Financhill
Sell
40

GOLD Quote, Financials, Valuation and Earnings

Last price:
$15.59
Seasonality move :
6.46%
Day range:
$15.31 - $15.61
52-week range:
$13.76 - $21.35
Dividend yield:
2.57%
P/E ratio:
16.76x
P/S ratio:
2.22x
P/B ratio:
1.14x
Volume:
13.9M
Avg. volume:
22.7M
1-year change:
-14.15%
Market cap:
$27.3B
Revenue:
$11.4B
EPS (TTM):
$0.93
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $9.7B $12.6B $12B $11B $11.4B
Revenue Growth (YoY) 34.16% 29.62% -4.84% -8.11% 3.49%
 
Cost of Revenues $6.9B $7.4B $7.1B $7.5B $7.9B
Gross Profit $2.8B $5.2B $4.9B $3.5B $3.5B
Gross Profit Margin 28.88% 41.11% 40.85% 31.93% 30.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $212M $185M $151M $159M $126M
Other Inc / (Exp) $4.4B $721M $587M -$1.1B $68M
Operating Expenses $418M $662M $555M $492M $655M
Operating Income $2.4B $4.5B $4.3B $3B $2.8B
 
Net Interest Expenses $393M $291M $296M $236M $64M
EBT. Incl. Unusual Items $6.4B $4.9B $4.6B $1.7B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8B $1.3B $1.3B $664M $861M
Net Income to Company $4.6B $3.6B $3.3B $1B $2B
 
Minority Interest in Earnings -$605M -$1.3B -$1.3B -$585M -$681M
Net Income to Common Excl Extra Items $4B $2.3B $2B $432M $1.3B
 
Basic EPS (Cont. Ops) $2.26 $1.31 $1.14 $0.24 $0.72
Diluted EPS (Cont. Ops) $2.26 $1.31 $1.14 $0.24 $0.72
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 $8.8B $7.5B $7.1B $4B $5.2B
EBIT $6.8B $5.3B $5B $2B $3.2B
 
Revenue (Reported) $9.7B $12.6B $12B $11B $11.4B
Operating Income (Reported) $2.4B $4.5B $4.3B $3B $2.8B
Operating Income (Adjusted) $6.8B $5.3B $5B $2B $3.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.5B $2.8B $2.5B $2.9B $3.4B
Revenue Growth (YoY) 32.19% -20.17% -10.58% 13.26% 17.68%
 
Cost of Revenues $1.9B $1.8B $1.8B $1.9B $2.1B
Gross Profit $1.6B $1.1B $712M $947M $1.3B
Gross Profit Margin 45.57% 37.44% 28.18% 33.09% 39.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $50M $27M $26M $30M $46M
Other Inc / (Exp) $164M $76M $49M -$6M -$5M
Operating Expenses $142M $111M $64M $91M $209M
Operating Income $1.5B $947M $648M $856M $1.1B
 
Net Interest Expenses $80M $88M $72M $47M $78M
EBT. Incl. Unusual Items $1.6B $935M $625M $803M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $284M $323M $215M $218M $245M
Net Income to Company $1.3B $612M $410M $585M $780M
 
Minority Interest in Earnings -$389M -$265M -$169M -$217M -$297M
Net Income to Common Excl Extra Items $882M $347M $241M $368M $483M
 
Basic EPS (Cont. Ops) $0.50 $0.20 $0.14 $0.21 $0.28
Diluted EPS (Cont. Ops) $0.50 $0.20 $0.14 $0.21 $0.28
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 $2.2B $1.6B $1.2B $1.4B $1.7B
EBIT $1.6B $1B $730M $913M $1.2B
 
Revenue (Reported) $3.5B $2.8B $2.5B $2.9B $3.4B
Operating Income (Reported) $1.5B $947M $648M $856M $1.1B
Operating Income (Adjusted) $1.6B $1B $730M $913M $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12.2B $12B $11.5B $11.1B $12.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.6B $7B $7.3B $7.9B $8.1B
Gross Profit $4.6B $5B $4.2B $3.2B $4.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $192M $136M $149M $146M $135M
Other Inc / (Exp) $2.2B $516M $501M -$1.4B $143M
Operating Expenses $400M $525M $383M $644M $736M
Operating Income $4.2B $4.4B $3.9B $2.6B $3.5B
 
Net Interest Expenses $330M $309M $274M $131M $140M
EBT. Incl. Unusual Items $6B $4.6B $4.1B $1.1B $3.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7B $1.4B $1.1B $556M $1B
Net Income to Company $4.3B $3.2B $3B $540M $2.5B
 
Minority Interest in Earnings -$1.3B -$1.2B -$1.1B -$482M -$871M
Net Income to Common Excl Extra Items $3B $2B $1.9B $58M $1.6B
 
Basic EPS (Cont. Ops) $1.71 $1.12 $1.07 $0.03 $0.93
Diluted EPS (Cont. Ops) $1.71 $1.12 $1.07 $0.03 $0.93
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $8.7B $7.1B $6.4B $3.6B $5.9B
EBIT $6.4B $5B $4.4B $1.5B $3.9B
 
Revenue (Reported) $12.2B $12B $11.5B $11.1B $12.3B
Operating Income (Reported) $4.2B $4.4B $3.9B $2.6B $3.5B
Operating Income (Adjusted) $6.4B $5B $4.4B $1.5B $3.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.3B $8.7B $8.2B $8.3B $9.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.6B $5.2B $5.4B $5.8B $6B
Gross Profit $3.7B $3.5B $2.8B $2.5B $3.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $161M $112M $110M $97M $106M
Other Inc / (Exp) $545M $340M $254M $6M $81M
Operating Expenses $526M $389M $217M $369M $450M
Operating Income $3.2B $3.1B $2.6B $2.2B $2.9B
 
Net Interest Expenses $248M $266M $244M $139M $215M
EBT. Incl. Unusual Items $3.5B $3.2B $2.6B $2B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $928M $1B $795M $687M $826M
Net Income to Company $2.6B $2.1B $1.8B $1.4B $1.9B
 
Minority Interest in Earnings -$917M -$840M -$666M -$563M -$753M
Net Income to Common Excl Extra Items $1.6B $1.3B $1.2B $793M $1.1B
 
Basic EPS (Cont. Ops) $0.92 $0.73 $0.66 $0.45 $0.66
Diluted EPS (Cont. Ops) $0.92 $0.73 $0.66 $0.45 $0.66
Weighted Average Basic Share $5.3B $5.3B $5.3B $5.3B $5.3B
Weighted Average Diluted Share $5.3B $5.3B $5.3B $5.3B $5.3B
 
EBITDA $5.4B $5B $4.3B $3.9B $4.5B
EBIT $3.8B $3.5B $2.9B $2.4B $3.1B
 
Revenue (Reported) $9.3B $8.7B $8.2B $8.3B $9.3B
Operating Income (Reported) $3.2B $3.1B $2.6B $2.2B $2.9B
Operating Income (Adjusted) $3.8B $3.5B $2.9B $2.4B $3.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $3.3B $5.2B $5.3B $4.4B $4.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $68M $265M $242M $188M $246M
Inventory $2.3B $1.9B $1.7B $1.8B $1.8B
Prepaid Expenses $174M $227M $206M $243M $203M
Other Current Assets $89M $84M $87M $91M $127M
Total Current Assets $6.9B $8.1B $8.2B $8.5B $7.4B
 
Property Plant And Equipment $24.3B $24.7B $25B $25.9B $26.5B
Long-Term Investments $4.8B $5.1B $5B $4.1B $4.3B
Goodwill $4.8B $4.8B $4.8B $3.6B $3.6B
Other Intangibles $86M $77M $68M $67M $67M
Other Long-Term Assets $2.6B $2.9B $3B $3.1B $3B
Total Assets $44.4B $46.5B $46.9B $46B $45.8B
 
Accounts Payable $715M $929M $539M $741M $678M
Accrued Expenses $440M $529M $909M $815M $825M
Current Portion Of Long-Term Debt $336M $7M $9M $32M $32M
Current Portion Of Capital Lease Obligations $25M $13M $15M $13M $11M
Other Current Liabilities $418M $108M $106M $170M $187M
Total Current Liabilities $2.4B $2.2B $2.1B $3.1B $2.4B
 
Long-Term Debt $5.1B $5.3B $5.4B $5.1B $5.1B
Capital Leases -- -- -- -- --
Total Liabilities $14.6B $14.8B $14.6B $14.7B $13.8B
 
Common Stock $29.2B $29.2B $28.5B $28.1B $28.1B
Other Common Equity Adj -$122M $14M -$23M $26M $24M
Common Equity $21.4B $23.3B $23.9B $22.8B $23.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.4B $8.4B $8.5B $8.5B $8.7B
Total Equity $29.8B $31.7B $32.3B $31.3B $32B
 
Total Liabilities and Equity $44.4B $46.5B $46.9B $46B $45.8B
Cash and Short Terms $3.3B $5.2B $5.3B $4.4B $4.1B
Total Debt $5.4B $5.3B $5.4B $5.2B $5.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4.7B $5B $5.2B $4.3B $4.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $509M $600M $499M $561M $684M
Inventory $2.1B $1.8B $1.7B $1.9B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $495M $547M $786M $684M $1.3B
Total Current Assets $7.9B $8B $8.2B $7.4B $8B
 
Property Plant And Equipment $24.7B $24.7B $25.3B $26.6B $27.3B
Long-Term Investments $4.6B $4.8B $4.1B $4B $4.3B
Goodwill $4.8B $4.8B $4.8B $3.6B $3.6B
Other Intangibles $170M $151M $149M $149M $148M
Other Long-Term Assets $3.8B $4.1B $3.9B $3.8B $4B
Total Assets $46.1B $46.6B $46.4B $45.6B $47.4B
 
Accounts Payable $1B $1.4B $1.6B $1.6B $1.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $359M $309M $413M $513M $1.1B
Total Current Liabilities $1.8B $2B $2.2B $2.4B $3B
 
Long-Term Debt $5.1B $5.1B $5.1B $4.8B $4.7B
Capital Leases -- -- -- -- --
Total Liabilities $14.5B $14.5B $14.1B $13.9B $14.5B
 
Common Stock $29.2B $28.7B $28.2B $28.1B $28B
Other Common Equity Adj -- -$30M $13M $6M $37M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.9B $8.5B $8.4B $8.7B $9.1B
Total Equity $31.7B $32.1B $32.3B $31.7B $32.9B
 
Total Liabilities and Equity $46.1B $46.6B $46.4B $45.6B $47.4B
Cash and Short Terms $4.7B $5B $5.2B $4.3B $4.2B
Total Debt $5.2B $5.2B $5.1B $4.8B $4.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $4.6B $3.6B $3.3B $1B $2B
Depreciation & Amoritzation $2B $2.2B $2.1B $2B $2B
Stock-Based Compensation $71M $87M $81M $55M $66M
Change in Accounts Receivable -$118M -$192M -$46M $89M -$155M
Change in Inventories $9M $121M -$163M -$219M -$97M
Cash From Operations $2.8B $5.4B $4.4B $3.5B $3.7B
 
Capital Expenditures $1.7B $2.1B $2.4B $3B $3.1B
Cash Acquisitions $1.5B $283M $27M -- --
Cash From Investing $50M -$1.3B -$1.9B -$1.7B -$2.8B
 
Dividends Paid (Ex Special Dividend) -$548M -$547M -$634M -$1.1B -$700M
Special Dividend Paid
Long-Term Debt Issued -- $42M $131M $177M $65M
Long-Term Debt Repaid -$309M -$379M -$43M -$395M -$56M
Repurchase of Common Stock -- -- -$750M -$424M --
Other Financing Activities -$282M -$1.4B -$1.1B -$819M -$514M
Cash From Financing -$1.1B -$2.3B -$2.4B -$2.6B -$1.2B
 
Beginning Cash (CF) $1.6B $3.3B $5.2B $5.3B $4.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7B $1.9B $93M -$834M -$289M
Ending Cash (CF) $3.3B $5.2B $5.3B $4.4B $4.1B
 
Levered Free Cash Flow $1.1B $3.4B $1.9B $432M $646M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.3B $612M $410M $585M $780M
Depreciation & Amoritzation $574M $538M $457M $504M $477M
Stock-Based Compensation $23M $5M $3M $15M $50M
Change in Accounts Receivable -$110M -$21M $76M -$60M -$173M
Change in Inventories $101M -$72M -$53M -$48M -$69M
Cash From Operations $1.9B $1.1B $758M $1.1B $1.2B
 
Capital Expenditures $548M $569M $792M $768M $736M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$454M -$499M -$639M -$689M -$603M
 
Dividends Paid (Ex Special Dividend) -$141M -$158M -$351M -$175M -$174M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $37M $58M -- --
Long-Term Debt Repaid -$8M -$5M -$62M -$3M -$4M
Repurchase of Common Stock -- -$250M -$141M -- -$95M
Other Financing Activities -$259M -$270M -$160M -$114M -$116M
Cash From Financing -$408M -$646M -$656M -$333M -$387M
 
Beginning Cash (CF) $3.7B $5.1B $5.8B $4.2B $4B
Foreign Exchange Rate Adjustment $4M -- -$3M -$1M -$1M
Additions / Reductions $997M -$95M -$537M $105M $190M
Ending Cash (CF) $4.7B $5B $5.2B $4.3B $4.2B
 
Levered Free Cash Flow $1.3B $481M -$34M $359M $444M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $4.3B $3.2B $3B $540M $2.5B
Depreciation & Amoritzation $2.2B $2.1B $2B $2.1B $2B
Stock-Based Compensation $81M $55M $72M $63M $94M
Change in Accounts Receivable -$237M -$49M $113M -$234M -$219M
Change in Inventories $64M -$138M -$113M -$209M -$31M
Cash From Operations $4.7B $4.6B $4.1B $3.5B $4.1B
 
Capital Expenditures $2B $2.3B $2.8B $3.1B $3.1B
Cash Acquisitions $1B $46M $8M -- -$55M
Cash From Investing -$519M -$1.9B -$1.3B -$2.8B -$2.8B
 
Dividends Paid (Ex Special Dividend) -$474M -$635M -$1B -$785M -$700M
Special Dividend Paid
Long-Term Debt Issued -- $143M $168M -- --
Long-Term Debt Repaid -$377M -$30M -$93M -$334M -$56M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$942M -$1.4B -$1B -$488M -$540M
Cash From Financing -$1.8B -$2.4B -$2.6B -$1.7B -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.3B $300M $203M -$978M -$31M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.7B $2.3B $1.2B $414M $952M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.6B $2.1B $1.8B $1.4B $1.9B
Depreciation & Amoritzation $1.7B $1.5B $1.4B $1.5B $1.4B
Stock-Based Compensation $73M $41M $32M $40M $68M
Change in Accounts Receivable -$158M -$15M $144M -$179M -$243M
Change in Inventories $76M -$183M -$133M -$123M -$57M
Cash From Operations $3.8B $3B $2.7B $2.7B $3.1B
 
Capital Expenditures $1.5B $1.8B $2.2B $2.2B $2.3B
Cash Acquisitions $256M $19M -- -- -$55M
Cash From Investing -$881M -$1.5B -$931M -$2.1B -$2B
 
Dividends Paid (Ex Special Dividend) -$387M -$475M -$882M -$524M -$524M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $101M $138M -- --
Long-Term Debt Repaid -$371M -$22M -$72M -$11M -$11M
Repurchase of Common Stock -- -$500M -$314M -- -$144M
Other Financing Activities -$707M -$729M -$659M -$328M -$354M
Cash From Financing -$1.5B -$1.6B -$1.8B -$863M -$1B
 
Beginning Cash (CF) $10.4B $16B $16.9B $13B $12.1B
Foreign Exchange Rate Adjustment -$3M -$1M -$6M -$1M -$3M
Additions / Reductions $1.4B -$144M -$34M -$178M $80M
Ending Cash (CF) $11.8B $15.9B $16.9B $12.8B $12.2B
 
Levered Free Cash Flow $2.3B $1.2B $528M $510M $816M

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

GET BETTER TRADE IDEAS

Popular

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Sell
40
MSTR alert for Dec 24

MicroStrategy [MSTR] is down 8.7% over the past day.

Sell
26
NUTX alert for Dec 24

Nutex Health [NUTX] is up 9.77% over the past day.

Sell
48
VRNA alert for Dec 24

Verona Pharma PLC [VRNA] is up 7.96% over the past day.

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

Show me the best stock