Financhill
Buy
54

K Quote, Financials, Valuation and Earnings

Last price:
$81.18
Seasonality move :
0.06%
Day range:
$80.94 - $81.29
52-week range:
$52.46 - $81.34
Dividend yield:
2.79%
P/E ratio:
27.87x
P/S ratio:
2.19x
P/B ratio:
7.66x
Volume:
909.4K
Avg. volume:
2M
1-year change:
47.13%
Market cap:
$28B
Revenue:
$13.1B
EPS (TTM):
$2.91
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $13.6B $13.8B $11.7B $12.7B $13.1B
Revenue Growth (YoY) 0.23% 1.41% -14.69% 7.71% 3.71%
 
Cost of Revenues $9.2B $9B $7.9B $8.8B $8.8B
Gross Profit $4.4B $4.7B $3.8B $3.8B $4.3B
Gross Profit Margin 32.27% 34.33% 32.5% 30.12% 32.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $3B $2.4B $2.6B $2.8B
Other Inc / (Exp) $188M $121M $274M -$141M -$263M
Operating Expenses $3B $3B $2.4B $2.6B $2.8B
Operating Income $1.4B $1.8B $1.4B $1.2B $1.5B
 
Net Interest Expenses $284M $281M $205M $168M $202M
EBT. Incl. Unusual Items $1.3B $1.6B $1.5B $902M $1B
Earnings of Discontinued Ops. -- -- $392M $231M $176M
Income Tax Expense $321M $323M $353M $180M $258M
Net Income to Company $977M $1.3B $1.5B $962M $964M
 
Minority Interest in Earnings -$17M -$13M -$7M -$2M -$13M
Net Income to Common Excl Extra Items $960M $1.3B $1.5B $960M $951M
 
Basic EPS (Cont. Ops) $2.81 $3.65 $4.36 $2.81 $2.78
Diluted EPS (Cont. Ops) $2.80 $3.63 $4.33 $2.79 $2.76
Weighted Average Basic Share $341.6M $342.7M $341.3M $341.6M $342.1M
Weighted Average Diluted Share $342.9M $344.6M $343.6M $344.1M $344.6M
 
EBITDA $2.1B $2.4B $2.1B $1.6B $1.8B
EBIT $1.6B $1.9B $1.7B $1.1B $1.3B
 
Revenue (Reported) $13.6B $13.8B $11.7B $12.7B $13.1B
Operating Income (Reported) $1.4B $1.8B $1.4B $1.2B $1.5B
Operating Income (Adjusted) $1.6B $1.9B $1.7B $1.1B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.4B $3.6B $3.9B $3.3B $3.2B
Revenue Growth (YoY) 1.69% 5.63% 8.95% -17.51% -0.68%
 
Cost of Revenues $2.2B $2.5B $2.8B $2.1B $2.1B
Gross Profit $1.2B $1.2B $1.2B $1.1B $1.2B
Gross Profit Margin 35.03% 32.17% 29.22% 34.1% 36.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $790M $718M $785M $696M $720M
Other Inc / (Exp) $70M -- $54M -$62M $21M
Operating Expenses $790M $718M $785M $696M $720M
Operating Income $411M $447M $368M $414M $456M
 
Net Interest Expenses $63M $55M $39M $75M $75M
EBT. Incl. Unusual Items $418M $392M $383M $277M $402M
Earnings of Discontinued Ops. -- -- -- $72M --
Income Tax Expense $65M $92M $74M $78M $34M
Net Income to Company $352M $305M $312M $270M $370M
 
Minority Interest in Earnings -$4M $2M -$2M -$1M -$3M
Net Income to Common Excl Extra Items $348M $307M $310M $269M $367M
 
Basic EPS (Cont. Ops) $1.02 $0.90 $0.91 $0.79 $1.07
Diluted EPS (Cont. Ops) $1.01 $0.89 $0.90 $0.78 $1.05
Weighted Average Basic Share $343M $341M $341M $342M $343M
Weighted Average Diluted Share $346M $343M $344M $345M $347M
 
EBITDA $602M $561M $535M $464M $569M
EBIT $481M $447M $422M $352M $477M
 
Revenue (Reported) $3.4B $3.6B $3.9B $3.3B $3.2B
Operating Income (Reported) $411M $447M $368M $414M $456M
Operating Income (Adjusted) $481M $447M $422M $352M $477M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13.5B $14.2B $12.5B $11.1B $12.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.9B $9.5B $8.8B $7.6B $8.3B
Gross Profit $4.6B $4.7B $3.7B $3.5B $4.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9B $2.9B $2.5B $2.5B $2.8B
Other Inc / (Exp) $92M $125M $307M -$346M -$149M
Operating Expenses $2.9B $2.9B $2.5B $2.5B $2.8B
Operating Income $1.7B $1.8B $1.3B $1.1B $1.7B
 
Net Interest Expenses $259M $257M $182M $237M $225M
EBT. Incl. Unusual Items $1.6B $1.7B $1.4B $505M $1.3B
Earnings of Discontinued Ops. -- -- -- $204M -$28M
Income Tax Expense $352M $400M $291M $113M $255M
Net Income to Company $1.2B $1.3B $1.5B $834M $1B
 
Minority Interest in Earnings -$17M -$9M -$5M -$8M -$13M
Net Income to Common Excl Extra Items $1.2B $1.3B $1.5B $826M $1B
 
Basic EPS (Cont. Ops) $3.48 $3.69 $4.38 $2.41 $2.94
Diluted EPS (Cont. Ops) $3.46 $3.66 $4.34 $2.38 $2.91
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2.3B $2.4B $2B $1.2B $2B
EBIT $1.8B $1.9B $1.6B $775M $1.6B
 
Revenue (Reported) $13.5B $14.2B $12.5B $11.1B $12.8B
Operating Income (Reported) $1.7B $1.8B $1.3B $1.1B $1.7B
Operating Income (Adjusted) $1.8B $1.9B $1.6B $775M $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.3B $10.8B $11.5B $9.9B $9.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.8B $7.2B $8B $6.8B $6.3B
Gross Profit $3.5B $3.6B $3.5B $3.2B $3.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.1B $2.2B $2B $2B
Other Inc / (Exp) $151M $155M $188M -$17M $97M
Operating Expenses $2.2B $2.1B $2.2B $2B $2B
Operating Income $1.4B $1.4B $1.3B $1.2B $1.3B
 
Net Interest Expenses $196M $172M $149M $218M $241M
EBT. Incl. Unusual Items $1.3B $1.4B $1.3B $942M $1.2B
Earnings of Discontinued Ops. -- -- -- $204M --
Income Tax Expense $268M $345M $283M $216M $213M
Net Income to Company $1.1B $1.1B $1.1B $934M $988M
 
Minority Interest in Earnings -$10M -$6M -$4M -$10M -$10M
Net Income to Common Excl Extra Items $1B $1.1B $1.1B $924M $978M
 
Basic EPS (Cont. Ops) $3.05 $3.09 $3.11 $2.70 $2.86
Diluted EPS (Cont. Ops) $3.04 $3.07 $3.08 $2.67 $2.83
Weighted Average Basic Share $1B $1B $1B $1B $1B
Weighted Average Diluted Share $1B $1B $1B $1B $1B
 
EBITDA $1.9B $1.9B $1.8B $1.5B $1.7B
EBIT $1.5B $1.6B $1.5B $1.2B $1.4B
 
Revenue (Reported) $10.3B $10.8B $11.5B $9.9B $9.6B
Operating Income (Reported) $1.4B $1.4B $1.3B $1.2B $1.3B
Operating Income (Adjusted) $1.5B $1.6B $1.5B $1.2B $1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $397M $435M $286M $299M $274M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.3B $1.2B $1.2B $1.2B
Inventory $1.2B $1.3B $1.4B $1.3B $1.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $232M $226M $221M $378M $245M
Total Current Assets $3.4B $3.5B $3.4B $4.2B $3.3B
 
Property Plant And Equipment $4.2B $4.4B $4.5B $3.7B $3.9B
Long-Term Investments $404M $391M $424M $432M $184M
Goodwill $5.9B $5.8B $5.8B $5.4B $5.2B
Other Intangibles $2.6B $2.5B $2.4B $2.2B $1.9B
Other Long-Term Assets $384M $515M $473M $1.8B $449M
Total Assets $17.6B $18B $18.2B $18.5B $15.6B
 
Accounts Payable $2.4B $2.5B $2.6B $2.6B $2.3B
Accrued Expenses $931M $1.2B $1B $1B $1B
Current Portion Of Long-Term Debt $620M $627M $712M $780M $663M
Current Portion Of Capital Lease Obligations $114M $117M $116M $118M $121M
Other Current Liabilities $577M $709M $576M $1.2B $655M
Total Current Liabilities $4.8B $5.2B $5.3B $6.3B $5.1B
 
Long-Term Debt $7.2B $6.7B $6.3B $5.3B $5.1B
Capital Leases -- -- -- -- --
Total Liabilities $14.3B $14.4B $14B $14.1B $12.3B
 
Common Stock $105M $105M $105M $105M $105M
Other Common Equity Adj -$1.4B -$1.7B -$1.7B -$1.7B -$2B
Common Equity $2.7B $3.1B $3.7B $3.9B $3.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $567M $524M $495M $434M $194M
Total Equity $3.3B $3.6B $4.2B $4.4B $3.4B
 
Total Liabilities and Equity $17.6B $18B $18.2B $18.5B $15.6B
Cash and Short Terms $397M $435M $286M $299M $274M
Total Debt $7.9B $7.5B $7.1B $6.6B $5.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.3B $440M $373M $1.1B $569M
Short Term Investments $250M -- -- -- --
Accounts Receivable, Net $1.4B $1.4B $1.7B $1.6B $1.4B
Inventory $1.3B $1.4B $1.7B $1.6B $1.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $285M $301M $404M $379M $368M
Total Current Assets $4.8B $3.8B $4.4B $5B $3.9B
 
Property Plant And Equipment $4.1B $4.4B $4.2B $4.4B $3.8B
Long-Term Investments $398M $423M $427M $194M $101M
Goodwill $5.8B $5.8B $5.7B $5.5B $5B
Other Intangibles $2.5B $2.4B $2.3B $2.1B $1.8B
Other Long-Term Assets $507M $1.5B $2B $1.6B $1.1B
Total Assets $18.9B $18.4B $19B $18.7B $15.8B
 
Accounts Payable $2.4B $2.5B $2.9B $2.8B $2.4B
Accrued Expenses $1.1B $1.1B $1.1B $1.2B $937M
Current Portion Of Long-Term Debt $1.4B $16M $816M $1.2B $678M
Current Portion Of Capital Lease Obligations $120M $128M $111M $127M $126M
Other Current Liabilities $780M $745M $931M $871M $742M
Total Current Liabilities $6B $5B $6B $6.5B $5B
 
Long-Term Debt $7B $7B $5.7B $5.5B $5.1B
Capital Leases -- -- -- -- --
Total Liabilities $15.3B $14.4B $14.3B $14.4B $12B
 
Common Stock $105M $105M $105M $105M $105M
Other Common Equity Adj -$1.8B -$1.7B -$1.6B -$2B -$2.2B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $542M $525M $455M $239M $108M
Total Equity $3.6B $4B $4.7B $4.3B $3.8B
 
Total Liabilities and Equity $18.9B $18.4B $19B $18.7B $15.8B
Cash and Short Terms $1.6B $440M $373M $1.1B $569M
Total Debt $8.5B $7.5B $6.7B $7.1B $5.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $977M $1.3B $1.5B $962M $964M
Depreciation & Amoritzation $484M $479M $467M $478M $419M
Stock-Based Compensation $56M $76M $68M $96M $95M
Change in Accounts Receivable -$145M $75M -$9M -$257M -$42M
Change in Inventories $2M -$54M -$135M -$411M $139M
Cash From Operations $1.2B $2B $1.7B $1.7B $1.6B
 
Capital Expenditures $586M $505M $553M $488M $677M
Cash Acquisitions $1.3B -$7M -$10M -- --
Cash From Investing $774M -$585M -$528M -$448M -$562M
 
Dividends Paid (Ex Special Dividend) -$769M -$782M -$788M -$797M -$800M
Special Dividend Paid
Long-Term Debt Issued $142M $601M $434M $404M $1.1B
Long-Term Debt Repaid -$1.1B -$1.3B -$740M -$683M -$1.2B
Repurchase of Common Stock -$220M -- -$240M -$300M -$170M
Other Financing Activities -$26M -$40M -$35M $18M -$141M
Cash From Financing -$1.9B -$1.4B -$1.3B -$1.1B -$1.1B
 
Beginning Cash (CF) $321M $397M $435M $286M $299M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $45M $13M -$133M $122M -$27M
Ending Cash (CF) $397M $435M $286M $299M $274M
 
Levered Free Cash Flow $590M $1.5B $1.1B $1.2B $968M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $352M $305M $312M $270M $370M
Depreciation & Amoritzation $121M $114M $113M $112M $92M
Stock-Based Compensation $18M $11M $21M $19M $25M
Change in Accounts Receivable $52M -$58M -$183M -$36M -$14M
Change in Inventories -$24M -$14M -$37M $52M -$21M
Cash From Operations $622M $458M $375M $756M $553M
 
Capital Expenditures $108M $107M $83M $167M $143M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$134M -$55M $6M -$128M -$135M
 
Dividends Paid (Ex Special Dividend) -$196M -$198M -$202M -$206M -$197M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$13M -- -- $495M --
Long-Term Debt Repaid -$5M -$30M -$5M -$6M -$2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$53M -$16M -- -$2M --
Cash From Financing -$213M -$339M -$282M $179M -$127M
 
Beginning Cash (CF) $1B $395M $323M $308M $272M
Foreign Exchange Rate Adjustment $7M -$19M -$49M -$16M $6M
Additions / Reductions $275M $64M $99M $807M $291M
Ending Cash (CF) $1.3B $440M $373M $1.1B $569M
 
Levered Free Cash Flow $514M $351M $292M $589M $410M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.2B $1.3B $1.5B $834M $1B
Depreciation & Amoritzation $479M $470M $472M $465M $354M
Stock-Based Compensation $69M $71M $74M $102M $99M
Change in Accounts Receivable -$5M -$8M -$339M $40M -$4M
Change in Inventories -$71M -$100M -$375M $1M $54M
Cash From Operations $1.8B $1.5B $1.7B $1.9B $1.5B
 
Capital Expenditures $476M $587M $495M $644M $611M
Cash Acquisitions $8M -$17M -- -- --
Cash From Investing -$806M -$321M -$455M -$608M -$679M
 
Dividends Paid (Ex Special Dividend) -$781M -$786M -$794M -$811M -$770M
Special Dividend Paid
Long-Term Debt Issued $656M $408M $73M $1.3B $825M
Long-Term Debt Repaid -$141M -$1.9B -$127M -$877M -$1.6B
Repurchase of Common Stock -- -$240M -$300M -- --
Other Financing Activities -$16M -- -$34M -$20M -$90M
Cash From Financing -$153M -$2.1B -$1.2B -$536M -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $885M -$932M $50M $727M -$548M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.4B $951M $1.2B $1.2B $927M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.1B $1.1B $1.1B $934M $988M
Depreciation & Amoritzation $355M $346M $351M $338M $273M
Stock-Based Compensation $55M $50M $56M $62M $66M
Change in Accounts Receivable -$113M -$196M -$526M -$229M -$191M
Change in Inventories -$57M -$103M -$343M $69M -$16M
Cash From Operations $1.6B $1.1B $1.2B $1.4B $1.3B
 
Capital Expenditures $326M $408M $350M $506M $440M
Cash Acquisitions -- -$10M -- -- --
Cash From Investing -$649M -$385M -$312M -$472M -$589M
 
Dividends Paid (Ex Special Dividend) -$586M -$590M -$596M -$610M -$580M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $554M $361M -- $896M $619M
Long-Term Debt Repaid -$45M -$646M -$33M -$227M -$654M
Repurchase of Common Stock -- -$240M -$300M -$60M --
Other Financing Activities -$16M -$18M -$17M -$55M -$4M
Cash From Financing $21M -$740M -$665M -$120M -$417M
 
Beginning Cash (CF) $2.5B $1.2B $922M $954M $788M
Foreign Exchange Rate Adjustment -$33M -$15M -$116M -$8M $8M
Additions / Reductions $965M $20M $203M $808M $287M
Ending Cash (CF) $3.4B $1.2B $1B $1.8B $1.1B
 
Levered Free Cash Flow $1.3B $737M $830M $894M $853M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
66
ARQQ alert for Dec 28

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 28

Quantum [QMCO] is up 4.72% over the past day.

Buy
62
ALGS alert for Dec 28

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock