Financhill
Buy
55

SEE Quote, Financials, Valuation and Earnings

Last price:
$41.75
Seasonality move :
3.62%
Day range:
$41.65 - $42.23
52-week range:
$22.78 - $44.27
Dividend yield:
1.92%
P/E ratio:
15.52x
P/S ratio:
1.15x
P/B ratio:
5.16x
Volume:
4.4M
Avg. volume:
3M
1-year change:
14.58%
Market cap:
$6.1B
Revenue:
$5.4B
EPS (TTM):
$2.69
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.9B $5.5B $5.6B $5.5B $5.4B
Revenue Growth (YoY) 2.34% 12.86% 1.95% -2.71% -1.75%
 
Cost of Revenues $3.3B $3.9B $3.9B $3.9B $3.8B
Gross Profit $1.6B $1.6B $1.7B $1.6B $1.6B
Gross Profit Margin 32.07% 29.71% 30.59% 28.68% 28.97%
 
R&D Expenses $95.9M $99.8M $102.5M $96.9M $93.4M
Selling, General & Admin $772.7M $772.4M $786.2M $759.1M $752.6M
Other Inc / (Exp) $8.8M $19.3M -$53.9M -$121.2M -$99.1M
Operating Expenses $753.1M $755.9M $767.1M $695.5M $704.9M
Operating Income $819.5M $888.1M $958.8M $878.9M $857.3M
 
Net Interest Expenses $191M $179.8M $174.7M $283.2M $292.9M
EBT. Incl. Unusual Items $626.2M $716.2M $729.3M $429.7M $458.4M
Earnings of Discontinued Ops. $18.8M $15.6M $300K $2.3M -$4.8M
Income Tax Expense $142.1M $225M $238M $90.4M $188.9M
Net Income to Company $502.9M $506.8M $491.6M $341.6M $264.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $483.9M $491.2M $491.3M $339.3M $269.5M
 
Basic EPS (Cont. Ops) $3.12 $3.26 $3.37 $2.35 $1.85
Diluted EPS (Cont. Ops) $3.10 $3.22 $3.33 $2.34 $1.85
Weighted Average Basic Share $155.2M $150.9M $145.9M $144.4M $145.5M
Weighted Average Diluted Share $156M $152.4M $147.4M $144.9M $146M
 
EBITDA $993.6M $1.1B $1.1B $1.1B $1.1B
EBIT $819.5M $888.1M $958.8M $878.9M $857.3M
 
Revenue (Reported) $4.9B $5.5B $5.6B $5.5B $5.4B
Operating Income (Reported) $819.5M $888.1M $958.8M $878.9M $857.3M
Operating Income (Adjusted) $819.5M $888.1M $958.8M $878.9M $857.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $1.4B $1.4B $1.3B $1.4B
Revenue Growth (YoY) 13.7% -0.45% -1.33% -2.66% 0.46%
 
Cost of Revenues $1B $978.6M $984.9M $958.5M $965.2M
Gross Profit $393.1M $421.8M $396.9M $386.6M $386.1M
Gross Profit Margin 27.95% 30.12% 28.72% 28.74% 28.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $190.3M $196.3M $181.8M $187.1M $175.3M
Other Inc / (Exp) -$5.9M -$2.6M -$66.9M -$17.5M --
Operating Expenses $183.1M $190.8M $147.1M $233.2M $164.5M
Operating Income $210M $231M $249.8M $153.4M $221.6M
 
Net Interest Expenses $45.4M $44.1M $74.7M $72.9M $67M
EBT. Incl. Unusual Items $154.4M $184M $77.9M $119.4M $115.7M
Earnings of Discontinued Ops. -$100K $1.6M -$1M $3M $69.4M
Income Tax Expense $46.6M $51.4M $20.3M $30.7M -$70M
Net Income to Company $107.7M $134.2M $56.6M $91.7M $255.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $107.8M $132.6M $57.6M $88.7M $185.7M
 
Basic EPS (Cont. Ops) $0.72 $0.91 $0.40 $0.61 $1.26
Diluted EPS (Cont. Ops) $0.71 $0.90 $0.40 $0.61 $1.26
Weighted Average Basic Share $149.9M $145.2M $144.5M $145.8M $147.2M
Weighted Average Diluted Share $151.4M $146.6M $144.9M $146.1M $147.7M
 
EBITDA $254.7M $277.9M $309.7M $215.7M $283.1M
EBIT $210M $231M $249.8M $153.4M $221.6M
 
Revenue (Reported) $1.4B $1.4B $1.4B $1.3B $1.4B
Operating Income (Reported) $210M $231M $249.8M $153.4M $221.6M
Operating Income (Adjusted) $210M $231M $249.8M $153.4M $221.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.3B $5.8B $5.5B $5.4B $5.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.7B $4B $3.9B $3.8B $3.8B
Gross Profit $1.6B $1.8B $1.6B $1.6B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $766M $805.1M $769.7M $740.7M $738.8M
Other Inc / (Exp) $7.4M -$24M -$93.9M -$68.4M --
Operating Expenses $743.2M $789.1M $722M $772.9M $673.8M
Operating Income $852.9M $999.1M $892.1M $785.5M $870.4M
 
Net Interest Expenses $185.7M $171M $254.1M $295.2M $294.3M
EBT. Incl. Unusual Items $654.1M $797.1M $493M $489.9M $458.5M
Earnings of Discontinued Ops. $8.4M $12.6M $2.8M $1.2M $58M
Income Tax Expense $194.4M $231.5M $183.9M $95.1M $62.1M
Net Income to Company $468.1M $578.2M $311.9M $396M $454.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $459.6M $565.6M $309.1M $394.8M $396.4M
 
Basic EPS (Cont. Ops) $3.01 $3.85 $2.14 $2.72 $2.70
Diluted EPS (Cont. Ops) $2.99 $3.81 $2.13 $2.71 $2.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1B $1.2B $1.1B $1B $1.1B
EBIT $852.9M $999.1M $892.1M $785.5M $870.4M
 
Revenue (Reported) $5.3B $5.8B $5.5B $5.4B $5.3B
Operating Income (Reported) $852.9M $999.1M $892.1M $785.5M $870.4M
Operating Income (Adjusted) $852.9M $999.1M $892.1M $785.5M $870.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4B $4.2B $4.1B $4B $4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $2.9B $2.9B $2.8B $2.8B
Gross Profit $1.2B $1.3B $1.2B $1.2B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $571.2M $600.5M $589.1M $564.2M $550M
Other Inc / (Exp) -$5M -$48.3M -$82.9M -$40.6M -$21.1M
Operating Expenses $553M $585.5M $549.2M $595.9M $502.1M
Operating Income $626.7M $738.4M $653.5M $575.6M $651.4M
 
Net Interest Expenses $137.1M $128.3M $207.7M $222.2M $201.7M
EBT. Incl. Unusual Items $469.2M $550.1M $313.8M $374M $374.1M
Earnings of Discontinued Ops. $3.7M $700K $3.2M $2.1M $64.9M
Income Tax Expense $147M $153.5M $99.4M $104.1M -$22.7M
Net Income to Company $325.9M $397.3M $217.6M $272M $461.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $322.2M $396.6M $214.4M $269.9M $396.8M
 
Basic EPS (Cont. Ops) $2.12 $2.71 $1.48 $1.86 $2.70
Diluted EPS (Cont. Ops) $2.10 $2.68 $1.48 $1.85 $2.69
Weighted Average Basic Share $455.4M $438.8M $433.1M $436.4M $440.5M
Weighted Average Diluted Share $459.5M $443.6M $434.5M $437.5M $441.9M
 
EBITDA $762.6M $876.2M $828.2M $758.1M $831.6M
EBIT $626.7M $738.4M $653.5M $575.6M $651.4M
 
Revenue (Reported) $4B $4.2B $4.1B $4B $4B
Operating Income (Reported) $626.7M $738.4M $653.5M $575.6M $651.4M
Operating Income (Adjusted) $626.7M $738.4M $653.5M $575.6M $651.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $548.7M $561M $456.1M $346.1M $371.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $541M $620.3M $592.9M $443M $443.3M
Inventory $596.7M $725.7M $866.3M $774.3M $722.2M
Prepaid Expenses -- -- $12.7M $72.8M $36.1M
Other Current Assets $54.1M $50.1M $57.5M $188.4M $193.8M
Total Current Assets $1.9B $2.1B $2.1B $2B $1.9B
 
Property Plant And Equipment $1.3B $1.3B $1.4B $1.5B $1.5B
Long-Term Investments -- -- $13.3M $13.8M $17.1M
Goodwill $2.2B $2.2B $2.2B $2.9B $2.9B
Other Intangibles $171M $152.6M $138.4M $439M $381.6M
Other Long-Term Assets $355.8M $383.5M $297.4M $272.1M $262.3M
Total Assets $6.1B $6.2B $6.2B $7.2B $7B
 
Accounts Payable $754.2M $959.9M $865.6M $764.6M $771M
Accrued Expenses $534.6M $515M $530.4M $508.4M $555.9M
Current Portion Of Long-Term Debt $11.8M $477M $434M $29M $58M
Current Portion Of Capital Lease Obligations $34.8M $31.4M $24M $35.9M $36.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.4B $2B $2.1B $1.5B $1.6B
 
Long-Term Debt $3.8B $3.3B $3.3B $4.6B $4.3B
Capital Leases -- -- -- -- --
Total Liabilities $5.9B $6B $5.9B $6.7B $6.4B
 
Common Stock $23.2M $23.2M $23.3M $15.4M $15.5M
Other Common Equity Adj -$69.3M -$35.9M -$15M -$38.5M -$17M
Common Equity $172.5M $248.7M $344.1M $549.5M $624.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $172.5M $248.7M $344.1M $549.5M $624.5M
 
Total Liabilities and Equity $6.1B $6.2B $6.2B $7.2B $7B
Cash and Short Terms $548.7M $561M $456.1M $346.1M $371.8M
Total Debt $3.8B $3.8B $3.7B $4.6B $4.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $393.7M $248.8M $281.3M $386M $282.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $638.6M $637.3M $479.8M $478.7M $490.6M
Inventory $741M $962.4M $834.2M $807.3M $825.1M
Prepaid Expenses -- -- $198.7M $67.4M --
Other Current Assets $66.2M $66.1M $195M $204.8M --
Total Current Assets $2B $2B $2.1B $2.1B $2B
 
Property Plant And Equipment $1.3B $1.3B $1.5B $1.6B $1.5B
Long-Term Investments -- -- -- $13.9M $14.7M
Goodwill $2.2B $2.2B $2.9B $2.9B --
Other Intangibles $157.4M $140.6M $445.8M $394.6M --
Other Long-Term Assets $368.9M $328M $294.1M $279.9M --
Total Assets $6.2B $6.1B $7.4B $7.3B $7.1B
 
Accounts Payable $918.3M $912.5M $746.1M $800.9M $779M
Accrued Expenses $7.6M $8.5M $22.4M $17.9M --
Current Portion Of Long-Term Debt $476.9M $392.6M $154.6M $187.1M --
Current Portion Of Capital Lease Obligations $33.9M $30.8M $35.7M $36.2M --
Other Current Liabilities $464.1M $504.2M $662.6M $499.7M --
Total Current Liabilities $1.9B $1.9B $1.7B $1.6B $1.5B
 
Long-Term Debt $3.4B $3.3B $4.7B $4.4B $4B
Capital Leases -- -- -- -- --
Total Liabilities $6B $5.9B $7B $6.5B $5.9B
 
Common Stock $23.2M $23.3M $23.4M $15.5M $15.5M
Other Common Equity Adj -$967.6M -$1B -$1B -$958.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $127.7M $218.2M $408.4M $771.2M $1.2B
 
Total Liabilities and Equity $6.2B $6.1B $7.4B $7.3B $7.1B
Cash and Short Terms $393.7M $248.8M $281.3M $386M $282.5M
Total Debt $3.9B $3.7B $4.7B $4.5B $4.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $502.9M $506.8M $491.6M $341.6M $264.7M
Depreciation & Amoritzation $174.2M $186.4M $184.6M $233.4M $240.9M
Stock-Based Compensation $41.7M $43.5M $50.5M $33M $31.6M
Change in Accounts Receivable $27.4M -$110.9M $2.6M $73.4M -$34.1M
Change in Inventories -$25.2M -$165.7M -$178.5M $136M -$4.3M
Cash From Operations $737M $709.7M $613.3M $516.2M $728M
 
Capital Expenditures $181.1M $213.1M $237.3M $244.2M $220.2M
Cash Acquisitions -- $100K $9.6M $1.2B --
Cash From Investing -$159.8M -$125.7M -$243M -$1.4B -$232.5M
 
Dividends Paid (Ex Special Dividend) $100.4M $115.6M $118.5M $117.9M $118M
Special Dividend Paid
Long-Term Debt Issued -- $601.5M $423.3M $1.8B $416.2M
Long-Term Debt Repaid -$116.2M -$620.9M -$435M -$967.4M -$718.7M
Repurchase of Common Stock $33M $403.1M $280.2M $79.9M --
Other Financing Activities -$12.1M -$31.8M -$41.8M -$44.1M -$17.5M
Cash From Financing -$261.7M -$575.8M -$446.7M $755.7M -$432.8M
 
Beginning Cash (CF) $548.7M $561M $456.1M $346.1M $371.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $286.3M $12.3M -$104.9M -$110M $25.7M
Ending Cash (CF) $805.8M $577.4M $322.7M $232.4M $360.5M
 
Levered Free Cash Flow $555.9M $496.6M $376M $272M $507.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $107.7M $134.2M $56.6M $91.7M $255.1M
Depreciation & Amoritzation $44.7M $46.9M $59.9M $62.3M $61.5M
Stock-Based Compensation $10.1M $12.3M $11.9M $8.1M $9.1M
Change in Accounts Receivable -$21.6M -$6.3M -$28.5M -$200K -$4.3M
Change in Inventories -$24M -$65.3M $79.6M $4M -$7.3M
Cash From Operations $178M $107.9M $199.1M $170.5M $165.9M
 
Capital Expenditures $57.7M $64.6M $61.3M $55.3M $46.3M
Cash Acquisitions -- -- -$100K -- --
Cash From Investing -$58.9M -$61.6M -$53.6M -$67.3M -$21.6M
 
Dividends Paid (Ex Special Dividend) $29.9M $29.2M $28.9M $29.2M $29.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $600.2M $1.2M $206.6M $9.4M --
Long-Term Debt Repaid -$519.6M -$2M -$2.4M -$107.3M --
Repurchase of Common Stock $30M $30M -- -- --
Other Financing Activities -$14.1M -$1.7M -$300K -$1.7M --
Cash From Financing $6.7M -$61.7M -$131.2M -$126M -$204.3M
 
Beginning Cash (CF) $393.7M $248.8M $281.3M $386M $282.5M
Foreign Exchange Rate Adjustment -$4.7M -$17M -$18.1M $20.2M -$11.9M
Additions / Reductions $121.1M -$32.4M -$3.8M -$2.6M -$71.9M
Ending Cash (CF) $510.1M $199.4M $259.4M $403.6M $198.7M
 
Levered Free Cash Flow $120.3M $43.3M $137.8M $115.2M $119.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $468.1M $578.2M $311.9M $396M $454.4M
Depreciation & Amoritzation $180.4M $188.3M $221.5M $241.2M $238.6M
Stock-Based Compensation $43.6M $50.3M $42M $25M $39.2M
Change in Accounts Receivable -$55.1M -$60M $69.6M $16.8M -$9.4M
Change in Inventories -$117.4M -$285.9M $170.7M $19.6M -$26.7M
Cash From Operations $704.3M $653M $485M $807.5M $578.6M
 
Capital Expenditures $217.6M $241.8M $238.8M $220.3M $192.7M
Cash Acquisitions $100K $9.7M $1.2B -$2.2M --
Cash From Investing -$213M -$155.2M -$1.4B -$217.4M -$169M
 
Dividends Paid (Ex Special Dividend) $110.8M $119.1M $117.9M $117.8M $118.4M
Special Dividend Paid
Long-Term Debt Issued $601.5M $424.7M $1.6B $628.8M --
Long-Term Debt Repaid -$536.6M -$523.2M -$441.9M -$1.1B --
Repurchase of Common Stock $342.5M $353.8M $79.9M -- --
Other Financing Activities -$28.7M -$45M -$35.9M -$25.2M --
Cash From Financing -$423.8M -$615.6M $946.5M -$500.2M -$513.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $77.4M -$145.4M $32.5M $104.7M -$103.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $486.7M $411.2M $246.2M $587.2M $385.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $325.9M $397.3M $217.6M $272M $461.7M
Depreciation & Amoritzation $135.9M $137.8M $174.7M $182.5M $180.2M
Stock-Based Compensation $33.1M $39.9M $31.4M $23.4M $31M
Change in Accounts Receivable -$109.6M -$58.7M $8.3M -$48.3M -$23.6M
Change in Inventories -$168.8M -$289M $60.2M -$56.2M -$78.6M
Cash From Operations $377.5M $320.8M $192.5M $483.8M $334.4M
 
Capital Expenditures $154.8M $183.5M $185M $161.1M $133.6M
Cash Acquisitions $100K $9.7M $1.2B -- --
Cash From Investing -$154.3M -$183.8M -$1.3B -$165.2M -$101.7M
 
Dividends Paid (Ex Special Dividend) $86M $89.5M $88.9M $88.8M $89.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $601.5M $424.7M $1.6B $413.4M $15.4M
Long-Term Debt Repaid -$530.4M -$432.7M -$439.6M -$589.8M -$271.3M
Repurchase of Common Stock $329.5M $280.2M $79.9M -- --
Other Financing Activities -$28.1M -$41.3M -$35.4M -$16.5M -$9.3M
Cash From Financing -$379.2M -$419M $974.2M -$281.7M -$362.7M
 
Beginning Cash (CF) $1B $808.2M $869.5M $1.1B $972.1M
Foreign Exchange Rate Adjustment $1.5M -$30.2M -$15.5M $3M $40.7M
Additions / Reductions -$154.5M -$312.2M -$174.8M $39.9M -$89.3M
Ending Cash (CF) $883.8M $465.8M $679.2M $1.2B $923.5M
 
Levered Free Cash Flow $222.7M $137.3M $7.5M $322.7M $200.8M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock