Financial Snapshot

Revenue
$7.210B
TTM
Gross Margin
49.77%
TTM
Net Earnings
$269.0M
TTM
Current Assets
Q3 2024
Current Liabilities
Q3 2024
Current Ratio
80.15%
Q3 2024
Total Assets
Q3 2024
Total Liabilities
Q3 2024
Book Value
$4.354B
Q3 2024
Cash
Q3 2024
P/E
23.07
Nov 29, 2024 EST
Free Cash Flow
$386.0M
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 $7.210B $8.928B $10.11B $7.447B $6.559B $7.320B $7.651B $6.121B $5.686B $6.691B $8.277B $7.195B $6.521B $6.091B $5.591B $5.738B $6.648B $5.477B $5.221B $4.889B $3.785B $3.026B $2.214B $2.468B $1.762B $1.384B $1.440B $1.642B $1.558B $877.6M $762.2M $509.5M $708.1M $709.2M $432.6M $323.7M $311.5M $304.4M $443.1M $482.5M $540.9M $667.0M
YoY Change -19.24% -11.66% 35.71% 13.54% -10.4% -4.33% 25.0% 7.65% -15.03% -19.16% 15.05% 10.33% 7.07% 8.93% -2.55% -13.69% 21.39% 4.9% 6.8% 29.17% 25.07% 36.7% -10.31% 40.1% 27.33% -3.9% -12.32% 5.42% 77.48% 15.14% 49.6% -28.05% -0.16% 63.94% 33.64% 3.92% 2.33% -31.3% -8.17% -10.8% -18.91%

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 $7.210B $8.928B $10.11B $7.447B $6.559B $7.320B $7.651B $6.121B $5.686B $6.691B $8.277B $7.195B $6.521B $6.091B $5.591B $5.738B $6.648B $5.477B $5.221B $4.889B $3.785B $3.026B $2.214B $2.468B $1.762B $1.384B $1.440B $1.642B $1.558B $877.6M $762.2M $509.5M $708.1M $709.2M $432.6M $323.7M $311.5M $304.4M $443.1M $482.5M $540.9M $667.0M
Cost Of Revenue $3.608B $6.937B $5.973B $2.614B $3.149B $4.323B $4.075B $2.837B $2.438B $3.737B $5.176B $4.324B $4.099B $3.983B $3.584B $3.671B $4.745B $3.731B $3.658B $3.306B $2.551B $1.984B $1.297B $1.632B $628.3M $390.8M $443.8M $600.4M $569.7M $261.0M $176.8M $127.6M $166.4M $188.8M $72.30M $3.900M $6.200M $1.600M $60.90M $62.50M $269.2M $153.6M
Gross Profit $3.602B $1.991B $4.133B $4.833B $3.410B $2.997B $3.576B $3.283B $3.248B $2.955B $3.102B $2.870B $2.422B $2.108B $2.007B $2.067B $1.904B $1.746B $1.563B $1.583B $1.234B $1.042B $917.1M $835.7M $1.133B $992.8M $995.9M $1.042B $987.9M $616.6M $585.4M $381.9M $541.7M $520.4M $360.3M $319.8M $305.3M $302.8M $382.2M $420.0M $271.7M $513.4M
Gross Profit Margin 49.96% 22.3% 40.9% 64.9% 51.99% 40.95% 46.74% 53.64% 57.13% 44.16% 37.47% 39.89% 37.14% 34.61% 35.9% 36.03% 28.63% 31.88% 29.94% 32.37% 32.6% 34.43% 41.43% 33.86% 64.34% 71.75% 69.17% 63.43% 63.42% 70.26% 76.8% 74.96% 76.5% 73.38% 83.29% 98.8% 98.01% 99.47% 86.26% 87.05% 50.23% 76.97%

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 $2.132B $2.158B $2.028B $2.014B $1.911B $1.963B $2.013B $1.867B $1.866B $1.774B $1.753B $1.692B $1.591B $1.267B $1.177B $1.220B $1.157B $1.056B $969.2M $966.6M $767.8M $644.1M $576.5M $506.8M $461.2M $429.2M $412.5M $439.8M $437.5M $331.6M $264.0M $171.2M $224.5M $228.2M $132.8M $95.00M $85.30M $78.90M $123.4M $124.1M $127.2M $158.5M
YoY Change -1.2% 6.41% 0.7% 5.39% -2.65% -2.48% 7.8% 0.09% 5.18% 1.22% 3.58% 6.34% 25.58% 7.61% -3.49% 5.42% 9.61% 8.94% 0.27% 25.89% 19.21% 11.73% 13.75% 9.89% 7.46% 4.05% -6.21% 0.53% 31.94% 25.61% 54.21% -23.74% -1.62% 71.84% 39.79% 11.37% 8.11% -36.06% -0.56% -2.44% -19.75%
% of Gross Profit 59.19% 108.39% 49.07% 41.67% 56.04% 65.49% 56.29% 56.87% 57.44% 60.04% 56.51% 58.95% 65.69% 60.1% 58.65% 59.02% 60.8% 60.47% 62.0% 61.07% 62.24% 61.83% 62.86% 60.64% 40.69% 43.23% 41.42% 42.22% 44.29% 53.78% 45.1% 44.83% 41.44% 43.85% 36.86% 29.71% 27.94% 26.06% 32.29% 29.55% 46.82% 30.87%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $551.0M $532.0M $518.0M $502.0M $484.0M $448.0M $455.0M $416.3M $400.9M $374.1M $362.9M $363.1M $315.0M $227.7M $210.2M $200.9M $184.4M $169.2M $148.7M $146.4M $132.3M $103.0M $93.50M $105.2M $97.50M $89.70M $87.80M $86.10M $86.00M $60.90M $41.80M $29.20M $39.40M $36.20M $20.50M $14.90M $13.00M $22.10M $20.60M $19.60M $19.20M $31.50M
YoY Change 3.57% 2.7% 3.19% 3.72% 8.04% -1.54% 9.3% 3.84% 7.16% 3.09% -0.06% 15.27% 38.34% 8.33% 4.63% 8.95% 8.98% 13.79% 1.57% 10.66% 28.45% 10.16% -11.12% 7.9% 8.7% 2.16% 1.97% 0.12% 41.22% 45.69% 43.15% -25.89% 8.84% 76.59% 37.58% 14.62% -41.18% 7.28% 5.1% 2.08% -39.05%
% of Gross Profit 15.3% 26.72% 12.53% 10.39% 14.19% 14.95% 12.72% 12.68% 12.34% 12.66% 11.7% 12.65% 13.0% 10.8% 10.47% 9.72% 9.69% 9.69% 9.51% 9.25% 10.72% 9.89% 10.2% 12.59% 8.6% 9.04% 8.82% 8.27% 8.71% 9.88% 7.14% 7.65% 7.27% 6.96% 5.69% 4.66% 4.26% 7.3% 5.39% 4.67% 7.07% 6.14%
Operating Expenses $6.476B $2.158B $8.390B $2.014B $1.911B $1.963B $2.013B $1.868B $1.877B $1.774B $1.753B $1.692B $1.591B $1.267B $1.177B $1.437B $1.342B $1.233B $1.129B $1.097B $912.2M $751.6M $670.7M $607.3M $954.2M $827.3M $836.3M $849.1M $836.3M $545.2M $469.0M $313.5M $432.5M $428.7M $295.0M $265.1M $243.9M $236.8M $318.5M $353.9M $203.8M $476.7M
YoY Change 200.09% -74.28% 316.58% 5.39% -2.66% -2.46% 7.77% -0.52% 5.83% 1.22% 3.58% 6.34% 25.58% 7.61% -18.05% 7.08% 8.86% 9.21% 2.88% 20.26% 21.37% 12.06% 10.44% -36.36% 15.34% -1.08% -1.51% 1.53% 53.39% 16.25% 49.6% -27.51% 0.89% 45.32% 11.28% 8.69% 3.0% -25.65% -10.0% 73.65% -57.25%
Operating Profit $770.0M -$1.444B $1.666B $2.350B $982.0M $617.0M $1.065B $1.010B $992.4M $834.9M $1.006B $831.1M $538.6M $642.4M $659.2M $630.4M $561.8M $513.5M $434.5M $485.7M $321.5M $290.2M $246.4M $228.4M $179.2M $165.5M $159.6M $192.5M $151.6M $71.40M $116.4M $68.40M $109.2M $91.70M $65.30M $54.70M $61.40M $66.00M $63.70M $66.10M $67.90M $36.70M
YoY Change -153.32% -186.67% -29.11% 139.31% 59.16% -42.07% 5.45% 1.77% 18.86% -16.97% 21.0% 54.31% -16.16% -2.55% 4.57% 12.21% 9.41% 18.18% -10.54% 51.07% 10.79% 17.78% 7.88% 27.46% 8.28% 3.7% -17.09% 26.98% 112.32% -38.66% 70.18% -37.36% 19.08% 40.43% 19.38% -10.91% -6.97% 3.61% -3.63% -2.65% 85.01%

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 -$394.0M $379.0M -$329.0M $310.0M $322.0M $258.0M $230.0M -$74.70M -$213.8M -$229.6M -$216.7M -$223.4M -$199.0M -$127.6M -$121.7M -$127.5M -$122.0M -$121.7M -$101.6M -$118.9M -$98.10M -$93.40M -$95.30M -$99.70M -$90.10M -$76.40M -$75.80M -$76.80M -$73.30M -$53.10M -$43.30M -$32.60M -$47.50M -$51.20M -$27.90M -$20.40M -$17.20M -$18.40M -$20.50M -$21.40M -$24.10M -$29.50M
YoY Change -203.96% -215.2% -206.13% -3.73% 24.81% 12.17% -407.9% -65.06% -6.88% 5.95% -3.0% 12.26% 55.96% 4.85% -4.55% 4.51% 0.25% 19.78% -14.55% 21.2% 5.03% -1.99% -4.41% 10.65% 17.93% 0.79% -1.3% 4.77% 38.04% 22.63% 32.82% -31.37% -7.23% 83.51% 36.76% 18.6% -6.52% -10.24% -4.21% -11.2% -18.31%
% of Operating Profit -51.17% -19.75% 13.19% 32.79% 41.82% 21.6% -7.4% -21.54% -27.5% -21.55% -26.88% -36.95% -19.86% -18.46% -20.23% -21.72% -23.7% -23.38% -24.48% -30.51% -32.18% -38.68% -43.65% -50.28% -46.16% -47.49% -39.9% -48.35% -74.37% -37.2% -47.66% -43.5% -55.83% -42.73% -37.29% -28.01% -27.88% -32.18% -32.38% -35.49% -80.38%
Other Income/Expense, Net -$8.000M -$7.000M $75.00M $12.00M -$20.00M $39.00M $16.00M -$29.70M $0.00 $19.90M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.000M $9.000M $0.00 -$7.000M -$3.700M $3.800M $2.400M $4.600M
YoY Change 14.29% -109.33% 525.0% -160.0% -151.28% 143.75% -153.87% -100.0% -100.0% -44.44% -100.0% 89.19% -197.37% 58.33% -47.83%

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 $340.0M -$1.837B $1.387B $1.989B $667.0M $401.0M $855.0M $701.4M $710.0M $591.8M $767.8M $590.4M $304.6M $465.4M $448.8M $541.1M $439.8M $437.9M $323.4M $336.6M $223.5M $195.4M $152.0M $122.6M $92.70M $111.2M $85.80M $116.8M $80.20M $19.00M $73.10M $35.80M $61.70M $40.50M $42.30M $43.30M $44.20M $40.40M $39.50M $48.50M $46.20M $11.80M
YoY Change -118.51% -232.44% -30.27% 198.2% 66.33% -53.1% 21.9% -1.21% 19.97% -22.92% 30.05% 93.83% -34.55% 3.7% -17.06% 23.03% 0.43% 35.41% -3.92% 50.6% 14.38% 28.55% 23.98% 32.25% -16.64% 29.6% -26.54% 45.64% 322.11% -74.01% 104.19% -41.98% 52.35% -4.26% -2.31% -2.04% 9.41% 2.28% -18.56% 4.98% 291.53%
Income Tax $71.00M -$335.0M $313.0M $522.0M $135.0M $93.00M $33.00M $177.6M $221.2M $177.8M $235.2M $162.8M $106.9M $145.4M $167.6M $159.1M $134.5M $126.7M $98.50M $119.2M $64.40M $60.70M $46.90M $45.40M $40.10M $43.20M $34.40M $43.60M $33.60M $22.70M $33.40M $18.00M $25.90M $15.60M $16.10M $15.90M $17.00M $11.90M $11.60M $24.50M $21.90M $6.900M
% Of Pretax Income 20.88% 22.57% 26.24% 20.24% 23.19% 3.86% 25.32% 31.15% 30.04% 30.63% 27.57% 35.1% 31.24% 37.34% 29.4% 30.58% 28.93% 30.46% 35.41% 28.81% 31.06% 30.86% 37.03% 43.26% 38.85% 40.09% 37.33% 41.9% 119.47% 45.69% 50.28% 41.98% 38.52% 38.06% 36.72% 38.46% 29.46% 29.37% 50.52% 47.4% 58.47%
Net Earnings $269.0M -$1.502B $1.073B $1.467B $532.0M $256.0M $719.0M $436.6M $364.7M $281.0M $337.2M $278.1M $210.2M $245.4M $261.0M $258.5M $215.5M $204.3M $176.2M $187.5M $111.6M $100.1M $77.10M $58.10M $46.30M $57.30M $42.50M $54.90M $42.30M -$5.600M $46.30M $14.70M $38.00M $24.20M $18.00M $36.40M $33.30M $28.20M $24.90M -$27.20M $22.90M $6.400M
YoY Change -117.91% -239.98% -26.86% 175.75% 107.81% -64.39% 64.68% 19.71% 29.79% -16.67% 21.25% 32.3% -14.34% -5.98% 0.97% 19.95% 5.48% 15.95% -6.03% 68.01% 11.49% 29.83% 32.7% 25.49% -19.2% 34.82% -22.59% 29.79% -855.36% -112.1% 214.97% -61.32% 57.02% 34.44% -50.55% 9.31% 18.09% 13.25% -191.54% -218.78% 257.81%
Net Earnings / Revenue 3.73% -16.82% 10.62% 19.7% 8.11% 3.5% 9.4% 7.13% 6.41% 4.2% 4.07% 3.87% 3.22% 4.03% 4.67% 4.51% 3.24% 3.73% 3.37% 3.84% 2.95% 3.31% 3.48% 2.35% 2.63% 4.14% 2.95% 3.34% 2.72% -0.64% 6.07% 2.89% 5.37% 3.41% 4.16% 11.24% 10.69% 9.26% 5.62% -5.64% 4.23% 0.96%
Basic Earnings Per Share $1.27 -$7.16 $5.11 $7.02 $2.55 $1.44 $4.13 $2.51 $2.11 $1.62 $1.95 $1.63 $1.24 $2.20 $2.38
Diluted Earnings Per Share $1.25 -$7.16 $4.972M $6.92 $2.54 $1.41 $4.06 $2.46 $2.08 $1.60 $1.92 $1.60 $1.24 $2.17 $2.36 $1.576M $1.324M $1.262M $1.101M $1.182M $769.7K $771.8K $613.4K $471.6K $377.7K $397.6K $285.0K $368.2K $283.7K -$38.04K $318.9K $107.1K $304.7K $223.2K $196.9K $388.5K $363.1K $328.7K $298.6K -$338.3K $292.8K $74.77K

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 $213.0M $241.0M $405.0M $855.0M $336.0M $447.0M $453.0M $558.0M $503.0M $370.0M $420.0M $389.0M $320.0M $239.0M $261.0M $280.0M $245.0M $252.0M $187.0M $380.0M $200.0M $192.0M $194.0M $91.00M $102.0M $56.00M $148.0M $129.0M $97.00M $133.0M $77.00M $125.0M $34.00M $1.000M $5.000M $65.00M $1.000M $2.000M $1.000M $4.000M $7.000M $6.000M
YoY Change -11.62% -40.49% -52.63% 154.46% -24.83% -1.32% -18.82% 10.93% 35.95% -11.9% 7.97% 21.56% 33.89% -8.43% -6.79% 14.29% -2.78% 34.76% -50.79% 90.0% 4.17% -1.03% 113.19% -10.78% 82.14% -62.16% 14.73% 32.99% -27.07% 72.73% -38.4% 267.65% 3300.0% -80.0% -92.31% 6400.0% -50.0% 100.0% -75.0% -42.86% 16.67%
Cash & Equivalents $213.0M $241.0M $405.0M $855.0M $336.0M $447.0M $453.0M $558.0M $503.0M $370.0M $420.0M $389.0M $320.0M $239.0M $261.0M $280.0M $245.0M $252.0M $186.0M $310.0M $150.0M $142.0M $194.0M $88.00M $94.00M $41.00M $67.00M $64.00M $74.00M $122.0M $77.00M $125.0M $27.00M $1.000M $5.000M $65.00M $1.000M $2.000M $1.000M $4.000M $7.000M $6.000M
Short-Term Investments $1.000M $70.00M $50.00M $50.00M $0.00 $4.000M $8.000M $15.00M $82.00M $65.00M $23.00M $11.00M $0.00 $0.00 $6.000M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Other Short-Term Assets $282.0M $460.0M $1.582B $1.051B $300.0M $234.0M $351.0M $221.0M $147.0M $219.0M $121.0M $108.0M $153.0M $124.0M $144.0M $115.0M $184.0M $77.00M $99.00M $121.0M $69.00M $53.00M $53.00M $47.00M $35.00M $39.00M $36.00M $58.00M $42.00M $39.00M $19.00M $14.00M $15.00M $15.00M $19.00M $22.00M $14.00M $16.00M $12.00M $14.00M $6.000M $5.000M
YoY Change -38.7% -70.92% 50.52% 250.33% 28.21% -33.33% 58.82% 50.34% -32.88% 80.99% 12.04% -29.41% 23.39% -13.89% 25.22% -37.5% 138.96% -22.22% -18.18% 75.36% 30.19% 0.0% 12.77% 34.29% -10.26% 8.33% -37.93% 38.1% 7.69% 105.26% 35.71% -6.67% 0.0% -21.05% -13.64% 57.14% -12.5% 33.33% -14.29% 133.33% 20.0%
Inventory $411.0M $433.0M $665.0M $469.0M $241.0M $230.0M $318.0M $279.0M $210.0M $240.0M $423.0M $366.0M $354.0M $363.0M $314.0M $363.0M $401.0M $360.0M $340.0M $240.0M $198.0M $137.0M $109.0M $129.0M $117.0M $87.00M $78.00M $96.00M $100.0M $102.0M $59.00M $56.00M $43.00M $41.00M $48.00M $20.00M $29.00M $27.00M $29.00M $42.00M $49.00M $47.00M
Prepaid Expenses
Receivables $745.0M $911.0M $1.150B $895.0M $666.0M $655.0M $766.0M $640.0M $564.0M $632.0M $699.0M $765.0M $644.0M $562.0M $482.0M $427.0M $509.0M $478.0M $404.0M $432.0M $377.0M $221.0M $166.0M $192.0M $176.0M $114.0M $89.00M $118.0M $122.0M $94.00M $72.00M $62.00M $100.0M $99.00M $106.0M $73.00M $68.00M $69.00M $61.00M $72.00M $72.00M $70.00M
Other Receivables $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19.00M $20.00M $0.00 $0.00 $8.000M $11.00M $0.00 $0.00 $0.00 $2.000M $0.00 $0.00 $0.00 $0.00 $3.000M $19.00M $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
Total Short-Term Assets $1.651B $2.045B $3.802B $3.270B $1.543B $1.566B $1.888B $1.698B $1.424B $1.460B $1.663B $1.627B $1.470B $1.306B $1.220B $1.185B $1.339B $1.174B $1.041B $1.172B $844.0M $601.0M $524.0M $459.0M $430.0M $296.0M $351.0M $404.0M $381.0M $367.0M $227.0M $258.0M $191.0M $156.0M $177.0M $180.0M $113.0M $115.0M $103.0M $132.0M $133.0M $128.0M
YoY Change -19.27% -46.21% 16.27% 111.92% -1.47% -17.06% 11.19% 19.24% -2.47% -12.21% 2.21% 10.68% 12.56% 7.05% 2.95% -11.5% 14.05% 12.78% -11.18% 38.86% 40.43% 14.69% 14.16% 6.74% 45.27% -15.67% -13.12% 6.04% 3.81% 61.67% -12.02% 35.08% 22.44% -11.86% -1.67% 59.29% -1.74% 11.65% -21.97% -0.75% 3.91%
Property, Plant & Equipment $9.180B $8.967B $8.408B $7.948B $7.375B $6.688B $5.808B $5.537B $5.238B $4.994B $4.544B $4.480B $4.234B $3.205B $3.040B $2.904B $2.450B $2.397B $2.215B $1.803B $1.782B $1.337B $1.272B $1.268B $1.073B $1.084B $999.0M $987.0M $975.0M $955.0M $621.0M $604.0M $586.0M $576.0M $541.0M $375.0M $432.0M $409.0M $400.0M $418.0M $447.0M $438.0M
YoY Change 2.38% 6.65% 5.79% 7.77% 10.27% 15.15% 4.89% 5.71% 4.89% 9.9% 1.43% 5.81% 32.11% 5.43% 4.68% 18.53% 2.21% 8.22% 22.85% 1.18% 33.28% 5.11% 0.32% 18.17% -1.01% 8.51% 1.22% 1.23% 2.09% 53.78% 2.81% 3.07% 1.74% 6.47% 44.27% -13.19% 5.62% 2.25% -4.31% -6.49% 2.05%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $63.00M $64.00M $58.00M $13.00M $43.00M $50.00M $23.00M $24.00M $26.00M $45.00M $51.00M $49.00M $54.00M $48.00M $48.00M $56.00M
YoY Change -1.56% 10.34% 346.15% -14.0% 117.39% -4.17% -7.69% -42.22% -11.76% 4.08% -9.26% 12.5% 0.0% -14.29%
Other Assets $1.005B $919.0M $1.253B $1.152B $872.0M $928.0M $611.0M $629.0M $616.0M $497.0M $477.0M $420.0M $496.0M $443.0M $401.0M $206.0M $189.0M $196.0M $186.0M $180.0M $187.0M $151.0M $148.0M $151.0M $97.00M $108.0M $94.00M $83.00M $85.00M $101.0M $46.00M $49.00M $47.00M $55.00M $38.00M $32.00M $11.00M $5.000M $7.000M $7.000M $4.000M $17.00M
YoY Change 9.36% -26.66% 8.77% 32.11% -6.03% 51.88% -2.86% 2.11% 23.94% 4.19% 13.57% -15.32% 11.96% 10.47% 94.66% 8.99% -3.57% 5.38% 3.33% -3.74% 23.84% 2.03% -1.99% 55.67% -10.19% 14.89% 13.25% -2.35% -15.84% 119.57% -6.12% 4.26% -14.55% 44.74% 18.75% 190.91% 120.0% -28.57% 0.0% 75.0% -76.47%
Total Long-Term Assets $13.45B $13.36B $13.77B $13.45B $12.44B $11.78B $10.09B $9.884B $9.423B $9.054B $8.430B $8.382B $8.207B $5.357B $5.154B $4.858B $4.346B $4.329B $4.040B $3.400B $3.399B $2.194B $2.090B $2.091B $1.846B $1.845B $1.724B $1.748B $1.752B $1.797B $955.0M $954.0M $913.0M $913.0M $843.0M $482.0M $511.0M $480.0M $479.0M $490.0M $519.0M $530.0M
YoY Change 0.68% -3.03% 2.38% 8.13% 5.61% 16.72% 2.11% 4.89% 4.08% 7.4% 0.57% 2.13% 53.2% 3.94% 6.09% 11.78% 0.39% 7.15% 18.82% 0.03% 54.92% 4.98% -0.05% 13.27% 0.05% 7.02% -1.37% -0.23% -2.5% 88.17% 0.1% 4.49% 0.0% 8.3% 74.9% -5.68% 6.46% 0.21% -2.24% -5.59% -2.08%
Total Assets $15.10B $15.40B $17.58B $16.72B $13.99B $13.35B $11.98B $11.58B $10.85B $10.51B $10.09B $10.01B $9.677B $6.663B $6.374B $6.043B $5.685B $5.503B $5.081B $4.572B $4.243B $2.795B $2.614B $2.550B $2.276B $2.141B $2.075B $2.152B $2.133B $2.164B $1.182B $1.212B $1.104B $1.069B $1.020B $662.0M $624.0M $595.0M $582.0M $622.0M $652.0M $658.0M
YoY Change
Accounts Payable $544.0M $613.0M $891.0M $837.0M $475.0M $439.0M $562.0M $440.0M $391.0M $393.0M $460.0M $472.0M $410.0M $400.0M $373.0M $335.0M $462.0M $421.0M $373.0M $400.0M $324.0M $203.0M $166.0M $167.0M $157.0M $101.0M $80.00M $103.0M $95.00M $69.00M $61.00M $65.00M $54.00M $45.00M $52.00M $53.00M $41.00M $36.00M $31.00M $48.00M $48.00M $50.00M
YoY Change -11.26% -31.2% 6.45% 76.21% 8.2% -21.89% 27.73% 12.53% -0.51% -14.57% -2.54% 15.12% 2.5% 7.24% 11.34% -27.49% 9.74% 12.87% -6.75% 23.46% 59.61% 22.29% -0.6% 6.37% 55.45% 26.25% -22.33% 8.42% 37.68% 13.11% -6.15% 20.37% 20.0% -13.46% -1.89% 29.27% 13.89% 16.13% -35.42% 0.0% -4.0%
Accrued Expenses $282.0M $229.0M $229.0M $262.0M $313.0M $196.0M $193.0M $185.0M $163.0M $191.0M $158.0M $161.0M $102.0M $86.00M $90.00M $109.0M $118.0M $107.0M $119.0M $131.0M $82.00M $77.00M $78.00M $74.00M $79.00M $74.00M $71.00M $77.00M $74.00M $84.00M $108.0M $53.00M $57.00M $59.00M $40.00M $24.00M $24.00M $20.00M $24.00M $28.00M $19.00M
YoY Change 23.14% 0.0% -12.6% -16.29% 59.69% 1.55% 4.32% 13.5% -14.66% -1.86% 57.84% 18.6% -4.44% -17.43% -7.63% 10.28% -10.08% -9.16% 59.76% 6.49% -1.28% 5.41% -6.33% 6.76% 4.23% -7.79% 4.05% -11.9% -22.22% 103.77% -7.02% -3.39% 47.5% 66.67% 0.0% 20.0% -16.67% -14.29% 47.37%
Deferred Revenue
YoY Change
Short-Term Debt $465.0M $649.0M $368.0M $367.0M $347.0M $796.0M $425.0M $367.0M $292.0M $190.0M $211.0M $228.0M $165.0M $139.0M $200.0M $163.0M $136.0M $199.0M $225.0M $97.00M $98.00M $57.00M $56.00M $68.00M $135.0M $121.0M $78.00M $95.00M $66.00M $42.00M $17.00M $0.00 $36.00M $32.00M $52.00M $42.00M $49.00M $29.00M $35.00M $54.00M $24.00M $12.00M
YoY Change -28.35% 76.36% 0.27% 5.76% -56.41% 87.29% 15.8% 25.68% 53.68% -9.95% -7.46% 38.18% 18.71% -30.5% 22.7% 19.85% -31.66% -11.56% 131.96% -1.02% 71.93% 1.79% -17.65% -49.63% 11.57% 55.13% -17.89% 43.94% 57.14% 147.06% -100.0% 12.5% -38.46% 23.81% -14.29% 68.97% -17.14% -35.19% 125.0% 100.0%
Long-Term Debt Due $235.0M $57.00M $149.0M $110.0M $53.00M $24.00M $19.00M $178.0M $30.00M $258.0M $77.00M $67.00M $167.0M $47.00M $574.0M $95.00M $82.00M $15.00M $32.00M $252.0M $123.0M $65.00M $149.0M $98.00M $86.00M $27.00M $14.00M $27.00M $31.00M $59.00M $32.00M $26.00M $19.00M $49.00M $44.00M $11.00M $9.000M $13.00M $38.00M $31.00M $27.00M $36.00M
YoY Change 312.28% -61.74% 35.45% 107.55% 120.83% 26.32% -89.33% 493.33% -88.37% 235.06% 14.93% -59.88% 255.32% -91.81% 504.21% 15.85% 446.67% -53.13% -87.3% 104.88% 89.23% -56.38% 52.04% 13.95% 218.52% 92.86% -48.15% -12.9% -47.46% 84.38% 23.08% 36.84% -61.22% 11.36% 300.0% 22.22% -30.77% -65.79% 22.58% 14.81% -25.0%
Total Short-Term Liabilities $2.060B $2.274B $2.444B $2.297B $1.755B $2.027B $1.732B $1.690B $1.442B $1.679B $1.431B $1.425B $1.482B $1.078B $1.675B $1.097B $1.184B $1.058B $1.027B $1.163B $918.0M $584.0M $586.0M $568.0M $539.0M $407.0M $322.0M $405.0M $368.0M $329.0M $212.0M $218.0M $190.0M $213.0M $230.0M $187.0M $161.0M $137.0M $146.0M $182.0M $143.0M $141.0M
YoY Change -9.41% -6.96% 6.4% 30.88% -13.42% 17.03% 2.49% 17.2% -14.12% 17.33% 0.42% -3.85% 37.48% -35.64% 52.69% -7.35% 11.91% 3.02% -11.69% 26.69% 57.19% -0.34% 3.17% 5.38% 32.43% 26.4% -20.49% 10.05% 11.85% 55.19% -2.75% 14.74% -10.8% -7.39% 22.99% 16.15% 17.52% -6.16% -19.78% 27.27% 1.42%
Long-Term Debt $6.443B $6.543B $6.483B $6.339B $5.981B $5.780B $4.147B $3.995B $3.766B $3.410B $3.434B $3.542B $3.348B $2.110B $1.432B $2.039B $1.987B $2.039B $1.965B $1.393B $1.547B $1.159B $1.127B $1.197B $1.030B $990.0M $891.0M $845.0M $845.0M $815.0M $364.0M $394.0M $346.0M $377.0M $449.0M $143.0M $122.0M $144.0M $133.0M $135.0M $145.0M $171.0M
YoY Change -1.53% 0.93% 2.27% 5.99% 3.48% 39.38% 3.8% 6.08% 10.44% -0.7% -3.05% 5.79% 58.67% 47.35% -29.77% 2.62% -2.55% 3.77% 41.06% -9.95% 33.48% 2.84% -5.85% 16.21% 4.04% 11.11% 5.44% 0.0% 3.68% 123.9% -7.61% 13.87% -8.22% -16.04% 213.99% 17.21% -15.28% 8.27% -1.48% -6.9% -15.2%
Other Long-Term Liabilities $1.233B $1.262B $1.269B $1.419B $1.472B $1.171B $1.010B $797.0M $829.0M $716.0M $556.0M $527.0M $621.0M $570.0M $599.0M $579.0M $440.0M $380.0M $352.0M $327.0M $309.0M $97.00M $79.00M $73.00M $83.00M $81.00M $74.00M $65.00M $63.00M $104.0M $29.00M $24.00M $144.0M $139.0M $78.00M $69.00M $89.00M $21.00M $22.00M $33.00M $35.00M $30.00M
YoY Change -2.3% -0.55% -10.57% -3.6% 25.7% 15.94% 26.73% -3.86% 15.78% 28.78% 5.5% -15.14% 8.95% -4.84% 3.45% 31.59% 15.79% 7.95% 7.65% 5.83% 218.56% 22.78% 8.22% -12.05% 2.47% 9.46% 13.85% 3.17% -39.42% 258.62% 20.83% -83.33% 3.6% 78.21% 13.04% -22.47% 323.81% -4.55% -33.33% -5.71% 16.67%
Total Long-Term Liabilities $7.676B $7.805B $7.752B $7.758B $7.453B $6.951B $5.157B $4.792B $4.595B $4.126B $3.990B $4.069B $3.969B $2.680B $2.031B $2.618B $2.427B $2.419B $2.317B $1.720B $1.856B $1.256B $1.206B $1.270B $1.113B $1.071B $965.0M $910.0M $908.0M $919.0M $393.0M $418.0M $490.0M $516.0M $527.0M $212.0M $211.0M $165.0M $155.0M $168.0M $180.0M $201.0M
YoY Change -1.65% 0.68% -0.08% 4.09% 7.22% 34.79% 7.62% 4.29% 11.37% 3.41% -1.94% 2.52% 48.1% 31.95% -22.42% 7.87% 0.33% 4.4% 34.71% -7.33% 47.77% 4.15% -5.04% 14.11% 3.92% 10.98% 6.04% 0.22% -1.2% 133.84% -5.98% -14.69% -5.04% -2.09% 148.58% 0.47% 27.88% 6.45% -7.74% -6.67% -10.45%
Total Liabilities $10.75B $11.02B $11.51B $11.20B $9.857B $9.529B $8.300B $8.419B $8.003B $7.822B $7.434B $7.516B $7.447B $4.686B $4.550B $4.451B $4.267B $4.181B $3.981B $3.574B $3.409B $2.277B $2.277B $2.275B $2.009B $1.871B $1.688B $1.743B $1.720B $1.748B $723.0M $764.0M $679.0M $729.0M $757.0M $399.0M $372.0M $356.0M $354.0M $403.0M $388.0M $397.0M
YoY Change -2.38% -4.29% 2.75% 13.63% 3.44% 14.81% -1.41% 5.2% 2.31% 5.22% -1.09% 0.93% 58.92% 2.99% 2.22% 4.31% 2.06% 5.02% 11.39% 4.84% 49.71% 0.0% 0.09% 13.24% 7.38% 10.84% -3.16% 1.34% -1.6% 141.77% -5.37% 12.52% -6.86% -3.7% 89.72% 7.26% 4.49% 0.56% -12.16% 3.87% -2.27%

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: $6.2048 Billion

About UGI CORP /PA/

UGI Corp. is a holding company, which engages in the distribution, transportation, storing, and marketing of energy products and services. The company is headquartered in King Of Prussia, Pennsylvania and currently employs 5,160 full-time employees. In the United States, the Company owns and operates a retail propane marketing and distribution business, natural gas and electric distribution utilities, and energy marketing, midstream infrastructure, storage, natural gas gathering and processing, natural gas production, electricity generation and energy services businesses. In Europe, the Company markets and distributes propane and other liquified petroleum gas (LPG), and market other energy products and services. The company operates through four segments: AmeriGas Propane, UGI International, Midstream & Marketing, and Utilities. The AmeriGas Propane segment operates propane distribution business. The UGI International segment consists of LPG distribution businesses in Austria, Belgium, the Czech Republic, Denmark, Finland, France, Hungary, Italy, Luxembourg, the Netherlands, Norway, Poland, Romania and others.

Industry: Gas & Other Services Combined Peers: ATMOS ENERGY CORP Brookfield Infrastructure Corp CHESAPEAKE UTILITIES CORP SPIRE INC NATIONAL FUEL GAS CO NEW JERSEY RESOURCES CORP ONE Gas, Inc. SOUTH JERSEY INDUSTRIES INC Southwest Gas Holdings, Inc.