Financial Snapshot

Revenue
$3.875B
TTM
Gross Margin
37.93%
TTM
Net Earnings
$428.4M
TTM
Current Assets
Q4 2024
Current Liabilities
Q4 2024
Current Ratio
280.96%
Q4 2024
Total Assets
Q4 2024
Total Liabilities
$3.383B
Q4 2024
Book Value
$3.900B
Q4 2024
Cash
Q4 2024
P/E
17.97
Apr 09, 2025 EST
Free Cash Flow
$637.5M
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
Revenue $3.875B $4.037B $3.251B $2.513B $2.513B $2.959B $2.723B $2.336B $2.268B $1.637B $1.637B $1.429B $1.038B $855.9M $646.6M $646.6M $651.9M $500.5M $403.1M $316.7M $271.1M $242.2M $235.1M $101.6M $126.9M $132.5M $132.3M $148.3M $124.8M $106.3M $94.20M $119.4M $109.2M $102.5M $113.0M $72.20M $34.20M $29.10M $24.80M $27.80M $24.40M
YoY Change -4.0% 24.17% 29.35% 0.0% -15.08% 8.69% 16.59% 2.98% 38.58% 0.0% 14.55% 37.62% 21.3% 32.36% 0.0% -0.81% 30.25% 24.16% 27.28% 16.82% 11.93% 3.02% 131.4% -19.94% -4.23% 0.15% -10.79% 18.83% 17.4% 12.85% -21.11% 9.34% 6.54% -9.29% 56.51% 111.11% 17.53% 17.34% -10.79% 13.93% 4780.0%

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
Revenue $3.875B $4.037B $3.251B $2.513B $2.513B $2.959B $2.723B $2.336B $2.268B $1.637B $1.637B $1.429B $1.038B $855.9M $646.6M $646.6M $651.9M $500.5M $403.1M $316.7M $271.1M $242.2M $235.1M $101.6M $126.9M $132.5M $132.3M $148.3M $124.8M $106.3M $94.20M $119.4M $109.2M $102.5M $113.0M $72.20M $34.20M $29.10M $24.80M $27.80M $24.40M
Cost Of Revenue $2.405B $2.503B $2.056B $1.631B $1.631B $1.856B $1.719B $1.423B $1.367B $996.0M $996.0M $878.7M $635.2M $511.8M $432.4M $396.0M $403.7M $308.1M $246.3M $195.0M $168.5M $156.3M $156.6M $70.00M $81.70M $91.60M $96.10M $102.5M $87.30M $73.80M $65.60M $89.60M $77.00M $72.30M $79.10M $50.20M $19.90M $17.80M $17.50M $18.20M $16.50M
Gross Profit $1.470B $1.534B $1.195B $882.0M $882.0M $1.103B $1.004B $912.7M $901.2M $640.6M $640.6M $550.0M $403.0M $344.1M $286.7M $250.6M $248.1M $192.4M $156.9M $121.7M $102.6M $85.90M $78.50M $31.50M $45.20M $41.00M $36.20M $45.70M $37.40M $32.50M $28.60M $29.70M $32.20M $30.20M $33.90M $22.00M $14.30M $11.30M $7.300M $9.600M $7.900M
Gross Profit Margin 37.94% 38.0% 36.76% 35.1% 35.09% 37.29% 36.88% 39.08% 39.74% 39.14% 39.14% 38.5% 38.82% 40.21% 44.34% 38.76% 38.06% 38.44% 38.92% 38.43% 37.85% 35.47% 33.39% 31.0% 35.62% 30.94% 27.36% 30.82% 29.97% 30.57% 30.36% 24.87% 29.49% 29.46% 30.0% 30.47% 41.81% 38.83% 29.44% 34.53% 32.38%

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
Selling, General & Admin $762.5M $806.9M $668.0M $531.9M $531.9M $593.8M $538.8M $468.2M $471.6M $339.6M $320.4M $296.4M $214.9M $195.4M $163.9M $139.2M $128.5M $99.40M $80.00M $63.70M $53.60M $50.80M $48.80M $23.60M $33.30M $33.10M $33.10M $32.80M $28.80M $24.70M $22.00M $27.60M $26.90M $26.60M $25.40M $16.80M $7.600M $6.200M $6.700M $7.000M $5.100M
YoY Change -5.51% 20.8% 25.58% 0.0% -10.43% 10.2% 15.08% -0.72% 38.88% 5.99% 8.08% 37.94% 9.97% 19.24% 17.74% 8.33% 29.28% 24.25% 25.59% 18.84% 5.51% 4.1% 106.78% -29.13% 0.6% 0.0% 0.91% 13.89% 16.6% 12.27% -20.29% 2.6% 1.13% 4.72% 51.19% 121.05% 22.58% -7.46% -4.29% 37.25% 1175.0%
% of Gross Profit 51.86% 52.6% 55.9% 60.3% 60.31% 53.81% 53.66% 51.3% 52.34% 53.01% 50.02% 53.9% 53.33% 56.79% 57.17% 55.55% 51.79% 51.66% 50.99% 52.34% 52.24% 59.14% 62.17% 74.92% 73.67% 80.73% 91.44% 71.77% 77.01% 76.0% 76.92% 92.93% 83.54% 88.08% 74.93% 76.36% 53.15% 54.87% 91.78% 72.92% 64.56%
Research & Development $57.70M $53.10M $41.80M $35.30M $41.20M $35.30M $29.10M $26.30M $22.60M $21.40M $14.10M $10.40M
YoY Change 8.66% 27.03% 18.41% 16.71% 21.31% 10.65% 16.37% 51.77% 35.58%
% of Gross Profit 3.92% 3.46% 3.5% 4.0% 3.73% 3.52% 3.19% 2.92% 3.53% 3.89% 3.5% 3.02%
Depreciation & Amortization $127.2M $132.6M $125.2M $110.5M $110.5M $103.4M $97.24M $69.77M $58.23M $41.25M $41.30M $43.16M $26.90M $19.71M $15.89M $15.90M $12.40M $6.400M $4.900M $3.600M $3.600M $4.000M $6.300M $3.600M $3.700M $3.500M $3.200M $3.000M $2.800M $3.000M $2.100M $3.100M $3.900M $4.200M $4.100M $2.200M $900.0K $800.0K $800.0K
YoY Change -4.09% 5.88% 13.31% 0.03% 6.84% 6.37% 39.36% 19.82% 41.17% -0.12% -4.32% 60.44% 36.51% 24.04% -0.08% 28.23% 93.75% 30.61% 36.11% 0.0% -10.0% -36.51% 75.0% -2.7% 5.71% 9.38% 6.67% 7.14% -6.67% 42.86% -32.26% -20.51% -7.14% 2.44% 86.36% 144.44% 12.5% 0.0%
% of Gross Profit 8.65% 8.64% 10.48% 12.53% 12.53% 9.37% 9.68% 7.64% 6.46% 6.44% 6.45% 7.85% 6.68% 5.73% 5.54% 6.34% 5.0% 3.33% 3.12% 2.96% 3.51% 4.66% 8.03% 11.43% 8.19% 8.54% 8.84% 6.56% 7.49% 9.23% 7.34% 10.44% 12.11% 13.91% 12.09% 10.0% 6.29% 7.08% 10.96%
Operating Expenses $820.2M $860.0M $709.8M $567.2M $531.9M $635.0M $574.1M $497.3M $497.9M $362.2M $320.3M $317.8M $229.0M $205.8M $163.9M $139.2M $128.6M $99.40M $79.90M $63.70M $53.60M $50.90M $48.80M $23.60M $33.30M $33.10M $33.10M $32.90M $28.80M $24.80M $22.00M $27.70M $26.90M $26.50M $25.40M $16.80M $7.700M $6.200M $6.700M $7.000M $5.100M
YoY Change -4.63% 21.17% 25.14% 6.64% -16.24% 10.6% 15.45% -0.12% 37.48% 13.08% 0.77% 38.8% 11.26% 25.58% 17.74% 8.24% 29.38% 24.41% 25.43% 18.84% 5.3% 4.3% 106.78% -29.13% 0.6% 0.0% 0.61% 14.24% 16.13% 12.73% -20.58% 2.97% 1.51% 4.33% 51.19% 118.18% 24.19% -7.46% -4.29% 37.25% 1175.0%
Operating Profit $656.2M $634.9M $630.0M $324.4M $350.1M $514.0M $446.0M $378.6M $419.0M $300.4M $320.3M $244.5M $188.1M $148.7M $111.4M $111.4M $119.5M $93.00M $77.00M $58.00M $49.00M $35.00M $29.70M $7.900M $11.90M $7.900M $3.100M $12.80M $8.600M $7.700M $6.600M $2.000M $5.300M $3.700M $8.500M $5.200M $6.600M $5.100M $600.0K $2.600M $2.800M
YoY Change 3.36% 0.77% 94.18% -7.33% -31.89% 15.27% 17.79% -9.64% 39.47% -6.2% 31.02% 29.97% 26.48% 33.44% 0.04% -6.78% 28.49% 20.78% 32.76% 18.37% 40.0% 17.85% 275.95% -33.61% 50.63% 154.84% -75.78% 48.84% 11.69% 16.67% 230.0% -62.26% 43.24% -56.47% 63.46% -21.21% 29.41% 750.0% -76.92% -7.14% -800.0%
Operating Profit To Gross Profit 44.63% 41.38% 52.73% 36.78% 39.69% 46.58% 44.41% 41.48% 46.5% 46.9% 50.0% 44.45% 46.67% 43.21% 38.87% 44.45% 48.17% 48.34% 49.08% 47.66% 47.76% 40.75% 37.83% 25.08% 26.33% 19.27% 8.56% 28.01% 22.99% 23.69% 23.08% 6.73% 16.46% 12.25% 25.07% 23.64% 46.15% 45.13% 8.22% 27.08% 35.44%
Operating Profit To Revenue 16.93% 15.73% 19.38% 12.91% 13.93% 17.37% 16.38% 16.21% 18.48% 18.36% 19.57% 17.11% 18.12% 17.37% 17.23% 17.23% 18.33% 18.58% 19.1% 18.31% 18.07% 14.45% 12.63% 7.78% 9.38% 5.96% 2.34% 8.63% 6.89% 7.24% 7.01% 1.68% 4.85% 3.61% 7.52% 7.2% 19.3% 17.53% 2.42% 9.35% 11.48%

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
Interest Expense -$93.53M -$120.3M -$56.86M -$81.50M -$81.50M -$83.50M -$56.20M -$23.60M -$22.00M -$10.20M -$12.00M -$15.90M -$9.200M -$8.500M -$8.600M -$11.60M -$13.00M -$5.900M -$6.900M -$6.400M -$3.000M -$5.900M -$11.20M -$700.0K -$1.200M -$2.700M -$2.900M -$4.100M -$4.400M -$4.300M -$3.300M -$4.900M -$6.100M -$7.400M -$8.300M -$3.600M -$1.100M -$1.500M -$1.900M -$2.000M -$2.500M
YoY Change -22.28% 111.67% -30.24% 0.0% -2.4% 48.58% 138.14% 7.27% 115.69% -15.0% -24.53% 72.83% 8.24% -1.16% -25.86% -10.77% 120.34% -14.49% 7.81% 113.33% -49.15% -47.32% 1500.0% -41.67% -55.56% -6.9% -29.27% -6.82% 2.33% 30.3% -32.65% -19.67% -17.57% -10.84% 130.56% 227.27% -26.67% -21.05% -5.0% -20.0% 2400.0%
% of Operating Profit -14.25% -18.96% -9.03% -25.12% -23.28% -16.24% -12.6% -6.23% -5.25% -3.4% -3.75% -6.5% -4.89% -5.72% -7.72% -10.41% -10.88% -6.34% -8.96% -11.03% -6.12% -16.86% -37.71% -8.86% -10.08% -34.18% -93.55% -32.03% -51.16% -55.84% -50.0% -245.0% -115.09% -200.0% -97.65% -69.23% -16.67% -29.41% -316.67% -76.92% -89.29%
Other Income/Expense, Net $604.1M -$4.213M $1.603M -$3.071M $25.10M $2.328M -$1.825M -$829.0K -$1.040M -$4.050M -$7.700M -$2.780M -$4.406M $241.0K $0.00 -$100.0K -$2.400M $1.700M -$200.0K -$100.0K -$300.0K -$300.0K -$600.0K -$800.0K -$1.500M -$800.0K -$900.0K -$400.0K $100.0K $0.00 -$500.0K $7.100M -$1.100M -$1.200M -$1.200M -$700.0K -$300.0K -$300.0K $100.0K $0.00 $0.00
YoY Change -14438.33% -362.82% -152.2% -112.24% 978.18% -227.56% 120.14% -20.29% -74.32% -47.4% 176.98% -36.9% -1928.22% -100.0% -95.83% -241.18% -950.0% 100.0% -66.67% 0.0% -50.0% -25.0% -46.67% 87.5% -11.11% 125.0% -500.0% -100.0% -107.04% -745.45% -8.33% 0.0% 71.43% 133.33% 0.0% -400.0% -100.0%

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
Pretax Income $577.3M $519.4M $619.5M $268.1M $268.1M $462.6M $328.9M $290.9M $336.6M $240.9M $280.8M $195.4M $157.5M $125.7M $114.2M $99.70M $104.2M $88.00M $69.80M $51.40M $33.80M $28.80M $8.800M $6.400M $9.100M $2.200M -$4.200M $8.300M $4.500M $2.600M $2.800M $3.600M -$1.900M -$7.500M -$900.0K $1.000M $5.300M $1.300M -$1.100M $700.0K $400.0K
YoY Change 11.16% -16.16% 131.11% -0.02% -42.05% 40.67% 13.07% -13.59% 39.72% -14.2% 43.68% 24.11% 25.25% 10.1% 14.54% -4.32% 18.41% 26.07% 35.8% 52.07% 17.36% 227.27% 37.5% -29.67% 313.64% -152.38% -150.6% 84.44% 73.08% -7.14% -22.22% -289.47% -74.67% 733.33% -190.0% -81.13% 307.69% -218.18% -257.14% 75.0% -200.0%
Income Tax $148.9M $118.5M $131.0M $60.76M $60.80M $110.4M $106.4M $85.40M $137.1M $87.48M $87.50M $71.85M $53.74M $44.98M $41.40M $38.60M $40.30M $35.40M $27.40M $19.20M $10.30M $10.10M $2.700M $4.800M $5.400M $3.200M -$200.0K $2.500M $1.400M -$100.0K $600.0K $200.0K $0.00 $0.00 $100.0K $500.0K $1.100M $700.0K $0.00 $400.0K $300.0K
% Of Pretax Income 25.79% 22.82% 21.15% 22.67% 22.68% 23.86% 32.34% 29.36% 40.72% 36.31% 31.16% 36.77% 34.13% 35.77% 36.25% 38.72% 38.68% 40.23% 39.26% 37.35% 30.47% 35.07% 30.68% 75.0% 59.34% 145.45% 30.12% 31.11% -3.85% 21.43% 5.56% 50.0% 20.75% 53.85% 57.14% 75.0%
Net Earnings $428.4M $400.9M $488.5M $207.3M $207.3M $352.2M $317.2M $298.1M $284.2M $193.3M $193.3M $153.9M $120.7M $95.47M $72.90M $61.20M $63.90M $52.60M $42.40M $32.20M $23.60M $18.70M $6.100M $1.600M $3.500M -$1.000M -$4.000M $5.200M $1.200M $3.200M $2.700M $3.400M -$1.900M -$7.500M -$1.000M $600.0K $4.200M $600.0K -$1.100M $400.0K $300.0K
YoY Change 6.87% -17.93% 135.65% 0.0% -41.15% 11.06% 6.38% 4.89% 47.02% 0.01% 25.58% 27.53% 26.42% 30.96% 19.12% -4.23% 21.48% 24.06% 31.68% 36.44% 26.2% 206.56% 281.25% -54.29% -450.0% -75.0% -176.92% 333.33% -62.5% 18.52% -20.59% -278.95% -74.67% 650.0% -266.67% -85.71% 600.0% -154.55% -375.0% 33.33% -175.0%
Net Earnings / Revenue 11.06% 9.93% 15.03% 8.25% 8.25% 11.9% 11.65% 12.76% 12.53% 11.81% 11.81% 10.77% 11.63% 11.15% 11.27% 9.46% 9.8% 10.51% 10.52% 10.17% 8.71% 7.72% 2.59% 1.57% 2.76% -0.75% -3.02% 3.51% 0.96% 3.01% 2.87% 2.85% -1.74% -7.32% -0.88% 0.83% 12.28% 2.06% -4.44% 1.44% 1.23%
Basic Earnings Per Share $7.97 $7.48 $8.85 $3.76 $6.33 $5.71 $5.26 $4.98 $3.41 $2.76 $2.22 $5.30
Diluted Earnings Per Share $7.90 $7.41 $8.62 $3.76 $3.76 $6.33 $5.70 $5.26 $4.98 $3.40 $3.403M $2.74 $2.20 $5.15 $1.325M $1.099M $1.250M $1.035M $854.8K $662.6K $396.0K $331.6K $111.3K $29.63K $57.85K -$16.21K -$61.92K $95.24K $46.15K $61.42K $53.36K $67.73K -$38.08K -$150.3K -$20.08K $12.07K $84.34K $12.82K -$35.71K $15.15K $11.41K

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
Cash & Short-Term Investments $689.5M $247.5M $180.4M $268.1M $268.1M $94.50M $71.70M $89.70M $68.50M $55.50M $43.90M $36.90M $34.40M $40.20M $7.700M $8.400M $6.100M $7.500M $3.500M $3.900M $3.800M $3.700M $8.400M $6.000M $2.100M $14.50M $6.800M $12.30M $1.400M $1.000M $700.0K $400.0K $700.0K $400.0K $900.0K $300.0K $1.100M $300.0K $200.0K $100.0K $200.0K
YoY Change 178.6% 37.22% -32.73% 0.0% 183.7% 31.8% -20.07% 30.95% 23.42% 26.42% 18.97% 7.27% -14.43% 422.08% -8.33% 37.7% -18.67% 114.29% -10.26% 2.63% 2.7% -55.95% 40.0% 185.71% -85.52% 113.24% -44.72% 778.57% 40.0% 42.86% 75.0% -42.86% 75.0% -55.56% 200.0% -72.73% 266.67% 50.0% 100.0% -50.0%
Cash & Equivalents $689.5M $247.5M $180.4M $268.1M $268.1M $94.50M $71.70M $89.70M $68.50M $55.50M $43.90M $36.90M $34.40M $40.20M $7.700M $8.400M $6.100M $7.500M $3.500M $3.900M $3.800M $3.700M $8.400M $6.000M $2.100M $14.50M $6.800M $12.30M $1.400M $1.000M $700.0K $400.0K $700.0K $400.0K $900.0K $300.0K $1.100M $300.0K $200.0K $100.0K $200.0K
Short-Term Investments
Other Short-Term Assets $87.56M $137.9M $90.57M $78.50M $78.50M $58.70M $69.40M $89.20M $49.10M $102.9M $71.80M $83.40M $62.60M $51.40M $37.50M $39.10M $26.00M $39.40M $15.30M $18.20M $20.90M $14.60M $14.40M $12.50M $5.100M $4.100M $3.800M $4.200M $7.100M $15.80M $1.400M $1.300M $800.0K $700.0K $900.0K $8.300M $300.0K $100.0K $300.0K $100.0K $0.00
YoY Change -36.51% 52.28% 15.38% 0.0% 33.73% -15.42% -22.2% 81.67% -52.28% 43.31% -13.91% 33.23% 21.79% 37.07% -4.09% 50.38% -34.01% 157.52% -15.93% -12.92% 43.15% 1.39% 15.2% 145.1% 24.39% 7.89% -9.52% -40.85% -55.06% 1028.57% 7.69% 62.5% 14.29% -22.22% -89.16% 2666.67% 200.0% -66.67% 200.0%
Inventory $841.6M $935.9M $837.4M $540.2M $540.2M $585.7M $521.8M $424.6M $368.2M $354.2M $255.8M $220.1M $153.5M $124.3M $106.5M $90.60M $91.60M $66.40M $47.30M $41.00M $32.80M $25.40M $27.20M $29.10M $18.40M $16.90M $20.50M $24.10M $21.00M $18.30M $21.10M $22.50M $18.70M $18.20M $20.40M $22.50M $3.000M $2.800M $4.500M $4.100M $2.800M
Prepaid Expenses
Receivables $711.4M $644.6M $598.7M $383.7M $383.7M $470.3M $398.7M $328.4M $325.9M $282.5M $242.6M $205.3M $162.2M $151.4M $112.0M $78.90M $86.00M $73.10M $51.60M $38.60M $26.60M $23.30M $27.80M $25.20M $18.90M $24.90M $24.30M $22.30M $19.90M $14.10M $18.10M $14.60M $14.50M $13.30M $14.30M $16.60M $4.500M $3.700M $3.100M $5.000M $3.300M
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 $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 $2.330B $1.966B $1.707B $1.271B $1.271B $1.209B $1.062B $931.9M $811.7M $795.2M $614.1M $545.7M $412.6M $367.4M $263.7M $217.0M $209.7M $186.4M $117.7M $101.6M $84.00M $67.00M $77.80M $72.70M $44.50M $60.40M $55.40M $62.90M $49.30M $49.10M $41.20M $38.80M $34.60M $32.60M $36.60M $47.70M $8.900M $6.900M $8.000M $9.400M $6.300M
YoY Change 18.53% 15.16% 34.36% 0.0% 5.07% 13.9% 13.92% 14.81% 2.07% 29.49% 12.53% 32.26% 12.3% 39.32% 21.52% 3.48% 12.5% 58.37% 15.85% 20.95% 25.37% -13.88% 7.02% 63.37% -26.32% 9.03% -11.92% 27.59% 0.41% 19.17% 6.19% 12.14% 6.13% -10.93% -23.27% 435.96% 28.99% -13.75% -14.89% 49.21%
Property, Plant & Equipment $526.0M $510.9M $381.0M $344.5M $344.5M $448.8M $314.6M $281.9M $221.6M $199.8M $129.7M $125.5M $63.90M $62.50M $43.70M $47.30M $44.80M $36.80M $28.50M $25.30M $23.00M $24.90M $27.50M $30.60M $19.00M $21.30M $22.60M $21.80M $18.80M $17.30M $23.30M $23.20M $26.10M $33.40M $34.20M $35.40M $3.200M $2.800M $3.000M $3.300M $2.900M
YoY Change 2.95% 34.1% 10.59% 0.0% -23.24% 42.66% 11.6% 27.21% 10.91% 54.05% 3.35% 96.4% 2.24% 43.02% -7.61% 5.58% 21.74% 29.12% 12.65% 10.0% -7.63% -9.45% -10.13% 61.05% -10.8% -5.75% 3.67% 15.96% 8.67% -25.75% 0.43% -11.11% -21.86% -2.34% -3.39% 1006.25% 14.29% -6.67% -9.09% 13.79%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $0.00 $0.00 $0.00 $1.200M $1.500M $1.600M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -20.0% -6.25%
Other Assets $297.9M $250.5M $176.7M $202.9M $202.9M $51.00M $69.40M $80.70M $95.00M $33.50M $21.80M $12.10M $8.400M $4.100M $6.600M $3.900M $7.900M $3.100M $2.200M $2.700M $1.600M $1.700M $1.600M $7.600M $1.800M $3.400M $7.300M $3.800M $3.000M $2.900M $2.800M $1.400M $3.400M $4.100M $4.600M $4.100M $900.0K $1.000M $800.0K $900.0K $800.0K
YoY Change 18.89% 41.8% -12.92% 0.0% 297.84% -26.51% -14.0% -15.05% 183.58% 53.67% 80.17% 44.05% 104.88% -37.88% 69.23% -50.63% 154.84% 40.91% -18.52% 68.75% -5.88% 6.25% -78.95% 322.22% -47.06% -53.42% 92.11% 26.67% 3.45% 3.57% 100.0% -58.82% -17.07% -10.87% 12.2% 355.56% -10.0% 25.0% -11.11% 12.5%
Total Long-Term Assets $4.953B $4.941B $4.677B $3.932B $3.932B $3.793B $3.488B $2.408B $2.105B $1.966B $1.452B $1.274B $831.7M $779.1M $609.5M $599.3M $444.8M $227.2M $170.6M $162.3M $125.7M $127.6M $130.2M $138.7M $33.80M $38.60M $44.30M $40.70M $36.70M $36.10M $35.40M $34.40M $48.70M $57.50M $56.70M $56.90M $13.90M $13.80M $14.10M $14.80M $14.50M
YoY Change 0.25% 5.65% 18.93% 0.0% 3.67% 8.74% 44.87% 14.36% 7.09% 35.4% 14.02% 53.12% 6.75% 27.83% 1.7% 34.73% 95.77% 33.18% 5.11% 29.12% -1.49% -2.0% -6.13% 310.36% -12.44% -12.87% 8.85% 10.9% 1.66% 1.98% 2.91% -29.36% -15.3% 1.41% -0.35% 309.35% 0.72% -2.13% -4.73% 2.07%
Total Assets $7.283B $6.907B $6.384B $5.203B $5.203B $5.002B $4.550B $3.340B $2.917B $2.761B $2.066B $1.819B $1.244B $1.147B $873.2M $816.3M $654.5M $413.6M $288.3M $263.9M $209.7M $194.6M $208.0M $211.4M $78.30M $99.00M $99.70M $103.6M $86.00M $85.20M $76.60M $73.20M $83.30M $90.10M $93.30M $104.6M $22.80M $20.70M $22.10M $24.20M $20.80M
YoY Change
Accounts Payable $208.9M $227.1M $304.7M $182.8M $182.8M $173.7M $188.3M $146.3M $146.9M $157.8M $98.30M $96.50M $69.70M $63.40M $52.90M $38.60M $32.50M $26.60M $19.70M $17.60M $11.30M $11.90M $13.50M $11.50M $7.200M $8.900M $10.90M $11.60M $10.40M $10.60M $11.30M $12.60M $8.700M $7.400M $8.300M $10.60M $2.100M $900.0K $2.200M $2.000M $1.400M
YoY Change -8.0% -25.48% 66.71% 0.0% 5.24% -7.75% 28.71% -0.41% -6.91% 60.53% 1.87% 38.45% 9.94% 19.85% 37.05% 18.77% 22.18% 35.03% 11.93% 55.75% -5.04% -11.85% 17.39% 59.72% -19.1% -18.35% -6.03% 11.54% -1.89% -6.19% -10.32% 44.83% 17.57% -10.84% -21.7% 404.76% 133.33% -59.09% 10.0% 42.86%
Accrued Expenses $456.0M $579.2M $449.5M $378.4M $378.4M $342.0M $309.5M $291.1M $293.9M $262.6M $200.2M $182.2M $133.5M $137.1M $112.5M $86.20M $98.10M $93.00M $66.00M $62.70M $51.30M $37.10M $36.00M $38.40M $17.90M $16.30M $11.90M $8.900M $10.00M $8.100M $11.10M $8.600M $10.50M $12.60M $7.800M $10.30M $3.800M $4.000M $3.700M $3.400M $3.000M
YoY Change -21.28% 28.84% 18.8% 0.0% 10.64% 10.5% 6.32% -0.95% 11.92% 31.17% 9.88% 36.48% -2.63% 21.87% 30.51% -12.13% 5.48% 40.91% 5.26% 22.22% 38.27% 3.06% -6.25% 114.53% 9.82% 36.97% 33.71% -11.0% 23.46% -27.03% 29.07% -18.1% -16.67% 61.54% -24.27% 171.05% -5.0% 8.11% 8.82% 13.33%
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 $9.300M $10.60M $9.400M
YoY Change -100.0% -12.26% 12.77%
Long-Term Debt Due $43.95M $44.82M $27.29M $22.90M $22.90M $2.900M $3.200M $5.100M $5.900M $32.10M $9.400M $1.400M $1.900M $315.8M $5.100M $7.500M $6.400M $2.700M $16.80M $13.80M $10.50M $14.50M $14.40M $10.00M $200.0K $7.100M $1.900M $3.600M $3.900M $1.700M $1.800M $3.000M $3.100M $3.100M $3.100M $10.00M $2.500M $600.0K $500.0K $300.0K $200.0K
YoY Change -1.95% 64.23% 19.18% 0.0% 689.66% -9.38% -37.25% -13.56% -81.62% 241.49% 571.43% -26.32% -99.4% 6092.16% -32.0% 17.19% 137.04% -83.93% 21.74% 31.43% -27.59% 0.69% 44.0% 4900.0% -97.18% 273.68% -47.22% -7.69% 129.41% -5.56% -40.0% -3.23% 0.0% 0.0% -69.0% 300.0% 316.67% 20.0% 66.67% 50.0%
Total Short-Term Liabilities $829.3M $851.1M $914.9M $700.3M $700.3M $593.1M $559.0M $473.7M $488.4M $510.0M $328.3M $311.4M $242.4M $549.6M $183.9M $146.4M $141.5M $124.8M $106.2M $94.00M $73.10M $63.50M $63.90M $60.00M $25.40M $32.30M $24.80M $24.10M $24.30M $20.40M $24.20M $24.20M $22.30M $23.10M $19.20M $30.90M $8.400M $5.400M $15.60M $16.20M $14.10M
YoY Change -2.56% -6.97% 30.64% 0.0% 18.07% 6.1% 18.01% -3.01% -4.24% 55.35% 5.43% 28.47% -55.9% 198.86% 25.61% 3.46% 13.38% 17.51% 12.98% 28.59% 15.12% -0.63% 6.5% 136.22% -21.36% 30.24% 2.9% -0.82% 19.12% -15.7% 0.0% 8.52% -3.46% 20.31% -37.86% 267.86% 55.56% -65.38% -3.7% 14.89%
Long-Term Debt $2.351B $2.380B $2.387B $1.707B $1.707B $1.870B $1.889B $1.024B $726.2M $734.0M $588.8M $570.2M $258.2M $1.500M $208.9M $268.1M $228.3M $93.50M $66.00M $107.8M $113.2M $42.00M $73.60M $86.20M $8.300M $21.00M $25.90M $24.30M $37.40M $41.30M $42.70M $44.40M $56.50M $61.30M $62.00M $62.50M $3.200M $9.100M $6.000M $6.100M $5.700M
YoY Change -1.23% -0.28% 39.86% 0.0% -8.74% -0.99% 84.52% 40.97% -1.06% 24.66% 3.26% 120.84% 17113.33% -99.28% -22.08% 17.43% 144.17% 41.67% -38.78% -4.77% 169.52% -42.93% -14.62% 938.55% -60.48% -18.92% 6.58% -35.03% -9.44% -3.28% -3.83% -21.42% -7.83% -1.13% -0.8% 1853.13% -64.84% 51.67% -1.64% 7.02%
Other Long-Term Liabilities $212.2M $209.2M $400.5M $671.7M $671.7M $458.4M $322.8M $393.4M $359.4M $237.3M $53.50M $37.90M $48.80M $46.60M $43.60M $45.00M $23.00M $9.800M $6.500M $5.400M $4.700M $18.80M $18.00M $17.20M $7.200M $2.600M $4.200M $2.900M $1.900M $1.800M $1.800M $1.500M $4.400M $3.800M $2.400M $0.00 $4.000M $4.000M $0.00 $1.300M $1.000M
YoY Change 1.45% -47.77% -40.38% 0.0% 46.53% 42.01% -17.95% 9.46% 51.45% 343.55% 41.16% -22.34% 4.72% 6.88% -3.11% 95.65% 134.69% 50.77% 20.37% 14.89% -75.0% 4.44% 4.65% 138.89% 176.92% -38.1% 44.83% 52.63% 5.56% 0.0% 20.0% -65.91% 15.79% 58.33% -100.0% 0.0% -100.0% 30.0%
Total Long-Term Liabilities $2.563B $2.590B $2.787B $2.378B $2.378B $2.329B $2.212B $1.417B $1.086B $971.3M $642.3M $608.1M $307.0M $48.10M $252.5M $313.1M $251.3M $103.3M $72.50M $113.2M $117.9M $60.80M $91.60M $103.4M $15.50M $23.60M $30.10M $27.20M $39.30M $43.10M $44.50M $45.90M $60.90M $65.10M $64.40M $62.50M $7.200M $13.10M $6.000M $7.400M $6.700M
YoY Change -1.01% -7.1% 17.2% 0.0% 2.14% 5.29% 56.07% 30.54% 11.77% 51.22% 5.62% 98.08% 538.25% -80.95% -19.35% 24.59% 143.27% 42.48% -35.95% -3.99% 93.91% -33.62% -11.41% 567.1% -34.32% -21.59% 10.66% -30.79% -8.82% -3.15% -3.05% -24.63% -6.45% 1.09% 3.04% 768.06% -45.04% 118.33% -18.92% 10.45%
Total Liabilities $3.645B $3.657B $3.889B $3.226B $3.226B $3.055B $2.885B $1.979B $1.652B $1.594B $1.059B $980.9M $594.3M $635.5M $448.3M $473.7M $426.5M $230.7M $187.8M $215.4M $202.5M $132.5M $163.3M $172.0M $40.80M $55.90M $54.90M $51.30M $63.50M $63.50M $68.60M $70.10M $83.20M $88.20M $83.60M $93.40M $15.70M $18.50M $21.70M $23.60M $20.80M
YoY Change -0.33% -5.98% 20.57% 0.0% 5.58% 5.92% 45.79% 19.78% 3.61% 50.49% 8.0% 65.05% -6.48% 41.76% -5.36% 11.07% 84.87% 22.84% -12.81% 6.37% 52.83% -18.86% -5.06% 321.57% -27.01% 1.82% 7.02% -19.21% 0.0% -7.43% -2.14% -15.75% -5.67% 5.5% -10.49% 494.9% -15.14% -14.75% -8.05% 13.46%

Ownership

Basic Shares Outstanding

Diluted Shares Outstanding

Preferred Stock

No data

Treasury Stock Shares

Stock Issuance & Repurchase

Ownership Data

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
Basic Shares Outstanding 53.74M shares 53.58M shares 55.22M shares 55.09M shares 55.65M shares 55.58M shares 56.72M shares 57.03M shares 56.76M shares 55.83M shares 54.38M shares 18.00M shares
Diluted Shares Outstanding 54.21M shares 54.09M shares 56.67M shares 55.14M shares 55.66M shares 55.60M shares 56.72M shares 57.09M shares 56.78M shares 56.15M shares 54.81M shares 18.53M shares
Preferred Stock
Treasury Stock Shares

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: $7.7009 Billion

About Middleby Corp

The Middleby Corp. engages in the design, manufacture, marketing, and distribution of foodservice equipment. The company is headquartered in Elgin, Illinois and currently employs 4,963 full-time employees. The Company’s segments include the Commercial Foodservice Equipment Group, the Food Processing Equipment Group and the Residential Kitchen Equipment Group. The Commercial Foodservice Equipment Group segment has a portfolio of foodservice equipment, which enables it to serve virtually any cooking, warming, holding, refrigeration, freezing and beverage application within a commercial kitchen or foodservice operation. The Food Processing Equipment Group segment offers a portfolio of processing solutions for customers producing protein products, such as bacon, salami, hot dogs, dinner sausages, poultry and lunchmeats and bakery products, such as cakes, muffins, cookies, crackers, pastries, bread and buns. The Residential Kitchen Equipment Group segment manufactures, sells and distributes premium kitchen equipment for the residential market.

Industry: Refrigeration & Service Industry Machinery Peers: Chart Industries Inc Donaldson Company Inc Graco Inc Illinois Tool Works Inc ITT Inc Lincoln Electric Holdings Inc Nordson Corp RBC Bearings Inc Snap-On Inc Stanley Black & Decker Inc