Financial Snapshot

Revenue
$7.430B
TTM
Gross Margin
31.1%
TTM
Net Earnings
$1.155B
TTM
Current Assets
Q4 2024
Current Liabilities
Q4 2024
Current Ratio
217.04%
Q4 2024
Total Assets
Q4 2024
Total Liabilities
Q4 2024
Book Value
$4.554B
Q4 2024
Cash
Q4 2024
P/E
43.46
Apr 15, 2025 EST
Free Cash Flow
$977.0M
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 $7.430B $6.640B $5.663B $4.972B $5.259B $7.098B $6.778B $12.96B $12.39B $12.41B $12.54B $23.03B $23.70B $24.95B $21.01B $18.44B $26.90B $29.28B $28.95B $25.57B $22.61B $20.87B $19.93B $22.58B $22.66B $16.32B $15.49B $13.48B $13.13B $12.66B $10.39B $9.149B $9.588B $9.981B $10.87B $11.16B $9.936B $7.859B $6.505B $6.684B $5.799B $5.285B
YoY Change 11.9% 17.25% 13.9% -5.46% -25.91% 4.72% -47.7% 4.57% -0.15% -1.03% -45.55% -2.82% -5.01% 18.74% 13.96% -31.46% -8.13% 1.14% 13.23% 13.09% 8.33% 4.7% -11.7% -0.37% 38.82% 5.38% 14.89% 2.7% 3.74% 21.78% 13.59% -4.58% -3.94% -8.14% -2.66% 12.34% 26.43% 20.81% -2.68% 15.26% 9.73%

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 $7.430B $6.640B $5.663B $4.972B $5.259B $7.098B $6.778B $12.96B $12.39B $12.41B $12.54B $23.03B $23.70B $24.95B $21.01B $18.44B $26.90B $29.28B $28.95B $25.57B $22.61B $20.87B $19.93B $22.58B $22.66B $16.32B $15.49B $13.48B $13.13B $12.66B $10.39B $9.149B $9.588B $9.981B $10.87B $11.16B $9.936B $7.859B $6.505B $6.684B $5.799B $5.285B
Cost Of Revenue $5.119B $4.773B $4.103B $3.596B $3.878B $5.204B $11.40B $10.22B $9.696B $10.10B $19.14B $19.29B $20.40B $20.48B $17.17B $16.90B $22.18B $22.80B $21.96B $20.70B $17.93B $16.62B $15.93B $17.61B $17.11B $12.54B $11.93B $10.28B $9.966B $9.360B $7.846B $7.187B $7.339B $7.445B $7.606B $7.338B $6.528B $5.457B $4.753B $5.038B $4.417B $4.175B
Gross Profit $2.311B $1.867B $1.560B $1.376B $1.381B $1.894B -$4.619B $2.739B $2.698B $2.309B -$6.595B $3.746B $3.299B $4.471B $3.839B $1.537B $4.726B $6.477B $6.995B $4.864B $4.681B $4.253B $4.006B $4.965B $5.548B $3.787B $3.556B $3.207B $3.162B $3.295B $2.546B $1.962B $2.249B $2.536B $3.259B $3.824B $3.408B $2.402B $1.752B $1.646B $1.382B $1.110B
Gross Profit Margin 31.1% 28.12% 27.55% 27.67% 26.26% 26.68% -68.15% 21.13% 21.77% 18.6% -52.58% 16.26% 13.92% 17.92% 18.27% 8.34% 17.57% 22.12% 24.16% 19.02% 20.7% 20.38% 20.1% 21.99% 24.48% 23.2% 22.96% 23.79% 24.09% 26.04% 24.5% 21.44% 23.46% 25.41% 30.0% 34.26% 34.3% 30.56% 26.93% 24.63% 23.83% 21.0%

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 $347.0M $333.0M $288.0M $251.0M $277.0M $400.0M $371.0M $715.0M $924.0M $765.0M $770.0M $1.008B $997.0M $1.027B $961.0M $1.009B $1.167B $1.444B $1.372B $1.295B $1.194B $1.221B $1.108B $1.264B $1.088B $851.0M $783.0M $682.0M $835.0M $834.0M $740.0M $709.0M $699.0M $691.0M $692.0M $658.0M $774.0M $647.0M $508.0M $458.0M $358.0M $337.0M
YoY Change 4.2% 15.63% 14.74% -9.39% -30.75% 7.82% -48.11% -22.62% 20.78% -0.65% -23.61% 1.1% -2.92% 6.87% -4.76% -13.54% -19.18% 5.25% 5.95% 8.46% -2.21% 10.2% -12.34% 16.18% 27.85% 8.68% 14.81% -18.32% 0.12% 12.7% 4.37% 1.43% 1.16% -0.14% 5.17% -14.99% 19.63% 27.36% 10.92% 27.93% 6.23%
% of Gross Profit 15.02% 17.84% 18.46% 18.24% 20.06% 21.12% 26.1% 34.25% 33.13% 26.91% 30.22% 22.97% 25.03% 65.65% 24.69% 22.29% 19.61% 26.62% 25.51% 28.71% 27.66% 25.46% 19.61% 22.47% 22.02% 21.27% 26.41% 25.31% 29.07% 36.14% 31.08% 27.25% 21.23% 17.21% 22.71% 26.94% 29.0% 27.83% 25.9% 30.36%
Research & Development $33.00M $36.00M $32.00M $17.00M $17.00M $28.00M $41.00M $109.0M $130.0M $169.0M $123.0M $192.0M $197.0M $184.0M $174.0M $169.0M $246.0M $238.0M $201.0M $192.0M $178.0M $190.0M $209.0M $203.0M $194.0M $128.0M $128.0M $143.0M $166.0M $141.0M $126.0M $130.0M $212.0M $252.0M $220.0M $182.0M $167.0M $174.0M $149.0M $120.0M $95.00M $82.00M
YoY Change -8.33% 12.5% 88.24% 0.0% -39.29% -31.71% -62.39% -16.15% -23.08% 37.4% -35.94% -2.54% 7.07% 5.75% 2.96% -31.3% 3.36% 18.41% 4.69% 7.87% -6.32% -9.09% 2.96% 4.64% 51.56% 0.0% -10.49% -13.86% 17.73% 11.9% -3.08% -38.68% -15.87% 14.55% 20.88% 8.98% -4.02% 16.78% 24.17% 26.32% 15.85%
% of Gross Profit 1.43% 1.93% 2.05% 1.24% 1.23% 1.48% 3.98% 4.82% 7.32% 5.13% 5.97% 4.12% 4.53% 11.0% 5.21% 3.67% 2.87% 3.95% 3.8% 4.47% 5.22% 4.09% 3.5% 3.38% 3.6% 4.46% 5.25% 4.28% 4.95% 6.63% 9.43% 9.94% 6.75% 4.76% 4.9% 7.24% 8.5% 7.29% 6.87% 7.39%
Depreciation & Amortization $277.0M $272.0M $265.0M $270.0M $338.0M $536.0M $576.0M $551.0M $1.132B $1.280B $1.372B $1.422B $1.462B $1.481B $1.451B $1.311B $1.234B $1.245B $1.252B $1.258B $1.185B $1.168B $1.104B $1.250B $1.211B $901.0M $856.0M $754.0M $764.2M $730.3M $688.8M $711.1M $710.1M $731.6M $717.7M $664.0M $645.3M $607.2M $538.9M $531.4M $344.0M $341.7M
YoY Change 1.84% 2.64% -1.85% -20.12% -36.94% -6.94% 4.54% -51.33% -11.56% -6.71% -3.52% -2.74% -1.28% 2.07% 10.68% 6.24% -0.88% -0.56% -0.48% 6.16% 1.46% 5.8% -11.68% 3.22% 34.41% 5.26% 13.53% -1.33% 4.64% 6.02% -3.14% 0.14% -2.94% 1.94% 8.09% 2.9% 6.27% 12.67% 1.41% 54.48% 0.67%
% of Gross Profit 11.99% 14.57% 16.99% 19.62% 24.48% 28.3% 20.12% 41.96% 55.44% 37.96% 44.32% 33.12% 37.8% 85.3% 26.11% 19.22% 17.9% 25.86% 25.32% 27.46% 27.56% 25.18% 21.83% 23.79% 24.07% 23.51% 24.17% 22.16% 27.05% 36.24% 31.57% 28.85% 22.02% 17.36% 18.93% 25.28% 30.76% 32.28% 24.89% 30.78%
Operating Expenses $380.0M $369.0M $320.0M $268.0M $294.0M $428.0M $412.0M $824.0M $1.054B $934.0M $893.0M $1.200B $1.194B $1.211B $1.135B $2.458B $2.696B $2.949B $2.816B $2.752B $2.537B $2.426B $2.375B $2.677B $2.435B $1.743B $1.753B $1.560B $1.748B $1.689B $1.536B $1.532B $1.593B $1.641B $1.603B $1.479B $1.564B $1.408B $1.181B $1.093B $797.0M $760.0M
YoY Change 2.98% 15.31% 19.4% -8.84% -31.31% 3.88% -50.0% -21.82% 12.85% 4.59% -25.58% 0.5% -1.4% 6.7% -53.82% -8.83% -8.58% 4.72% 2.33% 8.47% 4.58% 2.15% -11.28% 9.94% 39.7% -0.57% 12.37% -10.76% 3.49% 9.96% 0.26% -3.83% -2.93% 2.37% 8.38% -5.43% 11.08% 19.22% 8.05% 37.14% 4.87%
Operating Profit $1.633B $1.203B $919.0M $748.0M $626.0M $579.0M $775.0M $480.0M $954.0M $628.0M -$7.488B $2.546B $2.105B $3.260B $2.704B -$921.0M $2.030B $3.528B $4.179B $2.112B $2.144B $1.827B $1.631B $2.288B $3.113B $2.044B $1.803B $1.647B $1.414B $1.606B $1.010B $430.0M $656.0M $895.0M $1.656B $2.345B $1.844B $994.0M $571.0M $553.0M $585.0M $350.0M
YoY Change 35.74% 30.9% 22.86% 19.49% 8.12% -25.29% 61.46% -49.69% 51.91% -108.39% -394.11% 20.95% -35.43% 20.56% -393.59% -145.37% -42.46% -15.58% 97.87% -1.49% 17.35% 12.02% -28.72% -26.5% 52.3% 13.37% 9.47% 16.48% -11.96% 59.01% 134.88% -34.45% -26.7% -45.95% -29.38% 27.17% 85.51% 74.08% 3.25% -5.47% 67.14%
Operating Profit To Gross Profit 70.66% 64.43% 58.91% 54.36% 45.33% 30.57% 17.52% 35.36% 27.2% 67.97% 63.81% 72.91% 70.44% -59.92% 42.95% 54.47% 59.74% 43.42% 45.8% 42.96% 40.71% 46.08% 56.11% 53.97% 50.7% 51.36% 44.72% 48.74% 39.67% 21.92% 29.17% 35.29% 50.81% 61.32% 54.11% 41.38% 32.59% 33.6% 42.33% 31.53%
Operating Profit To Revenue 21.98% 18.12% 16.23% 15.04% 11.9% 8.16% 11.43% 3.7% 7.7% 5.06% -59.7% 11.05% 8.88% 13.07% 12.87% -4.99% 7.55% 12.05% 14.44% 8.26% 9.48% 8.75% 8.18% 10.13% 13.74% 12.52% 11.64% 12.22% 10.77% 12.69% 9.72% 4.7% 6.84% 8.97% 15.24% 21.01% 18.56% 12.65% 8.78% 8.27% 10.09% 6.62%

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 -$182.0M $218.0M $229.0M $259.0M $317.0M $338.0M $377.0M $496.0M $499.0M $473.0M $442.0M $453.0M $490.0M $524.0M $494.0M -$446.0M -$349.0M -$264.0M -$228.0M -$256.0M -$115.0M -$221.0M -$262.0M -$203.0M -$333.0M -$195.0M -$198.0M -$141.0M -$134.0M -$120.0M -$107.0M -$88.00M -$105.0M -$153.0M -$185.0M -$178.0M -$208.0M -$241.0M -$275.0M -$331.0M -$191.0M -$195.0M
YoY Change -183.49% -4.8% -11.58% -18.3% -6.21% -10.34% -23.99% -0.6% 5.5% 7.01% -2.43% -7.55% -6.49% 6.07% -210.76% 27.79% 32.2% 15.79% -10.94% 122.61% -47.96% -15.65% 29.06% -39.04% 70.77% -1.52% 40.43% 5.22% 11.67% 12.15% 21.59% -16.19% -31.37% -17.3% 3.93% -14.42% -13.69% -12.36% -16.92% 73.3% -2.05%
% of Operating Profit -11.15% 18.12% 24.92% 34.63% 50.64% 58.38% 48.65% 103.33% 52.31% 75.32% 17.79% 23.28% 16.07% 18.27% -17.19% -7.48% -5.46% -12.12% -5.36% -12.1% -16.06% -8.87% -10.7% -9.54% -10.98% -8.56% -9.48% -7.47% -10.59% -20.47% -16.01% -17.09% -11.17% -7.59% -11.28% -24.25% -48.16% -59.86% -32.65% -55.71%
Other Income/Expense, Net -$62.00M -$8.000M -$82.00M -$19.00M -$74.00M -$31.00M $30.00M $486.0M -$41.00M $28.00M $5.000M $25.00M $341.0M $87.00M -$5.000M
YoY Change 675.0% -90.24% 331.58% -74.32% 138.71% -203.33% -93.83% -1285.37% -246.43% 460.0% -80.0% -92.67% 291.95% -1840.0%

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 $1.383B $975.0M $606.0M $324.0M $171.0M $210.0M $166.0M $500.0M $84.00M $124.0M $207.0M -$1.269B $394.0M -$98.00M -$403.0M -$1.498B $792.0M $4.802B $3.515B $1.970B $2.153B $1.670B $1.007B $1.633B $2.794B $1.849B $1.605B $1.602B $1.082B $1.470B $823.0M $191.0M $299.0M $412.0M $1.057B $2.166B $1.635B $522.0M $435.0M -$21.00M $368.0M $155.0M
YoY Change 41.85% 60.89% 87.04% 89.47% -18.57% 26.51% -66.8% 495.24% -32.26% -40.1% -116.31% -422.08% -502.04% -75.68% -73.1% -289.14% -83.51% 36.61% 78.43% -8.5% 28.92% 65.84% -38.33% -41.55% 51.11% 15.2% 0.19% 48.06% -26.39% 78.61% 330.89% -36.12% -27.43% -61.02% -51.2% 32.48% 213.22% 20.0% -2171.43% -105.71% 137.42%
Income Tax $228.0M $210.0M $137.0M $66.00M -$40.00M $84.00M $119.0M $544.0M $1.476B $339.0M $174.0M $428.0M $162.0M $255.0M $148.0M -$574.0M $342.0M $1.623B $853.0M $454.0M $539.0M $405.0M $317.0M $521.0M $936.0M $553.0M $514.0M $529.0M $361.0M $446.0M $219.0M -$10.00M $132.0M $193.0M $404.0M $798.0M $598.0M $215.0M $119.0M -$33.00M $150.0M $50.00M
% Of Pretax Income 16.49% 21.54% 22.61% 20.37% -23.39% 40.0% 71.69% 108.8% 1757.14% 273.39% 84.06% 41.12% 43.18% 33.8% 24.27% 23.05% 25.03% 24.25% 31.48% 31.9% 33.5% 29.91% 32.02% 33.02% 33.36% 30.34% 26.61% -5.24% 44.15% 46.84% 38.22% 36.84% 36.57% 41.19% 27.36% 40.76% 32.26%
Net Earnings $1.155B $765.0M $469.0M $258.0M $261.0M $470.0M $642.0M -$74.00M -$941.0M -$322.0M $268.0M -$2.285B $191.0M $611.0M $254.0M -$1.151B -$74.00M $2.564B $2.248B $1.233B $1.310B $938.0M $420.0M $908.0M $1.484B $1.054B $853.0M $805.0M $515.0M $791.0M $375.0M $5.000M -$1.139B $63.00M $295.0M $945.0M $861.0M $200.0M $254.0M -$17.00M $256.0M $174.0M
YoY Change 50.98% 63.11% 81.78% -1.15% -44.47% -26.79% -967.57% -92.14% 192.24% -220.15% -111.73% -1296.34% -68.74% 140.55% -122.07% 1455.41% -102.89% 14.06% 82.32% -5.88% 39.66% 123.33% -53.74% -38.81% 40.8% 23.56% 5.96% 56.31% -34.89% 110.93% 7400.0% -100.44% -1907.94% -78.64% -68.78% 9.76% 330.5% -21.26% -1594.12% -106.64% 47.13%
Net Earnings / Revenue 15.55% 11.52% 8.28% 5.19% 4.96% 6.62% 9.47% -0.57% -7.59% -2.59% 2.14% -9.92% 0.81% 2.45% 1.21% -6.24% -0.28% 8.76% 7.77% 4.82% 5.79% 4.49% 2.11% 4.02% 6.55% 6.46% 5.51% 5.97% 3.92% 6.25% 3.61% 0.05% -11.88% 0.63% 2.72% 8.47% 8.67% 2.54% 3.9% -0.25% 4.41% 3.29%
Basic Earnings Per Share $2.83 $1.85 $1.12 $0.60 $1.05 $1.33 -$0.28 -$2.31 -$0.93 $0.64 -$2.14 $0.18 $0.57 $0.25
Diluted Earnings Per Share $2.81 $1.83 $1.11 $593.1K $594.5K $1.03 $1.30 -$0.28 -$2.31 -$0.93 $0.63 -$2.14 $0.18 $0.55 $0.24 -$3.689M -$273.1K $8.841M $7.699M $4.223M $4.486M $3.280M $1.484M $3.142M $5.416M $4.233M $3.645M $3.470M $2.191M $3.296M $1.582M $21.37K -$4.996M $277.5K $1.283M $4.021M $3.664M $854.7K $1.124M -$78.34K $1.185M $816.9K

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 $564.0M $610.0M $791.0M $720.0M $1.610B $1.577B $2.277B $2.150B $1.863B $1.362B $1.877B $1.437B $1.861B $1.939B $1.543B $1.481B $762.0M $483.0M $506.0M $762.0M $457.0M $576.0M $344.0M $527.0M $371.0M $314.0M $381.0M $906.0M $617.0M $1.062B $625.0M $655.0M $548.0M $626.0M $636.0M $805.0M $507.0M $264.0M $326.0M $384.0M $258.0M $271.0M
YoY Change -7.54% -22.88% 9.86% -55.28% 2.09% -30.74% 5.91% 15.41% 36.78% -27.44% 30.62% -22.78% -4.02% 25.66% 4.19% 94.36% 57.76% -4.55% -33.6% 66.74% -20.66% 67.44% -34.72% 42.05% 18.15% -17.59% -57.95% 46.84% -41.9% 69.92% -4.58% 19.53% -12.46% -1.57% -20.99% 58.78% 92.05% -19.02% -15.1% 48.84% -4.8%
Cash & Equivalents $564.0M $610.0M $791.0M $720.0M $1.610B $1.577B $2.277B $2.150B $1.863B $1.362B $1.877B $1.437B $1.861B $1.939B $1.543B $1.481B $762.0M $483.0M $506.0M $762.0M $457.0M $576.0M $344.0M $512.0M $315.0M $237.0M $342.0M $801.0M $598.0M $1.056B $619.0M $58.00M $72.00M $51.00M $60.00M $98.00M $70.00M $93.00M $99.00M $40.00M $41.00M $47.00M
Short-Term Investments $15.00M $56.00M $77.00M $39.00M $106.0M $19.00M $7.000M $6.000M $597.0M $476.0M $575.0M $576.0M $707.0M $436.0M $171.0M $227.0M $345.0M $217.0M $225.0M
Other Short-Term Assets $249.0M $249.0M $206.0M $195.0M $217.0M $1.727B $314.0M $374.0M $325.0M $2.953B $1.182B $1.009B $1.275B $933.0M $875.0M $1.031B $1.559B $1.199B $1.378B $1.224B $1.067B $759.0M $975.0M $865.0M $689.0M $504.0M $429.0M $400.0M $374.0M $418.0M $394.0M $390.0M $250.0M $250.0M $128.0M $165.0M $166.0M $73.00M $60.00M $43.00M $42.00M $43.00M
YoY Change 0.0% 20.87% 5.64% -10.14% -87.43% 450.0% -16.04% 15.08% -88.99% 149.83% 17.15% -20.86% 36.66% 6.63% -15.13% -33.87% 30.03% -12.99% 12.58% 14.71% 40.58% -22.15% 12.72% 25.54% 36.71% 17.48% 7.25% 6.95% -10.53% 6.09% 1.03% 56.0% 0.0% 95.31% -22.42% -0.6% 127.4% 21.67% 39.53% 2.38% -2.33%
Inventory $1.840B $1.765B $1.609B $1.402B $1.488B $1.607B $2.492B $2.480B $2.253B $2.284B $3.082B $2.705B $2.825B $2.899B $2.584B $2.328B $3.238B $3.084B $3.380B $3.191B $2.968B $2.505B $2.414B $2.385B $2.703B $1.618B $1.881B $1.313B $1.461B $1.418B $1.144B $1.227B $1.040B $1.231B $1.375B $1.240B $993.0M $910.0M $851.0M $542.0M $624.0M $551.0M
Prepaid Expenses
Receivables $689.0M $675.0M $506.0M $367.0M $328.0M $583.0M $1.047B $1.035B $974.0M $960.0M $1.395B $1.221B $1.399B $1.571B $1.591B $1.529B $1.883B $2.381B $2.788B $2.616B $2.694B $2.492B $2.361B $2.386B $3.461B $2.199B $2.163B $1.581B $1.675B $1.546B $1.441B $1.219B $1.250B $1.257B $1.421B $1.328B $1.382B $1.119B $923.0M $639.0M $748.0M $848.0M
Other Receivables $20.00M $17.00M $31.00M $53.00M $29.00M $349.0M $451.0M $339.0M $477.0M $394.0M $733.0M $597.0M $340.0M $371.0M $326.0M $653.0M $708.0M $427.0M $301.0M $420.0M $256.0M $351.0M $171.0M $286.0M $354.0M $165.0M $171.0M $217.0M $154.0M $297.0M $549.0M $211.0M $160.0M $252.0M $184.0M $199.0M $144.0M $140.0M $90.00M $83.00M $81.00M $97.00M
Total Short-Term Assets $3.362B $3.316B $3.143B $2.737B $3.672B $5.843B $6.581B $6.378B $5.892B $7.953B $8.269B $6.969B $7.700B $7.713B $6.919B $7.022B $8.150B $7.574B $8.353B $8.213B $7.442B $6.683B $6.265B $6.449B $7.578B $4.800B $5.025B $4.417B $4.281B $4.742B $4.153B $3.703B $3.248B $3.616B $3.744B $3.738B $3.192B $2.505B $2.250B $1.691B $1.753B $1.811B
YoY Change 1.39% 5.5% 14.83% -25.46% -37.16% -11.21% 3.18% 8.25% -25.91% -3.82% 18.65% -9.49% -0.17% 11.48% -1.47% -13.84% 7.6% -9.33% 1.7% 10.36% 11.36% 6.67% -2.85% -14.9% 57.88% -4.48% 13.76% 3.18% -9.72% 14.18% 12.15% 14.01% -10.18% -3.42% 0.16% 17.11% 27.43% 11.33% 33.06% -3.54% -3.2%
Property, Plant & Equipment $2.541B $2.328B $2.443B $2.575B $2.723B $2.754B $5.704B $5.594B $5.499B $5.425B $16.43B $17.64B $18.95B $19.28B $20.18B $19.83B $17.46B $16.54B $14.01B $12.57B $12.33B $12.50B $12.11B $11.53B $12.85B $9.133B $9.134B $6.667B $7.078B $6.930B $6.689B $6.507B $6.416B $6.586B $6.747B $6.659B $6.415B $6.403B $6.230B $3.280B $3.293B $3.267B
YoY Change 9.15% -4.71% -5.13% -5.44% -1.13% -51.72% 1.97% 1.73% 1.36% -66.97% -6.88% -6.9% -1.74% -4.46% 1.79% 13.59% 5.53% 18.09% 11.42% 2.0% -1.4% 3.22% 5.03% -10.27% 40.7% -0.01% 37.0% -5.81% 2.14% 3.6% 2.8% 1.42% -2.58% -2.39% 1.32% 3.8% 0.19% 2.78% 89.94% -0.39% 0.8%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $0.00 $1.122B $193.0M $2.107B $2.127B $2.224B $1.670B $1.432B $1.146B $1.915B $2.038B $1.718B $1.370B $2.066B $2.005B $1.478B $1.384B $954.0M $630.0M $586.0M $465.0M $498.0M $397.0M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.214B $1.148B $1.056B
YoY Change -100.0% 481.35% -90.84% -0.94% -4.36% 33.17% 16.62% 24.96% -40.16% -6.04% 18.63% 25.4% -33.69% 3.04% 35.66% 6.79% 45.07% 51.43% 7.51% 26.02% -6.63% 25.44% -100.0% 5.75% 8.71%
Other Assets $131.0M $244.0M $135.0M $291.0M $375.0M $4.299B $989.0M $1.224B $1.389B $16.55B $4.319B $4.854B $5.323B $5.307B $4.618B $4.450B $4.711B $7.249B $7.606B $4.447B $3.377B $3.292B $2.836B $2.692B $3.367B $1.015B $1.110B $831.0M $947.0M $880.0M $1.511B $1.388B $1.359B $977.0M $922.0M $1.145B $931.0M $994.0M $1.065B $168.0M $148.0M $132.0M
YoY Change -46.31% 80.74% -53.61% -22.4% -91.28% 334.68% -19.2% -11.88% -91.61% 283.26% -11.02% -8.81% 0.3% 14.92% 3.78% -5.54% -35.01% -4.69% 71.04% 31.68% 2.58% 16.08% 5.35% -20.05% 231.72% -8.56% 33.57% -12.25% 7.61% -41.76% 8.86% 2.13% 39.1% 5.97% -19.48% 22.99% -6.34% -6.67% 533.93% 13.51% 12.12%
Total Long-Term Assets $7.157B $7.112B $7.112B $7.482B $7.771B $11.72B $12.11B $12.34B $14.15B $28.52B $29.13B $28.77B $32.48B $32.41B $32.37B $31.45B $29.67B $31.23B $28.83B $25.48B $25.17B $25.03B $23.55B $21.91B $24.11B $12.27B $12.44B $8.654B $9.169B $8.901B $8.200B $7.894B $7.775B $7.562B $7.669B $7.803B $7.346B $7.397B $7.295B $4.663B $4.589B $4.456B
YoY Change 0.63% 0.0% -4.95% -3.72% -33.69% -3.24% -1.85% -12.77% -50.41% -2.08% 1.24% -11.41% 0.22% 0.1% 2.94% 5.99% -4.99% 8.32% 13.13% 1.26% 0.56% 6.3% 7.48% -9.15% 96.58% -1.38% 43.73% -5.62% 3.01% 8.55% 3.88% 1.53% 2.82% -1.4% -1.72% 6.22% -0.69% 1.4% 56.44% 1.61% 2.98%
Total Assets $10.52B $10.43B $10.26B $10.22B $11.44B $17.56B $18.69B $18.72B $20.04B $36.48B $37.40B $35.74B $40.18B $40.12B $39.29B $38.47B $37.82B $38.80B $37.18B $33.70B $32.61B $31.71B $29.81B $28.36B $31.69B $17.07B $17.46B $13.07B $13.45B $13.64B $12.35B $11.60B $11.02B $11.18B $11.41B $11.54B $10.54B $9.902B $9.545B $6.354B $6.342B $6.267B
YoY Change
Accounts Payable $948.0M $982.0M $962.0M $732.0M $599.0M $976.0M $2.129B $1.839B $1.744B $1.510B $3.152B $2.960B $2.702B $2.692B $2.331B $1.954B $2.518B $2.644B $2.407B $2.420B $2.218B $1.958B $1.621B $1.539B $1.876B $1.219B $1.044B $812.0M $799.0M $862.0M $739.0M $596.0M $617.0M $637.0M $763.0M $742.0M $745.0M $583.0M $533.0M $325.0M $357.0M $370.0M
YoY Change -3.46% 2.08% 31.42% 22.2% -38.63% -54.16% 15.77% 5.45% 15.5% -52.09% 6.49% 9.55% 0.37% 15.49% 19.29% -22.4% -4.77% 9.85% -0.54% 9.11% 13.28% 20.79% 5.33% -17.96% 53.9% 16.76% 28.57% 1.63% -7.31% 16.64% 23.99% -3.4% -3.14% -16.51% 2.83% -0.4% 27.79% 9.38% 64.0% -8.96% -3.51%
Accrued Expenses $401.0M $328.0M $302.0M $305.0M $332.0M $435.0M $483.0M $523.0M $551.0M $580.0M $937.0M $1.013B $1.058B $985.0M $932.0M $925.0M $866.0M $994.0M $949.0M $1.069B $1.013B $948.0M $936.0M $871.0M $928.0M $582.0M $553.0M $436.0M $404.0M $384.0M $364.0M $288.0M $343.0M $246.0M $199.0M $216.0M $237.0M $254.0M $221.0M $226.0M $166.0M $248.0M
YoY Change 22.26% 8.61% -0.98% -8.13% -23.68% -9.94% -7.65% -5.08% -5.0% -38.1% -7.5% -4.25% 7.41% 5.69% 0.76% 6.81% -12.88% 4.74% -11.23% 5.53% 6.86% 1.28% 7.46% -6.14% 59.45% 5.24% 26.83% 7.92% 5.21% 5.49% 26.39% -16.03% 39.43% 23.62% -7.87% -8.86% -6.69% 14.93% -2.21% 36.14% -33.06%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $29.00M $37.00M $36.00M $38.00M $54.00M $57.00M $53.00M $286.0M $92.00M $176.0M $2.013B $1.419B $802.0M $1.208B $897.0M $50.00M $39.00M $162.0M $2.719B $343.0M $431.0M $348.0M $207.0M $345.0M $262.0M $363.0M $414.0M $170.0M $133.0M $104.0M $27.00M $60.00M $129.0M $0.00 $0.00 $0.00
YoY Change -100.0% -21.62% 2.78% -5.26% -29.63% -5.26% 7.55% -81.47% 210.87% -47.73% -91.26% 41.86% 76.93% -33.61% 34.67% 1694.0% 28.21% -75.93% -94.04% 692.71% -20.42% 23.85% 68.12% -40.0% 31.68% -27.82% -12.32% 143.53% 27.82% 27.88% 285.19% -55.0% -53.49%
Long-Term Debt Due $6.000M $206.0M $0.00 $5.000M $376.0M $1.034B $405.0M $1.000M $4.000M $3.000M $29.00M $655.0M $465.0M $445.0M $231.0M $669.0M $56.00M $202.0M $510.0M $58.00M $57.00M $523.0M $83.00M $102.0M $427.0M $67.00M $181.0M $147.0M $179.0M $348.0M $154.0M $51.00M $44.00M $158.0M $60.00M $196.0M $115.0M $123.0M $142.0M $53.00M $48.00M $53.00M
YoY Change -97.09% -100.0% -98.67% -63.64% 155.31% 40400.0% -75.0% 33.33% -89.66% -95.57% 40.86% 4.49% 92.64% -65.47% 1094.64% -72.28% -60.39% 779.31% 1.75% -89.1% 530.12% -18.63% -76.11% 537.31% -62.98% 23.13% -17.88% -48.56% 125.97% 201.96% 15.91% -72.15% 163.33% -69.39% 70.43% -6.5% -13.38% 167.92% 10.42% -9.43%
Total Short-Term Liabilities $1.549B $1.784B $1.482B $1.253B $1.660B $4.125B $3.520B $2.824B $2.749B $5.211B $5.541B $6.105B $5.942B $6.013B $5.251B $5.414B $7.279B $7.037B $6.879B $7.062B $6.276B $5.082B $4.459B $4.885B $7.954B $3.003B $3.268B $2.453B $2.373B $2.652B $2.554B $2.093B $2.165B $2.070B $2.038B $2.143B $1.884B $1.521B $1.411B $815.0M $767.0M $871.0M
YoY Change -13.17% 20.38% 18.28% -24.52% -59.76% 17.19% 24.65% 2.73% -47.25% -5.96% -9.24% 2.74% -1.18% 14.51% -3.01% -25.62% 3.44% 2.3% -2.59% 12.52% 23.49% 13.97% -8.72% -38.58% 164.87% -8.11% 33.22% 3.37% -10.52% 3.84% 22.03% -3.33% 4.59% 1.57% -4.9% 13.75% 23.87% 7.8% 73.13% 6.26% -11.94%
Long-Term Debt $3.309B $3.500B $4.162B $4.227B $4.699B $4.906B $5.896B $6.806B $8.044B $8.786B $8.769B $7.607B $8.311B $8.640B $8.842B $9.014B $8.509B $6.371B $5.909B $5.276B $5.345B $6.693B $8.366B $6.384B $4.987B $2.657B $2.877B $1.457B $1.690B $1.216B $1.030B $1.433B $855.0M $1.131B $1.295B $1.316B $1.525B $2.458B $2.522B $1.554B $1.587B $1.630B
YoY Change -5.46% -15.91% -1.54% -10.04% -4.22% -16.79% -13.37% -15.39% -8.45% 0.19% 15.28% -8.47% -3.81% -2.28% -1.91% 5.93% 33.56% 7.82% 12.0% -1.29% -20.14% -20.0% 31.05% 28.01% 87.69% -7.65% 97.46% -13.79% 38.98% 18.06% -28.12% 67.6% -24.4% -12.66% -1.6% -13.7% -37.96% -2.54% 62.29% -2.08% -2.64%
Other Long-Term Liabilities $1.107B $1.107B $1.010B $1.231B $1.507B $3.926B $3.546B $4.002B $3.950B $8.336B $7.965B $8.105B $8.943B $7.877B $7.726B $8.148B $7.381B $6.374B $7.202B $5.755B $5.483B $5.706B $5.245B $4.603B $4.845B $3.193B $3.428B $3.021B $2.997B $3.413B $3.083B $3.099B $3.093B $1.679B $1.336B $1.282B $1.248B $1.153B $1.101B $678.0M $645.0M $538.0M
YoY Change 0.0% 9.6% -17.95% -18.31% -61.61% 10.72% -11.39% 1.32% -52.62% 4.66% -1.73% -9.37% 13.53% 1.95% -5.18% 10.39% 15.8% -11.5% 25.14% 4.96% -3.91% 8.79% 13.95% -4.99% 51.74% -6.86% 13.47% 0.8% -12.19% 10.7% -0.52% 0.19% 84.22% 25.67% 4.21% 2.72% 8.24% 4.72% 62.39% 5.12% 19.89%
Total Long-Term Liabilities $4.416B $4.607B $5.172B $5.458B $6.206B $8.832B $9.442B $10.81B $11.99B $17.12B $16.73B $15.71B $17.25B $16.52B $16.57B $17.16B $15.89B $12.75B $13.11B $11.03B $10.83B $12.40B $13.61B $10.99B $9.832B $5.850B $6.305B $4.478B $4.687B $4.629B $4.113B $4.532B $3.948B $2.810B $2.631B $2.598B $2.773B $3.611B $3.623B $2.232B $2.232B $2.168B
YoY Change -4.15% -10.92% -5.24% -12.05% -29.73% -6.46% -12.64% -9.89% -29.95% 2.32% 6.5% -8.94% 4.46% -0.31% -3.46% 8.01% 24.68% -2.79% 18.86% 1.87% -12.67% -8.9% 23.88% 11.75% 68.07% -7.22% 40.8% -4.46% 1.25% 12.55% -9.25% 14.79% 40.5% 6.8% 1.27% -6.31% -23.21% -0.33% 62.32% 0.0% 2.95%
Total Liabilities $5.965B $6.391B $6.654B $6.711B $7.866B $12.97B $13.12B $13.81B $14.92B $24.43B $25.09B $25.15B $26.98B $26.28B $25.68B $26.05B $26.09B $22.79B $22.55B $20.32B $19.31B $19.64B $19.88B $17.74B $20.27B $10.75B $11.41B $8.651B $8.988B $9.199B $8.354B $8.013B $7.419B $6.241B $6.250B $6.274B $5.902B $5.991B $5.824B $3.046B $2.998B $3.039B
YoY Change -6.67% -3.95% -0.85% -14.68% -39.36% -1.14% -4.98% -7.47% -38.92% -2.64% -0.22% -6.79% 2.68% 2.31% -1.42% -0.13% 14.48% 1.04% 10.97% 5.25% -1.67% -1.24% 12.07% -12.47% 88.58% -5.78% 31.86% -3.75% -2.29% 10.11% 4.26% 8.01% 18.88% -0.14% -0.38% 6.3% -1.49% 2.87% 91.2% 1.6% -1.35%

Ownership

Basic Shares Outstanding

Diluted Shares Outstanding

Preferred Stock

No data

Treasury Stock Shares

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: $50.194 Billion

About Howmet Aerospace Inc.

Howmet Aerospace, Inc. engages in the development and manufacturing of lightweight metal products. The company is headquartered in Pittsburgh, Pennsylvania and currently employs 23,930 full-time employees. The Company’s primary business focus is on jet engine components, aerospace fastening systems, and airframe structural components. Its Engine Products segment produces investment castings, including airfoils, and seamless rolled rings primarily for aircraft engines and industrial gas turbine applications. Its Fastening Systems segment produces aerospace fastening systems, as well as commercial transportation, industrial and other fasteners. Its Engineered Structures segment produces titanium ingots and mill products for aerospace and defense applications and is vertically integrated to produce titanium forgings, titanium extrusions, and machining services for airframe, wing, aero-engine, and landing gear components. Its Forged Wheels segment provides forged aluminum wheels and related products for heavy-duty trucks and the commercial transportation market.

Industry: Rolling Drawing & Extruding of Nonferrous Metals Peers: AXON ENTERPRISE, INC. Curtiss-Wright Corp General Dynamics Corp L3Harris Technologies Inc HEICO Corp Huntington Ingalls Industries Inc Northrop Grumman Corp RTX Corp TransDigm Group Inc Textron Inc