Financial Snapshot

Revenue
$7.299B
TTM
Gross Margin
40.93%
TTM
Net Earnings
$642.8M
TTM
Current Assets
Q1 2025
Current Liabilities
Q1 2025
Current Ratio
221.88%
Q1 2025
Total Assets
Q1 2025
Total Liabilities
$3.944B
Q1 2025
Book Value
$2.676B
Q1 2025
Cash
Q1 2025
P/E
20.85
Apr 11, 2025 EST
Free Cash Flow
$565.4M
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
Revenue $7.335B $7.256B $6.708B $6.106B $5.507B $5.565B $5.322B $4.958B $4.814B $4.595B $4.376B $4.079B $3.777B $3.382B $3.413B $3.368B $3.644B $3.339B $3.008B $2.556B $2.308B $2.054B $1.986B $2.008B $1.962B $1.721B $1.615B $1.351B $1.136B $1.031B $825.3M $768.4M $680.1M $500.3M $455.0M $383.9M $342.0M $306.0M $268.6M $208.6M $160.6M
YoY Change 1.09% 8.18% 9.85% 10.88% -1.03% 4.56% 7.33% 3.0% 4.77% 4.99% 7.3% 7.97% 11.7% -0.9% 1.32% -7.56% 9.14% 10.99% 17.71% 10.75% 12.37% 3.39% -1.08% 2.31% 14.05% 6.52% 19.61% 18.84% 10.26% 24.89% 7.4% 12.98% 35.94% 9.96% 18.52% 12.25% 11.76% 13.92% 28.76% 29.89% 12.54%

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 $7.335B $7.256B $6.708B $6.106B $5.507B $5.565B $5.322B $4.958B $4.814B $4.595B $4.376B $4.079B $3.777B $3.382B $3.413B $3.368B $3.644B $3.339B $3.008B $2.556B $2.308B $2.054B $1.986B $2.008B $1.962B $1.721B $1.615B $1.351B $1.136B $1.031B $825.3M $768.4M $680.1M $500.3M $455.0M $383.9M $342.0M $306.0M $268.6M $208.6M $160.6M
Cost Of Revenue $4.321B $4.508B $4.275B $3.701B $3.414B $3.476B $3.305B $2.792B $2.727B $2.653B $2.501B $2.376B $2.235B $1.981B $1.977B $2.015B $2.145B $1.978B $1.761B $1.453B $1.276B $1.134B $1.080B $1.101B $1.074B $927.1M $891.9M $752.4M $649.8M $590.4M $482.7M $448.1M $393.7M $291.3M $271.8M $230.6M $204.4M $186.5M $169.0M $129.6M $99.10M
Gross Profit $3.015B $2.748B $2.433B $2.405B $2.093B $2.088B $2.017B $2.166B $2.087B $1.941B $1.876B $1.703B $1.542B $1.401B $1.435B $1.353B $1.499B $1.361B $1.247B $1.103B $1.031B $919.3M $906.4M $906.3M $888.4M $793.5M $723.4M $598.1M $486.6M $440.3M $342.6M $320.3M $286.4M $209.0M $183.2M $153.3M $137.6M $119.5M $99.70M $79.00M $61.50M
Gross Profit Margin 41.1% 37.87% 36.27% 39.39% 38.0% 37.53% 37.89% 43.68% 43.36% 42.25% 42.86% 41.75% 40.83% 41.42% 42.06% 40.17% 41.12% 40.75% 41.47% 43.16% 44.69% 44.77% 45.64% 45.14% 45.27% 46.12% 44.78% 44.29% 42.82% 42.72% 41.51% 41.68% 42.11% 41.77% 40.26% 39.93% 40.23% 39.05% 37.12% 37.87% 38.29%

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 $2.114B $1.841B $1.788B $1.664B $1.549B $1.596B $1.498B $1.644B $1.521B $1.423B $1.390B $1.309B $1.156B $1.058B $1.110B $1.097B $1.119B $1.021B $948.5M $825.9M $784.6M $704.7M $711.8M $739.7M $712.9M $601.1M $537.2M $429.8M $340.9M $309.1M $239.9M $237.0M $208.8M $151.1M $127.8M $105.7M $94.70M $81.80M $73.10M $57.60M $44.80M
YoY Change 14.82% 2.93% 7.47% 7.45% -2.97% 6.51% -8.83% 8.06% 6.89% 2.36% 6.18% 13.28% 9.19% -4.65% 1.24% -2.01% 9.61% 7.63% 14.84% 5.26% 11.34% -1.0% -3.77% 3.76% 18.6% 11.9% 24.99% 26.08% 10.29% 28.85% 1.22% 13.51% 38.19% 18.23% 20.91% 11.62% 15.77% 11.9% 26.91% 28.57% 9.8%
% of Gross Profit 70.11% 66.98% 73.5% 69.19% 74.0% 76.43% 74.31% 75.89% 72.88% 73.3% 74.11% 76.89% 74.94% 75.56% 77.34% 81.04% 74.67% 75.04% 76.04% 74.88% 76.09% 76.66% 78.53% 81.62% 80.25% 75.75% 74.26% 71.86% 70.06% 70.2% 70.02% 73.99% 72.91% 72.3% 69.76% 68.95% 68.82% 68.45% 73.32% 72.91% 72.85%
Research & Development $92.20M $86.60M $80.50M $77.60M $76.50M $71.60M $69.70M $64.90M $61.50M $56.70M $54.60M $49.30M $45.40M $40.90M $41.30M
YoY Change 6.47% 7.58% 3.74% 1.44% 6.84% 2.73% 7.4% 5.53% 8.47% 3.85% 10.75% 8.59% 11.0% -0.97%
% of Gross Profit 3.06% 3.15% 3.31% 3.23% 3.66% 3.43% 3.46% 3.0% 2.95% 2.92% 2.91% 2.9% 2.94% 2.92% 2.88%
Depreciation & Amortization $171.3M $154.9M $153.1M $146.9M $156.8M $141.7M $82.00M $71.87M $66.73M $62.19M $58.54M $55.72M $51.94M $52.39M $61.82M $62.38M $85.30M $81.70M $74.30M $66.00M $63.20M $58.60M $56.80M $81.50M $79.20M $62.10M $57.00M $51.10M $42.60M $37.10M $26.10M $22.30M $20.40M $14.40M $12.40M $10.30M $9.600M $9.000M
YoY Change 10.52% 1.22% 4.23% -6.37% 10.65% 72.86% 14.09% 7.7% 7.31% 6.23% 5.08% 7.27% -0.85% -15.27% -0.89% -26.87% 4.41% 9.96% 12.58% 4.43% 7.85% 3.17% -30.31% 2.9% 27.54% 8.95% 11.55% 19.95% 14.82% 42.15% 17.04% 9.31% 41.67% 16.13% 20.39% 7.29% 6.67%
% of Gross Profit 5.68% 5.64% 6.29% 6.11% 7.49% 6.79% 4.07% 3.32% 3.2% 3.2% 3.12% 3.27% 3.37% 3.74% 4.31% 4.61% 5.69% 6.01% 5.96% 5.98% 6.13% 6.37% 6.27% 8.99% 8.91% 7.83% 7.88% 8.54% 8.75% 8.43% 7.62% 6.96% 7.12% 6.89% 6.77% 6.72% 6.98% 7.53%
Operating Expenses $2.206B $1.956B $1.869B $1.742B $1.625B $1.668B $1.568B $1.708B $1.582B $1.480B $1.445B $1.359B $1.201B $1.099B $1.151B $1.097B $1.124B $1.021B $948.5M $825.8M $784.6M $704.7M $711.7M $739.7M $712.8M $601.1M $537.1M $429.8M $340.9M $309.0M $239.8M $236.9M $208.8M $151.1M $127.8M $105.7M $94.80M $81.80M $73.10M $57.60M $44.80M
YoY Change 12.77% 4.67% 7.3% 7.17% -2.55% 6.34% -8.21% 7.96% 6.95% 2.42% 6.34% 13.11% 9.26% -4.52% 5.01% -2.48% 10.14% 7.63% 14.86% 5.25% 11.34% -0.98% -3.79% 3.77% 18.58% 11.92% 24.97% 26.08% 10.32% 28.86% 1.22% 13.46% 38.19% 18.23% 20.91% 11.5% 15.89% 11.9% 26.91% 28.57% 9.54%
Operating Profit $808.8M $792.0M $564.3M $663.5M $467.7M $420.7M $448.4M $457.3M $504.6M $461.7M $431.0M $344.2M $341.1M $301.5M $284.0M $256.6M $374.1M $339.6M $298.9M $277.2M $246.6M $214.6M $194.7M $166.6M $175.6M $192.4M $186.3M $168.3M $145.7M $131.3M $102.8M $83.40M $77.60M $57.90M $55.40M $47.60M $42.80M $37.70M $26.60M $21.40M $16.70M
YoY Change 2.12% 40.36% -14.96% 41.87% 11.18% -6.18% -1.95% -9.37% 9.28% 7.12% 25.24% 0.89% 13.15% 6.17% 10.67% -31.41% 10.16% 13.62% 7.83% 12.41% 14.91% 10.22% 16.87% -5.13% -8.73% 3.27% 10.7% 15.51% 10.97% 27.72% 23.26% 7.47% 34.02% 4.51% 16.39% 11.21% 13.53% 41.73% 24.3% 28.14% 7.05%
Operating Profit To Gross Profit 26.83% 28.82% 23.19% 27.59% 22.35% 20.14% 22.23% 21.11% 24.18% 23.78% 22.98% 20.21% 22.12% 21.52% 19.78% 18.96% 24.96% 24.96% 23.96% 25.13% 23.91% 23.34% 21.48% 18.38% 19.77% 24.25% 25.75% 28.14% 29.94% 29.82% 30.01% 26.04% 27.09% 27.7% 30.24% 31.05% 31.1% 31.55% 26.68% 27.09% 27.15%
Operating Profit To Revenue 11.03% 10.91% 8.41% 10.87% 8.49% 7.56% 8.43% 9.22% 10.48% 10.05% 9.85% 8.44% 9.03% 8.92% 8.32% 7.62% 10.27% 10.17% 9.94% 10.85% 10.69% 10.45% 9.8% 8.3% 8.95% 11.18% 11.53% 12.46% 12.82% 12.74% 12.46% 10.85% 11.41% 11.57% 12.18% 12.4% 12.51% 12.32% 9.9% 10.26% 10.4%

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 $118.0M -$108.7M $87.93M $85.40M $101.0M $102.4M $104.5M $96.95M $91.68M $87.62M $80.95M $79.85M $72.05M $65.43M $59.27M $54.46M -$50.60M -$47.00M -$41.30M -$35.40M -$28.90M -$26.70M -$40.50M -$65.20M -$51.80M -$32.80M -$36.70M -$32.60M -$25.80M -$22.80M -$13.60M -$17.20M -$16.50M -$9.200M -$10.80M -$8.500M -$9.100M -$7.800M -$7.700M -$5.200M -$3.400M
YoY Change -208.56% -223.58% 2.96% -15.45% -1.36% -2.06% 7.83% 5.75% 4.64% 8.23% 1.38% 10.83% 10.12% 10.38% 8.84% -207.63% 7.66% 13.8% 16.67% 22.49% 8.24% -34.07% -37.88% 25.87% 57.93% -10.63% 12.58% 26.36% 13.16% 67.65% -20.93% 4.24% 79.35% -14.81% 27.06% -6.59% 16.67% 1.3% 48.08% 52.94% 30.77%
% of Operating Profit 14.59% -13.72% 15.58% 12.87% 21.6% 24.34% 23.32% 21.2% 18.17% 18.98% 18.78% 23.2% 21.12% 21.7% 20.87% 21.23% -13.53% -13.84% -13.82% -12.77% -11.72% -12.44% -20.8% -39.14% -29.5% -17.05% -19.7% -19.37% -17.71% -17.36% -13.23% -20.62% -21.26% -15.89% -19.49% -17.86% -21.26% -20.69% -28.95% -24.3% -20.36%
Other Income/Expense, Net -$10.16M -$10.38M $11.85M -$13.64M -$12.07M -$4.270M $598.0K -$1.667M -$1.287M $3.866M $4.083M -$57.72M $9.599M $2.397M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.100M $1.300M $500.0K $1.600M $2.300M $2.300M $2.300M $1.700M
YoY Change -2.09% -187.63% -186.85% 13.04% 182.58% -814.05% -135.87% 29.53% -133.29% -5.31% -107.07% -701.3% 300.46% -100.0% 138.46% 160.0% -68.75% -30.43% 0.0% 0.0% 35.29% 30.77%

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 $787.8M $649.4M $606.8M $668.4M $407.8M $215.2M $229.0M $133.4M $310.7M $273.3M $209.6M $5.104M $187.7M $217.4M $268.5M $180.9M $34.00M $307.5M -$122.5M $163.7M $217.6M $47.90M $154.1M $101.5M $71.80M $159.6M $149.6M $135.7M $119.9M $108.5M $89.20M $66.10M $61.10M $51.70M $45.90M $39.50M $35.30M $32.20M $21.10M $18.50M $15.00M
YoY Change 21.32% 7.02% -9.22% 63.93% 89.48% -6.02% 71.7% -57.08% 13.69% 30.36% 4007.09% -97.28% -13.68% -19.01% 48.43% 431.96% -88.94% -351.02% -174.83% -24.77% 354.28% -68.92% 51.82% 41.36% -55.01% 6.68% 10.24% 13.18% 10.51% 21.64% 34.95% 8.18% 18.18% 12.64% 16.2% 11.9% 9.63% 52.61% 14.05% 23.33% 4.9%
Income Tax $198.4M $169.7M $114.3M $164.9M $102.7M $72.16M $77.79M $59.66M $126.0M $224.9M $118.5M $67.04M $94.53M $91.89M $87.33M $61.25M -$10.40M $99.20M -$46.30M $58.70M $75.70M $12.50M $52.60M $38.50M $30.80M $65.10M $61.70M $57.40M $51.00M $45.90M $35.50M $26.60M $22.60M $19.80M $17.60M $14.90M $14.00M $14.70M $7.600M $7.500M $6.100M
% Of Pretax Income 25.18% 26.12% 18.84% 24.68% 25.18% 33.53% 33.97% 44.74% 40.56% 82.31% 56.53% 1313.48% 50.36% 42.26% 32.53% 33.87% -30.59% 32.26% 35.86% 34.79% 26.1% 34.13% 37.93% 42.9% 40.79% 41.24% 42.3% 42.54% 42.3% 39.8% 40.24% 36.99% 38.3% 38.34% 37.72% 39.66% 45.65% 36.02% 40.54% 40.67%
Net Earnings $588.4M $476.5M $491.5M $502.6M $304.4M $266.6M $337.8M $181.8M $354.7M $239.5M $291.7M $98.60M $215.9M $189.1M $180.0M $119.6M $44.40M $208.3M -$76.20M $105.0M $141.9M $35.30M $101.6M $63.00M $41.00M $94.50M $87.80M $78.30M $68.90M $62.60M $53.80M $39.50M $38.50M $31.80M $28.30M $24.50M $21.40M $17.40M $13.50M $10.80M $9.000M
YoY Change 23.47% -3.04% -2.22% 65.13% 14.19% -21.08% 85.77% -48.74% 48.12% -17.89% 195.79% -54.34% 14.22% 5.01% 50.51% 169.41% -78.68% -373.36% -172.57% -26.0% 301.98% -65.26% 61.27% 53.66% -56.61% 7.63% 12.13% 13.64% 10.06% 16.36% 36.2% 2.6% 21.07% 12.37% 15.51% 14.49% 22.99% 28.89% 25.0% 20.0% 8.43%
Net Earnings / Revenue 8.02% 6.57% 7.33% 8.23% 5.53% 4.79% 6.35% 3.67% 7.37% 5.21% 6.66% 2.42% 5.72% 5.59% 5.28% 3.55% 1.22% 6.24% -2.53% 4.11% 6.15% 1.72% 5.12% 3.14% 2.09% 5.49% 5.44% 5.8% 6.06% 6.07% 6.52% 5.14% 5.66% 6.36% 6.22% 6.38% 6.26% 5.69% 5.03% 5.18% 5.6%
Basic Earnings Per Share $4.58 $3.74 $3.81 $3.89 $2.35 $2.03 $2.55 $1.37 $2.70 $1.81 $2.20 $0.75 $1.65 $1.46 $1.40 $0.93
Diluted Earnings Per Share $4.56 $3.72 $3.79 $3.87 $2.34 $2.01 $2.50 $1.36 $2.63 $1.78 $2.18 $0.74 $1.65 $1.45 $1.39 $0.93 $365.7K $1.618M -$652.4K $830.7K $1.138M $303.3K $966.7K $616.4K $381.8K $848.3K $786.0K $711.2K $638.6K $648.0K $560.4K $460.9K $466.7K $430.3K $401.4K $362.4K $324.2K $264.4K $229.2K $229.3K $197.8K

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 $237.4M $215.8M $201.7M $250.6M $233.4M $223.2M $244.4M $350.5M $265.2M $174.7M $332.9M $343.6M $316.0M $435.0M $215.4M $253.4M $231.3M $159.0M $108.6M $184.1M $34.60M $50.70M $42.20M $23.90M $31.30M $19.70M $40.80M $37.40M $19.90M $28.00M $25.40M $27.50M $27.30M $18.60M $2.800M $6.000M $6.400M $3.100M $2.400M $2.400M $2.700M
YoY Change 10.01% 7.0% -19.52% 7.37% 4.57% -8.67% -30.27% 32.16% 51.8% -47.52% -3.11% 8.73% -27.36% 101.95% -15.0% 9.55% 45.47% 46.41% -41.01% 432.08% -31.76% 20.14% 76.57% -23.64% 58.88% -51.72% 9.09% 87.94% -28.93% 10.24% -7.64% 0.73% 46.77% 564.29% -53.33% -6.25% 106.45% 29.17% 0.0% -11.11%
Cash & Equivalents $237.4M $215.8M $201.7M $246.7M $233.4M $223.2M $244.4M $350.5M $265.2M $174.7M $332.9M $343.6M $316.0M $435.0M $215.4M $253.4M $231.3M $159.0M $108.6M $184.1M $34.60M $50.70M $42.20M $23.90M $31.30M $19.70M $40.80M $37.40M $19.90M $19.80M $18.40M $22.90M $23.00M $18.60M $2.800M $6.000M $6.400M $3.100M $2.400M $2.400M $2.600M
Short-Term Investments $3.900M $0.00 $0.00 $0.00 $8.100M $7.000M $4.700M $4.300M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $100.0K
Other Short-Term Assets $224.2M $280.7M $247.7M $279.3M $216.4M $220.7M $278.2M $263.4M $221.3M $294.7M $241.9M $206.2M $185.9M $257.0M $213.9M $254.7M $259.3M $229.2M $212.7M $197.4M $179.5M $184.6M $152.4M $106.3M $109.5M $80.60M $58.10M $175.7M $34.80M $16.70M $16.40M $17.10M $8.300M $7.200M $5.000M $4.100M $3.300M $5.200M $3.900M $3.100M $2.000M
YoY Change -20.11% 13.33% -11.33% 29.07% -1.95% -20.67% 5.62% 19.02% -24.91% 21.83% 17.31% 10.92% -27.67% 20.15% -16.02% -1.77% 13.13% 7.76% 7.75% 9.97% -2.76% 21.13% 43.37% -2.92% 35.86% 38.73% -66.93% 404.89% 108.38% 1.83% -4.09% 106.02% 15.28% 44.0% 21.95% 24.24% -36.54% 33.33% 25.81% 55.0%
Inventory $956.5M $1.135B $1.213B $938.1M $810.4M $841.9M $834.5M $788.2M $685.8M $674.2M $613.6M $548.7M $490.0M $463.1M $387.0M $406.2M $476.1M $437.8M $399.0M $334.4M $289.4M $253.2M $251.4M $277.5M $244.6M $242.4M $243.2M $215.3M $178.9M $170.9M $130.5M $126.9M $110.9M $85.70M $88.30M $71.60M $62.90M $51.40M $48.10M $39.90M $37.80M
Prepaid Expenses
Receivables $1.477B $1.552B $1.490B $1.314B $1.163B $1.232B $1.114B $995.3M $963.1M $956.2M $873.9M $787.5M $745.5M $712.9M $633.9M $638.7M $817.2M $744.3M $650.9M $553.1M $488.1M $439.6M $397.7M $411.7M $399.7M $362.6M $332.9M $291.9M $231.6M $209.9M $162.3M $159.2M $116.5M $93.80M $92.20M $68.30M $60.60M $57.80M $53.30M $40.10M $33.40M
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 $2.895B $3.184B $3.152B $2.782B $2.423B $2.518B $2.471B $2.397B $2.135B $2.100B $2.062B $1.886B $1.737B $1.868B $1.450B $1.553B $1.784B $1.570B $1.371B $1.269B $991.6M $928.1M $843.8M $819.4M $785.1M $705.4M $675.1M $720.3M $465.1M $425.4M $334.5M $330.8M $263.0M $205.4M $188.2M $150.1M $133.3M $117.5M $107.6M $85.50M $75.80M
YoY Change -9.07% 1.03% 13.29% 14.8% -3.76% 1.91% 3.07% 12.27% 1.69% 1.82% 9.35% 8.55% -7.0% 28.81% -6.61% -12.95% 13.62% 14.51% 8.05% 27.97% 6.84% 9.99% 2.98% 4.37% 11.3% 4.49% -6.28% 54.87% 9.33% 27.17% 1.12% 25.78% 28.04% 9.14% 25.38% 12.6% 13.45% 9.2% 25.85% 12.8%
Property, Plant & Equipment $1.663B $1.569B $1.412B $1.266B $1.134B $819.2M $780.3M $742.7M $629.5M $589.6M $532.8M $492.4M $418.8M $390.0M $382.5M $470.1M $497.7M $473.3M $444.7M $390.0M $381.1M $370.8M $355.8M $362.0M $366.2M $339.7M $305.9M $270.3M $224.7M $206.3M $151.0M $143.6M $126.3M $82.50M $83.00M $66.10M $60.50M $64.90M $62.20M $39.00M $34.30M
YoY Change 5.96% 11.14% 11.52% 11.62% 38.45% 4.99% 5.06% 17.98% 6.77% 10.66% 8.2% 17.57% 7.38% 1.96% -18.63% -5.55% 5.16% 6.43% 14.03% 2.34% 2.78% 4.22% -1.71% -1.15% 7.8% 11.05% 13.17% 20.29% 8.92% 36.62% 5.15% 13.7% 53.09% -0.6% 25.57% 9.26% -6.78% 4.34% 59.49% 13.7%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $22.80M $7.800M $20.50M $18.80M $16.60M $14.90M $12.50M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -61.95% 9.04% 13.25% 11.41% 19.2%
Other Assets $206.7M $180.2M $214.0M $207.7M $238.9M $257.2M $244.1M $233.3M $205.1M $184.9M $176.4M $169.1M $210.7M $112.7M $99.90M $172.6M $189.1M $106.0M $107.6M $49.50M $46.80M $34.10M $22.40M $25.40M $32.10M $25.80M $28.50M $29.20M $20.40M $21.80M $25.80M $174.1M $169.6M $113.3M $108.1M $69.90M $66.90M $70.70M $51.00M $16.90M $13.30M
YoY Change 14.7% -15.79% 3.03% -13.06% -7.12% 5.37% 4.63% 13.75% 10.92% 4.82% 4.32% -19.74% 86.96% 12.81% -42.12% -8.73% 78.4% -1.49% 117.37% 5.77% 37.24% 52.23% -11.81% -20.87% 24.42% -9.47% -2.4% 43.14% -6.42% -15.5% -85.18% 2.65% 49.69% 4.81% 54.65% 4.48% -5.37% 38.63% 201.78% 27.07%
Total Long-Term Assets $3.691B $3.598B $3.556B $3.471B $3.208B $2.923B $2.801B $2.693B $2.630B $2.594B $2.316B $2.235B $1.825B $1.647B $1.554B $1.857B $1.980B $1.763B $1.625B $1.379B $1.359B $1.319B $1.235B $1.259B $1.314B $1.032B $1.011B $912.9M $690.0M $540.1M $326.3M $317.7M $295.9M $195.8M $191.1M $136.1M $127.5M $135.5M $113.2M $55.80M $47.60M
YoY Change 2.59% 1.18% 2.45% 8.21% 9.73% 4.37% 4.01% 2.41% 1.36% 12.02% 3.63% 22.49% 10.78% 6.0% -16.33% -6.19% 12.29% 8.49% 17.87% 1.47% 2.99% 6.81% -1.91% -4.19% 27.36% 2.08% 10.72% 32.3% 27.75% 65.52% 2.71% 7.37% 51.12% 2.46% 40.41% 6.75% -5.9% 19.7% 102.87% 17.23%
Total Assets $6.587B $6.782B $6.708B $6.253B $5.631B $5.441B $5.272B $5.090B $4.765B $4.694B $4.378B $4.121B $3.562B $3.515B $3.004B $3.410B $3.764B $3.333B $2.996B $2.648B $2.350B $2.247B $2.079B $2.079B $2.099B $1.737B $1.686B $1.633B $1.155B $965.5M $660.8M $648.5M $558.9M $401.2M $379.3M $286.2M $260.8M $253.0M $220.8M $141.3M $123.4M
YoY Change
Accounts Payable $649.7M $680.9M $800.4M $717.2M $535.3M $556.7M $592.3M $534.7M $500.5M $512.2M $525.7M $478.2M $391.5M $358.8M $299.6M $294.8M $411.4M $385.0M $333.7M $274.6M $205.1M $172.0M $160.8M $152.3M $154.3M $131.1M $119.9M $109.4M $85.90M $72.00M $50.70M $58.50M $40.20M $34.40M $29.60M $28.30M $23.90M $23.80M $22.10M $16.50M $14.10M
YoY Change -4.59% -14.92% 11.6% 33.98% -3.84% -6.01% 10.77% 6.83% -2.28% -2.57% 9.93% 22.15% 9.11% 19.76% 1.63% -28.34% 6.86% 15.37% 21.52% 33.89% 19.24% 6.97% 5.58% -1.3% 17.7% 9.34% 9.6% 27.36% 19.31% 42.01% -13.33% 45.52% 16.86% 16.22% 4.59% 18.41% 0.42% 7.69% 33.94% 17.02%
Accrued Expenses $635.2M $588.9M $567.6M $579.8M $448.8M $430.0M $407.5M $447.0M $497.0M $389.0M $405.7M $445.3M $331.1M $374.0M $327.6M $320.8M $363.0M $325.1M $316.8M $245.7M $220.9M $201.6M $187.2M $205.3M $215.9M $158.4M $151.0M $118.5M $90.30M $74.40M $50.40M $52.10M $37.50M $31.60M $25.60M $16.20M $15.20M $12.70M $13.20M $5.600M $4.100M
YoY Change 7.87% 3.74% -2.1% 29.19% 4.37% 5.52% -8.84% -10.06% 27.76% -4.12% -8.89% 34.49% -11.47% 14.16% 2.12% -11.63% 11.66% 2.62% 28.94% 11.23% 9.57% 7.69% -8.82% -4.91% 36.3% 4.9% 27.43% 31.23% 21.37% 47.62% -3.26% 38.93% 18.67% 23.44% 58.02% 6.58% 19.69% -3.79% 135.71% 36.59%
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 $5.000M $0.00 $0.00 $0.00 $3.100M $0.00
YoY Change -100.0% -100.0%
Long-Term Debt Due $136.2M $178.6M $603.5M $1.300M $80.90M $552.4M $3.500M $253.6M $4.700M $2.000M $5.700M $4.500M $2.600M $2.500M $4.300M $168.5M $6.900M $101.6M $6.100M $100.0K $1.000M $1.300M $5.900M $7.400M $5.000M $3.800M $5.000M $4.000M $1.700M $1.300M $1.200M $21.30M $7.300M $5.200M $5.100M $2.800M $1.800M $4.500M $5.800M $5.300M $5.100M
YoY Change -23.73% -70.41% 46319.54% -98.39% -85.35% 15682.86% -98.62% 5295.74% 135.0% -64.91% 26.67% 73.08% 4.0% -41.86% -97.45% 2342.03% -93.21% 1565.57% 6000.0% -90.0% -23.08% -77.97% -20.27% 48.0% 31.58% -24.0% 25.0% 135.29% 30.77% 8.33% -94.37% 191.78% 40.38% 1.96% 82.14% 55.56% -60.0% -22.41% 9.43% 3.92%
Total Short-Term Liabilities $1.466B $1.491B $2.016B $1.331B $1.094B $1.539B $1.007B $1.235B $1.002B $903.2M $937.1M $928.0M $725.1M $735.3M $631.5M $849.2M $846.4M $864.7M $715.5M $575.3M $474.5M $427.7M $364.7M $375.8M $376.2M $302.5M $287.8M $241.8M $189.4M $153.8M $104.0M $138.9M $90.10M $75.70M $64.40M $56.80M $44.40M $46.10M $43.10M $30.70M $23.30M
YoY Change -1.66% -26.07% 51.45% 21.74% -28.96% 52.92% -18.51% 23.27% 10.96% -3.62% 0.98% 27.98% -1.39% 16.44% -25.64% 0.33% -2.12% 20.85% 24.37% 21.24% 10.94% 17.27% -2.95% -0.11% 24.36% 5.11% 19.02% 27.67% 23.15% 47.88% -25.13% 54.16% 19.02% 17.55% 13.38% 27.93% -3.69% 6.96% 40.39% 31.76%
Long-Term Debt $1.991B $2.505B $2.083B $2.379B $2.458B $1.974B $2.171B $1.836B $1.635B $1.654B $1.346B $1.369B $1.113B $1.106B $924.3M $762.3M $1.067B $886.4M $870.4M $837.9M $718.9M $724.8M $707.9M $955.4M $959.3M $582.1M $717.0M $784.4M $447.7M $407.0M $233.0M $258.7M $238.9M $114.5M $145.9M $76.90M $75.40M $76.80M $61.80M $41.80M $39.60M
YoY Change -20.53% 20.26% -12.42% -3.25% 24.57% -9.08% 18.2% 12.3% -1.13% 22.88% -1.69% 23.02% 0.61% 19.69% 21.25% -28.54% 20.34% 1.84% 3.88% 16.55% -0.81% 2.39% -25.91% -0.41% 64.8% -18.81% -8.59% 75.21% 10.0% 74.68% -9.93% 8.29% 108.65% -21.52% 89.73% 1.99% -1.82% 24.27% 47.85% 5.56%
Other Long-Term Liabilities $496.1M $552.6M $542.1M $693.6M $754.9M $405.0M $356.9M $482.5M $703.0M $752.8M $466.7M $417.2M $381.6M $224.0M $243.8M $631.0M $687.2M $477.2M $470.4M $117.5M $103.0M $163.0M $55.50M $53.50M $57.40M $55.80M $56.70M $43.50M $14.40M $14.40M $4.800M $0.00 $0.00 $0.00 $0.00 $1.000M $900.0K $1.100M $600.0K $1.300M $1.300M
YoY Change -10.23% 1.94% -21.84% -8.12% 86.4% 13.48% -26.03% -31.37% -6.62% 61.3% 11.86% 9.33% 70.36% -8.12% -61.36% -8.18% 44.01% 1.45% 300.34% 14.08% -36.81% 193.69% 3.74% -6.79% 2.87% -1.59% 30.34% 202.08% 0.0% 200.0% -100.0% 11.11% -18.18% 83.33% -53.85% 0.0%
Total Long-Term Liabilities $2.487B $3.058B $2.625B $3.072B $3.213B $2.379B $2.528B $2.319B $2.338B $2.407B $1.813B $1.786B $1.495B $1.330B $1.168B $1.393B $1.754B $1.364B $1.341B $955.4M $821.9M $887.8M $763.4M $1.009B $1.017B $637.9M $773.7M $827.9M $462.1M $421.4M $237.8M $258.7M $238.9M $114.5M $145.9M $77.90M $76.30M $77.90M $62.40M $43.10M $40.90M
YoY Change -18.67% 16.48% -14.54% -4.39% 35.09% -5.9% 9.0% -0.83% -2.85% 32.77% 1.47% 19.52% 12.35% 13.89% -16.16% -20.56% 28.62% 1.7% 40.34% 16.24% -7.42% 16.3% -24.33% -0.77% 59.38% -17.55% -6.55% 79.16% 9.66% 77.21% -8.08% 8.29% 108.65% -21.52% 87.29% 2.1% -2.05% 24.84% 44.78% 5.38%
Total Liabilities $4.076B $4.641B $4.725B $4.512B $4.369B $4.035B $3.641B $3.654B $3.393B $3.403B $2.996B $2.920B $2.378B $2.252B $1.925B $2.266B $2.627B $2.246B $2.070B $1.610B $1.375B $1.370B $1.221B $1.439B $1.454B $994.4M $1.120B $1.140B $709.2M $615.1M $346.4M $404.6M $337.2M $194.9M $216.1M $139.1M $124.3M $127.8M $110.4M $76.90M $66.60M
YoY Change -12.18% -1.78% 4.73% 3.28% 8.25% 10.83% -0.37% 7.72% -0.3% 13.6% 2.59% 22.78% 5.61% 17.01% -15.08% -13.73% 16.95% 8.51% 28.6% 17.09% 0.34% 12.25% -15.16% -1.01% 46.17% -11.18% -1.78% 60.73% 15.3% 77.57% -14.38% 19.99% 73.01% -9.81% 55.36% 11.91% -2.74% 15.76% 43.56% 15.47%

Ownership

Basic Shares Outstanding

Diluted Shares Outstanding

Preferred Stock

No data

Treasury Stock Shares

No data

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 127.8M 127.5M 127.9M 128.3M 128.5M 130.6M 131.2M 130.7M 129.4M 129.9M 129.4M shares 129.0M shares 128.1M shares 127.4M shares 127.0M shares
Diluted Shares Outstanding 128.3M 128.8M 129.6M 128.9M 130.0M 134.3M 137.2M 135.2M 136.7M 134.9M 132.3M shares 129.8M shares 128.7M shares 128.1M shares 127.7M shares 127.7M 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

Stock Price

Market Cap: $13.403 Billion

About RPM International Inc

RPM International, Inc. engages in the manufacture, marketing, and sale of coatings, sealants, building materials, and related services. The company is headquartered in Medina, Ohio and currently employs 17,207 full-time employees. The company operates through four segments: Construction Products Group (CPG), Performance Coatings Group (PCG), Consumer Group (Consumer) and Specialty Products Group (SPG). Its CPG segment includes construction sealants and adhesives, coatings and chemicals, roofing systems, concrete admixture and repair products, building envelope solutions, insulated cladding, flooring systems, and weatherproofing solutions. Its PCG segment includes flooring solutions, corrosion control and fireproofing coatings, infrastructure repair systems, fiberglass reinforced plastic gratings, drainage systems, and raised-flooring systems for outdoor environments.

Industry: Paints, Varnishes, Lacquers, Enamels & Allied Prods Peers: Albemarle Corp Celanese Corp Dupont De Nemours Inc Eastman Chemical Co Ecolab Inc Livent Corp. Ginkgo Bioworks Holdings Inc International Flavors & Fragrances Inc PPG Industries Inc Sherwin-Williams Co