Financial Snapshot

Revenue
$4.869B
TTM
Gross Margin
11.98%
TTM
Net Earnings
$96.50M
TTM
Current Assets
Q4 2024
Current Liabilities
Q4 2024
Current Ratio
127.42%
Q4 2024
Total Assets
Q4 2024
Total Liabilities
Q4 2024
Book Value
$2.055B
Q4 2024
Cash
Q4 2024
P/E
50.59
Nov 29, 2024 EST
Free Cash Flow
$217.4M
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 $6.540B $6.833B $9.376B $8.911B $5.758B $6.110B $6.946B $6.268B $5.551B $2.854B $2.241B $2.515B $2.185B $1.961B $1.586B $1.532B $1.765B $1.277B $1.040B $955.0M $766.0M $703.0M $604.0M $1.271B $1.549B $1.395B $1.504B $1.499B $1.758B $2.665B $2.268B $2.068B $1.968B $1.829B $2.123B $2.111B $2.308B $1.930B $1.732B $1.760B $1.800B $1.686B
YoY Change -4.29% -27.12% 5.23% 54.75% -5.76% -12.04% 10.81% 12.93% 94.46% 27.36% -10.89% 15.12% 11.4% 23.66% 3.55% -13.2% 38.2% 22.8% 8.87% 24.67% 8.96% 16.39% -52.48% -17.95% 11.04% -7.25% 0.33% -14.73% -34.03% 17.5% 9.67% 5.08% 7.6% -13.85% 0.57% -8.54% 19.59% 11.43% -1.59% -2.22% 6.76%

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 $6.540B $6.833B $9.376B $8.911B $5.758B $6.110B $6.946B $6.268B $5.551B $2.854B $2.241B $2.515B $2.185B $1.961B $1.586B $1.532B $1.765B $1.277B $1.040B $955.0M $766.0M $703.0M $604.0M $1.271B $1.549B $1.395B $1.504B $1.499B $1.758B $2.665B $2.268B $2.068B $1.968B $1.829B $2.123B $2.111B $2.308B $1.930B $1.732B $1.760B $1.800B $1.686B
Cost Of Revenue $5.803B $5.668B $7.194B $6.616B $5.375B $5.439B $5.822B $5.555B $4.945B $2.487B $1.853B $2.034B $1.748B $1.574B $1.350B $1.223B $1.377B $1.036B $792.2M $681.8M $639.0M $588.0M $551.0M $1.122B $1.277B $1.215B $1.239B $1.203B $1.396B $2.115B $1.844B $1.862B $1.612B $1.587B $1.690B $1.613B $1.781B $1.455B $1.318B $1.389B $1.397B $1.321B
Gross Profit $737.5M $1.166B $2.182B $2.294B $383.4M $670.8M $1.124B $713.5M $606.1M $367.6M $388.0M $481.3M $436.7M $387.2M $236.0M $308.8M $387.3M $241.3M $247.5M $273.2M $127.0M $115.0M $53.00M $149.0M $272.0M $180.0M $265.0M $296.0M $362.0M $550.0M $424.0M $206.0M $356.0M $242.0M $433.0M $498.0M $527.0M $475.0M $414.0M $371.0M $403.0M $365.0M
Gross Profit Margin 11.28% 17.06% 23.27% 25.75% 6.66% 10.98% 16.18% 11.38% 10.92% 12.88% 17.31% 19.14% 19.99% 19.74% 14.88% 20.16% 21.95% 18.9% 23.8% 28.61% 16.58% 16.36% 8.77% 11.72% 17.56% 12.9% 17.62% 19.75% 20.59% 20.64% 18.69% 9.96% 18.09% 13.23% 20.4% 23.59% 22.83% 24.61% 23.9% 21.08% 22.39% 21.65%

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 $408.5M $406.7M $393.9M $416.9M $422.0M $416.9M $430.6M $369.8M $347.2M $186.3M $166.1M $190.0M $168.6M $160.6M $134.4M $135.3M $137.3M $129.2M $128.7M $128.4M $90.00M $78.00M $70.00M $116.0M $127.0M $122.0M $123.0M $132.0M $155.0M $293.0M $256.0M $262.0M $230.0M $213.0M $267.0M $244.0M $289.0M $264.0M $252.0M $252.0M $256.0M $247.0M
YoY Change 0.44% 3.25% -5.52% -1.21% 1.22% -3.18% 16.44% 6.51% 86.37% 12.16% -12.58% 12.69% 4.98% 19.49% -0.67% -1.46% 6.27% 0.39% 0.23% 42.67% 15.38% 11.43% -39.66% -8.66% 4.1% -0.81% -6.82% -14.84% -47.1% 14.45% -2.29% 13.91% 7.98% -20.22% 9.43% -15.57% 9.47% 4.76% 0.0% -1.56% 3.64%
% of Gross Profit 55.39% 34.89% 18.05% 18.17% 110.07% 62.15% 38.31% 51.83% 57.28% 50.68% 42.81% 39.48% 38.61% 41.48% 56.95% 43.81% 35.45% 53.54% 52.0% 47.0% 70.87% 67.83% 132.08% 77.85% 46.69% 67.78% 46.42% 44.59% 42.82% 53.27% 60.38% 127.18% 64.61% 88.02% 61.66% 49.0% 54.84% 55.58% 60.87% 67.92% 63.52% 67.67%
Research & Development $5.000M $5.000M $7.000M $10.00M $8.000M $20.00M $34.00M $30.00M $36.00M $33.00M $35.00M $58.00M $58.00M $58.00M $62.00M $56.00M $54.00M $52.00M $49.00M
YoY Change 0.0% -28.57% -30.0% 25.0% -60.0% -41.18% 13.33% -16.67% 9.09% -5.71% -39.66% 0.0% 0.0% -6.45% 10.71% 3.7% 3.85% 6.12%
% of Gross Profit 3.36% 1.84% 3.89% 3.77% 2.7% 5.52% 6.18% 7.08% 17.48% 9.27% 14.46% 13.39% 11.65% 11.01% 13.05% 13.53% 14.56% 12.9% 13.42%
Depreciation & Amortization $518.1M $533.4M $598.8M $582.5M $568.4M $597.4M $601.4M $558.9M $533.5M $228.9M $139.1M $135.3M $110.9M $99.30M $86.90M $71.70M $69.60M $48.00M $37.80M $36.00M $73.30M $81.00M $87.00M $87.00M $81.00M $80.00M $78.00M $78.00M $86.00M $122.0M $120.0M $139.0M $123.0M $120.0M $123.0M $122.0M $117.0M $118.0M $114.0M $131.0M $142.0M
YoY Change -2.87% -10.92% 2.8% 2.48% -4.85% -0.67% 7.6% 4.76% 133.07% 64.56% 2.81% 22.0% 11.68% 14.27% 21.2% 3.02% 45.0% 26.98% 5.0% -50.89% -9.51% -6.9% 0.0% 7.41% 1.25% 2.56% 0.0% -9.3% -29.51% 1.67% -13.67% 13.01% 2.5% -2.44% 0.82% 4.27% -0.85% 3.51% -12.98% -7.75%
% of Gross Profit 70.25% 45.77% 27.44% 25.39% 148.25% 89.06% 53.51% 78.33% 88.02% 62.27% 35.85% 28.11% 25.4% 25.65% 36.82% 23.22% 17.97% 19.89% 15.27% 13.18% 57.72% 70.43% 164.15% 58.39% 29.78% 44.44% 29.43% 26.35% 23.76% 22.18% 28.3% 67.48% 34.55% 49.59% 28.41% 24.5% 22.2% 24.84% 27.54% 35.31% 35.24%
Operating Expenses $408.5M $363.8M $377.6M $416.9M $422.0M $416.9M $430.6M $369.8M $347.2M $186.3M $166.1M $190.0M $168.6M $160.6M $134.4M $132.7M $135.4M $127.3M $122.0M $119.3M $84.00M $78.00M $70.00M $121.0M $132.0M $129.0M $133.0M $140.0M $175.0M $327.0M $286.0M $298.0M $263.0M $248.0M $325.0M $302.0M $347.0M $326.0M $308.0M $306.0M $308.0M $296.0M
YoY Change 12.29% -3.65% -9.43% -1.21% 1.22% -3.18% 16.44% 6.51% 86.37% 12.16% -12.58% 12.69% 4.98% 19.49% 1.28% -1.99% 6.36% 4.34% 2.26% 42.02% 7.69% 11.43% -42.15% -8.33% 2.33% -3.01% -5.0% -20.0% -46.48% 14.34% -4.03% 13.31% 6.05% -23.69% 7.62% -12.97% 6.44% 5.84% 0.65% -0.65% 4.05%
Operating Profit $296.5M $801.7M $1.804B $1.851B -$746.7M $177.8M $676.9M $296.6M $107.8M $100.9M $203.5M $286.5M $258.9M $223.9M $69.90M $176.1M $251.9M $114.0M $125.5M $153.9M $43.00M $37.00M -$17.00M $28.00M $140.0M $51.00M $132.0M $156.0M $187.0M $223.0M $138.0M -$92.00M $93.00M -$6.000M $108.0M $196.0M $180.0M $149.0M $106.0M $65.00M $95.00M $69.00M
YoY Change -63.02% -55.57% -2.51% -347.86% -519.97% -73.73% 128.22% 175.14% 6.84% -50.42% -28.97% 10.66% 15.63% 220.31% -60.31% -30.09% 120.96% -9.16% -18.45% 257.91% 16.22% -317.65% -160.71% -80.0% 174.51% -61.36% -15.38% -16.58% -16.14% 61.59% -250.0% -198.92% -1650.0% -105.56% -44.9% 8.89% 20.81% 40.57% 63.08% -31.58% 37.68%

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 $184.5M -$176.8M -$141.7M $348.0M $292.7M $243.2M $243.2M $217.4M $191.9M $97.00M $43.80M $38.60M $26.40M $30.40M $25.40M $27.20M $32.30M $35.50M $36.60M $36.10M -$6.000M -$11.00M -$30.00M -$24.00M -$12.00M -$25.00M -$14.00M -$13.00M -$25.00M -$35.00M -$28.00M -$30.00M -$31.00M -$37.00M -$42.00M -$44.00M -$43.00M -$32.00M -$32.00M -$35.00M -$34.00M -$31.00M
YoY Change -204.36% 24.77% -140.72% 18.89% 20.35% 0.0% 11.87% 13.29% 97.84% 121.46% 13.47% 46.21% -13.16% 19.69% -6.62% -15.79% -9.01% -3.01% 1.39% -701.67% -45.45% -63.33% 25.0% 100.0% -52.0% 78.57% 7.69% -48.0% -28.57% 25.0% -6.67% -3.23% -16.22% -11.9% -4.55% 2.33% 34.38% 0.0% -8.57% 2.94% 9.68%
% of Operating Profit 62.23% -22.05% -7.85% 18.8% 136.78% 35.93% 73.3% 178.01% 96.13% 21.52% 13.47% 10.2% 13.58% 36.34% 15.45% 12.82% 31.14% 29.16% 23.46% -13.95% -29.73% -85.71% -8.57% -49.02% -10.61% -8.33% -13.37% -15.7% -20.29% -33.33% -38.89% -22.45% -23.89% -21.48% -30.19% -53.85% -35.79% -44.93%
Other Income/Expense, Net $24.00M $38.70M $35.70M $14.90M $27.50M $21.70M $34.40M $44.80M $200.0K $100.0K -$1.300M -$11.30M $175.1M $1.500M $1.100M $1.300M $22.00M $3.000M $1.000M -$59.00M $4.000M $190.0M $16.00M $9.000M $6.000M $8.000M $15.00M $22.00M $21.00M $14.00M $10.00M $41.00M $18.00M $41.00M $34.00M
YoY Change -37.98% 8.4% 139.6% -45.82% 26.73% -36.92% -23.21% 22300.0% 100.0% -107.69% -88.5% -106.45% 11573.33% -15.38% 633.33% 200.0% -101.69% -1575.0% -97.89% 1087.5% 77.78% 50.0% -25.0% -46.67% -31.82% 4.76% 50.0% 40.0% -75.61% 127.78% -56.1% 20.59%

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 $141.7M $559.3M $1.676B $1.539B -$1.020B -$36.90M $437.3M $117.2M -$34.20M $6.700M $162.7M $250.0M $225.2M $379.4M $76.90M $209.9M $257.5M $150.7M $163.2M $191.3M $27.00M $26.00M -$47.00M -$13.00M $131.0M $27.00M $59.00M $147.0M $352.0M $204.0M $119.0M -$154.0M $70.00M -$50.00M $88.00M $173.0M $151.0M $127.0M $115.0M -$282.0M $102.0M $72.00M
YoY Change -74.66% -66.63% 8.92% -250.85% 2664.23% -108.44% 273.12% -442.69% -610.45% -95.88% -34.92% 11.01% -40.64% 393.37% -63.36% -18.49% 70.87% -7.66% -14.69% 608.52% 3.85% -155.32% 261.54% -109.92% 385.19% -54.24% -59.86% -58.24% 72.55% 71.43% -177.27% -320.0% -240.0% -156.82% -49.13% 14.57% 18.9% 10.43% -140.78% -376.47% 41.67%
Income Tax $36.70M $107.3M $349.1M $242.0M -$50.10M -$25.60M $109.4M -$432.3M -$30.30M $8.100M $57.70M $71.40M $75.60M $137.7M $12.10M $74.20M $99.80M $49.90M $39.50M $73.50M $8.000M $8.000M -$4.000M -$4.000M $50.00M $10.00M $21.00M $50.00M $125.0M $70.00M $40.00M -$61.00M $25.00M -$25.00M $23.00M $60.00M $53.00M $49.00M $40.00M -$92.00M $30.00M $13.00M
% Of Pretax Income 25.9% 19.18% 20.83% 15.73% 25.02% -368.86% 120.9% 35.46% 28.56% 33.57% 36.29% 15.73% 35.35% 38.76% 33.11% 24.2% 38.42% 29.63% 30.77% 38.17% 37.04% 35.59% 34.01% 35.51% 34.31% 33.61% 35.71% 26.14% 34.68% 35.1% 38.58% 34.78% 29.41% 18.06%
Net Earnings $105.0M $460.2M $1.327B $1.297B -$969.9M -$11.30M $327.9M $549.5M -$3.900M -$1.400M $105.7M $178.6M $149.6M $241.7M $64.80M $135.7M $157.7M -$9.200M $149.7M $133.3M $55.00M -$24.00M -$31.00M -$9.000M $81.00M $21.00M $78.00M $153.0M $280.0M $140.0M $91.00M -$92.00M $9.000M -$13.00M $84.00M $124.0M $98.00M $78.00M $75.00M -$165.0M $87.00M $71.00M
YoY Change -77.18% -65.32% 2.33% -233.69% 8483.19% -103.45% -40.33% -14189.74% 178.57% -101.32% -40.82% 19.39% -38.11% 272.99% -52.25% -13.95% -1814.13% -106.15% 12.3% 142.36% -329.17% -22.58% 244.44% -111.11% 285.71% -73.08% -49.02% -45.36% 100.0% 53.85% -198.91% -1122.22% -169.23% -115.48% -32.26% 26.53% 25.64% 4.0% -145.45% -289.66% 22.54%
Net Earnings / Revenue 1.61% 6.73% 14.15% 14.55% -16.84% -0.18% 4.72% 8.77% -0.07% -0.05% 4.72% 7.1% 6.85% 12.32% 4.09% 8.86% 8.94% -0.72% 14.4% 13.96% 7.18% -3.41% -5.13% -0.71% 5.23% 1.51% 5.19% 10.21% 15.93% 5.25% 4.01% -4.45% 0.46% -0.71% 3.96% 5.87% 4.25% 4.04% 4.33% -9.38% 4.83% 4.21%
Basic Earnings Per Share $0.92 $3.66 $9.16 $8.15 -$6.14 -$0.07 $1.97 $3.31 -$0.02 -$0.01 $1.34 $2.24 $1.87 $3.02 $0.82
Diluted Earnings Per Share $0.91 $3.57 $8.935M $7.96 -$6.14 -$0.07 $1.95 $3.26 -$0.02 -$0.01 $1.33 $2.21 $1.85 $2.99 $0.81 $1.733M $2.072M -$123.8K $2.056M $1.862M $804.1K -$411.7K -$627.5K -$206.4K $1.800M $462.6K $1.628M $3.006M $5.354M $2.729M $1.831M -$2.100M $207.9K -$349.5K $2.044M $2.981M $2.306M $1.653M $1.476M -$3.595M $1.654M $1.443M

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 $170.3M $194.0M $180.5M $189.7M $220.9M $178.8M $218.4M $184.5M $392.0M $256.8M $307.8M $165.2M $304.8M $458.6M $458.5M $246.5M $332.6M $276.4M $303.7M $147.0M $190.0M $136.0M $202.0M $82.00M $46.00M $75.00M $185.0M $611.0M $8.000M $7.000M $3.000M $4.000M $8.000M $6.000M $12.00M $25.00M $34.00M $9.000M $48.00M $155.0M $190.0M
YoY Change -12.22% 7.48% -4.85% -14.12% 23.55% -18.13% 18.37% -52.93% 52.65% -16.57% 86.32% -45.8% -33.54% 0.02% 86.0% -25.89% 20.33% -8.99% 106.6% -22.63% 39.71% -32.67% 146.34% 78.26% -38.67% -59.46% -69.72% 7537.5% 14.29% 133.33% -25.0% -50.0% 33.33% -50.0% -52.0% -26.47% 277.78% -81.25% -69.03% -18.42%
Cash & Equivalents $170.3M $194.0M $180.5M $189.7M $220.9M $178.8M $218.4M $184.5M $392.0M $256.8M $307.8M $165.2M $304.8M $458.6M $458.5M $246.5M $306.0M $199.8M $303.7M $147.0M $190.0M $111.0M $165.0M $57.00M $21.00M $50.00M $157.0M $524.0M $8.000M $7.000M $3.000M $4.000M $8.000M $6.000M $12.00M $25.00M $34.00M $9.000M $48.00M $155.0M $190.0M
Short-Term Investments $26.60M $76.60M $0.00 $0.00 $25.00M $37.00M $25.00M $25.00M $25.00M $28.00M $87.00M $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
Other Short-Term Assets $54.10M $52.70M $92.70M $66.70M $23.10M $35.00M $48.10M $30.80M $39.90M $64.50M $63.60M $81.60M $61.10M $75.60M $75.30M $79.40M $86.00M $430.4M $12.10M $66.00M $48.00M $70.00M $44.00M $33.00M $21.00M $18.00M $20.00M $89.00M $73.00M $73.00M $63.00M $77.00M $24.00M $16.00M $29.00M $28.00M $11.00M $7.000M $56.00M $52.00M $49.00M
YoY Change 2.66% -43.15% 38.98% 188.74% -34.0% -27.23% 56.17% -22.81% -38.14% 1.42% -22.06% 33.55% -19.18% 0.4% -5.16% -7.67% -80.02% 3457.02% -81.67% 37.5% -31.43% 59.09% 33.33% 57.14% 16.67% -10.0% -77.53% 21.92% 0.0% 15.87% -18.18% 220.83% 50.0% -44.83% 3.57% 154.55% 57.14% -87.5% 7.69% 6.12%
Inventory $858.8M $941.9M $868.3M $674.7M $695.7M $711.4M $682.6M $630.4M $685.2M $210.1M $186.5M $195.1M $176.6M $155.6M $123.8M $131.4M $106.7M $82.70M $262.6M $257.0M $239.0M $255.0M $223.0M $216.0M $208.0M $199.0M $208.0M $315.0M $360.0M $386.0M $329.0M $320.0M $307.0M $293.0M $296.0M $311.0M $273.0M $264.0M $267.0M $261.0M $268.0M
Prepaid Expenses
Receivables $874.7M $924.6M $1.107B $770.9M $760.4M $776.3M $733.2M $675.0M $783.4M $263.1M $266.5M $279.2M $220.6M $167.9M $155.2M $195.9M $187.8M $119.3M $270.5M $227.0M $171.0M $153.0M $129.0M $181.0M $176.0M $162.0M $166.0M $259.0M $345.0M $414.0M $345.0M $359.0M $429.0M $419.0M $453.0M $437.0M $362.0M $321.0M $324.0M $287.0M $311.0M
Other Receivables $15.30M $43.20M $300.0K $15.10M $13.90M $5.900M $16.90M $25.50M $32.90M $21.60M $15.50M $28.00M $17.20M $25.10M $47.50M $17.10M $14.20M $16.10M $24.50M $16.00M $11.00M $24.00M $18.00M $16.00M $53.00M $63.00M $23.00M $62.00M $56.00M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Short-Term Assets $1.973B $2.156B $2.248B $1.717B $1.714B $1.707B $1.699B $1.546B $1.933B $816.1M $839.9M $749.1M $780.3M $882.8M $860.3M $670.3M $727.3M $924.9M $873.4M $713.0M $659.0M $638.0M $616.0M $528.0M $504.0M $517.0M $602.0M $1.336B $842.0M $880.0M $740.0M $760.0M $768.0M $734.0M $790.0M $801.0M $680.0M $601.0M $695.0M $755.0M $818.0M
YoY Change -8.5% -4.09% 30.94% 0.18% 0.39% 0.48% 9.9% -20.03% 136.91% -2.83% 12.12% -4.0% -11.61% 2.62% 28.35% -7.84% -21.36% 5.9% 22.5% 8.19% 3.29% 3.57% 16.67% 4.76% -2.51% -14.12% -54.94% 58.67% -4.32% 18.92% -2.63% -1.04% 4.63% -7.09% -1.37% 17.79% 13.14% -13.53% -7.95% -7.7%
Property, Plant & Equipment $2.864B $3.030B $3.286B $3.532B $3.702B $3.482B $3.576B $3.705B $3.953B $931.0M $987.8M $1.034B $885.4M $675.0M $695.4M $629.9M $503.6M $251.2M $482.2M $478.0M $495.0M $552.0M $477.0M $483.0M $468.0M $475.0M $517.0M $657.0M $841.0M $879.0M $885.0M $934.0M $899.0M $829.0M $781.0M $801.0M $727.0M $720.0M $718.0M $795.0M $851.0M
YoY Change -5.47% -7.79% -6.96% -4.59% 6.3% -2.62% -3.48% -6.29% 324.64% -5.75% -4.5% 16.82% 31.17% -2.93% 10.4% 25.08% 100.48% -47.91% 0.88% -3.43% -10.33% 15.72% -1.24% 3.21% -1.47% -8.12% -21.31% -21.88% -4.32% -0.68% -5.25% 3.89% 8.44% 6.15% -2.5% 10.18% 0.97% 0.28% -9.69% -6.58%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $0.00 $8.800M $28.50M $26.70M $25.00M $23.30M $21.60M $29.30M $27.60M $25.90M $19.60M $19.00M $7.200M $3.000M $12.00M $10.00M $174.0M $80.00M $103.0M $121.0M $157.0M $155.0M $145.0M $144.0M $105.0M $137.0M $104.0M $54.00M $37.00M $65.00M
YoY Change -100.0% -69.12% 6.74% 6.8% 7.3% 7.87% -26.28% 6.16% 6.56% 32.14% 3.16% 163.89% -75.0% 20.0% -94.25% 117.5% -22.33% -14.88% -22.93% 1.29% 6.9% 0.69% 37.14% -23.36% 31.73% 92.59% 45.95% -43.08%
Other Assets $1.206B $1.163B $1.231B $1.203B $1.204B $1.168B $1.206B $719.7M $524.0M $42.70M $68.30M $65.20M $109.7M $149.5M $39.70M $82.00M $171.7M $466.1M $366.5M $349.0M $198.0M $152.0M $84.00M $112.0M $88.00M $585.0M $578.0M $172.0M $419.0M $59.00M $70.00M $53.00M $58.00M $52.00M $79.00M $92.00M $39.00M $40.00M $49.00M $119.0M $95.00M
YoY Change 3.69% -5.53% 2.38% -0.16% 3.13% -3.17% 67.58% 37.35% 1127.17% -37.48% 4.75% -40.57% -26.62% 276.57% -51.59% -52.24% -63.16% 27.18% 5.01% 76.26% 30.26% 80.95% -25.0% 27.27% -84.96% 1.21% 236.05% -58.95% 610.17% -15.71% 32.08% -8.62% 11.54% -34.18% -14.13% 135.9% -2.5% -18.37% -58.82% 25.26%
Total Long-Term Assets $5.740B $5.888B $6.269B $6.554B $7.474B $7.290B $7.519B $7.216B $7.356B $1.882B $1.963B $2.029B $1.669B $1.166B $1.072B $1.049B $1.004B $717.3M $923.8M $905.0M $773.0M $786.0M $603.0M $595.0M $559.0M $1.072B $1.105B $1.003B $1.340B $1.150B $1.190B $1.270B $1.244B $1.132B $1.114B $1.139B $1.005B $944.0M $903.0M $1.037B $1.011B
YoY Change -2.51% -6.09% -4.34% -12.31% 2.52% -3.05% 4.19% -1.89% 290.83% -4.12% -3.24% 21.52% 43.18% 8.79% 2.13% 4.51% 39.98% -22.35% 2.08% 17.08% -1.65% 30.35% 1.34% 6.44% -47.85% -2.99% 10.17% -25.15% 16.52% -3.36% -6.3% 2.09% 9.89% 1.62% -2.19% 13.33% 6.46% 4.54% -12.92% 2.57%
Total Assets $7.713B $8.044B $8.518B $8.271B $9.188B $8.997B $9.218B $8.763B $9.289B $2.698B $2.803B $2.778B $2.450B $2.049B $1.932B $1.720B $1.731B $1.642B $1.797B $1.618B $1.432B $1.424B $1.219B $1.123B $1.063B $1.589B $1.707B $2.339B $2.182B $2.030B $1.930B $2.030B $2.012B $1.866B $1.904B $1.940B $1.685B $1.545B $1.598B $1.792B $1.829B
YoY Change
Accounts Payable $775.4M $837.7M $847.7M $729.2M $651.9M $636.5M $669.8M $570.8M $608.2M $146.8M $148.7M $174.3M $149.7M $115.5M $117.8M $145.6M $150.6M $87.90M $177.2M $118.0M $129.0M $110.0M $97.00M $124.0M $115.0M $118.0M $137.0M $268.0M $310.0M $332.0M $232.0M $254.0M $258.0M $222.0M $255.0M $223.0M $200.0M $171.0M $165.0M $171.0M $172.0M
YoY Change -7.44% -1.18% 16.25% 11.86% 2.42% -4.97% 17.34% -6.15% 314.31% -1.28% -14.69% 16.43% 29.61% -1.95% -19.09% -3.32% 71.33% -50.4% 50.17% -8.53% 17.27% 13.4% -21.77% 7.83% -2.54% -13.87% -48.88% -13.55% -6.63% 43.1% -8.66% -1.55% 16.22% -12.94% 14.35% 11.5% 16.96% 3.64% -3.51% -0.58%
Accrued Expenses $519.3M $580.6M $476.9M $378.1M $333.0M $306.7M $236.2M $221.7M $287.0M $207.2M $244.5M $228.5M $237.2M $197.7M $193.1M $253.6M $244.7M $174.0M $165.4M $152.0M $128.0M $145.0M $136.0M $148.0M $132.0M $168.0M $179.0M $274.0M $252.0M $253.0M $249.0M $225.0M $245.0M $187.0M $171.0M $179.0M $143.0M $163.0M $175.0M $157.0M $187.0M
YoY Change -10.56% 21.74% 26.13% 13.54% 8.58% 29.85% 6.54% -22.75% 38.51% -15.26% 7.0% -3.67% 19.98% 2.38% -23.86% 3.64% 40.63% 5.2% 8.82% 18.75% -11.72% 6.62% -8.11% 12.12% -21.43% -6.15% -34.67% 8.73% -0.4% 1.61% 10.67% -8.16% 31.02% 9.36% -4.47% 25.17% -12.27% -6.86% 11.46% -16.04%
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 $56.00M $0.00 $94.00M $72.00M $162.0M $70.00M $140.0M $172.0M $26.00M $38.00M $32.00M $25.00M $23.00M
YoY Change -100.0% -100.0% 30.56% -55.56% 131.43% -50.0% -18.6% 561.54% -31.58% 18.75% 28.0% 8.7%
Long-Term Debt Due $78.80M $9.700M $201.1M $26.30M $2.100M $125.9M $700.0K $80.40M $203.8M $16.40M $12.60M $23.60M $12.20M $77.80M $0.00 $9.800M $1.700M $1.100M $52.00M $27.00M $2.000M $102.0M $1.000M $1.000M $1.000M $8.000M $139.0M $66.00M $29.00M $27.00M $29.00M $16.00M $34.00M $15.00M $39.00M $24.00M $14.00M $16.00M $19.00M $17.00M
YoY Change 712.37% -95.18% 664.64% 1152.38% -98.33% 17885.71% -99.13% -60.55% 1142.68% 30.16% -46.61% 93.44% -84.32% 476.47% 54.55% -97.88% 92.59% 1250.0% -98.04% 10100.0% 0.0% 0.0% -87.5% -94.24% 110.61% 127.59% 7.41% -6.9% 81.25% -52.94% 126.67% -61.54% 62.5% 71.43% -12.5% -15.79% 11.76%
Total Short-Term Liabilities $1.528B $1.561B $1.682B $1.199B $1.082B $1.118B $954.3M $922.6M $1.146B $377.7M $407.5M $434.0M $399.1M $391.0M $310.9M $399.8M $408.2M $425.1M $367.1M $322.0M $295.0M $257.0M $335.0M $275.0M $252.0M $292.0M $329.0M $808.0M $689.0M $618.0M $604.0M $581.0M $683.0M $522.0M $585.0M $617.0M $404.0M $391.0M $392.0M $388.0M $413.0M
YoY Change -2.13% -7.18% 40.3% 10.78% -3.23% 17.19% 3.44% -19.51% 203.47% -7.31% -6.11% 8.74% 2.07% 25.76% -22.24% -2.06% -3.98% 15.8% 14.01% 9.15% 14.79% -23.28% 21.82% 9.13% -13.7% -11.25% -59.28% 17.27% 11.49% 2.32% 3.96% -14.93% 30.84% -10.77% -5.19% 52.72% 3.32% -0.26% 1.03% -6.05%
Long-Term Debt $2.591B $2.571B $2.578B $3.838B $3.339B $3.104B $3.611B $3.537B $3.643B $654.2M $671.1M $679.9M $524.2M $418.2M $398.4M $252.4M $249.2M $252.2M $257.2M $261.0M $314.0M $328.0M $329.0M $228.0M $229.0M $230.0M $262.0M $276.0M $411.0M $418.0M $449.0M $477.0M $520.0M $466.0M $501.0M $474.0M $392.0M $375.0M $354.0M $369.0M $387.0M
YoY Change 0.79% -0.28% -32.82% 14.94% 7.55% -14.04% 2.1% -2.92% 456.92% -2.52% -1.29% 29.7% 25.35% 4.97% 57.84% 1.28% -1.19% -1.94% -1.46% -16.88% -4.27% -0.3% 44.3% -0.44% -0.43% -12.21% -5.07% -32.85% -1.67% -6.9% -5.87% -8.27% 11.59% -6.99% 5.7% 20.92% 4.53% 5.93% -4.07% -4.65%
Other Long-Term Liabilities $849.2M $860.9M $1.046B $1.341B $1.895B $1.424B $1.388B $997.4M $985.3M $545.8M $505.5M $555.0M $440.9M $385.7M $374.6M $356.0M $380.3M $421.6M $746.3M $679.0M $647.0M $608.0M $211.0M $211.0M $222.0M $240.0M $237.0M $309.0M $241.0M $245.0M $281.0M $169.0M $119.0M $115.0M $93.00M $0.00 $140.0M $101.0M $157.0M $54.00M $71.00M
YoY Change -1.36% -17.72% -21.95% -29.26% 33.11% 2.58% 39.14% 1.23% 80.52% 7.97% -8.92% 25.88% 14.31% 2.96% 5.22% -6.39% -9.8% -43.51% 9.91% 4.95% 6.41% 188.15% 0.0% -4.95% -7.5% 1.27% -23.3% 28.22% -1.63% -12.81% 66.27% 42.02% 3.48% 23.66% -100.0% 38.61% -35.67% 190.74% -23.94%
Total Long-Term Liabilities $3.441B $3.432B $3.625B $5.178B $5.234B $4.528B $4.999B $4.535B $4.629B $1.200B $1.177B $1.235B $965.1M $803.9M $773.0M $608.4M $629.5M $673.8M $1.004B $940.0M $961.0M $936.0M $540.0M $439.0M $451.0M $470.0M $499.0M $585.0M $652.0M $663.0M $730.0M $646.0M $639.0M $581.0M $594.0M $474.0M $532.0M $476.0M $511.0M $423.0M $458.0M
YoY Change 0.25% -5.31% -30.0% -1.06% 15.58% -9.42% 10.25% -2.04% 285.73% 1.99% -4.72% 27.96% 20.05% 4.0% 27.05% -3.35% -6.57% -32.86% 6.76% -2.19% 2.67% 73.33% 23.01% -2.66% -4.04% -5.81% -14.7% -10.28% -1.66% -9.18% 13.0% 1.1% 9.98% -2.19% 25.32% -10.9% 11.76% -6.85% 20.8% -7.64%
Total Liabilities $5.481B $5.501B $5.866B $6.820B $6.770B $6.165B $6.465B $6.490B $6.870B $1.685B $1.702B $1.779B $1.464B $1.218B $1.110B $1.015B $1.068B $1.099B $1.371B $1.262B $1.256B $1.193B $947.0M $794.0M $754.0M $799.0M $828.0M $1.393B $1.341B $1.281B $1.334B $1.289B $1.346B $1.151B $1.239B $1.257B $985.0M $891.0M $912.0M $925.0M $981.0M
YoY Change -0.36% -6.22% -14.0% 0.74% 9.81% -4.63% -0.39% -5.54% 307.77% -0.99% -4.36% 21.55% 20.14% 9.8% 9.36% -4.96% -2.84% -19.82% 8.61% 0.48% 5.28% 25.98% 19.27% 5.31% -5.63% -3.5% -40.56% 3.88% 4.68% -3.97% 3.49% -4.23% 16.94% -7.1% -1.43% 27.61% 10.55% -2.3% -1.41% -5.71%

Ownership

Basic Shares Outstanding

Diluted Shares Outstanding

Preferred Stock

No data

Treasury Stock Shares

No data

Stock Issuance & Repurchase

Ownership Data

Return On Shareholders' Equity

Book Value

Free Cash Flow

Free Cash Flow YoY

Free Cash Flow Margin

Dividends

Dividends

Stock Price

Market Cap: $4.8819 Billion

About OLIN Corp

Olin Corp. engages in the manufacturing of chemicals products. The company is headquartered in Clayton, Missouri and currently employs 7,326 full-time employees. The firm operates through three segments: Chlor Alkali Products and Vinyls, Epoxy and Winchester. The Chlor Alkali Products and Vinyls segment manufactures and sells chlorine and caustic soda, ethylene dichloride and vinyl chloride monomer, methyl chloride, methylene chloride, chloroform, carbon tetrachloride, perchloroethylene, hydrochloric acid, hydrogen, bleach products and potassium hydroxide. The Epoxy segment produces and sells a full range of epoxy materials and precursors, including aromatics (acetone and phenol), allyl chloride, epichlorohydrin, liquid epoxy resins, solid epoxy resins and systems and growth products, such as converted epoxy resins and additives. The Winchester segment produces and sells sporting ammunition, reloading components, small caliber military ammunition and components, industrial cartridges and clay targets.

Industry: Chemicals & Allied Products Peers: AdvanSix Inc. CABOT CORP DOW INC. KRONOS WORLDWIDE INC PureCycle Technologies, Inc. Mativ Holdings, Inc. Tronox Holdings plc VALVOLINE INC WESTLAKE CORP