Financhill
Buy
63

COO Quote, Financials, Valuation and Earnings

Last price:
$92.37
Seasonality move :
10.1%
Day range:
$92.28 - $94.71
52-week range:
$84.76 - $112.38
Dividend yield:
0%
P/E ratio:
47.92x
P/S ratio:
4.81x
P/B ratio:
2.31x
Volume:
2.6M
Avg. volume:
1.6M
1-year change:
3.72%
Market cap:
$18.6B
Revenue:
$3.9B
EPS (TTM):
$1.95
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $2.4B $2.9B $3.3B $3.6B $3.9B
Revenue Growth (YoY) -8.39% 20.22% 13.2% 8.61% 8.41%
 
Cost of Revenues $896.1M $966.7M $1.2B $1.2B $1.3B
Gross Profit $1.5B $2B $2.1B $2.4B $2.6B
Gross Profit Margin 63.14% 66.92% 64.67% 65.62% 66.64%
 
R&D Expenses $93.3M $92.7M $110.3M $137.4M $155.1M
Selling, General & Admin $992.5M $1.2B $1.3B $1.5B $1.5B
Other Inc / (Exp) -$8.5M $8.8M $25M -$14.9M -$9.1M
Operating Expenses $1.2B $1.5B $1.6B $1.8B $1.9B
Operating Income $311.8M $505.8M $507.6M $533.1M $705.7M
 
Net Interest Expenses $36.8M $23.1M $57.3M $105.3M $114.3M
EBT. Incl. Unusual Items $266.5M $491.5M $475.3M $412.9M $582.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28.1M -$2.5B $89.5M $118.7M $190M
Net Income to Company $238.4M $2.9B $385.8M $294.2M $392.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $238.4M $2.9B $385.8M $294.2M $392.3M
 
Basic EPS (Cont. Ops) $1.21 $14.95 $1.95 $1.49 $1.97
Diluted EPS (Cont. Ops) $1.20 $14.79 $1.94 $1.48 $1.96
Weighted Average Basic Share $196.4M $196.8M $197.4M $197.9M $198.9M
Weighted Average Diluted Share $198.4M $199.2M $198.8M $199.3M $200.4M
 
EBITDA $590.4M $823.9M $878.7M $885.9M $1.1B
EBIT $303.3M $514.6M $532.6M $518.2M $696.6M
 
Revenue (Reported) $2.4B $2.9B $3.3B $3.6B $3.9B
Operating Income (Reported) $311.8M $505.8M $507.6M $533.1M $705.7M
Operating Income (Adjusted) $303.3M $514.6M $532.6M $518.2M $696.6M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $681.6M $759.1M $848.1M $927.1M $1B
Revenue Growth (YoY) -1.45% 11.37% 11.72% 9.32% 9.85%
 
Cost of Revenues $257.6M $257.2M $311.5M $320.6M $340.7M
Gross Profit $424M $501.9M $536.6M $606.5M $677.7M
Gross Profit Margin 62.21% 66.12% 63.27% 65.42% 66.55%
 
R&D Expenses $25.5M $25.7M $29.1M $36.7M $37.7M
Selling, General & Admin $264.2M $311.6M $358M $387.6M $391.4M
Other Inc / (Exp) $300K -$1.9M -$8.3M -$3M -$2.8M
Operating Expenses $323.9M $373.4M $433.1M $470.8M $479.3M
Operating Income $100.1M $128.5M $103.5M $135.7M $198.4M
 
Net Interest Expenses $6.7M $5M $22.8M $26.3M $27M
EBT. Incl. Unusual Items $93.7M $121.6M $72.4M $106.4M $168.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.5M $11.3M $6.8M $21.9M $51.1M
Net Income to Company $81.2M $110.3M $65.6M $84.5M $117.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $81.2M $110.3M $65.6M $84.5M $117.5M
 
Basic EPS (Cont. Ops) $0.41 $0.56 $0.33 $0.43 $0.59
Diluted EPS (Cont. Ops) $0.41 $0.55 $0.33 $0.43 $0.58
Weighted Average Basic Share $196.4M $196.8M $198M $198.2M $199.2M
Weighted Average Diluted Share $198.4M $200.4M $198.8M $199.6M $200.7M
 
EBITDA $177.5M $204M $184.2M $225.4M $286.6M
EBIT $100.4M $126.6M $95.2M $132.7M $195.6M
 
Revenue (Reported) $681.6M $759.1M $848.1M $927.1M $1B
Operating Income (Reported) $100.1M $128.5M $103.5M $135.7M $198.4M
Operating Income (Adjusted) $100.4M $126.6M $95.2M $132.7M $195.6M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $2.4B $2.9B $3.3B $3.6B $3.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $896.1M $966.7M $1.2B $1.2B $1.3B
Gross Profit $1.5B $2B $2.1B $2.4B $2.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $93.3M $92.9M $110.3M $137.4M $155.1M
Selling, General & Admin $992.5M $1.2B $1.3B $1.5B $1.5B
Other Inc / (Exp) -$8.5M $8.9M $25M -$14.9M -$9.1M
Operating Expenses $1.2B $1.5B $1.6B $1.8B $1.9B
Operating Income $311.8M $505.7M $507.6M $533.1M $705.7M
 
Net Interest Expenses $36.8M $23.1M $57.3M $105.3M $114.3M
EBT. Incl. Unusual Items $266.5M $491.5M $475.3M $412.9M $582.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28.1M -$2.5B $89.4M $118.7M $190M
Net Income to Company $238.4M $2.9B $385.8M $294.2M $392.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $238.4M $2.9B $385.9M $294.2M $392.3M
 
Basic EPS (Cont. Ops) $1.21 $14.97 $1.96 $1.49 $1.98
Diluted EPS (Cont. Ops) $1.20 $14.81 $1.94 $1.49 $1.95
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $590.4M $823.9M $878.7M $885.9M $1.1B
EBIT $303.3M $514.6M $532.6M $518.2M $696.6M
 
Revenue (Reported) $2.4B $2.9B $3.3B $3.6B $3.9B
Operating Income (Reported) $311.8M $505.7M $507.6M $533.1M $705.7M
Operating Income (Adjusted) $303.3M $514.6M $532.6M $518.2M $696.6M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $2.9B $3.3B $3.6B $3.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $966.7M $1.2B $1.2B $1.3B --
Gross Profit $2B $2.1B $2.4B $2.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $92.9M $110.3M $137.4M $155.1M --
Selling, General & Admin $1.2B $1.3B $1.5B $1.5B --
Other Inc / (Exp) $8.9M $25M -$14.9M -$9.1M --
Operating Expenses $1.5B $1.6B $1.8B $1.9B --
Operating Income $505.7M $507.6M $533.1M $705.7M --
 
Net Interest Expenses $23.1M $57.3M $105.3M $114.3M --
EBT. Incl. Unusual Items $491.5M $475.3M $412.9M $582.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.5B $89.4M $118.7M $190M --
Net Income to Company $2.9B $385.8M $294.2M $392.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.9B $385.9M $294.2M $392.3M --
 
Basic EPS (Cont. Ops) $14.97 $1.96 $1.49 $1.98 --
Diluted EPS (Cont. Ops) $14.81 $1.94 $1.49 $1.95 --
Weighted Average Basic Share $787.2M $790M $791.7M $795.6M --
Weighted Average Diluted Share $797.2M $795.6M $797.1M $801.7M --
 
EBITDA $823.9M $878.7M $885.9M $1.1B --
EBIT $514.6M $532.6M $518.2M $696.6M --
 
Revenue (Reported) $2.9B $3.3B $3.6B $3.9B --
Operating Income (Reported) $505.7M $507.6M $533.1M $705.7M --
Operating Income (Adjusted) $514.6M $532.6M $518.2M $696.6M --
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents $115.9M $95.9M $138.2M $120.8M $107.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $435.4M $515.3M $557.8M $609.7M $717M
Inventory $570.4M $585.6M $628.7M $735.6M $802.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $152.5M $179.3M $208.9M $238.8M $324.2M
Total Current Assets $1.3B $1.5B $1.5B $1.7B $2B
 
Property Plant And Equipment $1.5B $1.3B $1.4B $1.6B $1.9B
Long-Term Investments -- -- -- -- --
Goodwill $2.4B $2.6B $3.6B $3.6B $3.8B
Other Intangibles $1.3B $1.3B $1.9B $1.7B $1.8B
Other Long-Term Assets $104.8M $401.2M $587.9M $637.1M $660.6M
Total Assets $6.7B $9.6B $11.5B $11.7B $12.3B
 
Accounts Payable $176M $161.4M $248.8M $261.9M $260.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $349.9M -$100K $338M $44.4M $32.2M
Current Portion Of Capital Lease Obligations $33.3M $500K $16.9M $1M $1.1M
Other Current Liabilities $266.8M $319.6M $373.1M $363.3M $424.3M
Total Current Liabilities $1B $732.1M $1.3B $969M $1B
 
Long-Term Debt $1.4B $1.4B $2.3B $2.5B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $2.9B $2.7B $4.3B $4.1B $4.2B
 
Common Stock $5.3M $5.4M $5.4M $21.6M $21.7M
Other Common Equity Adj -$472M -$341.3M -$466.8M -$453.8M -$421.7M
Common Equity $3.8B $6.9B $7.2B $7.6B $8.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $200K $200K $200K $200K $200K
Total Equity $3.8B $6.9B $7.2B $7.6B $8.1B
 
Total Liabilities and Equity $6.7B $9.6B $11.5B $11.7B $12.3B
Cash and Short Terms $115.9M $95.9M $138.2M $120.8M $107.6M
Total Debt $1.8B $1.5B $2.7B $2.6B $2.6B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents $115.9M $95.9M $138.2M $120.8M $107.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $435.4M $515.3M $557.8M $609.7M $717M
Inventory $570.4M $585.6M $628.7M $735.6M $802.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $152.5M $179.3M $208.9M $238.8M $324.2M
Total Current Assets $1.3B $1.5B $1.5B $1.7B $2B
 
Property Plant And Equipment $1.5B $1.3B $1.4B $1.6B $1.9B
Long-Term Investments -- -- -- -- --
Goodwill $2.4B $2.6B $3.6B $3.6B $3.8B
Other Intangibles $1.3B $1.3B $1.9B $1.7B $1.8B
Other Long-Term Assets $104.8M $401.2M $587.9M $637.1M $660.6M
Total Assets $6.7B $9.6B $11.5B $11.7B $12.3B
 
Accounts Payable $176M $161.4M $248.8M $261.9M $260.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $349.9M -$100K $338M $44.4M $32.2M
Current Portion Of Capital Lease Obligations $33.3M $500K $16.9M $1M $1.1M
Other Current Liabilities $266.8M $319.6M $373.1M $363.3M $424.3M
Total Current Liabilities $1B $732.1M $1.3B $969M $1B
 
Long-Term Debt $1.4B $1.4B $2.3B $2.5B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $2.9B $2.7B $4.3B $4.1B $4.2B
 
Common Stock $5.3M $5.4M $5.4M $21.6M $21.7M
Other Common Equity Adj -$472M -$341.3M -$466.8M -$453.8M -$421.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $200K $200K $200K $200K $200K
Total Equity $3.8B $6.9B $7.2B $7.6B $8.1B
 
Total Liabilities and Equity $6.7B $9.6B $11.5B $11.7B $12.3B
Cash and Short Terms $115.9M $95.9M $138.2M $120.8M $107.6M
Total Debt $1.8B $1.5B $2.7B $2.6B $2.6B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $238.4M $2.9B $385.8M $294.2M $392.3M
Depreciation & Amoritzation $287.1M $309.3M $346.1M $367.7M $375.1M
Stock-Based Compensation $37.6M $43.8M $54.2M $62.1M $75.1M
Change in Accounts Receivable $8.5M -$75.5M -$33.8M -$60.2M -$117.1M
Change in Inventories -$62.3M -$9.2M -$40.4M -$105.4M -$59.3M
Cash From Operations $486.6M $738.6M $692.4M $607.5M $709.3M
 
Capital Expenditures $310.4M $214.4M $242M $392.5M $421.2M
Cash Acquisitions -$54.1M -$235.9M -$1.6B -$56.5M -$343.4M
Cash From Investing -$364.5M -$450.3M -$1.8B -$449M -$764.6M
 
Dividends Paid (Ex Special Dividend) -$3M -$3M -$3M -$3M --
Special Dividend Paid
Long-Term Debt Issued $3.2B $1.4B $1.5B $2.1B $3.5B
Long-Term Debt Repaid -$3.2B -$1.4B -$561.5M -$2B -$3.5B
Repurchase of Common Stock -$47.8M -$24.8M -$78.5M -- --
Other Financing Activities -- -- -$2.9M -- --
Cash From Financing -$95.5M -$311.4M $1.2B -$173.9M $39.2M
 
Beginning Cash (CF) $89.5M $116.8M $96.6M $138.6M $120.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.6M -$23.1M $54.9M -$15.4M -$16.1M
Ending Cash (CF) $116.8M $96.6M $138.6M $120.9M $107.7M
 
Levered Free Cash Flow $176.2M $524.2M $450.4M $215M $288.1M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $81.2M $110.3M $65.6M $84.5M $117.5M
Depreciation & Amoritzation $77.1M $77.4M $89M $92.7M $91M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $218.3M $174.5M $130.7M $174.2M $268.1M
 
Capital Expenditures $107M $65M $94.9M $145M $140M
Cash Acquisitions -$36.2M -$1M -$4.8M -$15.8M -$101.6M
Cash From Investing -$143.2M -$66M -$99.7M -$160.8M -$241.6M
 
Dividends Paid (Ex Special Dividend) -$1.5M -$1.5M -$1.5M -$1.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $612.4M $11.5M $472.2M $716.4M
Long-Term Debt Repaid -$1.2B -$396.6M -$11.9M -$463.5M -$757.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $5.5M -- -$700K -- --
Cash From Financing -$85.3M -$123.8M -$134.1M -$6.5M -$28.4M
 
Beginning Cash (CF) $128.3M $113M $246.6M $117.5M $109.8M
Foreign Exchange Rate Adjustment -$1.3M -$1.1M -$4.9M -$3.5M -$200K
Additions / Reductions -$10.2M -$15.3M -$103.1M $6.9M -$1.9M
Ending Cash (CF) $116.8M $96.6M $138.6M $120.9M $107.7M
 
Levered Free Cash Flow $111.3M $109.5M $35.8M $29.2M $128.1M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $238.4M $2.9B $385.8M $294.2M $392.3M
Depreciation & Amoritzation $287.1M $309.3M $346.1M $367.7M $375.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $486.6M $738.6M $692.4M $607.5M $709.3M
 
Capital Expenditures $310.4M $214.4M $242M $392.5M $421.2M
Cash Acquisitions -$54.1M -$235.9M -$1.6B -$56.5M -$343.4M
Cash From Investing -$364.5M -$450.3M -$1.8B -$449M -$764.6M
 
Dividends Paid (Ex Special Dividend) -$3M -$3M -$3M -$3M --
Special Dividend Paid
Long-Term Debt Issued $3.2B $1.4B $1.5B $2.1B $3.5B
Long-Term Debt Repaid -$3.2B -$1.4B -$561.5M -$2B -$3.5B
Repurchase of Common Stock -$47.8M -$24.8M -$78.5M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$95.5M -$311.4M $1.2B -$173.9M $39.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.6M -$23.1M $54.9M -$15.4M -$16.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $176.2M $524.2M $450.4M $215M $288.1M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $2.9B $385.8M $294.2M $392.3M --
Depreciation & Amoritzation $309.3M $346.1M $367.7M $375.1M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $738.6M $692.4M $607.5M $709.3M --
 
Capital Expenditures $214.4M $242M $392.5M $421.2M --
Cash Acquisitions -$235.9M -$1.6B -$56.5M -$343.4M --
Cash From Investing -$450.3M -$1.8B -$449M -$764.6M --
 
Dividends Paid (Ex Special Dividend) -$3M -$3M -$3M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B $1.5B $2.1B $3.5B --
Long-Term Debt Repaid -$1.4B -$561.5M -$2B -$3.5B --
Repurchase of Common Stock -$24.8M -$78.5M -- -- --
Other Financing Activities -- -$2.9M -- -- --
Cash From Financing -$311.4M $1.2B -$173.9M $39.2M --
 
Beginning Cash (CF) $455.9M $1B $486.7M $478.6M --
Foreign Exchange Rate Adjustment $2.9M -$12.9M -$2.3M $2.9M --
Additions / Reductions -$23.1M $54.9M -$15.4M -$16.1M --
Ending Cash (CF) $435.7M $1.1B $469M $465.4M --
 
Levered Free Cash Flow $524.2M $450.4M $215M $288.1M --

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

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

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 4.37% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 8.88% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.98% over the past day.

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

Show me the best stock