Financial Snapshot

Revenue
$8.135B
TTM
Gross Margin
30.26%
TTM
Net Earnings
$905.0M
TTM
Current Assets
Q4 2024
Current Liabilities
Q4 2024
Current Ratio
147.06%
Q4 2024
Total Assets
Q4 2024
Total Liabilities
Q4 2024
Book Value
$5.120B
Q4 2024
Cash
Q4 2024
P/E
19.26
Nov 29, 2024 EST
Free Cash Flow
$766.0M
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 $10.98B $9.677B $9.761B $8.498B $7.055B $7.160B $7.057B $6.384B $5.677B $5.350B $5.260B $5.295B $5.172B $5.335B $4.997B $4.803B $5.847B $4.978B $5.399B $5.177B $5.675B $4.996B $4.872B $4.762B $4.940B $5.048B $5.009B $4.373B $3.832B $3.612B $3.351B $2.944B $2.878B $2.783B $3.069B $2.964B $2.831B $2.891B $3.644B $3.305B $3.021B $2.753B
YoY Change 13.41% -0.86% 14.86% 20.45% -1.47% 1.46% 10.54% 12.45% 6.11% 1.71% -0.66% 2.38% -3.06% 6.76% 4.04% -17.86% 17.46% -7.8% 4.29% -8.78% 13.59% 2.55% 2.31% -3.6% -2.14% 0.78% 14.54% 14.12% 6.09% 7.79% 13.82% 2.29% 3.41% -9.32% 3.54% 4.7% -2.08% -20.66% 10.26% 9.4% 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 $10.98B $9.677B $9.761B $8.498B $7.055B $7.160B $7.057B $6.384B $5.677B $5.350B $5.260B $5.295B $5.172B $5.335B $4.997B $4.803B $5.847B $4.978B $5.399B $5.177B $5.675B $4.996B $4.872B $4.762B $4.940B $5.048B $5.009B $4.373B $3.832B $3.612B $3.351B $2.944B $2.878B $2.783B $3.069B $2.964B $2.831B $2.891B $3.644B $3.305B $3.021B $2.753B
Cost Of Revenue $7.721B $6.994B $7.145B $6.281B $5.445B $5.551B $5.425B $4.815B $4.300B $4.197B $4.284B $4.329B $4.375B $4.307B $4.041B $3.954B $4.925B $4.201B $4.397B $4.107B $4.649B $4.170B $4.130B $3.938B $4.014B $3.815B $3.933B $3.482B $2.840B $2.670B $2.536B $2.266B $2.261B $2.186B $2.304B $2.161B $1.999B $2.129B $2.756B $2.579B $2.305B $2.145B
Gross Profit $3.254B $2.683B $2.616B $2.217B $1.610B $1.609B $1.632B $1.569B $1.377B $1.153B $976.0M $966.0M $797.0M $1.028B $956.0M $849.0M $922.0M $777.0M $1.002B $1.070B $1.026B $826.0M $742.0M $824.0M $926.0M $1.233B $1.076B $891.0M $992.0M $942.0M $815.0M $678.0M $617.0M $597.0M $765.0M $803.0M $832.0M $762.0M $888.0M $726.0M $716.0M $608.0M
Gross Profit Margin 29.65% 27.73% 26.8% 26.09% 22.82% 22.47% 23.13% 24.58% 24.26% 21.55% 18.56% 18.24% 15.41% 19.27% 19.13% 17.68% 15.77% 15.61% 18.56% 20.67% 18.08% 16.53% 15.23% 17.3% 18.74% 24.43% 21.48% 20.38% 25.89% 26.08% 24.32% 23.03% 21.44% 21.45% 24.93% 27.09% 29.39% 26.36% 24.37% 21.97% 23.7% 22.08%

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

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 $829.0M $796.0M $755.0M $664.0M $698.0M $693.0M $614.0M $578.0M $525.0M $487.0M $530.0M $509.0M $525.0M $516.0M $551.0M $643.0M $535.0M $500.0M $521.0M $530.0M $459.0M $522.0M $524.0M $542.0M $599.0M $596.0M $544.0M $500.0M $443.0M $391.0M $327.0M $307.0M $285.0M $309.0M $285.0M $273.0M $264.0M $405.0M $367.0M $349.0M $321.0M
YoY Change 4.15% 5.43% 13.7% -4.87% 0.72% 12.87% 6.23% 10.1% 7.8% -8.11% 4.13% -3.05% 1.74% -6.35% -14.31% 20.19% 7.0% -4.03% -1.7% 15.47% -12.07% -0.38% -3.32% -9.52% 0.5% 9.56% 8.8% 12.87% 13.3% 19.57% 6.51% 7.72% -7.77% 8.42% 4.4% 3.41% -34.81% 10.35% 5.16% 8.72%
% of Gross Profit 30.9% 30.43% 34.06% 41.24% 43.38% 42.46% 39.13% 41.98% 45.53% 49.9% 54.87% 63.86% 51.07% 53.97% 64.9% 69.74% 68.85% 49.9% 48.69% 51.66% 55.57% 70.35% 63.59% 58.53% 48.58% 55.39% 61.05% 50.4% 47.03% 47.98% 48.23% 49.76% 47.74% 40.39% 35.49% 32.81% 34.65% 45.61% 50.55% 48.74% 52.8%
Research & Development $144.0M $123.0M $106.0M $91.00M $82.00M $87.00M $89.00M $85.00M $82.00M $73.00M $76.00M $77.00M $79.00M $77.00M $76.00M $61.00M $69.00M $63.00M $78.00M $56.00M $47.00M $43.00M $42.00M $37.00M $52.00M $61.00M $59.00M $69.00M $84.00M $78.00M $71.00M $69.00M $65.00M $54.00M $58.00M $48.00M $44.00M $43.00M $90.00M $91.00M $90.00M $84.00M
YoY Change 17.07% 16.04% 16.48% 10.98% -5.75% -2.25% 4.71% 3.66% 12.33% -3.95% -1.3% -2.53% 2.6% 1.32% 24.59% -11.59% 9.52% -19.23% 39.29% 19.15% 9.3% 2.38% 13.51% -28.85% -14.75% 3.39% -14.49% -17.86% 7.69% 9.86% 2.9% 6.15% 20.37% -6.9% 20.83% 9.09% 2.33% -52.22% -1.1% 1.11% 7.14%
% of Gross Profit 4.43% 4.58% 4.05% 4.1% 5.09% 5.41% 5.45% 5.42% 5.95% 6.33% 7.79% 7.97% 9.91% 7.49% 7.95% 7.18% 7.48% 8.11% 7.78% 5.23% 4.58% 5.21% 5.66% 4.49% 5.62% 4.95% 5.48% 7.74% 8.47% 8.28% 8.71% 10.18% 10.53% 9.05% 7.58% 5.98% 5.29% 5.64% 10.14% 12.53% 12.57% 13.82%
Depreciation & Amortization $677.0M $609.0M $531.0M $502.0M $493.0M $457.0M $433.0M $371.0M $343.0M $300.0M $304.0M $332.0M $349.0M $318.0M $320.0M $325.0M $331.0M $343.0M $278.0M $234.0M $228.0M $206.0M $205.0M $197.0M $185.0M $210.0M $197.0M $173.0M $141.0M $132.0M $118.0M $121.0M $150.0M $160.0M $139.0M $137.0M $117.0M $121.0M $157.0M $125.0M $118.0M
YoY Change 11.17% 14.69% 5.78% 1.83% 7.88% 5.54% 16.71% 8.16% 14.33% -1.32% -8.43% -4.87% 9.75% -0.63% -1.54% -1.81% -3.5% 23.38% 18.8% 2.63% 10.68% 0.49% 4.06% 6.49% -11.9% 6.6% 13.87% 22.7% 6.82% 11.86% -2.48% -19.33% -6.25% 15.11% 1.46% 17.09% -3.31% -22.93% 25.6% 5.93%
% of Gross Profit 20.81% 22.7% 20.3% 22.64% 30.62% 28.4% 26.53% 23.65% 24.91% 26.02% 31.15% 34.37% 43.79% 30.93% 33.47% 38.28% 35.9% 44.14% 27.74% 21.87% 22.22% 24.94% 27.63% 23.91% 19.98% 17.03% 18.31% 19.42% 14.21% 14.01% 14.48% 17.85% 24.31% 26.8% 18.17% 17.06% 14.06% 15.88% 17.68% 17.22% 16.48%
Operating Expenses $2.127B $871.0M $902.0M $779.0M $1.748B $822.0M $825.0M $772.0M $680.0M $605.0M $584.0M $581.0M $649.0M $567.0M $750.0M $657.0M $688.0M $598.0M $578.0M $577.0M $569.0M $481.0M $547.0M $602.0M $711.0M $655.0M $727.0M $641.0M $570.0M $530.0M $500.0M $419.0M $404.0M $401.0M $383.0M $291.0M $355.0M $335.0M $544.0M $505.0M $506.0M $467.0M
YoY Change 144.2% -3.44% 15.79% -55.43% 112.65% -0.36% 6.87% 13.53% 12.4% 3.6% 0.52% -10.48% 14.46% -24.4% 14.16% -4.51% 15.05% 3.46% 0.17% 1.41% 18.3% -12.07% -9.14% -15.33% 8.55% -9.9% 13.42% 12.46% 7.55% 6.0% 19.33% 3.71% 0.75% 4.7% 31.62% -18.03% 5.97% -38.42% 7.72% -0.2% 8.35%
Operating Profit $1.127B $1.812B $1.714B $1.438B -$138.0M $787.0M $807.0M $797.0M $697.0M $548.0M $392.0M $385.0M $148.0M $461.0M $206.0M $192.0M $234.0M $179.0M $424.0M $493.0M $457.0M $345.0M $195.0M $222.0M $215.0M $578.0M $349.0M $250.0M $422.0M $412.0M $315.0M $259.0M $213.0M $196.0M $382.0M $512.0M $477.0M $427.0M $344.0M $221.0M $210.0M $141.0M
YoY Change -37.8% 5.72% 19.19% -1142.03% -117.53% -2.48% 1.25% 14.35% 27.19% 39.8% 1.82% 160.14% -67.9% 123.79% 7.29% -17.95% 30.73% -57.78% -14.0% 7.88% 32.46% 76.92% -12.16% 3.26% -62.8% 65.62% 39.6% -40.76% 2.43% 30.79% 21.62% 21.6% 8.67% -48.69% -25.39% 7.34% 11.71% 24.13% 55.66% 5.24% 48.94%

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 $212.0M $76.00M $109.0M $126.0M $132.0M $131.0M $117.0M $107.0M $108.0M $100.0M $114.0M $112.0M $114.0M $108.0M $110.0M $111.0M $116.0M -$122.0M -$270.0M -$740.0M -$8.000M -$16.00M -$16.00M -$155.0M -$152.0M -$140.0M -$111.0M -$77.00M -$87.00M -$94.00M -$89.00M -$110.0M -$131.0M -$165.0M -$166.0M -$176.0M -$225.0M -$108.0M -$40.00M -$57.00M -$60.00M
YoY Change 178.95% -30.28% -13.49% -4.55% 0.76% 11.97% 9.35% -0.93% 8.0% -12.28% 1.79% -1.75% 5.56% -1.82% -0.9% -4.31% -195.08% -54.81% -63.51% -50.0% 0.0% -89.68% 1.97% 8.57% 26.13% 44.16% -11.49% -7.45% 5.62% -19.09% -16.03% -20.61% -0.6% -5.68% -21.78% 108.33% 170.0% -29.82% -5.0%
% of Operating Profit 18.81% 4.19% 6.36% 8.76% 16.65% 14.5% 13.43% 15.49% 18.25% 29.08% 29.09% 77.03% 23.43% 53.4% 57.81% 49.57% -68.16% -63.68% -150.1% -2.32% -8.21% -7.21% -72.09% -26.3% -40.11% -44.4% -18.25% -21.12% -29.84% -34.36% -51.64% -66.84% -43.19% -32.42% -36.9% -52.69% -31.4% -18.1% -27.14% -42.55%
Other Income/Expense, Net -$145.0M $9.000M $12.00M $14.00M -$34.00M $14.00M -$60.00M $12.00M $0.00 $0.00 $2.000M -$5.000M $0.00 $0.00
YoY Change -1711.11% -25.0% -14.29% -141.18% -342.86% -123.33% -100.0% -140.0%

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 $916.0M $1.591B $1.614B $868.0M $8.000M $315.0M $411.0M $342.0M $281.0M $214.0M $106.0M $196.0M $31.00M $202.0M $2.000M $113.0M $118.0M $23.00M $8.920B -$4.541B $439.0M $259.0M -$2.329B $102.0M -$791.0M $426.0M -$964.0M $71.00M -$568.0M $325.0M $132.0M $147.0M $103.0M -$759.0M $128.0M $266.0M $301.0M $343.0M $36.00M $225.0M $182.0M $116.0M
YoY Change -42.43% -1.43% 85.94% 10750.0% -97.46% -23.36% 20.18% 21.71% 31.31% 101.89% -45.92% 532.26% -84.65% 10000.0% -98.23% -4.24% 413.04% -99.74% -296.43% -1134.4% 69.5% -111.12% -2383.33% -112.9% -285.68% -144.19% -1457.75% -112.5% -274.77% 146.21% -10.2% 42.72% -113.57% -692.97% -51.88% -11.63% -12.24% 852.78% -84.0% 23.63% 56.9%
Income Tax $275.0M $401.0M $373.0M $319.0M $129.0M $186.0M $156.0M $269.0M $188.0M $120.0M $5.000M $68.00M -$28.00M $74.00M -$840.0M $14.00M $931.0M -$8.000M $957.0M -$411.0M $227.0M $145.0M $31.00M $57.00M -$312.0M $149.0M -$306.0M $9.000M -$283.0M $106.0M $58.00M $47.00M $33.00M -$238.0M $58.00M $103.0M $127.0M $136.0M $30.00M $104.0M $71.00M $40.00M
% Of Pretax Income 30.02% 25.2% 23.11% 36.75% 1612.5% 59.05% 37.96% 78.65% 66.9% 56.07% 4.72% 34.69% -90.32% 36.63% -42000.0% 12.39% 788.98% -34.78% 10.73% 51.71% 55.98% 55.88% 34.98% 12.68% 32.62% 43.94% 31.97% 32.04% 45.31% 38.72% 42.19% 39.65% 83.33% 46.22% 39.01% 34.48%
Net Earnings $647.0M $1.196B $1.241B $995.0M -$383.0M $405.0M $545.0M $289.0M $393.0M $330.0M $226.0M $204.0M -$19.00M $276.0M $933.0M $64.00M -$813.0M $96.00M $8.075B -$4.099B $204.0M $115.0M -$2.809B $39.00M -$478.0M $270.0M -$705.0M $47.00M -$284.0M $231.0M $159.0M $131.0M $73.00M -$742.0M $74.00M $172.0M $189.0M $200.0M $16.00M $131.0M $115.0M $88.00M
YoY Change -45.9% -3.63% 24.72% -359.79% -194.57% -25.69% 88.58% -26.46% 19.09% 46.02% 10.78% -1173.68% -106.88% -70.42% 1357.81% -107.87% -946.88% -98.81% -297.0% -2109.31% 77.39% -104.09% -7302.56% -108.16% -277.04% -138.3% -1600.0% -116.55% -222.94% 45.28% 21.37% 79.45% -109.84% -1102.7% -56.98% -8.99% -5.5% 1150.0% -87.79% 13.91% 30.68%
Net Earnings / Revenue 5.9% 12.36% 12.71% 11.71% -5.43% 5.66% 7.72% 4.53% 6.92% 6.17% 4.3% 3.85% -0.37% 5.17% 18.67% 1.33% -13.9% 1.93% 149.56% -79.18% 3.59% 2.3% -57.66% 0.82% -9.68% 5.35% -14.07% 1.07% -7.41% 6.4% 4.74% 4.45% 2.54% -26.66% 2.41% 5.8% 6.68% 6.92% 0.44% 3.96% 3.81% 3.2%
Basic Earnings Per Share $7.45 $13.27 $12.85 $9.61 -$3.53 $3.71 $4.94 $2.59 $3.44 $2.82 $1.92 $1.73 -$0.16 $2.25 $7.43 $0.51 -$6.38
Diluted Earnings Per Share $7.37 $13.14 $12.70 $9.54 -$3.53 $3.68 $4.89 $2.55 $3.41 $2.79 $1.91 $1.71 -$0.16 $2.23 $7.37 $0.50 -$6.38 $744.2K $78.25M -$74.12M $3.406M $1.920M -$50.98M $651.1K -$8.723M $4.538M -$13.15M $878.5K -$5.525M $4.286M $3.180M $2.652M $1.496M -$18.14M $1.762M $4.076M $4.511M $4.808M $503.1K $4.411M $3.912M $3.056M

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 $1.615B $1.099B $959.0M $717.0M $172.0M $78.00M $246.0M $112.0M $96.00M $67.00M $57.00M $55.00M $52.00M $52.00M $564.0M $236.0M $135.0M $1.089B $1.559B $1.125B $1.005B $875.0M $764.0M $550.0M $70.00M $54.00M $58.00M $45.00M $18.00M $59.00M $3.000M $2.000M $3.000M $7.000M $29.00M $23.00M $35.00M $9.000M $32.00M $56.00M $45.00M
YoY Change 46.95% 14.6% 33.75% 316.86% 120.51% -68.29% 119.64% 16.67% 43.28% 17.54% 3.64% 5.77% 0.0% -90.78% 138.98% 74.81% -87.6% -30.15% 38.58% 11.94% 14.86% 14.53% 38.91% 685.71% 29.63% -6.9% 28.89% 150.0% -69.49% 1866.67% 50.0% -33.33% -57.14% -75.86% 26.09% -34.29% 288.89% -71.88% -42.86% 24.44%
Cash & Equivalents $1.615B $1.099B $959.0M $717.0M $172.0M $78.00M $246.0M $112.0M $96.00M $67.00M $57.00M $55.00M $52.00M $52.00M $564.0M $236.0M $135.0M $1.089B $1.559B $1.125B $1.005B $875.0M $764.0M $550.0M $70.00M $54.00M $58.00M $45.00M $18.00M $59.00M $3.000M $2.000M $3.000M $7.000M $29.00M $2.000M $9.000M $4.000M $10.00M $6.000M $8.000M
Short-Term Investments $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $21.00M $26.00M $5.000M $22.00M $50.00M $37.00M
Other Short-Term Assets $117.0M $162.0M $121.0M $115.0M $86.00M $76.00M $92.00M $86.00M $59.00M $249.0M $298.0M $176.0M $179.0M $190.0M $123.0M $146.0M $175.0M $141.0M $61.00M $31.00M $29.00M $23.00M $26.00M $26.00M $1.133B $470.0M $339.0M $259.0M $342.0M $319.0M $279.0M $359.0M $89.00M $92.00M $81.00M $80.00M $79.00M $558.0M $69.00M $52.00M $44.00M
YoY Change -27.78% 33.88% 5.22% 33.72% 13.16% -17.39% 6.98% 45.76% -76.31% -16.44% 69.32% -1.68% -5.79% 54.47% -15.75% -16.57% 24.11% 131.15% 96.77% 6.9% 26.09% -11.54% 0.0% -97.71% 141.06% 38.64% 30.89% -24.27% 7.21% 14.34% -22.28% 303.37% -3.26% 13.58% 1.25% 1.27% -85.84% 708.7% 32.69% 18.18%
Inventory $1.198B $1.334B $1.078B $855.0M $1.033B $1.072B $841.0M $710.0M $644.0M $817.0M $810.0M $786.0M $795.0M $620.0M $615.0M $899.0M $821.0M $749.0M $477.0M $445.0M $390.0M $446.0M $437.0M $469.0M $466.0M $437.0M $503.0M $340.0M $253.0M $223.0M $221.0M $233.0M $219.0M $237.0M $240.0M $197.0M $175.0M $229.0M $402.0M $216.0M $165.0M
Prepaid Expenses
Receivables $987.0M $961.0M $939.0M $919.0M $770.0M $794.0M $806.0M $678.0M $709.0M $674.0M $683.0M $600.0M $610.0M $546.0M $552.0M $576.0M $721.0M $573.0M $608.0M $527.0M $464.0M $430.0M $417.0M $488.0M $358.0M $451.0M $432.0M $314.0M $314.0M $329.0M $324.0M $309.0M $308.0M $375.0M $466.0M $387.0M $404.0M $444.0M $528.0M $396.0M $401.0M
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 $5.000M $31.00M $61.00M $117.0M $96.00M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Short-Term Assets $3.917B $3.556B $3.097B $2.606B $2.061B $2.020B $1.985B $1.586B $1.508B $1.807B $1.848B $1.617B $1.636B $1.408B $1.854B $1.857B $1.852B $2.552B $2.705B $2.128B $1.888B $1.774B $1.649B $1.564B $2.088B $1.529B $1.428B $958.0M $927.0M $930.0M $827.0M $903.0M $619.0M $711.0M $816.0M $687.0M $693.0M $1.240B $1.031B $720.0M $655.0M
YoY Change 10.15% 14.82% 18.84% 26.44% 2.03% 1.76% 25.16% 5.17% -16.55% -2.22% 14.29% -1.16% 16.19% -24.06% -0.16% 0.27% -27.43% -5.66% 27.11% 12.71% 6.43% 7.58% 5.43% -25.1% 36.56% 7.07% 49.06% 3.34% -0.32% 12.45% -8.42% 45.88% -12.94% -12.87% 18.78% -0.87% -44.11% 20.27% 43.19% 9.92%
Property, Plant & Equipment $4.212B $4.060B $4.126B $4.036B $4.079B $3.811B $3.425B $3.112B $2.956B $2.899B $2.932B $2.903B $2.904B $2.754B $2.806B $2.819B $2.772B $2.521B $2.012B $2.010B $1.950B $1.887B $1.843B $1.821B $1.700B $1.618B $1.753B $1.522B $1.306B $1.133B $894.0M $846.0M $870.0M $932.0M $945.0M $805.0M $804.0M $818.0M $1.179B $910.0M $892.0M
YoY Change 3.74% -1.6% 2.23% -1.05% 7.03% 11.27% 10.06% 5.28% 1.97% -1.13% 1.0% -0.03% 5.45% -1.85% -0.46% 1.7% 9.96% 25.3% 0.1% 3.08% 3.34% 2.39% 1.21% 7.12% 5.07% -7.7% 15.18% 16.54% 15.27% 26.73% 5.67% -2.76% -6.65% -1.38% 17.39% 0.12% -1.71% -30.62% 29.56% 2.02%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $29.00M $27.00M $45.00M $51.00M $97.00M $77.00M $82.00M $81.00M $51.00M $48.00M $62.00M $65.00M $45.00M $52.00M $64.00M $50.00M $74.00M $63.00M $49.00M $45.00M $32.00M $28.00M $68.00M $54.00M $38.00M $49.00M $52.00M $58.00M
YoY Change 7.41% -40.0% -11.76% 25.97% -6.1% 1.23% 58.82% 6.25% -22.58% -4.62% 44.44% -13.46% -18.75% 28.0% -32.43% 17.46% 28.57% 8.89% 40.63% 14.29% -58.82% 25.93% 42.11% -22.45% -5.77% -10.34%
Other Assets $159.0M $124.0M $140.0M $132.0M $213.0M $212.0M $355.0M $569.0M $714.0M $664.0M $661.0M $860.0M $770.0M $818.0M $214.0M $232.0M $864.0M $689.0M $3.715B $3.221B $3.301B $3.182B $2.891B $2.829B $1.898B $1.147B $985.0M $1.083B $729.0M $986.0M $1.152B $1.280B $476.0M $33.00M $36.00M $36.00M $39.00M $91.00M $108.0M $49.00M $35.00M
YoY Change 28.23% -11.43% 6.06% -38.03% 0.47% -40.28% -37.61% -20.31% 7.53% 0.45% -23.14% 11.69% -5.87% 282.24% -7.76% -73.15% 25.4% -81.45% 15.34% -2.42% 3.74% 10.07% 2.19% 49.05% 65.48% 16.45% -9.05% 48.56% -26.06% -14.41% -10.0% 168.91% 1342.42% -8.33% 0.0% -7.69% -57.14% -15.74% 120.41% 40.0%
Total Long-Term Assets $7.320B $7.196B $6.918B $6.875B $7.945B $7.751B $6.647B $6.155B $5.836B $5.748B $5.799B $5.951B $5.891B $5.750B $5.313B $5.365B $6.020B $5.918B $6.030B $5.511B $5.470B $5.242B $5.392B $5.348B $4.406B $3.572B $3.568B $2.955B $2.334B $2.344B $2.186B $2.259B $1.487B $1.096B $1.108B $909.0M $897.0M $947.0M $1.336B $1.011B $985.0M
YoY Change 1.72% 4.02% 0.63% -13.47% 2.5% 16.61% 7.99% 5.47% 1.53% -0.88% -2.55% 1.02% 2.45% 8.23% -0.97% -10.88% 1.72% -1.86% 9.42% 0.75% 4.35% -2.78% 0.82% 21.38% 23.35% 0.11% 20.74% 26.61% -0.43% 7.23% -3.23% 51.92% 35.68% -1.08% 21.89% 1.34% -5.28% -29.12% 32.15% 2.64%
Total Assets $11.24B $10.75B $10.02B $9.481B $10.01B $9.771B $8.632B $7.741B $7.344B $7.555B $7.647B $7.568B $7.527B $7.158B $7.167B $7.222B $7.872B $8.470B $8.735B $7.639B $7.358B $7.016B $7.041B $6.912B $6.494B $5.101B $4.996B $3.913B $3.261B $3.274B $3.013B $3.162B $2.106B $1.807B $1.924B $1.596B $1.590B $2.187B $2.367B $1.731B $1.640B
YoY Change
Accounts Payable $1.216B $1.345B $1.095B $875.0M $815.0M $842.0M $834.0M $615.0M $906.0M $542.0M $547.0M $903.0M $488.0M $474.0M $418.0M $584.0M $569.0M $507.0M $527.0M $443.0M $336.0M $309.0M $362.0M $235.0M $456.0M $522.0M $436.0M $379.0M $309.0M $598.0M $495.0M $388.0M $404.0M $418.0M $485.0M $420.0M $404.0M $435.0M $469.0M $383.0M $360.0M
YoY Change -9.59% 22.83% 25.14% 7.36% -3.21% 0.96% 35.61% -32.12% 67.16% -0.91% -39.42% 85.04% 2.95% 13.4% -28.42% 2.64% 12.23% -3.8% 18.96% 31.85% 8.74% -14.64% 54.04% -48.46% -12.64% 19.72% 15.04% 22.65% -48.33% 20.81% 27.58% -3.96% -3.35% -13.81% 15.48% 3.96% -7.13% -7.25% 22.45% 6.39%
Accrued Expenses $286.0M $285.0M $281.0M $252.0M $514.0M $427.0M $394.0M $298.0M $371.0M $416.0M $371.0M $453.0M $489.0M $524.0M $565.0M $585.0M $1.240B $466.0M $431.0M $447.0M $378.0M $256.0M $383.0M $420.0M $378.0M $326.0M $278.0M $0.00 $0.00 $14.00M $15.00M $21.00M $25.00M $36.00M $23.00M $27.00M $46.00M $18.00M $33.00M
YoY Change 0.35% 1.42% 11.51% -50.97% 20.37% 8.38% 32.21% -10.82% -18.1% -7.36% -6.68% -7.26% -3.42% -52.82% 166.09% 8.12% -3.58% 18.25% 47.66% -33.16% -8.81% 11.11% 15.95% 17.27% -100.0% -6.67% -28.57% -16.0% -30.56% 56.52% -14.81% -41.3% 155.56% -45.45%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.000M $0.00 $6.000M $31.00M $1.000M $5.000M $28.00M $1.000M $11.00M $30.00M $47.00M $1.401B $6.000M $11.00M $44.00M $40.00M $43.00M $50.00M $68.00M $69.00M $23.00M $96.00M $64.00M $155.0M $77.00M $56.00M $6.000M $167.0M $167.0M $117.0M $142.0M $63.00M $16.00M $18.00M $13.00M
YoY Change -100.0% -100.0% -80.65% 3000.0% -80.0% -82.14% 2700.0% -90.91% -63.33% -36.17% -96.65% 23250.0% -45.45% -75.0% 10.0% -6.98% -14.0% -26.47% -1.45% 200.0% -76.04% 50.0% -58.71% 101.3% 37.5% 833.33% -96.41% 0.0% 42.74% -17.61% 125.4% 293.75% -11.11% 38.46%
Long-Term Debt Due $431.0M $28.00M $25.00M $19.00M $4.000M $3.000M $163.0M $3.000M $3.000M $4.000M $4.000M $5.000M $9.000M $16.00M $10.00M $39.00M $13.00M $31.00M $53.00M $65.00M $66.00M $68.00M $159.0M $22.00M $120.0M $20.00M $35.00M $20.00M $29.00M $25.00M $18.00M $47.00M $114.0M $12.00M $11.00M $761.0M $17.00M $13.00M $12.00M
YoY Change 1439.29% 12.0% 31.58% 33.33% -98.16% 5333.33% 0.0% -25.0% 0.0% -20.0% -44.44% -43.75% 60.0% -74.36% 200.0% -58.06% -41.51% -18.46% -1.52% -2.94% -57.23% 622.73% -81.67% 500.0% -42.86% 75.0% -31.03% 16.0% 38.89% -61.7% -58.77% 850.0% 9.09% -98.55% 4376.47% 30.77% 8.33%
Total Short-Term Liabilities $2.324B $2.104B $1.697B $1.440B $1.329B $1.278B $1.282B $963.0M $1.081B $983.0M $992.0M $916.0M $908.0M $955.0M $943.0M $1.175B $1.246B $2.560B $1.786B $951.0M $864.0M $861.0M $849.0M $609.0M $2.916B $1.883B $1.307B $1.121B $936.0M $1.073B $876.0M $780.0M $448.0M $653.0M $791.0M $585.0M $580.0M $1.286B $548.0M $432.0M $418.0M
YoY Change 10.46% 23.98% 17.85% 8.35% 3.99% -0.31% 33.13% -10.92% 9.97% -0.91% 8.3% 0.88% -4.92% 1.27% -19.74% -5.7% -51.33% 43.34% 87.8% 10.07% 0.35% 1.41% 39.41% -79.12% 54.86% 44.07% 16.59% 19.76% -12.77% 22.49% 12.31% 74.11% -31.39% -17.45% 35.21% 0.86% -54.9% 134.67% 26.85% 3.35%
Long-Term Debt $2.615B $2.992B $2.960B $3.126B $2.986B $3.362B $2.405B $2.101B $1.702B $1.991B $2.024B $2.076B $1.930B $1.629B $2.177B $2.172B $1.993B $1.296B $36.00M $38.00M $73.00M $71.00M $5.000M $7.000M $1.764B $1.535B $1.595B $818.0M $794.0M $1.037B $898.0M $1.018B $1.148B $1.086B $1.201B $1.315B $1.482B $1.645B $543.0M $224.0M $226.0M
YoY Change -12.6% 1.08% -5.31% 4.69% -11.18% 39.79% 14.47% 23.44% -14.52% -1.63% -2.5% 7.56% 18.48% -25.17% 0.23% 8.98% 53.78% 3500.0% -5.26% -47.95% 2.82% 1320.0% -28.57% -99.6% 14.92% -3.76% 94.99% 3.02% -23.43% 15.48% -11.79% -11.32% 5.71% -9.58% -8.67% -11.27% -9.91% 202.95% 142.41% -0.88%
Other Long-Term Liabilities $661.0M $647.0M $647.0M $642.0M $748.0M $666.0M $704.0M $752.0M $774.0M $829.0M $778.0M $963.0M $897.0M $813.0M $808.0M $695.0M $608.0M $884.0M $15.01B $10.68B $10.70B $10.50B $7.767B $7.656B $2.651B $2.798B $2.511B $2.437B $1.743B $1.844B $2.108B $2.372B $1.586B $418.0M $367.0M $306.0M $337.0M $281.0M $330.0M $234.0M $230.0M
YoY Change 2.16% 0.0% 0.78% -14.17% 12.31% -5.4% -6.38% -2.84% -6.63% 6.56% -19.21% 7.36% 10.33% 0.62% 16.26% 14.31% -31.22% -94.11% 40.56% -0.16% 1.86% 35.23% 1.45% 188.8% -5.25% 11.43% 3.04% 39.82% -5.48% -12.52% -11.13% 49.56% 279.43% 13.9% 19.93% -9.2% 19.93% -14.85% 41.03% 1.74%
Total Long-Term Liabilities $3.276B $3.639B $3.607B $3.768B $3.734B $4.028B $3.109B $2.853B $2.476B $2.820B $2.802B $3.039B $2.827B $2.442B $2.985B $2.867B $2.601B $2.180B $15.05B $10.72B $10.77B $10.57B $7.772B $7.663B $4.415B $4.333B $4.106B $3.255B $2.537B $2.881B $3.006B $3.390B $2.734B $1.504B $1.568B $1.621B $1.819B $1.926B $873.0M $458.0M $456.0M
YoY Change -9.98% 0.89% -4.27% 0.91% -7.3% 29.56% 8.97% 15.23% -12.2% 0.64% -7.8% 7.5% 15.77% -18.19% 4.12% 10.23% 19.31% -85.51% 40.4% -0.48% 1.86% 36.05% 1.42% 73.57% 1.89% 5.53% 26.14% 28.3% -11.94% -4.16% -11.33% 23.99% 81.78% -4.08% -3.27% -10.89% -5.56% 120.62% 90.61% 0.44%
Total Liabilities $6.071B $6.177B $5.719B $5.580B $5.375B $5.488B $4.470B $3.892B $3.605B $3.863B $3.854B $4.030B $3.826B $3.510B $4.347B $4.484B $3.884B $4.784B $16.88B $11.72B $11.69B $11.48B $8.658B $8.311B $7.375B $6.235B $5.437B $4.397B $3.473B $3.954B $3.882B $4.170B $3.182B $2.157B $2.359B $2.206B $2.399B $3.212B $1.421B $890.0M $874.0M
YoY Change -1.72% 8.01% 2.49% 3.81% -2.06% 22.77% 14.85% 7.96% -6.68% 0.23% -4.37% 5.33% 9.0% -19.25% -3.06% 15.45% -18.81% -71.66% 44.06% 0.28% 1.76% 32.64% 4.18% 12.69% 18.28% 14.68% 23.65% 26.61% -12.16% 1.85% -6.91% 31.05% 47.52% -8.56% 6.94% -8.05% -25.31% 126.04% 59.66% 1.83%

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: $17.435 Billion

About Owens Corning

Owens Corning engages in the development, manufacture, and marketing of insulation, roofing, and fiberglass composites. The company is headquartered in Toledo, Ohio and currently employs 18,000 full-time employees. The company went IPO on 2006-10-23. The Company’s four integrated businesses include Roofing, Insulation, Doors, and Composites. Its Roofing business manufactures and sells residential roofing shingles, oxidized asphalt materials, and roofing components used in residential and commercial construction and specialty applications. Its Insulation business manufactures and sells thermal and acoustical batts, loosefill insulation, spray foam insulation, foam sheathing and accessories. Its Door business provides interior and exterior doors and door systems for the new construction and repair, renovation and remodeling sectors of the residential and non-residential building construction markets. Its Composites business manufactures, fabricates and sells glass reinforcements in the form of fiber. Its glass reinforcement materials are also used by the Composites business to manufacture and sell applications in the form of non-wovens, fabrics and composite lumber.

Industry: Abrasive, Asbestos & Misc Nonmetallic Mineral Prods Peers: ADVANCED DRAINAGE SYSTEMS, INC. Builders FirstSource, Inc. CARRIER GLOBAL Corp Fortune Brands Innovations, Inc. LENNOX INTERNATIONAL INC MASCO CORP /DE/ Zurn Elkay Water Solutions Corp SMITH A O CORP TREX CO INC UFP INDUSTRIES INC