Financhill
Sell
50

IFF Quote, Financials, Valuation and Earnings

Last price:
$81.81
Seasonality move :
5.33%
Day range:
$79.49 - $82.13
52-week range:
$78.91 - $106.77
Dividend yield:
1.95%
P/E ratio:
87.28x
P/S ratio:
1.84x
P/B ratio:
1.51x
Volume:
1.3M
Avg. volume:
1.9M
1-year change:
-0.98%
Market cap:
$21B
Revenue:
$11.5B
EPS (TTM):
$0.94
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.1B $11.7B $12.4B $11.5B $11.5B
Revenue Growth (YoY) -1.09% 129.27% 6.73% -7.73% 0.04%
 
Cost of Revenues $3B $7.9B $8.3B $7.8B $7.4B
Gross Profit $2.1B $3.7B $4.2B $3.7B $4.1B
Gross Profit Margin 41.03% 32.04% 33.37% 32.07% 35.91%
 
R&D Expenses $357M $629M $603M $636M $671M
Selling, General & Admin $949M $1.7B $1.8B $1.8B $2B
Other Inc / (Exp) -$14M $18M -$2.3B -$2.7B -$265M
Operating Expenses $1.5B $3.1B $3.1B $3.1B $3.3B
Operating Income $587M $625M $1.1B $578M $848M
 
Net Interest Expenses $132M $289M $336M $380M $305M
EBT. Incl. Unusual Items $441M $354M -$1.6B -$2.5B $278M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $74M $75M $239M $45M $31M
Net Income to Company $367M $279M -$1.9B -$2.6B $247M
 
Minority Interest in Earnings -$2M -$11M -$4M -$2M -$4M
Net Income to Common Excl Extra Items $365M $268M -$1.9B -$2.6B $243M
 
Basic EPS (Cont. Ops) $3.25 $1.11 -$7.32 -$10.05 $0.95
Diluted EPS (Cont. Ops) $3.21 $1.10 -$7.32 -$10.05 $0.95
Weighted Average Basic Share $112M $243M $255M $255M $256M
Weighted Average Diluted Share $114M $243M $255M $255M $256M
 
EBITDA $898M $1.8B -$110M -$996M $1.6B
EBIT $573M $643M -$1.3B -$2.1B $583M
 
Revenue (Reported) $5.1B $11.7B $12.4B $11.5B $11.5B
Operating Income (Reported) $587M $625M $1.1B $578M $848M
Operating Income (Adjusted) $573M $643M -$1.3B -$2.1B $583M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $3B $2.8B $2.7B $2.8B
Revenue Growth (YoY) -1.07% 138.66% -6.17% -4.96% 2.52%
 
Cost of Revenues $756M $2.1B $2B $1.8B $1.8B
Gross Profit $514M $981M $869M $860M $980M
Gross Profit Margin 40.47% 32.37% 30.56% 31.82% 35.37%
 
R&D Expenses $101M $166M $143M $157M $170M
Selling, General & Admin $254M $450M $440M $444M $517M
Other Inc / (Exp) $1M $7M -$12M -$2.6B -$196M
Operating Expenses $403M $801M $758M $768M $830M
Operating Income $111M $180M $111M $92M $150M
 
Net Interest Expenses $33M $73M $104M $89M $69M
EBT. Incl. Unusual Items $79M $114M -$5M -$2.6B -$115M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13M $22M $19M -$32M -$69M
Net Income to Company $66M $92M -$24M -$2.6B -$46M
 
Minority Interest in Earnings $3M -$3M -$1M $1M --
Net Income to Common Excl Extra Items $69M $89M -$25M -$2.6B -$46M
 
Basic EPS (Cont. Ops) $0.57 $0.35 $0.01 -$10.21 -$0.18
Diluted EPS (Cont. Ops) $0.57 $0.35 $0.01 -$10.21 -$0.18
Weighted Average Basic Share $112M $255M $255M $255M $259M
Weighted Average Diluted Share $114M $255M $255M $255M $259M
 
EBITDA $193M $482M $381M -$2.3B $197M
EBIT $112M $187M $99M -$2.6B -$46M
 
Revenue (Reported) $1.3B $3B $2.8B $2.7B $2.8B
Operating Income (Reported) $111M $180M $111M $92M $150M
Operating Income (Adjusted) $112M $187M $99M -$2.6B -$46M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.1B $11.7B $12.4B $11.5B $11.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $7.9B $8.3B $7.8B $7.4B
Gross Profit $2.1B $3.7B $4.2B $3.7B $4.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $357M $629M $603M $636M $671M
Selling, General & Admin $949M $1.7B $1.8B $1.8B $2B
Other Inc / (Exp) -$14M $18M -$2.3B -$2.7B -$265M
Operating Expenses $1.5B $3.1B $3.1B $3.1B $3.3B
Operating Income $587M $625M $1.1B $578M $848M
 
Net Interest Expenses $132M $289M $336M $380M $305M
EBT. Incl. Unusual Items $441M $354M -$1.6B -$2.5B $278M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $74M $75M $239M $45M $31M
Net Income to Company $367M $279M -$1.9B -$2.6B $247M
 
Minority Interest in Earnings -$2M -$12M -$6M -$2M -$4M
Net Income to Common Excl Extra Items $365M $267M -$1.9B -$2.6B $243M
 
Basic EPS (Cont. Ops) $3.24 $1.01 -$7.20 -$10.04 $0.95
Diluted EPS (Cont. Ops) $3.21 $1.01 -$7.20 -$10.04 $0.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $898M $1.8B -$110M -$996M $1.6B
EBIT $573M $643M -$1.3B -$2.1B $583M
 
Revenue (Reported) $5.1B $11.7B $12.4B $11.5B $11.5B
Operating Income (Reported) $587M $625M $1.1B $578M $848M
Operating Income (Adjusted) $573M $643M -$1.3B -$2.1B $583M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $11.7B $12.4B $11.5B $11.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.9B $8.3B $7.8B $7.4B --
Gross Profit $3.7B $4.2B $3.7B $4.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $629M $603M $636M $671M --
Selling, General & Admin $1.7B $1.8B $1.8B $2B --
Other Inc / (Exp) $18M -$2.3B -$2.7B -$265M --
Operating Expenses $3.1B $3.1B $3.1B $3.3B --
Operating Income $625M $1.1B $578M $848M --
 
Net Interest Expenses $289M $336M $380M $305M --
EBT. Incl. Unusual Items $354M -$1.6B -$2.5B $278M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $75M $239M $45M $31M --
Net Income to Company $279M -$1.9B -$2.6B $247M --
 
Minority Interest in Earnings -$12M -$6M -$2M -$4M --
Net Income to Common Excl Extra Items $267M -$1.9B -$2.6B $243M --
 
Basic EPS (Cont. Ops) $1.01 -$7.20 -$10.04 $0.95 --
Diluted EPS (Cont. Ops) $1.01 -$7.20 -$10.04 $0.94 --
Weighted Average Basic Share $969M $1B $1B $1B --
Weighted Average Diluted Share $971M $1B $1B $1B --
 
EBITDA $1.8B -$110M -$996M $1.6B --
EBIT $643M -$1.3B -$2.1B $583M --
 
Revenue (Reported) $11.7B $12.4B $11.5B $11.5B --
Operating Income (Reported) $625M $1.1B $578M $848M --
Operating Income (Adjusted) $643M -$1.3B -$2.1B $583M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $650M $711M $483M $703M $469M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $929M $1.9B $1.8B $1.7B $1.6B
Inventory $1.1B $2.5B $3.3B $2.6B $2.3B
Prepaid Expenses $100M $288M $144M $184M $203M
Other Current Assets $49M $131M $137M $165M $66M
Total Current Assets $3.1B $7B $7.4B $6.3B $8B
 
Property Plant And Equipment $1.8B $5.2B $5B $5B $4.3B
Long-Term Investments $5M $86M $10M $11M $10M
Goodwill $5.6B $16.4B $13.4B $10.6B $9.1B
Other Intangibles $2.7B $10.5B $9.1B $8.4B $6.4B
Other Long-Term Assets $107M $291M $310M $197M $245M
Total Assets $13.6B $39.7B $35.5B $31B $28.7B
 
Accounts Payable $556M $1.5B $1.4B $1.4B $1.3B
Accrued Expenses $173M $393M $364M $344M $465M
Current Portion Of Long-Term Debt $634M $308M $410M $885M $1.4B
Current Portion Of Capital Lease Obligations $44M $109M $86M $85M $82M
Other Current Liabilities $102M $215M $303M $143M $473M
Total Current Liabilities $1.9B $3.6B $3.7B $3.8B $4.3B
 
Long-Term Debt $3.8B $10.8B $10.4B $9.2B $7.6B
Capital Leases -- -- -- -- --
Total Liabilities $7.1B $18.4B $17.8B $16.3B $14.8B
 
Common Stock $16M $35M $35M $35M $35M
Other Common Equity Adj -$7M $1M -- -- --
Common Equity $6.3B $21.1B $17.7B $14.6B $13.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $110M $140M $89M $31M $35M
Total Equity $6.4B $21.2B $17.7B $14.6B $13.9B
 
Total Liabilities and Equity $13.6B $39.7B $35.5B $31B $28.7B
Cash and Short Terms $650M $711M $483M $703M $469M
Total Debt $4.4B $11.4B $11B $10.1B $9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $650M $711M $483M $703M $469M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $929M $1.9B $1.8B $1.7B $1.6B
Inventory $1.1B $2.5B $3.3B $2.6B $2.3B
Prepaid Expenses $100M $288M $144M $184M $203M
Other Current Assets $49M $131M $137M $165M $66M
Total Current Assets $3.1B $7B $7.4B $6.3B $8B
 
Property Plant And Equipment $1.8B $5.2B $5B $5B $4.3B
Long-Term Investments $5M $86M $10M $11M $10M
Goodwill $5.6B $16.4B $13.4B $10.6B $9.1B
Other Intangibles $2.7B $10.5B $9.1B $8.4B $6.4B
Other Long-Term Assets $107M $291M $310M $197M $245M
Total Assets $13.6B $39.7B $35.5B $31B $28.7B
 
Accounts Payable $556M $1.5B $1.4B $1.4B $1.3B
Accrued Expenses $173M $393M $364M $344M $465M
Current Portion Of Long-Term Debt $634M $308M $410M $885M $1.4B
Current Portion Of Capital Lease Obligations $44M $109M $86M $85M $82M
Other Current Liabilities $102M $215M $303M $143M $473M
Total Current Liabilities $1.9B $3.6B $3.7B $3.8B $4.3B
 
Long-Term Debt $3.8B $10.8B $10.4B $9.2B $7.6B
Capital Leases -- -- -- -- --
Total Liabilities $7.1B $18.4B $17.8B $16.3B $14.8B
 
Common Stock $16M $35M $35M $35M $35M
Other Common Equity Adj -$7M $1M -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $110M $140M $89M $31M $35M
Total Equity $6.4B $21.2B $17.7B $14.6B $13.9B
 
Total Liabilities and Equity $13.6B $39.7B $35.5B $31B $28.7B
Cash and Short Terms $650M $711M $483M $703M $469M
Total Debt $4.4B $11.4B $11B $10.1B $9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $367M $279M -$1.9B -$2.6B $247M
Depreciation & Amoritzation $325M $1.2B $1.2B $1.1B $1B
Stock-Based Compensation $36M $54M $49M $65M $77M
Change in Accounts Receivable -$61M -$169M -$117M $51M -$217M
Change in Inventories $18M -$363M -$893M $605M -$34M
Cash From Operations $714M $1.4B $397M $1.4B $1.1B
 
Capital Expenditures $192M $397M $506M $503M $468M
Cash Acquisitions -- $361M $1.1B $1.1B $875M
Cash From Investing -$187M -$18M $745M $574M $326M
 
Dividends Paid (Ex Special Dividend) -$323M -$667M -$810M -$826M -$514M
Special Dividend Paid
Long-Term Debt Issued $200M $327M $377M -- --
Long-Term Debt Repaid -$347M -$933M -$721M -$941M -$1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$42M -$31M -$75M -$84M -$62M
Cash From Financing -$512M -$1.3B -$1.2B -$1.9B -$1.6B
 
Beginning Cash (CF) $624M $660M $716M $552M $735M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15M $115M -$87M $162M -$210M
Ending Cash (CF) $660M $716M $552M $735M $471M
 
Levered Free Cash Flow $522M $1B -$109M $936M $602M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $66M $92M -$24M -$2.6B -$46M
Depreciation & Amoritzation $81M $295M $282M $287M $243M
Stock-Based Compensation $9M $10M $12M $15M $18M
Change in Accounts Receivable $33M $45M $192M $129M $59M
Change in Inventories $61M -$133M -$85M $116M -$31M
Cash From Operations $299M $311M $208M $644M $368M
 
Capital Expenditures $68M $151M $160M $113M $160M
Cash Acquisitions -- $53M $11M $44M -$1M
Cash From Investing -$68M -$93M -$142M -$64M -$260M
 
Dividends Paid (Ex Special Dividend) -$83M -$201M -$206M -$207M -$103M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $124M $215M -- --
Long-Term Debt Repaid -$11M -$200M -$134M -$486M -$56M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $3M -$17M -$52M -$3M
Cash From Financing -$94M -$282M -$142M -$558M -$162M
 
Beginning Cash (CF) $484M $795M $555M $662M $569M
Foreign Exchange Rate Adjustment $39M -$15M $73M $51M -$44M
Additions / Reductions $137M -$64M -$76M $22M -$54M
Ending Cash (CF) $660M $716M $552M $735M $471M
 
Levered Free Cash Flow $231M $160M $48M $531M $208M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $367M $279M -$1.9B -$2.6B $247M
Depreciation & Amoritzation $325M $1.2B $1.2B $1.1B $1B
Stock-Based Compensation $36M $54M $49M $65M $77M
Change in Accounts Receivable -$61M -$169M -$117M $51M -$217M
Change in Inventories $18M -$363M -$893M $605M -$34M
Cash From Operations $714M $1.4B $397M $1.4B $1.1B
 
Capital Expenditures $192M $397M $506M $503M $468M
Cash Acquisitions -- $361M $1.1B $1.1B $875M
Cash From Investing -$187M -$18M $745M $574M $326M
 
Dividends Paid (Ex Special Dividend) -$323M -$667M -$810M -$826M -$514M
Special Dividend Paid
Long-Term Debt Issued -- $327M $377M -- --
Long-Term Debt Repaid -$347M -$933M -$721M -$941M -$1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$42M -$31M -$75M -$84M -$62M
Cash From Financing -$512M -$1.3B -$1.2B -$1.9B -$1.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15M $115M -$87M $162M -$210M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $522M $1B -$109M $936M $602M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $279M -$1.9B -$2.6B $247M --
Depreciation & Amoritzation $1.2B $1.2B $1.1B $1B --
Stock-Based Compensation $54M $49M $65M $77M --
Change in Accounts Receivable -$169M -$117M $51M -$217M --
Change in Inventories -$363M -$893M $605M -$34M --
Cash From Operations $1.4B $397M $1.4B $1.1B --
 
Capital Expenditures $397M $506M $503M $468M --
Cash Acquisitions $361M $1.1B $1.1B $875M --
Cash From Investing -$18M $745M $574M $326M --
 
Dividends Paid (Ex Special Dividend) -$667M -$810M -$826M -$514M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $327M $377M -- -- --
Long-Term Debt Repaid -$933M -$721M -$941M -$1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$31M -$75M -$84M -$62M --
Cash From Financing -$1.3B -$1.2B -$1.9B -$1.6B --
 
Beginning Cash (CF) $3.3B $2.6B $2.5B $2.7B --
Foreign Exchange Rate Adjustment -$59M -$77M $21M -$54M --
Additions / Reductions $115M -$87M $162M -$210M --
Ending Cash (CF) $3.3B $2.4B $2.7B $2.5B --
 
Levered Free Cash Flow $1B -$109M $936M $602M --

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

GET BETTER TRADE IDEAS

Popular

Is the Market Going to Go Lower?
Is the Market Going to Go Lower?

The last month has been extremely difficult for the stock…

2 Dividend Stocks to Buy in a Recession
2 Dividend Stocks to Buy in a Recession

While many economists and investors initially expected 2025 to be…

Is Ford Stock Undervalued Amid the EV Transition?
Is Ford Stock Undervalued Amid the EV Transition?

There is a lot going on in the electric vehicle…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
54
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
63
EXOD alert for Mar 18

Exodus Movement [EXOD] is down 2.53% over the past day.

Sell
45
MNPR alert for Mar 18

Monopar Therapeutics [MNPR] is down 2.89% over the past day.

Sell
47
CELH alert for Mar 18

Celsius Holdings [CELH] is up 2.94% over the past day.

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

Show me the best stock