Financhill
Sell
45

IGT Quote, Financials, Valuation and Earnings

Last price:
$17.25
Seasonality move :
6.13%
Day range:
$16.70 - $17.02
52-week range:
$13.81 - $24.13
Dividend yield:
4.72%
P/E ratio:
9.91x
P/S ratio:
1.03x
P/B ratio:
2.07x
Volume:
1.6M
Avg. volume:
1.4M
1-year change:
-16.22%
Market cap:
$3.4B
Revenue:
$2.5B
EPS (TTM):
$1.71
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.1B $4.1B $2.6B $2.5B $2.5B
Revenue Growth (YoY) -22.72% 31.23% -36.49% -2.62% -0.67%
 
Cost of Revenues $2B $2.1B $1.4B $1.3B $1.3B
Gross Profit $1.1B $2B $1.2B $1.2B $1.2B
Gross Profit Margin 36.46% 47.89% 46.09% 47.85% 46.5%
 
R&D Expenses $191M $238M $45M $37M $45M
Selling, General & Admin $707M $810M $400M $407M $393M
Other Inc / (Exp) -$683M -$38M $239M -$70M $2M
Operating Expenses $902M $1B $448M $444M $443M
Operating Income $234M $909M $749M $766M $725M
 
Net Interest Expenses $398M $342M $216M $207M $205M
EBT. Incl. Unusual Items -$848M $529M $772M $488M $521M
Earnings of Discontinued Ops. $37M $415M -$146M $43M $238M
Income Tax Expense $28M $274M $212M $223M $250M
Net Income to Company -$802M $1.1B $560M $264M $270M
 
Minority Interest in Earnings -$59M -$188M -$139M -$151M -$160M
Net Income to Common Excl Extra Items -$898M $482M $275M $156M $348M
 
Basic EPS (Cont. Ops) -$4.39 $2.35 $1.36 $0.78 $1.73
Diluted EPS (Cont. Ops) -$4.39 $2.33 $1.35 $0.77 $1.71
Weighted Average Basic Share $204.7M $205M $202M $200M $202M
Weighted Average Diluted Share $204.7M $207M $203M $203M $204M
 
EBITDA $341M $1.4B $1.4B $1.1B $1.1B
EBIT -$435M $884M $996M $705M $735M
 
Revenue (Reported) $3.1B $4.1B $2.6B $2.5B $2.5B
Operating Income (Reported) $234M $909M $749M $766M $725M
Operating Income (Adjusted) -$435M $884M $996M $705M $735M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $885M $1B -$535M $680M $652M
Revenue Growth (YoY) 77.15% 18.53% -- -- -4.12%
 
Cost of Revenues $543M $576M -$251M $366M $366M
Gross Profit $342M $473M -$284M $314M $286M
Gross Profit Margin 38.64% 45.09% 53.08% 46.18% 43.87%
 
R&D Expenses $51M $59M -$140M $10M $11M
Selling, General & Admin $196M $222M -$195M $95M $93M
Other Inc / (Exp) -$153M -$5M $188M -$68M $73M
Operating Expenses $248M $281M -$341M $105M $106M
Operating Income $94M $192M $57M $209M $180M
 
Net Interest Expenses $101M $77M -- $53M $46M
EBT. Incl. Unusual Items -$159M $111M $253M $88M $206M
Earnings of Discontinued Ops. $12M -- -- -$45M $137M
Income Tax Expense $73M $57M $138M $14M $89M
Net Income to Company -$158M $55M $115M $72M $115M
 
Minority Interest in Earnings -$22M -$35M -$34M -$34M -$35M
Net Income to Common Excl Extra Items -$242M $20M -$64M -$8M $218M
 
Basic EPS (Cont. Ops) -$1.18 $0.10 -$0.31 -$0.04 $1.08
Diluted EPS (Cont. Ops) -$1.18 $0.10 -$0.31 -$0.04 $1.07
Weighted Average Basic Share $204.9M $204.9M $200M $200M $205M
Weighted Average Diluted Share $204.9M $207.8M $200M $206M $207M
 
EBITDA $152M $191M $244M $246M $355M
EBIT -$43M $191M $244M $144M $254M
 
Revenue (Reported) $885M $1B -$535M $680M $652M
Operating Income (Reported) $94M $192M $57M $209M $180M
Operating Income (Adjusted) -$43M $191M $244M $144M $254M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.1B $4.1B $2.6B $3.4B $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $2.1B $1.4B $1.7B $1.8B
Gross Profit $1.1B $2B $1.2B $1.7B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $191M $238M $44M $141M $131M
Selling, General & Admin $707M $810M $400M $626M $601M
Other Inc / (Exp) -$683M -$40M $239M -$71M -$37M
Operating Expenses $901M $1B $447M $767M $736M
Operating Income $236M $909M $750M $883M $858M
 
Net Interest Expenses $398M $341M $216M $248M $245M
EBT. Incl. Unusual Items -$848M $529M $772M $561M $575M
Earnings of Discontinued Ops. $36M $415M -- $1M $225M
Income Tax Expense $28M $274M $213M $252M $290M
Net Income to Company -$802M $1.1B $560M $264M $270M
 
Minority Interest in Earnings -$59M -$188M -$139M -$151M -$160M
Net Income to Common Excl Extra Items -$898M $483M $275M $155M $349M
 
Basic EPS (Cont. Ops) -$4.38 $2.36 $1.37 $0.78 $1.74
Diluted EPS (Cont. Ops) -$4.38 $2.34 $1.36 $0.76 $1.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $342M $1.4B $1.5B $1.3B $1.3B
EBIT -$434M $887M $996M $823M $835M
 
Revenue (Reported) $3.1B $4.1B $2.6B $3.4B $3.4B
Operating Income (Reported) $236M $909M $750M $883M $858M
Operating Income (Adjusted) -$434M $887M $996M $823M $835M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.1B $2.6B $3.4B $3.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $1.4B $1.7B $1.8B --
Gross Profit $2B $1.2B $1.7B $1.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $238M $44M $141M $131M --
Selling, General & Admin $810M $400M $626M $601M --
Other Inc / (Exp) -$40M $239M -$71M -$37M --
Operating Expenses $1B $447M $767M $736M --
Operating Income $909M $750M $883M $858M --
 
Net Interest Expenses $341M $223M $248M $245M --
EBT. Incl. Unusual Items $529M $772M $561M $575M --
Earnings of Discontinued Ops. $415M -- $1M $225M --
Income Tax Expense $274M $213M $252M $290M --
Net Income to Company $1.1B $560M $264M $270M --
 
Minority Interest in Earnings -$188M -$139M -$151M -$160M --
Net Income to Common Excl Extra Items $483M $275M $155M $349M --
 
Basic EPS (Cont. Ops) $2.36 $1.37 $0.78 $1.74 --
Diluted EPS (Cont. Ops) $2.34 $1.36 $0.76 $1.71 --
Weighted Average Basic Share $820M $808M $800M $808M --
Weighted Average Diluted Share $826.3M $811M $814M $815M --
 
EBITDA $1.4B $1.5B $1.3B $1.3B --
EBIT $887M $996M $823M $835M --
 
Revenue (Reported) $4.1B $2.6B $3.4B $3.4B --
Operating Income (Reported) $909M $750M $883M $858M --
Operating Income (Adjusted) $887M $996M $823M $835M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $907M $591M $590M $508M $584M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.1B $811M $404M $468M
Inventory $169M $183M $254M $110M $113M
Prepaid Expenses $39M $54M $44M $45M $45M
Other Current Assets $55M $25M $37M $42M $49M
Total Current Assets $3.4B $2.5B $2.1B $2.1B $6.2B
 
Property Plant And Equipment $1.5B $1.4B $1.3B $799M $767M
Long-Term Investments -- -- -- -- --
Goodwill $4.7B $4.7B $4.5B $2.7B $2.7B
Other Intangibles $3B $2.5B $2.3B $795M $567M
Other Long-Term Assets $103M $66M $75M $4B $51M
Total Assets $13B $11.3B $10.4B $10.5B $10.3B
 
Accounts Payable $1.1B $1B $731M $643M $718M
Accrued Expenses $256M $175M $160M $132M $117M
Current Portion Of Long-Term Debt $393M $52M $61M -- $208M
Current Portion Of Capital Lease Obligations $44M $39M $37M $22M $24M
Other Current Liabilities $475M $148M $238M $654M $1.4B
Total Current Liabilities $2.6B $1.9B $1.8B $1.7B $2.7B
 
Long-Term Debt $7.9B $6.5B $5.7B $5.7B $5.2B
Capital Leases -- -- -- -- --
Total Liabilities $11.4B $9.4B $8.5B $8.5B $8.2B
 
Common Stock $20M $21M $21M $21M $21M
Other Common Equity Adj $330M $412M $529M $521M $516M
Common Equity $777M $1.3B $1.4B $1.4B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $784M $689M $550M $510M $409M
Total Equity $1.6B $2B $2B $2B $2.1B
 
Total Liabilities and Equity $13B $11.3B $10.4B $10.5B $10.3B
Cash and Short Terms $907M $591M $590M $508M $584M
Total Debt $8.3B $6.5B $5.8B $5.7B $5.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $907M $591M $590M $508M $584M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.1B $811M $404M $468M
Inventory $169M $183M $254M $110M $113M
Prepaid Expenses $39M $54M $44M $45M $45M
Other Current Assets $55M $25M $37M $42M $49M
Total Current Assets $3.4B $2.5B $2.1B $2.1B $6.2B
 
Property Plant And Equipment $1.5B $1.4B $1.3B $799M $767M
Long-Term Investments -- -- -- -- --
Goodwill $4.7B $4.7B $4.5B $2.7B $2.7B
Other Intangibles $3B $2.5B $2.3B $795M $567M
Other Long-Term Assets $103M $66M $75M $4B $51M
Total Assets $13B $11.3B $10.4B $10.5B $10.3B
 
Accounts Payable $1.1B $1B $731M $643M $718M
Accrued Expenses $256M $175M $160M $132M $117M
Current Portion Of Long-Term Debt $393M $52M $61M -- $208M
Current Portion Of Capital Lease Obligations $44M $39M $37M $22M $24M
Other Current Liabilities $475M $148M $238M $654M $1.4B
Total Current Liabilities $2.6B $1.9B $1.8B $1.7B $2.7B
 
Long-Term Debt $7.9B $6.5B $5.7B $5.7B $5.2B
Capital Leases -- -- -- -- --
Total Liabilities $11.4B $9.4B $8.5B $8.5B $8.2B
 
Common Stock $20M $21M $21M $21M $21M
Other Common Equity Adj $330M $412M $529M $521M $516M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $784M $689M $550M $510M $409M
Total Equity $1.6B $2B $2B $2B $2.1B
 
Total Liabilities and Equity $13B $11.3B $10.4B $10.5B $10.3B
Cash and Short Terms $907M $591M $590M $508M $584M
Total Debt $8.3B $6.5B $5.8B $5.7B $5.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$802M $1.1B $560M $264M $270M
Depreciation & Amoritzation $776M $526M $419M $415M $402M
Stock-Based Compensation -$7M $35M $34M $34M $38M
Change in Accounts Receivable $74M -$95M $114M -$55M -$85M
Change in Inventories $17M -$13M -$17M -$21M -$5M
Cash From Operations $866M $978M $899M $1B $1B
 
Capital Expenditures $255M $238M $162M $147M $149M
Cash Acquisitions -- -- $476M -- --
Cash From Investing -$269M $636M $168M -$393M -$357M
 
Dividends Paid (Ex Special Dividend) -$41M -$41M -$161M -$160M -$161M
Special Dividend Paid
Long-Term Debt Issued $750M $1.3B $72M $609M $556M
Long-Term Debt Repaid -$984M -$2.9B -$597M -$801M -$675M
Repurchase of Common Stock -- -$41M -$115M -- --
Other Financing Activities -$127M -$292M -$210M -$253M -$240M
Cash From Financing -$438M -$1.9B -$1.1B -$638M -$586M
 
Beginning Cash (CF) $894M $1.1B $808M $740M $739M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $182M -$284M $2M $10M $87M
Ending Cash (CF) $1.1B $808M $740M $739M $775M
 
Levered Free Cash Flow $611M $740M $737M $893M $881M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$158M $55M $115M $72M $115M
Depreciation & Amoritzation $195M -$34M -$92M $102M $101M
Stock-Based Compensation $4M $13M -- $5M $7M
Change in Accounts Receivable -$95M $89M $85M -$32M -$96M
Change in Inventories $26M -$1M $57M $16M $7M
Cash From Operations $256M $396M $278M $399M $306M
 
Capital Expenditures $51M $70M -$64M $43M $45M
Cash Acquisitions -- -- $121M -- --
Cash From Investing -$62M -$64M -$103M -$104M -$87M
 
Dividends Paid (Ex Special Dividend) -- -$41M -$40M -$40M -$40M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$242M -$17M $30M $75M -$11M
Long-Term Debt Repaid $8M $52M -- -$339M -$56M
Repurchase of Common Stock -- -$41M -$22M -- --
Other Financing Activities $36M -$96M $55M $45M $53M
Cash From Financing -$234M -$94M $20M -$267M -$81M
 
Beginning Cash (CF) $1.1B $588M $517M $697M $674M
Foreign Exchange Rate Adjustment $30M -$18M $28M $13M -$37M
Additions / Reductions -$18M $238M $195M $29M $138M
Ending Cash (CF) $1.1B $808M $740M $739M $775M
 
Levered Free Cash Flow $205M $326M $342M $356M $261M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$802M $1.1B $560M $264M $270M
Depreciation & Amoritzation $776M $526M $419M $415M $402M
Stock-Based Compensation -$7M $35M $34M $34M $38M
Change in Accounts Receivable $74M -$95M $114M -$55M -$85M
Change in Inventories $17M -$13M -$17M -$21M -$5M
Cash From Operations $866M $978M $899M $1B $1B
 
Capital Expenditures $255M $238M $162M $147M $149M
Cash Acquisitions -- -- $476M -- --
Cash From Investing -$269M $636M $168M -$393M -$357M
 
Dividends Paid (Ex Special Dividend) -$41M -$41M -$161M -$160M -$161M
Special Dividend Paid
Long-Term Debt Issued $750M $1.3B $72M $609M --
Long-Term Debt Repaid -$984M -$2.9B -$597M -$801M -$675M
Repurchase of Common Stock -- -$41M -$115M -- --
Other Financing Activities -$127M -$292M -$210M -$253M -$240M
Cash From Financing -$438M -$1.9B -$1.1B -$638M -$586M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $182M -$284M $2M $10M $87M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $611M $740M $737M $893M $881M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.1B $560M $264M $270M --
Depreciation & Amoritzation $526M $419M $415M $402M --
Stock-Based Compensation $35M $34M $34M $38M --
Change in Accounts Receivable -$95M $114M -$55M -$85M --
Change in Inventories -$13M -$17M -$21M -$5M --
Cash From Operations $978M $899M $1B $1B --
 
Capital Expenditures $238M $162M $147M $149M --
Cash Acquisitions -- $476M -- -- --
Cash From Investing $636M $168M -$393M -$357M --
 
Dividends Paid (Ex Special Dividend) -$41M -$161M -$160M -$161M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $72M $609M $556M --
Long-Term Debt Repaid -$2.9B -$597M -$801M -$675M --
Repurchase of Common Stock -$41M -$115M -- -- --
Other Financing Activities -$292M -$210M -$253M -$240M --
Cash From Financing -$1.9B -$1.1B -$638M -$586M --
 
Beginning Cash (CF) $3.5B $2.8B $2.8B $2.5B --
Foreign Exchange Rate Adjustment -$37M -$70M -$11M -$51M --
Additions / Reductions -$284M $2M $10M $87M --
Ending Cash (CF) $3.2B $2.7B $2.8B $2.5B --
 
Levered Free Cash Flow $740M $737M $893M $881M --

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock