Financhill
Sell
50

V Quote, Financials, Valuation and Earnings

Last price:
$344.12
Seasonality move :
5.18%
Day range:
$343.00 - $347.38
52-week range:
$252.70 - $366.54
Dividend yield:
0.64%
P/E ratio:
34.74x
P/S ratio:
18.86x
P/B ratio:
17.78x
Volume:
3.9M
Avg. volume:
7.3M
1-year change:
22.66%
Market cap:
$664.8B
Revenue:
$35.9B
EPS (TTM):
$9.92
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $21.8B $24.1B $29.3B $32.7B $35.9B
Revenue Growth (YoY) -4.92% 10.34% 21.59% 11.41% 10.02%
 
Cost of Revenues $4.5B $5B $5.7B $6.6B $7B
Gross Profit $17.3B $19.1B $23.6B $26.1B $28.9B
Gross Profit Margin 79.35% 79.38% 80.44% 79.89% 80.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5B $2.5B $3B $3.2B $3.8B
Other Inc / (Exp) $214M $769M -$1B -$246M $500M
Operating Expenses $3.2B $3.3B $3.9B $4.2B $4.8B
Operating Income $14.1B $15.8B $19.7B $21.9B $24.1B
 
Net Interest Expenses $516M $513M $538M $644M $641M
EBT. Incl. Unusual Items $13.8B $16.1B $18.1B $21B $23.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9B $3.8B $3.2B $3.8B $4.2B
Net Income to Company $10.9B $12.3B $15B $17.3B $19.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.9B $12.3B $15B $17.3B $19.7B
 
Basic EPS (Cont. Ops) $4.90 $5.63 $7.01 $8.29 $9.74
Diluted EPS (Cont. Ops) $4.89 $5.63 $7.00 $8.28 $9.73
Weighted Average Basic Share $2.1B $1.7B $1.7B $1.6B $1.6B
Weighted Average Diluted Share $2.2B $2.2B $2.1B $2.1B $2B
 
EBITDA $15.1B $17.4B $19.5B $22.6B $25.6B
EBIT $14.3B $16.6B $18.7B $21.7B $24.6B
 
Revenue (Reported) $21.8B $24.1B $29.3B $32.7B $35.9B
Operating Income (Reported) $14.1B $15.8B $19.7B $21.9B $24.1B
Operating Income (Adjusted) $14.3B $16.6B $18.7B $21.7B $24.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.7B $7.1B $7.9B $8.6B $9.5B
Revenue Growth (YoY) -6.06% 24.13% 12.42% 8.8% 10.15%
 
Cost of Revenues $1.2B $1.3B $1.5B $1.7B $2B
Gross Profit $4.5B $5.7B $6.4B $7B $7.5B
Gross Profit Margin 79.71% 81.37% 80.91% 80.77% 78.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $491M $622M $763M $764M $930M
Other Inc / (Exp) $39M $107M -$317M $266M $104M
Operating Expenses $688M $820M $990M $1B $1.2B
Operating Income $3.8B $4.9B $5.4B $6B $6.3B
 
Net Interest Expenses $136M $134M $137M $187M $182M
EBT. Incl. Unusual Items $3.7B $4.9B $5B $6B $6.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $622M $938M $798M $1.2B $1.1B
Net Income to Company $3.1B $4B $4.2B $4.9B $5.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.1B $4B $4.2B $4.9B $5.1B
 
Basic EPS (Cont. Ops) $1.42 $1.84 $1.99 $2.39 $2.58
Diluted EPS (Cont. Ops) $1.42 $1.83 $1.99 $2.39 $2.58
Weighted Average Basic Share $2.1B $1.9B $1.6B $1.6B $1.7B
Weighted Average Diluted Share $2.2B $2.2B $2.1B $2B $2B
 
EBITDA $4.1B $5.2B $5.3B $6.5B $6.7B
EBIT $3.9B $5B $5.1B $6.2B $6.4B
 
Revenue (Reported) $5.7B $7.1B $7.9B $8.6B $9.5B
Operating Income (Reported) $3.8B $4.9B $5.4B $6B $6.3B
Operating Income (Adjusted) $3.9B $5B $5.1B $6.2B $6.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $21.5B $25.5B $30.2B $33.4B $36.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.5B $5.1B $5.9B $6.7B $7.4B
Gross Profit $17B $20.3B $24.3B $26.6B $29.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3B $2.7B $3.2B $3.2B $4B
Other Inc / (Exp) $184M $837M -$1.4B $337M $338M
Operating Expenses $3.1B $3.5B $4.1B $4.2B $5B
Operating Income $13.9B $16.9B $20.2B $22.5B $24.4B
 
Net Interest Expenses $541M $511M $541M $694M $636M
EBT. Incl. Unusual Items $13.6B $17.2B $18.2B $22.1B $24.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.8B $4.1B $3B $4.1B $4.1B
Net Income to Company $10.7B $13.1B $15.2B $18B $20B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.7B $13.1B $15.2B $18B $20B
 
Basic EPS (Cont. Ops) $4.85 $6.05 $7.15 $8.70 $9.93
Diluted EPS (Cont. Ops) $4.84 $6.04 $7.15 $8.69 $9.92
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $14.9B $18.5B $19.6B $23.8B $25.8B
EBIT $14.1B $17.7B $18.8B $22.8B $24.7B
 
Revenue (Reported) $21.5B $25.5B $30.2B $33.4B $36.8B
Operating Income (Reported) $13.9B $16.9B $20.2B $22.5B $24.4B
Operating Income (Adjusted) $14.1B $17.7B $18.8B $22.8B $24.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.7B $7.1B $7.9B $8.6B $9.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.3B $1.5B $1.7B $2B
Gross Profit $4.5B $5.7B $6.4B $7B $7.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $491M $622M $763M $764M $930M
Other Inc / (Exp) $39M $107M -$317M $266M $104M
Operating Expenses $688M $820M $990M $1B $1.2B
Operating Income $3.8B $4.9B $5.4B $6B $6.3B
 
Net Interest Expenses $136M $134M $137M $187M $182M
EBT. Incl. Unusual Items $3.7B $4.9B $5B $6B $6.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $622M $938M $798M $1.2B $1.1B
Net Income to Company $3.1B $4B $4.2B $4.9B $5.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.1B $4B $4.2B $4.9B $5.1B
 
Basic EPS (Cont. Ops) $1.42 $1.84 $1.99 $2.39 $2.58
Diluted EPS (Cont. Ops) $1.42 $1.83 $1.99 $2.39 $2.58
Weighted Average Basic Share $2.1B $1.9B $1.6B $1.6B $1.7B
Weighted Average Diluted Share $2.2B $2.2B $2.1B $2B $2B
 
EBITDA $4.1B $5.2B $5.3B $6.5B $6.7B
EBIT $3.9B $5B $5.1B $6.2B $6.4B
 
Revenue (Reported) $5.7B $7.1B $7.9B $8.6B $9.5B
Operating Income (Reported) $3.8B $4.9B $5.4B $6B $6.3B
Operating Income (Adjusted) $3.9B $5B $5.1B $6.2B $6.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $16.3B $16.5B $15.7B $16.3B $12B
Short Term Investments $3.8B $2B $2.8B $3.8B $3.2B
Accounts Receivable, Net $1.6B $2B $2B $2.3B $2.6B
Inventory -- -- -- -- --
Prepaid Expenses $757M $856M -- -- --
Other Current Assets $1.2B $1.4B $3.9B $4.2B $5.2B
Total Current Assets $27.6B $27.6B $30.2B $33.5B $34B
 
Property Plant And Equipment $2.7B $2.7B $3.2B $3.4B $3.8B
Long-Term Investments $231M $1.7B $2.1B $1.9B $2.5B
Goodwill $15.9B $16B $17.8B $18B $18.9B
Other Intangibles $27.8B $27.7B $25.1B $26.1B $26.9B
Other Long-Term Assets $6.6B $7.2B $7.1B $7.5B $8.3B
Total Assets $80.9B $82.9B $85.5B $90.5B $94.5B
 
Accounts Payable $174M $266M $340M $375M $479M
Accrued Expenses $2.8B $3.3B $5.2B $6.8B $6.6B
Current Portion Of Long-Term Debt $3B $999M $2.3B -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $6B $7.5B $8.4B $11.2B $12.6B
Total Current Liabilities $14.5B $15.7B $20.9B $23.1B $26.5B
 
Long-Term Debt $21.1B $20B $20.2B $20.5B $20.8B
Capital Leases -- -- -- -- --
Total Liabilities $44.7B $45.3B $49.9B $51.8B $55.4B
 
Common Stock $5.1B $21.9B $2.3B $1.7B $1B
Other Common Equity Adj -$291M -$257M $418M -$177M -$213M
Common Equity $31.1B $37.6B $33.3B $37B $38.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $36.2B $37.6B $35.6B $38.7B $39.1B
 
Total Liabilities and Equity $80.9B $82.9B $85.5B $90.5B $94.5B
Cash and Short Terms $20B $18.5B $18.5B $20.1B $15.2B
Total Debt $24.1B $21B $22.5B $20.5B $20.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $15B $14.7B $13.3B $13.6B $12.4B
Short Term Investments $3B $1.2B $2.8B $5B $2B
Accounts Receivable, Net $1.7B $2.2B $2.1B $2.5B $2.6B
Inventory -- -- -- -- --
Prepaid Expenses $729M $1.3B -- -- --
Other Current Assets $1.3B $1.3B $3.2B $4.3B $5.4B
Total Current Assets $26.3B $25.9B $27.9B $32.7B $32.6B
 
Property Plant And Equipment $2.7B $2.9B $3.2B $3.5B $4B
Long-Term Investments $161M $2.1B $2.7B $2.8B $1.8B
Goodwill $16.1B $16.6B $18B $18.1B $19.5B
Other Intangibles $28.6B $27.3B $26.3B $26.7B $25.9B
Other Long-Term Assets $6.6B $7.2B $7.2B $7.5B $8.1B
Total Assets $80.4B $81.9B $85.4B $91.4B $91.9B
 
Accounts Payable $131M $252M $258M $348M $405M
Accrued Expenses $3.1B $4B $5.6B $6.5B $6.3B
Current Portion Of Long-Term Debt -- $3.2B -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $6.5B $7.6B $9.1B $11.2B $12.8B
Total Current Liabilities $12.4B $18.6B $19.4B $22.6B $29.1B
 
Long-Term Debt $21.1B $17.7B $20.5B $20.7B $16.7B
Capital Leases -- -- -- -- --
Total Liabilities $42.7B $45.7B $48.5B $51.7B $53.6B
 
Common Stock $3.7B $3B $21.8B $22.1B $904M
Other Common Equity Adj -$538M -$171M -$213M -$208M -$105M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $37.7B $36.2B $36.9B $39.7B $38.3B
 
Total Liabilities and Equity $80.4B $81.9B $85.4B $91.4B $91.9B
Cash and Short Terms $18B $15.9B $16.1B $18.6B $14.3B
Total Debt $21.1B $20.9B $20.5B $20.7B $20.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $10.9B $12.3B $15B $17.3B $19.7B
Depreciation & Amoritzation $767M $804M $861M $943M $1B
Stock-Based Compensation $416M $542M $602M $765M $850M
Change in Accounts Receivable $1.8B -$811M -$494M -$410M -$2.4B
Change in Inventories -- -- -- -- --
Cash From Operations $10.4B $15.2B $18.8B $20.8B $20B
 
Capital Expenditures $736M $705M $970M $1.1B $1.3B
Cash Acquisitions -$77M -$75M -$1.9B -- -$915M
Cash From Investing $1.4B -$152M -$4.3B -$2B -$1.9B
 
Dividends Paid (Ex Special Dividend) -$2.7B -$2.8B -$3.2B -$3.8B -$4.2B
Special Dividend Paid
Long-Term Debt Issued $7.2B -- $3.2B -- --
Long-Term Debt Repaid -- -$3B -$1B -$2.3B --
Repurchase of Common Stock -$8.1B -$8.7B -$11.6B -$12.1B -$16.7B
Other Financing Activities -$432M -$144M -$318M $70M -$38M
Cash From Financing -$4B -$14.4B -$12.7B -$17.8B -$20.6B
 
Beginning Cash (CF) $10.8B $19.2B $19.8B $20.4B $22B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.9B $665M $1.9B $977M -$2.6B
Ending Cash (CF) $19.2B $19.8B $20.4B $22B $19.8B
 
Levered Free Cash Flow $9.7B $14.5B $17.9B $19.7B $18.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.1B $4B $4.2B $4.9B $5.1B
Depreciation & Amoritzation $197M $198M $227M $247M $282M
Stock-Based Compensation $122M $128M $177M $209M $224M
Change in Accounts Receivable -$352M -$289M -$114M -$452M $593M
Change in Inventories -- -- -- -- --
Cash From Operations $3.5B $4.2B $4.2B $3.6B $5.4B
 
Capital Expenditures $160M $173M $249M $267M $345M
Cash Acquisitions -$75M -$832M -- -- -$906M
Cash From Investing $639M -$547M -$510M -$1.9B $790M
 
Dividends Paid (Ex Special Dividend) -$703M -$809M -$945M -$1.1B -$1.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3B -- -$2.3B -- --
Repurchase of Common Stock -$1.8B -$4.1B -$3.1B -$3.6B -$4B
Other Financing Activities -- -- $19M $157M -$421M
Cash From Financing -$5.6B -$5B -$6.3B -$4.4B -$5.5B
 
Beginning Cash (CF) $19.2B $19.8B $20.4B $22B $19.8B
Foreign Exchange Rate Adjustment $304M -$194M $692M $300M -$508M
Additions / Reductions -$1.4B -$1.3B -$2.7B -$2.7B $711M
Ending Cash (CF) $18.1B $18.3B $18.4B $19.6B $20B
 
Levered Free Cash Flow $3.4B $4.1B $3.9B $3.3B $5.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $10.7B $13.1B $15.2B $18B $20B
Depreciation & Amoritzation $782M $805M $890M $963M $1.1B
Stock-Based Compensation $422M $548M $651M $797M $865M
Change in Accounts Receivable $1.8B -$748M -$319M -$748M -$1.4B
Change in Inventories -- -- -- -- --
Cash From Operations $10.1B $15.9B $18.8B $20.2B $21.7B
 
Capital Expenditures $705M $718M $1B $1.1B $1.3B
Cash Acquisitions -$75M -$832M -$1.1B -- -$1.8B
Cash From Investing $1.5B -$1.3B -$4.3B -$3.4B $753M
 
Dividends Paid (Ex Special Dividend) -$2.7B -$2.9B -$3.3B -$3.9B -$4.3B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3B -- -$3.3B -- --
Repurchase of Common Stock -$7.5B -$11B -$10.6B -$12.6B -$17.1B
Other Financing Activities -- -- -- $208M -$616M
Cash From Financing -$6.4B -$13.8B -$14.1B -$15.8B -$21.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.2B $803M $461M $1B $756M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $9.4B $15.2B $17.7B $19.1B $20.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.1B $4B $4.2B $4.9B $5.1B
Depreciation & Amoritzation $197M $198M $227M $247M $282M
Stock-Based Compensation $122M $128M $177M $209M $224M
Change in Accounts Receivable -$352M -$289M -$114M -$452M $593M
Change in Inventories -- -- -- -- --
Cash From Operations $3.5B $4.2B $4.2B $3.6B $5.4B
 
Capital Expenditures $160M $173M $249M $267M $345M
Cash Acquisitions -$75M -$832M -- -- -$906M
Cash From Investing $639M -$547M -$510M -$1.9B $790M
 
Dividends Paid (Ex Special Dividend) -$703M -$809M -$945M -$1.1B -$1.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3B -- -$2.3B -- --
Repurchase of Common Stock -$1.8B -$4.1B -$3.1B -$3.6B -$4B
Other Financing Activities -- -- $19M $157M -$421M
Cash From Financing -$5.6B -$5B -$6.3B -$4.4B -$5.5B
 
Beginning Cash (CF) $19.2B $19.8B $20.4B $22B $19.8B
Foreign Exchange Rate Adjustment $304M -$194M $692M $300M -$508M
Additions / Reductions -$1.4B -$1.3B -$2.7B -$2.7B $711M
Ending Cash (CF) $18.1B $18.3B $18.4B $19.6B $20B
 
Levered Free Cash Flow $3.4B $4.1B $3.9B $3.3B $5.1B

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

GET BETTER TRADE IDEAS

Popular

Is Diamondback Energy a Good Stock to Buy?
Is Diamondback Energy a Good Stock to Buy?

Diamondback Energy (FANG) is a lesser-known diamond in the rough…

What Is Hindsight Bias In Investing?
What Is Hindsight Bias In Investing?

You’ve probably heard the expression “hindsight is 20/20.” That saying…

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is NVDA Stock a Buy?

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

Buy
53
Is MSFT Stock a Buy?

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

Alerts

Sell
29
UNF alert for Mar 27

UniFirst [UNF] is up 0.24% over the past day.

Sell
42
COCO alert for Mar 27

The Vita Coco [COCO] is down 11.03% over the past day.

Buy
91
EXOD alert for Mar 27

Exodus Movement [EXOD] is down 10.78% over the past day.

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

Show me the best stock