$24.06B
Revenue
$808.50M
Net Income
37.03%
Gross Margin
-
Op. Margin
$-106.85M
Free Cash Flow
| Breakdown | TTM (Sep 30, 2025) |
FY 2024 (Dec 31, 2024) |
FY 2023 (Dec 31, 2023) |
FY 2022 (Dec 31, 2022) |
FY 2021 (Dec 31, 2021) |
FY 2020 (Dec 31, 2020) |
|---|---|---|---|---|---|---|
| Total Revenue | $24.06B | $23.49B | $23.09B | $22.10B | $18.87B | $16.54B |
| Revenue Growth % | 2.4% | 1.7% | 4.5% | 17.1% | 14.1% | nan% |
| Cost of Revenue | $15.15B | $14.96B | $14.80B | $14.36B | $12.24B | $10.88B |
| Gross Profit | $8.91B | $8.52B | $8.29B | $7.74B | $6.63B | $5.65B |
| Gross Margin % | 37.0% | 36.3% | 35.9% | 35.0% | 35.2% | 34.2% |
| Operating Expenses | $7.72B | $7.29B | $6.54B | $6.13B | $5.47B | $5.24B |
| Selling General & Admin | $6.98B | $6.64B | $6.17B | $5.76B | $5.16B | $4.39B |
| Interest Expense | $175.32M | $124.98M | $64.47M | $73.89M | $62.15M | $93.71M |
| Other Income/Expense | $7.69M | $43.58M | $59.76M | $32.29M | $99.58M | $58.14M |
| Income Before Tax | $1.05B | $1.18B | $1.74B | $1.57B | $1.20B | $379.37M |
| Income Tax Expense | $240.38M | $271.89M | $425.82M | $389.90M | $301.56M | $215.97M |
| Net Income | $808.50M | $904.08M | $1.32B | $1.18B | $898.79M | $-29.10M |
| Net Margin % | 3.4% | 3.8% | 5.7% | 5.4% | 4.8% | -0.2% |
| Basic EPS | nan | nan | nan | 8.36 | 6.27 | -0.20 |
| Diluted EPS | nan | nan | nan | 8.31 | 6.23 | -0.20 |
| Basic Shares Outstanding | - | - | - | 141.5M | 143.4M | 144.5M |
| Diluted Shares Outstanding | - | - | - | 142.3M | 144.2M | 145.1M |
| Breakdown | FY 2024 (Dec 31, 2024) |
FY 2023 (Dec 31, 2023) |
FY 2022 (Dec 31, 2022) |
FY 2021 (Dec 31, 2021) |
FY 2020 (Dec 31, 2020) |
|---|---|---|---|---|---|
| Inventory | $5.51B | $4.68B | $4.44B | $3.89B | $3.51B |
| Other Current Assets | $1.68B | $1.60B | $1.53B | $1.35B | $1.06B |
| Total Current Assets | $9.85B | $9.61B | $8.82B | $7.76B | $7.11B |
| Property Plant & Equipment | $1.95B | $1.62B | $1.33B | $1.23B | $1.16B |
| Goodwill | $2.90B | $2.73B | $2.59B | $1.92B | $1.92B |
| Intangible Assets | $1.80B | $1.79B | $1.81B | $1.41B | $1.50B |
| Other Non-current Assets | $1.01B | $949.48M | $847.33M | $985.05M | $644.14M |
| Total Assets | $19.28B | $17.97B | $16.50B | $14.35B | $13.44B |
| Other Current Liabilities | $1.93B | $1.84B | $1.85B | $1.66B | $1.49B |
| Total Current Liabilities | $8.53B | $7.83B | $7.69B | $6.58B | $5.89B |
| Long-term Debt | $3.74B | $3.55B | $3.08B | $2.41B | $2.52B |
| Deferred Tax Liabilities | $441.70M | $437.67M | $391.16M | $280.78M | $212.91M |
| Other Non-current Liabilities | $544.11M | $536.17M | $502.97M | $522.78M | $543.62M |
| Common Stock | $138.78M | $139.57M | $140.94M | $142.18M | $144.35M |
| Retained Earnings | $5.26B | $5.07B | $4.54B | $4.09B | $3.98B |
| Total Stockholders Equity | $4.34B | $4.40B | $3.79B | $3.49B | $3.20B |
| Total Liabilities & Equity | $19.28B | $17.97B | $16.50B | $14.35B | $13.44B |
| Breakdown | TTM (Sep 30, 2025) |
FY 2024 (Dec 31, 2024) |
FY 2023 (Dec 31, 2023) |
FY 2022 (Dec 31, 2022) |
FY 2021 (Dec 31, 2021) |
FY 2020 (Dec 31, 2020) |
|---|---|---|---|---|---|---|
| Net Income | $1.00B | $904.08M | $1.32B | $1.18B | $898.79M | $-29.10M |
| Depreciation & Amortization | $831.95M | $407.98M | $350.53M | $347.82M | $290.97M | $272.84M |
| Stock-based Compensation | $73.35M | $40.69M | $57.23M | $38.06M | $25.60M | $22.62M |
| Deferred Income Tax | - | $-18.60M | $42.11M | $2.22M | $31.68M | $-27.72M |
| Change in Receivables | - | $50.94M | $-31.99M | $244.37M | $258.99M | $-957.51M |
| Change in Inventory | - | $440.55M | $69.15M | $380.42M | $329.24M | $-58.46M |
| Operating Cash Flow | $794.00M | $1.25B | $1.44B | $1.47B | $1.26B | - |
| Capital Expenditure | $900.85M | $567.34M | $512.67M | $339.63M | $266.14M | $153.50M |
| Investing Cash Flow | $-1.22B | $-1.51B | $-705.79M | $-1.68B | $-506.16M | - |
| Debt Repayment | $1.98B | $496.16M | $3.24B | $4.15B | $1.05B | $3.53B |
| Stock Repurchased | $37.50M | $150.00M | $261.47M | $222.73M | $333.60M | $96.22M |
| Dividends Paid | $975.77M | $554.93M | $526.67M | $495.92M | $465.65M | $453.28M |
| Financing Cash Flow | $-321.21M | $-333.94M | $-292.16M | $205.10M | $-989.53M | - |
| Net Change in Cash | $-728.30M | $-622.02M | $448.54M | $-61.24M | $-275.46M | $713.17M |
SEC Filing Format - Data shown as it appears in the Q3 2025 (10-Q) filing
Period ended: Sep 30, 2025
Condensed Consolidated Statements of Operations
| Description | Sep 30, 2025 | Sep 30, 2025 | ||
|---|---|---|---|---|
| Current | Prior Year | Current YTD | Prior Year YTD | |
| Total Revenue | $6.26B | $5.97B | $18.29B | $17.72B |
| Cost of Revenue | $3.92B | $3.77B | $11.45B | $11.26B |
| Gross Profit | $2.34B | $2.20B | $6.84B | $6.45B |
| Operating Expenses | $2.01B | $1.88B | $5.84B | $5.41B |
| Selling General & Admin | $1.81B | $1.72B | $5.29B | $4.94B |
| Interest Expense | $40.34M | $27.82M | $117.77M | $67.43M |
| Other Income/Expense | $-2.26M | $3.55M | $580.00K | $36.47M |
| Income Before Tax | $291.69M | $297.59M | $881.89M | $1.01B |
| Income Tax Expense | $65.52M | $71.01M | $206.44M | $237.96M |
| Net Income | $226.17M | $226.58M | $675.44M | $771.02M |
| Basic EPS | 1.63 | 1.63 | 4.86 | 5.53 |
| Diluted EPS | 1.62 | 1.62 | 4.85 | 5.51 |
Condensed Consolidated Balance Sheets
| Description | Sep 30, 2025 | Dec 31, 2024 |
|---|---|---|
| Inventory | $5.87B | $5.51B |
| Other Current Assets | $1.72B | $1.68B |
| Total Current Assets | $10.67B | $9.85B |
| Property Plant & Equipment | $2.09B | $1.95B |
| Goodwill | $3.13B | $2.90B |
| Intangible Assets | $1.86B | $1.80B |
| Other Non-current Assets | $982.29M | $1.01B |
| Total Assets | $20.69B | $19.28B |
| Short-term Debt | $910.75M | $41.70M |
| Other Current Liabilities | $2.13B | $1.93B |
| Total Current Liabilities | $9.38B | $8.53B |
| Long-term Debt | $3.75B | $3.74B |
| Deferred Tax Liabilities | $428.34M | $441.70M |
| Other Non-current Liabilities | $470.14M | $544.11M |
| Common Stock | $139.11M | $138.78M |
| Retained Earnings | $5.51B | $5.26B |
| Total Stockholders Equity | $4.79B | $4.34B |
| Total Liabilities & Equity | $20.69B | $19.28B |
Condensed Consolidated Statements of Cash Flows
| Description | Sep 30, 2025 | Sep 30, 2025 | ||
|---|---|---|---|---|
| Current | Prior Year | Current YTD | Prior Year YTD | |
| Net Income | $226.17M | $226.58M | $675.44M | $771.02M |
| Depreciation & Amortization | $127.47M | $106.04M | $365.93M | $295.85M |
| Stock-based Compensation | - | - | $37.18M | $37.28M |
| Change in Working Capital | - | - | $574.09M | $-378.00K |
| Operating Cash Flow | - | - | $510.69M | $1.10B |
| Capital Expenditure | - | - | $350.44M | $385.59M |
| Investing Cash Flow | - | - | $-487.95M | $-1.25B |
| Debt Repayment | - | - | $567.37M | $124.34M |
| Stock Repurchased | - | - | - | $112.50M |
| Dividends Paid | - | - | $420.57M | $411.40M |
| Financing Cash Flow | - | - | $-93.72M | $124.83M |
| Net Change in Cash | - | - | $-48.63M | $-23.89M |
All values are in USD (United States Dollars). Data is sourced from SEC EDGAR 10-K filings.
Annual data represents full fiscal year results. FY = Fiscal Year ending.