91% -2.62% 27.67% -17.42% 5.4% 18.62% 0.3% -3.44% 17.62% 18.96% 0.13% 22.22% -9.2% 40.12% 0.63% 4.14% -3.97% -9.13% 9.36% 4.79% -18.62% 1.44% -62.86% 0.54% 345.81% 0.3% 1.22% -0.9% 5.73% 5.37% 9.16% 9.64% 14.75%
Total Long-Term Liabilities $15.68B $14.51B $14.31B $14.38B $13.35B $11.14B $6.124B $4.854B $4.605B $4.692B $4.212B $4.311B $3.944B $3.784B $3.612B $3.358B $2.905B $2.325B $2.311B $2.252B $2.725B $3.416B $3.697B $3.917B $3.581B $3.809B $2.889B $2.141B $1.955B $1.913B $3.021B $3.415B $921.0M $923.0M $875.0M $880.0M $800.0M $770.0M $759.0M $754.0M $728.0M
YoY Change 8.1% 1.34% -0.43% 7.69% 19.82% 81.94% 26.16% 5.41% -1.85% 11.4% -2.3% 9.31% 4.23% 4.76% 7.56% 15.59% 24.95% 0.61% 2.62% -17.36% -20.23% -7.6% -5.62% 9.38% -5.99% 31.84% 34.94% 9.51% 2.2% -36.68% -11.54% 270.79% -0.22% 5.49% -0.57% 10.0% 3.9% 1.45% 0.66% 3.57%
Total Liabilities $21.31B $20.01B $19.28B $18.38B $17.40B $15.57B $7.716B $7.681B $7.049B $6.994B $6.534B $6.369B $5.892B $5.675B $5.259B $5.236B $4.547B $3.894B $3.773B $3.592B $4.706B $5.760B $5.789B $5.870B $6.101B $5.989B $4.865B $4.728B $3.663B $3.722B $3.815B $4.014B $1.341B $1.355B $1.312B $1.150B $1.109B $1.092B $1.046B $1.061B $1.142B
YoY Change 6.53% 3.79% 4.87% 5.61% 11.78% 101.79% 0.46% 8.97% 0.79% 7.04% 2.59% 8.1% 3.82% 7.91% 0.44% 15.15% 16.77% 3.21% 5.04% -23.67% -18.3% -0.5% -1.38% -3.79% 1.87% 23.1% 2.9% 29.07% -1.59% -2.44% -4.96% 199.33% -1.03% 3.28% 14.09% 3.7% 1.56% 4.4% -1.41% -7.09%

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
Basic Shares Outstanding 230.0M shares 229.9M shares 229.0M shares 227.2M shares 239.5M shares 213.9M shares 142.5M shares 142.1M shares
Diluted Shares Outstanding 230.5M shares 230.3M shares 229.6M shares 227.5M shares 239.9M shares 214.1M shares 142.6M shares 142.5M 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: $14.562 Billion

About Evergy, Inc.

Evergy, Inc. is a holding company, which engages in the provision of electricity through its subsidiaries. The company is headquartered in Kansas City, Missouri and currently employs 4,658 full-time employees. The firm operates primarily through its wholly owned subsidiaries, Evergy Kansas Central, Inc. (Evergy Kansas Central), Evergy Metro, Inc. (Evergy Metro), Evergy Missouri West, Inc. (Evergy Missouri West), and Evergy Transmission Company, LLC (Evergy Transmission Company). Evergy Kansas Central is an integrated, regulated electric utility that provides electricity to customers in the state of Kansas. Evergy Metro is an integrated, regulated electric utility that provides electricity to customers in the states of Missouri and Kansas. Evergy Missouri West is an integrated, regulated electric utility that provides electricity to customers in the state of Missouri. Evergy Transmission Company owns 13.5% of Transource Energy, LLC with the remaining 86.5% owned by AEP Transmission Holding Company, LLC. Its customers include residential, commercial, industrial, wholesale, transmission, and other.

Industry: Electric & Other Services Combined Peers: ALLIANT ENERGY CORP Avangrid, Inc. EDISON INTERNATIONAL ENTERGY CORP /DE/ FIRSTENERGY CORP NEXTERA ENERGY INC NRG ENERGY, INC. PINNACLE WEST CAPITAL CORP OGE ENERGY CORP. PPL Corp