Financhill
Sell
40

IP Quote, Financials, Valuation and Earnings

Last price:
$46.28
Seasonality move :
2.32%
Day range:
$45.68 - $46.41
52-week range:
$41.50 - $60.36
Dividend yield:
4.03%
P/E ratio:
39.26x
P/S ratio:
0.87x
P/B ratio:
1.34x
Volume:
3.4M
Avg. volume:
4.3M
1-year change:
1.23%
Market cap:
$24.2B
Revenue:
$18.6B
EPS (TTM):
$1.17
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $17.6B $19.4B $21.2B $18.9B $18.6B
Revenue Growth (YoY) -4.11% 10.24% 9.29% -10.61% -1.57%
 
Cost of Revenues $12.3B $13.8B $15.1B $13.6B $13.4B
Gross Profit $5.2B $5.5B $6B $5.3B $5.2B
Gross Profit Margin 29.75% 28.57% 28.44% 27.95% 28.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6B $2.8B $3.1B $2.9B $3.3B
Other Inc / (Exp) -$584M -$130M $82M -$153M -$121M
Operating Expenses $3.9B $4.1B $4.3B $4.5B $4.8B
Operating Income $1.4B $1.5B $1.8B $766M $476M
 
Net Interest Expenses $446M $337M $325M $231M $208M
EBT. Incl. Unusual Items $329M $999M $1.5B $382M $147M
Earnings of Discontinued Ops. $252M $941M -$237M -$14M --
Income Tax Expense $176M $188M -$236M $59M -$415M
Net Income to Company $482M $1.8B $1.5B $288M $557M
 
Minority Interest in Earnings -- -$2M -- -- --
Net Income to Common Excl Extra Items $482M $1.8B $1.5B $288M $557M
 
Basic EPS (Cont. Ops) $1.23 $4.50 $4.14 $0.83 $1.60
Diluted EPS (Cont. Ops) $1.22 $4.47 $4.10 $0.82 $1.57
Weighted Average Basic Share $393M $389.4M $363.5M $346.9M $347.2M
Weighted Average Diluted Share $395.7M $392.4M $367M $349.1M $354.2M
 
EBITDA $2.2B $2.6B $3B $2.2B $1.9B
EBIT $926M $1.4B $1.9B $803M $577M
 
Revenue (Reported) $17.6B $19.4B $21.2B $18.9B $18.6B
Operating Income (Reported) $1.4B $1.5B $1.8B $766M $476M
Operating Income (Adjusted) $926M $1.4B $1.9B $803M $577M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.6B $5.2B $5B $4.6B $5.9B
Revenue Growth (YoY) -14.18% 14.02% -4.14% -7.99% 27.76%
 
Cost of Revenues $3.3B $3.8B $3.6B $3.4B $4.3B
Gross Profit $1.2B $1.4B $1.4B $1.2B $1.6B
Gross Profit Margin 27.11% 26.7% 27.45% 25.87% 27.83%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $637M $765M $803M $749M $1B
Other Inc / (Exp) $94M $95M -$15M $4M -$19M
Operating Expenses $940M $1.1B $1.1B $1.1B $1.7B
Operating Income $305M $336M $298M $127M -$35M
 
Net Interest Expenses $93M $69M $62M $46M $81M
EBT. Incl. Unusual Items $306M $362M $221M $85M -$135M
Earnings of Discontinued Ops. $82M $93M -- -- --
Income Tax Expense $88M $95M $48M $27M -$31M
Net Income to Company $349M $360M $172M $56M -$105M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $349M $360M $172M $56M -$105M
 
Basic EPS (Cont. Ops) $0.89 $0.96 $0.49 $0.16 -$0.24
Diluted EPS (Cont. Ops) $0.88 $0.95 $0.49 $0.16 -$0.24
Weighted Average Basic Share $392.8M $375.2M $349.3M $346.7M $437.6M
Weighted Average Diluted Share $394.8M $379.2M $353.3M $348.5M $437.6M
 
EBITDA $739M $700M $565M $472M $569M
EBIT $430M $439M $324M $194M -$2M
 
Revenue (Reported) $4.6B $5.2B $5B $4.6B $5.9B
Operating Income (Reported) $305M $336M $298M $127M -$35M
Operating Income (Adjusted) $430M $439M $324M $194M -$2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $16.8B $20B $20.9B $18.5B $19.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.9B $14.3B $14.9B $13.4B $14.2B
Gross Profit $4.9B $5.7B $6B $5.1B $5.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5B $3B $3.1B $2.9B $3.6B
Other Inc / (Exp) -$177M -$129M -$28M -$134M -$144M
Operating Expenses $3.6B $4.2B $4.3B $4.5B $5.4B
Operating Income $1.3B $1.5B $1.7B $595M $314M
 
Net Interest Expenses $422M $313M $318M $215M $243M
EBT. Incl. Unusual Items $651M $1.1B $1.4B $246M -$73M
Earnings of Discontinued Ops. $82M $952M -$330M -$14M --
Income Tax Expense $170M $195M -$283M $38M -$473M
Net Income to Company $972M $1.8B $1.3B $172M $396M
 
Minority Interest in Earnings -- -$2M -- -- --
Net Income to Common Excl Extra Items $972M $1.8B $1.3B $172M $396M
 
Basic EPS (Cont. Ops) $2.47 $4.56 $3.64 $0.49 $1.20
Diluted EPS (Cont. Ops) $2.46 $4.52 $3.61 $0.49 $1.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.5B $2.6B $2.8B $2.1B $2B
EBIT $1.2B $1.4B $1.8B $673M $381M
 
Revenue (Reported) $16.8B $20B $20.9B $18.5B $19.9B
Operating Income (Reported) $1.3B $1.5B $1.7B $595M $314M
Operating Income (Adjusted) $1.2B $1.4B $1.8B $673M $381M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.6B $5.2B $5B $4.6B $5.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.3B $3.8B $3.6B $3.4B $4.3B
Gross Profit $1.2B $1.4B $1.4B $1.2B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $637M $765M $803M $749M $1B
Other Inc / (Exp) $94M $95M -$15M $4M -$19M
Operating Expenses $940M $1.1B $1.1B $1.1B $1.7B
Operating Income $305M $336M $298M $127M -$35M
 
Net Interest Expenses $93M $69M $62M $46M $81M
EBT. Incl. Unusual Items $306M $362M $221M $85M -$135M
Earnings of Discontinued Ops. $82M $93M -- -- --
Income Tax Expense $88M $95M $48M $27M -$31M
Net Income to Company $349M $360M $172M $56M -$105M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $349M $360M $172M $56M -$105M
 
Basic EPS (Cont. Ops) $0.89 $0.96 $0.49 $0.16 -$0.24
Diluted EPS (Cont. Ops) $0.88 $0.95 $0.49 $0.16 -$0.24
Weighted Average Basic Share $392.8M $375.2M $349.3M $346.7M $437.6M
Weighted Average Diluted Share $394.8M $379.2M $353.3M $348.5M $437.6M
 
EBITDA $739M $700M $565M $472M $569M
EBIT $430M $439M $324M $194M -$2M
 
Revenue (Reported) $4.6B $5.2B $5B $4.6B $5.9B
Operating Income (Reported) $305M $336M $298M $127M -$35M
Operating Income (Adjusted) $430M $439M $324M $194M -$2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $468M $1.3B $804M $1.1B $1.2B
Short Term Investments $4.9B $245M -- -- --
Accounts Receivable, Net $2.6B $3.2B $3.3B $2.8B $2.7B
Inventory $1.6B $1.8B $1.9B $1.9B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $141M $132M $126M $114M $108M
Total Current Assets $11.2B $7.1B $6.8B $6.6B $6.4B
 
Property Plant And Equipment $11.3B $10.8B $10.9B $10.6B $10.1B
Long-Term Investments $3.4B $2.5B $2.5B $2.5B $2.5B
Goodwill $3.1B $3.1B $3B $3B $3B
Other Intangibles $301M $268M $220M $183M $145M
Other Long-Term Assets $2.3B $879M $277M $238M $519M
Total Assets $31.7B $25.2B $23.9B $23.3B $22.8B
 
Accounts Payable $2B $2.6B $2.7B $2.4B $2.3B
Accrued Expenses $410M $440M $355M $397M $749M
Current Portion Of Long-Term Debt $4.2B $196M $763M $138M $193M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.6B $902M $1.2B $982M $1B
Total Current Liabilities $8.3B $4.1B $5B $4B $4.3B
 
Long-Term Debt $8B $5.4B $4.8B $5.5B $5.4B
Capital Leases -- -- -- -- --
Total Liabilities $23.9B $16.2B $15.4B $14.9B $14.6B
 
Common Stock $449M $449M $449M $449M $449M
Other Common Equity Adj -$4.3B -$1.7B -$1.9B -$1.6B -$1.7B
Common Equity $7.9B $9.1B $8.5B $8.4B $8.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $14M -- -- -- --
Total Equity $7.9B $9.1B $8.5B $8.4B $8.2B
 
Total Liabilities and Equity $31.7B $25.2B $23.9B $23.3B $22.8B
Cash and Short Terms $5.3B $1.5B $804M $1.1B $1.2B
Total Debt $12.3B $5.6B $5.6B $5.6B $5.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $787M $1B $636M $1.1B $1.2B
Short Term Investments $4.9B $291M -- -- --
Accounts Receivable, Net $3.3B $3.1B $2.9B $2.8B $4B
Inventory $1.8B $1.7B $1.9B $1.8B $2.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $228M $174M $149M $140M $360M
Total Current Assets $12.2B $7.2B $6.6B $6.5B $9.3B
 
Property Plant And Equipment $12.1B $10.7B $10.9B $10.5B $16.7B
Long-Term Investments $3B $2.9B $2.5B $2.5B $2.3B
Goodwill $3.2B $3.1B $3B $3B $7.2B
Other Intangibles $299M $256M $211M $174M $4.6B
Other Long-Term Assets $715M $340M $238M $260M $798M
Total Assets $31.5B $25.2B $23.8B $23B $41.2B
 
Accounts Payable $2.4B $2.7B $2.5B $2.3B $4.2B
Accrued Expenses $363M $345M $350M $378M $596M
Current Portion Of Long-Term Debt $4.3B $197M $367M $138M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.4B $943M $1B $1B $1.7B
Total Current Liabilities $8.4B $4.1B $4.3B $3.9B $7B
 
Long-Term Debt $10B $5.5B $5.5B $5.5B $9.2B
Capital Leases -- -- -- -- --
Total Liabilities $23.7B $16.3B $15.4B $14.8B $23.1B
 
Common Stock $449M $449M $449M $449M $627M
Other Common Equity Adj -$4.5B -$1.7B -$1.9B -$1.6B -$1.3B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13M -- -- -- --
Total Equity $7.8B $8.9B $8.4B $8.3B $18.1B
 
Total Liabilities and Equity $31.5B $25.2B $23.8B $23B $41.2B
Cash and Short Terms $5.6B $1.3B $636M $1.1B $1.2B
Total Debt $14.3B $5.7B $5.8B $5.6B $9.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $482M $1.8B $1.5B $288M $557M
Depreciation & Amoritzation $1.3B $1.2B $1B $1.4B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $94M -$645M -$162M $303M $95M
Change in Inventories $35M -$263M -$162M $73M $12M
Cash From Operations $3.1B $2B $2.2B $1.8B $1.7B
 
Capital Expenditures $751M $549M $931M $1.1B $921M
Cash Acquisitions $475M $6.5B -- $472M --
Cash From Investing -$269M $6.1B -$608M -$668M -$808M
 
Dividends Paid (Ex Special Dividend) -$806M -$780M -$673M -$642M -$643M
Special Dividend Paid
Long-Term Debt Issued $583M $1.5B $1B $783M $102M
Long-Term Debt Repaid -$2.5B -$7.2B -$1.1B -$780M -$141M
Repurchase of Common Stock -$42M -$839M -$1.3B -$218M -$23M
Other Financing Activities $31M -$83M -$2M -$9M -$70M
Cash From Financing -$2.7B -$7.4B -$2.1B -$866M -$775M
 
Beginning Cash (CF) $511M $595M $1.3B $804M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $92M $709M -$488M $299M $95M
Ending Cash (CF) $595M $1.3B $804M $1.1B $1.2B
 
Levered Free Cash Flow $2.3B $1.5B $1.2B $692M $757M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $349M $360M $172M $56M -$105M
Depreciation & Amoritzation $309M $261M $241M $278M $571M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$269M -$260M $51M $9M -$225M
Change in Inventories $93M $31M $52M $76M $22M
Cash From Operations $512M $588M $345M $395M -$288M
 
Capital Expenditures $89M $185M $341M $251M $330M
Cash Acquisitions $347M -- -- -- $415M
Cash From Investing $258M -$180M -$339M -$247M $237M
 
Dividends Paid (Ex Special Dividend) -$202M -$174M -$162M -$161M -$244M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2M $88M $670M -- $239M
Long-Term Debt Repaid -$111M -$3M -$413M -$3M -$6M
Repurchase of Common Stock -$155M -$428M -$177M -$22M -$62M
Other Financing Activities -$38M -$66M -$26M -$5M $94M
Cash From Financing -$504M -$583M -$108M -$191M $21M
 
Beginning Cash (CF) $595M $1.3B $804M $1.1B $1.2B
Foreign Exchange Rate Adjustment -$20M -$1M $6M -- $18M
Additions / Reductions $212M -$175M -$102M -$43M -$32M
Ending Cash (CF) $787M $1.1B $708M $1.1B $1.2B
 
Levered Free Cash Flow $423M $403M $4M $144M -$618M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $972M $1.8B $1.3B $172M $396M
Depreciation & Amoritzation $1.3B $1.2B $1B $1.5B $1.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$35M -$636M $149M $261M -$139M
Change in Inventories $68M -$325M -$141M $97M -$42M
Cash From Operations $2.9B $2.1B $1.9B $1.9B $995M
 
Capital Expenditures $554M $645M $1.1B $1.1B $1B
Cash Acquisitions $572M $6.2B -- $472M $415M
Cash From Investing $24M $5.6B -$767M -$576M -$324M
 
Dividends Paid (Ex Special Dividend) -$806M -$752M -$661M -$641M -$726M
Special Dividend Paid
Long-Term Debt Issued $25M $1.6B $1.6B $113M $341M
Long-Term Debt Repaid -$2.4B -$7.1B -$1.5B -$370M -$144M
Repurchase of Common Stock -$156M -$1.1B -$1B -$63M -$63M
Other Financing Activities $9M -$111M $38M $12M $29M
Cash From Financing -$3.4B -$7.5B -$1.6B -$949M -$563M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$466M $322M -$415M $358M $106M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.4B $1.5B $844M $832M -$5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $349M $360M $172M $56M -$105M
Depreciation & Amoritzation $309M $261M $241M $278M $571M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$269M -$260M $51M $9M -$225M
Change in Inventories $93M $31M $52M $76M $22M
Cash From Operations $512M $588M $345M $395M -$288M
 
Capital Expenditures $89M $185M $341M $251M $330M
Cash Acquisitions $347M -- -- -- $415M
Cash From Investing $258M -$180M -$339M -$247M $237M
 
Dividends Paid (Ex Special Dividend) -$202M -$174M -$162M -$161M -$244M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2M $88M $670M -- $239M
Long-Term Debt Repaid -$111M -$3M -$413M -$3M -$6M
Repurchase of Common Stock -$155M -$428M -$177M -$22M -$62M
Other Financing Activities -$38M -$66M -$26M -$5M $94M
Cash From Financing -$504M -$583M -$108M -$191M $21M
 
Beginning Cash (CF) $595M $1.3B $804M $1.1B $1.2B
Foreign Exchange Rate Adjustment -$20M -$1M $6M -- $18M
Additions / Reductions $212M -$175M -$102M -$43M -$32M
Ending Cash (CF) $787M $1.1B $708M $1.1B $1.2B
 
Levered Free Cash Flow $423M $403M $4M $144M -$618M

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 19.23% over the past day.

Sell
20
ENPH alert for Jun 18

Enphase Energy [ENPH] is up 3.41% over the past day.

Sell
26
FSLR alert for Jun 18

First Solar [FSLR] is down 0.76% over the past day.

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

Show me the best stock