Financhill
Sell
46

D Quote, Financials, Valuation and Earnings

Last price:
$54.22
Seasonality move :
1.24%
Day range:
$53.36 - $54.67
52-week range:
$47.99 - $61.97
Dividend yield:
4.97%
P/E ratio:
20.14x
P/S ratio:
3.04x
P/B ratio:
1.74x
Volume:
11.1M
Avg. volume:
5.8M
1-year change:
8.74%
Market cap:
$45.9B
Revenue:
$14.5B
EPS (TTM):
$2.67
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.2B $11.4B $13.9B $14.4B $14.5B
Revenue Growth (YoY) -1.59% -19.43% 22.06% 3.27% 0.46%
 
Cost of Revenues $6.9B $6B $7.6B $7.4B $7.5B
Gross Profit $7.3B $5.4B $6.4B $7B $6.9B
Gross Profit Margin 51.52% 47.4% 45.75% 48.34% 47.87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.3B $530M -$1.9B $704M $223M
Operating Expenses $3.2B $2.8B $3.1B $3.3B $3.1B
Operating Income $4.1B $2.6B $3.3B $3.7B $3.8B
 
Net Interest Expenses $1.4B $1.3B $1B $1.7B $1.9B
EBT. Incl. Unusual Items $1.4B $1.9B $328M $2.7B $2.2B
Earnings of Discontinued Ops. -$1.9B $1.4B $922M -$125M $197M
Income Tax Expense $83M -$181M $59M $568M $308M
Net Income to Company -$550M $3.4B $1.2B $2B $2.1B
 
Minority Interest in Earnings $149M -$20M -- -- $53M
Net Income to Common Excl Extra Items -$401M $3.4B $1.2B $2B $2.1B
 
Basic EPS (Cont. Ops) -$0.56 $4.12 $1.33 $2.33 $2.44
Diluted EPS (Cont. Ops) -$0.57 $4.12 $1.33 $2.33 $2.44
Weighted Average Basic Share $831M $807.8M $823.9M $836.4M $839.2M
Weighted Average Diluted Share $831M $808.5M $824.8M $836.5M $839.4M
 
EBITDA $6.9B $5.4B $4.4B $7.5B $6.7B
EBIT $4.1B $2.6B $1.3B $4.4B $4.1B
 
Revenue (Reported) $14.2B $11.4B $13.9B $14.4B $14.5B
Operating Income (Reported) $4.1B $2.6B $3.3B $3.7B $3.8B
Operating Income (Adjusted) $4.1B $2.6B $1.3B $4.4B $4.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.9B $4.3B $3.9B $3.6B $4.1B
Revenue Growth (YoY) -1.73% 10.57% -9.26% -6.46% 12.23%
 
Cost of Revenues $2B $2.4B $1.9B $1.9B $2B
Gross Profit $1.8B $1.9B $2B $1.7B $2.1B
Gross Profit Margin 47.49% 44.15% 51.2% 46.42% 50.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $272M $164M $180M $89M -$41M
Operating Expenses $865M $951M $813M $823M $791M
Operating Income $973M $938M $1.2B $863M $1.3B
 
Net Interest Expenses $53M $174M $479M $574M $480M
EBT. Incl. Unusual Items $1.2B $928M $876M $378M $748M
Earnings of Discontinued Ops. $28M $19M $281M $118M -$1M
Income Tax Expense $212M $236M $176M $55M $55M
Net Income to Company $1B $711M $981M $441M $692M
 
Minority Interest in Earnings -- -- -- -- -$46M
Net Income to Common Excl Extra Items $1B $711M $981M $441M $646M
 
Basic EPS (Cont. Ops) $1.23 $0.84 $1.15 $0.50 $0.75
Diluted EPS (Cont. Ops) $1.23 $0.83 $1.15 $0.50 $0.75
Weighted Average Basic Share $805.9M $810.6M $835.2M $837.6M $852.2M
Weighted Average Diluted Share $805.9M $832M $835.5M $837.6M $852.2M
 
EBITDA $1.7B $1.7B $2B $1.6B $1.9B
EBIT $973M $938M $1.2B $863M $1.3B
 
Revenue (Reported) $3.9B $4.3B $3.9B $3.6B $4.1B
Operating Income (Reported) $973M $938M $1.2B $863M $1.3B
Operating Income (Adjusted) $973M $938M $1.2B $863M $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $14.1B $11.8B $15.2B $14.1B $14.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.9B $6.4B $8B $7.5B $7.6B
Gross Profit $7.2B $5.5B $7.3B $6.7B $7.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $183M $423M -$1.8B $613M -$224M
Operating Expenses $3.3B $2.9B $3.3B $3.3B $3B
Operating Income $3.9B $2.6B $4B $3.4B $4.3B
 
Net Interest Expenses $998M $1.4B $1.2B $1.8B $1.8B
EBT. Incl. Unusual Items $3.1B $1.6B $1B $2.2B $2.2B
Earnings of Discontinued Ops. -$2.1B $1.3B $579M -$288M $82M
Income Tax Expense $345M -$157M $127M $447M $229M
Net Income to Company $697M $3.1B $1.5B $1.5B $2.3B
 
Minority Interest in Earnings $180M -$20M -- -- $7M
Net Income to Common Excl Extra Items $877M $3.1B $1.5B $1.5B $2.1B
 
Basic EPS (Cont. Ops) $1.08 $3.62 $1.43 $1.66 $2.69
Diluted EPS (Cont. Ops) $0.94 $3.58 $1.41 $1.63 $2.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6.7B $5.4B $5.7B $7.4B $7.3B
EBIT $3.9B $2.6B $2B $4.4B $4.7B
 
Revenue (Reported) $14.1B $11.8B $15.2B $14.1B $14.9B
Operating Income (Reported) $3.9B $2.6B $4B $3.4B $4.3B
Operating Income (Adjusted) $3.9B $2.6B $2B $4.4B $4.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.9B $4.3B $3.9B $3.6B $4.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $2.4B $1.9B $1.9B $2B
Gross Profit $1.8B $1.9B $2B $1.7B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $272M $164M $180M $89M -$41M
Operating Expenses $865M $951M $813M $823M $791M
Operating Income $973M $938M $1.2B $863M $1.3B
 
Net Interest Expenses $53M $174M $479M $574M $480M
EBT. Incl. Unusual Items $1.2B $928M $876M $378M $748M
Earnings of Discontinued Ops. $28M $19M $281M $118M -$1M
Income Tax Expense $212M $236M $176M $55M $55M
Net Income to Company $1B $711M $981M $441M $692M
 
Minority Interest in Earnings -- -- -- -- -$46M
Net Income to Common Excl Extra Items $1B $711M $981M $441M $646M
 
Basic EPS (Cont. Ops) $1.23 $0.84 $1.15 $0.50 $0.75
Diluted EPS (Cont. Ops) $1.23 $0.83 $1.15 $0.50 $0.75
Weighted Average Basic Share $805.9M $810.6M $835.2M $837.6M $852.2M
Weighted Average Diluted Share $805.9M $832M $835.5M $837.6M $852.2M
 
EBITDA $1.7B $1.7B $2B $1.6B $1.9B
EBIT $973M $938M $1.2B $863M $1.3B
 
Revenue (Reported) $3.9B $4.3B $3.9B $3.6B $4.1B
Operating Income (Reported) $973M $938M $1.2B $863M $1.3B
Operating Income (Adjusted) $973M $938M $1.2B $863M $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $172M $283M $119M $184M $310M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3B $2.2B $2.2B $2.3B $2.2B
Inventory $1.6B $1.6B $1.5B $1.7B $1.8B
Prepaid Expenses $309M $328M $294M $246M $315M
Other Current Assets $847M $1.6B $2.1B $1.5B $1.2B
Total Current Assets $6.9B $7.3B $9.9B $25.4B $6.6B
 
Property Plant And Equipment $57.8B $59.8B $52.3B $58.8B $68.9B
Long-Term Investments $10.2B $11.3B $6.6B $7.5B $8.6B
Goodwill $7.4B $7.4B $4.1B $4.1B $4.1B
Other Intangibles $765M $784M $813M $945M $1.1B
Other Long-Term Assets $2B $1.6B $20.3B $1.5B $1.6B
Total Assets $95.9B $99.6B $104.8B $109.1B $102.4B
 
Accounts Payable $944M $1.2B $1.2B $921M $1.1B
Accrued Expenses $1.1B $1.2B $909M $1.1B $1B
Current Portion Of Long-Term Debt $3.1B $3.2B $6.8B $11B $4.2B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $5.7B $3.2B $4.6B $11.5B $2.9B
Total Current Liabilities $10.8B $8.7B $13.5B $24.5B $9.3B
 
Long-Term Debt $34B $37.4B $34.4B $33.1B $37.3B
Capital Leases -- -- -- -- --
Total Liabilities $69.4B $72.3B $77.1B $81.5B $72.2B
 
Common Stock $23.6B $23.4B $25.4B $25.5B $25.4B
Other Common Equity Adj -$1.7B -$1.5B -$1.6B -$173M -$156M
Common Equity $23.7B $25.5B $25.9B $25.8B $26.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $344M -- -- -- $2.9B
Total Equity $26.5B $27.3B $27.7B $27.6B $30.2B
 
Total Liabilities and Equity $95.9B $99.6B $104.8B $109.1B $102.4B
Cash and Short Terms $172M $283M $119M $184M $310M
Total Debt $37B $40.6B $41.1B $44.1B $41.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $477M $444M $1.8B $265M $355M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.8B $2.2B $2.4B $2.1B $2B
Inventory $1.5B $1.5B $1.7B $1.7B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $3B $2.8B $2.1B $1.7B
Total Current Assets $6.7B $8.4B $9.6B $16.2B $6.4B
 
Property Plant And Equipment $58.4B $60.1B $64.6B $60.6B $71.2B
Long-Term Investments $10.5B $10.9B $9.7B $7.9B $8.4B
Goodwill $7.4B $7.3B $7.3B $4.1B $4.1B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $5B $5.4B $5.2B $5.4B $6.1B
Total Assets $96.7B $100.9B $105.3B $102B $104.6B
 
Accounts Payable $848M $1.1B $1.1B $721M $995M
Accrued Expenses $957M $968M $1B $1.3B $897M
Current Portion Of Long-Term Debt $5.5B $5.1B $7.9B $6.4B $4.2B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $4.6B $3.4B $2.7B $7B $2.7B
Total Current Liabilities $11.8B $10.6B $12.8B $15.4B $8.8B
 
Long-Term Debt $33.2B $36.7B $40.2B $35.1B $39.9B
Capital Leases -- -- -- -- --
Total Liabilities $69.7B $73.3B $77B $74.6B $73.8B
 
Common Stock $23.7B $23.4B $25.4B $25.5B $25.4B
Other Common Equity Adj -$1.7B -$1.4B -$1.6B -$1.7B -$152M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $339M -- -- -- $3.4B
Total Equity $27B $27.5B $28.4B $27.4B $30.7B
 
Total Liabilities and Equity $96.7B $100.9B $105.3B $102B $104.6B
Cash and Short Terms $477M $444M $1.8B $265M $355M
Total Debt $38.7B $41.8B $48.1B $41.5B $44.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$550M $3.4B $1.2B $2B $2.1B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$292M -$183M -$985M $147M $208M
Change in Inventories $39M -$74M -$216M -$198M -$87M
Cash From Operations $5.2B $4B $3.7B $6.6B $5B
 
Capital Expenditures $6B $6B $7.6B $10.2B $12.2B
Cash Acquisitions $3.1B $400M $520M $3.2B -$123M
Cash From Investing -$2.9B -$6.2B -$6.7B -$7.2B -$3.2B
 
Dividends Paid (Ex Special Dividend) -$2.9B -$2B -$2.2B -$2.2B -$2.2B
Special Dividend Paid
Long-Term Debt Issued $7.9B $10B $7B $10.5B $10.3B
Long-Term Debt Repaid -$4B -$6.1B -$1.8B -$7.5B -$12.5B
Repurchase of Common Stock -$3.1B -- -$1.6B -- -$801M
Other Financing Activities -$446M -$371M -$204M -$186M $2.7B
Cash From Financing -$2.3B $2.4B $3B $595M -$1.8B
 
Beginning Cash (CF) $269M $247M $408M $341M $301M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$22M $161M -$67M -$40M $64M
Ending Cash (CF) $247M $408M $341M $301M $365M
 
Levered Free Cash Flow -$793M -$1.9B -$3.9B -$3.6B -$7.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1B $711M $981M $441M $692M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $185M $28M $519M $133M $137M
Change in Inventories $73M $80M -$21M $16M $2M
Cash From Operations $1.5B $1.1B $2.1B $2B $1.2B
 
Capital Expenditures $1.3B $1.6B $2.2B $2.8B $3.2B
Cash Acquisitions -$1B -$52M -$20M -$42M -$4M
Cash From Investing -$2.3B -$1.6B -$2.3B $1.4B -$3.2B
 
Dividends Paid (Ex Special Dividend) -$508M -$541M -$557M -$559M -$569M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.1B $1.2B $4.6B $5.3B $3.2B
Long-Term Debt Repaid -$386M -$39M -$2.2B -$8B -$816M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$54M -$64M -$42M -$40M $317M
Cash From Financing $1.2B $635M $1.8B -$3.3B $2.2B
 
Beginning Cash (CF) $247M $408M $341M $301M $365M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $315M $186M $1.6B $35M $112M
Ending Cash (CF) $562M $594M $2B $336M $477M
 
Levered Free Cash Flow $124M -$497M -$123M -$787M -$2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $697M $3.1B $1.5B $1.5B $2.3B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$352M -$340M -$494M -$239M $212M
Change in Inventories $41M -$67M -$317M -$161M -$101M
Cash From Operations $5B $3.7B $4.7B $6.5B $4.2B
 
Capital Expenditures $5.9B $6.3B $8.2B $10.8B $12.6B
Cash Acquisitions $2.2B $1.3B $552M $3.1B -$85M
Cash From Investing -$3.6B -$5.5B -$7.5B -$3.5B -$7.8B
 
Dividends Paid (Ex Special Dividend) -$2.6B -$2.1B -$2.2B -$2.2B -$2.2B
Special Dividend Paid
Long-Term Debt Issued $7.3B $9.1B $10.3B $11.2B $8.2B
Long-Term Debt Repaid -$3.5B -$5.8B -$4B -$13.4B -$5.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$419M -$381M -$182M -$184M $3.1B
Cash From Financing -$2.2B $1.8B $4.2B -$4.6B $3.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$705M $32M $1.4B -$1.6B $141M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$840M -$2.5B -$3.5B -$4.3B -$8.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1B $711M $981M $441M $692M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $185M $28M $519M $133M $137M
Change in Inventories $73M $80M -$21M $16M $2M
Cash From Operations $1.5B $1.1B $2.1B $2B $1.2B
 
Capital Expenditures $1.3B $1.6B $2.2B $2.8B $3.2B
Cash Acquisitions -$1B -$52M -$20M -$42M -$4M
Cash From Investing -$2.3B -$1.6B -$2.3B $1.4B -$3.2B
 
Dividends Paid (Ex Special Dividend) -$508M -$541M -$557M -$559M -$569M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.1B $1.2B $4.6B $5.3B $3.2B
Long-Term Debt Repaid -$386M -$39M -$2.2B -$8B -$816M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$54M -$64M -$42M -$40M $317M
Cash From Financing $1.2B $635M $1.8B -$3.3B $2.2B
 
Beginning Cash (CF) $247M $408M $341M $301M $365M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $315M $186M $1.6B $35M $112M
Ending Cash (CF) $562M $594M $2B $336M $477M
 
Levered Free Cash Flow $124M -$497M -$123M -$787M -$2B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

AMC Stock Forecast, How High Could It Go in 2025 and Beyond?
AMC Stock Forecast, How High Could It Go in 2025 and Beyond?

AMC Entertainment (NYSE:AMC) has been rising lately after years of…

Where Will Reddit Stock Be In 5 Years?
Where Will Reddit Stock Be In 5 Years?

On a wet March morning last year, the famously orange…

Will Palantir Crash?
Will Palantir Crash?

AI and data analytics software major Palantir (NASDAQ:PLTR) has been…

Stock Ideas

Buy
65
Is MSFT Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 41x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 49x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Alerts

Sell
47
RGC alert for Jun 18

Regencell Bioscience Holdings [RGC] is down 18.36% over the past day.

Sell
20
ENPH alert for Jun 18

Enphase Energy [ENPH] is up 4.38% over the past day.

Sell
26
FSLR alert for Jun 18

First Solar [FSLR] is down 0.1% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock