Financhill
Buy
70

B Quote, Financials, Valuation and Earnings

Last price:
$46.66
Seasonality move :
4.22%
Day range:
$46.22 - $48.09
52-week range:
$17.00 - $54.69
Dividend yield:
1.1%
P/E ratio:
16.16x
P/S ratio:
4.82x
P/B ratio:
3.01x
Volume:
14.6M
Avg. volume:
16.3M
1-year change:
179.09%
Market cap:
$79.8B
Revenue:
$16.9B
EPS (TTM):
$2.95
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $11.9B $11.1B $11.4B $12.9B $16.9B
Revenue Growth (YoY) -4.66% -7.4% 2.93% 13.57% 30.45%
 
Cost of Revenues $7.4B $7.9B $8.4B $8.5B $8.7B
Gross Profit $4.5B $3.1B $3B $4.4B $8.1B
Gross Profit Margin 37.66% 28.23% 26.35% 34.21% 48.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $151M $159M $126M $115M $222M
Other Inc / (Exp) $587M -$1.1B $68M $553M --
Operating Expenses $202M $76M $207M $177M $222M
Operating Income $4.3B $3B $2.8B $4.2B $7.9B
 
Net Interest Expenses $354M $346M $354M $428M $365M
EBT. Incl. Unusual Items $4.2B $1.4B $2.6B $4.4B $8.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3B $664M $861M $1.5B $1.7B
Net Income to Company $3.3B $1B $2B $3.1B $7.2B
 
Minority Interest in Earnings $1.3B $585M $681M $944M $2.2B
Net Income to Common Excl Extra Items $3.3B $1B $2B $3.1B $7.2B
 
Basic EPS (Cont. Ops) $1.14 $0.24 $0.72 $1.22 $2.93
Diluted EPS (Cont. Ops) $1.14 $0.24 $0.72 $1.22 $2.93
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.8B $1.7B
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.8B $1.7B
 
EBITDA $6.5B $5.1B $4.9B $6.3B $9.9B
EBIT $4.3B $3B $2.8B $4.2B $7.9B
 
Revenue (Reported) $11.9B $11.1B $11.4B $12.9B $16.9B
Operating Income (Reported) $4.3B $3B $2.8B $4.2B $7.9B
Operating Income (Adjusted) $4.3B $3B $2.8B $4.2B $7.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.3B $2.8B $3B $3.7B $5.9B
Revenue Growth (YoY) 0.65% -15.84% 10.37% 20.7% 61.75%
 
Cost of Revenues $2B $2.2B $2.3B $2.1B $2.9B
Gross Profit $1.3B $538M $743M $1.5B $3.1B
Gross Profit Margin 39.5% 19.51% 24.42% 42.17% 51.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $39M $49M $29M $9M $64M
Other Inc / (Exp) $247M -$1.4B $62M $472M --
Operating Expenses $51M $103M $61M $9M $64M
Operating Income $1.2B $435M $682M $1.5B $3B
 
Net Interest Expenses $85M $81M $76M $110M $101M
EBT. Incl. Unusual Items $1.3B -$965M $718M $1.9B $3.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $304M -$131M $174M $694M $794M
Net Income to Company $1.1B -$757M $594.4M $1.1B $3.2B
 
Minority Interest in Earnings $426M -$81M $118M $191M $807M
Net Income to Common Excl Extra Items $1.2B -$816M $597M $1.2B $3.2B
 
Basic EPS (Cont. Ops) $0.41 -$0.42 $0.27 $0.57 $1.44
Diluted EPS (Cont. Ops) $0.41 -$0.42 $0.27 $0.57 $1.44
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.7B $1.7B
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.7B $1.7B
 
EBITDA $1.8B $1.1B $1.3B $2.1B $3.6B
EBIT $1.2B $435M $682M $1.5B $3B
 
Revenue (Reported) $3.3B $2.8B $3B $3.7B $5.9B
Operating Income (Reported) $1.2B $435M $682M $1.5B $3B
Operating Income (Adjusted) $1.2B $435M $682M $1.5B $3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $11.9B $11.1B $11.4B $12.9B $16.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.4B $7.9B $8.4B $8.5B $8.7B
Gross Profit $4.5B $3.1B $3B $4.4B $8.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $151M $159M $126M $115M $222M
Other Inc / (Exp) $587M -$1.1B $68M $553M --
Operating Expenses $202M $70M $207M $177M $222M
Operating Income $4.3B $3.1B $2.8B $4.2B $7.9B
 
Net Interest Expenses $354M $346M $354M $428M $365M
EBT. Incl. Unusual Items $4.2B $1.4B $2.6B $4.4B $8.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3B $664M $861M $1.5B $1.7B
Net Income to Company $3.3B $1.1B $2B $3B $7.2B
 
Minority Interest in Earnings $1.3B $585M $681M $944M $2.2B
Net Income to Common Excl Extra Items $3.3B $1B $2B $3.1B $7.2B
 
Basic EPS (Cont. Ops) $1.14 $0.24 $0.72 $1.22 $2.95
Diluted EPS (Cont. Ops) $1.14 $0.24 $0.72 $1.22 $2.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6.5B $5.1B $4.9B $6.3B $9.9B
EBIT $4.3B $3.1B $2.8B $4.2B $7.9B
 
Revenue (Reported) $11.9B $11.1B $11.4B $12.9B $16.9B
Operating Income (Reported) $4.3B $3.1B $2.8B $4.2B $7.9B
Operating Income (Adjusted) $4.3B $3.1B $2.8B $4.2B $7.9B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $11.1B $11.4B $12.9B $16.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.9B $8.4B $8.5B $8.7B --
Gross Profit $3.1B $3B $4.4B $8.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $159M $126M $115M $222M --
Other Inc / (Exp) -$1.1B $68M $553M -$403M --
Operating Expenses $70M $207M $177M $222M --
Operating Income $3.1B $2.8B $4.2B $7.9B --
 
Net Interest Expenses $346M $354M $428M $365M --
EBT. Incl. Unusual Items $1.4B $2.6B $4.4B $8.4B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $664M $861M $1.5B $1.7B --
Net Income to Company $1.1B $2B $3B $7.2B --
 
Minority Interest in Earnings $585M $681M $944M $2.2B --
Net Income to Common Excl Extra Items $1B $2B $3.1B $7.2B --
 
Basic EPS (Cont. Ops) $0.24 $0.72 $1.22 $2.95 --
Diluted EPS (Cont. Ops) $0.24 $0.72 $1.22 $2.95 --
Weighted Average Basic Share $7.1B $7B $7B $6.8B --
Weighted Average Diluted Share $7.1B $7B $7B $6.8B --
 
EBITDA $5.1B $4.9B $6.3B $9.9B --
EBIT $3.1B $2.8B $4.2B $7.9B --
 
Revenue (Reported) $11.1B $11.4B $12.9B $16.9B --
Operating Income (Reported) $3.1B $2.8B $4.2B $7.9B --
Operating Income (Adjusted) $3.1B $2.8B $4.2B $7.9B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $5.3B $5.4B $4.1B $4.1B $6.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $242M $188M $246M $204M $250M
Inventory $1.7B $1.8B $1.8B $1.9B $2.1B
Prepaid Expenses $206M $243M $203M $150M $192M
Other Current Assets $87M $91M $127M $103M --
Total Current Assets $8.2B $8.5B $7.4B $7.6B $10.2B
 
Property Plant And Equipment $25B $25.8B $26.4B $28.6B $29.4B
Long-Term Investments $5.5B $4.6B $5B $4.9B $5.3B
Goodwill $4.8B $3.6B $3.6B $3.1B --
Other Intangibles $68M $67M $67M $66M --
Other Long-Term Assets $3B $3.1B $3B $3B --
Total Assets $46.9B $46B $45.8B $47.6B $51.6B
 
Accounts Payable $539M $741M $678M $655M $646M
Accrued Expenses $909M $815M $825M $958M --
Current Portion Of Long-Term Debt $9M $32M $32M $71M --
Current Portion Of Capital Lease Obligations $15M $13M $11M $13M --
Other Current Liabilities $106M $170M $187M $120M --
Total Current Liabilities $2.1B $3.1B $2.4B $2.6B $3.5B
 
Long-Term Debt $5.1B $4.8B $4.7B $4.7B $4.6B
Capital Leases -- -- -- -- --
Total Liabilities $14.6B $14.7B $13.8B $14.4B $15.7B
 
Common Stock $28.5B $28.1B $28.1B $27.7B $26.8B
Other Common Equity Adj -$23M $26M $24M $33M --
Common Equity $23.9B $22.8B $23.3B $24.3B $26.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.5B $8.5B $8.7B $9B $9.4B
Total Equity $32.3B $31.3B $32B $33.3B $35.9B
 
Total Liabilities and Equity $46.9B $46B $45.8B $47.6B $51.6B
Cash and Short Terms $5.3B $5.4B $4.1B $4.1B $6.7B
Total Debt $5.2B $4.8B $4.7B $4.7B $4.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $5.3B $5.4B $4.1B $4.1B $6.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $242M $188M $246M $204M $250M
Inventory $1.7B $1.8B $1.8B $1.9B $2.1B
Prepaid Expenses $206M $243M $203M $150M $192M
Other Current Assets $87M $91M $127M $103M --
Total Current Assets $8.2B $8.5B $7.4B $7.6B $10.2B
 
Property Plant And Equipment $25B $25.8B $26.4B $28.6B $29.4B
Long-Term Investments $5.5B $4.6B $5B $4.9B $5.3B
Goodwill $4.8B $3.6B $3.6B $3.1B --
Other Intangibles $68M $67M $67M $66M --
Other Long-Term Assets $3B $3.1B $3B $3B --
Total Assets $46.9B $46B $45.8B $47.6B $51.6B
 
Accounts Payable $539M $741M $1.5B $1.6B $1.9B
Accrued Expenses $909M $815M $825M $958M --
Current Portion Of Long-Term Debt $9M $32M $32M $71M --
Current Portion Of Capital Lease Obligations $15M $13M $11M $13M --
Other Current Liabilities $106M $170M $187M $120M --
Total Current Liabilities $2.1B $3.1B $2.4B $2.6B $3.5B
 
Long-Term Debt $5.1B $4.8B $4.7B $4.7B $4.6B
Capital Leases -- -- -- -- --
Total Liabilities $14.6B $14.7B $13.8B $14.4B $15.7B
 
Common Stock $28.5B $28.1B $28.1B $27.7B $26.8B
Other Common Equity Adj -$23M $26M $24M $33M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.5B $8.5B $8.7B $9B $9.4B
Total Equity $32.3B $31.3B $32B $33.3B $35.9B
 
Total Liabilities and Equity $46.9B $46B $45.8B $47.6B $51.6B
Cash and Short Terms $5.3B $5.4B $4.1B $4.1B $6.7B
Total Debt $5.2B $4.8B $4.7B $4.7B $4.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $3.3B $1B $2B $3.1B $7.2B
Depreciation & Amoritzation $2.2B $2B $2.1B $2B $2B
Stock-Based Compensation $81M $55M $9M -$1M $153M
Change in Accounts Receivable -$46M $89M -$155M -$302M -$217M
Change in Inventories -$163M -$219M -$97M -$172M $214M
Cash From Operations $4.9B $4.3B $4B $4.7B $7.9B
 
Capital Expenditures $2.4B $3B $3.1B $3.2B $3.8B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.4B -$2.6B -$3B -$2.8B -$1.1B
 
Dividends Paid (Ex Special Dividend) $634M $1.1B $700M $696M $890M
Special Dividend Paid
Long-Term Debt Issued $131M $177M $65M $52M --
Long-Term Debt Repaid -$43M -$395M -$56M -$14M --
Repurchase of Common Stock $750M $424M -- $498M $1.5B
Other Financing Activities -$1.1B -$819M -$514M -$639M --
Cash From Financing -$2.4B -$2.6B -$1.2B -$1.9B -$4.2B
 
Beginning Cash (CF) $5.3B $5.4B $4.1B $4.1B $6.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $92M -$840M -$292M -$74M $2.6B
Ending Cash (CF) $5.4B $4.5B $3.9B $4B $9.3B
 
Levered Free Cash Flow $2.5B $1.3B $919M $1.5B $4.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.1B -$757M $594.4M $1.1B $3.2B
Depreciation & Amoritzation $548.1M $725.2M $584.8M $471M $604.3M
Stock-Based Compensation $39.8M $66M -$30.6M -$68.7M -$16.2M
Change in Accounts Receivable -$30.8M -$50.7M -$169.4M -$53.8M -$196.1M
Change in Inventories $20M -$84.3M $25.5M -$111.7M $349.5M
Cash From Operations $1.7B $905.3M $1.1B $1.4B $2.8B
 
Capital Expenditures $664.3M $884.4M $857.8M $835.2M $1.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$688.2M -$866.5M -$859.7M -$737.6M $331.5M
 
Dividends Paid (Ex Special Dividend) $157.9M $262.5M $175.5M $159.9M $286.8M
Special Dividend Paid -- $50K -- -- --
Long-Term Debt Issued $30M $39M -- -- --
Long-Term Debt Repaid -$21M -$323M -$45M -$3M --
Repurchase of Common Stock $248.4M $109.8M -- $344.4M $487.9M
Other Financing Activities -$363M -$160M -$186M -$285M --
Cash From Financing -$757.9M -$806.4M -$357.6M -$788.8M -$1.5B
 
Beginning Cash (CF) $5.3B $5.4B $4.1B $4.1B $6.7B
Foreign Exchange Rate Adjustment $600 -$83.3K -$2M -$2.9M $989K
Additions / Reductions $235.8M -$767.7M -$112.3M -$149.2M $1.6B
Ending Cash (CF) $5.5B $4.6B $4B $3.9B $8.3B
 
Levered Free Cash Flow $1B $20.9M $249.1M $544.8M $1.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $3.3B $1.1B $2B $3B $7.2B
Depreciation & Amoritzation $2.2B $2B $2.1B $2B $2B
Stock-Based Compensation $81.1M $52.1M $9.4M -$849K $153.3M
Change in Accounts Receivable -$46.7M $92.4M -$153.4M -$295.1M -$217.5M
Change in Inventories -$164.4M -$217.1M -$97.4M -$168.9M $214.4M
Cash From Operations $4.9B $4.4B $4B $4.6B $8B
 
Capital Expenditures $2.4B $3B $3.1B $3.1B $3.8B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.4B -$2.6B -$3B -$2.8B -$1.1B
 
Dividends Paid (Ex Special Dividend) $634M $1.1B $700M $683.2M $891.9M
Special Dividend Paid
Long-Term Debt Issued $131M $177M $1B -- --
Long-Term Debt Repaid -$43M -$395M -$56M -$14M --
Repurchase of Common Stock $752.6M $422.1M -- $487.7M $1.5B
Other Financing Activities -$1.1B -$819M -$514M -$639M --
Cash From Financing -$2.4B -$2.6B -$1.2B -$1.9B -$4.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $75M -$791M -$291.3M -$75.1M $2.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.4B $1.3B $919.5M $1.5B $4.1B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $1.1B $2B $3B $7.2B --
Depreciation & Amoritzation $2B $2.1B $2B $2B --
Stock-Based Compensation $52.1M $9.4M -$849.1K $153.3M --
Change in Accounts Receivable $92.4M -$153.4M -$295.1M -$217.5M --
Change in Inventories -$217.1M -$97.4M -$168.9M $214.4M --
Cash From Operations $4.4B $4B $4.6B $8B --
 
Capital Expenditures $3B $3.1B $3.1B $3.8B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.6B -$3B -$2.8B -$1.1B --
 
Dividends Paid (Ex Special Dividend) $1.1B $700M $683.2M $891.9M --
Special Dividend Paid $250K -- -- -- --
Long-Term Debt Issued $177M -- -- $17M --
Long-Term Debt Repaid -$395M -$56M -$14M -$19M --
Repurchase of Common Stock $422.1M -- $487.7M $1.5B --
Other Financing Activities -$819M -$514M -$639M -$405M --
Cash From Financing -$2.6B -$1.2B -$1.9B -$4.2B --
 
Beginning Cash (CF) $22.3B $16.9B $16.3B $20.6B --
Foreign Exchange Rate Adjustment -$6M -$3M -$5.9M $2M --
Additions / Reductions -$791M -$291.3M -$75.1M $2.6B --
Ending Cash (CF) $21.5B $16.6B $16.2B $23.3B --
 
Levered Free Cash Flow $1.3B $919.5M $1.5B $4.1B --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock