Financhill
Buy
60

K Quote, Financials, Valuation and Earnings

Last price:
$82.55
Seasonality move :
3.81%
Day range:
$82.52 - $82.61
52-week range:
$55.96 - $83.22
Dividend yield:
2.75%
P/E ratio:
20.85x
P/S ratio:
2.27x
P/B ratio:
7.32x
Volume:
2.6M
Avg. volume:
3M
1-year change:
33.94%
Market cap:
$28.6B
Revenue:
$12.7B
EPS (TTM):
$3.96
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $13.8B $11.7B $12.7B $13.1B $12.7B
Revenue Growth (YoY) 1.41% -14.69% 7.71% 3.71% -2.84%
 
Cost of Revenues $9B $7.9B $8.8B $8.8B $8.2B
Gross Profit $4.7B $3.8B $3.8B $4.3B $4.5B
Gross Profit Margin 34.33% 32.5% 30.12% 32.64% 35.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $2.4B $2.6B $2.8B $2.7B
Other Inc / (Exp) $121M $274M -$108M -$263M -$13M
Operating Expenses $3B $2.4B $2.6B $2.8B $2.7B
Operating Income $1.8B $1.4B $1.2B $1.5B $1.9B
 
Net Interest Expenses $281M $205M $201M $202M $206M
EBT. Incl. Unusual Items $1.6B $1.5B $902M $1B $1.7B
Earnings of Discontinued Ops. -- $392M $231M $176M --
Income Tax Expense $323M $353M $180M $258M $304M
Net Income to Company $1.3B $1.5B $962M $964M $1.4B
 
Minority Interest in Earnings -$13M -$7M -$2M -$13M -$13M
Net Income to Common Excl Extra Items $1.3B $1.5B $960M $951M $1.3B
 
Basic EPS (Cont. Ops) $3.65 $4.36 $2.81 $2.78 $3.92
Diluted EPS (Cont. Ops) $3.63 $4.33 $2.79 $2.76 $3.88
Weighted Average Basic Share $342.7M $341.3M $341.6M $342.1M $342.6M
Weighted Average Diluted Share $344.6M $343.6M $344.1M $344.6M $346.1M
 
EBITDA $2.4B $2.1B $1.6B $1.8B $2.3B
EBIT $1.9B $1.7B $1.1B $1.3B $2B
 
Revenue (Reported) $13.8B $11.7B $12.7B $13.1B $12.7B
Operating Income (Reported) $1.8B $1.4B $1.2B $1.5B $1.9B
Operating Income (Adjusted) $1.9B $1.7B $1.1B $1.3B $2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.6B $3.7B $3.3B $3.2B $3.1B
Revenue Growth (YoY) 5.04% 2.46% -8.99% -4.25% -3.66%
 
Cost of Revenues $2.4B $2.5B $2.4B $2.2B $2B
Gross Profit $1.2B $1.2B $984M $1B $1.1B
Gross Profit Margin 32.53% 31.56% 29.44% 32.22% 34.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $694M $642M $638M $638M $629M
Other Inc / (Exp) $69M $74M $17M $43M $11M
Operating Expenses $694M $642M $638M $638M $629M
Operating Income $472M $517M $346M $393M $430M
 
Net Interest Expenses $59M $56M $70M $83M $63M
EBT. Incl. Unusual Items $482M $535M $293M $353M $378M
Earnings of Discontinued Ops. -- -- $68M -- --
Income Tax Expense $109M $112M $61M $82M $73M
Net Income to Company $371M $424M $302M $271M $308M
 
Minority Interest in Earnings -$3M -$2M -$4M -$4M -$4M
Net Income to Common Excl Extra Items $368M $422M $298M $267M $304M
 
Basic EPS (Cont. Ops) $1.07 $1.24 $0.87 $0.78 $0.88
Diluted EPS (Cont. Ops) $1.07 $1.23 $0.86 $0.78 $0.87
Weighted Average Basic Share $342M $340M $342M $341M $346M
Weighted Average Diluted Share $344M $342M $345M $344M $349M
 
EBITDA $653M $710M $479M $522M $533M
EBIT $541M $591M $363M $436M $441M
 
Revenue (Reported) $3.6B $3.7B $3.3B $3.2B $3.1B
Operating Income (Reported) $472M $517M $346M $393M $430M
Operating Income (Adjusted) $541M $591M $363M $436M $441M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $13.9B $11.8B $12.3B $13B $12.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.2B $8B $8.7B $8.7B $8.1B
Gross Profit $4.7B $3.8B $3.6B $4.3B $4.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $2.4B $2.6B $2.8B $2.7B
Other Inc / (Exp) $139M $279M -$165M -$237M -$45M
Operating Expenses $3B $2.4B $2.6B $2.8B $2.7B
Operating Income $1.8B $1.4B $1B $1.6B $1.9B
 
Net Interest Expenses $276M $202M $215M $215M $186M
EBT. Incl. Unusual Items $1.6B $1.5B $660M $1.1B $1.7B
Earnings of Discontinued Ops. -- -- $68M $108M --
Income Tax Expense $338M $356M $129M $279M $295M
Net Income to Company $1.3B $1.5B $840M $933M $1.4B
 
Minority Interest in Earnings -$13M -$6M -$4M -$13M -$13M
Net Income to Common Excl Extra Items $1.3B $1.5B $836M $920M $1.4B
 
Basic EPS (Cont. Ops) $3.71 $4.53 $2.45 $2.69 $4.02
Diluted EPS (Cont. Ops) $3.69 $4.49 $2.42 $2.67 $3.96
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.4B $2.2B $1.4B $1.8B $2.3B
EBIT $1.9B $1.7B $875M $1.4B $2B
 
Revenue (Reported) $13.9B $11.8B $12.3B $13B $12.6B
Operating Income (Reported) $1.8B $1.4B $1B $1.6B $1.9B
Operating Income (Adjusted) $1.9B $1.7B $875M $1.4B $2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.6B $3.7B $3.3B $3.2B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.5B $2.4B $2.2B $2B
Gross Profit $1.2B $1.2B $984M $1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $694M $642M $638M $638M $629M
Other Inc / (Exp) $69M $74M $17M $43M $11M
Operating Expenses $694M $642M $638M $638M $629M
Operating Income $472M $517M $346M $393M $430M
 
Net Interest Expenses $59M $56M $70M $83M $63M
EBT. Incl. Unusual Items $482M $535M $293M $353M $378M
Earnings of Discontinued Ops. -- -- $68M -- --
Income Tax Expense $109M $112M $61M $82M $73M
Net Income to Company $371M $424M $302M $271M $308M
 
Minority Interest in Earnings -$3M -$2M -$4M -$4M -$4M
Net Income to Common Excl Extra Items $368M $422M $298M $267M $304M
 
Basic EPS (Cont. Ops) $1.07 $1.24 $0.87 $0.78 $0.88
Diluted EPS (Cont. Ops) $1.07 $1.23 $0.86 $0.78 $0.87
Weighted Average Basic Share $342M $340M $342M $341M $346M
Weighted Average Diluted Share $344M $342M $345M $344M $349M
 
EBITDA $653M $710M $479M $522M $533M
EBIT $541M $591M $363M $436M $441M
 
Revenue (Reported) $3.6B $3.7B $3.3B $3.2B $3.1B
Operating Income (Reported) $472M $517M $346M $393M $430M
Operating Income (Adjusted) $541M $591M $363M $436M $441M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $435M $286M $299M $274M $694M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.2B $1.2B $1.2B $1.3B
Inventory $1.3B $1.4B $1.3B $1.2B $1.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $226M $221M $378M $245M $373M
Total Current Assets $3.5B $3.4B $4.2B $3.3B $3.8B
 
Property Plant And Equipment $4.4B $4.5B $3.7B $3.9B $3.8B
Long-Term Investments $391M $424M $432M $184M $99M
Goodwill $5.8B $5.8B $5.4B $5.2B $5B
Other Intangibles $2.5B $2.4B $2.2B $1.9B $1.8B
Other Long-Term Assets $515M $473M $1.8B $449M $640M
Total Assets $18B $18.2B $18.5B $15.6B $15.6B
 
Accounts Payable $2.5B $2.6B $2.6B $2.3B $2.2B
Accrued Expenses $1.2B $1B $1B $1B $870M
Current Portion Of Long-Term Debt $627M $712M $780M $663M $632M
Current Portion Of Capital Lease Obligations $117M $116M $118M $121M $134M
Other Current Liabilities $709M $576M $1.2B $655M $541M
Total Current Liabilities $5.2B $5.3B $6.3B $5.1B $4.7B
 
Long-Term Debt $6.7B $6.3B $5.3B $5.1B $5B
Capital Leases -- -- -- -- --
Total Liabilities $14.4B $14B $14.1B $12.3B $11.7B
 
Common Stock $105M $105M $105M $105M $105M
Other Common Equity Adj -$1.7B -$1.7B -$1.7B -$2B -$2.3B
Common Equity $3.1B $3.7B $3.9B $3.2B $3.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $524M $495M $434M $194M $107M
Total Equity $3.6B $4.2B $4.4B $3.4B $3.9B
 
Total Liabilities and Equity $18B $18.2B $18.5B $15.6B $15.6B
Cash and Short Terms $435M $286M $299M $274M $694M
Total Debt $7.5B $7.1B $6.6B $5.9B $5.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $391M $313M $347M $242M $330M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $1.4B $1.6B $1.4B $1.3B
Inventory $1.3B $1.6B $1.8B $1.2B $1.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $269M $257M $356M $332M $349M
Total Current Assets $3.6B $3.8B $4.3B $3.5B $3.5B
 
Property Plant And Equipment $4.3B $4.5B $4.4B $3.8B $4B
Long-Term Investments $397M $425M $434M $100M $103M
Goodwill $5.8B $5.8B $5.7B $5.1B $5B
Other Intangibles $2.4B $2.4B $2.3B $1.8B $1.8B
Other Long-Term Assets $1.5B $1.7B $1.5B $1.1B $1.2B
Total Assets $18.1B $18.6B $18.6B $15.3B $15.5B
 
Accounts Payable $2.5B $2.7B $2.9B $2.2B $2.1B
Accrued Expenses $775M $914M $1B $945M $757M
Current Portion Of Long-Term Debt $605M $891M $567M $1.3B $4M
Current Portion Of Capital Lease Obligations $120M $124M $113M $131M $141M
Other Current Liabilities $981M $764M $923M $701M $724M
Total Current Liabilities $5.4B $5.8B $6B $5.5B $4.3B
 
Long-Term Debt $6.7B $6B $5.8B $4.4B $5B
Capital Leases -- -- -- -- --
Total Liabilities $14.4B $14.3B $14.2B $12B $11.4B
 
Common Stock $105M $105M $105M $105M $105M
Other Common Equity Adj -$1.7B -$1.6B -$1.7B -$2.2B -$2.3B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $517M $500M $427M $126M $110M
Total Equity $3.7B $4.3B $4.5B $3.3B $4B
 
Total Liabilities and Equity $18.1B $18.6B $18.6B $15.3B $15.5B
Cash and Short Terms $391M $313M $347M $242M $330M
Total Debt $7.7B $7.3B $6.8B $5.9B $5.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.3B $1.5B $962M $964M $1.4B
Depreciation & Amoritzation $479M $467M $478M $419M $367M
Stock-Based Compensation $76M $68M $96M $95M $89M
Change in Accounts Receivable $75M -$9M -$257M -$42M -$104M
Change in Inventories -$54M -$135M -$411M $139M $2M
Cash From Operations $2B $1.7B $1.7B $1.6B $1.8B
 
Capital Expenditures $505M $553M $488M $677M $628M
Cash Acquisitions -$7M -$10M -- -- --
Cash From Investing -$585M -$528M -$448M -$562M -$750M
 
Dividends Paid (Ex Special Dividend) -$782M -$788M -$797M -$800M -$776M
Special Dividend Paid
Long-Term Debt Issued $601M $434M $404M $1.1B $646M
Long-Term Debt Repaid -$1.3B -$740M -$683M -$1.2B -$682M
Repurchase of Common Stock -- -$240M -$300M -$170M --
Other Financing Activities -$40M -$35M $18M -$141M -$8M
Cash From Financing -$1.4B -$1.3B -$1.1B -$1.1B -$607M
 
Beginning Cash (CF) $397M $435M $286M $299M $274M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13M -$133M $122M -$27M $403M
Ending Cash (CF) $435M $286M $299M $274M $694M
 
Levered Free Cash Flow $1.5B $1.1B $1.2B $968M $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $371M $424M $302M $271M $308M
Depreciation & Amoritzation $112M $119M $116M $86M $92M
Stock-Based Compensation $20M $16M $22M $21M $22M
Change in Accounts Receivable -$155M -$184M -$110M -$173M $16M
Change in Inventories -$50M -$160M -$27M -$4M -$46M
Cash From Operations $235M $327M $276M $364M $116M
 
Capital Expenditures $173M $138M $203M $155M $176M
Cash Acquisitions -$10M -- -- -- --
Cash From Investing -$189M -$112M -$205M -$333M -$152M
 
Dividends Paid (Ex Special Dividend) -$195M -$197M -$202M -$191M -$197M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $326M -- $401M -- --
Long-Term Debt Repaid -$4M -$25M -$216M -$2M -$631M
Repurchase of Common Stock -$240M -$300M -- -- --
Other Financing Activities -- -$2M -$38M -$3M -$1M
Cash From Financing -$95M -$171M -$33M -$58M -$313M
 
Beginning Cash (CF) $435M $286M $299M $274M $694M
Foreign Exchange Rate Adjustment $5M -$17M $10M -$5M -$15M
Additions / Reductions -$49M $44M $38M -$27M -$349M
Ending Cash (CF) $391M $313M $347M $242M $330M
 
Levered Free Cash Flow $62M $189M $73M $209M -$60M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.3B $1.5B $840M $933M $1.4B
Depreciation & Amoritzation $474M $474M $475M $389M $373M
Stock-Based Compensation $77M $64M $102M $94M $90M
Change in Accounts Receivable $114M -$38M -$183M -$105M $85M
Change in Inventories -$105M -$245M -$278M $162M -$40M
Cash From Operations $1.8B $1.8B $1.6B $1.7B $1.5B
 
Capital Expenditures $566M $518M $553M $629M $649M
Cash Acquisitions -$17M -- -- -- --
Cash From Investing -$572M -$451M -$541M -$690M -$569M
 
Dividends Paid (Ex Special Dividend) -$782M -$790M -$802M -$789M -$782M
Special Dividend Paid
Long-Term Debt Issued $378M $108M $805M $701M --
Long-Term Debt Repaid -$1.3B -$761M -$874M -$947M -$1.3B
Repurchase of Common Stock -$240M -$300M -- -- --
Other Financing Activities -- -$37M -$18M -$106M -$6M
Cash From Financing -$2B -$1.4B -$943M -$1.1B -$862M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$702M -$40M $116M -$92M $81M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.3B $1.3B $1B $1.1B $863M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $371M $424M $302M $271M $308M
Depreciation & Amoritzation $112M $119M $116M $86M $92M
Stock-Based Compensation $20M $16M $22M $21M $22M
Change in Accounts Receivable -$155M -$184M -$110M -$173M $16M
Change in Inventories -$50M -$160M -$27M -$4M -$46M
Cash From Operations $235M $327M $276M $364M $116M
 
Capital Expenditures $173M $138M $203M $155M $176M
Cash Acquisitions -$10M -- -- -- --
Cash From Investing -$189M -$112M -$205M -$333M -$152M
 
Dividends Paid (Ex Special Dividend) -$195M -$197M -$202M -$191M -$197M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $326M -- $401M -- --
Long-Term Debt Repaid -$4M -$25M -$216M -$2M -$631M
Repurchase of Common Stock -$240M -$300M -- -- --
Other Financing Activities -- -$2M -$38M -$3M -$1M
Cash From Financing -$95M -$171M -$33M -$58M -$313M
 
Beginning Cash (CF) $435M $286M $299M $274M $694M
Foreign Exchange Rate Adjustment $5M -$17M $10M -$5M -$15M
Additions / Reductions -$49M $44M $38M -$27M -$349M
Ending Cash (CF) $391M $313M $347M $242M $330M
 
Levered Free Cash Flow $62M $189M $73M $209M -$60M

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

GET BETTER TRADE IDEAS

Popular

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Is it Safe to Invest in Google With OpenAI Threats?
Is it Safe to Invest in Google With OpenAI Threats?

For the last 20 years, Google parent company Alphabet (NASDAQ:GOOG,…

Is Broadcom Stock a Millionaire Maker?
Is Broadcom Stock a Millionaire Maker?

Broadcom (Nasdaq: AVGO) stock has gone up more than 64%…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

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

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 22.52% over the past day.

Buy
52
SRPT alert for May 8

Sarepta Therapeutics [SRPT] is down 21.54% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 23.38% over the past day.

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

Show me the best stock