Eli Lilly and Co
LLY
UnitedHealth
UNH
Tractor Supply
TSCO
Humana
HUM
Builders FirstSource
BLDR
(Q3)Dec 31, 2024 | (Q2)Sep 30, 2024 | (Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -30.06%38.74M | 21.18%37M | 47.96%49.08M | 36.47%48.63M | 36.47%48.63M | 56.65%55.4M | -4.19%30.53M | -17.14%33.17M | -14.02%35.64M | -14.02%35.64M |
-Cash and cash equivalents | -30.06%38.74M | 21.18%37M | 47.96%49.08M | 36.47%48.63M | 36.47%48.63M | 56.65%55.4M | -4.19%30.53M | -17.14%33.17M | -14.02%35.64M | -14.02%35.64M |
Receivables | -7.43%131.14M | -14.60%110.96M | 1.68%115.96M | 7.35%125.64M | 7.35%125.64M | 28.27%141.67M | 12.13%129.93M | 4.71%114.04M | -2.11%117.04M | -2.11%117.04M |
-Accounts receivable | -5.00%114.59M | -7.94%93.5M | 7.70%98.68M | 9.93%107.32M | 9.93%107.32M | 30.57%120.62M | 1.00%101.56M | -2.81%91.63M | 2.44%97.63M | 2.44%97.63M |
-Taxes receivable | -69.60%501K | 68.98%1.87M | 959.58%2.54M | -48.06%1.63M | -48.06%1.63M | 12.19%1.65M | -52.49%1.11M | -87.80%240K | -32.17%3.14M | -32.17%3.14M |
-Other receivables | -17.24%16.05M | -42.84%15.58M | -33.55%14.74M | 2.57%16.69M | 2.57%16.69M | 16.87%19.4M | 109.93%27.26M | 75.04%22.17M | -17.09%16.27M | -17.09%16.27M |
Inventory | -4.14%92.31M | 1.13%93.6M | -3.20%89.92M | 5.10%86.32M | 5.10%86.32M | 5.34%96.3M | -2.59%92.55M | 7.73%92.89M | 14.63%82.13M | 14.63%82.13M |
Other current assets | 10.19%18.03M | 98.42%33.46M | -26.43%11.38M | -13.19%14.01M | -13.19%14.01M | 2.39%16.36M | 11.02%16.87M | 24.85%15.47M | 36.93%16.14M | 36.93%16.14M |
Total current assets | -9.52%280.23M | 1.90%275.02M | 4.21%266.35M | 9.43%274.6M | 9.43%274.6M | 22.32%309.73M | 4.63%269.88M | 3.24%255.58M | 2.66%250.94M | 2.66%250.94M |
Non current assets | ||||||||||
Net PPE | 0.69%82.98M | 2.73%79.22M | 6.70%82.84M | 6.62%81.95M | 6.62%81.95M | 15.40%82.41M | 6.43%77.11M | 2.86%77.63M | 0.37%76.86M | 0.37%76.86M |
-Gross PPE | 2.27%158.12M | 5.36%155.64M | 7.05%157.37M | 7.67%155.37M | 7.67%155.37M | 11.68%154.61M | 6.14%147.72M | 3.80%147.01M | 2.69%144.31M | 2.69%144.31M |
-Accumulated depreciation | -4.07%-75.13M | -8.22%-76.42M | -7.43%-74.53M | -8.85%-73.42M | -8.85%-73.42M | -7.71%-72.19M | -5.82%-70.61M | -4.86%-69.38M | -5.47%-67.45M | -5.47%-67.45M |
Goodwill and other intangible assets | -5.01%381.67M | 27.16%390.24M | 24.80%392.58M | 26.88%397.88M | 26.88%397.88M | 26.60%401.79M | -2.73%306.88M | -4.67%314.55M | 1.92%313.58M | 1.92%313.58M |
-Goodwill | -1.86%263.55M | 23.14%269.51M | 21.41%269.42M | 23.30%270.79M | 23.30%270.79M | 21.40%268.54M | 0.26%218.86M | -2.03%221.91M | 3.22%219.61M | 3.22%219.61M |
-Other intangible assets | -11.35%118.12M | 37.16%120.73M | 32.94%123.16M | 35.25%127.09M | 35.25%127.09M | 38.57%133.25M | -9.44%88.02M | -10.46%92.65M | -0.99%93.97M | -0.99%93.97M |
Non current deferred assets | 106.72%2.22M | 150.36%1.76M | 100.15%1.36M | 56.10%1.07M | 56.10%1.07M | 37.79%1.07M | -14.16%703K | -42.80%679K | -43.19%688K | -43.19%688K |
Other non current assets | 61.48%16.29M | 67.22%15.29M | 59.34%13.83M | 61.93%12.24M | 61.93%12.24M | 37.54%10.09M | 21.01%9.15M | 12.12%8.68M | 11.41%7.56M | 11.41%7.56M |
Total non current assets | -2.46%483.16M | 23.53%486.51M | 22.18%490.6M | 23.69%493.14M | 23.69%493.14M | 24.81%495.36M | -0.63%393.84M | -3.09%401.54M | 1.65%398.69M | 1.65%398.69M |
Total assets | -5.18%763.39M | 14.74%761.53M | 15.19%756.94M | 18.18%767.74M | 18.18%767.74M | 23.84%805.09M | 1.44%663.72M | -0.73%657.13M | 2.04%649.63M | 2.04%649.63M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -3.07%39.04M | -21.61%36.81M | -12.05%37.79M | -11.70%39.14M | -11.70%39.14M | 11.24%40.28M | 3.01%46.96M | 3.19%42.96M | 16.60%44.32M | 16.60%44.32M |
-accounts payable | 11.60%29.7M | -12.09%30.42M | 8.01%30.58M | 14.88%31.4M | 14.88%31.4M | -11.31%26.61M | -15.80%34.6M | -25.63%28.32M | -18.58%27.33M | -18.58%27.33M |
-Total tax payable | -13.96%8.43M | -33.80%5.41M | -29.94%6.23M | -42.54%6.38M | -42.54%6.38M | 57.91%9.8M | 82.00%8.17M | 149.86%8.9M | 203.97%11.11M | 203.97%11.11M |
-Other payable | -76.35%915K | -76.52%983K | -83.11%971K | -76.94%1.36M | -76.94%1.36M | --3.87M | --4.19M | --5.75M | 645.25%5.88M | 645.25%5.88M |
Current accrued expenses | -21.46%8.77M | -14.77%7.2M | -12.39%8.03M | -21.55%8.41M | -21.55%8.41M | 57.96%11.16M | 21.32%8.45M | 50.79%9.16M | 72.09%10.72M | 72.09%10.72M |
Current provisions | 90.08%2.28M | 79.01%1.89M | 187.68%2.78M | 29.02%978K | 29.02%978K | 28.89%1.2M | 9.23%1.05M | 23.85%966K | 36.09%758K | 36.09%758K |
Current debt and capital lease obligation | -58.40%21.58M | -38.71%25.2M | -33.65%24.02M | -18.47%22.9M | -18.47%22.9M | 35.71%51.87M | -1.36%41.11M | -12.45%36.21M | 143.11%28.09M | 143.11%28.09M |
-Current debt | -62.84%18M | -42.02%21.88M | -36.77%20.75M | -20.62%19.63M | -20.62%19.63M | 39.53%48.45M | -1.55%37.73M | -12.95%32.82M | 211.79%24.72M | 211.79%24.72M |
-Current capital lease obligation | 4.37%3.58M | -1.92%3.32M | -3.57%3.27M | -2.71%3.27M | -2.71%3.27M | -2.20%3.43M | 0.86%3.39M | -7.37%3.39M | -7.17%3.36M | -7.17%3.36M |
Current deferred liabilities | 32.71%20.57M | 82.51%13.4M | 78.23%15.28M | 142.03%20.53M | 142.03%20.53M | 57.31%15.5M | -40.08%7.34M | -21.62%8.57M | 0.81%8.48M | 0.81%8.48M |
Current liabilities | -21.51%109.68M | -16.67%98.27M | -7.11%102.23M | -0.73%109.27M | -0.73%109.27M | 27.25%139.74M | -2.52%117.93M | -2.33%110.05M | 35.89%110.07M | 35.89%110.07M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -18.05%145.32M | 83.39%154.02M | 73.25%160.03M | 64.28%164.59M | 64.28%164.59M | 65.39%177.32M | -26.62%83.99M | -24.53%92.37M | -22.98%100.19M | -22.98%100.19M |
-Long term debt | -17.80%134.77M | 97.21%143.17M | 83.64%147.57M | 73.25%151.96M | 73.25%151.96M | 68.03%163.95M | -30.65%72.6M | -28.61%80.36M | -27.17%87.71M | -27.17%87.71M |
-Long term capital lease obligation | -21.07%10.55M | -4.69%10.86M | 3.73%12.46M | 1.25%12.64M | 1.25%12.64M | 38.64%13.37M | 16.60%11.39M | 22.18%12.01M | 29.20%12.48M | 29.20%12.48M |
Non current deferred liabilities | -11.61%9.58M | -16.40%8.73M | -22.14%8.95M | -21.89%9.44M | -21.89%9.44M | -13.53%10.84M | -28.36%10.44M | -31.52%11.5M | -32.65%12.08M | -32.65%12.08M |
Other non current liabilities | 3.75%10.13M | 12.83%10.23M | 5.37%9.76M | 15.15%9.55M | 15.15%9.55M | 8.14%9.77M | 6.35%9.06M | 4.95%9.26M | -1.64%8.3M | -1.64%8.3M |
Total non current liabilities | -16.62%165.03M | 67.14%172.98M | 58.00%178.74M | 52.26%183.58M | 52.26%183.58M | 53.69%197.92M | -24.76%103.49M | -23.56%113.12M | -22.94%120.57M | -22.94%120.57M |
Total liabilities | -18.64%274.71M | 22.50%271.25M | 25.89%280.96M | 26.97%292.85M | 26.97%292.85M | 41.52%337.66M | -14.35%221.42M | -14.39%223.18M | -2.87%230.64M | -2.87%230.64M |
Shareholders'equity | ||||||||||
Share capital | 0.00%34K | 0.00%34K | 3.03%34K | 3.03%34K | 3.03%34K | 3.03%34K | 3.03%34K | 0.00%33K | 0.00%33K | 0.00%33K |
-common stock | 0.00%34K | 0.00%34K | 3.03%34K | 3.03%34K | 3.03%34K | 3.03%34K | 3.03%34K | 0.00%33K | 0.00%33K | 0.00%33K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 16.73%325.33M | 16.71%306.79M | 19.81%297.29M | 21.75%288.78M | 21.75%288.78M | 21.44%278.7M | 18.91%262.86M | 18.11%248.13M | 16.54%237.2M | 16.54%237.2M |
Paid-in capital | 1.28%245.21M | 0.95%243.12M | 0.92%241.63M | 1.54%243.56M | 1.54%243.56M | 1.56%242.11M | 1.87%240.83M | 1.80%239.41M | 2.26%239.86M | 2.26%239.86M |
Less: Treasury stock | --6.44M | --4.09M | --1.83M | --250K | --250K | ---- | ---- | ---- | --0 | --0 |
Gains losses not affecting retained earnings | -41.23%-75.45M | 9.54%-55.57M | -14.01%-61.15M | 1.49%-57.24M | 1.49%-57.24M | 5.32%-53.42M | 0.53%-61.42M | -21.73%-53.63M | -49.33%-58.1M | -49.33%-58.1M |
Total stockholders'equity | 4.55%488.69M | 10.85%490.29M | 9.69%475.98M | 13.34%474.89M | 13.34%474.89M | 13.59%467.43M | 11.76%442.31M | 8.15%433.95M | 4.96%418.99M | 4.96%418.99M |
Total equity | 4.55%488.69M | 10.85%490.29M | 9.69%475.98M | 13.34%474.89M | 13.34%474.89M | 13.59%467.43M | 11.76%442.31M | 8.15%433.95M | 4.96%418.99M | 4.96%418.99M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- |