Financhill
Sell
50

V Quote, Financials, Valuation and Earnings

Last price:
$335.66
Seasonality move :
6.43%
Day range:
$333.20 - $341.25
52-week range:
$252.70 - $366.54
Dividend yield:
0.66%
P/E ratio:
33.71x
P/S ratio:
18.30x
P/B ratio:
17.25x
Volume:
8.9M
Avg. volume:
7.6M
1-year change:
21.98%
Market cap:
$645B
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

Should You Buy Alibaba Stock Despite the Risks?
Should You Buy Alibaba Stock Despite the Risks?

Markets rebounded slightly after U.S. President Donald Trump announced a…

Why Is Intel Struggling Against AMD?
Why Is Intel Struggling Against AMD?

Due to its disappointing reports, so-so management, and lack of…

Will PayPal Stock Recover or Keep Sliding?
Will PayPal Stock Recover or Keep Sliding?

Payments platform behemoth PayPal Holdings, Inc. (NASDAQ:PYPL) is going through…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
49
Is NVDA Stock a Buy?

Market Cap: $2.5T
P/E Ratio: 35x

Alerts

Buy
71
PEGA alert for Apr 24

Pegasystems [PEGA] is up 2.09% over the past day.

Buy
67
SMMT alert for Apr 24

Summit Therapeutics [SMMT] is up 2.14% over the past day.

Sell
36
ENPH alert for Apr 24

Enphase Energy [ENPH] is up 2.62% over the past day.

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

Show me the best stock