Financial Snapshot

Revenue
$17.90B
TTM
Gross Margin
17.21%
TTM
Net Earnings
$1.754B
TTM
Current Assets
$6.444B
Q3 2024
Current Liabilities
$2.692B
Q3 2024
Current Ratio
239.33%
Q3 2024
Total Assets
$15.66B
Q3 2024
Total Liabilities
$6.578B
Q3 2024
Book Value
$9.082B
Q3 2024
Cash
$1.015B
Q3 2024
P/E
12.27
Nov 29, 2024 EST
Free Cash Flow
$432.5M
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
Revenue $18.80B $22.26B $18.41B $9.601B $10.46B $11.82B $9.539B $7.777B $7.594B $8.756B $7.087B $7.290B $7.998B $6.301B $3.959B $8.081B $4.385B $3.239B $2.185B $2.145B $987.0M $864.0M $607.0M $693.0M $619.0M $515.0M $420.0M $253.0M $0.00 $0.00 $0.00
YoY Change -15.57% 20.92% 91.73% -8.25% -11.48% 23.93% 22.65% 2.41% -13.27% 23.55% -2.79% -8.84% 26.93% 59.15% -51.01% 84.29% 35.38% 48.24% 1.86% 117.33% 14.24% 42.34% -12.41% 11.95% 20.19% 22.62% 66.01%

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
Revenue $18.80B $22.26B $18.41B $9.601B $10.46B $11.82B $9.539B $7.777B $7.594B $8.756B $7.087B $7.290B $7.998B $6.301B $3.959B $8.081B $4.385B $3.239B $2.185B $2.145B $987.0M $864.0M $607.0M $693.0M $619.0M $515.0M $420.0M $253.0M $0.00 $0.00 $0.00
Cost Of Revenue $14.75B $16.14B $13.05B $8.167B $8.934B $9.499B $7.957B $6.442B $6.863B $7.790B $6.654B $6.570B $7.066B $5.625B $3.560B $6.849B $3.469B $2.409B $1.700B $1.541B $842.0M $647.0M $523.0M $534.0M $488.0M $429.0M $331.0M $221.0M $3.000M $0.00 $0.00
Gross Profit $4.046B $6.118B $5.362B $1.435B $1.531B $2.323B $1.582B $1.335B $732.0M $966.0M $719.1M $719.9M $931.5M $675.7M $399.0M $1.231B $916.0M $830.0M $485.0M $603.0M $145.0M $218.0M $84.00M $159.0M $131.0M $86.00M $90.00M $32.00M -$3.000M $0.00 $0.00
Gross Profit Margin 21.53% 27.48% 29.13% 14.94% 14.63% 19.65% 16.59% 17.16% 9.64% 11.03% 10.15% 9.87% 11.65% 10.72% 10.08% 15.23% 20.89% 25.63% 22.2% 28.11% 14.69% 25.23% 13.84% 22.94% 21.16% 16.7% 21.43% 12.65%

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
Selling, General & Admin $860.7M $998.2M $1.032B $539.0M $515.0M $600.4M $515.1M $474.1M $351.0M $358.0M $301.0M $285.0M $307.0M $253.0M $226.0M $344.0M $213.0M $171.0M $92.00M $97.00M $49.00M $59.00M $58.00M $53.00M $42.00M $21.00M $24.00M $14.00M $14.00M $4.000M $1.000M
YoY Change -13.78% -3.29% 91.48% 4.66% -14.22% 16.55% 8.66% 35.06% -1.96% 18.94% 5.61% -7.17% 21.34% 11.95% -34.3% 61.5% 24.56% 85.87% -5.15% 97.96% -16.95% 1.72% 9.43% 26.19% 100.0% -12.5% 71.43% 0.0% 250.0% 300.0%
% of Gross Profit 21.27% 16.32% 19.25% 37.57% 33.64% 25.85% 32.56% 35.51% 47.95% 37.06% 41.86% 39.59% 32.96% 37.44% 56.64% 27.94% 23.25% 20.6% 18.97% 16.09% 33.79% 27.06% 69.05% 33.33% 32.06% 24.42% 26.67% 43.75%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $437.8M $384.2M $347.7M $325.8M $321.1M $317.2M $299.0M $296.1M $294.6M $263.3M $230.9M $225.2M $222.6M $224.7M $221.4M $208.8M $138.1M $114.8M $91.90M $84.70M $69.10M $59.40M $46.80M $45.40M $39.30M $30.70M $24.10M $19.40M $900.0K $0.00 $0.00
YoY Change 13.95% 10.51% 6.71% 1.47% 1.22% 6.09% 0.98% 0.51% 11.89% 14.02% 2.54% 1.17% -0.93% 1.49% 6.03% 51.19% 20.3% 24.92% 8.5% 22.58% 16.33% 26.92% 3.08% 15.52% 28.01% 27.39% 24.23% 2055.56%
% of Gross Profit 10.82% 6.28% 6.48% 22.71% 20.97% 13.66% 18.9% 22.18% 40.25% 27.26% 32.11% 31.28% 23.9% 33.26% 55.49% 16.96% 15.08% 13.83% 18.95% 14.05% 47.66% 27.25% 55.71% 28.55% 30.0% 35.7% 26.78% 60.63%
Operating Expenses $894.7M $1.026B $1.061B $568.0M $544.0M $600.4M $515.1M $474.1M $375.0M $386.0M $332.6M $328.7M $346.7M $310.9M $279.0M $385.0M $225.0M $171.0M $92.00M $97.00M $49.00M $59.00M $58.00M $53.00M $42.00M $21.00M $24.00M $13.00M $14.00M $4.000M $1.000M
YoY Change -12.8% -3.33% 86.85% 4.41% -9.39% 16.55% 8.66% 26.42% -2.85% 16.05% 1.18% -5.18% 11.51% 11.44% -27.53% 71.11% 31.58% 85.87% -5.15% 97.96% -16.95% 1.72% 9.43% 26.19% 100.0% -12.5% 84.62% -7.14% 250.0% 300.0%
Operating Profit $3.151B $5.092B $4.301B $847.1M $986.9M $1.722B $1.067B $728.0M $357.0M $580.0M $386.5M $391.2M $584.8M $364.8M $120.0M $846.0M $691.0M $659.0M $393.0M $506.0M $96.00M $159.0M $26.00M $106.0M $89.00M $65.00M $66.00M $19.00M -$17.00M -$4.000M -$1.000M
YoY Change -38.11% 18.38% 407.72% -14.16% -42.7% 61.44% 46.56% 103.91% -38.45% 50.05% -1.19% -33.11% 60.33% 203.96% -85.82% 22.43% 4.86% 67.68% -22.33% 427.08% -39.62% 511.54% -75.47% 19.1% 36.92% -1.52% 247.37% -211.76% 325.0% 300.0%

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
Interest Expense -$76.48M -$91.54M $57.21M $94.88M $127.1M $126.6M $134.4M $146.0M -$154.0M -$137.0M $127.7M $158.6M $177.0M $170.2M -$141.0M -$145.0M -$55.00M -$32.00M -$34.00M -$39.00M -$34.00M -$30.00M -$18.00M -$20.00M -$22.00M -$18.00M -$6.000M -$21.00M -$3.000M $0.00 $0.00
YoY Change -16.45% -260.01% -39.7% -25.35% 0.38% -5.79% -7.97% -194.83% 12.41% -207.26% -19.46% -10.39% 3.96% -220.73% -2.76% 163.64% 71.88% -5.88% -12.82% 14.71% 13.33% 66.67% -10.0% -9.09% 22.22% 200.0% -71.43% 600.0%
% of Operating Profit -2.43% -1.8% 1.33% 11.2% 12.88% 7.35% 12.6% 20.06% -43.14% -23.62% 33.05% 40.54% 30.26% 46.67% -117.5% -17.14% -7.96% -4.86% -8.65% -7.71% -35.42% -18.87% -69.23% -18.87% -24.72% -27.69% -9.09% -110.53%
Other Income/Expense, Net $144.2M $20.79M -$34.83M -$46.79M $15.56M $23.99M $2.753M -$17.80M -$15.00M -$18.00M $4.033M -$28.51M $16.48M $18.94M $4.000M $33.00M -$6.000M $5.000M $2.000M $7.000M -$1.000M -$4.000M -$2.000M -$1.000M -$1.000M $5.000M -$5.000M $0.00
YoY Change 593.99% -159.68% -25.56% -400.67% -35.12% 771.23% -115.47% 18.64% -16.67% -546.32% -114.14% -273.06% -12.99% 373.38% -87.88% -650.0% -220.0% 150.0% -71.43% -800.0% -75.0% 100.0% 100.0% 0.0% -120.0%

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
Pretax Income $3.219B $5.021B $4.209B $705.5M $875.3M $1.620B $935.2M $564.1M -$242.0M $165.0M $262.8M $204.1M $424.3M $213.5M -$18.00M $735.0M $630.0M $632.0M $361.0M $475.0M $75.00M $124.0M $5.000M $84.00M $65.00M $53.00M $59.00M -$3.000M -$20.00M -$9.000M -$1.000M
YoY Change -35.89% 19.29% 496.63% -19.4% -45.96% 73.19% 65.78% -333.11% -246.67% -37.22% 28.8% -51.91% 98.78% -1285.88% -102.45% 16.67% -0.32% 75.07% -24.0% 533.33% -39.52% 2380.0% -94.05% 29.23% 22.64% -10.17% -2066.67% -85.0% 122.22% 800.0%
Income Tax $751.6M $1.142B $962.3M $134.7M $197.4M $364.0M $129.4M $204.1M -$97.00M $73.00M $99.31M $61.79M $158.6M $83.86M -$7.000M $280.0M $236.0M $235.0M $139.0M $180.0M $28.00M $47.00M $2.000M $31.00M $26.00M $21.00M $8.000M $0.00 $0.00 $0.00 $0.00
% Of Pretax Income 23.35% 22.74% 22.86% 19.09% 22.56% 22.47% 13.84% 36.18% 44.24% 37.79% 30.28% 37.38% 39.29% 38.1% 37.46% 37.18% 38.5% 37.89% 37.33% 37.9% 40.0% 36.9% 40.0% 39.62% 13.56%
Net Earnings $2.451B $3.863B $3.247B $570.8M $677.9M $1.256B $805.8M $360.0M -$130.0M $157.0M $163.5M $142.3M $265.7M $129.6M -$8.000M $463.0M $395.0M $397.0M $222.0M $295.0M $47.00M $78.00M $3.000M $54.00M $39.00M $32.00M $44.00M -$10.00M -$20.00M -$9.000M -$1.000M
YoY Change -36.55% 18.97% 468.79% -15.79% -46.02% 55.85% 123.83% -376.93% -182.8% -3.98% 14.92% -46.45% 105.01% -1719.99% -101.73% 17.22% -0.5% 78.83% -24.75% 527.66% -39.74% 2500.0% -94.44% 38.46% 21.88% -27.27% -540.0% -50.0% 122.22% 800.0%
Net Earnings / Revenue 13.04% 17.35% 17.64% 5.95% 6.48% 10.62% 8.45% 4.63% -1.71% 1.79% 2.31% 1.95% 3.32% 2.06% -0.2% 5.73% 9.01% 12.26% 10.16% 13.75% 4.76% 9.03% 0.49% 7.79% 6.3% 6.21% 10.48% -3.95%
Basic Earnings Per Share $14.72 $21.06 $15.67 $2.61 $3.06 $5.38 $3.38 $1.57 $0.86 $0.75 $1.27 $0.65
Diluted Earnings Per Share $14.64 $20.92M $15.56 $2.59 $3.04 $5.35 $3.36 $1.56 -$537.2K $648.8K $0.83 $0.73 $1.22 $0.64 -$39.80K $2.374M $2.005M $1.873M $1.072M $1.305M $213.6K $410.5K $16.39K $287.2K $202.1K $164.1K $225.6K -$72.46K -$156.3K -$90.91K -$15.63K

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
Cash & Short-Term Investments $2.122B $2.257B $1.244B $1.369B $1.644B $1.059B $1.030B $842.6M $727.9M $362.4M $395.5M $407.4M $475.6M $186.5M $9.000M $16.20M $28.50M $29.40M $65.50M $16.30M $65.40M $24.20M $78.20M $10.20M $16.60M $5.200M $8.600M $57.50M $6.900M $28.10M
YoY Change -5.96% 81.42% -9.11% -16.75% 55.29% 2.76% 22.26% 15.76% 100.86% -8.37% -2.92% -14.34% 155.01% 1972.22% -44.44% -43.16% -3.06% -55.11% 301.84% -75.08% 170.25% -69.05% 666.67% -38.55% 219.23% -39.53% -85.04% 733.33% -75.44%
Cash & Equivalents $1.401B $1.628B $1.244B $1.369B $1.382B $828.2M $1.029B $841.5M $727.0M $361.4M $395.2M $375.9M $390.8M $186.5M $9.000M $16.20M $28.50M $29.40M $65.50M $16.30M $65.40M $24.20M $78.20M $10.20M $16.60M $5.200M $8.600M $57.50M $6.900M $28.10M
Short-Term Investments $721.2M $628.2M $0.00 $262.5M $230.3M $1.600M $1.200M $900.0K $1.100M $400.0K $31.50M $84.80M $0.00
Other Short-Term Assets $162.8M $195.4M $209.6M $74.40M $75.70M $71.20M $89.90M $82.00M $47.00M $54.60M $42.80M $43.00M $40.60M $39.90M $31.30M $81.20M $33.40M $29.10M $19.80M $25.80M $32.00M $15.00M $33.70M $22.70M $15.80M $24.80M $21.80M $1.600M $1.600M $300.0K
YoY Change -16.68% -6.78% 181.71% -1.72% 6.32% -20.8% 9.63% 74.47% -13.92% 27.57% -0.47% 5.91% 1.75% 27.48% -61.45% 143.11% 14.78% 46.97% -23.26% -19.38% 113.33% -55.49% 48.46% 43.67% -36.29% 13.76% 1262.5% 0.0% 433.33%
Inventory $2.895B $3.130B $3.531B $1.844B $1.689B $1.859B $1.519B $1.275B $1.149B $1.618B $1.315B $1.203B $1.200B $1.114B $852.8M $1.023B $904.4M $569.3M $386.9M $381.5M $184.5M $153.2M $118.4M $106.7M $106.7M $126.7M $60.20M $65.90M $13.60M $0.00
Prepaid Expenses
Receivables $1.608B $2.056B $1.916B $971.9M $844.3M $1.044B $868.8M $729.8M $613.6M $902.8M $720.6M $642.4M $722.8M $622.2M $426.6M $502.9M $714.1M $408.4M $253.5M $253.9M $126.0M $118.5M $81.90M $103.0M $86.60M $66.00M $44.70M $32.50M $100.0K $0.00
Other Receivables $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $900.0K $16.70M $37.30M $137.0M $86.40M $15.90M $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 $6.788B $7.638B $6.901B $4.258B $4.253B $4.033B $3.508B $2.930B $2.538B $2.938B $2.474B $2.296B $2.455B $2.000B $1.457B $1.710B $1.696B $1.036B $725.7M $677.5M $407.9M $310.9M $312.2M $242.6M $225.8M $222.7M $135.3M $157.4M $22.20M $28.40M
YoY Change -11.13% 10.68% 62.06% 0.13% 5.46% 14.95% 19.75% 15.44% -13.63% 18.79% 7.73% -6.48% 22.77% 37.29% -14.8% 0.81% 63.69% 42.79% 7.11% 66.09% 31.2% -0.42% 28.69% 7.44% 1.39% 64.6% -14.04% 609.01% -21.83%
Property, Plant & Equipment $6.734B $5.374B $4.852B $4.196B $3.211B $2.946B $2.676B $2.787B $2.951B $3.124B $2.226B $2.231B $2.194B $2.213B $2.254B $2.073B $1.652B $1.137B $1.000B $1.024B $1.001B $929.3M $852.1M $807.3M $742.8M $655.9M $491.9M $339.3M $274.2M $54.60M
YoY Change 25.32% 10.76% 15.63% 30.67% 9.01% 10.09% -3.99% -5.56% -5.53% 40.33% -0.23% 1.71% -0.89% -1.81% 8.74% 25.47% 45.34% 13.67% -2.34% 2.29% 7.73% 9.06% 5.55% 8.68% 13.25% 33.34% 44.97% 23.74% 402.2%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $22.70M $24.90M $27.10M
YoY Change -8.84% -8.12%
Other Assets $651.1M $378.7M $29.48M $29.50M $30.90M $25.20M $27.70M $29.50M $36.50M $55.20M $115.1M $110.1M $109.4M $108.6M $127.3M $85.60M $145.6M $30.90M $30.10M $32.10M $39.40M $35.50M $15.80M $17.10M $23.00M $28.90M $13.70M $25.60M $24.30M $11.70M
YoY Change 71.93% 1184.82% -0.08% -4.53% 22.62% -9.03% -6.1% -19.18% -33.88% -52.04% 4.54% 0.64% 0.74% -14.69% 48.71% -41.21% 371.2% 2.66% -6.23% -18.53% 10.99% 124.68% -7.6% -25.65% -20.42% 110.95% -46.48% 5.35% 107.69%
Total Long-Term Assets $8.121B $6.522B $5.630B $5.007B $4.023B $3.671B $3.347B $3.494B $3.664B $4.295B $3.459B $3.519B $3.524B $3.590B $3.673B $3.544B $2.823B $1.211B $1.032B $1.056B $1.041B $964.8M $867.9M $824.5M $765.8M $684.8M $505.6M $364.9M $298.5M $66.20M
YoY Change 24.51% 15.84% 12.44% 24.47% 9.59% 9.66% -4.2% -4.64% -14.68% 24.15% -1.7% -0.13% -1.84% -2.27% 3.65% 25.52% 133.18% 17.33% -2.28% 1.5% 7.85% 11.16% 5.26% 7.67% 11.83% 35.44% 38.56% 22.24% 350.91%
Total Assets $14.91B $14.16B $12.53B $9.266B $8.276B $7.704B $6.856B $6.424B $6.202B $7.233B $5.933B $5.815B $5.979B $5.590B $5.130B $5.254B $4.520B $2.247B $1.758B $1.734B $1.448B $1.276B $1.180B $1.067B $991.6M $907.5M $640.9M $522.3M $320.7M $94.60M
YoY Change
Accounts Payable $1.088B $1.017B $1.281B $769.5M $513.3M $550.8M $489.4M $395.2M $283.4M $511.1M $414.9M $360.1M $420.8M $348.6M $262.3M $263.4M $378.8M $147.9M $108.7M $141.9M $79.30M $46.20M $41.30M $28.00M $37.60M $34.40M $54.70M $41.20M $27.90M $16.20M
YoY Change 6.99% -20.56% 66.41% 49.91% -6.81% 12.55% 23.84% 39.45% -44.55% 23.19% 15.22% -14.42% 20.71% 32.9% -0.42% -30.46% 156.12% 36.06% -23.4% 78.94% 71.65% 11.86% 47.5% -25.53% 9.3% -37.11% 32.77% 47.67% 72.22%
Accrued Expenses $778.5M $951.2M $835.9M $400.1M $402.0M $436.7M $346.6M $308.4M $233.2M $287.0M $214.7M $203.0M $224.6M $198.6M $159.4M $272.3M $204.6M $137.9M $89.50M $84.50M $58.00M $55.40M $30.70M $31.70M $25.00M $19.20M $15.70M $9.200M $6.800M $3.900M
YoY Change -18.16% 13.79% 108.92% -0.47% -7.95% 26.0% 12.39% 32.25% -18.75% 33.67% 5.76% -9.62% 13.09% 24.59% -41.46% 33.09% 48.37% 54.08% 5.92% 45.69% 4.69% 80.46% -3.15% 26.8% 30.21% 22.29% 70.65% 35.29% 74.36%
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
YoY Change
Long-Term Debt Due $460.0M $57.33M $97.17M $86.90M $89.40M $24.20M $28.80M $3.600M $16.70M $46.50M $341.5M $29.60M $444.1M $8.900M $168.2M $431.2M $295.2M $80.70M $2.200M $6.800M $16.00M $11.90M $46.00M $17.00M $7.900M $6.900M $6.100M $11.20M $2.100M $0.00
YoY Change 702.29% -41.0% 11.82% -2.8% 269.42% -15.97% 700.0% -78.44% -64.09% -86.38% 1053.72% -93.33% 4889.89% -94.71% -60.99% 46.07% 265.8% 3568.18% -67.65% -57.5% 34.45% -74.13% 170.59% 115.19% 14.49% 13.11% -45.54% 433.33%
Total Short-Term Liabilities $2.332B $2.032B $2.227B $1.259B $1.007B $1.019B $868.5M $712.8M $535.3M $850.6M $975.2M $609.7M $1.100B $561.3M $595.6M $971.0M $904.5M $397.0M $207.2M $233.2M $153.3M $113.6M $118.1M $76.70M $70.60M $60.60M $76.50M $61.60M $36.70M $20.10M
YoY Change 14.76% -8.76% 76.94% 25.04% -1.22% 17.34% 21.84% 33.16% -37.07% -12.78% 59.95% -44.59% 96.04% -5.76% -38.66% 7.35% 127.83% 91.6% -11.15% 52.12% 34.95% -3.81% 53.98% 8.64% 16.5% -20.78% 24.19% 67.85% 82.59%
Long-Term Debt $2.611B $3.013B $3.009B $3.016B $2.645B $2.353B $2.353B $2.353B $2.578B $2.935B $1.766B $2.173B $1.936B $2.378B $2.055B $2.219B $1.735B $358.2M $438.4M $441.6M $591.6M $543.5M $553.9M $515.5M $498.0M $477.0M $213.4M $196.2M $221.0M $11.90M
YoY Change -13.35% 0.15% -0.24% 14.02% 12.43% -0.03% 0.0% -8.72% -12.18% 66.22% -18.71% 12.22% -18.58% 15.74% -7.42% 27.93% 384.28% -18.29% -0.72% -25.35% 8.85% -1.88% 7.45% 3.51% 4.4% 123.52% 8.77% -11.22% 1757.14%
Other Long-Term Liabilities $180.8M $129.5M $120.1M $106.5M $75.10M $8.900M $21.80M $20.60M $16.60M $18.80M $23.40M $19.20M $82.30M $62.20M $60.00M $65.60M $38.50M $2.500M $0.00 $22.00M $22.00M
YoY Change 39.54% 7.87% 12.76% 41.81% 743.82% -59.17% 5.83% 24.1% -11.7% -19.66% 21.88% -76.67% 32.32% 3.67% -8.54% 70.39% 1440.0% -100.0% 0.0%
Total Long-Term Liabilities $2.792B $3.143B $3.129B $3.122B $2.720B $2.361B $2.375B $2.374B $2.595B $2.954B $1.789B $2.192B $2.018B $2.440B $2.115B $2.285B $1.773B $360.7M $438.4M $441.6M $591.6M $565.5M $575.9M $515.5M $498.0M $477.0M $213.4M $196.2M $221.0M $11.90M
YoY Change -11.17% 0.45% 0.21% 14.79% 15.19% -0.57% 0.05% -8.51% -12.17% 65.09% -18.36% 8.6% -17.29% 15.39% -7.45% 28.85% 391.6% -17.72% -0.72% -25.35% 4.62% -1.81% 11.72% 3.51% 4.4% 123.52% 8.77% -11.22% 1757.14%
Total Liabilities $6.042B $6.030B $6.227B $4.920B $4.200B $3.769B $3.504B $3.497B $3.522B $4.320B $3.386B $3.410B $3.663B $3.497B $3.142B $3.630B $2.990B $1.016B $877.8M $886.5M $861.2M $754.0M $761.5M $648.3M $600.2M $556.4M $303.3M $257.7M $257.7M $32.10M
YoY Change 0.2% -3.16% 26.55% 17.16% 11.45% 7.54% 0.21% -0.73% -18.46% 27.6% -0.71% -6.91% 4.75% 11.32% -13.45% 21.38% 194.35% 15.73% -0.98% 2.94% 14.22% -0.98% 17.46% 8.01% 7.87% 83.45% 17.69% 0.0% 702.8%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

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
Basic Shares Outstanding 166.6M 183.4M 205.1M 211.1M 219.6M 233.9M 240.1M 243.6M 242.0M 232.5M 220.9M shares 219.2M shares 218.5M shares 216.8M shares
Diluted Shares Outstanding 167.4M 184.6M 206.6M 212.3M 220.7M 235.2M 241.8M 245.3M 239.0M shares 236.6M shares 236.0M shares 234.7M shares
Preferred Stock
Treasury Stock Shares

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: $21.524 Billion

About STEEL DYNAMICS INC

Steel Dynamics, Inc. engages in the manufacture of steel products and metal recycling. The company is headquartered in Fort Wayne, Indiana and currently employs 12,600 full-time employees. Its segments include Steel Operations, Metals Recycling Operations, Steel Fabrication Operations and Aluminum Operations. Steel Operations segment consists primarily of steelmaking and various coating operations. Metals Recycling operations segment include both ferrous and nonferrous scrap metal processing, transportation, marketing, brokerage and scrap management services, strategically located primarily in close proximity to its steel mills and other end-user scrap consumers, across the United States, and Central and Northern Mexico. Steel fabrication operations segment include seven new millennium building systems plants that primarily serve the nonresidential construction industry across the United States. The Aluminum Operations includes the recycled aluminum flat rolled products mill being constructed in Columbus, Mississippi, and two satellite recycled aluminum slab centers in Arizona and Mexico.

Industry: Steel Works, Blast Furnaces & Rolling Mills (Coke Ovens) Peers: ATI INC Alpha Metallurgical Resources, Inc. CARPENTER TECHNOLOGY CORP CLEVELAND-CLIFFS INC. COMMERCIAL METALS Co NUCOR CORP RELIANCE, INC. UNITED STATES STEEL CORP WORTHINGTON ENTERPRISES, INC.