Financhill
Sell
22

KHNGY Quote, Financials, Valuation and Earnings

Last price:
$45.10
Seasonality move :
1.86%
Day range:
$44.76 - $45.49
52-week range:
$44.22 - $70.74
Dividend yield:
4.88%
P/E ratio:
20.64x
P/S ratio:
1.00x
P/B ratio:
7.66x
Volume:
53.5K
Avg. volume:
42.9K
1-year change:
-32.76%
Market cap:
$26.7B
Revenue:
$26.6B
EPS (TTM):
$2.18
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $21.2B $21.7B $35.9B $41.3B $26.6B
Revenue Growth (YoY) -0.02% 2.39% 65.08% 15.11% -35.71%
 
Cost of Revenues $17.6B $18.1B $29.5B $34B $21.1B
Gross Profit $3.6B $3.6B $6.4B $7.3B $5.5B
Gross Profit Margin 16.87% 16.69% 17.9% 17.58% 20.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.1B $1.1B $1.2B $1.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.6B $2.5B $3.2B $3.3B $3.4B
Operating Income $981.4M $1.1B $3.2B $3.9B $2.1B
 
Net Interest Expenses $21.1M $20.3M $18.6M $1M --
EBT. Incl. Unusual Items $1.1B $1.1B $3.2B $4B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $248.6M $288M $864.4M $1B $547.9M
Net Income to Company $805.2M $841.6M $2.4B $2.9B $1.6B
 
Minority Interest in Earnings -$2M -$1.1M -$134.6M -$174.1M -$36.8M
Net Income to Common Excl Extra Items $803.2M $840.5M $2.2B $2.8B $1.6B
 
Basic EPS (Cont. Ops) $1.34 $1.41 $3.70 $4.64 $2.69
Diluted EPS (Cont. Ops) $1.34 $1.40 $3.69 $4.62 $2.68
Weighted Average Basic Share $598.8M $598M $600.5M $597M $593.1M
Weighted Average Diluted Share $599.7M $599.3M $601.9M $600.2M $595.2M
 
EBITDA $1.8B $1.9B $4B $4.8B $3.1B
EBIT $1.1B $1.2B $3.2B $4B $2.2B
 
Revenue (Reported) $21.2B $21.7B $35.9B $41.3B $26.6B
Operating Income (Reported) $981.4M $1.1B $3.2B $3.9B $2.1B
Operating Income (Adjusted) $1.1B $1.2B $3.2B $4B $2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.5B $9.3B $10.3B $6.2B $7.5B
Revenue Growth (YoY) 2.91% 70.59% 10.63% -40.36% 21.83%
 
Cost of Revenues $4.8B $7.9B $8.8B $3.8B $5B
Gross Profit $714.4M $1.4B $1.5B $2.4B $2.5B
Gross Profit Margin 13.06% 15.03% 14.54% 38.23% 33.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $341.5M $346.4M $382.1M $310.3M $381.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $253.4M $543.6M $544.6M $1.8B $2B
Operating Income $461.1M $859.4M $956.7M $505M $526.2M
 
Net Interest Expenses $4.3M $1.1M -- -- $6.9M
EBT. Incl. Unusual Items $400.2M $860.5M $970.2M $515.2M $521.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $110.9M $230.9M $257.8M $151.7M $129.5M
Net Income to Company $304.7M $623M $711.1M $380.5M $421.2M
 
Minority Interest in Earnings -- -$22.9M -$35.2M -$6.8M -$17.3M
Net Income to Common Excl Extra Items $289.3M $606.7M $677.2M $356.7M $374.7M
 
Basic EPS (Cont. Ops) $0.48 $1.01 $1.13 $0.60 $0.63
Diluted EPS (Cont. Ops) $0.48 $1.01 $1.13 $0.60 $0.63
Weighted Average Basic Share $599.1M $600.2M $596.7M $594.3M $591.2M
Weighted Average Diluted Share $599.1M $601.5M $600M $594.3M $593.4M
 
EBITDA $597M $1.1B $1.2B $742.8M $773.6M
EBIT $405.6M $864.9M $974.3M $523.1M $535.4M
 
Revenue (Reported) $5.5B $9.3B $10.3B $6.2B $7.5B
Operating Income (Reported) $461.1M $859.4M $956.7M $505M $526.2M
Operating Income (Adjusted) $405.6M $864.9M $974.3M $523.1M $535.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $20.9B $30.1B $44.1B $29.2B $26.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.4B $22.2B $33.5B $19.5B $21.6B
Gross Profit $3.5B $7.9B $10.5B $9.7B $5.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.1B $1.2B $1.1B $1.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.4B $5.7B $6B $7.3B $3.6B
Operating Income $1.1B $2.2B $4.5B $2.4B $1.7B
 
Net Interest Expenses $20.7M $14.3M -- -- $49.8M
EBT. Incl. Unusual Items $1.1B $2.3B $4.5B $2.5B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $279.2M $599.1M $1.2B $668.4M $390.5M
Net Income to Company $823.6M $1.7B $3.3B $1.9B $1.4B
 
Minority Interest in Earnings -$23.2K -$31.7M -$233.7M -$53.7M -$60.1M
Net Income to Common Excl Extra Items $813.3M $1.7B $3.1B $1.8B $1.3B
 
Basic EPS (Cont. Ops) $1.36 $2.80 $5.16 $2.96 $2.20
Diluted EPS (Cont. Ops) $1.36 $2.79 $5.13 $2.95 $2.18
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.9B $3.1B $5.4B $3.4B $2.7B
EBIT $1.1B $2.3B $4.6B $2.5B $1.8B
 
Revenue (Reported) $20.9B $30.1B $44.1B $29.2B $26.9B
Operating Income (Reported) $1.1B $2.2B $4.5B $2.4B $1.7B
Operating Income (Adjusted) $1.1B $2.3B $4.6B $2.5B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $15.6B $24B $32.2B $20.1B $20.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.7B $17.8B $24.4B $12.6B $13.2B
Gross Profit $1.9B $6.2B $7.7B $7.4B $7.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $1B $1.1B $1.1B $1.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1B $4.2B $4.5B $5.7B $5.9B
Operating Income $895.1M $2B $3.3B $1.7B $1.4B
 
Net Interest Expenses $12.6M $6.6M -- -- $22.7M
EBT. Incl. Unusual Items $826.9M $2B $3.3B $1.8B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $217.6M $527.1M $878.8M $499M $344.3M
Net Income to Company $625.3M $1.5B $2.4B $1.3B $1.1B
 
Minority Interest in Earnings -$1M -$31.7M -$131.8M -$11M -$34.1M
Net Income to Common Excl Extra Items $608.3M $1.4B $2.3B $1.3B $1B
 
Basic EPS (Cont. Ops) $1.02 $2.40 $3.86 $2.18 $1.70
Diluted EPS (Cont. Ops) $1.02 $2.39 $3.84 $2.17 $1.70
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.8B $1.8B
 
EBITDA $1.4B $2.6B $3.9B $2.5B $2.1B
EBIT $843.7M $2B $3.3B $1.8B $1.4B
 
Revenue (Reported) $15.6B $24B $32.2B $20.1B $20.5B
Operating Income (Reported) $895.1M $2B $3.3B $1.7B $1.4B
Operating Income (Adjusted) $843.7M $2B $3.3B $1.8B $1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $939.2M $1.9B $2.5B $4.1B $2.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.7B $3.9B $7B $5.7B $4.3B
Inventory -- -- -- -- --
Prepaid Expenses $222.9M $148.8M $219.9M $180.1M $220.3M
Other Current Assets -- -- -- -- --
Total Current Assets $5.4B $6.9B $10.6B $10.7B $7.5B
 
Property Plant And Equipment $3.1B $2.6B $2.4B $2.3B $2.7B
Long-Term Investments -- -- -- -- --
Goodwill $1.3B $1.3B $2.5B $2.4B $2.4B
Other Intangibles $190.9M $115.6M $270.2M $194.1M $144.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $10.1B $11.3B $16B $15.9B $13.1B
 
Accounts Payable $2B $2.1B $3.3B $2.9B $2.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $526.4M $495.6M $471.5M $502.6M $579.8M
Other Current Liabilities $301.4M $231.2M $458.4M $412M $357.2M
Total Current Liabilities $5.1B $6.1B $9.1B $8.4B $6.2B
 
Long-Term Debt $412.8M $457.8M $218.8M $215.7M $238.1M
Capital Leases -- -- -- -- --
Total Liabilities $7.7B $8.5B $12.5B $11.4B $9.3B
 
Common Stock $123.8M $137.4M $132.4M $130.5M $144.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.4B $2.8B $3.5B $4.5B $3.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.2M $6.9M $7.7M $7.6M $7.1M
Total Equity $2.4B $2.8B $3.5B $4.5B $3.8B
 
Total Liabilities and Equity $10.1B $11.3B $16B $15.9B $13.1B
Cash and Short Terms $939.2M $1.9B $2.5B $4.1B $2.4B
Total Debt $425.2M $460.1M $443.1M $224.3M $241.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.1B $1.7B $3B $2.1B $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.6B $5.8B $6.5B $4.2B $5B
Inventory -- -- -- -- --
Prepaid Expenses $143.5M $188.3M $149.7M $200M $240.1M
Other Current Assets -- -- -- -- --
Total Current Assets $5.8B $8.5B $10.6B $7.1B $7B
 
Property Plant And Equipment $2.7B $2.4B $2.1B $2.5B $3.3B
Long-Term Investments -- -- -- -- --
Goodwill $1.3B $2.5B $2.3B $2.3B $2.7B
Other Intangibles $118.5M $281.4M $204.1M $147.6M $146.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $10.2B $14B $15.5B $12.3B $13.4B
 
Accounts Payable $1.8B $2.7B $2.9B $2.2B $2.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $464.3M $470.9M $447.1M $537.7M $633.6M
Other Current Liabilities $1B $1.5B $1.9B $1.4B $2.2B
Total Current Liabilities $5.5B $7.5B $8.7B $6B $7.6B
 
Long-Term Debt $435M $428.1M $205.1M $218.6M --
Capital Leases -- -- -- -- --
Total Liabilities $7.7B $11B $11.5B $8.9B $9.9B
 
Common Stock $130.5M $129.5M $124.1M $132.2M $143.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.5M $7.5M $8.2M $7.7M $8.3M
Total Equity $2.4B $3B $4B $3.4B $3.5B
 
Total Liabilities and Equity $10.2B $14B $15.5B $12.3B $13.4B
Cash and Short Terms $1.1B $1.7B $3B $2.1B $1.1B
Total Debt $441.5M $435.6M $413.3M $223M $317.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $805.2M $841.6M $2.4B $2.9B $1.6B
Depreciation & Amoritzation $762M $779.7M $802M $806.3M $863.1M
Stock-Based Compensation $15.1M $13.9M $17.5M $22M $25.6M
Change in Accounts Receivable $290.9M -$146.1M -$3.4B $1.2B $1.7B
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $1.8B $2.7B $4.6B $1.9B
 
Capital Expenditures $332.2M $198.4M $223.2M $259M $345.2M
Cash Acquisitions -$39.3M -$40.5M -$986.9M -$19.9M -$34.5M
Cash From Investing -$143.9M $168.5M -$1.2B -$233.8M -$270.6M
 
Dividends Paid (Ex Special Dividend) -$722.7M -$509.8M -$588.6M -$1.2B -$1.8B
Special Dividend Paid
Long-Term Debt Issued $473.1M -- -- -- --
Long-Term Debt Repaid -$407.7M -$1.1M -$66.7M -$209.7M --
Repurchase of Common Stock -- -$39.5M -$64.6M -$677.3M -$797.4M
Other Financing Activities -- -- $407M -- -$7.8M
Cash From Financing -$1.2B -$1.1B -$875.3M -$2.8B -$3.5B
 
Beginning Cash (CF) $491.2M $964.2M $1.9B $2.4B $4.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $422.8M $896M $636.8M $1.6B -$1.9B
Ending Cash (CF) $909.9M $1.8B $2.5B $4B $2.2B
 
Levered Free Cash Flow $1.4B $1.6B $2.5B $4.4B $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $304.7M $623M $711.1M $380.5M $421.2M
Depreciation & Amoritzation $195.1M $195.1M $191.2M $227.2M $258.8M
Stock-Based Compensation $2.6M $12.9M $6.2M $7.1M $7.6M
Change in Accounts Receivable $79.7M -$995.7M $74.7M $249.2M -$311.8M
Change in Inventories -- -- -- -- --
Cash From Operations $665.8M $800.6M $1B $472.7M $580M
 
Capital Expenditures $53.1M $58M $47.6M $63.9M $71.7M
Cash Acquisitions -$59.5M -$9.7M -$71.4M -$35.1M -$66.5M
Cash From Investing -$84.8M -$58M -$41.3M -$73.7M -$123.1M
 
Dividends Paid (Ex Special Dividend) -$519.8M $4.7M $938.6K -$32.8M -$59.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $49.8K -- -- -- --
Long-Term Debt Repaid -$49.8K $522.6K -- -- --
Repurchase of Common Stock -$2.9M -- -$44.1M -$103.1M -$1.5M
Other Financing Activities -- $405.2M -- -$7.9M -$861.5K
Cash From Financing -$683.2M $276.5M -$192M -$500.4M -$258.1M
 
Beginning Cash (CF) $1.2B $720.3M $2.3B $2.2B $726.5M
Foreign Exchange Rate Adjustment -$8M $2M -$29M $1.2M -$23.3M
Additions / Reductions -$102.2M $1B $816M -$101.4M $198.8M
Ending Cash (CF) $1.1B $1.7B $3B $2.2B $1B
 
Levered Free Cash Flow $612.7M $742.6M $1B $408.7M $508.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $823.6M $1.7B $3.3B $1.9B $1.4B
Depreciation & Amoritzation $796.2M $782.9M $799.6M $869.5M $918.6M
Stock-Based Compensation $15.9M $31.3M $6.7M $24.9M $27.2M
Change in Accounts Receivable $265.2M -$2.4B -$1.3B $2.9B -$783.2M
Change in Inventories -- -- -- -- --
Cash From Operations $1.9B $2.2B $4.2B $2.8B $1.6B
 
Capital Expenditures $222.8M $219.3M $202.8M $339M $397.3M
Cash Acquisitions -$98.6M -$928.5M -$90.1M $32.8M -$228.4M
Cash From Investing -$397.8K -$918.6M -$187.9M -$242.8M -$590.5M
 
Dividends Paid (Ex Special Dividend) -$513.8M -$576.1M -$1.2B -$1.9B -$1.3B
Special Dividend Paid
Long-Term Debt Issued $196.3K -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$40.2M $769.9K -$683.7M -$736.4M -$152.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.3B -$763.6M -$2.5B -$3.7B -$2.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $594.9M $543.4M $1.5B -$1.1B -$1.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.6B $2B $4B $2.5B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $625.3M $1.5B $2.4B $1.3B $1.1B
Depreciation & Amoritzation $589.4M $592.6M $590.2M $653.4M $708.9M
Stock-Based Compensation $12M $29.4M $18.6M $21.5M $23.1M
Change in Accounts Receivable -$4.3M -$2.2B -$56.9M $1.7B -$806M
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.6B $3.2B $1.4B $1.1B
 
Capital Expenditures $140.3M $161.2M $140.8M $220.8M $272.9M
Cash Acquisitions -$99M -$986.9M -$90.1M -$37.4M -$231.3M
Cash From Investing -$39.1M -$1.1B -$132.5M -$141.5M -$461.4M
 
Dividends Paid (Ex Special Dividend) -$519.8M -$586M -$1.2B -$1.9B -$1.4B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1M -- -- -- --
Long-Term Debt Repaid -$1.1M -$65.4M -- -- --
Repurchase of Common Stock -$40.2M -- -$619.2M -$678.3M -$33.5M
Other Financing Activities -- $405.2M -- -$7.9M -$19.7M
Cash From Financing -$1B -$665.6M -$2.3B -$3.2B -$2B
 
Beginning Cash (CF) $3.1B $4.6B $8.1B $10.6B $5.1B
Foreign Exchange Rate Adjustment -$38.1M $20.7M -$29M -$58.9M -$1.2M
Additions / Reductions $192.5M -$160.1M $694.8M -$2B -$1.3B
Ending Cash (CF) $3.3B $4.4B $8.6B $8.7B $3.8B
 
Levered Free Cash Flow $1.1B $1.5B $3B $1.2B $850M

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