Financhill
Buy
71

FINMY Quote, Financials, Valuation and Earnings

Last price:
$13.30
Seasonality move :
13.5%
Day range:
$12.99 - $13.34
52-week range:
$8.05 - $14.07
Dividend yield:
1.13%
P/E ratio:
13.05x
P/S ratio:
0.83x
P/B ratio:
1.62x
Volume:
53K
Avg. volume:
20.4K
1-year change:
67.4%
Market cap:
$15.3B
Revenue:
$16.6B
EPS (TTM):
$1.02
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $15.4B $15.3B $16.7B $15.5B $16.6B
Revenue Growth (YoY) 6.77% -0.76% 9.21% -7.22% 6.69%
 
Cost of Revenues $13.6B $13.7B $15.1B $13.9B $14.8B
Gross Profit $1.8B $1.6B $1.6B $1.6B $1.8B
Gross Profit Margin 11.96% 10.63% 9.66% 10.6% 10.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $618M $708.1M $622.4M $696M $700.4M
Operating Income $1.2B $920.5M $992.7M $948.1M $1.1B
 
Net Interest Expenses $296.7M $257M $202.3M -- $273.9M
EBT. Incl. Unusual Items $972.8M $288.9M $890.9M $1B $892.1M
Earnings of Discontinued Ops. $111.9M $2.3M -- -- --
Income Tax Expense $164.6M $13.7M $196.4M $53.8M $139.7M
Net Income to Company $920.2M $277.5M $694.5M $982.9M $752.4M
 
Minority Interest in Earnings -$1.1M -$2.3M -$1.2M -$5.3M -$40.1M
Net Income to Common Excl Extra Items $919.1M $275.2M $693.3M $977.6M $712.4M
 
Basic EPS (Cont. Ops) $0.80 $0.24 $0.60 $0.85 $0.62
Diluted EPS (Cont. Ops) $0.80 $0.24 $0.60 $0.85 $0.62
Weighted Average Basic Share $1.1B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.1B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $1.9B $1.4B $1.6B $1.7B $1.7B
EBIT $1.2B $483.1M $1.1B $1.2B $1.1B
 
Revenue (Reported) $15.4B $15.3B $16.7B $15.5B $16.6B
Operating Income (Reported) $1.2B $920.5M $992.7M $948.1M $1.1B
Operating Income (Adjusted) $1.2B $483.1M $1.1B $1.2B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.7B $3.8B $3.4B $3.7B $4.5B
Revenue Growth (YoY) 4.34% 3.13% -11.32% 9.18% 22.44%
 
Cost of Revenues $3.3B $3.4B $3.1B $3.3B $4B
Gross Profit $408.1M $411.5M $304.2M $384.3M $463M
Gross Profit Margin 11.09% 10.84% 9.04% 10.46% 10.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $160.2M $188.6M $115.8M $186.2M $201.3M
Operating Income $247.9M $222.8M $188.4M $198.2M $261.8M
 
Net Interest Expenses $79.5M $51.9M $49.4M $79.5M $59.4M
EBT. Incl. Unusual Items $116.9M $63.7M $142M $104.5M $211.2M
Earnings of Discontinued Ops. $1.2M -- $277M -- --
Income Tax Expense $28.1M $2.4M $21.2M $3.3M $18.7M
Net Income to Company -$66.1M -$213.3M -$284.4M -$226.8M -$597.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $90M $61.3M $397.9M $101.3M $192.5M
 
Basic EPS (Cont. Ops) $0.08 $0.05 $0.35 $0.09 $0.17
Diluted EPS (Cont. Ops) $0.08 $0.05 $0.35 $0.09 $0.17
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $394.1M $354.9M $323.4M $374.5M $427.8M
EBIT $247.9M $222.8M $188.4M $198.2M $261.8M
 
Revenue (Reported) $3.7B $3.8B $3.4B $3.7B $4.5B
Operating Income (Reported) $247.9M $222.8M $188.4M $198.2M $261.8M
Operating Income (Adjusted) $247.9M $222.8M $188.4M $198.2M $261.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $15.3B $16.7B $15.8B $16B $18.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.7B $15B $14.3B $14.3B $16.6B
Gross Profit $1.6B $1.7B $1.4B $1.7B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $563.3M $739.9M $480.5M $801.5M $741.2M
Operating Income $1.1B $972.3M $950.4M $932.6M $1.2B
 
Net Interest Expenses $310.4M $233.1M $170.4M $28.9M --
EBT. Incl. Unusual Items $666.6M $453.3M $986.1M $950M $1.4B
Earnings of Discontinued Ops. $3.4M -- $277M -$281.2M -$8.4M
Income Tax Expense $119.8M $52.3M $167.1M $65.4M $194.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$2.2M -$2.4M -$1.1M -$18.1M -$46.4M
Net Income to Common Excl Extra Items $549.1M $398.6M $1.1B $585.4M $1.2B
 
Basic EPS (Cont. Ops) $0.48 $0.35 $0.95 $0.51 $1.02
Diluted EPS (Cont. Ops) $0.48 $0.35 $0.95 $0.51 $1.02
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.5B $1.3B $1.7B $1.8B $2.2B
EBIT $950M $748.1M $1.1B $1.1B $1.6B
 
Revenue (Reported) $15.3B $16.7B $15.8B $16B $18.5B
Operating Income (Reported) $1.1B $972.3M $950.4M $932.6M $1.2B
Operating Income (Adjusted) $950M $748.1M $1.1B $1.1B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.2B $11.4B $10.5B $11.1B $13.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.2B $10.4B $9.6B $10.1B $11.9B
Gross Profit $958.1M $1.1B $950.5M $1.1B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $413.8M $448.9M $331.8M $481.5M $562.5M
Operating Income $544.3M $624.2M $618.8M $591.1M $714.6M
 
Net Interest Expenses $193.1M $165.2M $131.5M $166M $100.7M
EBT. Incl. Unusual Items $213.7M $375.8M $482.9M $411.2M $929.5M
Earnings of Discontinued Ops. $1.2M -- $277M -- $3.5M
Income Tax Expense $60M $101.2M $73.4M $83.8M $138.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$1.1M -$1.2M -$1.1M -$13M -$31.3M
Net Income to Common Excl Extra Items $154.9M $273.4M $685.5M $314.4M $763.1M
 
Basic EPS (Cont. Ops) $0.13 $0.24 $0.60 $0.27 $0.66
Diluted EPS (Cont. Ops) $0.13 $0.24 $0.60 $0.27 $0.66
Weighted Average Basic Share $3.5B $3.5B $3.5B $3.5B $3.5B
Weighted Average Diluted Share $3.5B $3.5B $3.5B $3.5B $3.5B
 
EBITDA $855.8M $1B $1B $1B $1.5B
EBIT $435.1M $620.5M $591.6M $566.5M $1B
 
Revenue (Reported) $10.2B $11.4B $10.5B $11.1B $13.1B
Operating Income (Reported) $544.3M $624.2M $618.8M $591.1M $714.6M
Operating Income (Adjusted) $435.1M $620.5M $591.6M $566.5M $1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.2B $2.7B $2.8B $1.6B $2.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.4B $3.7B $3.6B $3.6B $4.1B
Inventory $4.4B $5.2B $4.5B $4.6B $5.2B
Prepaid Expenses $2.2B $2.1B $1.8B $1.3B $1.3B
Other Current Assets $156.8M $141.4M $137M $108.3M $152.5M
Total Current Assets $16.3B $18.7B $17.6B $15.7B $18.1B
 
Property Plant And Equipment $2.9B $3.1B $3B $3.1B $3.4B
Long-Term Investments -- -- -- -- --
Goodwill $4.3B $4.5B $4.3B $4.2B $4.3B
Other Intangibles $3.3B $3.7B $3.7B $3.7B $4.1B
Other Long-Term Assets $169.1M $18.4M $17M $31.1M $32.1M
Total Assets $30.1B $33.3B $32.1B $30.7B $33.9B
 
Accounts Payable $4.2B $4.5B $3.8B $3.3B $3.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $71.7M $92.2M $92.8M $83.6M $87.3M
Other Current Liabilities $709.1M $687.5M $996.4M $442.9M $459.8M
Total Current Liabilities $17.2B $19.6B $17.7B $16.3B $18.8B
 
Long-Term Debt $4B $4B $3.9B $3.3B $2.6B
Capital Leases -- -- -- -- --
Total Liabilities $24.1B $26.8B $24.8B $22.4B $24.5B
 
Common Stock $2.8B $3.1B $2.9B $2.7B $2.8B
Other Common Equity Adj -- -- -- -- --
Common Equity $6B $6.5B $7.3B $7.7B $8.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $12.3M $13.5M $30.6M $553.4M $841.2M
Total Equity $6B $6.5B $7.3B $8.3B $9.5B
 
Total Liabilities and Equity $30.1B $33.3B $32.1B $30.7B $33.9B
Cash and Short Terms $2.2B $2.7B $2.8B $1.6B $2.7B
Total Debt $4.2B $5.1B $4.7B $4.3B $4.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $541.7M -- $947.4M $988.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.5B $3.6B $3.5B $3.7B $4B
Inventory $3.4B $2.5B $1.7B $1.6B $1.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.9B $6.7B $5.2B $6.3B $6.9B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $14.2B -- -- -- --
Total Assets $21.1B -- -- -- --
 
Accounts Payable $3.7B $3.5B $3B $3.2B -$3.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $76.3M $90.5M -- $98.4M $90.5M
Other Current Liabilities $657.5M -- -- -- --
Total Current Liabilities $8.8B $3.6B $4B $4.5B -$2.8B
 
Long-Term Debt $7B -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $15.1B -- -- -- --
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $12.9M $11.6M $26.5M $575.8M $1.2B
Total Equity $6B -- -- -- --
 
Total Liabilities and Equity $21.1B -- -- -- --
Cash and Short Terms -- $541.7M -- $947.4M $988.5M
Total Debt $10B -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $920.2M $277.5M $694.5M $982.9M $752.4M
Depreciation & Amoritzation $693M $907.9M $573.8M $581.1M $616M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$425.4M -$190.7M $577.4M $218.3M -$419M
Cash From Operations $722.1M $314.1M $877.9M $1.2B $1.3B
 
Capital Expenditures $665M $355.2M $727.7M $803.6M $846.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$521.7M -$500.2M -$640.1M -$834.2M -$283.6M
 
Dividends Paid (Ex Special Dividend) -$90.7M -$92.5M -- -$84.4M -$89.9M
Special Dividend Paid
Long-Term Debt Issued $335.8M $676.1M $946.5M -- --
Long-Term Debt Repaid -$538.5M -$58.2M -$874.4M -$1.5B -$20.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$36.7M $69.6M $97.4M
Cash From Financing -$293.3M $525.3M $35.5M -$1.5B -$13M
 
Beginning Cash (CF) $2.3B $2.2B $2.6B $2.6B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$99.6M $339.2M $273.3M -$1.1B $987.3M
Ending Cash (CF) $2.2B $2.5B $2.9B $1.6B $2.6B
 
Levered Free Cash Flow $57.1M -$41.1M $150.3M $411.3M $437.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$66.1M -$213.3M -$284.4M -$226.8M -$597.6M
Depreciation & Amoritzation -$291.8M -$262.7M -$322.7M -$327.1M -$380.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $715.9M $129M $180M $269.3M $561M
Cash From Operations -$727.8M $206.8M $371.8M $280.5M $263.7M
 
Capital Expenditures -$80.4M -$325.4M -$285.5M -$322.8M -$370.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$245.6M -$199M $231.2M -$399.4M -$370.8M
 
Dividends Paid (Ex Special Dividend) -$5.5M -- $4.5M -$953.5K -$6.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$694.9M -$429.2M -$750.3M -$175.6M $92.6M
Cash From Financing $860.7M $125.2M -$153.5M -$87.2M -$106.7M
 
Beginning Cash (CF) $472.5M $466.4M $389.9M $1.2B $1.1B
Foreign Exchange Rate Adjustment -$19.8M $9.1M $40.3M -$2.2M -$17.2M
Additions / Reductions -$112.6M $133M $449.5M -$206.2M -$213.8M
Ending Cash (CF) $473.6M $550.6M $736.4M $974.5M $973.3M
 
Levered Free Cash Flow -$647.4M $532.2M $657.3M $603.3M $634.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.3B $1.9B $1.6B $1.5B $1.4B
 
Capital Expenditures $665M $355.2M $727.7M $803.6M $846.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$402.6M -$508.8M -$754.4M -$739.7M -$367.9M
 
Dividends Paid (Ex Special Dividend) -$95.3M $2.2M -$78.6M -$96.2M -$194.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $914M -- -- -$721.1M -$1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$757.5M $56.7M $520.4M $71.1M -$18.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.9B $1.6B $841.1M $728.2M $549M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$2.8B -$1.2B -$483.5M -$166.6M -$55M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$472.4M -$481.1M -$595.4M -$500.8M -$585.1M
 
Dividends Paid (Ex Special Dividend) -$94.7M -- -$78.6M -$90.4M -$194.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$429.2M -$680M -- --
Cash From Financing $1.5B -$429.2M -$758.6M -$1.1M -$1B
 
Beginning Cash (CF) $3.4B $3.6B $3.6B $5.7B $4B
Foreign Exchange Rate Adjustment -$18.7M $25.9M $76.6M -$2.2M --
Additions / Reductions -$1.8B -$2.1B -$1.8B -$668.5M -$1.7B
Ending Cash (CF) $1.7B $1.5B $1.6B $4.1B $3.3B
 
Levered Free Cash Flow -$2.8B -$1.2B -$483.5M -$166.6M -$55M

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

GET BETTER TRADE IDEAS

Popular

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…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

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 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock