Financial Snapshot

Revenue
$9.685B
TTM
Gross Margin
14.08%
TTM
Net Earnings
$209.9M
TTM
Current Assets
Q4 2024
Current Liabilities
Q4 2024
Current Ratio
170.97%
Q4 2024
Total Assets
Q4 2024
Total Liabilities
$2.811B
Q4 2024
Book Value
$4.062B
Q4 2024
Cash
Q4 2024
P/E
26.56
Nov 29, 2024 EST
Free Cash Flow
$384.5M
TTM

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

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 $10.04B $11.12B $16.31B $12.32B $8.168B $7.865B $8.329B $7.247B $4.582B $4.007B $3.525B $3.242B $2.640B $2.756B $2.277B $1.522B $2.641B $2.856B $3.066B $2.558B $2.188B $1.571B $1.245B $821.7M $910.1M $826.7M $715.6M $624.4M $602.1M $562.7M $491.1M $412.2M $273.4M $140.9M $163.4M $162.5M $162.2M $165.2M $135.9M $97.80M $95.00M $64.90M
YoY Change -9.69% -31.82% 32.44% 50.8% 3.85% -5.57% 14.93% 58.16% 14.36% 13.65% 8.75% 22.8% -4.2% 21.04% 49.59% -42.37% -7.55% -6.85% 19.87% 16.93% 39.22% 26.19% 51.55% -9.71% 10.09% 15.53% 14.61% 3.7% 7.0% 14.58% 19.14% 50.77% 94.04% -13.77% 0.55% 0.18% -1.82% 21.56% 38.96% 2.95% 46.38%

Expenses

Cost Of Revenues

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

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 $10.04B $11.12B $16.31B $12.32B $8.168B $7.865B $8.329B $7.247B $4.582B $4.007B $3.525B $3.242B $2.640B $2.756B $2.277B $1.522B $2.641B $2.856B $3.066B $2.558B $2.188B $1.571B $1.245B $821.7M $910.1M $826.7M $715.6M $624.4M $602.1M $562.7M $491.1M $412.2M $273.4M $140.9M $163.4M $162.5M $162.2M $165.2M $135.9M $97.80M $95.00M $64.90M
Cost Of Revenue $8.591B $9.525B $13.51B $10.42B $7.050B $6.892B $7.164B $6.203B $3.856B $3.449B $3.055B $2.817B $2.320B $2.422B $1.969B $1.369B $2.318B $2.493B $2.635B $2.223B $1.890B $1.349B $1.088B $731.9M $796.8M $720.7M $633.0M $558.7M $536.0M $498.3M $423.6M $361.0M $234.3M $124.6M $141.0M $140.2M $136.9M $136.2M $110.9M $79.60M $76.00M $50.50M
Gross Profit $1.452B $1.596B $2.806B $1.895B $1.118B $973.1M $1.165B $1.044B $726.3M $557.5M $470.4M $424.5M $319.5M $333.1M $307.1M $152.5M $322.4M $363.3M $431.5M $335.5M $298.0M $222.3M $157.1M $89.80M $113.3M $105.9M $82.60M $65.80M $66.10M $64.40M $67.50M $51.20M $39.10M $16.30M $22.40M $22.30M $25.30M $29.00M $25.00M $18.20M $19.00M $14.40M
Gross Profit Margin 14.46% 14.35% 17.2% 15.38% 13.69% 12.37% 13.98% 14.4% 15.85% 13.91% 13.34% 13.1% 12.1% 12.09% 13.49% 10.02% 12.21% 12.72% 14.07% 13.12% 13.62% 14.15% 12.62% 10.93% 12.45% 12.81% 11.54% 10.54% 10.98% 11.44% 13.74% 12.42% 14.3% 11.57% 13.71% 13.72% 15.6% 17.55% 18.4% 18.61% 20.0% 22.19%

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 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 $895.5M $870.1M $1.116B $869.9M $634.1M $536.0M $477.4M $419.8M $306.3M $250.9M $208.7M $194.7M $148.3M $180.9M $147.4M $124.6M $177.1M $177.7M $183.9M $152.5M $137.7M $97.20M $74.80M $49.50M $52.00M $52.90M $45.60M $36.40M $38.50M $39.60M $37.90M $29.10M $24.20M $15.60M $17.60M $16.30M $16.20M $17.10M $14.00M $10.60M $10.40M $7.900M
YoY Change 2.93% -22.07% 28.34% 37.18% 18.3% 12.27% 13.72% 37.08% 22.07% 20.21% 7.22% 31.29% -18.02% 22.69% 18.3% -29.64% -0.34% -3.37% 20.59% 10.75% 41.67% 29.95% 51.11% -4.81% -1.7% 16.01% 25.27% -5.45% -2.78% 4.49% 30.24% 20.25% 55.13% -11.36% 7.98% 0.62% -5.26% 22.14% 32.08% 1.92% 31.65%
% of Gross Profit 61.68% 54.5% 39.79% 45.91% 56.71% 55.09% 40.99% 40.23% 42.17% 45.0% 44.37% 45.85% 46.4% 54.29% 48.0% 81.7% 54.93% 48.91% 42.62% 45.45% 46.21% 43.72% 47.61% 55.12% 45.9% 49.95% 55.21% 55.32% 58.25% 61.49% 56.15% 56.84% 61.89% 95.71% 78.57% 73.09% 64.03% 58.97% 56.0% 58.24% 54.74% 54.86%
Research & Development $9.381M $2.009M $2.577M
YoY Change 366.95% -22.04%
% of Gross Profit 0.96% 0.17% 0.25%
Depreciation & Amortization $277.1M $276.9M $284.5M $230.6M $196.2M $148.8M $93.22M $98.26M $52.58M $31.38M $25.83M $24.99M $24.98M $24.01M $13.23M $13.50M $17.00M $13.90M $14.00M $10.80M $8.500M $6.400M $5.300M $4.900M $4.700M $3.800M $4.400M $4.500M $5.000M $4.700M $4.500M $4.300M $3.000M $1.600M $1.400M $1.400M $800.0K $700.0K $600.0K $400.0K $0.00 $0.00
YoY Change 0.08% -2.65% 23.36% 17.54% 31.85% 59.59% -5.12% 86.89% 67.54% 21.47% 3.39% 0.04% 4.04% 81.49% -2.01% -20.59% 22.3% -0.71% 29.63% 27.06% 32.81% 20.75% 8.16% 4.26% 23.68% -13.64% -2.22% -10.0% 6.38% 4.44% 4.65% 43.33% 87.5% 14.29% 0.0% 75.0% 14.29% 16.67% 50.0%
% of Gross Profit 19.09% 17.35% 10.14% 12.17% 17.54% 15.29% 8.0% 9.42% 7.24% 5.63% 5.49% 5.89% 7.82% 7.21% 4.31% 8.85% 5.27% 3.83% 3.24% 3.22% 2.85% 2.88% 3.37% 5.46% 4.15% 3.59% 5.33% 6.84% 7.56% 7.3% 6.67% 8.4% 7.67% 9.82% 6.25% 6.28% 3.16% 2.41% 2.4% 2.2% 0.0% 0.0%
Operating Expenses $895.5M $870.1M $1.116B $869.9M $634.1M $545.4M $479.5M $422.4M $306.3M $250.9M $208.7M $194.7M $148.3M $180.9M $147.4M $124.2M $175.0M $178.6M $184.9M $153.5M $138.4M $97.90M $75.50M $50.80M $53.80M $54.40M $47.50M $38.40M $41.30M $42.30M $40.50M $31.80M $24.30M $15.60M $17.60M $16.40M $16.20M $17.10M $14.10M $10.50M $10.40M $7.900M
YoY Change 2.93% -22.07% 28.34% 37.18% 16.26% 13.76% 13.5% 37.93% 22.07% 20.21% 7.22% 31.29% -18.02% 22.69% 18.69% -29.03% -2.02% -3.41% 20.46% 10.91% 41.37% 29.67% 48.62% -5.58% -1.1% 14.53% 23.7% -7.02% -2.36% 4.44% 27.36% 30.86% 55.77% -11.36% 7.32% 1.23% -5.26% 21.28% 34.29% 0.96% 31.65%
Operating Profit $556.4M $726.3M $1.690B $1.025B $484.1M $427.7M $685.2M $621.2M $420.1M $306.7M $261.7M $229.9M $171.3M $152.3M $159.7M $28.30M $147.4M $184.7M $246.6M $182.0M $159.6M $124.4M $81.60M $39.00M $59.50M $51.50M $35.10M $27.40M $24.80M $22.10M $27.00M $19.40M $14.80M $700.0K $4.800M $5.900M $9.100M $11.90M $10.90M $7.700M $8.600M $6.500M
YoY Change -23.39% -57.01% 64.83% 111.75% 13.19% -37.59% 10.31% 47.88% 36.98% 17.18% 13.83% 34.23% 12.47% -4.64% 464.24% -80.8% -20.19% -25.1% 35.49% 14.04% 28.3% 52.45% 109.23% -34.45% 15.53% 46.72% 28.1% 10.48% 12.22% -18.15% 39.18% 31.08% 2014.29% -85.42% -18.64% -35.16% -23.53% 9.17% 41.56% -10.47% 32.31%

Interest Expenses

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

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 -$88.67M $97.45M $91.22M $94.34M $107.3M $68.11M $5.187M $9.730M $1.592M $180.0K $10.00K $6.000K $47.00K $212.0K $395.0K $5.000M $10.20M $10.60M $7.800M $2.600M $3.400M $1.700M $1.200M $3.100M $3.100M $2.100M $600.0K $200.0K $300.0K $300.0K $200.0K -$400.0K
YoY Change -190.99% 6.82% -3.31% -12.09% 57.57% 1213.13% -46.69% 511.18% 784.44% 1700.0% 66.67% -87.23% -77.83% -46.33% -92.1% -50.98% -3.77% 35.9% 200.0% -23.53% 100.0% 41.67% -61.29% 0.0% 47.62% 250.0% 200.0% -33.33% 0.0% 50.0% -150.0%
% of Operating Profit -15.93% 13.42% 5.4% 9.2% 22.17% 15.93% 0.76% 1.57% 0.38% 0.06% 0.0% 0.0% 0.03% 0.14% 0.25% 17.67% 6.92% 5.74% 3.16% 1.43% 2.13% 1.37% 1.47% 7.95% 5.21% 4.08% 1.71% 0.73% 1.21% 1.36% 0.74% -2.06%
Other Income/Expense, Net $13.62M $11.31M $17.33M $30.25M $305.0K -$1.848M $3.964M $5.382M $1.181M $1.144M $3.198M $1.921M $1.072M $1.600M $1.800M $4.700M $2.700M $1.800M $1.100M $1.200M $600.0K $600.0K $100.0K $100.0K $100.0K $200.0K -$300.0K -$300.0K -$500.0K $300.0K $800.0K $1.100M $900.0K $1.900M $800.0K $700.0K $400.0K $0.00
YoY Change 20.46% -34.76% -42.7% 9818.69% -116.5% -146.62% -26.35% 355.72% 3.23% -64.23% 66.48% 79.2% -11.11% -61.7% 74.07% 50.0% 63.64% -8.33% 100.0% 0.0% 500.0% 0.0% 0.0% -50.0% -166.67% 0.0% -40.0% -266.67% -62.5% -27.27% 22.22% -52.63% 137.5% 14.29% 75.0%

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 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 $348.8M $499.4M $1.460B $844.6M $272.9M $184.7M $633.0M $556.4M $383.3M $292.9M $252.8M $222.0M $165.4M $132.3M $171.4M $23.40M $152.4M $196.9M $256.1M $189.4M $165.6M $126.2M $81.80M $43.30M $60.90M $52.40M $33.10M $27.60M $25.20M $22.60M $26.80M $18.80M $14.40M $900.0K $5.600M $6.200M $10.00M $13.80M $11.80M $8.400M $9.000M $6.400M
YoY Change -30.14% -65.79% 72.85% 209.49% 47.78% -70.83% 13.78% 45.15% 30.87% 15.85% 13.9% 34.21% 24.97% -22.79% 632.45% -84.65% -22.6% -23.12% 35.22% 14.37% 31.22% 54.28% 88.91% -28.9% 16.22% 58.31% 19.93% 9.52% 11.5% -15.67% 42.55% 30.56% 1500.0% -83.93% -9.68% -38.0% -27.54% 16.95% 40.48% -6.67% 40.63%
Income Tax $83.44M $125.1M $321.6M $183.7M $51.51M $52.20M $202.9M $182.1M $125.3M $90.89M $77.30M $70.30M $53.95M $46.35M $61.33M $6.300M $59.70M $62.10M $92.70M $70.20M $61.10M $47.60M $30.60M $16.60M $24.80M $21.70M $13.70M $11.20M $10.30M $8.800M $10.80M $7.500M $6.000M $400.0K $2.200M $2.900M $4.300M $6.400M $5.900M $3.700M $4.400M $3.200M
% Of Pretax Income 23.92% 25.06% 22.03% 21.75% 18.88% 28.27% 32.05% 32.73% 32.69% 31.03% 30.58% 31.67% 32.62% 35.03% 35.78% 26.92% 39.17% 31.54% 36.2% 37.06% 36.9% 37.72% 37.41% 38.34% 40.72% 41.41% 41.39% 40.58% 40.87% 38.94% 40.3% 39.89% 41.67% 44.44% 39.29% 46.77% 43.0% 46.38% 50.0% 44.05% 48.89% 50.0%
Net Earnings $265.3M $374.3M $1.138B $659.9M $223.0M $133.3M $430.2M $374.3M $256.5M $199.4M $179.0M $152.9M $121.7M $106.3M $110.1M $17.10M $92.70M $134.7M $163.4M $119.1M $104.5M $78.60M $51.20M $26.70M $36.10M $30.80M $19.40M $16.40M $14.90M $13.80M $16.00M $11.80M $8.400M $600.0K $3.400M $3.300M $5.800M $7.400M $5.900M $4.600M $4.600M $3.800M
YoY Change -29.11% -67.11% 72.43% 195.94% 67.3% -69.02% 14.94% 45.9% 28.66% 11.39% 17.1% 25.57% 14.55% -3.44% 543.65% -81.55% -31.18% -17.56% 37.2% 13.97% 32.95% 53.52% 91.76% -26.04% 17.21% 58.76% 18.29% 10.07% 7.97% -13.75% 35.59% 40.48% 1300.0% -82.35% 3.03% -43.1% -21.62% 25.42% 28.26% 0.0% 21.05%
Net Earnings / Revenue 2.64% 3.37% 6.98% 5.36% 2.73% 1.69% 5.16% 5.16% 5.6% 4.98% 5.08% 4.72% 4.61% 3.86% 4.83% 1.12% 3.51% 4.72% 5.33% 4.66% 4.78% 5.0% 4.11% 3.25% 3.97% 3.73% 2.71% 2.63% 2.47% 2.45% 3.26% 2.86% 3.07% 0.43% 2.08% 2.03% 3.58% 4.48% 4.34% 4.7% 4.84% 5.86%
Basic Earnings Per Share $4.98 $7.00 $20.67 $11.93 $4.04 $2.47 $8.17 $7.12 $4.89 $3.75 $3.36 $2.88 $2.26 $1.92 $2.08
Diluted Earnings Per Share $4.94 $6.95 $20.59 $11.85 $4.02 $2.47 $8.14 $7.09 $4.88 $3.74 $3.35 $2.88 $2.26 $1.92 $2.07 $308.1K $1.664M $2.410M $2.872M $2.086M $1.814M $1.369M $936.0K $557.4K $742.8K $629.9K $395.1K $328.0K $281.7K $257.9K $299.1K $221.4K $191.3K $13.95K $78.16K $72.69K $126.1K $162.6K $128.8K $100.7K $106.7K $94.29K

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 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 $501.3M $441.2M $311.6M $445.9M $538.5M $425.6M $275.2M $223.3M $209.9M $183.5M $289.3M $236.6M $218.6M $215.4M $247.8M $328.8M $189.6M $346.5M $264.4M $208.8M $199.2M $172.2M $117.8M $107.2M $78.00M $68.90M $43.50M $12.80M $12.70M $6.800M $13.60M $10.60M $21.70M $19.10M $15.20M $21.70M $28.50M $23.20M $13.70M $6.300M $10.50M $8.900M
YoY Change 13.62% 41.62% -30.12% -17.2% 26.53% 54.65% 23.24% 6.38% 14.39% -36.57% 22.27% 8.23% 1.49% -13.08% -24.64% 73.42% -45.28% 31.05% 26.63% 4.82% 15.68% 46.18% 9.89% 37.44% 13.21% 58.39% 239.84% 0.79% 86.76% -50.0% 28.3% -51.15% 13.61% 25.66% -29.95% -23.86% 22.84% 69.34% 117.46% -40.0% 17.98%
Cash & Equivalents $501.3M $441.2M $311.6M $445.9M $538.5M $425.6M $275.2M $223.3M $209.9M $183.5M $289.3M $236.6M $218.6M $181.0M $162.9M $221.7M $189.6M $171.9M $196.1M $163.6M $136.1M $132.1M $113.2M $60.10M $59.70M $68.90M $43.50M $12.80M $12.70M $6.800M $13.60M $10.60M $21.70M $19.10M $15.20M $21.70M $28.50M $23.20M $13.70M $6.300M $10.50M $8.900M
Short-Term Investments $34.40M $84.90M $107.2M $0.00 $174.6M $68.20M $45.20M $63.00M $40.10M $4.600M $47.10M $18.30M $0.00
Other Short-Term Assets $81.18M $56.06M $51.97M $38.36M $33.20M $67.50M $11.30M $11.60M $10.50M $68.20M $57.10M $188.2M $47.10M $46.80M $43.60M $44.30M $39.40M $12.70M $11.40M $7.100M $14.30M $12.40M $3.500M $3.000M $5.800M $6.600M $5.300M $3.600M $3.700M $3.600M $1.900M $2.200M $3.000M $2.400M $2.200M $1.700M $2.500M $1.800M $1.400M $1.000M $700.0K $600.0K
YoY Change 44.81% 7.86% 35.5% 15.53% -50.81% 497.35% -2.59% 10.48% -84.6% 19.44% -69.66% 299.58% 0.64% 7.34% -1.58% 12.44% 210.24% 11.4% 60.56% -50.35% 15.32% 254.29% 16.67% -48.28% -12.12% 24.53% 47.22% -2.7% 2.78% 89.47% -13.64% -26.67% 25.0% 9.09% 29.41% -32.0% 38.89% 28.57% 40.0% 42.86% 16.67%
Inventory $1.367B $1.653B $1.755B $1.369B $716.3M $828.0M $537.9M $460.5M $403.9M $246.1M $216.4M $153.0M $186.1M $184.5M $142.7M $105.3M $152.6M $169.0M $183.2M $160.5M $147.6M $96.70M $94.70M $80.30M $89.50M $72.90M $66.70M $60.40M $62.60M $56.10M $47.90M $39.70M $28.10M $17.60M $17.20M $15.40M $12.30M $13.40M $11.40M $10.10M $7.600M $6.500M
Prepaid Expenses
Receivables $502.3M $543.9M $848.8M $796.5M $588.1M $478.5M $467.5M $453.8M $370.1M $244.1M $264.9M $230.9M $221.7M $162.2M $159.5M $111.8M $136.9M $171.6M $188.1M $138.2M $132.6M $94.30M $72.80M $46.20M $51.00M $52.20M $56.30M $50.80M $48.10M $37.40M $37.90M $30.40M $28.80M $12.30M $9.500M $7.100M $7.400M $10.00M $8.100M $7.500M $5.700M $4.100M
Other Receivables $198.6M $99.35M $95.37M $153.4M $226.1M $237.7M $19.70M $31.00M $22.40M $34.00M $16.30M $21.90M $11.40M $14.90M $8.300M $13.80M $9.500M $5.800M $5.600M $5.400M $4.300M $3.000M $2.500M $1.300M $900.0K $1.600M $1.800M $800.0K $900.0K $500.0K $800.0K $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 $2.650B $2.794B $3.062B $2.804B $2.102B $2.037B $1.312B $1.180B $1.017B $775.8M $844.0M $830.7M $684.9M $623.8M $601.8M $604.0M $527.9M $705.5M $652.7M $520.1M $498.0M $378.6M $291.2M $238.0M $225.3M $202.1M $173.7M $128.5M $128.0M $104.5M $102.1M $82.90M $81.60M $51.40M $44.10M $46.00M $50.60M $48.30M $34.70M $24.90M $24.50M $20.10M
YoY Change -5.14% -8.78% 9.24% 33.36% 3.19% 55.33% 11.14% 16.06% 31.08% -8.08% 1.6% 21.29% 9.79% 3.66% -0.36% 14.42% -25.17% 8.09% 25.5% 4.44% 31.54% 30.01% 22.35% 5.64% 11.48% 16.35% 35.18% 0.39% 22.49% 2.35% 23.16% 1.59% 58.75% 16.55% -4.13% -9.09% 4.76% 39.19% 39.36% 1.63% 21.89%
Property, Plant & Equipment $1.391B $1.388B $1.258B $1.185B $1.108B $1.093B $522.1M $425.2M $344.3M $234.0M $169.9M $143.8M $164.4M $168.2M $139.2M $142.9M $153.2M $157.2M $157.5M $139.8M $98.80M $73.40M $51.80M $46.90M $33.30M $22.30M $17.40M $16.10M $17.20M $14.80M $11.40M $9.600M $10.10M $6.500M $6.900M $6.400M $3.400M $3.200M $3.100M $2.600M $1.800M $1.800M
YoY Change 0.21% 10.3% 6.16% 7.0% 1.38% 109.25% 22.79% 23.5% 47.14% 37.73% 18.15% -12.53% -2.26% 20.83% -2.59% -6.72% -2.54% -0.19% 12.66% 41.5% 34.6% 41.7% 10.45% 40.84% 49.33% 28.16% 8.07% -6.4% 16.22% 29.82% 18.75% -4.95% 55.38% -5.8% 7.81% 88.24% 6.25% 3.23% 19.23% 44.44% 0.0%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $137.3M $126.9M $0.00 $46.20M $48.50M $4.800M $7.800M $15.70M $129.7M $2.700M $2.700M $2.800M $2.500M $5.100M $6.100M $7.600M $6.100M $3.400M $3.400M $3.400M $3.600M $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 8.17% -100.0% -4.74% -38.46% -50.32% -87.9% 4703.7% 0.0% -3.57% 12.0% -50.98% -16.39% -19.74% 24.59% 79.41% 0.0% 0.0% -5.56%
Other Assets $194.7M $155.1M $165.9M $165.0M $170.3M $155.6M $130.4M $131.4M $79.30M $11.70M $9.500M $8.100M $12.20M $8.800M $14.80M $16.20M $12.60M $12.40M $9.400M $7.900M $6.600M $8.900M $4.700M $4.000M $3.700M $2.500M $2.500M $2.100M $2.100M $4.200M $4.600M $13.70M $15.40M $12.50M $2.800M $3.000M $0.00 $0.00 $0.00 $0.00 $400.0K $400.0K
YoY Change 25.51% -6.46% 0.51% -3.11% 9.45% 19.33% -0.76% 65.7% 577.78% 23.16% 17.28% -33.61% 38.64% -40.54% -8.64% 28.57% 1.61% 31.91% 18.99% 19.7% -25.84% 89.36% 17.5% 8.11% 48.0% 0.0% 19.05% 0.0% -50.0% -8.7% -66.42% -11.04% 23.2% 346.43% -6.67% -100.0% 0.0%
Total Long-Term Assets $4.371B $4.467B $4.346B $3.851B $3.669B $3.623B $1.467B $1.378B $1.309B $727.4M $564.7M $497.6M $558.2M $574.3M $362.3M $347.1M $468.7M $353.8M $352.0M $333.8M $264.6M $230.3M $206.3M $71.10M $56.80M $43.80M $40.30M $42.50M $45.80M $44.00M $40.30M $39.80M $42.60M $22.40M $12.80M $12.70M $6.800M $6.700M $6.700M $6.400M $2.200M $2.200M
YoY Change -2.16% 2.8% 12.86% 4.94% 1.28% 146.97% 6.48% 5.28% 79.9% 28.81% 13.48% -10.86% -2.8% 58.52% 4.38% -25.94% 32.48% 0.51% 5.45% 26.15% 14.89% 11.63% 190.15% 25.18% 29.68% 8.68% -5.18% -7.21% 4.09% 9.18% 1.26% -6.57% 90.18% 75.0% 0.79% 86.76% 1.49% 0.0% 4.69% 190.91% 0.0%
Total Assets $7.021B $7.261B $7.408B $6.654B $5.772B $5.660B $2.779B $2.558B $2.326B $1.503B $1.409B $1.328B $1.243B $1.198B $964.1M $951.1M $996.6M $1.059B $1.005B $853.9M $762.6M $608.9M $497.5M $309.1M $282.1M $245.9M $214.0M $171.0M $173.8M $148.5M $142.4M $122.7M $124.2M $73.80M $56.90M $58.70M $57.40M $55.00M $41.40M $31.30M $26.70M $22.30M
YoY Change
Accounts Payable $628.1M $736.3M $822.4M $915.0M $636.5M $551.8M $287.0M $328.6M $263.8M $162.6M $164.6M $135.0M $143.1M $119.5M $108.6M $78.10M $96.20M $123.4M $145.6M $120.9M $125.6M $102.9M $89.40M $57.30M $49.80M $48.30M $49.40M $31.80M $27.90M $18.40M $25.20M $19.10M $17.30M $12.10M $7.500M $9.100M $9.700M $11.80M $8.100M $7.400M $6.000M $6.600M
YoY Change -14.69% -10.48% -10.12% 43.76% 15.35% 92.26% -12.66% 24.56% 62.24% -1.22% 21.93% -5.66% 19.75% 10.04% 39.05% -18.81% -22.04% -15.25% 20.43% -3.74% 22.06% 15.1% 56.02% 15.06% 3.11% -2.23% 55.35% 13.98% 51.63% -26.98% 31.94% 10.4% 42.98% 61.33% -17.58% -6.19% -17.8% 45.68% 9.46% 23.33% -9.09%
Accrued Expenses $398.9M $418.7M $460.2M $426.2M $278.2M $248.2M $174.1M $163.1M $137.6M $82.70M $74.30M $70.70M $63.40M $63.20M $55.00M $42.30M $48.20M $62.60M $60.50M $43.80M $25.70M $19.10M $20.50M $11.60M $13.40M $13.70M $11.20M $8.800M $11.70M $10.70M $11.80M $17.40M $14.80M $7.700M $7.500M $8.500M $9.700M $10.40M $8.500M $4.900M $1.900M $1.600M
YoY Change -4.74% -9.01% 7.98% 53.19% 12.09% 42.56% 6.74% 18.53% 66.38% 11.31% 5.09% 11.51% 0.32% 14.91% 30.02% -12.24% -23.0% 3.47% 38.13% 70.43% 34.55% -6.83% 76.72% -13.43% -2.19% 22.32% 27.27% -24.79% 9.35% -9.32% -32.18% 17.57% 92.21% 2.67% -11.76% -12.37% -6.73% 22.35% 73.47% 157.89% 18.75%
Deferred Revenue
YoY Change
Short-Term Debt $72.05M $49.43M $21.40M $25.72M $35.90M $44.10M $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 $6.500M $0.00 $0.00 $4.500M $20.20M $12.50M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change 45.75% 130.96% -16.78% -28.36% -18.59% -100.0% -100.0% -77.72% 61.6%
Long-Term Debt Due $33.51M $12.12M $14.41M $13.49M $14.30M $17.40M $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 $400.0K
YoY Change 176.4% -15.85% 6.77% -5.65% -17.82% -100.0%
Total Short-Term Liabilities $1.567B $1.716B $1.756B $1.795B $1.515B $1.448B $769.3M $781.0M $651.7M $378.3M $370.7M $361.7M $311.1M $278.6M $256.8M $184.5M $248.4M $277.2M $292.0M $249.0M $241.8M $187.9M $156.9M $87.30M $86.40M $79.00M $74.60M $49.30M $54.20M $39.40M $45.50M $41.00M $52.40M $32.30M $15.30M $17.90M $19.70M $22.40M $16.80M $12.60M $12.00M $12.10M
YoY Change -8.71% -2.25% -2.17% 18.44% 4.63% 88.26% -1.5% 19.84% 72.27% 2.05% 2.49% 16.26% 11.67% 8.49% 39.19% -25.72% -10.39% -5.07% 17.27% 2.98% 28.69% 19.76% 79.73% 1.04% 9.37% 5.9% 51.32% -9.04% 37.56% -13.41% 10.98% -21.76% 62.23% 111.11% -14.53% -9.14% -12.05% 33.33% 33.33% 5.0% -0.83%
Long-Term Debt $1.103B $1.294B $1.758B $1.600B $1.658B $1.885B $0.00 $145.0M $360.0M $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 $3.700M
YoY Change -14.75% -26.38% 9.89% -3.5% -12.08% -100.0% -59.72% -100.0%
Other Long-Term Liabilities $202.2M $191.2M $177.9M $198.1M $129.2M $95.90M $71.60M $55.30M $48.60M $39.20M $40.90M $55.40M $60.20M $58.30M $50.00M $61.60M $47.30M $12.40M $9.300M $11.70M $9.200M $6.200M $6.000M $1.900M $500.0K $1.800M $1.700M $1.200M $1.000M $900.0K $800.0K $700.0K $700.0K $300.0K $200.0K $300.0K $300.0K $300.0K $800.0K $800.0K
YoY Change 5.73% 7.49% -10.18% 53.32% 34.72% 33.94% 29.48% 13.79% 23.98% -4.16% -26.17% -7.97% 3.26% 16.6% -18.83% 30.23% 281.45% 33.33% -20.51% 27.17% 48.39% 3.33% 215.79% 280.0% 5.88% 41.67% 20.0% 11.11% 12.5% 14.29% 0.0% 133.33% 50.0% -33.33% 0.0% 0.0% -62.5% 0.0%
Total Long-Term Liabilities $1.305B $1.485B $1.936B $1.798B $1.787B $1.981B $71.60M $200.3M $408.6M $39.20M $40.90M $55.40M $60.20M $58.30M $50.00M $61.60M $47.30M $12.40M $9.300M $11.70M $9.200M $6.200M $6.000M $1.900M $500.0K $0.00 $0.00 $1.800M $1.700M $1.200M $1.000M $900.0K $800.0K $700.0K $700.0K $300.0K $200.0K $300.0K $300.0K $300.0K $800.0K $4.500M
YoY Change -12.11% -23.27% 7.68% 0.6% -9.81% 2667.04% -64.25% -50.98% 942.35% -4.16% -26.17% -7.97% 3.26% 16.6% -18.83% 30.23% 281.45% 33.33% -20.51% 27.17% 48.39% 3.33% 215.79% 280.0% -100.0% 5.88% 41.67% 20.0% 11.11% 12.5% 14.29% 0.0% 133.33% 50.0% -33.33% 0.0% 0.0% -62.5% -82.22%
Total Liabilities $2.953B $3.285B $3.815B $3.732B $3.452B $3.576B $840.9M $981.4M $1.060B $438.1M $431.0M $435.7M $392.2M $361.8M $306.8M $246.1M $296.9M $293.0M $304.9M $260.7M $251.0M $194.1M $162.9M $89.10M $86.90M $80.50M $75.80M $51.10M $55.90M $40.60M $46.50M $41.90M $53.20M $33.00M $16.00M $18.20M $19.90M $22.80M $17.10M $12.80M $12.80M $16.60M
YoY Change -10.09% -13.9% 2.22% 8.13% -3.48% 325.26% -14.32% -7.43% 142.0% 1.65% -1.08% 11.09% 8.4% 17.93% 24.66% -17.11% 1.33% -3.9% 16.95% 3.86% 29.31% 19.15% 82.83% 2.53% 7.95% 6.2% 48.34% -8.59% 37.68% -12.69% 10.98% -21.24% 61.21% 106.25% -12.09% -8.54% -12.72% 33.33% 33.59% 0.0% -22.89%

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: $5.5757 Billion

About THOR INDUSTRIES INC

Thor Industries, Inc. engages in the manufacture and sale of recreational vehicles. The company is headquartered in Elkhart, Indiana and currently employs 22,300 full-time employees. The firm manufactures a variety of RVs in the United States and Europe, and sells those vehicles, as well as related parts and accessories, primarily to independent, non-franchise dealers throughout the United States, Canada and Europe. Its segments include North American Towable Recreational Vehicles, North American Motorized Recreational Vehicles and European Recreational Vehicles. The North American Towable Recreational Vehicles segment consists of Airstream (towable), Heartland (including Cruiser RV and DRV), Jayco (including Jayco towable, Starcraft and Highland Ridge), Keystone (including CrossRoads and Dutchmen), and KZ (including Venture RV). The North American Motorized Recreational Vehicles segment consists of Airstream (motorized), Jayco (including Jayco motorized and Entegra Coach), Thor Motor Coach and the Tiffin Group. The European Recreational Vehicles segment consists of the EHG business.

Industry: Motor Homes Peers: Workhorse Group Inc. Lucid Group, Inc. Canoo Inc. Fisker Inc./DE FORD MOTOR CO General Motors Co Rivian Automotive, Inc. / DE Tesla, Inc. WINNEBAGO INDUSTRIES INC