Financial Snapshot

Revenue
$12.83B
TTM
Gross Margin
35.54%
TTM
Net Earnings
$937.9M
TTM
Current Assets
Q3 2024
Current Liabilities
Q3 2024
Current Ratio
99.42%
Q3 2024
Total Assets
Q3 2024
Total Liabilities
Q3 2024
Book Value
$13.57B
Q3 2024
Cash
Q3 2024
P/E
13.57
Nov 29, 2024 EST
Free Cash Flow
$1.150B
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 $11.70B $12.81B $12.45B $11.72B $13.01B $13.34B $13.47B $6.597B $3.568B $5.928B $6.000B $5.615B $5.170B $4.703B $3.032B $4.774B $6.191B $5.845B $5.507B $4.306B $4.000B $3.776B $2.429B $2.414B $2.236B $2.072B $1.992B $1.908B $1.691B $1.673B $1.596B $1.551B $1.530B $1.478B $1.691B $1.522B $1.351B $1.315B $1.281B $1.133B $1.110B
YoY Change -8.63% 2.87% 6.19% -9.88% -2.47% -0.99% 104.19% 84.93% -39.81% -1.2% 6.85% 8.61% 9.93% 55.09% -36.48% -22.89% 5.92% 6.14% 27.89% 7.65% 5.93% 55.45% 0.62% 7.96% 7.92% 4.02% 4.4% 12.83% 1.08% 4.82% 2.9% 1.37% 3.52% -12.6% 11.1% 12.66% 2.74% 2.65% 13.06% 2.07%

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 $11.70B $12.81B $12.45B $11.72B $13.01B $13.34B $13.47B $6.597B $3.568B $5.928B $6.000B $5.615B $5.170B $4.703B $3.032B $4.774B $6.191B $5.845B $5.507B $4.306B $4.000B $3.776B $2.429B $2.414B $2.236B $2.072B $1.992B $1.908B $1.691B $1.673B $1.596B $1.551B $1.530B $1.478B $1.691B $1.522B $1.351B $1.315B $1.281B $1.133B $1.110B
Cost Of Revenue $7.333B $7.046B $6.226B $5.886B $6.378B $6.585B $6.237B $2.999B $2.132B $2.493B $2.546B $2.353B $2.049B $1.812B $1.727B $2.841B $3.703B $3.481B $3.307B $2.742B $2.587B $2.415B $1.538B $1.526B $1.397B $1.333B $1.302B $1.298B $1.107B $1.073B $1.051B $1.036B $1.039B $981.0M $1.159B $1.021B $878.0M $846.0M $864.0M $805.0M $720.0M
Gross Profit $4.369B $3.655B $4.053B $3.768B $4.201B $4.185B $4.766B $1.886B $1.436B $1.653B $1.661B $1.564B $1.467B $1.442B $1.306B $1.934B $2.488B $2.364B $2.200B $1.564B $1.413B $1.362B $892.0M $889.0M $839.0M $739.0M $690.0M $610.0M $584.0M $600.0M $545.0M $515.0M $491.0M $498.0M $532.0M $501.0M $473.0M $469.0M $417.0M $328.0M $390.0M
Gross Profit Margin 37.33% 28.54% 32.56% 32.14% 32.29% 31.38% 35.38% 28.59% 40.25% 27.89% 27.68% 27.85% 28.37% 30.66% 43.05% 40.51% 40.19% 40.44% 39.95% 36.32% 35.33% 36.07% 36.72% 36.83% 37.52% 35.67% 34.64% 31.97% 34.54% 35.86% 34.15% 33.2% 32.09% 33.69% 31.46% 32.92% 35.01% 35.67% 32.55% 28.95% 35.14%

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 $2.780B $2.619B $2.555B $2.437B $2.728B $2.803B $3.052B $1.597B $1.038B $1.164B $1.194B $1.126B $1.019B $1.013B $900.8M $1.333B $1.734B $1.705B $1.633B $1.223B $1.106B $1.057B $717.0M $723.0M $693.0M $616.0M $574.0M $523.0M $519.0M $506.0M $467.0M $430.0M $434.0M $399.0M $433.0M $408.0M $362.0M $337.0M $307.0M $259.0M $221.0M
YoY Change 6.15% 2.52% 4.82% -10.67% -2.67% -8.17% 91.08% 53.83% -10.79% -2.5% 6.01% 10.51% 0.64% 12.4% -32.42% -23.13% 1.7% 4.41% 33.52% 10.58% 4.64% 47.42% -0.83% 4.33% 12.5% 7.32% 9.75% 0.77% 2.57% 8.35% 8.6% -0.92% 8.77% -7.85% 6.13% 12.71% 7.42% 9.77% 18.53% 17.19%
% of Gross Profit 63.63% 71.65% 63.02% 64.67% 64.93% 66.97% 64.04% 84.69% 72.31% 70.41% 71.89% 72.0% 69.48% 70.21% 69.0% 68.92% 69.69% 72.12% 74.23% 78.2% 78.27% 77.61% 80.38% 81.33% 82.6% 83.36% 83.19% 85.74% 88.87% 84.33% 85.69% 83.5% 88.39% 80.12% 81.39% 81.44% 76.53% 71.86% 73.62% 78.96% 56.67%
Research & Development $12.00M $14.00M $10.00M $23.00M $23.00M $22.00M $23.00M $19.00M $18.00M $15.00M
YoY Change -14.29% 40.0% -56.52% 0.0% 4.55% -4.35% 21.05% 5.56% 20.0%
% of Gross Profit 2.33% 2.85% 2.01% 4.32% 4.59% 4.65% 4.9% 4.56% 5.49% 3.85%
Depreciation & Amortization $682.8M $476.7M $568.1M $702.0M $637.8M $633.4M $590.7M $306.3M $284.5M $268.4M $272.5M $230.3M $177.0M $159.6M $167.5M $294.3M $345.8M $438.4M $392.8M $265.9M $236.8M $227.1M $121.1M $129.3M $123.8M $115.8M $117.2M $121.1M $122.8M $120.8M $119.0M $114.8M $108.4M $98.10M $122.4M $111.4M $99.40M $92.20M $86.90M $76.90M $67.00M
YoY Change 43.23% -16.09% -19.07% 10.07% 0.69% 7.23% 92.85% 7.66% 6.0% -1.5% 18.32% 30.11% 10.9% -4.72% -43.09% -14.89% -21.12% 11.61% 47.72% 12.29% 4.27% 87.53% -6.34% 4.44% 6.91% -1.19% -3.22% -1.38% 1.66% 1.51% 3.66% 5.9% 10.5% -19.85% 9.87% 12.07% 7.81% 6.1% 13.0% 14.78%
% of Gross Profit 15.63% 13.04% 14.02% 18.63% 15.18% 15.14% 12.39% 16.24% 19.81% 16.24% 16.41% 14.73% 12.07% 11.07% 12.83% 15.22% 13.9% 18.54% 17.85% 17.0% 16.76% 16.67% 13.58% 14.54% 14.76% 15.67% 16.99% 19.85% 21.03% 20.13% 21.83% 22.29% 22.08% 19.7% 23.01% 22.24% 21.01% 19.66% 20.84% 23.45% 17.18%
Operating Expenses $2.668B $2.619B $2.555B $2.437B $2.728B $2.803B $3.052B $1.597B $1.038B $1.164B $1.194B $1.126B $1.019B $1.013B $900.8M $1.333B $1.735B $1.706B $1.632B $1.223B $1.106B $1.057B $717.0M $723.0M $693.0M $616.0M $575.0M $523.0M $518.0M $506.0M $466.0M $441.0M $448.0M $409.0M $456.0M $431.0M $384.0M $360.0M $327.0M $277.0M $236.0M
YoY Change 1.88% 2.52% 4.82% -10.67% -2.67% -8.17% 91.08% 53.83% -10.79% -2.5% 6.01% 10.51% 0.64% 12.4% -32.42% -23.17% 1.7% 4.53% 33.44% 10.58% 4.64% 47.42% -0.83% 4.33% 12.5% 7.13% 9.94% 0.97% 2.37% 8.58% 5.67% -1.56% 9.54% -10.31% 5.8% 12.24% 6.67% 10.09% 18.05% 17.37%
Operating Profit $1.701B $157.5M $1.454B -$408.9M $764.4M $1.632B $1.678B $3.323B $567.2M $726.5M $805.7M $867.4M $893.2M $864.5M $754.0M $601.0M $753.0M $658.0M $568.0M $341.0M $307.0M $305.0M $175.0M $166.0M $146.0M $123.0M $115.0M $87.00M $66.00M $94.00M $79.00M $74.00M $43.00M $89.00M $76.00M $70.00M $89.00M $109.0M $90.00M $51.00M $154.0M
YoY Change 979.87% -89.17% -455.69% -153.49% -53.16% -2.74% -49.51% 485.79% -21.93% -9.83% -7.11% -2.89% 3.32% 14.66% 25.46% -20.19% 14.44% 15.85% 66.57% 11.07% 0.66% 74.29% 5.42% 13.7% 18.7% 6.96% 32.18% 31.82% -29.79% 18.99% 6.76% 72.09% -51.69% 17.11% 8.57% -21.35% -18.35% 21.11% 76.47% -66.88%

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 -$295.5M $250.6M $260.3M $274.6M $280.9M $306.2M $349.3M $271.6M $120.3M $145.0M $183.8M $196.3M $118.7M $110.2M $96.60M $50.00M -$106.0M -$117.0M -$122.0M -$58.00M -$62.00M -$50.00M $14.00M $15.00M $7.000M $2.000M -$4.000M -$11.00M -$11.00M -$11.00M -$16.00M -$16.00M -$6.000M -$3.000M -$2.000M -$3.000M -$3.000M -$3.000M -$2.000M -$1.000M -$2.000M
YoY Change -217.92% -3.73% -5.21% -2.24% -8.26% -12.34% 28.61% 125.77% -17.03% -21.11% -6.37% 65.37% 7.71% 14.08% 93.2% -147.17% -9.4% -4.1% 110.34% -6.45% 24.0% -457.14% -6.67% 114.29% 250.0% -150.0% -63.64% 0.0% 0.0% -31.25% 0.0% 166.67% 100.0% 50.0% -33.33% 0.0% 0.0% 50.0% 100.0% -50.0%
% of Operating Profit -17.37% 159.11% 17.9% 36.75% 18.76% 20.82% 8.17% 21.21% 19.96% 22.81% 22.63% 13.29% 12.75% 12.81% 8.32% -14.08% -17.78% -21.48% -17.01% -20.2% -16.39% 8.0% 9.04% 4.79% 1.63% -3.48% -12.64% -16.67% -11.7% -20.25% -21.62% -13.95% -3.37% -2.63% -4.29% -3.37% -2.75% -2.22% -1.96% -1.3%
Other Income/Expense, Net $22.90M -$220.0M -$215.4M -$235.0M -$284.5M -$272.0M -$294.5M -$268.5M -$111.1M -$140.2M -$151.2M -$275.3M -$119.0M -$55.50M -$36.50M -$1.000M $0.00 -$1.000M -$3.000M $18.00M $8.000M $8.000M $4.000M $3.000M $3.000M $5.000M $4.000M $5.000M $3.000M $8.000M $4.000M $1.000M $1.000M -$3.000M -$6.000M $10.00M $0.00 $5.000M $8.000M $8.000M $3.000M
YoY Change -110.41% 2.14% -8.34% -17.4% 4.6% -7.64% 9.68% 141.67% -20.76% -7.28% -45.08% 131.34% 114.41% 52.05% 3550.0% -100.0% -66.67% -116.67% 125.0% 0.0% 100.0% 33.33% 0.0% -40.0% 25.0% -20.0% 66.67% -62.5% 100.0% 300.0% 0.0% -133.33% -50.0% -160.0% -100.0% -37.5% 0.0% 166.67%

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 $1.253B -$62.50M $1.239B -$643.9M $479.9M $1.360B $1.383B $3.054B $456.1M $586.3M $654.5M $592.1M $767.2M $779.3M $477.1M $499.0M $526.0M $472.0M $295.0M $308.0M $254.0M $257.0M $198.0M $170.0M $151.0M $111.0M $147.0M $75.00M $73.00M $104.0M -$57.00M $59.00M $8.000M $53.00M $26.00M $77.00M $86.00M $110.0M $96.00M $57.00M $156.0M
YoY Change -2104.0% -105.04% -292.42% -234.17% -64.71% -1.69% -54.71% 569.61% -22.21% -10.42% 10.54% -22.82% -1.55% 63.34% -4.39% -5.13% 11.44% 60.0% -4.22% 21.26% -1.17% 29.8% 16.47% 12.58% 36.04% -24.49% 96.0% 2.74% -29.81% -282.46% -196.61% 637.5% -84.91% 103.85% -66.23% -10.47% -21.82% 14.58% 68.42% -63.46%
Income Tax $296.1M $124.0M $230.5M $301.8M $233.7M $225.2M -$204.6M $1.454B $61.50M $69.00M $84.00M $154.5M $99.40M $138.7M -$14.70M $96.00M $1.000M $82.00M $50.00M $95.00M $79.00M $95.00M $75.00M $60.00M $58.00M $43.00M $65.00M $32.00M $30.00M $46.00M -$15.00M $23.00M -$9.000M $20.00M $13.00M $30.00M $38.00M $51.00M $43.00M $13.00M $67.00M
% Of Pretax Income 23.64% 18.6% 48.7% 16.56% -14.79% 47.62% 13.48% 11.77% 12.83% 26.09% 12.96% 17.8% -3.08% 19.24% 0.19% 17.37% 16.95% 30.84% 31.1% 36.96% 37.88% 35.29% 38.41% 38.74% 44.22% 42.67% 41.1% 44.23% 38.98% -112.5% 37.74% 50.0% 38.96% 44.19% 46.36% 44.79% 22.81% 42.95%
Net Earnings $948.9M -$175.3M $1.006B -$949.0M $241.7M $1.117B $1.566B $1.594B $395.2M $514.0M $567.3M $443.0M $676.3M $707.7M $720.4M $390.9M $507.3M $361.0M $135.0M $197.0M $175.0M $162.0M $123.0M $110.0M $92.00M $68.00M $82.00M $43.00M $43.00M $58.00M -$42.00M -$2.000M $26.00M $39.00M $13.00M $47.00M $48.00M $59.00M $53.00M $45.00M $89.00M
YoY Change -641.3% -117.43% -205.97% -492.64% -78.35% -28.69% -1.78% 303.31% -23.11% -9.4% 28.06% -34.5% -4.44% -1.76% 84.29% -22.95% 40.53% 167.41% -31.47% 12.57% 8.02% 31.71% 11.82% 19.57% 35.29% -17.07% 90.7% 0.0% -25.86% -238.1% 2000.0% -107.69% -33.33% 200.0% -72.34% -2.08% -18.64% 11.32% 17.78% -49.44%
Net Earnings / Revenue 8.11% -1.37% 8.08% -8.09% 1.86% 8.37% 11.62% 24.16% 11.08% 8.67% 9.46% 7.89% 13.08% 15.05% 23.76% 8.19% 8.19% 6.18% 2.45% 4.58% 4.38% 4.29% 5.06% 4.56% 4.11% 3.28% 4.12% 2.25% 2.54% 3.47% -2.63% -0.13% 1.7% 2.64% 0.77% 3.09% 3.55% 4.49% 4.14% 3.97% 8.02%
Basic Earnings Per Share $6.57 $9.40 $2.13 $2.78 $3.10 $2.45 $3.66 $3.80 $3.91
Diluted Earnings Per Share $4.37 -$0.81 $4.622M -$4.373M $1.115M $5.147M $6.53 $9.34 $2.12 $2.76 $3.08 $2.44 $3.63 $3.78 $3.87 $2.038M $2.718M $2.087M $843.8K $2.592M $2.397M $2.219M $1.662M $1.467M $1.227M $906.7K $1.079M $565.8K $558.4K $753.2K -$552.6K -$26.67K $346.7K $527.0K $175.7K $643.8K $657.5K $819.4K $757.1K $642.9K $1.271M

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 $868.9M $600.0M $637.4M $770.0M $523.0M $1.058B $419.0M $561.0M $431.0M $625.0M $442.0M $624.0M $1.079B $1.218B $734.0M $216.0M $377.0M $182.0M $39.00M $123.0M $19.00M $59.00M $310.0M $193.0M $277.0M $256.0M $211.0M $117.0M $32.00M $27.00M $82.00M $40.00M $15.00M $64.00M $44.00M $72.00M $113.0M $150.0M $166.0M $88.00M $118.0M
YoY Change 44.82% -5.87% -17.22% 47.23% -50.57% 152.51% -25.31% 30.16% -31.04% 41.4% -29.17% -42.17% -11.41% 65.94% 239.81% -42.71% 107.14% 366.67% -68.29% 547.37% -67.8% -80.97% 60.62% -30.32% 8.2% 21.33% 80.34% 265.63% 18.52% -67.07% 105.0% 166.67% -76.56% 45.45% -38.89% -36.28% -24.67% -9.64% 88.64% -25.42%
Cash & Equivalents $868.9M $600.0M $637.4M $770.0M $523.0M $1.058B $419.0M $561.0M $431.0M $625.0M $442.0M $624.0M $1.079B $1.218B $734.0M $216.0M $377.0M $182.0M $39.00M $123.0M $19.00M $59.00M $77.00M $120.0M $164.0M $160.0M $169.0M $111.0M $32.00M $27.00M $82.00M $40.00M $15.00M $64.00M $44.00M $72.00M $113.0M $150.0M $166.0M $88.00M $118.0M
Short-Term Investments $0.00 $233.0M $73.00M $113.0M $96.00M $42.00M $6.000M $0.00 $0.00 $0.00 $0.00 $0.00 $1.000M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Other Short-Term Assets $297.9M $378.9M $457.2M $297.0M $225.0M $246.0M $278.0M $211.0M $123.0M $129.0M $162.0M $157.0M $106.0M $79.00M $75.00M $63.00M $159.0M $128.0M $284.0M $77.00M $99.00M $104.0M $73.00M $68.00M $69.00M $64.00M $75.00M $65.00M $72.00M $80.00M $78.00M $81.00M $177.0M $96.00M $98.00M $86.00M $74.00M $66.00M $55.00M $59.00M $42.00M
YoY Change -21.38% -17.13% 53.94% 32.0% -8.54% -11.51% 31.75% 71.54% -4.65% -20.37% 3.18% 48.11% 34.18% 5.33% 19.05% -60.38% 24.22% -54.93% 268.83% -22.22% -4.81% 42.47% 7.35% -1.45% 7.81% -14.67% 15.38% -9.72% -10.0% 2.56% -3.7% -54.24% 84.38% -2.04% 13.95% 16.22% 12.12% 20.0% -6.78% 40.48%
Inventory $802.3M $792.9M $804.7M $664.0M $616.0M $592.0M $592.0M $593.0M $179.0M $202.0M $205.0M $214.0M $207.0M $195.0M $181.0M $192.0M $370.0M $320.0M $315.0M $235.0M $209.0M $185.0M $115.0M $110.0M $107.0M $103.0M $106.0M $121.0M $139.0M $142.0M $147.0M $152.0M $147.0M $204.0M $172.0M $171.0M $155.0M $157.0M $143.0M $130.0M $129.0M
Prepaid Expenses
Receivables $757.8M $739.8M $678.9M $558.0M $715.0M $744.0M $734.0M $670.0M $408.0M $489.0M $604.0M $608.0M $589.0M $571.0M $567.0M $473.0M $759.0M $684.0M $700.0M $702.0M $656.0M $642.0M $95.00M $112.0M $138.0M $119.0M $109.0M $101.0M $106.0M $106.0M $76.00M $109.0M $116.0M $158.0M $142.0M $152.0M $109.0M $100.0M $91.00M $75.00M $73.00M
Other Receivables $121.6M $126.4M $200.5M $129.0M $105.0M $127.0M $168.0M $135.0M $118.0M $133.0M $124.0M $145.0M $137.0M $159.0M $150.0M $162.0M $112.0M $145.0M $130.0M $131.0M $95.00M $63.00M $14.00M $15.00M $22.00M $8.000M $15.00M $13.00M $11.00M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $14.00M $0.00
Total Short-Term Assets $2.849B $2.638B $2.779B $2.419B $2.184B $2.766B $2.190B $2.170B $1.259B $1.577B $1.538B $1.748B $2.118B $2.221B $1.708B $1.107B $1.777B $1.458B $1.468B $1.268B $1.079B $1.054B $607.0M $498.0M $613.0M $549.0M $517.0M $417.0M $360.0M $355.0M $384.0M $382.0M $454.0M $522.0M $456.0M $481.0M $452.0M $473.0M $455.0M $365.0M $362.0M
YoY Change 7.98% -5.06% 14.87% 10.76% -21.04% 26.3% 0.92% 72.36% -20.16% 2.54% -12.01% -17.47% -4.64% 30.04% 54.29% -37.7% 21.88% -0.68% 15.77% 17.52% 2.37% 73.64% 21.89% -18.76% 11.66% 6.19% 23.98% 15.83% 1.41% -7.55% 0.52% -15.86% -13.03% 14.47% -5.2% 6.42% -4.44% 3.96% 24.66% 0.83%
Property, Plant & Equipment $4.445B $4.356B $4.312B $4.387B $4.701B $4.608B $4.674B $4.507B $1.591B $1.798B $1.970B $1.996B $1.430B $1.389B $1.347B $1.302B $2.696B $2.421B $2.306B $1.446B $1.451B $1.380B $870.0M $736.0M $714.0M $714.0M $733.0M $814.0M $887.0M $922.0M $884.0M $905.0M $934.0M $1.172B $1.013B $1.033B $976.0M $901.0M $828.0M $835.0M $782.0M
YoY Change 2.04% 1.02% -1.72% -6.68% 2.02% -1.41% 3.71% 183.28% -11.51% -8.73% -1.3% 39.58% 2.95% 3.12% 3.46% -51.71% 11.36% 4.99% 59.47% -0.34% 5.14% 58.62% 18.21% 3.08% 0.0% -2.59% -9.95% -8.23% -3.8% 4.3% -2.32% -3.1% -20.31% 15.7% -1.94% 5.84% 8.32% 8.82% -0.84% 6.78%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $0.00 $2.441B $2.389B $2.507B $2.432B $2.488B $2.574B $2.614B $2.419B $0.00 $194.0M $191.0M $95.00M $250.0M $3.000M $31.00M $47.00M
YoY Change -100.0% 2.18% -4.71% 3.08% -2.25% -3.34% -1.53% 8.06% 1.57% 101.05% -62.0% 8233.33% -90.32% -34.04%
Other Assets $1.142B $782.8M $1.089B $819.0M $687.0M $698.0M $682.0M $383.0M $237.0M $247.0M $298.0M $322.0M $316.0M $327.0M $294.0M $286.0M $522.0M $284.0M $660.0M $377.0M $265.0M $307.0M $82.00M $91.00M $185.0M $143.0M $92.00M $110.0M $110.0M $74.00M $70.00M $73.00M $443.0M $45.00M $39.00M $35.00M $26.00M $18.00M $11.00M $11.00M $7.000M
YoY Change 45.91% -28.14% 33.02% 19.21% -1.58% 2.35% 78.07% 61.6% -4.05% -17.11% -7.45% 1.9% -3.36% 11.22% 2.8% -45.21% 83.8% -56.97% 75.07% 42.26% -13.68% 274.39% -9.89% -50.81% 29.37% 55.43% -16.36% 0.0% 48.65% 5.71% -4.11% -83.52% 884.44% 15.38% 11.43% 34.62% 44.44% 63.64% 0.0% 57.14%
Total Long-Term Assets $23.53B $23.23B $24.84B $24.91B $26.68B $27.34B $28.06B $27.17B $11.02B $12.40B $14.04B $14.46B $10.31B $10.48B $10.31B $9.280B $11.68B $10.15B $10.33B $3.390B $3.366B $3.243B $1.133B $1.131B $933.0M $912.0M $895.0M $946.0M $1.025B $1.017B $967.0M $991.0M $1.391B $1.240B $1.075B $1.090B $1.004B $923.0M $842.0M $850.0M $794.0M
YoY Change 1.28% -6.48% -0.29% -6.61% -2.44% -2.54% 3.26% 146.64% -11.17% -11.67% -2.92% 40.35% -1.63% 1.59% 11.13% -20.51% 15.08% -1.8% 204.75% 0.71% 3.79% 186.23% 0.18% 21.22% 2.3% 1.9% -5.39% -7.71% 0.79% 5.17% -2.42% -28.76% 12.18% 15.35% -1.38% 8.57% 8.78% 9.62% -0.94% 7.05%
Total Assets $26.38B $25.87B $27.62B $27.33B $28.86B $30.11B $30.25B $29.34B $12.28B $13.98B $15.58B $16.21B $12.42B $12.70B $12.02B $10.39B $13.45B $11.60B $11.80B $4.658B $4.445B $4.297B $1.740B $1.629B $1.546B $1.461B $1.412B $1.363B $1.385B $1.372B $1.351B $1.373B $1.845B $1.762B $1.531B $1.571B $1.456B $1.396B $1.297B $1.215B $1.156B
YoY Change
Accounts Payable $3.181B $2.068B $2.098B $1.733B $1.568B $1.617B $1.569B $1.298B $560.0M $618.0M $1.430B $490.0M $33.00M $40.00M $17.00M $18.00M $29.00M $31.00M $18.00M $6.000M $37.00M $46.00M $3.000M $12.00M $24.00M $12.00M $18.00M $12.00M $14.00M $165.0M $121.0M $107.0M $122.0M $148.0M $115.0M $135.0M $86.00M $75.00M $70.00M $66.00M $62.00M
YoY Change 53.8% -1.43% 21.07% 10.52% -3.03% 3.06% 20.88% 131.79% -9.39% -56.78% 191.84% 1384.85% -17.5% 135.29% -5.56% -37.93% -6.45% 72.22% 200.0% -83.78% -19.57% 1433.33% -75.0% -50.0% 100.0% -33.33% 50.0% -14.29% -91.52% 36.36% 13.08% -12.3% -17.57% 28.7% -14.81% 56.98% 14.67% 7.14% 6.06% 6.45%
Accrued Expenses $446.5M $621.4M $623.1M $685.0M $812.0M $701.0M $763.0M $832.0M $406.0M $476.0M $459.0M $451.0M $446.0M $745.0M $691.0M $1.189B $1.225B $939.0M $806.0M $688.0M $669.0M $207.0M $182.0M $205.0M $190.0M $186.0M $143.0M $146.0M $172.0M $201.0M $158.0M $171.0M $158.0M $133.0M $121.0M $114.0M $115.0M $108.0M $101.0M $96.00M
YoY Change -28.15% -0.27% -9.04% -15.64% 15.83% -8.13% -8.29% 104.93% -14.71% 1.77% 1.12% -40.13% 7.81% -41.88% -2.94% 30.46% 16.5% 17.15% 2.84% 223.19% 13.74% -11.22% 7.89% 2.15% 30.07% -2.05% -15.12% -14.43% 27.22% -7.6% 8.23% 18.8% 9.92% 6.14% -0.87% 6.48% 6.93% 5.21%
Deferred Revenue
YoY Change
Short-Term Debt $21.50M $20.90M $6.900M $14.00M $7.000M $11.00M $386.0M $13.00M $0.00 $75.00M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $14.00M $13.00M $21.00M $102.0M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $44.00M $50.00M $0.00 $46.00M $0.00 $0.00 $18.00M $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change 2.87% 202.9% -50.71% 100.0% -36.36% -97.15% 2869.23% -100.0% -100.0% 7.69% -38.1% -79.41% -100.0% -12.0% -100.0% -100.0%
Long-Term Debt Due $911.8M $376.2M $508.0M $1.006B $921.0M $1.583B $328.0M $672.0M $29.00M $774.0M $587.0M $1.246B $47.00M $1.000M $300.0M $0.00 $4.000M $4.000M $334.0M $26.00M $70.00M $42.00M $88.00M $0.00 $0.00 $40.00M $28.00M $17.00M $36.00M
YoY Change 142.37% -25.94% -49.5% 9.23% -41.82% 382.62% -51.19% 2217.24% -96.25% 31.86% -52.89% 2551.06% 4600.0% -99.67% -100.0% 0.0% -98.8% 1184.62% -62.86% 66.67% -52.27% -100.0% 42.86% 64.71% -52.78%
Total Short-Term Liabilities $4.093B $3.375B $3.622B $3.910B $3.696B $4.301B $3.399B $3.158B $1.217B $2.325B $2.161B $2.599B $1.277B $1.334B $1.581B $986.0M $1.736B $1.800B $2.237B $1.177B $1.134B $1.148B $518.0M $379.0M $393.0M $384.0M $359.0M $292.0M $324.0M $380.0M $377.0M $269.0M $343.0M $321.0M $262.0M $284.0M $209.0M $201.0M $183.0M $172.0M $174.0M
YoY Change 21.25% -6.81% -7.36% 5.79% -14.07% 26.54% 7.63% 159.49% -47.66% 7.59% -16.85% 103.52% -4.27% -15.62% 60.34% -43.2% -3.56% -19.54% 90.06% 3.79% -1.22% 121.62% 36.68% -3.56% 2.34% 6.96% 22.95% -9.88% -14.74% 0.8% 40.15% -21.57% 6.85% 22.52% -7.75% 35.89% 3.98% 9.84% 6.4% -1.15%
Long-Term Debt $5.312B $6.165B $6.647B $7.208B $8.110B $8.894B $10.60B $11.39B $2.909B $2.321B $3.213B $3.423B $1.915B $1.960B $1.413B $1.752B $2.261B $2.130B $2.137B $894.0M $1.160B $1.383B $20.00M $105.0M $105.0M $105.0M $145.0M $176.0M $195.0M $131.0M $175.0M $220.0M $220.0M $110.0M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -13.84% -7.25% -7.78% -11.12% -8.81% -16.09% -6.93% 291.47% 25.33% -27.76% -6.13% 78.75% -2.3% 38.71% -19.35% -22.51% 6.15% -0.33% 139.04% -22.93% -16.12% 6815.0% -80.95% 0.0% 0.0% -27.59% -17.61% -9.74% 48.85% -25.14% -20.45% 0.0% 100.0%
Other Long-Term Liabilities $838.1M $766.1M $980.9M $1.210B $1.123B $1.050B $1.165B $1.476B $288.0M $664.0M $664.0M $1.251B $1.086B $1.095B $1.467B $1.210B $1.657B $1.202B $1.411B $799.0M $688.0M $628.0M $189.0M $123.0M $128.0M $131.0M $95.00M $103.0M $103.0M $115.0M $114.0M $119.0M $53.00M $58.00M $16.00M $0.00 $26.00M $18.00M $11.00M $15.00M $11.00M
YoY Change 9.4% -21.9% -18.93% 7.75% 6.95% -9.87% -21.07% 412.5% -56.63% 0.0% -46.92% 15.19% -0.82% -25.36% 21.24% -26.98% 37.85% -14.81% 76.6% 16.13% 9.55% 232.28% 53.66% -3.91% -2.29% 37.89% -7.77% 0.0% -10.43% 0.88% -4.2% 124.53% -8.62% 262.5% -100.0% 44.44% 63.64% -26.67% 36.36%
Total Long-Term Liabilities $6.150B $6.931B $7.628B $8.418B $9.233B $9.944B $11.76B $12.86B $3.197B $2.985B $3.877B $4.674B $3.001B $3.055B $2.880B $2.962B $3.918B $3.332B $3.548B $1.693B $1.848B $2.011B $209.0M $228.0M $233.0M $236.0M $240.0M $279.0M $298.0M $246.0M $289.0M $339.0M $273.0M $168.0M $16.00M $0.00 $26.00M $18.00M $11.00M $15.00M $11.00M
YoY Change -11.27% -9.13% -9.38% -8.83% -7.15% -15.47% -8.55% 302.38% 7.1% -23.01% -17.05% 55.75% -1.77% 6.08% -2.77% -24.4% 17.59% -6.09% 109.57% -8.39% -8.11% 862.2% -8.33% -2.15% -1.27% -1.67% -13.98% -6.38% 21.14% -14.88% -14.75% 24.18% 62.5% 950.0% -100.0% 44.44% 63.64% -26.67% 36.36%
Total Liabilities $13.18B $13.18B $14.20B $14.97B $15.44B $16.60B $17.27B $17.92B $5.233B $6.117B $6.975B $8.245B $4.776B $4.899B $4.942B $4.331B $6.302B $5.786B $6.475B $3.056B $3.177B $3.316B $788.0M $697.0M $705.0M $686.0M $676.0M $647.0M $690.0M $697.0M $719.0M $688.0M $745.0M $670.0M $470.0M $509.0M $425.0M $400.0M $360.0M $324.0M $295.0M
YoY Change 0.0% -7.21% -5.11% -3.07% -7.0% -3.86% -3.65% 242.5% -14.45% -12.3% -15.4% 72.63% -2.51% -0.87% 14.11% -31.28% 8.92% -10.64% 111.88% -3.81% -4.19% 320.81% 13.06% -1.13% 2.77% 1.48% 4.48% -6.23% -1.0% -3.06% 4.51% -7.65% 11.19% 42.55% -7.66% 19.76% 6.25% 11.11% 11.11% 9.83%

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: $12.729 Billion

About MOLSON COORS BEVERAGE CO

Molson Coors Beverage Co. is a holding company, which engages in the production and sale of beer. The company is headquartered in Golden, Colorado and currently employs 16,500 full-time employees. The firm operates in two segments: Americas and EMEA&APAC. The Americas segment consists of the production, importing, marketing, distribution and sales of its brands and other owned and licensed brands in the United States, Canada and various countries in the Caribbean, Latin and South America. The company operates approximately nine primary breweries, five craft breweries and two container operations. The company also includes a partnership arrangement for the distribution of beer in Ontario and western provinces of Canada. The EMEA&APAC segment consists of its production, marketing and sales of its primary brands as well as other owned and licensed brands in Bulgaria, Croatia, Czech Republic, Hungary, Montenegro, the Republic of Ireland, Romania, Serbia, the United Kingdom, various other European countries and certain countries within the Middle East, Africa and Asia Pacific. The company operates 11 primary breweries, six craft breweries, and one cidery.

Industry: Malt Beverages Peers: BOSTON BEER CO INC