Financial Snapshot

Revenue
$3.992B
TTM
Gross Margin
39.1%
TTM
Net Earnings
$567.4M
TTM
Current Assets
Q1 2025
Current Liabilities
Q1 2025
Current Ratio
340.06%
Q1 2025
Total Assets
Q1 2025
Total Liabilities
Q1 2025
Book Value
$4.235B
Q1 2025
Cash
Q1 2025
P/E
54.05
Apr 15, 2025 EST
Free Cash Flow
$701.5M
TTM

Revenues

Revenues

Revenue YoY Change

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 $3.858B $2.968B $2.208B $1.866B $1.787B $2.056B $1.778B $1.525B $1.376B $1.189B $1.132B $1.009B $897.3M $764.9M $617.0M $538.3M $582.3M $507.9M $392.2M $269.6M $215.7M $176.5M $172.1M $171.3M $202.9M $141.3M $95.40M $63.70M $34.60M $25.60M $19.20M $25.90M $21.70M $25.40M $26.20M $26.50M $22.90M $30.50M $47.30M $32.30M $27.50M $22.00M
YoY Change 29.97% 34.41% 18.37% 4.4% -13.07% 15.63% 16.59% 10.79% 15.78% 4.98% 12.25% 12.42% 17.32% 23.97% 14.62% -7.56% 14.65% 29.5% 45.47% 24.99% 22.21% 2.56% 0.47% -15.57% 43.6% 48.11% 49.76% 84.1% 35.16% 33.33% -25.87% 19.35% -14.57% -3.05% -1.13% 15.72% -24.92% -35.52% 46.44% 17.45% 25.0%

Expenses

Cost Of Revenues

Gross Profit

Gross Profit Margin

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 $3.858B $2.968B $2.208B $1.866B $1.787B $2.056B $1.778B $1.525B $1.376B $1.189B $1.132B $1.009B $897.3M $764.9M $617.0M $538.3M $582.3M $507.9M $392.2M $269.6M $215.7M $176.5M $172.1M $171.3M $202.9M $141.3M $95.40M $63.70M $34.60M $25.60M $19.20M $25.90M $21.70M $25.40M $26.20M $26.50M $22.90M $30.50M $47.30M $32.30M $27.50M $22.00M
Cost Of Revenue $2.356B $1.815B $1.346B $1.138B $1.105B $1.242B $1.087B $950.1M $860.8M $754.5M $734.0M $637.6M $569.9M $490.5M $394.7M $357.3M $371.9M $330.5M $249.7M $168.7M $139.9M $118.3M $110.6M $100.1M $127.1M $83.70M $59.20M $43.00M $22.40M $17.50M $13.40M $19.10M $15.00M $16.80M $19.20M $17.20M $13.60M $14.20M $26.20M $19.30M $16.00M $13.00M
Gross Profit $1.502B $1.153B $862.8M $727.4M $682.1M $813.8M $690.7M $574.7M $515.5M $434.2M $398.3M $371.2M $327.4M $274.4M $222.3M $181.0M $210.5M $177.5M $142.5M $101.0M $75.80M $58.10M $61.50M $71.10M $75.80M $57.50M $36.10M $20.60M $12.20M $8.100M $5.800M $6.800M $6.700M $8.600M $7.100M $9.200M $9.300M $16.30M $21.20M $13.00M $11.50M $9.100M
Gross Profit Margin 38.93% 38.86% 39.07% 38.99% 38.17% 39.59% 38.85% 37.69% 37.46% 36.53% 35.18% 36.8% 36.49% 35.88% 36.04% 33.62% 36.15% 34.95% 36.33% 37.46% 35.14% 32.92% 35.74% 41.51% 37.36% 40.69% 37.84% 32.34% 35.26% 31.64% 30.21% 26.25% 30.88% 33.86% 27.1% 34.72% 40.61% 53.44% 44.82% 40.25% 41.82% 41.36%

Selling, General & Admin Expense

Research & Development

Depreciation, Depletion & Amortization

SGA Expense to Gross Profit Ratio

R&D To Gross Profit Ratio

DDA To Gross Profit Ratio

Operating Expenses Total

Operating Profits/Loss

Operating Profits/Loss YoY Change

Operating Earnings to Gross Profit Ratio

Operating Profit Margin

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 $677.3M $528.1M $365.9M $334.5M $305.5M $356.7M $314.5M $268.1M $250.1M $204.5M $194.9M $187.6M $164.1M $136.0M $113.2M $92.80M $104.7M $91.40M $75.60M $56.30M $43.20M $34.90M $39.10M $39.60M $36.60M $24.70M $17.10M $11.50M $7.700M $6.400M $5.500M $6.300M $6.100M $6.200M $5.200M $5.300M $5.100M $4.400M $8.600M $7.100M $6.400M $5.700M
YoY Change 28.23% 44.34% 9.38% 9.51% -14.37% 13.44% 17.31% 7.16% 22.31% 4.92% 3.91% 14.29% 20.68% 20.18% 21.95% -11.37% 14.55% 20.9% 34.28% 30.32% 23.78% -10.74% -1.26% 8.2% 48.18% 44.44% 48.7% 49.35% 20.31% 16.36% -12.7% 3.28% -1.61% 19.23% -1.89% 3.92% 15.91% -48.84% 21.13% 10.94% 12.28%
% of Gross Profit 45.1% 45.79% 42.41% 45.99% 44.78% 43.83% 45.53% 46.64% 48.53% 47.11% 48.94% 50.54% 50.13% 49.56% 50.9% 51.27% 49.74% 51.49% 53.05% 55.74% 56.99% 60.07% 63.58% 55.7% 48.28% 42.96% 47.37% 55.83% 63.11% 79.01% 94.83% 92.65% 91.04% 72.09% 73.24% 57.61% 54.84% 26.99% 40.57% 54.62% 55.65% 62.64%
Research & Development $111.3M $95.77M $76.06M $68.88M $65.56M $66.63M $57.45M $46.47M $44.73M $38.75M $37.38M $32.90M $30.40M $25.40M $22.70M
YoY Change 16.18% 25.92% 10.43% 5.06% -1.61% 15.98% 23.62% 3.91% 15.43% 3.67% 13.62% 8.23% 19.67% 11.89%
% of Gross Profit 7.41% 8.3% 8.82% 9.47% 9.61% 8.19% 8.32% 8.09% 8.68% 8.92% 9.38% 8.86% 9.28% 9.26% 10.21%
Depreciation & Amortization $175.3M $130.0M $96.33M $93.02M $88.56M $83.50M $77.19M $64.82M $60.28M $47.91M $47.76M $36.79M $30.66M $18.54M $17.60M $15.00M $15.10M $12.20M $10.60M $7.400M $6.800M $6.700M $6.000M $10.60M $9.800M $6.300M $2.800M $1.600M $2.100M $2.600M $2.000M $1.600M $1.900M $1.800M $1.800M $2.400M $1.900M $1.600M $1.200M
YoY Change 34.83% 34.99% 3.56% 5.03% 6.06% 8.17% 19.08% 7.54% 25.82% 0.31% 29.81% 20.01% 65.32% 5.38% 17.31% -0.66% 23.77% 15.09% 43.24% 8.82% 1.49% 11.67% -43.4% 8.16% 55.56% 125.0% 75.0% -23.81% -19.23% 30.0% 25.0% -15.79% 5.56% 0.0% -25.0% 26.32% 18.75% 33.33%
% of Gross Profit 11.68% 11.27% 11.17% 12.79% 12.98% 10.26% 11.18% 11.28% 11.69% 11.03% 11.99% 9.91% 9.36% 6.76% 7.91% 8.29% 7.17% 6.87% 7.44% 7.33% 8.97% 11.53% 9.76% 14.91% 12.93% 10.96% 7.76% 7.77% 17.21% 32.1% 34.48% 23.53% 28.36% 20.93% 25.35% 26.09% 20.43% 9.82% 5.66%
Operating Expenses $788.5M $623.9M $442.0M $403.4M $371.0M $423.4M $371.9M $314.5M $294.9M $243.3M $232.3M $220.5M $194.5M $161.4M $135.9M $92.70M $104.7M $91.40M $75.60M $56.30M $43.20M $34.90M $39.10M $39.60M $36.60M $24.80M $17.20M $11.60M $7.700M $6.400M $5.500M $6.300M $6.100M $6.200M $5.200M $5.300M $5.100M $4.400M $8.500M $7.100M $6.500M $5.700M
YoY Change 26.38% 41.17% 9.56% 8.72% -12.36% 13.83% 18.24% 6.67% 21.21% 4.72% 5.36% 13.34% 20.52% 18.79% 46.57% -11.46% 14.55% 20.9% 34.28% 30.32% 23.78% -10.74% -1.26% 8.2% 47.58% 44.19% 48.28% 50.65% 20.31% 16.36% -12.7% 3.28% -1.61% 19.23% -1.89% 3.92% 15.91% -48.24% 19.72% 9.23% 14.04%
Operating Profit $824.5M $625.3M $496.8M $392.9M $376.6M $457.1M $376.2M $306.7M $265.3M $229.7M $203.4M $183.6M $163.3M $138.4M $109.2M $88.30M $105.8M $86.10M $66.90M $44.70M $32.60M $23.20M $22.40M $31.50M $39.20M $32.70M $18.90M $9.000M $4.500M $1.700M $300.0K $500.0K $600.0K $2.400M $1.900M $3.900M $4.200M $11.90M $12.70M $5.900M $5.000M $3.400M
YoY Change 31.84% 25.86% 26.46% 4.31% -17.6% 21.49% 22.69% 15.57% 15.54% 12.92% 10.78% 12.43% 17.96% 26.8% 23.64% -16.54% 22.88% 28.7% 49.66% 37.12% 40.52% 3.57% -28.89% -19.64% 19.88% 73.02% 110.0% 100.0% 164.71% 466.67% -40.0% -16.67% -75.0% 26.32% -51.28% -7.14% -64.71% -6.3% 115.25% 18.0% 47.06%
Operating Profit To Gross Profit 54.9% 54.21% 57.59% 54.01% 55.22% 56.17% 54.47% 53.36% 51.47% 52.89% 51.06% 49.46% 49.87% 50.44% 49.1% 48.78% 50.26% 48.51% 46.95% 44.26% 43.01% 39.93% 36.42% 44.3% 51.72% 56.87% 52.35% 43.69% 36.89% 20.99% 5.17% 7.35% 8.96% 27.91% 26.76% 42.39% 45.16% 73.01% 59.91% 45.38% 43.48% 37.36%
Operating Profit To Revenue 21.37% 21.07% 22.5% 21.06% 21.08% 22.24% 21.16% 20.11% 19.28% 19.32% 17.96% 18.2% 18.2% 18.1% 17.69% 16.4% 18.17% 16.95% 17.06% 16.58% 15.11% 13.14% 13.02% 18.39% 19.32% 23.14% 19.81% 14.13% 13.01% 6.64% 1.56% 1.93% 2.76% 9.45% 7.25% 14.72% 18.34% 39.02% 26.85% 18.27% 18.18% 15.45%

Interest Expenses

Interest Expenses To Operating Income %

Other Expense/Income

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 -$149.3M $3.800M -$6.386M -$7.285M -$13.20M -$21.70M -$19.90M -$9.800M -$8.300M -$4.600M -$5.400M -$3.700M -$2.400M -$100.0K -$500.0K -$600.0K -$2.300M -$3.300M -$3.500M -$1.100M -$1.100M -$1.200M -$2.200M -$2.500M -$5.600M -$2.200M -$1.000M -$500.0K -$200.0K -$200.0K -$100.0K -$300.0K -$200.0K -$200.0K -$200.0K -$100.0K -$200.0K -$400.0K -$1.300M -$1.500M -$800.0K -$400.0K
YoY Change -4029.29% -159.51% -12.34% -44.81% -39.17% 9.05% 103.06% 18.07% 80.43% -14.81% 45.95% 54.17% 2300.0% -80.0% -16.67% -73.91% -30.3% -5.71% 218.18% 0.0% -8.33% -45.45% -12.0% -55.36% 154.55% 120.0% 100.0% 150.0% 0.0% 100.0% -66.67% 50.0% 0.0% 0.0% 100.0% -50.0% -50.0% -69.23% -13.33% 87.5% 100.0%
% of Operating Profit -18.11% 0.61% -1.29% -1.85% -3.5% -4.75% -5.29% -3.2% -3.13% -2.0% -2.66% -2.02% -1.47% -0.07% -0.46% -0.68% -2.17% -3.83% -5.23% -2.46% -3.37% -5.17% -9.82% -7.94% -14.29% -6.73% -5.29% -5.56% -4.44% -11.76% -33.33% -60.0% -33.33% -8.33% -10.53% -2.56% -4.76% -3.36% -10.24% -25.42% -16.0% -11.76%
Other Income/Expense, Net $2.444M $2.928M $565.0K $1.443M $1.366M $2.439M -$58.00K $1.092M -$23.00K -$66.00K $625.0K $888.0K $313.0K $64.00K $390.0K $200.0K -$600.0K $100.0K $600.0K $500.0K $0.00 $100.0K $100.0K $1.600M $900.0K $900.0K $2.100M $1.700M $1.100M $700.0K $500.0K $600.0K $600.0K $1.000M $1.000M $800.0K $800.0K $1.000M $600.0K $600.0K $500.0K $400.0K
YoY Change -16.53% 418.23% -60.85% 5.64% -43.99% -4305.17% -105.31% -4847.83% -65.15% -110.56% -29.62% 183.71% 389.06% -83.59% 95.0% -133.33% -700.0% -83.33% 20.0% -100.0% 0.0% -93.75% 77.78% 0.0% -57.14% 23.53% 54.55% 57.14% 40.0% -16.67% 0.0% -40.0% 0.0% 25.0% 0.0% -20.0% 66.67% 0.0% 20.0% 25.0%

Income/Loss

Pretax Income

Income Tax

Net Profits/Loss

Pretax Income YoY Change

Income Tax Rate

Net Profits/Loss YoY Change

Basic EPS

Net Income To Revenue Ratio

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 $677.6M $555.3M $491.0M $387.1M $364.9M $437.8M $309.1M $264.4M $227.9M $206.6M $185.8M $168.6M $157.2M $138.4M $109.1M $87.80M $102.8M $82.80M $64.00M $44.00M $36.60M $22.10M $21.50M $30.10M $50.50M $31.50M $20.00M $10.40M $5.400M $2.200M $700.0K $1.000M -$600.0K $3.200M $2.700M $2.500M $4.800M $12.40M $12.00M $5.000M $4.700M $3.300M
YoY Change 22.03% 13.09% 26.86% 6.09% -16.67% 41.64% 16.91% 16.01% 10.32% 11.18% 10.2% 7.29% 13.61% 26.87% 24.21% -14.59% 24.15% 29.38% 45.45% 20.22% 65.61% 2.79% -28.57% -40.4% 60.32% 57.5% 92.31% 92.59% 145.45% 214.29% -30.0% -266.67% -118.75% 18.52% 8.0% -47.92% -61.29% 3.33% 140.0% 6.38% 42.42%
Income Tax $118.5M $110.9M $100.4M $57.30M $29.00M $78.10M $70.60M $90.30M $80.90M $71.40M $59.80M $56.20M $54.50M $42.90M $36.70M $28.00M $35.50M $27.50M $20.90M $16.10M $10.90M $7.900M $4.900M $11.50M $19.50M $11.60M $6.900M $3.300M $1.700M $800.0K $100.0K $100.0K -$600.0K $700.0K $700.0K $800.0K $1.600M $5.100M $5.600M $2.300M $2.100M $1.500M
% Of Pretax Income 17.49% 19.97% 20.45% 14.8% 7.95% 17.84% 22.84% 34.15% 35.49% 34.56% 32.18% 33.32% 34.67% 31.01% 33.65% 31.89% 34.53% 33.21% 32.66% 36.59% 29.78% 35.75% 22.79% 38.21% 38.61% 36.83% 34.5% 31.73% 31.48% 36.36% 14.29% 10.0% 21.88% 25.93% 32.0% 33.33% 41.13% 46.67% 46.0% 44.68% 45.45%
Net Earnings $514.1M $403.6M $351.7M $304.2M $314.0M $327.9M $259.2M $186.0M $156.2M $133.4M $121.3M $102.4M $85.15M $72.82M $54.94M $44.60M $48.50M $39.00M $31.90M $22.80M $20.60M $12.20M $15.20M $15.80M $26.30M $16.30M $10.50M $7.000M $9.900M $2.700M $1.900M $1.000M -$600.0K $2.400M -$500.0K -$4.600M $2.500M $7.600M $6.300M $2.700M $2.600M $1.800M
YoY Change 27.38% 14.76% 15.6% -3.11% -4.24% 26.49% 39.38% 19.07% 17.12% 9.95% 18.45% 20.26% 16.93% 32.55% 23.18% -8.04% 24.36% 22.26% 39.91% 10.68% 68.85% -19.74% -3.8% -39.92% 61.35% 55.24% 50.0% -29.29% 266.67% 42.11% 90.0% -266.67% -125.0% -580.0% -89.13% -284.0% -67.11% 20.63% 133.33% 3.85% 44.44%
Net Earnings / Revenue 13.33% 13.6% 15.92% 16.31% 17.57% 15.95% 14.58% 12.2% 11.35% 11.22% 10.71% 10.15% 9.49% 9.52% 8.9% 8.29% 8.33% 7.68% 8.13% 8.46% 9.55% 6.91% 8.83% 9.22% 12.96% 11.54% 11.01% 10.99% 28.61% 10.55% 9.9% 3.86% -2.76% 9.45% -1.91% -17.36% 10.92% 24.92% 13.32% 8.36% 9.45% 8.18%
Basic Earnings Per Share $3.71 $2.94 $2.59 $2.25 $2.33 $2.45 $1.96 $1.41 $1.19 $1.60 $1.82 $1.54 $1.29 $1.12 $1.07
Diluted Earnings Per Share $3.67 $2.91 $2.55 $2.21 $2.29 $2.39 $1.90 $1.37 $1.17 $1.57 $1.80 $1.53 $1.28 $1.10 $1.04 $346.0K $373.4K $303.7K $251.6K $181.7K $167.8K $114.8K $141.8K $148.5K $251.7K $145.5K $106.5K $76.50K $117.4K $35.67K $26.39K $13.50K -$8.451K $30.73K -$5.325K -$45.63K $24.63K $76.54K $76.00K $36.19K $22.75K $13.29K

Assets & Liabilities

Cash & Short-Term Investments

Cash & Equivalents

Cash To Operating Expenses Ratio

Inventory

Receivables

Total Short-Term Assets

Property, Plant And Equipment

Long-Term Investments

Total Long-Term Assets

Total Assets

Net Income To Total Assets Percentage

Accounts Payable

Short-Term Debt

Long Term Debt Due

Total Short-Term Liabilities

Long-Term Debt

Other Long-Term Liabilities

Total Long-Term Liabilities

Total Liabilities

Short-Term To Long-Term Debt Ratio

Short-Term Assets To Debt Ratio

Long-Term Debt To Net Income Ratio

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 $162.1M $171.0M $139.5M $108.3M $406.9M $57.00M $59.60M $52.10M $43.00M $33.60M $20.20M $15.50M $21.50M $17.50M $6.500M $7.200M $12.60M $4.900M $5.000M $5.300M $200.0K $4.300M $4.500M $4.300M $4.800M $6.000M $10.70M $24.20M $11.00M $7.600M $5.000M $5.500M $18.80M $16.50M $15.20M $7.800M $4.900M $11.40M $3.000M $3.000M $3.600M $4.400M
YoY Change -5.23% 22.61% 28.81% -73.38% 613.86% -4.36% 14.4% 21.16% 27.98% 66.34% 30.32% -27.91% 22.86% 169.23% -9.72% -42.86% 157.14% -2.0% -5.66% 2550.0% -95.35% -4.44% 4.65% -10.42% -20.0% -43.93% -55.79% 120.0% 44.74% 52.0% -9.09% -70.74% 13.94% 8.55% 94.87% 59.18% -57.02% 280.0% 0.0% -16.67% -18.18%
Cash & Equivalents $162.1M $171.0M $139.5M $108.3M $406.9M $57.00M $59.60M $52.10M $43.00M $33.60M $20.20M $15.50M $21.50M $17.50M $6.500M $7.200M $12.60M $4.900M $5.000M $5.300M $200.0K $4.300M $4.500M $4.300M $4.800M $6.000M $8.600M $24.20M $11.00M $4.700M $5.000M $5.500M $18.80M $1.500M $600.0K $1.900M $2.100M $1.600M $200.0K $1.000M $400.0K $1.400M
Short-Term Investments $0.00 $2.100M $0.00 $0.00 $2.900M $0.00 $0.00 $0.00 $15.00M $14.60M $6.000M $2.800M $9.800M $2.700M $2.000M $3.200M $3.000M
Other Short-Term Assets $78.52M $49.84M $41.93M $26.05M $24.70M $19.00M $21.20M $13.70M $11.70M $44.90M $43.40M $50.00M $34.50M $27.80M $22.70M $21.00M $17.70M $14.70M $12.70M $10.40M $8.900M $6.900M $11.10M $8.500M $5.500M $4.000M $3.800M $2.600M $3.000M $3.000M $2.600M $1.700M $1.700M $900.0K $1.800M $13.80M $1.300M $1.000M $800.0K $600.0K $600.0K $500.0K
YoY Change 57.55% 18.86% 60.99% 5.45% 30.0% -10.38% 54.74% 17.09% -73.94% 3.46% -13.2% 44.93% 24.1% 22.47% 8.1% 18.64% 20.41% 15.75% 22.12% 16.85% 28.99% -37.84% 30.59% 54.55% 37.5% 5.26% 46.15% -13.33% 0.0% 15.38% 52.94% 0.0% 88.89% -50.0% -86.96% 961.54% 30.0% 25.0% 33.33% 0.0% 20.0%
Inventory $1.171B $1.014B $582.5M $478.1M $463.2M $420.3M $401.6M $343.6M $286.3M $243.5M $218.0M $218.9M $189.7M $165.0M $138.2M $137.6M $132.9M $115.8M $97.30M $62.80M $48.00M $51.20M $54.50M $52.00M $34.40M $45.20M $24.30M $18.40M $15.30M $5.400M $5.300M $4.700M $6.200M $5.500M $7.400M $8.700M $17.00M $14.20M $13.00M $8.500M $7.800M $7.000M
Prepaid Expenses
Receivables $650.7M $620.8M $388.8M $325.0M $270.9M $317.5M $251.5M $222.5M $202.2M $181.6M $149.7M $157.0M $122.2M $106.4M $91.80M $77.90M $88.40M $82.40M $65.00M $47.70M $36.80M $28.80M $28.40M $31.50M $29.60M $35.30M $19.40M $12.60M $7.900M $6.700M $5.700M $4.800M $4.300M $3.100M $3.600M $3.300M $7.500M $6.100M $7.300M $5.500M $4.500M $4.000M
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 $12.40M $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 $2.062B $1.855B $1.153B $937.4M $1.166B $813.7M $733.8M $631.9M $543.2M $503.6M $431.3M $441.5M $367.9M $316.6M $259.2M $243.6M $251.5M $217.8M $180.0M $126.1M $93.90M $91.30M $98.60M $96.30M $86.70M $90.60M $58.20M $57.70M $37.10M $22.60M $18.60M $16.70M $31.00M $26.10M $27.90M $33.60M $30.70M $32.70M $24.00M $17.60M $16.40M $15.90M
YoY Change 11.15% 60.95% 22.97% -19.58% 43.25% 10.89% 16.13% 16.33% 7.86% 16.76% -2.31% 20.01% 16.2% 22.15% 6.4% -3.14% 15.47% 21.0% 42.74% 34.29% 2.85% -7.4% 2.39% 11.07% -4.3% 55.67% 0.87% 55.53% 64.16% 21.51% 11.38% -46.13% 18.77% -6.45% -16.96% 9.45% -6.12% 36.25% 36.36% 7.32% 3.14%
Property, Plant & Equipment $470.9M $443.2M $225.9M $268.2M $226.0M $173.3M $154.7M $129.9M $121.6M $105.7M $93.90M $97.70M $80.50M $67.10M $59.00M $60.50M $60.00M $55.60M $49.50M $46.70M $40.60M $39.80M $40.10M $39.30M $26.90M $28.30M $14.80M $8.500M $5.800M $9.300M $8.600M $7.700M $8.500M $7.600M $8.500M $9.300M $15.20M $12.50M $12.10M $9.700M $5.600M $6.100M
YoY Change 6.24% 96.22% -15.79% 18.69% 30.41% 12.02% 19.09% 6.83% 15.04% 12.57% -3.89% 21.37% 19.97% 13.73% -2.48% 0.83% 7.91% 12.32% 6.0% 15.02% 2.01% -0.75% 2.04% 46.1% -4.95% 91.22% 74.12% 46.55% -37.63% 8.14% 11.69% -9.41% 11.84% -10.59% -8.6% -38.82% 21.6% 3.31% 24.74% 73.21% -8.2%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $0.00 $5.800M $3.200M $0.00 $0.00 $2.100M $1.200M $1.500M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -100.0% 81.25% -100.0% 75.0% -20.0%
Other Assets $344.6M $264.9M $311.1M $260.1M $193.9M $162.7M $143.7M $131.3M $101.1M $87.90M $77.00M $63.80M $48.00M $35.80M $28.90M $22.00M $16.70M $12.10M $8.200M $9.300M $11.90M $13.50M $10.00M $9.800M $12.30M $10.00M $7.800M $9.600M $4.800M $900.0K $500.0K $300.0K $1.200M $400.0K $100.0K $200.0K $300.0K $400.0K $200.0K $500.0K $500.0K $300.0K
YoY Change 30.09% -14.86% 19.63% 34.13% 19.18% 13.22% 9.44% 29.87% 15.02% 14.16% 20.69% 32.92% 34.08% 23.88% 31.36% 31.74% 38.02% 47.56% -11.83% -21.85% -11.85% 35.0% 2.04% -20.33% 23.0% 28.21% -18.75% 100.0% 433.33% 80.0% 66.67% -75.0% 200.0% 300.0% -50.0% -33.33% -25.0% 100.0% -60.0% 0.0% 66.67%
Total Long-Term Assets $5.531B $5.340B $2.943B $2.561B $2.382B $2.156B $1.920B $1.881B $1.455B $1.233B $1.058B $1.092B $824.9M $624.5M $522.4M $489.3M $425.0M $413.5M $354.8M $309.5M $270.4M $241.9M $237.7M $229.3M $195.0M $182.6M $74.90M $30.50M $24.70M $24.80M $20.40M $17.00M $15.40M $11.40M $11.30M $12.60M $22.20M $16.60M $14.80M $12.30M $8.400M $8.600M
YoY Change 3.57% 81.45% 14.91% 7.51% 10.51% 12.29% 2.08% 29.23% 18.04% 16.53% -3.08% 32.32% 32.09% 19.54% 6.76% 15.13% 2.78% 16.54% 14.64% 14.46% 11.78% 1.77% 3.66% 17.59% 6.79% 143.79% 145.57% 23.48% -0.4% 21.57% 20.0% 10.39% 35.09% 0.88% -10.32% -43.24% 33.73% 12.16% 20.33% 46.43% -2.33%
Total Assets $7.593B $7.195B $4.095B $3.498B $3.548B $2.969B $2.653B $2.512B $1.998B $1.736B $1.489B $1.533B $1.193B $941.1M $781.6M $732.9M $676.5M $631.3M $534.8M $435.6M $364.3M $333.2M $336.3M $325.6M $281.7M $273.2M $133.1M $88.20M $61.80M $47.40M $39.00M $33.70M $46.40M $37.50M $39.20M $46.20M $52.90M $49.30M $38.80M $29.90M $24.80M $24.50M
YoY Change
Accounts Payable $198.4M $205.9M $116.6M $85.54M $76.20M $106.2M $107.2M $89.70M $73.30M $64.70M $57.20M $54.90M $50.10M $43.50M $28.60M $27.00M $29.70M $28.20M $22.40M $11.10M $8.000M $7.500M $7.600M $7.800M $5.000M $11.10M $6.200M $4.200M $4.800M $1.500M $1.000M $900.0K $700.0K $900.0K $900.0K $1.500M $1.600M $1.300M $2.700M $1.000M $1.000M $500.0K
YoY Change -3.63% 76.65% 36.25% 12.26% -28.25% -0.93% 19.51% 22.37% 13.29% 13.11% 4.19% 9.58% 15.17% 52.1% 5.93% -9.09% 5.32% 25.89% 101.8% 38.75% 6.67% -1.32% -2.56% 56.0% -54.95% 79.03% 47.62% -12.5% 220.0% 50.0% 11.11% 28.57% -22.22% 0.0% -40.0% -6.25% 23.08% -51.85% 170.0% 0.0% 100.0%
Accrued Expenses $335.4M $282.9M $192.3M $148.3M $113.0M $131.1M $171.5M $98.50M $86.50M $100.2M $92.60M $105.7M $76.20M $76.40M $52.10M $37.00M $49.60M $53.90M $41.50M $32.50M $20.20M $14.40M $14.90M $16.40M $17.90M $15.30M $10.40M $6.700M $5.900M $5.000M $3.800M $2.700M $5.300M $4.200M $3.700M $4.600M $3.500M $3.200M $2.800M $1.700M $1.300M $1.100M
YoY Change 18.56% 47.14% 29.65% 31.25% -13.81% -23.56% 74.11% 13.87% -13.67% 8.21% -12.39% 38.71% -0.26% 46.64% 40.81% -25.4% -7.98% 29.88% 27.69% 60.89% 40.28% -3.36% -9.15% -8.38% 16.99% 47.12% 55.22% 13.56% 18.0% 31.58% 40.74% -49.06% 26.19% 13.51% -19.57% 31.43% 9.38% 14.29% 64.71% 30.77% 18.18%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.00M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -100.0%
Long-Term Debt Due $4.107M $17.80M $1.654M $1.515M $1.000M $900.0K $900.0K $500.0K $400.0K $400.0K $400.0K $700.0K $600.0K $300.0K $100.0K $200.0K $200.0K $2.200M $0.00 $100.0K $100.0K $0.00 $6.800M $0.00 $0.00 $600.0K $400.0K $300.0K $500.0K $800.0K $1.100M $400.0K $300.0K $0.00 $0.00 $0.00 $300.0K $300.0K $1.400M $1.400M $1.100M $100.0K
YoY Change -76.93% 976.24% 9.17% 51.5% 11.11% 0.0% 80.0% 25.0% 0.0% 0.0% -42.86% 16.67% 100.0% 200.0% -50.0% 0.0% -90.91% -100.0% 0.0% -100.0% -100.0% 50.0% 33.33% -40.0% -37.5% -27.27% 175.0% 33.33% -100.0% 0.0% -78.57% 0.0% 27.27% 1000.0%
Total Short-Term Liabilities $663.9M $665.3M $420.9M $294.9M $241.2M $289.1M $282.4M $249.4M $214.4M $168.4M $152.2M $161.3M $131.5M $123.4M $81.80M $65.50M $81.20M $87.30M $65.50M $50.00M $32.00M $22.70M $29.30M $24.80M $31.20M $27.30M $17.60M $12.60M $11.90M $7.900M $5.900M $4.200M $16.40M $5.400M $5.000M $6.500M $5.700M $5.300M $8.000M $4.500M $3.900M $2.100M
YoY Change -0.22% 58.09% 42.72% 22.26% -16.57% 2.37% 13.23% 16.32% 27.32% 10.64% -5.64% 22.66% 6.56% 50.86% 24.89% -19.33% -6.99% 33.28% 31.0% 56.25% 40.97% -22.53% 18.15% -20.51% 14.29% 55.11% 39.68% 5.88% 50.63% 33.9% 40.48% -74.39% 203.7% 8.0% -23.08% 14.04% 7.55% -33.75% 77.78% 15.38% 85.71%
Long-Term Debt $2.225B $2.460B $288.6M $235.0M $738.8M $561.0M $531.6M $673.5M $457.8M $367.2M $328.7M $376.8M $131.2M $39.80M $14.10M $55.20M $37.40M $53.80M $55.00M $34.10M $18.10M $32.00M $49.20M $67.00M $40.00M $73.00M $30.10M $10.50M $6.000M $7.100M $4.400M $2.900M $3.100M $2.000M $2.000M $2.000M $5.100M $5.100M $12.20M $13.60M $11.70M $3.200M
YoY Change -9.55% 752.43% 22.83% -68.19% 31.69% 5.53% -21.07% 47.12% 24.67% 11.71% -12.77% 187.2% 229.65% 182.27% -74.46% 47.59% -30.48% -2.18% 61.29% 88.4% -43.44% -34.96% -26.57% 67.5% -45.21% 142.52% 186.67% 75.0% -15.49% 61.36% 51.72% -6.45% 55.0% 0.0% 0.0% -60.78% 0.0% -58.2% -10.29% 16.24% 265.63%
Other Long-Term Liabilities $526.0M $379.6M $338.9M $378.3M $280.3M $184.6M $157.7M $151.0M $114.1M $105.6M $82.30M $84.00M $52.80M $33.40M $30.60M $23.30M $17.00M $10.40M $5.700M $6.600M $5.800M $6.100M $6.200M $6.200M $6.900M $3.600M $2.800M $2.400M $1.300M $600.0K $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 38.55% 12.01% -10.39% 34.95% 51.84% 17.06% 4.44% 32.34% 8.05% 28.31% -2.02% 59.09% 58.08% 9.15% 31.33% 37.06% 63.46% 82.46% -13.64% 13.79% -4.92% -1.61% 0.0% -10.14% 91.67% 28.57% 16.67% 84.62% 116.67%
Total Long-Term Liabilities $2.751B $2.840B $627.6M $613.2M $1.019B $745.6M $689.3M $824.5M $571.9M $472.8M $411.0M $460.8M $184.0M $73.20M $44.70M $78.50M $54.40M $64.20M $60.70M $40.70M $23.90M $38.10M $55.40M $73.20M $46.90M $76.60M $32.90M $12.90M $7.300M $7.700M $4.400M $2.900M $3.100M $2.000M $2.000M $2.000M $5.100M $5.100M $12.20M $13.60M $11.70M $3.200M
YoY Change -3.12% 352.53% 2.34% -39.83% 36.68% 8.17% -16.4% 44.17% 20.96% 15.04% -10.81% 150.43% 151.37% 63.76% -43.06% 44.3% -15.26% 5.77% 49.14% 70.29% -37.27% -31.23% -24.32% 56.08% -38.77% 132.83% 155.04% 76.71% -5.19% 75.0% 51.72% -6.45% 55.0% 0.0% 0.0% -60.78% 0.0% -58.2% -10.29% 16.24% 265.63%
Total Liabilities $3.956B $4.049B $1.447B $1.235B $1.568B $1.303B $1.255B $1.351B $1.035B $926.5M $789.7M $926.7M $576.2M $412.0M $312.5M $319.9M $258.8M $259.7M $217.6M $162.1M $116.9M $111.7M $129.3M $136.9M $111.9M $133.9M $65.50M $28.70M $20.30M $17.30M $12.00M $8.200M $20.90M $8.700M $8.300M $9.600M $11.90M $11.20M $20.80M $18.50M $15.90M $5.600M
YoY Change -2.3% 179.79% 17.15% -21.19% 20.33% 3.79% -7.13% 30.57% 11.71% 17.32% -14.78% 60.83% 39.85% 31.84% -2.31% 23.61% -0.35% 19.35% 34.24% 38.67% 4.66% -13.61% -5.55% 22.34% -16.43% 104.43% 128.22% 41.38% 17.34% 44.17% 46.34% -60.77% 140.23% 4.82% -13.54% -19.33% 6.25% -46.15% 12.43% 16.35% 183.93%

Ownership

Basic Shares Outstanding

Diluted Shares Outstanding

Preferred Stock

No data

Treasury Stock Shares

No data

Stock Issuance & Repurchase

Ownership Data

Return On Shareholders' Equity

Book Value

Free Cash Flow

Free Cash Flow YoY

Free Cash Flow Margin

Dividends

Dividends

No data

Stock Price

Market Cap: $30.665 Billion

About HEICO Corp

HEICO Corp. engages in the manufacturing of electronic equipment for the aviation, defense, space, medical, telecommunications, and electronics industries. The company is headquartered in Hollywood, Florida and currently employs 10,000 full-time employees. The Company’s segments include Flight Support Group (FSG) and Electronic Technologies Group (ETG). FSG segment consists of HEICO Aerospace Holdings Corp. and HEICO Flight Support Corp. and their subsidiaries. FSG uses technology to design and manufacture jet engine and aircraft component replacement parts. FSG repairs, overhauls and distributes jet engine and aircraft components, avionics and instruments for domestic and foreign commercial air carriers and aircraft repair companies, as well as military and business aircraft operators. ETG segment consists of HEICO Electronic Technologies Corp. and its subsidiaries. Its ETG designs, manufactures and sells various types of electronic, data and microwave, and electro-optical products, including infrared simulation and test equipment, laser rangefinder receivers, electrical power supplies, back-up power supplies and others.

Industry: Aircraft Engines & Engine Parts Peers: Howmet Aerospace Inc. AXON ENTERPRISE, INC. Boeing Co General Dynamics Corp L3Harris Technologies Inc Huntington Ingalls Industries Inc Northrop Grumman Corp RTX Corp TransDigm Group Inc Textron Inc