Financhill
Buy
63

ET Quote, Financials, Valuation and Earnings

Last price:
$16.80
Seasonality move :
7.42%
Day range:
$16.60 - $16.79
52-week range:
$14.60 - $21.45
Dividend yield:
7.87%
P/E ratio:
13.38x
P/S ratio:
0.72x
P/B ratio:
1.83x
Volume:
12.1M
Avg. volume:
15.2M
1-year change:
-13.24%
Market cap:
$57.4B
Revenue:
$82.7B
EPS (TTM):
$1.25
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $39B $67.4B $89.9B $78.6B $82.7B
Revenue Growth (YoY) -28.15% 73.07% 33.31% -12.56% 5.2%
 
Cost of Revenues $32.4B $57.9B $80.9B $69.3B $72.4B
Gross Profit $6.5B $9.5B $9B $9.2B $10.3B
Gross Profit Margin 16.8% 14.07% 10.03% 11.76% 12.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $711M $818M $1B $985M $1.2B
Other Inc / (Exp) -$3.2B $325M $254M -$132M $1B
Operating Expenses $711M $818M $1B $985M $1.2B
Operating Income $5.8B $8.7B $8B $8.3B $9.1B
 
Net Interest Expenses $2.3B $2.3B $2.3B $2.6B $3.1B
EBT. Incl. Unusual Items $377M $6.9B $6.1B $5.6B $7.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $237M $184M $204M $303M $541M
Net Income to Company $140M $6.7B $5.9B $5.3B $6.6B
 
Minority Interest in Earnings $787M $1.2B $1.1B $1.4B $1.8B
Net Income to Common Excl Extra Items $140M $6.7B $5.9B $5.3B $6.6B
 
Basic EPS (Cont. Ops) -$0.24 $1.89 $1.40 $1.10 $1.29
Diluted EPS (Cont. Ops) -$0.24 $1.89 $1.40 $1.09 $1.28
Weighted Average Basic Share $2.7B $2.7B $3.1B $3.2B $3.4B
Weighted Average Diluted Share $2.7B $2.7B $3.1B $3.2B $3.4B
 
EBITDA $9.5B $12.5B $12.2B $12.6B $14.3B
EBIT $5.8B $8.7B $8B $8.3B $9.1B
 
Revenue (Reported) $39B $67.4B $89.9B $78.6B $82.7B
Operating Income (Reported) $5.8B $8.7B $8B $8.3B $9.1B
Operating Income (Adjusted) $5.8B $8.7B $8B $8.3B $9.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $16.7B $22.9B $20.7B $20.8B $20B
Revenue Growth (YoY) 67.39% 37.66% -9.59% 0.16% -3.94%
 
Cost of Revenues $15B $20.7B $18.3B $18.1B $17.5B
Gross Profit $1.7B $2.2B $2.5B $2.6B $2.4B
Gross Profit Margin 10.15% 9.64% 11.88% 12.71% 12.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $198M $361M $234M $297M $268M
Other Inc / (Exp) $105M -$78M -$478M $170M --
Operating Expenses $198M $361M $234M $297M $268M
Operating Income $1.5B $1.9B $2.2B $2.3B $2.2B
 
Net Interest Expenses $558M $577M $632M $828M $890M
EBT. Incl. Unusual Items $984M $1.4B $1.1B $1.5B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $77M $82M $77M $89M $87M
Net Income to Company $907M $1.3B $1B $1.4B $1.3B
 
Minority Interest in Earnings $273M $317M $463M $252M $274M
Net Income to Common Excl Extra Items $907M $1.3B $1B $1.4B $1.3B
 
Basic EPS (Cont. Ops) $0.20 $0.29 $0.15 $0.33 $0.28
Diluted EPS (Cont. Ops) $0.20 $0.29 $0.15 $0.32 $0.28
Weighted Average Basic Share $2.7B $3.1B $3.1B $3.4B $3.4B
Weighted Average Diluted Share $2.7B $3.1B $3.2B $3.4B $3.5B
 
EBITDA $2.4B $2.9B $3.3B $3.7B $3.6B
EBIT $1.5B $1.9B $2.2B $2.3B $2.2B
 
Revenue (Reported) $16.7B $22.9B $20.7B $20.8B $20B
Operating Income (Reported) $1.5B $1.9B $2.2B $2.3B $2.2B
Operating Income (Adjusted) $1.5B $1.9B $2.2B $2.3B $2.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $58.8B $88B $78.6B $83.7B $79.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $49.3B $79.4B $69.8B $73.5B $69.5B
Gross Profit $9.5B $8.7B $8.7B $10.2B $10.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $739M $1B $916M $1.2B $1.1B
Other Inc / (Exp) $352M $22M $1M $1.1B --
Operating Expenses $739M $1B $916M $1.2B $1.1B
Operating Income $8.7B $7.6B $7.8B $9B $9.1B
 
Net Interest Expenses $2.3B $2.3B $2.5B $3B $3.4B
EBT. Incl. Unusual Items $6.6B $5.8B $5.5B $7.1B $6.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $303M $109M $301M $452M $343M
Net Income to Company $6.3B $5.7B $5.2B $6.7B $5.9B
 
Minority Interest in Earnings $1.2B $1.1B $1.4B $1.6B $1.3B
Net Income to Common Excl Extra Items $6.3B $5.7B $5.2B $6.7B $5.9B
 
Basic EPS (Cont. Ops) $1.80 $1.35 $1.07 $1.37 $1.26
Diluted EPS (Cont. Ops) $1.80 $1.35 $1.06 $1.36 $1.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $12.5B $11.7B $12.1B $14B $14.7B
EBIT $8.7B $7.6B $7.8B $9B $9.1B
 
Revenue (Reported) $58.8B $88B $78.6B $83.7B $79.8B
Operating Income (Reported) $8.7B $7.6B $7.8B $9B $9.1B
Operating Income (Adjusted) $8.7B $7.6B $7.8B $9B $9.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $48.8B $69.4B $58.1B $63.1B $60.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $40.9B $62.3B $51.3B $55.2B $52.3B
Gross Profit $7.9B $7.1B $6.8B $7.9B $7.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $583M $802M $700M $889M $813M
Other Inc / (Exp) $289M -$14M -$267M $932M $165M
Operating Expenses $583M $802M $700M $889M $813M
Operating Income $7.3B $6.3B $6.1B $7B $7.1B
 
Net Interest Expenses $1.7B $1.7B $1.9B $2.3B $2.6B
EBT. Incl. Unusual Items $5.7B $4.6B $4B $5.5B $4.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $234M $159M $256M $405M $207M
Net Income to Company $5.5B $4.4B $3.7B $5.1B $4.5B
 
Minority Interest in Earnings $912M $833M $1.1B $1.4B $968M
Net Income to Common Excl Extra Items $5.5B $4.4B $3.7B $5.1B $4.5B
 
Basic EPS (Cont. Ops) $1.61 $1.06 $0.73 $1.00 $0.96
Diluted EPS (Cont. Ops) $1.61 $1.06 $0.72 $0.99 $0.96
Weighted Average Basic Share $8.1B $9.3B $9.4B $10.2B $10.3B
Weighted Average Diluted Share $8.1B $9.3B $9.4B $10.2B $10.4B
 
EBITDA $10.1B $9.4B $9.3B $10.8B $11.3B
EBIT $7.3B $6.3B $6.1B $7B $7.1B
 
Revenue (Reported) $48.8B $69.4B $58.1B $63.1B $60.2B
Operating Income (Reported) $7.3B $6.3B $6.1B $7B $7.1B
Operating Income (Adjusted) $7.3B $6.3B $6.1B $7B $7.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $376M $346M $267M $227M $321M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4B $7.7B $8.6B $9.1B $10.3B
Inventory $1.8B $2.2B $2.8B $2.7B $3.2B
Prepaid Expenses $75M $215M $334M $205M $150M
Other Current Assets $138M $222M $392M $308M $327M
Total Current Assets $6.3B $10.5B $12.1B $12.4B $14.2B
 
Property Plant And Equipment $76B $82.4B $81.1B $86.2B $96B
Long-Term Investments $3.2B $3.1B $3B $3.2B $3.5B
Goodwill $2.4B $2.5B $2.6B $4B $3.9B
Other Intangibles $5.7B $5.9B $5.4B $6.2B $6B
Other Long-Term Assets $1.4B $1.3B $1.3B $1.4B $1.7B
Total Assets $96.1B $106.8B $106.3B $114.1B $125.6B
 
Accounts Payable $2.8B $6.8B $7B $6.7B $8.3B
Accrued Expenses $1.3B $1.3B $1.5B $1.5B $1.8B
Current Portion Of Long-Term Debt $21M $680M $2M $1B $8M
Current Portion Of Capital Lease Obligations $53M $47M $45M $56M $67M
Other Current Liabilities $854M $1.1B $609M $683M $952M
Total Current Liabilities $5.9B $10.8B $10.4B $11.3B $12.7B
 
Long-Term Debt $52.3B $49.8B $49.1B $52.2B $60.5B
Capital Leases -- -- -- -- --
Total Liabilities $63.9B $66.6B $65.1B $69.4B $79.2B
 
Common Stock $18.5B $25.2B $27B $30.2B $31.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $18.5B $25.3B $27B $30.2B $31.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.6B $8.8B $8.1B $8B $11.3B
Total Equity $32.2B $40.1B $41.2B $44.7B $46.4B
 
Total Liabilities and Equity $96.1B $106.8B $106.3B $114.1B $125.6B
Cash and Short Terms $376M $346M $267M $227M $321M
Total Debt $52.3B $50.5B $49.1B $53.2B $60.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $370M $345M $528M $325M $3.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.5B $8.7B $9.7B $10B $10B
Inventory $1.8B $2.5B $2.6B $2.5B $3.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $326M $580M $508M $475M --
Total Current Assets $9B $12.2B $13.4B $13.3B $17.4B
 
Property Plant And Equipment $75.1B $81.1B $81.7B $95.8B $96.9B
Long-Term Investments $3B $2.9B $3B $3.3B $3.3B
Goodwill $2.4B $2.6B $2.6B $3.9B --
Other Intangibles $5.5B $5.5B $5.2B $6.1B --
Other Long-Term Assets $1.7B $1.6B $1.7B $2B --
Total Assets $96.7B $105.7B $107.6B $124.4B $129.3B
 
Accounts Payable $5.7B $7.5B $8B $7.4B $7.3B
Accrued Expenses $3.2B $3.6B $3.7B $4.7B --
Current Portion Of Long-Term Debt $678M $2M $1B $263M --
Current Portion Of Capital Lease Obligations $46M $43M $45M $65M --
Other Current Liabilities $205M $60M $4M $7M --
Total Current Liabilities $9.8B $11.2B $12.8B $12.4B $12.4B
 
Long-Term Debt $45.6B $48.2B $47.9B $59.7B $63.9B
Capital Leases -- -- -- -- --
Total Liabilities $60.6B $64.7B $66.5B $77.8B $82.2B
 
Common Stock $21.7B $26.7B $27B $31.3B $31.2B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.7B $8.2B $7.9B $11.4B $12.5B
Total Equity $36.1B $41.1B $41.1B $46.6B $47.1B
 
Total Liabilities and Equity $96.7B $105.7B $107.6B $124.4B $129.3B
Cash and Short Terms $370M $345M $528M $325M $3.6B
Total Debt $46.3B $48.2B $48.9B $60B $63.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $140M $6.7B $5.9B $5.3B $6.6B
Depreciation & Amoritzation $3.7B $3.8B $4.2B $4.4B $5.2B
Stock-Based Compensation $121M $111M $115M $130M $151M
Change in Accounts Receivable $873M -$3.3B -$840M -$176M -$760M
Change in Inventories -$271M -$19M -$361M $35M -$735M
Cash From Operations $7.5B $11.3B $9.1B $9.6B $11.6B
 
Capital Expenditures $5.1B $2.8B $3.4B $3.1B $4.2B
Cash Acquisitions -- $256M $1.1B $1.3B $2.7B
Cash From Investing -$4.9B -$2.7B -$3.7B -$4.4B -$5.3B
 
Dividends Paid (Ex Special Dividend) $2.8B $1.9B $3B $4.2B $4.6B
Special Dividend Paid
Long-Term Debt Issued $24.4B $21.3B $28.8B $32.1B $34.2B
Long-Term Debt Repaid -$24.1B -$27.3B -$29.7B -$31.4B -$29.4B
Repurchase of Common Stock -- $31M -- -- $3.5B
Other Financing Activities -$1.5B -$1.3B -$1.2B -$1.8B -$2.1B
Cash From Financing -$2.6B -$8.6B -$5.5B -$5.3B -$6.1B
 
Beginning Cash (CF) $367M $336M $257M $161M $312M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $76M -$31M -$79M -$96M $151M
Ending Cash (CF) $443M $305M $178M $65M $463M
 
Levered Free Cash Flow $2.4B $8.5B $5.7B $6.5B $7.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $907M $1.3B $1B $1.4B $1.3B
Depreciation & Amoritzation $943M $1B $1.1B $1.3B $1.4B
Stock-Based Compensation $26M $27M $35M -- $40M
Change in Accounts Receivable -- $1.6B -$2.3B -$54M $15M
Change in Inventories -- -$313M -$169M -$85M -$473M
Cash From Operations $2.3B $3B $2.4B $2.9B $2.6B
 
Capital Expenditures $617M $1B $701M $1.1B $1.3B
Cash Acquisitions -- $473M -- $2.2B $261M
Cash From Investing -$539M -$1.1B -$688M -$3.3B -$1.5B
 
Dividends Paid (Ex Special Dividend) $485M $775M $1B $1.1B $1.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.6B $7.6B $7.5B $6.4B --
Long-Term Debt Repaid -$4.4B -$8.3B -$7.5B -$4.8B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$352M -$429M -$444M -$475M --
Cash From Financing -$1.7B -$1.9B -$1.5B $59M $2.3B
 
Beginning Cash (CF) $313M $326M $514M $299M $3.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $31M -$27M $184M -$351M $3.3B
Ending Cash (CF) $344M $299M $698M -$52M $6.9B
 
Levered Free Cash Flow $1.7B $2B $1.7B $1.8B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6.3B $5.7B $5.2B $6.7B $5.9B
Depreciation & Amoritzation $3.8B $4.1B $4.3B $4.9B $5.6B
Stock-Based Compensation $109M $118M $126M $144M --
Change in Accounts Receivable -- -- -$991M $498M -$57M
Change in Inventories -- -- -$77M -$139M -$758M
Cash From Operations $11.4B $9.6B $9.6B $10.3B $10.9B
 
Capital Expenditures $3.1B $3.3B $3.3B $3.4B $5.7B
Cash Acquisitions -- $1.3B $1.1B $3B $411M
Cash From Investing -$2.9B -$3.6B -$4.3B -$4.8B -$6B
 
Dividends Paid (Ex Special Dividend) $1.8B $2.6B $4.1B $4.6B $4.7B
Special Dividend Paid
Long-Term Debt Issued $15.6B $28.8B $32.4B $35.8B --
Long-Term Debt Repaid -$21.7B -$30.6B -$31.7B -$30.7B --
Repurchase of Common Stock -- $31M -- $3.5B $500M
Other Financing Activities -$1.4B -$1.1B -$1.7B -$2.1B --
Cash From Financing -$8.5B -$6B -$5.1B -$5.7B -$1.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38M $13M $188M -$215M $3.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8.3B $6.3B $6.3B $6.9B $5.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.5B $4.4B $3.7B $5.1B $4.5B
Depreciation & Amoritzation $2.8B $3.1B $3.2B $3.8B $4.2B
Stock-Based Compensation $81M $88M $99M $46M $110M
Change in Accounts Receivable -- -$982M -$1.1B -$459M $244M
Change in Inventories -- -$287M -$3M -$177M -$200M
Cash From Operations $9.5B $7.8B $8.3B $9B $8.3B
 
Capital Expenditures $2B $2.5B $2.4B $2.7B $4.2B
Cash Acquisitions -- $1.1B $1B $2.7B $365M
Cash From Investing -$1.9B -$2.7B -$3.4B -$3.9B -$4.5B
 
Dividends Paid (Ex Special Dividend) $1.4B $2.1B $3.1B $3.4B $3.5B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $11.8B $19.4B $22.9B $26.6B $16.1B
Long-Term Debt Repaid -$17.8B -$21.1B -$23.1B -$22.3B -$15.1B
Repurchase of Common Stock -- -- -- $3.5B $500M
Other Financing Activities -$1.1B -$818M -$1.3B -$1.7B -$1B
Cash From Financing -$7.7B -$5.1B -$4.6B -$5B -$589M
 
Beginning Cash (CF) $950M $1.8B $1.2B $2.9B $4.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$54M -$10M $257M $138M $3.3B
Ending Cash (CF) $896M $1.8B $1.4B $3B $7.5B
 
Levered Free Cash Flow $7.5B $5.3B $5.9B $6.3B $4.1B

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

GET BETTER TRADE IDEAS

Popular

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…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

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

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock