Financhill
Buy
56

IP Quote, Financials, Valuation and Earnings

Last price:
$55.13
Seasonality move :
1.37%
Day range:
$54.60 - $55.15
52-week range:
$32.70 - $60.36
Dividend yield:
3.36%
P/E ratio:
47.10x
P/S ratio:
1.04x
P/B ratio:
2.22x
Volume:
878.4K
Avg. volume:
3.7M
1-year change:
50.41%
Market cap:
$19.1B
Revenue:
$18.9B
EPS (TTM):
$1.17
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $18.3B $17.6B $19.4B $21.2B $18.9B
Revenue Growth (YoY) -21.41% -4.11% 10.24% 9.29% -10.61%
 
Cost of Revenues $12.7B $12.3B $13.8B $15.1B $13.6B
Gross Profit $5.6B $5.2B $5.5B $6B $5.3B
Gross Profit Margin 30.84% 29.75% 28.57% 28.44% 27.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7B $2.6B $2.8B $3.1B $2.9B
Other Inc / (Exp) -$324M -$584M -$130M $82M -$153M
Operating Expenses $3.9B $3.9B $4.1B $4.3B $4.5B
Operating Income $1.7B $1.4B $1.5B $1.8B $766M
 
Net Interest Expenses $499M $446M $337M $325M $231M
EBT. Incl. Unusual Items $921M $329M $999M $1.5B $382M
Earnings of Discontinued Ops. $526M $252M $941M -$237M -$14M
Income Tax Expense $477M $176M $188M -$236M $59M
Net Income to Company $1.2B $482M $1.8B $1.5B $288M
 
Minority Interest in Earnings $5M -- -$2M -- --
Net Income to Common Excl Extra Items $1.2B $482M $1.8B $1.5B $288M
 
Basic EPS (Cont. Ops) $3.10 $1.23 $4.50 $4.14 $0.83
Diluted EPS (Cont. Ops) $3.07 $1.22 $4.47 $4.10 $0.82
Weighted Average Basic Share $395.3M $393M $389.4M $363.5M $346.9M
Weighted Average Diluted Share $398.8M $395.7M $392.4M $367M $349.1M
 
EBITDA $2.9B $2.2B $2.6B $3B $2.2B
EBIT $1.6B $926M $1.4B $1.9B $803M
 
Revenue (Reported) $18.3B $17.6B $19.4B $21.2B $18.9B
Operating Income (Reported) $1.7B $1.4B $1.5B $1.8B $766M
Operating Income (Adjusted) $1.6B $926M $1.4B $1.9B $803M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.1B $4.9B $5.4B $4.6B $4.7B
Revenue Growth (YoY) -7.99% -4.08% 9.93% -14.61% 1.58%
 
Cost of Revenues $3.5B $3.4B $3.8B $3.3B $3.3B
Gross Profit $1.6B $1.5B $1.6B $1.3B $1.3B
Gross Profit Margin 30.88% 30.34% 29.1% 27.49% 28.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $737M $708M $808M $668M $865M
Other Inc / (Exp) -$87M $11M -$29M -$13M -$44M
Operating Expenses $1.1B $1B $1.1B $965M $1.2B
Operating Income $481M $468M $465M $303M $175M
 
Net Interest Expenses $112M $82M $123M $58M $51M
EBT. Incl. Unusual Items $282M $397M $313M $232M $80M
Earnings of Discontinued Ops. -- $432M $64M -$27M --
Income Tax Expense $50M $59M -$575M $39M -$71M
Net Income to Company $204M $864M $951M $165M $150M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $204M $864M $951M $165M $150M
 
Basic EPS (Cont. Ops) $0.52 $2.22 $2.66 $0.47 $0.43
Diluted EPS (Cont. Ops) $0.52 $2.20 $2.64 $0.47 $0.42
Weighted Average Basic Share $393.1M $388.8M $357.8M $346M $347.4M
Weighted Average Diluted Share $394.6M $392.6M $360.4M $348.1M $353.4M
 
EBITDA $750M $819M $724M $595M $453M
EBIT $430M $501M $463M $337M $186M
 
Revenue (Reported) $5.1B $4.9B $5.4B $4.6B $4.7B
Operating Income (Reported) $481M $468M $465M $303M $175M
Operating Income (Adjusted) $430M $501M $463M $337M $186M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $16.8B $16.5B $21.1B $19.4B $18.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.8B $11.8B $15.1B $14B $13.4B
Gross Profit $5B $4.7B $6B $5.4B $5.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6B $2.5B $3.1B $2.9B $3.2B
Other Inc / (Exp) -$503M -$51M -$135M -$74M -$138M
Operating Expenses $3.8B $3.5B $4.3B $4.1B $4.8B
Operating Income $1.2B $1.2B $1.7B $1.3B $387M
 
Net Interest Expenses $466M $362M $342M $238M $204M
EBT. Incl. Unusual Items $244M $757M $1.2B $1B $45M
Earnings of Discontinued Ops. -- $638M $555M -$503M --
Income Tax Expense $317M $158M -$389M $268M -$398M
Net Income to Company $495M $1.8B $1.9B $254M $420M
 
Minority Interest in Earnings -$1M -$2M -- -- --
Net Income to Common Excl Extra Items $494M $1.8B $1.9B $254M $420M
 
Basic EPS (Cont. Ops) $1.25 $4.60 $5.29 $0.74 $1.20
Diluted EPS (Cont. Ops) $1.25 $4.56 $5.25 $0.74 $1.17
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2.2B $2.5B $2.7B $2.4B $2B
EBIT $874M $1.2B $1.6B $1.4B $477M
 
Revenue (Reported) $16.8B $16.5B $21.1B $19.4B $18.6B
Operating Income (Reported) $1.2B $1.2B $1.7B $1.3B $387M
Operating Income (Adjusted) $874M $1.2B $1.6B $1.4B $477M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $15.3B $14.3B $16B $14.3B $14B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.7B $10.2B $11.5B $10.3B $10.1B
Gross Profit $4.6B $4.1B $4.6B $4B $3.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3B $2.1B $2.3B $2.2B $2.4B
Other Inc / (Exp) -$412M $121M $116M -$40M -$25M
Operating Expenses $3.3B $3B $3.2B $3B $3.4B
Operating Income $1.3B $1.1B $1.3B $927M $548M
 
Net Interest Expenses $345M $261M $266M $179M $152M
EBT. Incl. Unusual Items $527M $955M $1.2B $708M $371M
Earnings of Discontinued Ops. -- $638M $252M -$14M --
Income Tax Expense $211M $193M -$384M $120M -$337M
Net Income to Company $329M $1.6B $1.8B $572M $704M
 
Minority Interest in Earnings -- -$2M -- -- --
Net Income to Common Excl Extra Items $329M $1.6B $1.8B $572M $704M
 
Basic EPS (Cont. Ops) $0.83 $4.21 $5.01 $1.64 $2.02
Diluted EPS (Cont. Ops) $0.83 $4.17 $4.97 $1.64 $1.99
Weighted Average Basic Share $1.2B $1.2B $1.1B $1B $1B
Weighted Average Diluted Share $1.2B $1.2B $1.1B $1B $1.1B
 
EBITDA $1.9B $2.2B $2.3B $1.8B $1.5B
EBIT $994M $1.3B $1.5B $1B $693M
 
Revenue (Reported) $15.3B $14.3B $16B $14.3B $14B
Operating Income (Reported) $1.3B $1.1B $1.3B $927M $548M
Operating Income (Adjusted) $994M $1.3B $1.5B $1B $693M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $511M $468M $1.3B $804M $1.1B
Short Term Investments -- $4.9B $245M -- --
Accounts Receivable, Net $3.3B $2.6B $3.2B $3.3B $3.1B
Inventory $2.2B $1.6B $1.8B $1.9B $1.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $247M $141M $132M $126M $114M
Total Current Assets $6.6B $11.2B $7.1B $6.8B $6.6B
 
Property Plant And Equipment $13.4B $11.3B $10.8B $10.9B $10.6B
Long-Term Investments $8.8B $3.4B $2.5B $2.5B $2.5B
Goodwill $3.3B $3.1B $3.1B $3B $3B
Other Intangibles $368M $301M $268M $220M $183M
Other Long-Term Assets $870M $2.3B $879M $277M $238M
Total Assets $33.5B $31.7B $25.2B $23.9B $23.3B
 
Accounts Payable $2.4B $2B $2.6B $2.7B $2.4B
Accrued Expenses $466M $410M $440M $355M $397M
Current Portion Of Long-Term Debt $4.4B $4.2B $196M $763M $138M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.4B $1.6B $902M $1.2B $982M
Total Current Liabilities $8.6B $8.3B $4.1B $5B $4B
 
Long-Term Debt $11.7B $8B $5.4B $4.8B $5.5B
Capital Leases -- -- -- -- --
Total Liabilities $25.8B $23.9B $16.2B $15.4B $14.9B
 
Common Stock $449M $449M $449M $449M $449M
Other Common Equity Adj -$4.7B -$4.3B -$1.7B -$1.9B -$1.6B
Common Equity $7.7B $7.9B $9.1B $8.5B $8.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5M $14M -- -- --
Total Equity $7.7B $7.9B $9.1B $8.5B $8.4B
 
Total Liabilities and Equity $33.5B $31.7B $25.2B $23.9B $23.3B
Cash and Short Terms $511M $5.3B $1.5B $804M $1.1B
Total Debt $16.1B $12.3B $5.6B $5.6B $5.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $678M $2.1B $511M $1.1B $1.2B
Short Term Investments $4.9B -- -- -- --
Accounts Receivable, Net $3B $3.5B $3.2B $2.9B $2.9B
Inventory $2B $2.1B $2B $1.9B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $217M $246M $168M $150M $139M
Total Current Assets $11.3B $9.9B $6.6B $6.8B $6.6B
 
Property Plant And Equipment $12.8B $11.8B $10.6B $10.9B $10.4B
Long-Term Investments $3.4B $3B $3.2B $2.5B $2.5B
Goodwill $3.3B $3.3B $3.1B $3B $3B
Other Intangibles $326M $290M $229M $192M $156M
Other Long-Term Assets $738M $718M $305M $230M $242M
Total Assets $31.8B $29.5B $24.9B $24B $23.2B
 
Accounts Payable $2.2B $2.7B $2.7B $2.4B $2.4B
Accrued Expenses $453M $489M $378M $370M $637M
Current Portion Of Long-Term Debt $4.2B $233M -- $120M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.4B $1.3B $1.1B $1B $1B
Total Current Liabilities $8.5B $4.7B $4.8B $3.9B $4.4B
 
Long-Term Debt $10.6B $8.2B $4.8B $5.5B $5.3B
Capital Leases -- -- -- -- --
Total Liabilities $24.7B $19.8B $15.4B $15.1B $14.5B
 
Common Stock $449M $449M $449M $449M $449M
Other Common Equity Adj -$5.1B -$3.3B -$1.6B -$1.5B -$1.6B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3M $1M -- -- --
Total Equity $7.1B $9.6B $9.5B $8.9B $8.6B
 
Total Liabilities and Equity $31.8B $29.5B $24.9B $24B $23.2B
Cash and Short Terms $5.5B $2.1B $511M $1.1B $1.2B
Total Debt $15B $8.5B $5.4B $5.7B $5.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.2B $482M $1.8B $1.5B $288M
Depreciation & Amoritzation $1.3B $1.3B $1.2B $1B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $248M $94M -$645M -$162M $303M
Change in Inventories -$1M $35M -$263M -$162M $73M
Cash From Operations $3.6B $3.1B $2B $2.2B $1.8B
 
Capital Expenditures $1.3B $751M $549M $931M $1.1B
Cash Acquisitions -$22M $475M $6.5B -- $472M
Cash From Investing -$1.3B -$269M $6.1B -$608M -$668M
 
Dividends Paid (Ex Special Dividend) -$796M -$806M -$780M -$673M -$642M
Special Dividend Paid
Long-Term Debt Issued $534M $583M $1.5B $1B $783M
Long-Term Debt Repaid -$1.5B -$2.5B -$7.2B -$1.1B -$780M
Repurchase of Common Stock -$535M -$42M -$839M -$1.3B -$218M
Other Financing Activities -$67M $31M -$83M -$2M -$9M
Cash From Financing -$2.4B -$2.7B -$7.4B -$2.1B -$866M
 
Beginning Cash (CF) $589M $511M $595M $1.3B $804M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$79M $92M $709M -$488M $299M
Ending Cash (CF) $511M $595M $1.3B $804M $1.1B
 
Levered Free Cash Flow $2.3B $2.3B $1.5B $1.2B $692M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $204M $864M $951M $165M $150M
Depreciation & Amoritzation $320M $318M $261M $258M $267M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $35M -$26M -$27M $57M $84M
Change in Inventories $9M -$243M -$84M -$25M -$63M
Cash From Operations $735M $645M $435M $468M $521M
 
Capital Expenditures $119M $126M $238M $228M $212M
Cash Acquisitions $250M $780M $311M $472M --
Cash From Investing $134M $5.6B -$76M $245M -$188M
 
Dividends Paid (Ex Special Dividend) -$202M -$199M -$165M -$160M -$161M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $113M $1.5B $520M -- --
Long-Term Debt Repaid -$1B -$4.4B -$711M -$153M -$25M
Repurchase of Common Stock -$1M -$212M -$270M -- --
Other Financing Activities $50M -$17M -$43M $7M -$37M
Cash From Financing -$1B -$3.4B -$669M -$306M -$223M
 
Beginning Cash (CF) $847M $706M $826M $746M $1B
Foreign Exchange Rate Adjustment $2M -$14M -$5M -$4M --
Additions / Reductions -$171M $2.9B -$310M $407M $110M
Ending Cash (CF) $678M $3.6B $511M $1.1B $1.2B
 
Levered Free Cash Flow $616M $519M $197M $240M $309M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $495M $1.8B $1.9B $254M $420M
Depreciation & Amoritzation $1.3B $1.3B $1.1B $994M $1.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $172M -$588M -$493M $478M $15M
Change in Inventories $82M -$172M -$347M $117M $60M
Cash From Operations $3.2B $2.7B $1.5B $2.1B $1.8B
 
Capital Expenditures $1B $442M $810M $1.2B $966M
Cash Acquisitions $496M $1.6B $5.2B $161M --
Cash From Investing -$506M $6.1B -$423M -$673M -$944M
 
Dividends Paid (Ex Special Dividend) -$806M -$803M -$687M -$646M -$642M
Special Dividend Paid
Long-Term Debt Issued $845M $1.4B $753M $1B $11M
Long-Term Debt Repaid -$2.7B -$5.9B -$2.8B -$841M -$124M
Repurchase of Common Stock -$42M -$425M -$1.5B -$409M -$22M
Other Financing Activities -$26M -$190M $32M $62M -$33M
Cash From Financing -$2.7B -$5.9B -$4.2B -$803M -$810M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3M $2.9B -$3.1B $626M $19M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.2B $2.3B $710M $944M $807M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $329M $1.6B $1.8B $572M $704M
Depreciation & Amoritzation $955M $933M $789M $743M $806M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $98M -$584M -$432M $208M -$80M
Change in Inventories $74M -$133M -$217M $62M $49M
Cash From Operations $2.3B $1.9B $1.4B $1.3B $1.3B
 
Capital Expenditures $657M $348M $609M $836M $661M
Cash Acquisitions $436M $1.6B $311M $472M --
Cash From Investing -$200M $6.2B -$293M -$358M -$634M
 
Dividends Paid (Ex Special Dividend) -$605M -$602M -$509M -$482M -$482M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $692M $1.5B $752M $772M --
Long-Term Debt Repaid -$1.9B -$5.4B -$954M -$689M -$33M
Repurchase of Common Stock -$42M -$425M -$1.1B -$218M -$22M
Other Financing Activities $15M -$206M -$91M -$27M -$51M
Cash From Financing -$1.9B -$5.1B -$1.9B -$644M -$588M
 
Beginning Cash (CF) $2.6B $2.1B $3.2B $2.3B $3.2B
Foreign Exchange Rate Adjustment -$37M -$7M -$9M $6M -$13M
Additions / Reductions $204M $3B -$775M $339M $59M
Ending Cash (CF) $2.8B $5.1B $2.5B $2.6B $3.3B
 
Levered Free Cash Flow $1.6B $1.6B $804M $505M $620M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock