Loading financial statements…
Import this data to Google Sheets with:
=jivedata("SWK","financials")Full statements spill as a table. For one cell: =jivedata("SWK","Revenue") or =jivedata("SWK","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.
SWK • CIK 0000093556
| (in thousands, except per share data) | FY 2023 | FY 2024 | FY 2025 | TTM |
|---|---|---|---|---|
| Revenues | $15,781,100 | $15,365,700 | $15,130,400 | $15,247,700 |
| Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | — | $241,100 | $417,900 | $847,400 |
| Income Tax Expense (Benefit) | $-94,000 | $-45,200 | $16,000 | $226,900 |
| Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent | $-281,700 | $286,300 | $401,900 | $401,900 |
| Discontinued Operation, Income (Loss) from Discontinued Operation, before Income Tax | $-14,300 | $10,400 | $0 | $0 |
| Discontinued Operation, Tax Effect of Discontinued Operation | $14,500 | $2,400 | $0 | $0 |
| Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent | $-28,800 | $8,000 | $0 | $0 |
| Net Income (Loss) Attributable to Parent | $-310,500 | $294,300 | $401,900 | $620,500 |
| Cost of Goods and Services Sold | $11,848,500 | $10,851,300 | $10,542,100 | $10,383,600 |
| Selling, General and Administrative Expense | $3,282,000 | $3,310,500 | $3,314,500 | $3,413,400 |
| Accounts Receivable, Credit Loss Expense (Reversal) | $8,700 | $22,200 | $18,400 | $11,300 |
| Other Noninterest Expense | $320,100 | $448,800 | $240,700 | $220,300 |
| Gain (Loss) on Disposition of Business | $-10,800 | $0 | $-300 | $270,600 |
| Restructuring Charges | $39,400 | $99,900 | $89,100 | $129,100 |
| Asset Impairment Charges | $274,800 | $72,400 | $189,500 | $217,500 |
| Investment Income, Interest | $186,900 | $179,100 | $198,400 | $174,600 |
| Interest Expense | $559,400 | $498,600 | $516,300 | $470,300 |
| Costs and Expenses | $16,156,800 | $15,124,600 | $14,712,500 | $14,400,300 |
| (in thousands, except per share data) | FY 2023 | FY 2024 | FY 2025 | TTM |
|---|---|---|---|---|
| Cash and Cash Equivalents, at Carrying Value | $449,400 | $290,500 | $280,100 | $592,400 |
| Accounts and Financing Receivable, after Allowance for Credit Loss, Current | $1,302,000 | $1,153,700 | $919,700 | $1,471,000 |
| Property, Plant and Equipment, Net | $2,169,900 | $2,034,300 | $1,831,800 | $1,707,500 |
| Inventory, Net | $4,738,600 | $4,536,400 | $4,157,100 | $3,896,500 |
| Goodwill | $7,995,900 | $7,905,500 | $7,287,900 | $7,265,600 |
| Disposal Group, Including Discontinued Operation, Assets, Current | $140,800 | $0 | $262,400 | $0 |
| Prepaid Expense, Current | $360,500 | $347,100 | $328,600 | $332,600 |
| Other Assets, Current | $26,000 | $50,000 | $31,100 | $51,200 |
| Other Intangible Assets, Net | $4,600 | $2,000 | $1,100 | $3,023,800 |
| Assets, Current | $7,017,300 | $6,377,700 | $5,979,000 | $6,343,700 |
| Disposal Group, Including Discontinued Operation, Assets, Noncurrent | $716,800 | $0 | $1,273,900 | $0 |
| Other Assets, Noncurrent | $1,814,300 | $1,800,500 | $1,784,200 | $1,752,900 |
| Assets | $23,663,800 | $21,848,900 | $21,243,700 | $20,093,500 |
| Long-term Debt, Excluding Current Maturities | $6,101,000 | $5,602,600 | $4,703,300 | $4,704,200 |
| Deferred Income Tax Liabilities, Net | $333,200 | $165,300 | $66,200 | $66,400 |
| Liability, Defined Benefit Plan, Noncurrent | $378,400 | $325,900 | $330,200 | $303,300 |
| Disposal Group, Including Discontinued Operation, Liabilities, Noncurrent | $84,800 | $0 | $9,400 | $0 |
| Other Liabilities, Noncurrent | $1,827,100 | $2,118,300 | $1,834,300 | $1,631,700 |
| Short-term Debt | $1,074,800 | $0 | $605,600 | $0 |
| Long-term Debt, Current Maturities | $1,100 | $500,400 | $554,800 | $53,700 |
| Accounts Payable, Current | $2,298,900 | $2,437,200 | $2,163,000 | $2,422,300 |
| Accrued Liabilities, Current | $2,464,300 | $1,979,300 | $1,878,100 | $1,953,100 |
| Disposal Group, Including Discontinued Operation, Liabilities, Current | $44,100 | $0 | $44,200 | $0 |
| Liabilities, Current | $5,883,200 | $4,916,900 | $5,245,700 | $4,429,100 |
| Common Stock, Value, Issued | $442,300 | $442,300 | $442,300 | $442,300 |
| Retained Earnings (Accumulated Deficit) | $8,540,200 | $8,343,300 | $8,244,600 | $8,405,200 |
| Additional Paid in Capital, Common Stock | $5,059,000 | $5,071,300 | $5,063,000 | $5,162,800 |
| Accumulated Other Comprehensive Income (Loss), Net of Tax | $-2,069,100 | $-2,320,900 | $-1,970,400 | $-2,019,700 |
| Treasury Stock, Common, Value | $2,916,300 | $2,816,100 | $2,724,900 | $3,031,800 |
| Stockholders' Equity Attributable to Parent | $9,056,100 | $8,719,900 | $9,054,600 | $8,958,800 |
| Common Stock, Shares Authorized | 300,000,000 | 300,000,000 | 300,000,000 | 300,000,000 |
| Common Stock, Shares, Issued | 176,902,738 | 176,902,738 | 176,902,738 | 176,902,738 |
| Treasury Stock, Common, Shares | 23,282,650 | 22,529,805 | 21,866,327 | 25,889,498 |
| (in thousands, except per share data) | FY 2023 | FY 2024 | FY 2025 | TTM |
|---|---|---|---|---|
| Net Income (Loss) Attributable to Parent | $-310,500 | $294,300 | $401,900 | $620,500 |
| Net Cash Provided by (Used in) Operating Activities | $1,191,300 | $1,106,900 | $971,200 | $1,551,200 |
| Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | $2,100 | $-106,200 | $79,300 | $-7,300 |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect | $49,700 | $-161,800 | $-5,400 | $288,700 |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | $454,600 | $292,800 | $287,400 | $283,200 |
| Depreciation, Depletion and Amortization | $432,400 | $426,300 | $365,600 | $368,000 |
| Payments to Acquire Property, Plant, and Equipment | $338,700 | $353,900 | $283,300 | $262,100 |
| Amortization of Intangible Assets | $192,700 | $163,200 | $146,800 | $128,300 |
| Proceeds from Sale of Property, Plant, and Equipment | $15,100 | $14,800 | $16,900 | $16,900 |
| Gain (Loss) on Disposition of Business | $-10,800 | $0 | $-300 | $270,600 |
| Proceeds from Divestiture of Businesses, Net of Cash Divested | $-5,700 | $735,600 | $5,000 | $1,814,700 |
| Discontinued Operation, Gain (Loss) from Disposal of Discontinued Operation, before Income Tax | $-14,300 | $10,400 | $0 | $0 |
| Payments for (Proceeds from) Other Investing Activities | $-1,600 | $2,300 | $100 | $8,400 |
| Asset Impairment Charges | $274,800 | $72,400 | $189,500 | $217,500 |
| Net Cash Provided by (Used in) Investing Activities | $-327,700 | $394,200 | $-261,500 | $1,561,100 |
| Share-based Payment Arrangement, Noncash Expense | $83,800 | $105,400 | $94,100 | $82,300 |
| Deferred Income Taxes and Tax Credits | $-424,300 | $-227,200 | $-64,400 | $-64,400 |
| Other Noncash Income (Expense) | $-154,500 | $-186,300 | $-67,300 | $-67,300 |
| Repayments of Long-term Debt | $0 | — | $850,500 | $850,300 |
| Proceeds from Issuance of Unsecured Debt | $745,300 | $0 | $0 | $0 |
| Proceeds from (Repayments of) Commercial Paper | $-1,044,700 | — | $572,900 | $-1,069,900 |
| Payments for Repurchase of Common Stock | $16,100 | $17,700 | $20,100 | $275,000 |
| Proceeds from Issuance of Common Stock | $19,000 | $24,800 | $8,900 | $11,700 |
| Payment for Contingent Consideration Liability, Financing Activities | $18,000 | $0 | $0 | $0 |
| Payments of Ordinary Dividends, Common Stock | $482,600 | $491,200 | $500,600 | $502,400 |
| Proceeds from (Payments for) Other Financing Activities | $-18,900 | $-15,700 | $-5,000 | $-5,400 |
| Net Cash Provided by (Used in) Financing Activities | $-816,000 | $-1,556,700 | $-794,400 | $-2,816,300 |
| Cash and Cash Equivalents, at Carrying Value | $449,400 | $290,500 | $280,100 | $269,000 |
| Restricted Cash and Investments, Current | $4,600 | $2,300 | $7,300 | $12,700 |
| Increase (Decrease) in Accounts Receivable | $117,000 | $-58,200 | $-190,000 | $-190,000 |
| Increase (Decrease) in Inventories | $-906,600 | $-93,000 | $-258,500 | $-258,500 |
| Increase (Decrease) in Accounts Payable | $-23,000 | $173,300 | $-284,600 | $-284,600 |
| Increase (Decrease) in Deferred Revenue | $2,400 | $-3,000 | $-4,500 | $-4,500 |
| Increase (Decrease) in Other Current Assets | $-115,600 | $-7,100 | $-44,800 | $-44,800 |
| Increase (Decrease) in Other Noncurrent Assets | $175,700 | $49,700 | $-45,600 | $-45,600 |
| Increase (Decrease) in Accrued Liabilities | $-25,600 | $-230,500 | $-204,100 | $-204,100 |
| Increase (Decrease) in Obligation, Pension and Other Postretirement Benefits | $-42,200 | $-40,900 | $-34,000 | $-34,000 |
| Increase (Decrease) in Other Noncurrent Liabilities | $113,000 | $66,900 | $-260,000 | $-260,000 |