Financial Snapshot

Revenue
$3.886B
TTM
Gross Margin
22.33%
TTM
Net Earnings
$337.2M
TTM
Current Assets
Q4 2024
Current Liabilities
Q4 2024
Current Ratio
216.22%
Q4 2024
Total Assets
Q4 2024
Total Liabilities
Q4 2024
Book Value
$1.832B
Q4 2024
Cash
Q4 2024
P/E
11.02
Nov 29, 2024 EST
Free Cash Flow
$61.00M
TTM

Revenues

Revenues

Revenue YoY Change

Revenues

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993 1992 1991 1990 1989 1988 1987 1986 1985 1984 1983
Revenue $5.127B $5.152B $4.418B $3.887B $3.076B $4.353B $4.517B $3.794B $4.443B $5.022B $5.484B $7.084B $6.982B $6.158B $4.418B $3.858B $7.959B $7.976B $7.648B $6.157B $4.799B $3.910B $2.817B $1.813B $2.069B $1.857B $1.233B $842.3M $678.5M $501.4M $314.1M $670.3M $523.4M $784.2M $1.023B $790.9M $343.7M $200.3M $32.70M $26.10M $14.30M $10.60M
YoY Change -0.48% 16.61% 13.66% 26.34% -29.33% -3.63% 19.07% -14.62% -11.52% -8.43% -22.59% 1.46% 13.38% 39.38% 14.51% -51.52% -0.22% 4.3% 24.22% 28.28% 22.75% 38.82% 55.39% -12.38% 11.42% 50.55% 46.41% 24.14% 35.32% 59.63% -53.14% 28.07% -33.26% -23.36% 29.37% 130.11% 71.59% 512.54% 25.29% 82.52% 34.91%

Expenses

Cost Of Revenues

Gross Profit

Gross Profit Margin

Gross Profit

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993 1992 1991 1990 1989 1988 1987 1986 1985 1984 1983
Revenue $5.127B $5.152B $4.418B $3.887B $3.076B $4.353B $4.517B $3.794B $4.443B $5.022B $5.484B $7.084B $6.982B $6.158B $4.418B $3.858B $7.959B $7.976B $7.648B $6.157B $4.799B $3.910B $2.817B $1.813B $2.069B $1.857B $1.233B $842.3M $678.5M $501.4M $314.1M $670.3M $523.4M $784.2M $1.023B $790.9M $343.7M $200.3M $32.70M $26.10M $14.30M $10.60M
Cost Of Revenue $4.059B $3.975B $3.547B $3.129B $2.537B $3.465B $3.555B $3.026B $3.731B $4.051B $4.433B $5.645B $5.582B $5.235B $3.815B $3.561B $6.428B $6.330B $6.205B $5.209B $4.120B $3.411B $2.487B $1.540B $1.715B $1.540B $1.007B $702.7M $609.3M $431.0M $266.0M $621.8M $471.2M $690.3M $857.1M $665.5M $280.3M $155.7M $22.80M $17.10M $10.90M $15.60M
Gross Profit $1.068B $1.177B $871.2M $757.4M $539.3M $887.8M $961.9M $767.3M $712.4M $971.2M $1.052B $1.440B $1.400B $923.5M $602.9M $297.0M $1.531B $1.646B $1.443B $947.3M $679.7M $499.0M $329.3M $272.4M $353.7M $316.7M $225.8M $139.6M $69.20M $70.40M $48.10M $48.50M $52.10M $93.90M $166.1M $125.4M $63.50M $44.60M $9.900M $9.000M $3.400M -$4.900M
Gross Profit Margin 20.83% 22.84% 19.72% 19.49% 17.53% 20.39% 21.29% 20.23% 16.03% 19.34% 19.17% 20.32% 20.05% 15.0% 13.65% 7.7% 19.24% 20.64% 18.87% 15.39% 14.16% 12.76% 11.69% 15.03% 17.1% 17.06% 18.31% 16.57% 10.2% 14.04% 15.31% 7.24% 9.95% 11.97% 16.23% 15.86% 18.48% 22.27% 30.28% 34.48% 23.78% -46.23%

Selling, General & Admin Expense

Research & Development

Depreciation, Depletion & Amortization

SGA Expense to Gross Profit Ratio

R&D To Gross Profit Ratio

DDA To Gross Profit Ratio

Operating Expenses Total

Operating Profits/Loss

Operational Expenses

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993 1992 1991 1990 1989 1988 1987 1986 1985 1984 1983
Selling, General & Admin $542.0M $540.1M $451.2M $429.4M $470.9M $552.8M $549.4M $539.1M $678.2M $647.5M $651.5M $1.020B $1.033B $863.6M $676.7M $698.7M $900.4M $814.2M $733.6M $573.6M $468.1M $396.7M $291.1M $168.2M $155.4M $138.4M $103.8M $68.50M $64.10M $57.60M $37.70M $77.70M $56.20M $114.3M $121.7M $86.00M $41.50M $29.70M $4.200M $3.400M $1.900M $2.500M
YoY Change 0.35% 19.7% 5.08% -8.81% -14.82% 0.62% 1.91% -20.51% 4.74% -0.61% -36.15% -1.25% 19.65% 27.62% -3.15% -22.4% 10.59% 10.99% 27.89% 22.54% 18.0% 36.28% 73.07% 8.24% 12.28% 33.33% 51.53% 6.86% 11.28% 52.79% -51.48% 38.26% -50.83% -6.08% 41.51% 107.23% 39.73% 607.14% 23.53% 78.95% -24.0%
% of Gross Profit 50.75% 45.9% 51.79% 56.69% 87.32% 62.27% 57.12% 70.26% 95.2% 66.67% 61.96% 70.89% 73.8% 93.51% 112.24% 235.25% 58.81% 49.45% 50.84% 60.55% 68.87% 79.5% 88.4% 61.75% 43.94% 43.7% 45.97% 49.07% 92.63% 81.82% 78.38% 160.21% 107.87% 121.73% 73.27% 68.58% 65.35% 66.59% 42.42% 37.78% 55.88%
Research & Development $25.00M $66.70M $55.80M $52.20M $58.90M $72.40M $63.20M $55.60M $86.20M $89.70M $102.3M $131.5M $71.70M $69.30M $59.90M $58.90M
YoY Change -62.52% 19.53% 6.9% -11.38% -18.65% 14.56% 13.67% -35.5% -3.9% -12.32% -22.21% 83.4% 3.46% 15.69% 1.7%
% of Gross Profit 2.34% 5.67% 6.4% 6.89% 10.92% 8.15% 6.57% 7.25% 12.1% 9.24% 9.73% 9.14% 5.12% 7.5% 9.94% 19.83%
Depreciation & Amortization $82.00M $56.40M $47.20M $50.20M $49.70M $46.40M $45.30M $53.00M $74.30M $76.60M $99.10M $151.5M $152.2M $125.6M $104.8M $93.40M $84.30M $68.00M $73.00M $75.60M $74.40M $82.70M $45.00M $40.30M $41.50M $32.20M $18.40M $14.30M $13.70M $12.90M $17.10M $22.40M $9.800M $13.40M $21.00M $13.80M $4.800M $3.000M $1.400M $600.0K
YoY Change 45.39% 19.49% -5.98% 1.01% 7.11% 2.43% -14.53% -28.67% -3.0% -22.7% -34.59% -0.46% 21.18% 19.85% 12.21% 10.79% 23.97% -6.85% -3.44% 1.61% -10.04% 83.78% 11.66% -2.89% 28.88% 75.0% 28.67% 4.38% 6.2% -24.56% -23.66% 128.57% -26.87% -36.19% 52.17% 187.5% 60.0% 114.29% 133.33%
% of Gross Profit 7.68% 4.79% 5.42% 6.63% 9.22% 5.23% 4.71% 6.91% 10.43% 7.89% 9.42% 10.52% 10.87% 13.6% 17.38% 31.45% 5.51% 4.13% 5.06% 7.98% 10.95% 16.57% 13.67% 14.79% 11.73% 10.17% 8.15% 10.24% 19.8% 18.32% 35.55% 46.19% 18.81% 14.27% 12.64% 11.0% 7.56% 6.73% 14.14% 6.67%
Operating Expenses $567.0M $606.8M $507.0M $481.6M $529.8M $625.2M $612.6M $594.7M $764.4M $737.2M $753.8M $1.152B $1.105B $932.9M $736.6M $757.6M $900.4M $814.2M $733.6M $573.6M $468.1M $396.7M $291.1M $168.2M $155.4M $138.4M $103.8M $68.50M $64.10M $57.60M $37.70M $77.70M $56.30M $114.3M $121.7M $86.00M $41.40M $29.70M $4.200M $3.400M $1.900M $2.400M
YoY Change -6.56% 19.68% 5.27% -9.1% -15.26% 2.06% 3.01% -22.2% 3.69% -2.2% -34.56% 4.24% 18.45% 26.65% -2.77% -15.86% 10.59% 10.99% 27.89% 22.54% 18.0% 36.28% 73.07% 8.24% 12.28% 33.33% 51.53% 6.86% 11.28% 52.79% -51.48% 38.01% -50.74% -6.08% 41.51% 107.73% 39.39% 607.14% 23.53% 78.95% -20.83%
Operating Profit $526.0M $636.5M $420.0M $328.0M $68.40M $335.0M $412.5M $228.2M -$141.8M $323.7M $400.0M $419.1M $366.8M $59.90M -$73.80M -$401.7M $630.7M $832.2M $709.5M $373.7M $211.6M $102.3M $38.20M $104.2M $198.3M $178.3M $122.0M $71.10M $5.100M $12.80M $10.40M -$29.20M -$4.200M -$20.40M $44.40M $39.40M $22.10M $14.90M $5.700M $5.600M $1.500M -$7.300M
YoY Change -17.36% 51.55% 28.05% 379.53% -79.58% -18.79% 80.76% -260.93% -143.81% -19.08% -4.56% 14.26% 512.35% -181.17% -81.63% -163.69% -24.21% 17.29% 89.86% 76.61% 106.84% 167.8% -63.34% -47.45% 11.22% 46.15% 71.59% 1294.12% -60.16% 23.08% -135.62% 595.24% -79.41% -145.95% 12.69% 78.28% 48.32% 161.4% 1.79% 273.33% -120.55%

Interest Expenses

Interest Expenses To Operating Income %

Other Expense/Income

Interest & Other Expense/Income

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993 1992 1991 1990 1989 1988 1987 1986 1985 1984 1983
Interest Expense $89.00M $63.30M $49.10M $51.50M $65.90M $87.90M $72.80M $67.20M $102.0M $108.1M $122.7M $126.1M $164.6M $134.9M $145.4M $119.4M -$84.80M -$48.90M -$78.40M -$92.10M -$88.90M -$98.30M -$89.90M -$82.80M -$97.80M -$80.10M -$46.60M -$41.10M -$46.20M -$40.30M -$28.30M -$31.20M -$23.30M -$27.40M -$47.60M -$32.60M -$13.70M -$8.500M -$900.0K -$700.0K $0.00 -$1.100M
YoY Change 40.6% 28.92% -4.66% -21.85% -25.03% 20.74% 8.33% -34.12% -5.64% -11.9% -2.7% -23.39% 22.02% -7.22% 21.78% -240.8% 73.42% -37.63% -14.88% 3.6% -9.56% 9.34% 8.57% -15.34% 22.1% 71.89% 13.38% -11.04% 14.64% 42.4% -9.29% 33.91% -14.96% -42.44% 46.01% 137.96% 61.18% 844.44% 28.57% -100.0%
% of Operating Profit 16.92% 9.95% 11.69% 15.7% 96.35% 26.24% 17.65% 29.45% 33.4% 30.68% 30.09% 44.87% 225.21% -13.45% -5.88% -11.05% -24.65% -42.01% -96.09% -235.34% -79.46% -49.32% -44.92% -38.2% -57.81% -905.88% -314.84% -272.12% -107.21% -82.74% -61.99% -57.05% -15.79% -12.5% 0.0%
Other Income/Expense, Net -$42.00M -$1.100M -$6.800M $13.00M $4.900M -$6.100M -$60.60M $48.70M -$30.80M -$23.60M -$4.700M $5.300M $7.900M $142.1M -$19.60M $700.0K -$2.000M $23.60M $6.900M $10.60M $24.10M $500.0K -$6.700M $3.200M $1.900M $200.0K -$900.0K $1.000M -$1.100M -$5.600M $22.80M -$4.500M $30.40M $28.70M $13.80M $14.40M $6.000M $4.700M $2.000M $200.0K $300.0K $400.0K
YoY Change 3718.18% -83.82% -152.31% 165.31% -180.33% -89.93% -224.44% -258.12% 30.51% 402.13% -188.68% -32.91% -94.44% -825.0% -2900.0% -135.0% -108.47% 242.03% -34.91% -56.02% 4720.0% -107.46% -309.38% 68.42% 850.0% -122.22% -190.0% -190.91% -80.36% -124.56% -606.67% -114.8% 5.92% 107.97% -4.17% 140.0% 27.66% 135.0% 900.0% -33.33% -25.0%

Income/Loss

Pretax Income

Income Tax

Net Profits/Loss

Pretax Income YoY Change

Income Tax Rate

Net Profits/Loss YoY Change

Basic EPS

Net Income To Revenue Ratio

Pretax & Net Income

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993 1992 1991 1990 1989 1988 1987 1986 1985 1984 1983
Pretax Income $408.0M $579.7M $366.6M $263.8M $11.00M $247.5M $287.1M $163.4M -$270.7M $195.7M $278.6M $291.3M $126.3M $65.60M -$238.3M -$523.8M $84.00M $794.4M $614.7M $288.9M $143.9M -$50.70M -$60.80M $18.90M $159.6M $98.40M $74.50M $31.00M -$42.20M -$32.10M $4.900M -$64.90M $3.000M -$34.90M $10.60M $21.20M $14.30M $11.20M $6.700M $5.200M $1.800M -$8.100M
YoY Change -29.62% 58.13% 38.97% 2298.18% -95.56% -13.79% 75.7% -160.36% -238.32% -29.76% -4.36% 130.64% 92.53% -127.53% -54.51% -723.57% -89.43% 29.23% 112.77% 100.76% -383.83% -16.61% -421.69% -88.16% 62.2% 32.08% 140.32% -173.46% 31.46% -755.1% -107.55% -2263.33% -108.6% -429.25% -50.0% 48.25% 27.68% 67.16% 28.85% 188.89% -122.22%
Income Tax $73.00M $63.00M $66.40M $46.30M $2.000M $37.80M $45.40M $52.40M -$77.40M $67.50M $26.60M $87.40M $51.50M $45.40M -$26.80M -$117.4M $158.7M $260.1M $218.2M $101.3M -$176.7M $175.9M -$15.80M $6.100M $55.70M -$74.50M $1.700M $700.0K $12.10M $0.00 $0.00 $200.0K $100.0K $900.0K $2.400M $2.400M $1.100M $400.0K $3.300M $2.500M $900.0K $0.00
% Of Pretax Income 17.89% 10.87% 18.11% 17.55% 18.18% 15.27% 15.81% 32.07% 34.49% 9.55% 30.0% 40.78% 69.21% 188.93% 32.74% 35.5% 35.06% -122.79% 32.28% 34.9% -75.71% 2.28% 2.26% 0.0% 3.33% 22.64% 11.32% 7.69% 3.57% 49.25% 48.08% 50.0%
Net Earnings $335.0M $518.0M $300.0M $220.9M -$10.60M $54.40M $113.7M $128.7M -$176.1M $145.9M $319.0M $226.0M $105.8M $45.20M $358.5M -$398.4M $75.60M $613.9M $399.9M $188.5M $324.1M -$226.6M -$158.4M $12.80M $95.10M $172.9M $34.50M $15.50M $47.70M -$35.20M $500.0K -$66.50M $2.900M -$26.00M $6.100M $18.80M $13.20M $10.80M $3.400M $2.600M $1.800M -$7.000M
YoY Change -35.33% 72.67% 35.81% -2183.96% -119.49% -52.15% -11.66% -173.08% -220.7% -54.26% 41.15% 113.61% 134.07% -87.39% -189.98% -626.98% -87.69% 53.51% 112.15% -41.84% -243.03% 43.06% -1337.5% -86.54% -45.0% 401.16% 122.58% -67.51% -235.51% -7140.0% -100.75% -2393.1% -111.15% -526.23% -67.55% 42.42% 22.22% 217.65% 30.77% 44.44% -125.71%
Net Earnings / Revenue 6.53% 10.06% 6.79% 5.68% -0.34% 1.25% 2.52% 3.39% -3.96% 2.91% 5.82% 3.19% 1.52% 0.73% 8.11% -10.33% 0.95% 7.7% 5.23% 3.06% 6.75% -5.8% -5.62% 0.71% 4.6% 9.31% 2.8% 1.84% 7.03% -7.02% 0.16% -9.92% 0.55% -3.32% 0.6% 2.38% 3.84% 5.39% 10.4% 9.96% 12.59% -66.04%
Basic Earnings Per Share $5.00 $7.67 $4.38 $3.17 -$0.15 $0.77 $1.51 $1.39 -$1.63 $1.36 $2.91 $2.03 $0.96 $0.41 $3.30 -$3.88
Diluted Earnings Per Share $4.96 $7.58 $4.32 $3.12 -$0.15 $0.76 $1.48 $1.36 -$1.63 $1.33 $2.79 $1.93 $0.93 $0.41 $3.30 -$3.88 $732.9K $5.852M $3.883M $1.844M $3.171M -$2.375M -$1.833M $221.5K $1.704M $3.377M $770.1K $437.9K $2.021M -$1.692M $24.27K -$3.342M $145.7K -$1.313M $308.1K $944.7K $713.5K $687.9K $246.4K $188.4K $157.9K -$614.0K

Assets & Liabilities

Cash & Short-Term Investments

Cash & Equivalents

Cash To Operating Expenses Ratio

Inventory

Receivables

Total Short-Term Assets

Property, Plant And Equipment

Long-Term Investments

Total Long-Term Assets

Total Assets

Net Income To Total Assets Percentage

Accounts Payable

Short-Term Debt

Long Term Debt Due

Total Short-Term Liabilities

Long-Term Debt

Other Long-Term Liabilities

Total Long-Term Liabilities

Total Liabilities

Short-Term To Long-Term Debt Ratio

Short-Term Assets To Debt Ratio

Long-Term Debt To Net Income Ratio

Assets & Liabilities

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993 1992 1991 1990 1989 1988 1987 1986 1985 1984 1983
Cash & Short-Term Investments $370.7M $304.1M $266.9M $665.0M $535.1M $339.5M $626.5M $428.5M $371.2M $478.2M $408.1M $678.0M $774.1M $1.416B $930.1M $450.4M $1.272B $676.7M $553.6M $418.8M $467.5M $352.2M $250.4M $181.4M $133.3M $25.10M $28.70M $72.00M $13.90M $16.40M $15.40M $28.70M $15.00M $7.000M $37.40M $76.70M $28.90M $7.600M $300.0K $1.100M $400.0K
YoY Change 21.9% 13.94% -59.86% 24.28% 57.61% -45.81% 46.21% 15.44% -22.38% 17.18% -39.81% -12.41% -45.32% 52.2% 106.51% -64.6% 88.03% 22.24% 32.19% -10.42% 32.74% 40.65% 38.04% 36.08% 431.08% -12.54% -60.14% 417.99% -15.24% 6.49% -46.34% 91.33% 114.29% -81.28% -51.24% 165.4% 280.26% 2433.33% -72.73% 175.0%
Cash & Equivalents $370.7M $304.1M $266.9M $665.0M $535.1M $339.5M $626.5M $428.5M $371.2M $478.2M $408.1M $678.0M $774.1M $894.2M $929.5M $450.4M $1.272B $676.7M $553.6M $418.8M $467.5M $352.2M $250.4M $181.4M $133.3M $25.10M $28.70M $72.00M $13.90M $9.700M $9.200M $28.70M $13.90M $6.500M $24.40M $11.60M $6.600M $7.600M $300.0K $1.100M $400.0K
Short-Term Investments $521.4M $600.0K $0.00 $0.00 $0.00 $6.700M $6.300M $0.00 $1.100M $500.0K $13.10M $65.10M $22.30M $0.00 $0.00 $0.00 $0.00
Other Short-Term Assets $1.875B $122.0M $179.7M $183.0M $235.0M $629.6M $207.0M $905.7M $1.002B $330.7M $441.3M $460.6M $342.9M $322.1M $1.047B $1.053B $374.4M $303.6M $296.7M $263.4M $204.2M $184.0M $76.70M $102.7M $87.20M $23.90M $26.40M $17.30M $29.60M $5.800M $4.000M $21.90M $2.800M $34.20M $62.90M $23.40M $2.400M $7.700M $100.0K $300.0K $600.0K
YoY Change 1436.48% -32.11% -1.8% -22.13% -62.67% 204.15% -77.14% -9.62% 203.02% -25.06% -4.19% 34.32% 6.46% -69.23% -0.55% 181.14% 23.32% 2.33% 12.64% 28.99% 10.98% 139.9% -25.32% 17.78% 264.85% -9.47% 52.6% -41.55% 410.34% 45.0% -81.74% 682.14% -91.81% -45.63% 168.8% 875.0% -68.83% 7600.0% -66.67% -50.0%
Inventory $1.186B $988.4M $813.5M $610.4M $847.7M $918.9M $969.6M $853.8M $1.064B $1.461B $1.613B $1.632B $1.758B $1.449B $1.344B $1.734B $1.934B $1.502B $1.318B $1.281B $1.039B $1.106B $704.8M $598.1M $665.6M $472.8M $232.1M $190.6M $180.8M $164.2M $163.8M $252.0M $252.6M $291.6M $305.7M $1.900M $117.5M $64.00M $15.10M $6.200M $8.200M
Prepaid Expenses
Receivables $547.8M $547.5M $507.7M $381.2M $401.9M $535.0M $579.9M $512.5M $703.3M $1.086B $1.177B $1.027B $1.178B $782.5M $593.8M $804.1M $1.196B $950.5M $735.0M $683.6M $509.3M $578.6M $351.1M $360.2M $429.2M $249.8M $139.3M $110.3M $87.70M $91.70M $74.00M $117.7M $91.60M $111.9M $103.1M $152.6M $41.80M $11.60M $2.300M $1.300M $700.0K
Other Receivables $0.00 $0.00 $0.00 $39.00M $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 $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 $1.600M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Short-Term Assets $2.245B $1.962B $1.768B $1.879B $2.020B $2.423B $2.383B $2.701B $3.140B $3.356B $3.639B $3.797B $4.053B $3.969B $3.915B $4.041B $4.777B $3.433B $2.904B $2.647B $2.220B $2.221B $1.383B $1.242B $1.315B $771.6M $426.5M $390.2M $312.0M $278.1M $257.3M $422.0M $361.9M $444.8M $509.1M $254.6M $190.6M $90.90M $17.80M $9.000M $9.900M
YoY Change 14.43% 10.99% -5.9% -6.99% -16.64% 1.68% -11.76% -14.0% -6.44% -7.78% -4.16% -6.31% 2.12% 1.39% -3.13% -15.41% 39.15% 18.23% 9.69% 19.27% -0.07% 60.6% 11.32% -5.54% 70.46% 80.91% 9.3% 25.06% 12.19% 8.08% -39.03% 16.61% -18.64% -12.63% 99.96% 33.58% 109.68% 410.67% 97.78% -9.09%
Property, Plant & Equipment $569.8M $465.6M $528.8M $509.5M $512.3M $317.3M $311.0M $304.6M $371.9M $690.3M $789.4M $806.8M $835.5M $573.5M $605.0M $435.0M $419.4M $338.5M $329.9M $362.6M $353.8M $309.4M $173.9M $153.9M $172.8M $99.50M $47.80M $31.70M $40.10M $86.20M $97.50M $182.5M $129.6M $137.6M $136.2M $27.30M $21.90M $4.900M $4.800M $3.400M $3.900M
YoY Change 22.38% -11.95% 3.79% -0.55% 61.46% 2.03% 2.1% -18.1% -46.12% -12.55% -2.16% -3.44% 45.68% -5.21% 39.08% 3.72% 23.9% 2.61% -9.02% 2.49% 14.35% 77.92% 13.0% -10.94% 73.67% 108.16% 50.79% -20.95% -53.48% -11.59% -46.58% 40.82% -5.81% 1.03% 398.9% 24.66% 346.94% 2.08% 41.18% -12.82%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $0.00 $0.00 $0.00 $0.00 $37.60M $40.10M $56.30M $40.40M $2.200M $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -100.0% -6.23% -28.77% 39.36% 1736.36%
Other Assets $800.5M $388.7M $273.4M $283.0M $384.0M $469.0M $481.1M $1.724B $1.622B $425.1M $417.5M $422.3M $422.3M $340.7M $683.1M $583.2M $421.0M $381.8M $411.2M $502.3M $364.2M $472.3M $210.0M $96.00M $134.7M $39.20M $25.80M $16.90M $65.50M $32.00M $23.20M $111.9M $85.60M $49.70M $57.80M $7.100M $5.300M $300.0K $1.200M $800.0K $800.0K
YoY Change 105.94% 42.17% -3.39% -26.3% -18.12% -2.52% -72.09% 6.25% 281.6% 1.82% -1.14% 0.0% 23.95% -50.12% 17.13% 38.53% 10.27% -7.15% -18.14% 37.92% -22.89% 124.9% 118.75% -28.73% 243.62% 51.94% 52.66% -74.2% 104.69% 37.93% -79.27% 30.72% 72.23% -14.01% 714.08% 33.96% 1666.67% -75.0% 50.0% 0.0%
Total Long-Term Assets $1.370B $1.156B $1.096B $1.153B $1.176B $1.063B $1.080B $2.306B $2.476B $2.572B $2.897B $2.949B $3.010B $1.548B $1.799B $1.405B $1.539B $1.353B $1.297B $1.532B $1.335B $1.405B $1.004B $741.3M $862.2M $379.6M $162.0M $81.00M $166.9M $123.5M $133.4M $332.0M $255.3M $243.5M $234.4M $36.50M $27.20M $5.200M $5.900M $4.200M $4.700M
YoY Change 18.53% 5.51% -4.99% -1.93% 10.63% -1.54% -53.19% -6.85% -3.73% -11.23% -1.75% -2.04% 94.52% -13.99% 28.1% -8.76% 13.77% 4.34% -15.35% 14.78% -4.98% 39.9% 35.44% -14.02% 127.13% 134.32% 100.0% -51.47% 35.14% -7.42% -59.82% 30.04% 4.85% 3.88% 542.19% 34.19% 423.08% -11.86% 40.48% -10.64%
Total Assets $3.616B $3.118B $2.864B $3.032B $3.196B $3.486B $3.463B $5.007B $5.616B $5.928B $6.537B $6.746B $7.063B $5.516B $5.714B $5.445B $6.316B $4.786B $4.200B $4.179B $3.554B $3.626B $2.387B $1.984B $2.178B $1.151B $588.5M $471.2M $478.9M $401.6M $390.7M $754.0M $617.2M $688.3M $743.5M $291.1M $217.8M $96.10M $23.70M $13.20M $14.60M
YoY Change
Accounts Payable $702.6M $624.6M $537.7M $369.9M $508.1M $687.2M $592.4M $522.7M $560.7M $736.1M $689.1M $600.2M $764.6M $570.0M $525.1M $789.1M $1.213B $1.034B $913.4M $895.8M $614.9M $542.9M $291.0M $311.2M $297.0M $226.9M $138.1M $104.4M $99.50M $112.2M $85.40M $138.6M $90.60M $73.20M $63.20M $0.00 $27.00M $4.500M $900.0K $500.0K $0.00
YoY Change 12.49% 16.16% 45.36% -27.2% -26.06% 16.0% 13.33% -6.78% -23.83% 6.82% 14.81% -21.5% 34.14% 8.55% -33.46% -34.94% 17.27% 13.24% 1.96% 45.68% 13.26% 86.56% -6.49% 4.78% 30.89% 64.3% 32.28% 4.92% -11.32% 31.38% -38.38% 52.98% 23.77% 15.82% -100.0% 500.0% 400.0% 80.0%
Accrued Expenses $164.0M $129.3M $167.9M $158.9M $126.2M $123.1M $204.3M $186.3M $180.0M $278.2M $330.5M $316.1M $333.3M $214.9M $238.9M $265.6M $326.8M $276.9M $216.1M $201.5M $179.4M $160.0M $100.1M $91.10M $83.20M $60.70M $41.70M $35.20M $31.80M $47.40M $35.40M $61.80M $48.30M $45.90M $52.20M $50.60M $14.60M $5.900M $1.100M $700.0K $1.400M
YoY Change 26.84% -22.99% 5.66% 25.91% 2.52% -39.75% 9.66% 3.5% -35.3% -15.82% 4.56% -5.16% 55.1% -10.05% -10.05% -18.73% 18.02% 28.14% 7.25% 12.32% 12.13% 59.84% 9.88% 9.5% 37.07% 45.56% 18.47% 10.69% -32.91% 33.9% -42.72% 27.95% 5.23% -12.07% 3.16% 246.58% 147.46% 436.36% 57.14% -50.0%
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 $2.100M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -100.0%
Long-Term Debt Due $2.800M $1.900M $5.600M $7.600M $6.900M $4.100M $5.200M $13.80M $66.40M $152.5M $86.80M $83.80M $77.00M $346.8M $73.70M $39.10M $32.50M $227.0M $48.10M $84.60M $86.80M $74.10M $34.70M $20.50M $57.60M $44.70M $26.60M $19.20M $5.700M $25.80M $22.70M $113.4M $23.60M $12.80M $2.500M $200.0K $11.30M $12.60M $4.400M $0.00 $0.00
YoY Change 47.37% -66.07% -26.32% 10.14% 68.29% -21.15% -62.32% -79.22% -56.46% 75.69% 3.58% 8.83% -77.8% 370.56% 88.49% 20.31% -85.68% 371.93% -43.14% -2.53% 17.14% 113.54% 69.27% -64.41% 28.86% 68.05% 38.54% 236.84% -77.91% 13.66% -79.98% 380.51% 84.38% 412.0% 1150.0% -98.23% -10.32% 186.36%
Total Short-Term Liabilities $1.119B $998.6M $909.9M $723.3M $872.4M $1.215B $1.036B $1.407B $1.459B $1.643B $1.725B $1.709B $1.891B $1.674B $1.555B $1.825B $2.175B $2.027B $1.525B $1.530B $1.169B $1.106B $627.1M $575.6M $579.5M $425.4M $236.1M $195.0M $196.3M $221.6M $187.8M $418.7M $244.3M $187.1M $225.0M $95.40M $82.10M $46.10M $6.900M $4.900M $1.500M
YoY Change 12.08% 9.75% 25.8% -17.09% -28.18% 17.31% -26.4% -3.54% -11.23% -4.73% 0.93% -9.63% 12.94% 7.69% -14.79% -16.12% 7.31% 32.97% -0.32% 30.88% 5.64% 76.4% 8.95% -0.67% 36.22% 80.18% 21.08% -0.66% -11.42% 18.0% -55.15% 71.39% 30.57% -16.84% 135.85% 16.2% 78.09% 568.12% 40.82% 226.67%
Long-Term Debt $620.4M $773.6M $668.5M $1.166B $1.169B $1.211B $979.6M $1.562B $1.730B $1.636B $1.890B $2.015B $2.190B $1.340B $1.893B $1.396B $1.320B $536.1M $1.076B $1.114B $1.275B $1.487B $1.021B $882.0M $1.099B $586.6M $273.5M $262.1M $324.2M $180.3M $195.3M $208.3M $192.4M $260.0M $276.0M $111.3M $79.50M $19.30M $3.600M $0.00 $0.00
YoY Change -19.8% 15.72% -42.68% -0.22% -3.45% 23.58% -37.29% -9.7% 5.71% -13.42% -6.2% -8.0% 63.49% -29.23% 35.54% 5.83% 146.13% -50.17% -3.45% -12.6% -14.28% 45.69% 15.73% -19.73% 87.32% 114.48% 4.35% -19.15% 79.81% -7.68% -6.24% 8.26% -26.0% -5.8% 147.98% 40.0% 311.92% 436.11%
Other Long-Term Liabilities $203.6M $164.7M $175.5M $220.8M $222.1M $199.6M $224.9M $516.6M $515.6M $609.5M $653.4M $744.3M $794.1M $391.3M $592.0M $480.5M $478.3M $471.6M $438.9M $400.2M $436.2M $263.2M $143.8M $74.60M $66.40M $41.10M $18.70M $29.60M $21.30M $55.40M $59.40M $135.8M $94.40M $126.6M $159.6M $15.90M $10.50M $10.90M $0.00 $0.00 $12.50M
YoY Change 23.62% -6.15% -20.52% -0.59% 11.27% -11.25% -56.47% 0.19% -15.41% -6.72% -12.21% -6.27% 102.94% -33.9% 23.2% 0.46% 1.42% 7.45% 9.67% -8.25% 65.73% 83.03% 92.76% 12.35% 61.56% 119.79% -36.82% 38.97% -61.55% -6.73% -56.26% 43.86% -25.43% -20.68% 903.77% 51.43% -3.67% -100.0%
Total Long-Term Liabilities $824.0M $938.3M $844.0M $1.387B $1.391B $1.410B $1.205B $2.079B $2.245B $2.246B $2.543B $2.759B $2.984B $1.731B $2.485B $1.877B $1.798B $1.008B $1.515B $1.514B $1.711B $1.750B $1.165B $956.6M $1.165B $627.7M $292.2M $291.7M $345.5M $235.7M $254.7M $344.1M $286.8M $386.6M $435.6M $127.2M $90.00M $30.20M $3.600M $0.00 $12.50M
YoY Change -12.18% 11.17% -39.15% -0.28% -1.37% 17.08% -42.05% -7.43% -0.02% -11.7% -7.82% -7.54% 72.41% -30.34% 32.38% 4.4% 78.41% -33.47% 0.02% -11.49% -2.25% 50.3% 21.73% -17.9% 85.63% 114.82% 0.17% -15.57% 46.58% -7.46% -25.98% 19.98% -25.81% -11.25% 242.45% 41.33% 198.01% 738.89% -100.0%
Total Liabilities $1.943B $1.937B $1.754B $2.110B $2.263B $2.625B $2.241B $3.522B $3.739B $3.922B $4.347B $4.739B $5.153B $3.433B $4.064B $3.724B $3.973B $3.035B $3.039B $3.044B $2.880B $2.857B $1.792B $1.532B $1.745B $1.053B $528.9M $496.7M $551.2M $457.3M $442.5M $762.8M $557.3M $573.7M $660.6M $222.6M $172.3M $76.50M $10.50M $4.900M $13.90M
YoY Change 0.33% 10.43% -16.89% -6.76% -13.79% 17.18% -36.39% -5.79% -4.68% -9.77% -8.27% -8.05% 50.1% -15.51% 9.13% -6.28% 30.91% -0.14% -0.15% 5.71% 0.81% 59.44% 16.93% -12.18% 65.67% 99.11% 6.48% -9.89% 20.53% 3.34% -41.99% 36.87% -2.86% -13.15% 196.77% 29.19% 125.23% 628.57% 114.29% -64.75%

Ownership

Basic Shares Outstanding

Diluted Shares Outstanding

Preferred Stock

No data

Treasury Stock Shares

Stock Issuance & Repurchase

Ownership Data

Return On Shareholders' Equity

Book Value

Free Cash Flow

Free Cash Flow YoY

Free Cash Flow Margin

Dividends

Dividends

No data

Stock Price

Market Cap: $3.7168 Billion

About TEREX CORP

Terex Corp. engages in the manufacturing of aerial work platforms, cranes, and materials processing machinery. The company is headquartered in Norwalk, Connecticut and currently employs 10,200 full-time employees. The company designs, builds, and supports products used in maintenance, manufacturing, energy, minerals and materials management, construction, waste and recycling, and the entertainment industry. Its Materials Processing (MP) segment designs, manufactures, services and markets materials processing and specialty equipment, including crushers, washing systems, screens, trommels, apron feeders, material handlers, pick and carry cranes, rough terrain cranes, tower cranes, wood processing, biomass and recycling equipment, and their related components and replacement parts. The Aerial Work Platforms (AWP) segment designs, manufactures, services and markets aerial work platform equipment, utility equipment and telehandlers as well as their related components and replacement parts.

Industry: Industrial Trucks, Tractors, Trailors & Stackers Peers: ALAMO GROUP INC Allison Transmission Holdings Inc CATERPILLAR INC CUMMINS INC FEDERAL SIGNAL CORP /DE/ Nikola Corp OSHKOSH CORP TRINITY INDUSTRIES INC WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORP