Financhill
Sell
46

LOW Quote, Financials, Valuation and Earnings

Last price:
$249.92
Seasonality move :
10%
Day range:
$247.20 - $250.22
52-week range:
$209.55 - $287.01
Dividend yield:
1.8%
P/E ratio:
20.87x
P/S ratio:
1.71x
P/B ratio:
--
Volume:
991.2K
Avg. volume:
2.5M
1-year change:
12.21%
Market cap:
$141.3B
Revenue:
$86.4B
EPS (TTM):
$11.99
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Revenue $72.1B $89.6B $96.3B $97.1B $86.4B
Revenue Growth (YoY) 1.18% 24.19% 7.43% 0.84% -11.01%
 
Cost of Revenues $49.2B $60B $64.2B $64.8B $57.5B
Gross Profit $22.9B $29.6B $32.1B $32.3B $28.8B
Gross Profit Margin 31.8% 33.01% 33.31% 33.23% 33.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.4B $18.5B $18.3B $20.3B $15.6B
Other Inc / (Exp) -- -$1.1B -- -- --
Operating Expenses $16.6B $19.9B $20B $22.1B $17.3B
Operating Income $6.3B $9.6B $12.1B $10.2B $11.6B
 
Net Interest Expenses $691M $848M $885M $1.1B $1.4B
EBT. Incl. Unusual Items $5.6B $7.7B $11.2B $9B $10.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3B $1.9B $2.8B $2.6B $2.4B
Net Income to Company $4.3B $5.8B $8.4B $6.4B $7.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.3B $5.8B $8.4B $6.4B $7.7B
 
Basic EPS (Cont. Ops) $5.49 $7.77 $12.07 $10.20 $13.23
Diluted EPS (Cont. Ops) $5.49 $7.75 $12.04 $10.17 $13.20
Weighted Average Basic Share $777M $748M $696M $629M $582M
Weighted Average Diluted Share $778M $750M $699M $631M $584M
 
EBITDA $7.8B $10.2B $14B $12.2B $13.6B
EBIT $6.3B $8.6B $12.1B $10.2B $11.7B
 
Revenue (Reported) $72.1B $89.6B $96.3B $97.1B $86.4B
Operating Income (Reported) $6.3B $9.6B $12.1B $10.2B $11.6B
Operating Income (Adjusted) $6.3B $8.6B $12.1B $10.2B $11.7B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $22.3B $22.9B $23.5B $20.5B $20.2B
Revenue Growth (YoY) 28.3% 2.73% 2.45% -12.81% -1.47%
 
Cost of Revenues $15B $15.3B $15.7B $13.6B $13.4B
Gross Profit $7.3B $7.6B $7.8B $6.9B $6.8B
Gross Profit Margin 32.72% 33.11% 33.3% 33.66% 33.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.8B $4.4B $6.4B $3.8B $3.8B
Other Inc / (Exp) -$1.1B -- -- -- --
Operating Expenses $5.1B $4.8B $6.9B $4.2B $4.3B
Operating Income $2.2B $2.8B $924M $2.7B $2.5B
 
Net Interest Expenses $221M $223M $295M $345M $317M
EBT. Incl. Unusual Items $894M $2.6B $629M $2.4B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $202M $670M $475M $578M $524M
Net Income to Company $692M $1.9B $154M $1.8B $1.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $692M $1.9B $154M $1.8B $1.7B
 
Basic EPS (Cont. Ops) $0.92 $2.74 $0.25 $3.07 $2.99
Diluted EPS (Cont. Ops) $0.91 $2.73 $0.25 $3.06 $2.99
Weighted Average Basic Share $752M $690M $618M $576M $565M
Weighted Average Diluted Share $754M $690M $620M $577M $566M
 
EBITDA $1.5B $3.3B $1.4B $3.2B $3.1B
EBIT $1.1B $2.8B $938M $2.7B $2.6B
 
Revenue (Reported) $22.3B $22.9B $23.5B $20.5B $20.2B
Operating Income (Reported) $2.2B $2.8B $924M $2.7B $2.5B
Operating Income (Adjusted) $1.1B $2.8B $938M $2.7B $2.6B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $85.3B $95.2B $96B $90.2B $83.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $57.2B $63.7B $63.9B $60.1B $55.9B
Gross Profit $28.1B $31.5B $32B $30.1B $27.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.7B $18.1B $19.9B $16.8B $15.8B
Other Inc / (Exp) -$1.1B -- -- -- --
Operating Expenses $19B $19.7B $21.7B $18.5B $17.5B
Operating Income $9.1B $11.8B $10.3B $11.6B $10.3B
 
Net Interest Expenses $828M $854M $1B $1.4B $1.3B
EBT. Incl. Unusual Items $7.2B $10.9B $9.3B $10.2B $9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8B $2.7B $2.6B $2.6B $2.1B
Net Income to Company $5.4B $8.2B $6.7B $7.7B $6.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.4B $8.2B $6.7B $7.7B $6.9B
 
Basic EPS (Cont. Ops) $7.09 $11.56 $10.24 $12.99 $12.00
Diluted EPS (Cont. Ops) $7.07 $11.51 $10.21 $12.97 $11.99
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $9.6B $13.6B $12.3B $13.6B $12.4B
EBIT $8B $11.8B $10.3B $11.7B $10.5B
 
Revenue (Reported) $85.3B $95.2B $96B $90.2B $83.7B
Operating Income (Reported) $9.1B $11.8B $10.3B $11.6B $10.3B
Operating Income (Adjusted) $8B $11.8B $10.3B $11.7B $10.5B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $69.3B $74.9B $74.6B $67.7B $65.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $46.2B $49.9B $49.6B $45B $43.3B
Gross Profit $23.1B $25B $25B $22.8B $21.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14B $13.6B $15.2B $11.7B $11.9B
Other Inc / (Exp) -$1.1B -- -- -- --
Operating Expenses $15B $14.8B $16.5B $12.9B $13.1B
Operating Income $8.1B $10.2B $8.5B $9.9B $8.6B
 
Net Interest Expenses $645M $650M $802M $1B $986M
EBT. Incl. Unusual Items $6.4B $9.6B $7.7B $8.8B $7.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6B $2.4B $2.2B $2.1B $1.8B
Net Income to Company $4.9B $7.2B $5.5B $6.7B $5.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.9B $7.2B $5.5B $6.7B $5.8B
 
Basic EPS (Cont. Ops) $6.42 $10.23 $8.45 $11.41 $10.23
Diluted EPS (Cont. Ops) $6.41 $10.19 $8.43 $11.39 $10.22
Weighted Average Basic Share $2.3B $2.1B $1.9B $1.8B $1.7B
Weighted Average Diluted Share $2.3B $2.1B $1.9B $1.8B $1.7B
 
EBITDA $8.2B $11.6B $10B $11.4B $10.2B
EBIT $7.1B $10.3B $8.5B $9.9B $8.8B
 
Revenue (Reported) $69.3B $74.9B $74.6B $67.7B $65.1B
Operating Income (Reported) $8.1B $10.2B $8.5B $9.9B $8.6B
Operating Income (Adjusted) $7.1B $10.3B $8.5B $9.9B $8.8B
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Cash and Equivalents $716M $4.7B $1.1B $1.3B $921M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $13.2B $16.2B $17.6B $18.5B $16.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.3B $937M $1.1B $1.2B $949M
Total Current Assets $15.3B $22.3B $20.1B $21.4B $19.1B
 
Property Plant And Equipment $22.7B $23B $23.2B $21.1B $21.4B
Long-Term Investments -- -- -- $21M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.3B $1.1B $1.2B $910M $1.1B
Total Assets $39.5B $46.7B $44.6B $43.7B $41.8B
 
Accounts Payable $7.7B $10.9B $11.4B $10.5B $8.7B
Accrued Expenses $221M $250M $275M $441M $456M
Current Portion Of Long-Term Debt $2.5B $1.1B $868M $585M $537M
Current Portion Of Capital Lease Obligations $501M $541M $636M $522M $487M
Other Current Liabilities $1.5B $1.7B $1.8B $1.7B $1.9B
Total Current Liabilities $15.2B $18.7B $19.7B $19.5B $15.6B
 
Long-Term Debt $16.8B $20.7B $23.9B $32.9B $35.4B
Capital Leases -- -- -- -- --
Total Liabilities $37.5B $45.3B $49.5B $58B $56.8B
 
Common Stock $381M $366M $335M $301M $287M
Other Common Equity Adj -$136M -$136M -$36M $307M $300M
Common Equity $2B $1.4B -$4.8B -$14.3B -$15.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2B $1.4B -$4.8B -$14.3B -$15.1B
 
Total Liabilities and Equity $39.5B $46.7B $44.6B $43.7B $41.8B
Cash and Short Terms $716M $4.7B $1.1B $1.3B $921M
Total Debt $19.3B $21.8B $24.7B $34B $35.9B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents $8.2B $6.1B $3.2B $1.2B $3.3B
Short Term Investments -- $552M -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $15.7B $16.7B $19.8B $17.5B $17.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $1.5B $1.5B $907M $805M
Total Current Assets $26.9B $24.8B $25B $20B $22B
 
Property Plant And Equipment $22.5B $23.1B $20.8B $21.2B $21.4B
Long-Term Investments $202M $213M -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1B $1B $894M $1.1B $1.1B
Total Assets $50.9B $49.4B $47B $42.5B $44.7B
 
Accounts Payable $12.8B $11.3B $12.2B $9.9B $10.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $609M $1.4B $609M $544M $2.6B
Current Portion Of Capital Lease Obligations $530M $573M $651M $533M $497M
Other Current Liabilities $2.9B $3.3B $4.2B $3.1B $3.6B
Total Current Liabilities $19.6B $20.8B $20.9B $16.5B $19.4B
 
Long-Term Debt $21.2B $23.9B $32.9B $35.4B $32.9B
Capital Leases -- -- -- -- --
Total Liabilities $46.8B $51B $59.8B $57.7B $58.2B
 
Common Stock $376M $343M $305M $288M $282M
Other Common Equity Adj -$245M -$6M $140M $302M $292M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.1B -$1.6B -$12.9B -$15.1B -$13.4B
 
Total Liabilities and Equity $50.9B $49.4B $47B $42.5B $44.7B
Cash and Short Terms $8.2B $6.7B $3.2B $1.2B $3.3B
Total Debt $21.8B $26.2B $33.5B $35.9B $35.5B
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Net Income to Stockholders $4.3B $5.8B $8.4B $6.4B $7.7B
Depreciation & Amoritzation $1.4B $1.6B $1.9B $2B $1.9B
Stock-Based Compensation $98M $155M $230M $223M $210M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$600M -$3B -$1.4B -$2.6B $1.6B
Cash From Operations $4.3B $11B $10.1B $8.6B $8.1B
 
Capital Expenditures $1.5B $1.8B $1.9B $1.8B $2B
Cash Acquisitions -- -- -- $491M $100M
Cash From Investing -$1.4B -$1.9B -$1.6B -$1.3B -$1.9B
 
Dividends Paid (Ex Special Dividend) -$1.6B -$1.7B -$2B -$2.4B -$2.5B
Special Dividend Paid
Long-Term Debt Issued $4B $7.9B $5B $9.7B $3B
Long-Term Debt Repaid -$1.1B -$5.6B -$2.1B -$867M -$601M
Repurchase of Common Stock -$4.3B -$5B -$13B -$14.1B -$6.1B
Other Financing Activities -$1M -$38M -$6M -$5M -$21M
Cash From Financing -$2.7B -$5.2B -$12B -$7B -$6.7B
 
Beginning Cash (CF) $511M $716M $4.7B $1.1B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $192M $4B -$3.5B $231M -$427M
Ending Cash (CF) $716M $4.7B $1.1B $1.3B $921M
 
Levered Free Cash Flow $2.8B $9.3B $8.3B $6.8B $6.2B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $692M $1.9B $154M $1.8B $1.7B
Depreciation & Amoritzation $405M $481M $502M $486M $494M
Stock-Based Compensation $43M $54M $55M $47M $54M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$1.9B $650M -$580M -$107M -$725M
Cash From Operations -$267M $2.3B $2.1B $1.1B $1.3B
 
Capital Expenditures $462M $410M $403M $579M $571M
Cash Acquisitions -- -- -- -$23M $54M
Cash From Investing -$1.1B $485M -$406M -$591M -$520M
 
Dividends Paid (Ex Special Dividend) -$416M -$563M -$666M -$642M -$654M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4B $2B $4.7B -- --
Long-Term Debt Repaid -$5B -$27M -$32M -$531M -$475M
Repurchase of Common Stock -$562M -$2.8B -$4B -$1.6B -$751M
Other Financing Activities -$28M -$42M $2M -$6M $1M
Cash From Financing -$2B -$1.5B $22M -$2.8B -$1.9B
 
Beginning Cash (CF) $11.6B $4.8B $1.5B $3.5B $4.4B
Foreign Exchange Rate Adjustment -- -$1M -$32M -- --
Additions / Reductions -$3.4B $1.3B $1.7B -$2.3B -$1.1B
Ending Cash (CF) $8.2B $6.1B $3.2B $1.2B $3.3B
 
Levered Free Cash Flow -$729M $1.9B $1.7B $485M $728M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $5.4B $8.2B $6.7B $7.7B $6.9B
Depreciation & Amoritzation $1.5B $1.8B $2B $1.9B $2B
Stock-Based Compensation $130M $217M $226M $218M $214M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$2B -$868M -$3.3B $716M -$37M
Cash From Operations $11.7B $8.7B $9.1B $7.5B $9.8B
 
Capital Expenditures $1.7B $1.9B $1.7B $2.1B $2B
Cash Acquisitions -- -- -- $591M $97M
Cash From Investing -$3.2B -$602M -$1.4B -$1.5B -$1.9B
 
Dividends Paid (Ex Special Dividend) -$1.7B -$1.9B -$2.3B -$2.5B -$2.5B
Special Dividend Paid
Long-Term Debt Issued $8.9B $5B $9.7B $3B --
Long-Term Debt Repaid -$5.6B -$631M -$2.4B -$612M -$547M
Repurchase of Common Stock -$2.2B -$12.4B -$16.1B -$7.9B -$2.9B
Other Financing Activities -$26M -$414M $402M -- -$26M
Cash From Financing -$1.1B -$10.3B -$10.6B -$8B -$5.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.5B -$2.1B -$2.9B -$2B $2.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $9.9B $6.9B $7.4B $5.4B $7.8B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $4.9B $7.2B $5.5B $6.7B $5.8B
Depreciation & Amoritzation $1.2B $1.4B $1.5B $1.4B $1.5B
Stock-Based Compensation $107M $169M $165M $160M $164M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$2.5B -$446M -$2.3B $1B -$672M
Cash From Operations $11.5B $9.2B $8.1B $7B $8.7B
 
Capital Expenditures $1.2B $1.3B $1.1B $1.3B $1.4B
Cash Acquisitions -- -- -- $100M $97M
Cash From Investing -$2.7B -$1.4B -$1.1B -$1.3B -$1.3B
 
Dividends Paid (Ex Special Dividend) -$1.3B -$1.4B -$1.7B -$1.9B -$1.9B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.9B $5B $9.7B $3B --
Long-Term Debt Repaid -$5.6B -$595M -$831M -$576M -$522M
Repurchase of Common Stock -$1.5B -$9B -$12.1B -$5.9B -$2.7B
Other Financing Activities -$32M -$408M -- -$15M -$20M
Cash From Financing -$1.3B -$6.4B -$4.9B -$5.9B -$5B
 
Beginning Cash (CF) $18.3B $16.2B $6B $7.8B $8.5B
Foreign Exchange Rate Adjustment $4M $3M -$32M -- --
Additions / Reductions $7.5B $1.4B $2.1B -$138M $2.4B
Ending Cash (CF) $25.8B $17.6B $8.1B $7.7B $10.9B
 
Levered Free Cash Flow $10.3B $7.9B $7B $5.7B $7.3B

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