Financial Snapshot

Revenue
$18.62B
TTM
Gross Margin
28.15%
TTM
Net Earnings
$557.0M
TTM
Current Assets
Q4 2024
Current Liabilities
Q4 2024
Current Ratio
150.87%
Q4 2024
Total Assets
Q4 2024
Total Liabilities
$10.78B
Q4 2024
Book Value
$12.02B
Q4 2024
Cash
Q4 2024
P/E
44.42
Apr 15, 2025 EST
Free Cash Flow
$757.0M
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 $18.62B $18.92B $21.16B $19.36B $17.57B $18.32B $23.31B $21.74B $19.50B $20.68B $23.62B $23.48B $21.85B $26.03B $25.18B $23.37B $24.83B $21.89B $22.00B $21.70B $20.72B $22.14B $23.90B $26.36B $28.18B $24.57B $23.98B $24.56B $20.14B $19.80B $14.97B $13.69B $13.60B $12.70B $12.96B $11.38B $9.587B $7.800B $5.500B $4.502B $4.716B $4.357B
YoY Change -1.57% -10.61% 9.29% 10.24% -4.11% -21.41% 7.19% 11.53% -5.71% -12.46% 0.57% 7.46% -16.06% 3.4% 7.76% -5.89% 13.43% -0.48% 1.36% 4.72% -6.4% -7.37% -9.35% -6.45% 14.68% 2.48% -2.35% 21.91% 1.75% 32.28% 9.36% 0.64% 7.05% -1.98% 13.9% 18.68% 22.91% 41.82% 22.17% -4.54% 8.24%

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 $18.62B $18.92B $21.16B $19.36B $17.57B $18.32B $23.31B $21.74B $19.50B $20.68B $23.62B $23.48B $21.85B $26.03B $25.18B $23.37B $24.83B $21.89B $22.00B $21.70B $20.72B $22.14B $23.90B $26.36B $28.18B $24.57B $23.98B $24.56B $20.14B $19.80B $14.97B $13.69B $13.60B $12.70B $12.96B $11.38B $9.587B $7.800B $5.500B $4.502B $4.716B $4.357B
Cost Of Revenue $13.38B $13.63B $15.14B $13.83B $12.34B $12.67B $15.56B $14.80B $14.06B $14.31B $16.25B $16.28B $15.29B $18.94B $18.48B $15.22B $18.74B $16.06B $16.25B $16.33B $15.20B $16.44B $17.47B $19.41B $20.08B $17.96B $17.76B $18.09B $14.88B $13.89B $11.09B $10.15B $10.14B $9.316B $9.263B $7.918B $6.717B $5.650B $3.991B $3.477B $3.582B $3.442B
Gross Profit $5.243B $5.287B $6.018B $5.531B $5.226B $5.648B $7.751B $6.941B $5.438B $6.897B $7.363B $7.201B $7.246B $7.074B $6.697B $8.146B $6.087B $5.830B $5.747B $5.366B $5.517B $5.695B $6.431B $6.954B $8.098B $6.613B $6.221B $6.469B $5.260B $5.911B $3.874B $3.532B $3.461B $3.387B $3.697B $3.460B $2.870B $2.150B $1.509B $1.025B $1.134B $915.0M
Gross Profit Margin 28.16% 27.95% 28.44% 28.56% 29.75% 30.83% 33.26% 31.92% 27.89% 33.36% 31.18% 30.66% 33.16% 27.17% 26.6% 34.86% 24.52% 26.63% 26.13% 24.73% 26.63% 25.72% 26.91% 26.38% 28.74% 26.91% 25.94% 26.34% 26.11% 29.86% 25.89% 25.81% 25.45% 26.66% 28.53% 30.41% 29.94% 27.56% 27.44% 22.77% 24.05% 21.0%

Selling, General & Admin Expense

Research & Development

No data

Depreciation, Depletion & Amortization

SGA Expense to Gross Profit Ratio

R&D To Gross Profit Ratio

No data

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 $1.840B $3.089B $3.224B $1.385B $1.353B $1.449B $1.723B $1.621B $1.458B $1.539B $1.793B $1.796B $1.674B $1.887B $1.930B $3.394B $3.415B $3.034B $3.138B $3.022B $3.022B $3.077B $3.257B $3.649B $3.674B $3.407B $3.350B $3.510B $2.628B $2.349B $1.925B $1.786B $1.760B $1.649B $1.595B $1.291B $1.033B $878.0M $726.0M $622.0M $617.0M $547.0M
YoY Change -40.43% -4.19% 132.78% 2.37% -6.63% -15.9% 6.29% 11.18% -5.26% -14.17% -0.17% 7.29% -11.29% -2.23% -43.13% -0.61% 12.56% -3.31% 3.84% 0.0% -1.79% -5.53% -10.74% -0.68% 7.84% 1.7% -4.56% 33.56% 11.88% 22.03% 7.78% 1.48% 6.73% 3.39% 23.55% 24.98% 17.65% 20.94% 16.72% 0.81% 12.8%
% of Gross Profit 35.09% 58.43% 53.57% 25.04% 25.89% 25.66% 22.23% 23.35% 26.81% 22.31% 24.35% 24.94% 23.1% 26.68% 28.82% 41.66% 56.1% 52.04% 54.6% 56.32% 54.78% 54.03% 50.65% 52.47% 45.37% 51.52% 53.85% 54.26% 49.96% 39.74% 49.69% 50.57% 50.85% 48.69% 43.14% 37.31% 35.99% 40.84% 48.11% 60.68% 54.41% 59.78%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $1.305B $1.432B $1.040B $1.097B $1.091B $1.072B $1.328B $1.343B $1.124B $1.167B $1.406B $1.415B $1.390B $1.263B $1.396B $1.472B $1.347B $1.086B $1.158B $1.274B $1.262B $1.347B $1.497B $1.870B $1.916B $1.665B $1.494B $1.570B $1.194B $1.031B $885.0M $898.0M $850.0M $725.0M $667.0M $559.0M $474.0M $424.0M $326.0M $267.0M $249.0M $263.0M
YoY Change -8.87% 37.69% -5.2% 0.55% 1.77% -19.28% -1.12% 19.48% -3.68% -17.0% -0.64% 1.8% 10.06% -9.53% -5.16% 9.28% 24.03% -6.22% -9.11% 0.95% -6.31% -10.02% -19.95% -2.4% 15.08% 11.45% -4.84% 31.49% 15.81% 16.5% -1.45% 5.65% 17.24% 8.7% 19.32% 17.93% 11.79% 30.06% 22.1% 7.23% -5.32%
% of Gross Profit 24.89% 27.09% 17.28% 19.83% 20.88% 18.98% 17.13% 19.35% 20.67% 16.92% 19.1% 19.65% 19.18% 17.85% 20.85% 18.07% 22.13% 18.63% 20.15% 23.74% 22.87% 23.65% 23.28% 26.89% 23.66% 25.18% 24.02% 24.27% 22.7% 17.44% 22.84% 25.42% 24.56% 21.41% 18.04% 16.16% 16.52% 19.72% 21.6% 26.05% 21.96% 28.74%
Operating Expenses $1.840B $4.521B $4.264B $1.385B $1.353B $1.449B $1.723B $1.621B $1.458B $1.539B $1.793B $1.796B $1.674B $1.887B $1.930B $4.866B $4.762B $4.120B $4.296B $4.296B $4.284B $4.424B $4.754B $5.519B $5.590B $5.072B $5.010B $5.080B $3.822B $3.380B $2.810B $2.684B $2.610B $2.374B $2.262B $1.850B $1.507B $1.302B $1.052B $889.0M $879.0M $810.0M
YoY Change -59.3% 6.03% 207.87% 2.37% -6.63% -15.9% 6.29% 11.18% -5.26% -14.17% -0.17% 7.29% -11.29% -2.23% -60.34% 2.18% 15.58% -4.1% 0.0% 0.28% -3.16% -6.94% -13.86% -1.27% 10.21% 1.24% -1.38% 32.91% 13.08% 20.28% 4.69% 2.84% 9.94% 4.95% 22.27% 22.76% 15.75% 23.76% 18.34% 1.14% 8.52%
Operating Profit $3.403B $766.0M $1.754B $4.146B $3.873B $4.199B $6.028B $5.320B $3.980B $2.361B $2.058B $2.233B $1.933B $2.216B $1.686B $3.280B $1.325B $1.710B $1.451B $1.070B $1.233B $1.271B $1.677B $1.435B $2.508B $1.541B $1.211B $1.389B $1.438B $2.531B $1.064B $848.0M $851.0M $1.013B $1.435B $1.610B $1.363B $848.0M $457.0M $136.0M $255.0M $105.0M
YoY Change 344.26% -56.33% -57.69% 7.05% -7.76% -30.34% 13.31% 33.67% 68.57% 14.72% -7.84% 15.52% -12.77% 31.44% -48.6% 147.55% -22.51% 17.85% 35.61% -13.22% -2.99% -24.21% 16.86% -42.78% 62.75% 27.25% -12.81% -3.41% -43.18% 137.88% 25.47% -0.35% -15.99% -29.41% -10.87% 18.12% 60.73% 85.56% 236.03% -46.67% 142.86%
Operating Profit To Gross Profit 64.91% 14.49% 29.15% 74.96% 74.11% 74.34% 77.77% 76.65% 73.19% 34.23% 27.95% 31.01% 26.68% 31.33% 25.18% 40.27% 21.77% 29.33% 25.25% 19.94% 22.35% 22.32% 26.08% 20.64% 30.97% 23.3% 19.47% 21.47% 27.34% 42.82% 27.47% 24.01% 24.59% 29.91% 38.82% 46.53% 47.49% 39.44% 30.28% 13.27% 22.49% 11.48%
Operating Profit To Revenue 18.28% 4.05% 8.29% 21.41% 22.05% 22.92% 25.86% 24.47% 20.42% 11.42% 8.71% 9.51% 8.85% 8.51% 6.7% 14.04% 5.34% 7.81% 6.6% 4.93% 5.95% 5.74% 7.02% 5.44% 8.9% 6.27% 5.05% 5.66% 7.14% 12.78% 7.11% 6.2% 6.26% 7.97% 11.07% 14.15% 14.22% 10.87% 8.31% 3.02% 5.41% 2.41%

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 $430.0M -$231.0M -$270.0M $430.0M $597.0M $701.0M $734.0M $758.0M $695.0M $644.0M $677.0M $669.0M $742.0M $596.0M $643.0M $702.0M $572.0M -$297.0M -$521.0M -$595.0M -$712.0M -$705.0M -$785.0M -$929.0M -$816.0M -$536.0M -$629.0M -$606.0M -$558.0M -$503.0M -$349.0M -$310.0M -$247.0M -$315.0M -$277.0M -$205.0M -$165.0M -$167.0M -$89.00M -$91.00M -$81.00M -$65.00M
YoY Change -286.15% -14.44% -162.79% -27.97% -14.84% -4.5% -3.17% 9.06% 7.92% -4.87% 1.2% -9.84% 24.5% -7.31% -8.4% 22.73% -292.59% -42.99% -12.44% -16.43% 0.99% -10.19% -15.5% 13.85% 52.24% -14.79% 3.8% 8.6% 10.93% 44.13% 12.58% 25.51% -21.59% 13.72% 35.12% 24.24% -1.2% 87.64% -2.2% 12.35% 24.62%
% of Operating Profit 12.64% -30.16% -15.39% 10.37% 15.41% 16.69% 12.18% 14.25% 17.46% 27.28% 32.9% 29.96% 38.39% 26.9% 38.14% 21.4% 43.17% -17.37% -35.91% -55.61% -57.75% -55.47% -46.81% -64.74% -32.54% -34.78% -51.94% -43.63% -38.8% -19.87% -32.8% -36.56% -29.02% -31.1% -19.3% -12.73% -12.11% -19.69% -19.47% -66.91% -31.76% -61.9%
Other Income/Expense, Net $42.00M -$54.00M $192.0M $200.0M -$7.000M -$36.00M -$494.0M -$531.0M -$5.000M -$13.00M $12.00M $20.00M $18.00M $0.00 -$36.00M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $86.00M $143.0M $125.0M $213.0M
YoY Change -177.78% -128.13% -4.0% -2957.14% -80.56% -92.71% -6.97% 10520.0% -61.54% -208.33% -40.0% 11.11% -100.0% -100.0% -39.86% 14.4% -41.31%

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 -$140.0M $382.0M $1.511B $906.0M $660.0M $1.103B $1.450B $297.0M $411.0M $1.013B $565.0M $775.0M $419.0M $874.0M $198.0M $1.199B -$1.153B $1.654B $3.188B $286.0M $376.0M $285.0M $306.0M -$1.265B $723.0M $448.0M $429.0M $143.0M $802.0M $2.028B $715.0M $502.0M $206.0M $638.0M $946.0M $1.405B $1.198B $681.0M $454.0M $159.0M $144.0M $253.0M
YoY Change -136.65% -74.72% 66.78% 37.27% -40.16% -23.93% 388.22% -27.74% -59.43% 79.29% -27.1% 84.96% -52.06% 341.41% -83.49% -203.99% -169.71% -48.12% 1014.69% -23.94% 31.93% -6.86% -124.19% -274.97% 61.38% 4.43% 200.0% -82.17% -60.45% 183.64% 42.43% 143.69% -67.71% -32.56% -32.67% 17.28% 75.92% 50.0% 185.53% 10.42% -43.08%
Income Tax -$415.0M $59.00M -$236.0M $188.0M $176.0M $477.0M $445.0M -$1.085B $193.0M $417.0M $123.0M -$498.0M $306.0M $311.0M $221.0M $469.0M $162.0M $415.0M $1.889B -$407.0M $114.0M -$56.00M -$72.00M -$270.0M $117.0M $86.00M $95.00M $83.00M $330.0M $719.0M $236.0M $213.0M $64.00M $239.0M $377.0M $541.0M $444.0M $274.0M $149.0M $28.00M $24.00M -$2.000M
% Of Pretax Income 15.45% -15.62% 20.75% 26.67% 43.25% 30.69% -365.32% 46.96% 41.16% 21.77% -64.26% 73.03% 35.58% 111.62% 39.12% 25.09% 59.25% -142.31% 30.32% -19.65% -23.53% 16.18% 19.2% 22.14% 58.04% 41.15% 35.45% 33.01% 42.43% 31.07% 37.46% 39.85% 38.51% 37.06% 40.23% 32.82% 17.61% 16.67% -0.79%
Net Earnings $557.0M $288.0M $1.504B $1.752B $482.0M $1.225B $2.012B $2.144B $904.0M $938.0M $555.0M $1.395B $794.0M $1.322B $691.0M $663.0M -$1.282B $1.168B $1.050B $1.100B -$35.00M $302.0M -$880.0M -$1.204B $142.0M $183.0M $247.0M -$80.00M $303.0M $1.153B $357.0M $289.0M $86.00M $184.0M $569.0M $864.0M $754.0M $407.0M $305.0M $133.0M $120.0M $255.0M
YoY Change 93.4% -80.85% -14.16% 263.49% -60.65% -39.12% -6.16% 137.17% -3.62% 69.01% -60.22% 75.69% -39.94% 91.32% 4.22% -151.72% -209.76% 11.24% -4.55% -3242.86% -111.59% -134.32% -26.91% -947.89% -22.4% -25.91% -408.75% -126.4% -73.72% 222.97% 23.53% 236.05% -53.26% -67.66% -34.14% 14.59% 85.26% 33.44% 129.32% 10.83% -52.94%
Net Earnings / Revenue 2.99% 1.52% 7.11% 9.05% 2.74% 6.69% 8.63% 9.86% 4.64% 4.54% 2.35% 5.94% 3.63% 5.08% 2.74% 2.84% -5.16% 5.34% 4.77% 5.07% -0.17% 1.36% -3.68% -4.57% 0.5% 0.74% 1.03% -0.33% 1.5% 5.82% 2.39% 2.11% 0.63% 1.45% 4.39% 7.59% 7.86% 5.22% 5.55% 2.95% 2.54% 5.85%
Basic Earnings Per Share $1.60 $0.83 $4.14 $4.50 $1.23 $3.10 $4.91 $5.19 $2.20 $2.25 $1.30 $3.15 $1.82 $3.06 $1.61 $1.56
Diluted Earnings Per Share $1.57 $0.82 $4.098M $4.47 $1.22 $3.07 $4.85 $5.13 $2.18 $2.23 $1.29 $3.11 $1.80 $3.03 $1.59 $1.55 -$3.045M $2.697M $2.147M $2.249M -$72.02K $627.9K -$1.822M -$2.493M $315.6K $439.9K $596.6K -$196.6K $1.034M $4.367M $1.395M $1.170M $353.9K $828.8K $2.507M $3.806M $3.250M $1.911M $1.556M $671.7K $603.0K $1.288M

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 $1.170B $1.113B $804.0M $1.540B $5.445B $511.0M $589.0M $1.018B $1.033B $1.050B $1.881B $1.802B $1.302B $3.994B $2.073B $1.892B $1.144B $905.0M $1.624B $1.641B $2.180B $2.363B $1.074B $1.224B $1.198B $453.0M $533.0M $398.0M $352.0M $312.0M $270.0M $242.0M $225.0M $238.0M $256.0M $102.0M $122.0M $233.0M $200.0M $271.0M $300.0M $226.0M
YoY Change 5.12% 38.43% -47.79% -71.72% 965.56% -13.24% -42.14% -1.45% -1.62% -44.18% 4.38% 38.4% -67.4% 92.67% 9.57% 65.38% 26.41% -44.27% -1.04% -24.72% -7.74% 120.02% -12.25% 2.17% 164.46% -15.01% 33.92% 13.07% 12.82% 15.56% 11.57% 7.56% -5.46% -7.03% 150.98% -16.39% -47.64% 16.5% -26.2% -9.67% 32.74%
Cash & Equivalents $1.170B $1.113B $804.0M $1.295B $595.0M $511.0M $589.0M $1.018B $1.033B $1.050B $1.881B $1.802B $1.302B $3.994B $2.073B $1.892B $1.144B $905.0M $1.624B $1.641B $2.180B $2.363B $1.074B $1.224B $1.198B $453.0M $533.0M $398.0M $352.0M $312.0M $270.0M $242.0M $225.0M $238.0M $256.0M $102.0M $122.0M $233.0M $200.0M $271.0M $300.0M $226.0M
Short-Term Investments $0.00 $245.0M $4.850B
Other Short-Term Assets $108.0M $114.0M $259.0M $132.0M $322.0M $247.0M $250.0M $1.659B $552.0M $524.0M $571.0M $642.0M $1.311B $656.0M $569.0M $785.0M $433.0M $607.0M $2.400B $5.770B $5.292B $3.201B $1.005B $1.276B $2.318B $358.0M $399.0M $383.0M $253.0M $206.0M $244.0M $279.0M $342.0M $272.0M $247.0M $122.0M $97.00M $80.00M $60.00M $31.00M $49.00M $97.00M
YoY Change -5.26% -55.98% 96.21% -59.01% 30.36% -1.2% -84.93% 200.54% 5.34% -8.23% -11.06% -51.03% 99.85% 15.29% -27.52% 81.29% -28.67% -74.71% -58.41% 9.03% 65.32% 218.51% -21.24% -44.95% 547.49% -10.28% 4.18% 51.38% 22.82% -15.57% -12.54% -18.42% 25.74% 10.12% 102.46% 25.77% 21.25% 33.33% 93.55% -36.73% -49.48%
Inventory $1.784B $1.889B $1.942B $1.814B $2.050B $2.208B $2.241B $2.313B $2.233B $2.228B $2.424B $2.825B $2.730B $2.320B $2.347B $2.179B $2.495B $2.071B $1.909B $1.932B $2.371B $2.767B $2.879B $2.877B $3.294B $3.203B $3.211B $2.760B $2.840B $2.784B $2.075B $2.024B $1.938B $1.780B $1.638B $1.355B $971.0M $852.0M $705.0M $425.0M $428.0M $360.0M
Prepaid Expenses
Receivables $3.099B $3.492B $3.765B $3.610B $3.419B $3.673B $3.916B $3.287B $2.852B $2.675B $3.083B $3.756B $3.562B $3.486B $3.039B $2.695B $3.288B $3.152B $2.704B $2.416B $2.743B $2.765B $2.780B $2.778B $3.456B $3.227B $3.018B $2.404B $2.553B $2.571B $2.241B $1.856B $1.861B $1.841B $1.798B $1.517B $1.153B $998.0M $663.0M $378.0M $454.0M $518.0M
Other Receivables $263.0M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Short-Term Assets $6.424B $6.608B $6.770B $7.096B $11.24B $6.639B $6.996B $8.277B $6.670B $6.477B $7.959B $9.025B $8.905B $10.46B $8.028B $7.551B $7.360B $6.735B $8.637B $11.76B $12.59B $11.10B $7.738B $8.155B $10.27B $7.241B $7.161B $5.945B $5.998B $5.873B $4.830B $4.401B $4.366B $4.131B $3.939B $3.096B $2.343B $2.163B $1.628B $1.105B $1.231B $1.201B
YoY Change -2.78% -2.39% -4.59% -36.85% 69.24% -5.1% -15.48% 24.09% 2.98% -18.62% -11.81% 1.35% -14.83% 30.24% 6.32% 2.6% 9.28% -22.02% -26.55% -6.57% 13.43% 43.4% -5.11% -20.56% 41.78% 1.12% 20.45% -0.88% 2.13% 21.59% 9.75% 0.8% 5.69% 4.87% 27.23% 32.14% 8.32% 32.86% 47.33% -10.24% 2.5%
Property, Plant & Equipment $10.09B $10.60B $10.86B $10.82B $12.99B $13.83B $13.47B $13.71B $13.46B $12.35B $13.24B $14.23B $14.57B $12.48B $12.75B $13.45B $14.80B $10.91B $9.252B $11.20B $14.37B $17.24B $18.01B $18.81B $22.10B $17.30B $18.41B $15.34B $16.56B $13.80B $9.941B $9.658B $9.643B $8.591B $8.038B $7.002B $6.228B $5.905B $5.571B $4.466B $4.056B $3.909B
YoY Change -4.78% -2.37% 0.29% -16.66% -6.09% 2.67% -1.78% 1.89% 9.02% -6.72% -6.99% -2.35% 16.78% -2.13% -5.18% -9.13% 35.61% 17.93% -17.39% -22.08% -16.63% -4.3% -4.25% -14.87% 27.72% -6.03% 20.05% -7.37% 19.99% 38.82% 2.93% 0.16% 12.25% 6.88% 14.8% 12.43% 5.47% 6.0% 24.74% 10.11% 3.76%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $2.491B $2.475B $2.480B $3.026B $3.435B $8.809B $8.718B $7.441B $7.393B $7.242B $2.393B $2.860B $2.995B $657.0M $1.092B $1.077B $1.274B $1.276B $641.0M $616.0M $655.0M $678.0M $227.0M $239.0M $269.0M $1.044B $1.147B $1.166B $1.178B $1.420B $1.032B $631.0M $599.0M $383.0M $103.0M $467.0M $88.00M $109.0M $150.0M $137.0M $155.0M $151.0M
YoY Change 0.65% -0.2% -18.04% -11.91% -61.01% 1.04% 17.16% 0.65% 2.09% 202.63% -16.33% -4.51% 355.86% -39.84% 1.39% -15.46% -0.16% 99.06% 4.06% -5.95% -3.39% 198.68% -5.02% -11.15% -74.23% -8.98% -1.63% -1.02% -17.04% 37.6% 63.55% 5.34% 56.4% 271.84% -77.94% 430.68% -19.27% -27.33% 9.49% -11.61% 2.65%
Other Assets $611.0M $539.0M $794.0M $1.167B $745.0M $847.0M $1.019B $1.061B $2.207B $1.131B $1.324B $1.427B $1.367B $1.082B $1.191B $1.185B $1.456B $1.587B $2.575B $1.575B $1.609B $1.719B $2.507B $3.427B $3.166B $2.085B $2.046B $1.748B $1.769B $1.529B $1.270B $1.187B $1.136B $1.020B $902.0M $548.0M $499.0M $363.0M $341.0M $252.0M $255.0M $243.0M
YoY Change 13.36% -32.12% -31.96% 56.64% -12.04% -16.88% -3.96% -51.93% 95.14% -14.58% -7.22% 4.39% 26.34% -9.15% 0.51% -18.61% -8.25% -38.37% 63.49% -2.11% -6.4% -31.43% -26.85% 8.24% 51.85% 1.91% 17.05% -1.19% 15.7% 20.39% 6.99% 4.49% 11.37% 13.08% 64.6% 9.82% 37.47% 6.45% 35.32% -1.18% 4.94%
Total Long-Term Assets $16.38B $16.65B $17.17B $18.15B $20.48B $26.83B $26.58B $25.63B $26.42B $24.05B $20.73B $22.50B $23.25B $16.56B $17.34B $18.00B $19.55B $17.42B $15.40B $17.01B $21.63B $24.43B $26.05B $29.02B $31.84B $23.03B $24.31B $20.81B $22.25B $18.10B $13.01B $12.23B $12.15B $10.81B $9.730B $8.486B $7.119B $6.547B $6.220B $4.934B $4.564B $4.416B
YoY Change -1.66% -3.01% -5.38% -11.4% -23.67% 0.95% 3.72% -3.02% 9.85% 16.06% -7.9% -3.2% 40.37% -4.49% -3.65% -7.96% 12.22% 13.16% -9.49% -21.35% -11.45% -6.24% -10.23% -8.86% 38.29% -5.26% 16.8% -6.49% 22.92% 39.2% 6.35% 0.66% 12.4% 11.1% 14.66% 19.2% 8.74% 5.26% 26.06% 8.11% 3.35%
Total Assets $22.80B $23.26B $23.94B $25.24B $31.72B $33.47B $33.58B $33.90B $33.09B $30.53B $28.68B $31.53B $32.15B $27.02B $25.37B $25.55B $26.91B $24.16B $24.03B $28.77B $34.22B $35.53B $33.79B $37.18B $42.11B $30.27B $31.47B $26.75B $28.25B $23.98B $17.84B $16.63B $16.52B $14.94B $13.67B $11.58B $9.462B $8.710B $7.848B $6.039B $5.795B $5.617B
YoY Change
Accounts Payable $2.316B $3.821B $4.237B $2.606B $2.320B $2.423B $2.413B $2.458B $2.199B $2.078B $2.664B $2.900B $2.775B $2.500B $2.556B $2.058B $2.119B $2.145B $1.907B $1.771B $2.026B $2.188B $2.014B $1.793B $2.145B $1.870B $1.808B $1.338B $1.426B $1.464B $1.204B $1.089B $1.259B $1.110B $1.094B $934.0M $672.0M $542.0M $482.0M $362.0M $303.0M $237.0M
YoY Change -39.39% -9.82% 62.59% 12.33% -4.25% 0.41% -1.83% 11.78% 5.82% -22.0% -8.14% 4.5% 11.0% -2.19% 24.2% -2.88% -1.21% 12.48% 7.68% -12.59% -7.4% 8.64% 12.33% -16.41% 14.71% 3.43% 35.13% -6.17% -2.6% 21.59% 10.56% -13.5% 13.42% 1.46% 17.13% 38.99% 23.99% 12.45% 33.15% 19.47% 27.85%
Accrued Expenses $905.0M $550.0M $502.0M $572.0M $614.0M $600.0M $535.0M $485.0M $401.0M $434.0M $477.0M $511.0M $508.0M $467.0M $471.0M $473.0M $445.0M $400.0M $466.0M $351.0M $425.0M $445.0M $523.0M $435.0M $518.0M $423.0M $370.0M $283.0M $1.172B $1.116B $747.0M $751.0M $173.0M $216.0M $195.0M $146.0M $138.0M $106.0M $114.0M $79.00M $80.00M $77.00M
YoY Change 64.55% 9.56% -12.24% -6.84% 2.33% 12.15% 10.31% 20.95% -7.6% -9.01% -6.65% 0.59% 8.78% -0.85% -0.42% 6.29% 11.25% -14.16% 32.76% -17.41% -4.49% -14.91% 20.23% -16.02% 22.46% 14.32% 30.74% -75.85% 5.02% 49.4% -0.53% 334.1% -19.91% 10.77% 33.56% 5.8% 30.19% -7.02% 44.3% -1.25% 3.9%
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 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change
Long-Term Debt Due $193.0M $138.0M $763.0M $196.0M $29.00M $168.0M $639.0M $311.0M $239.0M $426.0M $742.0M $661.0M $444.0M $719.0M $313.0M $304.0M $828.0M $267.0M $692.0M $1.178B $222.0M $2.087B $0.00 $957.0M $2.115B $920.0M $1.418B $2.212B $3.296B $2.283B $2.083B $2.089B $2.356B $1.699B $1.087B $1.017B $252.0M $495.0M $393.0M $110.0M $61.00M $57.00M
YoY Change 39.86% -81.91% 289.29% 575.86% -82.74% -73.71% 105.47% 30.13% -43.9% -42.59% 12.25% 48.87% -38.25% 129.71% 2.96% -63.29% 210.11% -61.42% -41.26% 430.63% -89.36% -100.0% -54.75% 129.89% -35.12% -35.9% -32.89% 44.37% 9.6% -0.29% -11.33% 38.67% 56.3% 6.88% 303.57% -49.09% 25.95% 257.27% 80.33% 7.02%
Total Short-Term Liabilities $4.258B $3.959B $5.000B $4.144B $8.284B $8.646B $4.694B $5.102B $4.069B $3.924B $4.909B $5.127B $4.998B $4.738B $4.503B $4.012B $4.755B $3.842B $4.641B $4.955B $7.334B $7.270B $4.579B $5.341B $7.386B $4.382B $4.486B $4.880B $5.894B $4.863B $4.034B $3.929B $4.531B $3.727B $3.155B $2.730B $1.562B $1.506B $1.332B $755.0M $657.0M $550.0M
YoY Change 7.55% -20.82% 20.66% -49.98% -4.19% 84.19% -8.0% 25.39% 3.7% -20.07% -4.25% 2.58% 5.49% 5.22% 12.24% -15.63% 23.76% -17.22% -6.34% -32.44% 0.88% 58.77% -14.27% -27.69% 68.55% -2.32% -8.07% -17.2% 21.2% 20.55% 2.67% -13.29% 21.57% 18.13% 15.57% 74.78% 3.72% 13.06% 76.42% 14.92% 19.45%
Long-Term Debt $5.368B $5.455B $4.816B $5.383B $8.064B $9.597B $10.02B $10.85B $11.08B $8.844B $8.631B $8.827B $9.696B $9.189B $8.358B $8.729B $11.25B $6.353B $6.531B $11.02B $13.63B $13.45B $14.85B $14.26B $14.45B $9.325B $9.502B $7.604B $7.141B $6.396B $4.464B $3.601B $3.096B $3.351B $3.096B $2.324B $1.853B $1.937B $1.764B $1.191B $1.015B $940.0M
YoY Change -1.59% 13.27% -10.53% -33.25% -15.97% -4.17% -7.66% -2.07% 25.23% 2.47% -2.22% -8.96% 5.52% 9.94% -4.25% -22.38% 77.02% -2.73% -40.73% -19.17% 1.35% -9.41% 4.1% -1.32% 54.99% -1.86% 24.96% 6.48% 11.65% 43.28% 23.97% 16.31% -7.61% 8.24% 33.22% 25.42% -4.34% 9.81% 48.11% 17.34% 7.98%
Other Long-Term Liabilities $3.929B $3.940B $3.895B $4.016B $4.759B $4.877B $8.884B $9.123B $10.46B $10.62B $6.818B $5.362B $7.797B $3.609B $2.630B $4.127B $4.554B $2.145B $2.453B $3.577B $3.691B $3.559B $3.778B $2.669B $2.182B $1.332B $1.347B $1.236B $1.240B $980.0M $1.212B $1.262B $1.226B $1.080B $651.0M $1.379B $1.168B $893.0M $726.0M $595.0M $522.0M $504.0M
YoY Change -0.28% 1.16% -3.01% -15.61% -2.42% -45.1% -2.62% -12.81% -1.51% 55.81% 27.15% -31.23% 116.04% 37.22% -36.27% -9.38% 112.31% -12.56% -31.42% -3.09% 3.71% -5.8% 41.55% 22.32% 63.81% -1.11% 8.98% -0.32% 26.53% -19.14% -3.96% 2.94% 13.52% 65.9% -52.79% 18.07% 30.8% 23.0% 22.02% 13.98% 3.57%
Total Long-Term Liabilities $9.297B $9.395B $8.711B $9.399B $12.82B $14.47B $18.90B $19.97B $21.54B $19.47B $15.45B $14.19B $17.49B $12.80B $10.99B $12.86B $15.80B $8.498B $8.984B $14.60B $17.32B $17.01B $18.63B $16.93B $16.64B $10.66B $10.85B $8.840B $8.381B $7.376B $5.676B $4.863B $4.322B $4.431B $3.747B $3.703B $3.021B $2.830B $2.490B $1.786B $1.537B $1.444B
YoY Change -1.04% 7.85% -7.32% -26.7% -11.41% -23.41% -5.36% -7.28% 10.64% 26.01% 8.88% -18.89% 36.69% 16.47% -14.53% -18.63% 85.93% -5.41% -38.45% -15.74% 1.85% -8.68% 10.01% 1.78% 56.09% -1.77% 22.73% 5.48% 13.63% 29.95% 16.72% 12.52% -2.46% 18.25% 1.19% 22.58% 6.75% 13.65% 39.42% 16.2% 6.44%
Total Liabilities $14.63B $14.91B $15.44B $16.16B $23.86B $25.76B $26.21B $27.38B $28.75B $26.65B $23.57B $23.42B $25.85B $20.37B $18.53B $19.53B $22.74B $15.49B $16.07B $20.42B $25.96B $27.29B $26.42B $26.89B $30.08B $19.96B $20.73B $18.04B $18.91B $16.18B $11.32B $10.41B $10.33B $9.202B $8.037B $6.433B $4.583B $4.336B $3.822B $2.541B $2.194B $1.994B
YoY Change -1.87% -3.48% -4.44% -32.28% -7.35% -1.74% -4.26% -4.77% 7.9% 13.06% 0.62% -9.39% 26.88% 9.92% -5.08% -14.15% 46.86% -3.63% -21.3% -21.35% -4.86% 3.29% -1.74% -10.6% 50.65% -3.69% 14.87% -4.57% 16.86% 42.91% 8.8% 0.76% 12.23% 14.5% 24.93% 40.37% 5.7% 13.45% 50.41% 15.82% 10.03%

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

Stock Price

Market Cap: $24.742 Billion

About International Paper Co

International Paper Co. engages in the business of producing renewable fiber-based packaging and pulp products with manufacturing operations. The company is headquartered in Memphis, Tennessee and currently employs 37,000 full-time employees. The firm operates through two segments: Industrial Packaging and Global Cellulose Fibers. The Industrial Packaging segment is focused on creating fiber-based packaging that protects and promotes goods, enables worldwide commerce, and helps keep consumers safe. The segment offers products, including linerboard, medium, whitetop, recycled linerboard, recycled medium and saturating kraft. The Global Cellulose Fibers segment creates pulp for a wide range of applications, such as diapers, towel and tissue products, feminine care, incontinence, and other personal care products that promote health and wellness. In addition, its specialty pulps serve as a sustainable raw material used in textiles, construction materials, paints, coatings and more. The company serves customers worldwide, with manufacturing operations in North America, Latin America, North Africa and Europe.

Industry: Paper Mills Peers: Avery Dennison Corp Eightco Holdings Inc Sealed Air Corp Graphic Packaging Holding Co Packaging Corp of America Pactiv Evergreen Inc Ranpak Holdings Corp Sonoco Products Co WestRock Co