Financhill
Buy
53

K Quote, Financials, Valuation and Earnings

Last price:
$80.82
Seasonality move :
0.06%
Day range:
$80.57 - $80.88
52-week range:
$52.46 - $81.34
Dividend yield:
2.8%
P/E ratio:
27.77x
P/S ratio:
2.18x
P/B ratio:
7.63x
Volume:
576.9K
Avg. volume:
2M
1-year change:
48.35%
Market cap:
$27.9B
Revenue:
$13.1B
EPS (TTM):
$2.91
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $13.6B $13.8B $11.7B $12.7B $13.1B
Revenue Growth (YoY) 0.23% 1.41% -14.69% 7.71% 3.71%
 
Cost of Revenues $9.2B $9B $7.9B $8.8B $8.8B
Gross Profit $4.4B $4.7B $3.8B $3.8B $4.3B
Gross Profit Margin 32.27% 34.33% 32.5% 30.12% 32.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $3B $2.4B $2.6B $2.8B
Other Inc / (Exp) $188M $121M $274M -$141M -$263M
Operating Expenses $3B $3B $2.4B $2.6B $2.8B
Operating Income $1.4B $1.8B $1.4B $1.2B $1.5B
 
Net Interest Expenses $284M $281M $205M $168M $202M
EBT. Incl. Unusual Items $1.3B $1.6B $1.5B $902M $1B
Earnings of Discontinued Ops. -- -- $392M $231M $176M
Income Tax Expense $321M $323M $353M $180M $258M
Net Income to Company $977M $1.3B $1.5B $962M $964M
 
Minority Interest in Earnings -$17M -$13M -$7M -$2M -$13M
Net Income to Common Excl Extra Items $960M $1.3B $1.5B $960M $951M
 
Basic EPS (Cont. Ops) $2.81 $3.65 $4.36 $2.81 $2.78
Diluted EPS (Cont. Ops) $2.80 $3.63 $4.33 $2.79 $2.76
Weighted Average Basic Share $341.6M $342.7M $341.3M $341.6M $342.1M
Weighted Average Diluted Share $342.9M $344.6M $343.6M $344.1M $344.6M
 
EBITDA $2.1B $2.4B $2.1B $1.6B $1.8B
EBIT $1.6B $1.9B $1.7B $1.1B $1.3B
 
Revenue (Reported) $13.6B $13.8B $11.7B $12.7B $13.1B
Operating Income (Reported) $1.4B $1.8B $1.4B $1.2B $1.5B
Operating Income (Adjusted) $1.6B $1.9B $1.7B $1.1B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.4B $3.6B $3.9B $3.3B $3.2B
Revenue Growth (YoY) 1.69% 5.63% 8.95% -17.51% -0.68%
 
Cost of Revenues $2.2B $2.5B $2.8B $2.1B $2.1B
Gross Profit $1.2B $1.2B $1.2B $1.1B $1.2B
Gross Profit Margin 35.03% 32.17% 29.22% 34.1% 36.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $790M $718M $785M $696M $720M
Other Inc / (Exp) $70M -- $54M -$62M $21M
Operating Expenses $790M $718M $785M $696M $720M
Operating Income $411M $447M $368M $414M $456M
 
Net Interest Expenses $63M $55M $39M $75M $75M
EBT. Incl. Unusual Items $418M $392M $383M $277M $402M
Earnings of Discontinued Ops. -- -- -- $72M --
Income Tax Expense $65M $92M $74M $78M $34M
Net Income to Company $352M $305M $312M $270M $370M
 
Minority Interest in Earnings -$4M $2M -$2M -$1M -$3M
Net Income to Common Excl Extra Items $348M $307M $310M $269M $367M
 
Basic EPS (Cont. Ops) $1.02 $0.90 $0.91 $0.79 $1.07
Diluted EPS (Cont. Ops) $1.01 $0.89 $0.90 $0.78 $1.05
Weighted Average Basic Share $343M $341M $341M $342M $343M
Weighted Average Diluted Share $346M $343M $344M $345M $347M
 
EBITDA $602M $561M $535M $464M $569M
EBIT $481M $447M $422M $352M $477M
 
Revenue (Reported) $3.4B $3.6B $3.9B $3.3B $3.2B
Operating Income (Reported) $411M $447M $368M $414M $456M
Operating Income (Adjusted) $481M $447M $422M $352M $477M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13.5B $14.2B $12.5B $11.1B $12.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.9B $9.5B $8.8B $7.6B $8.3B
Gross Profit $4.6B $4.7B $3.7B $3.5B $4.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9B $2.9B $2.5B $2.5B $2.8B
Other Inc / (Exp) $92M $125M $307M -$346M -$149M
Operating Expenses $2.9B $2.9B $2.5B $2.5B $2.8B
Operating Income $1.7B $1.8B $1.3B $1.1B $1.7B
 
Net Interest Expenses $259M $257M $182M $237M $225M
EBT. Incl. Unusual Items $1.6B $1.7B $1.4B $505M $1.3B
Earnings of Discontinued Ops. -- -- -- $204M -$28M
Income Tax Expense $352M $400M $291M $113M $255M
Net Income to Company $1.2B $1.3B $1.5B $834M $1B
 
Minority Interest in Earnings -$17M -$9M -$5M -$8M -$13M
Net Income to Common Excl Extra Items $1.2B $1.3B $1.5B $826M $1B
 
Basic EPS (Cont. Ops) $3.48 $3.69 $4.38 $2.41 $2.94
Diluted EPS (Cont. Ops) $3.46 $3.66 $4.34 $2.38 $2.91
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2.3B $2.4B $2B $1.2B $2B
EBIT $1.8B $1.9B $1.6B $775M $1.6B
 
Revenue (Reported) $13.5B $14.2B $12.5B $11.1B $12.8B
Operating Income (Reported) $1.7B $1.8B $1.3B $1.1B $1.7B
Operating Income (Adjusted) $1.8B $1.9B $1.6B $775M $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.3B $10.8B $11.5B $9.9B $9.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.8B $7.2B $8B $6.8B $6.3B
Gross Profit $3.5B $3.6B $3.5B $3.2B $3.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.1B $2.2B $2B $2B
Other Inc / (Exp) $151M $155M $188M -$17M $97M
Operating Expenses $2.2B $2.1B $2.2B $2B $2B
Operating Income $1.4B $1.4B $1.3B $1.2B $1.3B
 
Net Interest Expenses $196M $172M $149M $218M $241M
EBT. Incl. Unusual Items $1.3B $1.4B $1.3B $942M $1.2B
Earnings of Discontinued Ops. -- -- -- $204M --
Income Tax Expense $268M $345M $283M $216M $213M
Net Income to Company $1.1B $1.1B $1.1B $934M $988M
 
Minority Interest in Earnings -$10M -$6M -$4M -$10M -$10M
Net Income to Common Excl Extra Items $1B $1.1B $1.1B $924M $978M
 
Basic EPS (Cont. Ops) $3.05 $3.09 $3.11 $2.70 $2.86
Diluted EPS (Cont. Ops) $3.04 $3.07 $3.08 $2.67 $2.83
Weighted Average Basic Share $1B $1B $1B $1B $1B
Weighted Average Diluted Share $1B $1B $1B $1B $1B
 
EBITDA $1.9B $1.9B $1.8B $1.5B $1.7B
EBIT $1.5B $1.6B $1.5B $1.2B $1.4B
 
Revenue (Reported) $10.3B $10.8B $11.5B $9.9B $9.6B
Operating Income (Reported) $1.4B $1.4B $1.3B $1.2B $1.3B
Operating Income (Adjusted) $1.5B $1.6B $1.5B $1.2B $1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $397M $435M $286M $299M $274M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.3B $1.2B $1.2B $1.2B
Inventory $1.2B $1.3B $1.4B $1.3B $1.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $232M $226M $221M $378M $245M
Total Current Assets $3.4B $3.5B $3.4B $4.2B $3.3B
 
Property Plant And Equipment $4.2B $4.4B $4.5B $3.7B $3.9B
Long-Term Investments $404M $391M $424M $432M $184M
Goodwill $5.9B $5.8B $5.8B $5.4B $5.2B
Other Intangibles $2.6B $2.5B $2.4B $2.2B $1.9B
Other Long-Term Assets $384M $515M $473M $1.8B $449M
Total Assets $17.6B $18B $18.2B $18.5B $15.6B
 
Accounts Payable $2.4B $2.5B $2.6B $2.6B $2.3B
Accrued Expenses $931M $1.2B $1B $1B $1B
Current Portion Of Long-Term Debt $620M $627M $712M $780M $663M
Current Portion Of Capital Lease Obligations $114M $117M $116M $118M $121M
Other Current Liabilities $577M $709M $576M $1.2B $655M
Total Current Liabilities $4.8B $5.2B $5.3B $6.3B $5.1B
 
Long-Term Debt $7.2B $6.7B $6.3B $5.3B $5.1B
Capital Leases -- -- -- -- --
Total Liabilities $14.3B $14.4B $14B $14.1B $12.3B
 
Common Stock $105M $105M $105M $105M $105M
Other Common Equity Adj -$1.4B -$1.7B -$1.7B -$1.7B -$2B
Common Equity $2.7B $3.1B $3.7B $3.9B $3.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $567M $524M $495M $434M $194M
Total Equity $3.3B $3.6B $4.2B $4.4B $3.4B
 
Total Liabilities and Equity $17.6B $18B $18.2B $18.5B $15.6B
Cash and Short Terms $397M $435M $286M $299M $274M
Total Debt $7.9B $7.5B $7.1B $6.6B $5.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.3B $440M $373M $1.1B $569M
Short Term Investments $250M -- -- -- --
Accounts Receivable, Net $1.4B $1.4B $1.7B $1.6B $1.4B
Inventory $1.3B $1.4B $1.7B $1.6B $1.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $285M $301M $404M $379M $368M
Total Current Assets $4.8B $3.8B $4.4B $5B $3.9B
 
Property Plant And Equipment $4.1B $4.4B $4.2B $4.4B $3.8B
Long-Term Investments $398M $423M $427M $194M $101M
Goodwill $5.8B $5.8B $5.7B $5.5B $5B
Other Intangibles $2.5B $2.4B $2.3B $2.1B $1.8B
Other Long-Term Assets $507M $1.5B $2B $1.6B $1.1B
Total Assets $18.9B $18.4B $19B $18.7B $15.8B
 
Accounts Payable $2.4B $2.5B $2.9B $2.8B $2.4B
Accrued Expenses $1.1B $1.1B $1.1B $1.2B $937M
Current Portion Of Long-Term Debt $1.4B $16M $816M $1.2B $678M
Current Portion Of Capital Lease Obligations $120M $128M $111M $127M $126M
Other Current Liabilities $780M $745M $931M $871M $742M
Total Current Liabilities $6B $5B $6B $6.5B $5B
 
Long-Term Debt $7B $7B $5.7B $5.5B $5.1B
Capital Leases -- -- -- -- --
Total Liabilities $15.3B $14.4B $14.3B $14.4B $12B
 
Common Stock $105M $105M $105M $105M $105M
Other Common Equity Adj -$1.8B -$1.7B -$1.6B -$2B -$2.2B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $542M $525M $455M $239M $108M
Total Equity $3.6B $4B $4.7B $4.3B $3.8B
 
Total Liabilities and Equity $18.9B $18.4B $19B $18.7B $15.8B
Cash and Short Terms $1.6B $440M $373M $1.1B $569M
Total Debt $8.5B $7.5B $6.7B $7.1B $5.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $977M $1.3B $1.5B $962M $964M
Depreciation & Amoritzation $484M $479M $467M $478M $419M
Stock-Based Compensation $56M $76M $68M $96M $95M
Change in Accounts Receivable -$145M $75M -$9M -$257M -$42M
Change in Inventories $2M -$54M -$135M -$411M $139M
Cash From Operations $1.2B $2B $1.7B $1.7B $1.6B
 
Capital Expenditures $586M $505M $553M $488M $677M
Cash Acquisitions $1.3B -$7M -$10M -- --
Cash From Investing $774M -$585M -$528M -$448M -$562M
 
Dividends Paid (Ex Special Dividend) -$769M -$782M -$788M -$797M -$800M
Special Dividend Paid
Long-Term Debt Issued $142M $601M $434M $404M $1.1B
Long-Term Debt Repaid -$1.1B -$1.3B -$740M -$683M -$1.2B
Repurchase of Common Stock -$220M -- -$240M -$300M -$170M
Other Financing Activities -$26M -$40M -$35M $18M -$141M
Cash From Financing -$1.9B -$1.4B -$1.3B -$1.1B -$1.1B
 
Beginning Cash (CF) $321M $397M $435M $286M $299M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $45M $13M -$133M $122M -$27M
Ending Cash (CF) $397M $435M $286M $299M $274M
 
Levered Free Cash Flow $590M $1.5B $1.1B $1.2B $968M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $352M $305M $312M $270M $370M
Depreciation & Amoritzation $121M $114M $113M $112M $92M
Stock-Based Compensation $18M $11M $21M $19M $25M
Change in Accounts Receivable $52M -$58M -$183M -$36M -$14M
Change in Inventories -$24M -$14M -$37M $52M -$21M
Cash From Operations $622M $458M $375M $756M $553M
 
Capital Expenditures $108M $107M $83M $167M $143M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$134M -$55M $6M -$128M -$135M
 
Dividends Paid (Ex Special Dividend) -$196M -$198M -$202M -$206M -$197M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$13M -- -- $495M --
Long-Term Debt Repaid -$5M -$30M -$5M -$6M -$2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$53M -$16M -- -$2M --
Cash From Financing -$213M -$339M -$282M $179M -$127M
 
Beginning Cash (CF) $1B $395M $323M $308M $272M
Foreign Exchange Rate Adjustment $7M -$19M -$49M -$16M $6M
Additions / Reductions $275M $64M $99M $807M $291M
Ending Cash (CF) $1.3B $440M $373M $1.1B $569M
 
Levered Free Cash Flow $514M $351M $292M $589M $410M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.2B $1.3B $1.5B $834M $1B
Depreciation & Amoritzation $479M $470M $472M $465M $354M
Stock-Based Compensation $69M $71M $74M $102M $99M
Change in Accounts Receivable -$5M -$8M -$339M $40M -$4M
Change in Inventories -$71M -$100M -$375M $1M $54M
Cash From Operations $1.8B $1.5B $1.7B $1.9B $1.5B
 
Capital Expenditures $476M $587M $495M $644M $611M
Cash Acquisitions $8M -$17M -- -- --
Cash From Investing -$806M -$321M -$455M -$608M -$679M
 
Dividends Paid (Ex Special Dividend) -$781M -$786M -$794M -$811M -$770M
Special Dividend Paid
Long-Term Debt Issued $656M $408M $73M $1.3B $825M
Long-Term Debt Repaid -$141M -$1.9B -$127M -$877M -$1.6B
Repurchase of Common Stock -- -$240M -$300M -- --
Other Financing Activities -$16M -- -$34M -$20M -$90M
Cash From Financing -$153M -$2.1B -$1.2B -$536M -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $885M -$932M $50M $727M -$548M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.4B $951M $1.2B $1.2B $927M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.1B $1.1B $1.1B $934M $988M
Depreciation & Amoritzation $355M $346M $351M $338M $273M
Stock-Based Compensation $55M $50M $56M $62M $66M
Change in Accounts Receivable -$113M -$196M -$526M -$229M -$191M
Change in Inventories -$57M -$103M -$343M $69M -$16M
Cash From Operations $1.6B $1.1B $1.2B $1.4B $1.3B
 
Capital Expenditures $326M $408M $350M $506M $440M
Cash Acquisitions -- -$10M -- -- --
Cash From Investing -$649M -$385M -$312M -$472M -$589M
 
Dividends Paid (Ex Special Dividend) -$586M -$590M -$596M -$610M -$580M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $554M $361M -- $896M $619M
Long-Term Debt Repaid -$45M -$646M -$33M -$227M -$654M
Repurchase of Common Stock -- -$240M -$300M -$60M --
Other Financing Activities -$16M -$18M -$17M -$55M -$4M
Cash From Financing $21M -$740M -$665M -$120M -$417M
 
Beginning Cash (CF) $2.5B $1.2B $922M $954M $788M
Foreign Exchange Rate Adjustment -$33M -$15M -$116M -$8M $8M
Additions / Reductions $965M $20M $203M $808M $287M
Ending Cash (CF) $3.4B $1.2B $1B $1.8B $1.1B
 
Levered Free Cash Flow $1.3B $737M $830M $894M $853M

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