8-K Announcements
6Apr 28, 2026·SEC
Mar 5, 2026·SEC
Feb 25, 2026·SEC
O-I Glass, Inc. (OI) fundamental analysis — strengths, weaknesses & financial health based on data analysis
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
O-I Glass, Inc. (OI) stock price & volume — 10-year historical chart
O-I Glass, Inc. (OI) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
O-I Glass, Inc. (OI) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q2 2026Latest | Apr 28, 2026 | $0.05vs $0.09-44.4% | $1.5Bvs $1.5B+4.8% |
| Q1 2026 | Feb 10, 2026 | $0.20vs $0.19+5.3% | $1.5Bvs $1.5B-1.2% |
| Q4 2025 | Nov 4, 2025 | $0.48vs $0.44+9.1% | $1.7Bvs $1.5B+7.8% |
| Q3 2025 | Jul 29, 2025 | $0.53vs $0.41+29.3% | $1.7Bvs $1.7B+2.3% |
O-I Glass, Inc. (OI) competitors in Metal and Glass Containers — business model, growth, and fundamentals comparison
O-I Glass, Inc. (OI) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
O-I Glass, Inc. (OI) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 6.87B | 6.88B | 6.69B | 6.09B | 6.36B | 6.86B | 7.11B | 6.53B | 6.43B | 6.4B |
| Revenue Growth % | 2.49% | 0.12% | -2.7% | -8.97% | 4.37% | 7.85% | 3.63% | -8.08% | -1.61% | -1.61% |
| Cost of Goods Sold | 5.74B | 5.59B | 5.52B | 5.12B | 5.27B | 5.64B | 5.61B | 5.49B | 5.32B | 5.37B |
| COGS % of Revenue | 83.51% | 81.34% | 82.54% | 84.04% | 82.84% | 82.31% | 78.94% | 84% | 82.74% | - |
| Gross Profit | 1.13B▲ 0% | 1.28B▲ 13.2% | 1.17B▼ 9.0% | 972M▼ 16.8% | 1.09B▲ 12.2% | 1.21B▲ 11.2% | 1.5B▲ 23.3% | 1.04B▼ 30.1% | 1.11B▲ 6.1% | 1.03B▲ 0% |
| Gross Margin % | 16.49% | 18.66% | 17.46% | 15.96% | 17.16% | 17.69% | 21.06% | 16% | 17.26% | 16.05% |
| Gross Profit Growth % | -6.52% | 13.24% | -8.96% | -16.78% | 12.24% | 11.18% | 23.33% | -30.15% | 6.12% | - |
| Operating Expenses | 562M | 553M | 505M | 972M | 552M | 628M | 683M | 525M | 476M | 476M |
| OpEx % of Revenue | 8.18% | 8.04% | 7.55% | 15.96% | 8.68% | 9.16% | 9.61% | 8.04% | 7.41% | - |
| Selling, General & Admin | 502M | 483M | 437M | 429M | 507M | 516M | 559M | 450M | 434M | 432M |
| SG&A % of Revenue | 7.31% | 7.02% | 6.53% | 7.04% | 7.98% | 7.53% | 7.87% | 6.89% | 6.75% | - |
| Research & Development | 60M | 70M | 68M | 75M | 82M | 79M | 92M | 80M | 42M | 37M |
| R&D % of Revenue | 0.87% | 1.02% | 1.02% | 1.23% | 1.29% | 1.15% | 1.29% | 1.22% | 0.65% | - |
| Other Operating Expenses | 0 | 0 | 0 | 468M | -37M | 33M | 32M | -5M | 0 | 1000K |
| Operating Income | 530M▲ 0% | 709M▲ 33.8% | 663M▼ 6.5% | 0▼ 100.0% | 539M▲ 0% | 585M▲ 8.5% | 813M▲ 39.0% | 520M▼ 36.0% | 633M▲ 21.7% | 551M▲ 0% |
| Operating Margin % | 7.72% | 10.31% | 9.91% | - | 8.48% | 8.53% | 11.44% | 7.96% | 9.85% | 8.61% |
| Operating Income Growth % | -12.4% | 33.77% | -6.49% | -100% | - | 8.53% | 38.97% | -36.04% | 21.73% | - |
| EBITDA | 970M | 1.15B | 1.11B | 1.09B | 988M | 1.04B | 1.3B | 1.01B | 1.12B | 1.04B |
| EBITDA Margin % | 14.12% | 16.71% | 16.54% | 17.83% | 15.54% | 15.15% | 18.24% | 15.4% | 17.46% | 16.27% |
| EBITDA Growth % | -6.01% | 18.45% | -3.66% | -1.9% | -9.02% | 5.16% | 24.74% | -22.38% | 11.53% | 9.35% |
| D&A (Non-Cash Add-back) | 440M | 440M | 444M | 468M | 449M | 454M | 483M | 486M | 489M | 490M |
| EBIT | 543M | 538M | 50M | 618M | 548M | 1.04B | 409M | 373M | 292M | 286M |
| Net Interest Income | -268M | -261M | -311M | -265M | -216M | -239M | -342M | -335M | -341M | -342M |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 268M | 261M | 311M | 265M | 216M | 239M | 342M | 335M | 341M | 342M |
| Other Income/Expense | -514M | -358M | -924M | 353M | -207M | 220M | -746M | -482M | -682M | -672M |
| Pretax Income | 275M▲ 0% | 277M▲ 0.7% | -261M▼ 194.2% | 353M▲ 235.2% | 332M▼ 5.9% | 805M▲ 142.5% | 67M▼ 91.7% | 38M▼ 43.3% | -49M▼ 228.9% | -121M▲ 0% |
| Pretax Margin % | 4% | 4.03% | -3.9% | 5.8% | 5.22% | 11.74% | 0.94% | 0.58% | -0.76% | -1.89% |
| Income Tax | 70M | 108M | 118M | 89M | 167M | 178M | 152M | 126M | 54M | 40M |
| Effective Tax Rate % | 25.45% | 38.99% | -45.21% | 25.21% | 50.3% | 22.11% | 226.87% | 331.58% | -110.2% | -33.06% |
| Net Income | 180M▲ 0% | 257M▲ 42.8% | -400M▼ 255.6% | 249M▲ 162.3% | 149M▼ 40.2% | 584M▲ 291.9% | -103M▼ 117.6% | -106M▼ 2.9% | -129M▼ 21.7% | -186M▲ 0% |
| Net Margin % | 2.62% | 3.74% | -5.98% | 4.09% | 2.34% | 8.52% | -1.45% | -1.62% | -2.01% | -2.91% |
| Net Income Growth % | -13.88% | 42.78% | -255.64% | 162.25% | -40.16% | 291.95% | -117.64% | -2.91% | -21.7% | 3.63% |
| Net Income (Continuing) | 205M | 169M | -379M | 264M | 165M | 627M | -85M | -88M | -103M | -161M |
| Discontinued Operations | 0 | 113M | -3M | 0 | 7M | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 119M | 114M | 97M | 104M | 107M | 111M | 135M | 126M | 151M | 0 |
| EPS (Diluted) | 1.10▲ 0% | 1.59▲ 44.5% | -2.44▼ 253.5% | 1.57▲ 164.3% | 0.93▼ 40.8% | 3.67▲ 294.6% | -0.67▼ 118.3% | -0.69▼ 3.0% | -0.84▼ 21.7% | -1.22▲ 0% |
| EPS Growth % | -14.06% | 44.55% | -253.46% | 164.34% | -40.76% | 294.62% | -118.26% | -2.99% | -21.74% | 3.17% |
| EPS (Basic) | 1.11 | 1.60 | -2.44 | 1.59 | 0.95 | 3.76 | -0.67 | -0.69 | -0.84 | - |
| Diluted Shares Outstanding | 164.65M | 162.09M | 155.25M | 158.78M | 160.31M | 158.99M | 154.65M | 154.62M | 153.55M | 152.68M |
| Basic Shares Outstanding | 162.74M | 160.13M | 155.25M | 156.81M | 157.15M | 155.31M | 154.65M | 154.62M | 153.55M | 152.68M |
| Dividend Payout Ratio | - | - | - | 3.21% | - | - | - | - | - | - |
O-I Glass, Inc. (OI) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 2.42B | 2.36B | 2.49B | 2.3B | 2.52B | 2.6B | 2.88B | 2.48B | 2.6B | 2.38B |
| Cash & Short-Term Investments | 492M | 512M | 551M | 563M | 725M | 773M | 913M | 734M | 759M | 317M |
| Cash Only | 492M | 512M | 551M | 563M | 725M | 773M | 913M | 734M | 759M | 317M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 663M | 549M | 621M | 623M | 692M | 760M | 671M | 572M | 601M | 805M |
| Days Sales Outstanding | 35.23 | 29.14 | 33.88 | 37.33 | 39.73 | 40.46 | 34.47 | 31.97 | 34.14 | 44.85 |
| Inventory | 1.04B | 1.02B | 1.04B | 841M | 816M | 848M | 1.07B | 963M | 1B | 1B |
| Days Inventory Outstanding | 65.92 | 66.42 | 69.06 | 59.97 | 56.56 | 54.85 | 69.69 | 64.07 | 68.78 | 67.55 |
| Other Current Assets | 0 | 0 | 0 | 0 | 49M | 222M | 229M | 209M | 239M | 259M |
| Total Non-Current Assets | 7.34B | 7.34B | 7.12B | 6.58B | 6.31B | 6.46B | 6.79B | 6.18B | 6.64B | 6.57B |
| Property, Plant & Equipment | 3.13B | 3.08B | 3.48B | 3.04B | 2.93B | 3.19B | 3.77B | 3.5B | 3.63B | 3.42B |
| Fixed Asset Turnover | 2.19x | 2.23x | 1.92x | 2.00x | 2.17x | 2.15x | 1.88x | 1.87x | 1.77x | 1.83x |
| Goodwill | 2.59B | 2.51B | 1.93B | 1.95B | 1.84B | 1.81B | 1.47B | 1.32B | 1.49B | 1.47B |
| Intangible Assets | 439M | 400M | 445M | 384M | 335M | 306M | 296M | 235M | 222M | 181M |
| Long-Term Investments | 525M | 698M | 694M | 673M | 643M | 695M | 743M | 661M | 735M | 735M |
| Other Non-Current Assets | 457M | 455M | 395M | 354M | 410M | 340M | 391M | 383M | 427M | 4.86B |
| Total Assets | 9.76B▲ 0% | 9.7B▼ 0.6% | 9.61B▼ 0.9% | 8.88B▼ 7.6% | 8.83B▼ 0.6% | 9.06B▲ 2.6% | 9.67B▲ 6.7% | 8.65B▼ 10.5% | 9.24B▲ 6.8% | 8.95B▲ 0% |
| Asset Turnover | 0.70x | 0.71x | 0.70x | 0.69x | 0.72x | 0.76x | 0.73x | 0.75x | 0.70x | 0.70x |
| Asset Growth % | 6.8% | -0.58% | -0.92% | -7.58% | -0.56% | 2.59% | 6.71% | -10.5% | 6.81% | 6.46% |
| Total Current Liabilities | 2.28B | 2.21B | 2B | 1.9B | 1.85B | 2.36B | 2.35B | 2.16B | 2.09B | 1.89B |
| Accounts Payable | 1.32B | 1.32B | 1.28B | 1.13B | 1.21B | 1.35B | 1.44B | 1.14B | 1.2B | 1.06B |
| Days Payables Outstanding | 84.25 | 86.19 | 84.33 | 80.29 | 83.87 | 87.64 | 93.51 | 75.98 | 82.45 | 75.47 |
| Short-Term Debt | 162M | 160M | 124M | 197M | 72M | 345M | 248M | 457M | 162M | 160M |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 628M | 569M | 0 | 0 | 13M | 0 | 0 | -41M | 131M | 677M |
| Current Ratio | 1.06x | 1.07x | 1.25x | 1.21x | 1.36x | 1.10x | 1.23x | 1.15x | 1.25x | 1.25x |
| Quick Ratio | 0.61x | 0.61x | 0.72x | 0.77x | 0.92x | 0.74x | 0.77x | 0.70x | 0.77x | 0.77x |
| Cash Conversion Cycle | 16.9 | 9.37 | 18.61 | 17.01 | 12.42 | 7.67 | 10.65 | 20.06 | 20.48 | 36.93 |
| Total Non-Current Liabilities | 6.55B | 6.59B | 7.05B | 6.58B | 6.16B | 5.18B | 5.58B | 5.29B | 5.71B | 4.8B |
| Long-Term Debt | 5.12B | 5.18B | 5.43B | 4.95B | 4.75B | 4.37B | 4.7B | 4.39B | 4.84B | 4.8B |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 332M | 0 | 0 |
| Deferred Tax Liabilities | 99M | 96M | 110M | 109M | 102M | 84M | 86M | 74M | 75M | 75M |
| Other Non-Current Liabilities | 1.33B | 1.31B | 1.51B | 1.53B | 1.3B | 721M | 795M | 493M | 797M | 2.46B |
| Total Liabilities | 8.83B | 8.8B | 9.05B | 8.48B | 8.01B | 7.53B | 7.92B | 7.45B | 7.8B | 6.69B |
| Total Debt | 5.28B | 5.34B | 5.56B | 5.14B | 4.83B | 4.72B | 4.95B | 5.18B | 5B | 4.96B |
| Net Debt | 4.79B | 4.83B | 5.01B | 4.58B | 4.1B | 3.94B | 4.03B | 4.45B | 4.24B | 4.64B |
| Debt / Equity | 5.05x | 5.27x | 9.86x | 12.82x | 5.83x | 3.09x | 2.84x | 4.30x | 3.46x | 3.46x |
| Debt / EBITDA | 5.45x | 4.65x | 5.02x | 4.73x | 4.88x | 4.54x | 3.82x | 5.15x | 4.46x | 4.76x |
| Net Debt / EBITDA | 4.94x | 4.20x | 4.52x | 4.22x | 4.15x | 3.79x | 3.11x | 4.42x | 3.78x | 3.78x |
| Interest Coverage | 2.03x | 2.06x | 0.16x | 2.33x | 2.54x | 4.37x | 1.20x | 1.11x | 0.86x | 0.84x |
| Total Equity | 1.05B▲ 0% | 1.01B▼ 3.1% | 564M▼ 44.4% | 401M▼ 28.9% | 827M▲ 106.2% | 1.53B▲ 84.8% | 1.74B▲ 14.1% | 1.21B▼ 30.9% | 1.45B▲ 19.9% | 2.26B▲ 0% |
| Equity Growth % | 121.61% | -3.06% | -44.38% | -28.9% | 106.23% | 84.76% | 14.14% | -30.91% | 19.92% | 83.73% |
| Book Value per Share | 6.35 | 6.26 | 3.63 | 2.53 | 5.16 | 9.61 | 11.28 | 7.79 | 9.41 | 14.78 |
| Total Shareholders' Equity | 927M | 900M | 467M | 297M | 720M | 1.42B | 1.61B | 1.08B | 1.29B | 2.26B |
| Common Stock | 2M | 2M | 2M | 2M | 2M | 2M | 2M | 2M | 2M | 0 |
| Retained Earnings | 84M | 333M | -89M | 152M | 301M | 885M | 782M | 676M | 548M | 0 |
| Treasury Stock | -551M | -705M | -733M | -714M | -701M | -688M | -681M | -677M | -667M | 0 |
| Accumulated OCI | -1.83B | -1.97B | -1.84B | -2.27B | -1.97B | -1.86B | -1.58B | -1.98B | -1.62B | 0 |
| Minority Interest | 119M | 114M | 97M | 104M | 107M | 111M | 135M | 126M | 151M | 0 |
O-I Glass, Inc. (OI) cash flow — operating, investing & free cash flow history
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 721M | 791M | 405M | 457M | 687M | 154M | 818M | 489M | 600M | 600M |
| Operating CF Margin % | 10.5% | 11.5% | 6.05% | 7.5% | 10.81% | 2.25% | 11.51% | 7.49% | 9.34% | - |
| Operating CF Growth % | -3.99% | 9.71% | -48.8% | 12.84% | 50.33% | -77.58% | 431.17% | -40.22% | 22.7% | 100.46% |
| Net Income | 205M | 169M | -379M | 264M | 142M | 627M | -103M | -88M | 5M | -186M |
| Depreciation & Amortization | 501M | 507M | 499M | 468M | 401M | 454M | 483M | 486M | 489M | 490M |
| Stock-Based Compensation | 18M | 27M | 0 | 0 | 0 | 33M | 43M | 14M | 25M | 26M |
| Deferred Taxes | -12M | -9M | 7M | -5M | 5M | 22M | 25M | 7M | -65M | -59M |
| Other Non-Cash Items | -128M | 5M | 454M | -89M | 111M | -1.08B | 558M | 195M | 126M | -44M |
| Working Capital Changes | -89M | 15M | -176M | -181M | 28M | 95M | -188M | -125M | 20M | 385M |
| Change in Receivables | -37M | 43M | -48M | -132M | -146M | -83M | 151M | 14M | 57M | 0 |
| Change in Inventory | 2M | -29M | -26M | 75M | -32M | -61M | 0 | 35M | 41M | 0 |
| Change in Payables | 69M | 67M | -62M | -67M | 161M | 146M | -102M | -95M | -45M | 0 |
| Cash from Investing | -351M | -698M | -437M | 93M | -220M | -97M | -683M | -620M | -368M | -387M |
| Capital Expenditures | -441M | -536M | -426M | -311M | -398M | -539M | -688M | -617M | 0 | -104M |
| CapEx % of Revenue | 6.42% | 7.79% | 6.37% | 5.11% | 6.26% | 7.86% | 9.68% | 9.45% | 6.72% | - |
| Acquisitions | -39M | -175M | -212M | 404M | 180M | 98M | 1M | 26M | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 129M | 13M | 201M | 0 | -2M | 344M | 4M | -29M | -368M | -283M |
| Cash from Financing | -392M | -53M | 68M | -557M | -273M | 6M | -27M | -8M | -250M | -236M |
| Debt Issued (Net) | -370M | 140M | 215M | -475M | -200M | -29M | 81M | 76M | -147M | -143M |
| Equity Issued (Net) | -5M | -163M | -42M | -3M | -40M | -40M | -40M | -40M | -40M | -30M |
| Dividends Paid | 0 | 0 | -31M | -8M | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -5M | -163M | -42M | -3M | -40M | -40M | -40M | -40M | -40M | -30M |
| Other Financing | -17M | -30M | -74M | -71M | -33M | 75M | -68M | -44M | -63M | -63M |
| Net Change in Cash | 0▲ 0% | 20M▲ 0% | 39M▲ 95.0% | 12M▼ 69.2% | 162M▲ 1250.0% | 48M▼ 70.4% | 140M▲ 191.7% | -179M▼ 227.9% | 25M▲ 114.0% | -107M▲ 0% |
| Free Cash Flow | 280M▲ 0% | 255M▼ 8.9% | -21M▼ 108.2% | 146M▲ 795.2% | 289M▲ 97.9% | -385M▼ 233.2% | 130M▲ 133.8% | -128M▼ 198.5% | 168M▲ 231.3% | 474M▲ 0% |
| FCF Margin % | 4.08% | 3.71% | -0.31% | 2.4% | 4.55% | -5.62% | 1.83% | -1.96% | 2.61% | 7.41% |
| FCF Growth % | -5.72% | -8.93% | -108.24% | 795.24% | 97.95% | -233.22% | 133.77% | -198.46% | 231.25% | 867.35% |
| FCF per Share | 1.70 | 1.57 | -0.14 | 0.92 | 1.80 | -2.42 | 0.84 | -0.83 | 1.09 | 1.09 |
| FCF Conversion (FCF/Net Income) | 4.01x | 3.08x | -1.01x | 1.84x | 4.61x | 0.26x | -7.94x | -4.61x | -4.65x | -2.55x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
O-I Glass, Inc. (OI) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | 23.72% | 24.95% | -50.7% | 51.61% | 24.27% | 49.6% | -6.3% | -7.19% | -9.74% | -11.38% |
| Return on Invested Capital (ROIC) | 7.13% | 9.11% | 8.71% | - | 8.16% | 8.44% | 10.84% | 6.83% | 8.38% | 8.38% |
| Gross Margin | 16.49% | 18.66% | 17.46% | 15.96% | 17.16% | 17.69% | 21.06% | 16% | 17.26% | 16.05% |
| Net Margin | 2.62% | 3.74% | -5.98% | 4.09% | 2.34% | 8.52% | -1.45% | -1.62% | -2.01% | -2.91% |
| Debt / Equity | 5.05x | 5.27x | 9.86x | 12.82x | 5.83x | 3.09x | 2.84x | 4.30x | 3.46x | 3.46x |
| Interest Coverage | 2.03x | 2.06x | 0.16x | 2.33x | 2.54x | 4.37x | 1.20x | 1.11x | 0.86x | 0.84x |
| FCF Conversion | 4.01x | 3.08x | -1.01x | 1.84x | 4.61x | 0.26x | -7.94x | -4.61x | -4.65x | -2.55x |
| Revenue Growth | 2.49% | 0.12% | -2.7% | -8.97% | 4.37% | 7.85% | 3.63% | -8.08% | -1.61% | -1.61% |
O-I Glass, Inc. (OI) SEC filings — annual & quarterly reports (10-K, 10-Q)
Apr 28, 2026·SEC
Mar 5, 2026·SEC
Feb 25, 2026·SEC
O-I Glass, Inc. (OI) stock FAQ — growth, dividends, profitability & financials explained
O-I Glass, Inc. (OI) reported $6.40B in revenue for fiscal year 2025. This represents a 66% increase from $3.85B in 1996.
O-I Glass, Inc. (OI) saw revenue decline by 1.6% over the past year.
O-I Glass, Inc. (OI) reported a net loss of $186.0M for fiscal year 2025.
O-I Glass, Inc. (OI) has a return on equity (ROE) of -9.7%. Negative ROE indicates the company is unprofitable.
O-I Glass, Inc. (OI) generated $474.0M in free cash flow for fiscal year 2025. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.
O-I Glass, Inc. (OI) financial analysis — history, returns, DCA and operating performance tools
Historical returns with dividends reinvested
Dollar cost averaging vs lump sum
Yield, growth, payout safety & DRIP
EPS trends, net income & profitability
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of market, efficiency and balance-sheet ratios
DCF intrinsic value, peer multiples & estimates