Financhill
Buy
67

B Quote, Financials, Valuation and Earnings

Last price:
$41.05
Seasonality move :
9.25%
Day range:
$40.86 - $42.08
52-week range:
$15.11 - $43.08
Dividend yield:
1.28%
P/E ratio:
19.71x
P/S ratio:
4.85x
P/B ratio:
2.75x
Volume:
10.2M
Avg. volume:
17.9M
1-year change:
142.12%
Market cap:
$69.3B
Revenue:
$12.9B
EPS (TTM):
$2.08
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.5B $11.9B $11.1B $11.4B $12.9B
Revenue Growth (YoY) 29.16% -4.66% -7.4% 2.93% 13.57%
 
Cost of Revenues $7.8B $7.4B $7.9B $8.4B $8.5B
Gross Profit $4.7B $4.5B $3.1B $3B $4.4B
Gross Profit Margin 37.36% 37.66% 28.23% 26.35% 34.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $185M $151M $159M $126M $115M
Other Inc / (Exp) $721M $587M -$1.1B $68M $553M
Operating Expenses $257M $202M $76M $207M $177M
Operating Income $4.4B $4.3B $3B $2.8B $4.2B
 
Net Interest Expenses $341M $354M $346M $354M $428M
EBT. Incl. Unusual Items $4.7B $4.2B $1.4B $2.6B $4.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3B $1.3B $664M $861M $1.5B
Net Income to Company $3.6B $3.3B $1B $2B $3.1B
 
Minority Interest in Earnings $1.3B $1.3B $585M $681M $944M
Net Income to Common Excl Extra Items $3.6B $3.3B $1B $2B $3.1B
 
Basic EPS (Cont. Ops) $1.31 $1.14 $0.24 $0.72 $1.22
Diluted EPS (Cont. Ops) $1.31 $1.14 $0.24 $0.72 $1.22
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.8B $1.8B
 
EBITDA $6.8B $6.5B $5.1B $4.9B $6.3B
EBIT $4.4B $4.3B $3B $2.8B $4.2B
 
Revenue (Reported) $12.5B $11.9B $11.1B $11.4B $12.9B
Operating Income (Reported) $4.4B $4.3B $3B $2.8B $4.2B
Operating Income (Adjusted) $4.4B $4.3B $3B $2.8B $4.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.9B $2.5B $2.9B $3.4B $4.2B
Revenue Growth (YoY) -18.33% -10.75% 12.4% 17.07% 23.97%
 
Cost of Revenues $1.9B $1.9B $2B $2.2B $2B
Gross Profit $1B $639M $886M $1.1B $2.2B
Gross Profit Margin 35.15% 25.07% 30.93% 33.3% 51.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27M $26M $30M $46M $77M
Other Inc / (Exp) $76M $49M -$6M -$5M --
Operating Expenses $40M -$13M $49M $47M $77M
Operating Income $964M $652M $837M $1.1B $2.1B
 
Net Interest Expenses $90M $89M $91M $136M $83M
EBT. Incl. Unusual Items $834M $573M $735M $974M $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $323M $215M $218M $245M $477M
Net Income to Company $618.5M $415M $595M $777M $1.9B
 
Minority Interest in Earnings $265M $169M $217M $297M $602M
Net Income to Common Excl Extra Items $612M $410M $585M $780M $1.9B
 
Basic EPS (Cont. Ops) $0.20 $0.14 $0.21 $0.28 $0.76
Diluted EPS (Cont. Ops) $0.20 $0.14 $0.21 $0.28 $0.76
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 $1.5B $1.1B $1.3B $1.6B $2.6B
EBIT $964M $652M $837M $1.1B $2.1B
 
Revenue (Reported) $2.9B $2.5B $2.9B $3.4B $4.2B
Operating Income (Reported) $964M $652M $837M $1.1B $2.1B
Operating Income (Adjusted) $964M $652M $837M $1.1B $2.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11.9B $11.6B $11.1B $12.3B $14.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.3B $7.7B $8.3B $8.7B $8B
Gross Profit $4.6B $3.9B $2.8B $3.6B $6.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $136M $149M $146M $135M $167M
Other Inc / (Exp) $516M $501M -$1.4B $143M --
Operating Expenses $190M $18M $249M $229M $167M
Operating Income $4.4B $3.9B $2.5B $3.4B $6.4B
 
Net Interest Expenses $357M $350M $359M $394M $374M
EBT. Incl. Unusual Items $4.3B $3.7B $899M $3.2B $6.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4B $1.1B $556M $1B $1.6B
Net Income to Company $3.2B $3B $601.7M $2.5B $5.1B
 
Minority Interest in Earnings $1.2B $1.1B $482M $871M $1.5B
Net Income to Common Excl Extra Items $3.2B $3B $540M $2.5B $5.1B
 
Basic EPS (Cont. Ops) $1.11 $1.07 $0.03 $0.93 $2.08
Diluted EPS (Cont. Ops) $1.11 $1.07 $0.03 $0.93 $2.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6.5B $5.9B $4.7B $5.6B $8.3B
EBIT $4.4B $3.9B $2.5B $3.4B $6.4B
 
Revenue (Reported) $11.9B $11.6B $11.1B $12.3B $14.6B
Operating Income (Reported) $4.4B $3.9B $2.5B $3.4B $6.4B
Operating Income (Adjusted) $4.4B $3.9B $2.5B $3.4B $6.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.7B $8.3B $8.3B $9.2B $10.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.5B $5.7B $6.1B $6.4B $5.9B
Gross Profit $3.2B $2.6B $2.3B $2.9B $5.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $112M $110M $97M $106M $158M
Other Inc / (Exp) $340M $254M $6M $81M -$403M
Operating Expenses $151M -$33M $146M $168M $158M
Operating Income $3B $2.6B $2.1B $2.7B $4.9B
 
Net Interest Expenses $269M $265M $278M $318M $264M
EBT. Incl. Unusual Items $2.9B $2.4B $1.9B $2.5B $4.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1B $795M $687M $826M $857M
Net Income to Company $2.1B $1.8B $1.4B $1.9B $4B
 
Minority Interest in Earnings $840M $666M $563M $753M $1.4B
Net Income to Common Excl Extra Items $2.1B $1.8B $1.4B $1.9B $3.9B
 
Basic EPS (Cont. Ops) $0.73 $0.66 $0.45 $0.65 $1.51
Diluted EPS (Cont. Ops) $0.73 $0.66 $0.45 $0.65 $1.51
Weighted Average Basic Share $5.3B $5.3B $5.3B $5.3B $5.1B
Weighted Average Diluted Share $5.3B $5.3B $5.3B $5.3B $5.1B
 
EBITDA $4.7B $4.1B $3.6B $4.2B $6.3B
EBIT $3B $2.6B $2.1B $2.7B $4.9B
 
Revenue (Reported) $8.7B $8.3B $8.3B $9.2B $10.9B
Operating Income (Reported) $3B $2.6B $2.1B $2.7B $4.9B
Operating Income (Adjusted) $3B $2.6B $2.1B $2.7B $4.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.2B $5.3B $5.4B $4.1B $4.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $265M $242M $188M $246M $204M
Inventory $1.9B $1.7B $1.8B $1.8B $1.9B
Prepaid Expenses $227M $206M $243M $203M $150M
Other Current Assets $84M $87M $91M $127M $103M
Total Current Assets $8.1B $8.2B $8.5B $7.4B $7.6B
 
Property Plant And Equipment $24.6B $25B $25.8B $26.4B $28.6B
Long-Term Investments $5.6B $5.5B $4.6B $5B $4.9B
Goodwill $4.8B $4.8B $3.6B $3.6B $3.1B
Other Intangibles $77M $68M $67M $67M $66M
Other Long-Term Assets $2.9B $3B $3.1B $3B $3B
Total Assets $46.5B $46.9B $46B $45.8B $47.6B
 
Accounts Payable $929M $539M $741M $678M $655M
Accrued Expenses $529M $909M $815M $825M $958M
Current Portion Of Long-Term Debt $7M $9M $32M $32M $71M
Current Portion Of Capital Lease Obligations $13M $15M $13M $11M $13M
Other Current Liabilities $108M $106M $170M $187M $120M
Total Current Liabilities $2.2B $2.1B $3.1B $2.4B $2.6B
 
Long-Term Debt $5.1B $5.1B $4.8B $4.7B $4.7B
Capital Leases -- -- -- -- --
Total Liabilities $14.8B $14.6B $14.7B $13.8B $14.4B
 
Common Stock $29.2B $28.5B $28.1B $28.1B $27.7B
Other Common Equity Adj $14M -$23M $26M $24M $33M
Common Equity $23.3B $23.9B $22.8B $23.3B $24.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.4B $8.5B $8.5B $8.7B $9B
Total Equity $31.7B $32.3B $31.3B $32B $33.3B
 
Total Liabilities and Equity $46.5B $46.9B $46B $45.8B $47.6B
Cash and Short Terms $5.2B $5.3B $5.4B $4.1B $4.1B
Total Debt $5.2B $5.2B $4.8B $4.7B $4.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $5B $5.2B $4.3B $4.2B $5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $600M $499M $561M $684M $551M
Inventory $1.8B $1.7B $1.9B $1.8B $1.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $547M $786M $684M $1.3B --
Total Current Assets $8B $8.2B $7.4B $8B $8.9B
 
Property Plant And Equipment $24.7B $25.3B $26.6B $27.3B $25.8B
Long-Term Investments $4.8B $4.1B $4B $4.3B $4.2B
Goodwill $4.8B $4.8B $3.6B $3.6B --
Other Intangibles $151M $149M $149M $148M --
Other Long-Term Assets $4.1B $3.9B $3.8B $4B --
Total Assets $46.6B $46.4B $45.6B $47.4B $48.4B
 
Accounts Payable $1.4B $1.6B $1.6B $1.5B $1.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $309M $413M $513M $1.1B --
Total Current Liabilities $2B $2.2B $2.4B $3B $3B
 
Long-Term Debt $5.1B $5.1B $4.8B $4.7B $4.6B
Capital Leases -- -- -- -- --
Total Liabilities $14.5B $14.1B $13.9B $14.5B $14.4B
 
Common Stock $28.7B $28.2B $28.1B $28B $27B
Other Common Equity Adj -$30M $13M $6M $37M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.5B $8.4B $8.7B $9.1B $8.8B
Total Equity $32.1B $32.3B $31.7B $32.9B $33.9B
 
Total Liabilities and Equity $46.6B $46.4B $45.6B $47.4B $48.4B
Cash and Short Terms $5B $5.2B $4.3B $4.2B $5B
Total Debt $5.2B $5.1B $4.8B $4.7B $4.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.6B $3.3B $1B $2B $3.1B
Depreciation & Amoritzation $2.3B $2.2B $2B $2.1B $2B
Stock-Based Compensation $87M $81M $55M $9M -$1M
Change in Accounts Receivable -$192M -$46M $89M -$155M -$302M
Change in Inventories $121M -$163M -$219M -$97M -$172M
Cash From Operations $5.6B $4.9B $4.3B $4B $4.7B
 
Capital Expenditures $2.1B $2.4B $3B $3.1B $3.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.4B -$2.4B -$2.6B -$3B -$2.8B
 
Dividends Paid (Ex Special Dividend) $547M $634M $1.1B $700M $696M
Special Dividend Paid
Long-Term Debt Issued $42M $131M $177M $65M $52M
Long-Term Debt Repaid -$379M -$43M -$395M -$56M -$14M
Repurchase of Common Stock -- $750M $424M -- $498M
Other Financing Activities -$1.4B -$1.1B -$819M -$514M -$639M
Cash From Financing -$2.3B -$2.4B -$2.6B -$1.2B -$1.9B
 
Beginning Cash (CF) $5.2B $5.3B $5.4B $4.1B $4.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.9B $92M -$840M -$292M -$74M
Ending Cash (CF) $7.1B $5.4B $4.5B $3.9B $4B
 
Levered Free Cash Flow $3.5B $2.5B $1.3B $919M $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $618.5M $415M $595M $777M $1.9B
Depreciation & Amoritzation $558.9M $298.1M $518.5M $498.1M $486.6M
Stock-Based Compensation $5.2M $2.8M $15M $49.8M $99.3M
Change in Accounts Receivable -$20.9M $75.2M $41.2M -$172.3M $284.2M
Change in Inventories -$72.3M -$52.8M -$48.2M -$68.7M -$68.8M
Cash From Operations $1.1B $866.1M $1.2B $1.2B $2.5B
 
Capital Expenditures $573.7M $789.7M $770.2M $733.2M $952M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$556.5M -$735.2M -$752.2M -$606.7M -$833.6M
 
Dividends Paid (Ex Special Dividend) $159.2M $349.4M $175.5M $173.3M $256.8M
Special Dividend Paid -- $100K -- -- --
Long-Term Debt Issued $37M $58M -- -- --
Long-Term Debt Repaid -$5M -$62M -$3M -$2M --
Repurchase of Common Stock $250.4M $140M -- $94.6M $596.7M
Other Financing Activities -$270M -$160M -$114M -$116M --
Cash From Financing -$649.1M -$654.1M -$347.1M -$417.4M -$1.4B
 
Beginning Cash (CF) $5B $5.2B $4.3B $4.2B $5B
Foreign Exchange Rate Adjustment -$6K -$3M -$1M -$996.2K $1M
Additions / Reductions -$94.9M -$526.1M $104.6M $188.3M $268.9M
Ending Cash (CF) $4.9B $4.7B $4.4B $4.4B $5.3B
 
Levered Free Cash Flow $537.1M $76.4M $434.7M $480.1M $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.2B $3B $601.7M $2.5B $5.1B
Depreciation & Amoritzation $2.2B $1.8B $2.3B $2.1B $1.9B
Stock-Based Compensation $55.2M $25.9M $106M $37.2M $100.8M
Change in Accounts Receivable -$49.8M $112.4M -$34.7M -$410.7M -$75.1M
Change in Inventories -$138.7M -$112.8M -$207.2M -$31.7M -$246.7M
Cash From Operations $4.9B $5.1B $3.8B $4.3B $6.6B
 
Capital Expenditures $2.3B $2.8B $3.1B $3.1B $3.6B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.2B -$2.4B -$3.1B -$2.9B -$2.2B
 
Dividends Paid (Ex Special Dividend) $638.1M $1B $787M $698.9M $764.9M
Special Dividend Paid
Long-Term Debt Issued $143M $168M $1B $183.6M --
Long-Term Debt Repaid -$30M -$93M -$334M -$56M --
Repurchase of Common Stock $504.3M $560.6M $109.8M $143.3M $1.4B
Other Financing Activities -$1.4B -$1B -$488M -$540M --
Cash From Financing -$2.5B -$2.5B -$1.7B -$1.5B -$3.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $286.1M $212.5M -$946.6M -$38.3M $860.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.6B $2.3B $691.3M $1.2B $3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.1B $1.8B $1.4B $1.9B $4B
Depreciation & Amoritzation $1.6B $1.3B $1.5B $1.5B $1.4B
Stock-Based Compensation $41.3M -$13.8M $40M $67.9M $169.5M
Change in Accounts Receivable -$15.9M $143.2M $16.1M -$241.3M -$21.3M
Change in Inventories -$184.4M -$132.8M -$122.9M -$57.2M -$135M
Cash From Operations $3.2B $3.5B $2.9B $3.2B $5.2B
 
Capital Expenditures $1.8B $2.2B $2.2B $2.3B $2.8B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.7B -$1.7B -$2.2B -$2B -$1.5B
 
Dividends Paid (Ex Special Dividend) $476.2M $879.7M $524.5M $523.4M $605.1M
Special Dividend Paid -- $200K -- -- --
Long-Term Debt Issued $101M $138M -- -- $17M
Long-Term Debt Repaid -$22M -$72M -$11M -$11M -$19M
Repurchase of Common Stock $504.3M $312.3M -- $143.3M $1B
Other Financing Activities -$729M -$659M -$328M -$354M -$405M
Cash From Financing -$1.6B -$1.8B -$887.4M -$1.1B -$2.7B
 
Beginning Cash (CF) $15.9B $16.9B $12.8B $12.2B $13.9B
Foreign Exchange Rate Adjustment -$990.2K -$6M -$1M -$3M $1M
Additions / Reductions -$160.8M -$23.3M -$178.9M $74.1M $1B
Ending Cash (CF) $15.7B $16.9B $12.6B $12.3B $15B
 
Levered Free Cash Flow $1.4B $1.3B $670.4M $939M $2.4B

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