Financhill
Buy
51

IHS Quote, Financials, Valuation and Earnings

Last price:
$4.71
Seasonality move :
-1.78%
Day range:
$4.57 - $5.10
52-week range:
$2.44 - $5.75
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.92x
P/B ratio:
--
Volume:
722.1K
Avg. volume:
668K
1-year change:
28.69%
Market cap:
$1.6B
Revenue:
$1.7B
EPS (TTM):
-$4.91
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4B $1.6B $2B $2.1B $1.7B
Revenue Growth (YoY) 13.98% 12.59% 24.15% 8.37% -19.49%
 
Cost of Revenues $838.4M $907.4M $1.2B $1.2B $890.5M
Gross Profit $564.7M $672.3M $804.3M $942.2M $820.7M
Gross Profit Margin 40.25% 42.56% 41.01% 44.33% 47.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $180.2M $241.8M $286.8M $342.1M $302.5M
Other Inc / (Exp) -$297.9M -$230.5M -$718.5M -$2B -$1.7B
Operating Expenses $204.7M $227.4M $298.6M $365.4M $319.3M
Operating Income $360M $445M $505.7M $576.9M $501.3M
 
Net Interest Expenses $215M $222.6M $331.2M $439.4M $447M
EBT. Incl. Unusual Items -$152.9M -$8.1M -$544M -$1.9B -$1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $169.8M $18M -$75M $107.5M $34M
Net Income to Company -$152.9M -$8.1M -$544M -$1.9B -$1.6B
 
Minority Interest in Earnings $688K $289K $10M $11.6M $12.2M
Net Income to Common Excl Extra Items -$322M -$25.8M -$459M -$2B -$1.6B
 
Basic EPS (Cont. Ops) -$0.98 -$0.09 -$1.39 -$5.93 -$4.90
Diluted EPS (Cont. Ops) -$0.98 -$0.09 -$1.39 -$5.93 -$4.90
Weighted Average Basic Share $328.1M $301.2M $331M $333.2M $333.1M
Weighted Average Diluted Share $328.1M $321.5M $336M $335.2M $335.1M
 
EBITDA $468.1M $591.5M $252.6M -$998.5M -$794.8M
EBIT $59.4M $208.6M -$216.3M -$1.4B -$1.2B
 
Revenue (Reported) $1.4B $1.6B $2B $2.1B $1.7B
Operating Income (Reported) $360M $445M $505.7M $576.9M $501.3M
Operating Income (Adjusted) $59.4M $208.6M -$216.3M -$1.4B -$1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $370.7M $415.6M $526.2M $509.8M $437.8M
Revenue Growth (YoY) -- 12.11% 26.6% -3.11% -14.12%
 
Cost of Revenues $203.2M $234.4M $338.2M $220.7M $227.8M
Gross Profit $167.6M $181.3M $188M $289.1M $210M
Gross Profit Margin 45.2% 43.61% 35.72% 56.71% 47.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -$554K $77.7M $84.1M $50.2M -$45M
Other Inc / (Exp) -$301.3M -$144.1M -$323.6M -$2B -$1.7B
Operating Expenses $21.2M $90.8M $87.7M $68.3M -$26.1M
Operating Income $146.4M $90.5M $100.2M $220.8M $236.1M
 
Net Interest Expenses -- $68.2M $96.5M -- --
EBT. Incl. Unusual Items $90.8M -$121.8M -$319.9M -$438.4M $236.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40.6M -$49.6M -$51.1M $18.4M -$6.7M
Net Income to Company -- -$121.8M -$319.9M -$438.4M --
 
Minority Interest in Earnings $246K -- $797K $3.2M $3.4M
Net Income to Common Excl Extra Items $50.5M -$72M -$268.1M -$453.6M $246.5M
 
Basic EPS (Cont. Ops) $0.15 -$0.23 -$0.82 -$1.36 $0.74
Diluted EPS (Cont. Ops) $0.15 -$0.23 -$0.82 -$1.36 $0.73
Weighted Average Basic Share $328.1M $327.8M $331.1M $332.9M $333M
Weighted Average Diluted Share $328.1M $327.8M $341.3M $340.8M $341.3M
 
EBITDA -$80M $43.1M -$94.6M -$1.7B -$1.5B
EBIT -$170.8M -$56.6M -$223.3M -$1.8B -$1.5B
 
Revenue (Reported) $370.7M $415.6M $526.2M $509.8M $437.8M
Operating Income (Reported) $146.4M $90.5M $100.2M $220.8M $236.1M
Operating Income (Adjusted) -$170.8M -$56.6M -$223.3M -$1.8B -$1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4B $1.6B $2B $2.1B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $907.4M $1.2B $1.2B $890.5M
Gross Profit -- $672.3M $804.3M $942.2M $820.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $241.8M $287M $307.9M $197.3M
Other Inc / (Exp) -$301.3M -$232.9M -$718.3M -$3.4B -$3.3B
Operating Expenses -- $227.4M $298.8M $339.8M $222.4M
Operating Income -- $445M $505.5M $602.4M $598.3M
 
Net Interest Expenses -- $220.2M $331.2M $439.4M --
EBT. Incl. Unusual Items -- -$8.1M -$544M -$1.9B -$1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $18M -$75M $107.5M $34M
Net Income to Company -- -$8.1M -$544M -$1.9B --
 
Minority Interest in Earnings $295K $717K $10M $11.6M $12.2M
Net Income to Common Excl Extra Items -- -$25.1M -$459M -$2B -$1.6B
 
Basic EPS (Cont. Ops) -- -$0.09 -$1.39 -$5.92 -$4.90
Diluted EPS (Cont. Ops) -- -$0.09 -$1.39 -$5.92 -$4.91
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $591.5M $252.6M -$2.3B -$2.6B
EBIT -- $208.6M -$216.3M -$2.8B -$2.8B
 
Revenue (Reported) $1.4B $1.6B $2B $2.1B $1.7B
Operating Income (Reported) -- $445M $505.5M $602.4M $598.3M
Operating Income (Adjusted) -- $208.6M -$216.3M -$2.8B -$2.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.6B $2B $2.1B $1.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $907.4M $1.2B $1.2B $890.5M --
Gross Profit $672.3M $804.3M $942.2M $820.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $241.8M $287M $307.9M $197.3M --
Other Inc / (Exp) -$232.9M -$718.3M -$3.4B -$3.3B --
Operating Expenses $227.4M $298.8M $339.8M $222.4M --
Operating Income $445M $505.5M $602.4M $598.3M --
 
Net Interest Expenses $220.2M $331.2M $477.6M $542.9M --
EBT. Incl. Unusual Items -$8.1M -$544M -$1.9B -$1.6B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18M -$75M $107.5M $34M --
Net Income to Company -$8.1M -$544M -$1.9B -$1.8B --
 
Minority Interest in Earnings $717K $10M $11.6M $12.2M --
Net Income to Common Excl Extra Items -$25.1M -$459M -$2B -$1.6B --
 
Basic EPS (Cont. Ops) -$0.09 -$1.39 -$5.92 -$4.90 --
Diluted EPS (Cont. Ops) -$0.09 -$1.39 -$5.92 -$4.91 --
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B --
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B --
 
EBITDA $591.5M $252.6M -$2.3B -$2.6B --
EBIT $208.6M -$216.3M -$2.8B -$2.8B --
 
Revenue (Reported) $1.6B $2B $2.1B $1.7B --
Operating Income (Reported) $445M $505.5M $602.4M $598.3M --
Operating Income (Adjusted) $208.6M -$216.3M -$2.8B -$2.8B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $585.4M $916.5M $514.1M $293.8M $578M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $200.7M $222.8M $663.5M $212.3M $220.9M
Inventory $49.2M $42M $74.2M $40.6M $30.7M
Prepaid Expenses $36.9M $40.8M -- $64.4M $26.2M
Other Current Assets -- -- -- -- --
Total Current Assets $989.3M $1.4B $1.3B $972.6M $924.3M
 
Property Plant And Equipment $1.9B $2.3B $3B $2.7B $2.1B
Long-Term Investments $8K $11K $10K $13K --
Goodwill $656.3M $779.9M $763.4M $619.3M $403.2M
Other Intangibles $690.8M $845.7M $1B $933M $674M
Other Long-Term Assets -- -- -- -- --
Total Assets $4.4B $5.5B $6.3B $5.4B $4.3B
 
Accounts Payable $301.8M $342.8M $443M $330.6M $232.9M
Accrued Expenses $27.5M $53.4M $45.3M $46.3M $42.8M
Current Portion Of Long-Term Debt $186.1M $204.4M $240.6M $134M $121.9M
Current Portion Of Capital Lease Obligations $28.2M $50.6M $87.2M $91.2M $82.1M
Other Current Liabilities $7.3M $3.8M $1.4M $68.1M $10.2M
Total Current Liabilities $683.6M $830.6M $1.3B $1.2B $693.6M
 
Long-Term Debt $2B $2.4B $2.9B $3.1B $3.2B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.8B $5B $5B $4.6B
 
Common Stock $4.5B $5.2B $5.3B $5.4B $5.4B
Other Common Equity Adj -$485.5M -$842.9M -$861.3M $8.4M $1.1B
Common Equity $1.2B $1.5B $1.1B $109.8M -$454.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $14.2M $223.2M $227.2M $237.5M $158.8M
Total Equity $1.2B $1.7B $1.4B $347.4M -$295.8M
 
Total Liabilities and Equity $4.4B $5.5B $6.3B $5.4B $4.3B
Cash and Short Terms $585.4M $916.5M $514.1M $293.8M $578M
Total Debt $2.2B $2.6B $3.3B $3.5B $3.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $585.4M $916.5M $514.1M $293.8M $578M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $200.7M $222.8M $663.5M $212.3M $220.9M
Inventory $49.2M $42M $74.2M $40.6M $30.7M
Prepaid Expenses $36.9M $40.8M -- $64.4M $26.2M
Other Current Assets -- -- -- -- --
Total Current Assets $989.3M $1.4B $1.3B $972.6M $924.3M
 
Property Plant And Equipment $1.9B $2.3B $3B $2.7B $2.1B
Long-Term Investments $8K $11K $10K -- --
Goodwill $656.3M $779.9M $763.4M $619.3M $403.2M
Other Intangibles $690.8M $845.7M $1B $933M $674M
Other Long-Term Assets -- -- -- -- --
Total Assets $4.4B $5.5B $6.3B $5.4B $4.3B
 
Accounts Payable $301.8M $342.8M $443M $330.6M $232.9M
Accrued Expenses $27.5M $53.4M $45.3M $46.3M $42.8M
Current Portion Of Long-Term Debt $186.1M $204.4M $240.6M $134M $121.9M
Current Portion Of Capital Lease Obligations $28.2M $50.6M $87.2M $91.2M $82.1M
Other Current Liabilities $7.3M $3.8M $1.4M $68.1M $10.2M
Total Current Liabilities $683.6M $830.6M $1.3B $1.2B $693.6M
 
Long-Term Debt $2B $2.4B $2.9B $3.1B $3.2B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.8B $5B $5B $4.6B
 
Common Stock $4.5B $5.2B $5.3B $5.4B $5.4B
Other Common Equity Adj -$485.5M -$842.9M -$861.3M $8.4M $1.1B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $14.2M $223.2M $227.2M $237.5M $158.8M
Total Equity $1.2B $1.7B $1.4B $347.4M -$295.8M
 
Total Liabilities and Equity $4.4B $5.5B $6.3B $5.4B $4.3B
Cash and Short Terms $585.4M $916.5M $514.1M $293.8M $578M
Total Debt $2.2B $2.6B $3.3B $3.5B $3.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$152.9M -$8.1M -$544M -$1.9B -$1.6B
Depreciation & Amoritzation $408.7M $382.9M $468.9M $435.6M $362.7M
Stock-Based Compensation $8.3M $11.8M $13.3M $13.4M $27.9M
Change in Accounts Receivable -$130.3M -$164.4M -$141.7M -$295.3M -$200.6M
Change in Inventories -$8.5M $6.7M -$37.8M $11.2M -$15M
Cash From Operations $635.3M $750.2M $907.3M $853.5M $729.3M
 
Capital Expenditures $229.2M $402.5M $559.4M $598.8M $269M
Cash Acquisitions -$542.9M -$401M -$735.7M -$4.5M $119M
Cash From Investing -$758.5M -$877.9M -$1.5B -$722.2M $63.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $232.2M $1.1B $1.3B $986.6M $2.2B
Long-Term Debt Repaid -$139.1M -$716.8M -$583.1M -$762.8M -$2.2B
Repurchase of Common Stock -- -- -- -$10M --
Other Financing Activities -$34.1M -$11.8M -$11.2M -$18.6M -$41.8M
Cash From Financing -$128.1M $524.3M $398.2M -$162.3M -$431M
 
Beginning Cash (CF) $898.8M $585.4M $916.5M $514.1M $293.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$251.4M $396.5M -$211.7M -$31.1M $361.5M
Ending Cash (CF) $585.4M $916.5M $514.1M $293.8M $578M
 
Levered Free Cash Flow $406.1M $347.7M $347.9M $254.7M $460.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$2.9M -$94M -$252.1M -$199.3M
Depreciation & Amoritzation -- $99.3M $117.5M $104.9M $91.3M
Stock-Based Compensation -- $4.3M $4.1M $2.7M $1.8M
Change in Accounts Receivable -- -$42.1M $12.7M -$62.1M -$67M
Change in Inventories -- -$2.9M -$10.4M -$32.6M -$390K
Cash From Operations -- $198.9M $286.2M $220.1M $174.5M
 
Capital Expenditures -- $81.6M $174.1M $142.2M $62.5M
Cash Acquisitions -- -- -$9M -$4.5M --
Cash From Investing -- -$77M -$239.3M -$183.6M -$44.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $8.8M $118.9M $318.8M -$194K
Long-Term Debt Repaid -- -$60.8M -$67.2M -$241.4M -$70.9M
Repurchase of Common Stock -- -- -- -$5.7M --
Other Financing Activities -- -$12.7M $3.2M -$6M -$4.7M
Cash From Financing -- -$143M -$25.7M -$29M -$178.7M
 
Beginning Cash (CF) -- $541.6M $567.3M $433M $445.7M
Foreign Exchange Rate Adjustment -- -$19M -$58.1M -$15.1M $528K
Additions / Reductions -- -$21.1M $21.2M $7.5M -$48.7M
Ending Cash (CF) -- $501.5M $530.5M $425.4M $397.5M
 
Levered Free Cash Flow -- $117.3M $112.1M $77.9M $112M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$8.1M -$544M -$1.9B --
Depreciation & Amoritzation -- $382.9M $468.9M $435.6M --
Stock-Based Compensation -- $11.8M $13.3M $13.4M $8.1M
Change in Accounts Receivable -- -$164.4M -$141.7M -$295.3M --
Change in Inventories -- $6.7M -$37.8M $11.2M --
Cash From Operations $635.3M $750.2M $907.3M $853.5M --
 
Capital Expenditures -- $402.5M $559.4M $598.8M $130.1M
Cash Acquisitions -- -$401M -$735.7M -$4.5M $4.1M
Cash From Investing -- -$877.9M -$1.5B -$722.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.1B $1.3B $986.6M --
Long-Term Debt Repaid -- -$716.8M -$583.1M -$762.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$11.8M -$11.2M -$18.6M --
Cash From Financing -- $524.3M $398.2M -$162.3M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $396.5M -$211.7M -$31.1M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $347.7M $347.9M $254.7M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $113.7M -$224M -$1.4B -$1.8B --
Depreciation & Amoritzation $283.2M $340.2M $340.4M $266M --
Stock-Based Compensation $9M $9.8M $9.6M $9.9M --
Change in Accounts Receivable -$74.8M -$169.8M -$199.2M -$254.2M --
Change in Inventories $9.2M -$30.1M $4.2M -$5.8M --
Cash From Operations $568.3M $625.7M $694M $385M --
 
Capital Expenditures $251.9M $437.9M $492M $192.6M --
Cash Acquisitions -$178.9M -$735.9M -$4.5M $4.1M --
Cash From Investing -$408.7M -$1.4B -$628.7M $7.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $87.5M $834.7M $976.9M $611.4M --
Long-Term Debt Repaid -$148.6M -$166.9M -$704M -$510.3M --
Repurchase of Common Stock -- -- -$5.7M -- --
Other Financing Activities $38.1M -$2.6M -$14.2M -$31.9M --
Cash From Financing -$189.3M $463.6M -$11.8M -$230.3M --
 
Beginning Cash (CF) $1.7B $2B $1.5B $1.1B --
Foreign Exchange Rate Adjustment -$54.3M -$118.3M -$142.1M -$58.5M --
Additions / Reductions -$29.7M -$267.7M $53.5M $162.2M --
Ending Cash (CF) $1.6B $1.6B $1.4B $1.2B --
 
Levered Free Cash Flow $316.4M $187.8M $201.9M $192.4M --

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

GET BETTER TRADE IDEAS

Popular

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock