Financial Snapshot

Revenue
$6.483B
TTM
Gross Margin
11.83%
TTM
Net Earnings
$149.4M
TTM
Current Assets
Q3 2024
Current Liabilities
Q3 2024
Current Ratio
139.99%
Q3 2024
Total Assets
Q3 2024
Total Liabilities
Q3 2024
Book Value
$2.090B
Q3 2024
Cash
Q3 2024
P/E
32.68
Nov 29, 2024 EST
Free Cash Flow
$571.0M
TTM

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

Revenues

Concept 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 $6.833B $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 -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

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

Gross Profit

Concept 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 $6.833B $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 $5.668B $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 $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 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

Loading...

Research & Development

Loading...

Depreciation, Depletion & Amortization

Loading...

SGA Expense to Gross Profit Ratio

Loading...

R&D To Gross Profit Ratio

Loading...

DDA To Gross Profit Ratio

Loading...

Operating Expenses Total

Loading...

Operating Profits/Loss

Loading...

Operational Expenses

Concept 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 $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 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 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 $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 -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 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 $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 -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 $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 -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

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

Interest & Other Expense/Income

Concept 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 -$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 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 -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

Loading...

Income Tax

Loading...

Net Profits/Loss

Loading...

Pretax Income YoY Change

Loading...

Income Tax Rate

Loading...

Net Profits/Loss YoY Change

Loading...

Basic EPS

Loading...

Net Income To Revenue Ratio

Loading...

Pretax & Net Income

Concept 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 $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 -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 $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 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 $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 -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 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 $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 $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

Loading...

Cash & Equivalents

Loading...

Cash To Operating Expenses Ratio

Loading...

Inventory

Loading...

Receivables

Loading...

Total Short-Term Assets

Loading...

Property, Plant And Equipment

Loading...

Long-Term Investments

Loading...

Total Long-Term Assets

Loading...

Total Assets

Loading...

Net Income To Total Assets Percentage

Loading...

Accounts Payable

Loading...

Short-Term Debt

Loading...

Long Term Debt Due

Loading...

Total Short-Term Liabilities

Loading...

Long-Term Debt

Loading...

Other Long-Term Liabilities

Loading...

Total Long-Term Liabilities

Loading...

Total Liabilities

Loading...

Short-Term To Long-Term Debt Ratio

Loading...

Short-Term Assets To Debt Ratio

Loading...

Long-Term Debt To Net Income Ratio

Loading...

Assets & Liabilities

Concept 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

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

Return On Shareholders' Equity

Loading...

Book Value

Loading...

Free Cash Flow

Loading...

Free Cash Flow YoY

Loading...

Free Cash Flow Margin

Loading...

Dividends

Dividends

Loading...

Stock Price

Loading...
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