Financhill
Buy
82

INGM Quote, Financials, Valuation and Earnings

Last price:
$21.77
Seasonality move :
-14.97%
Day range:
$21.50 - $21.93
52-week range:
$14.25 - $24.81
Dividend yield:
1.42%
P/E ratio:
17.62x
P/S ratio:
0.10x
P/B ratio:
1.24x
Volume:
245.5K
Avg. volume:
369.6K
1-year change:
-5.73%
Market cap:
$5.1B
Revenue:
$48B
EPS (TTM):
$1.23
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $49.1B $54.5B $50.8B $48B $48B
Revenue Growth (YoY) 4.08% 10.86% -6.67% -5.48% -0.12%
 
Cost of Revenues $45.5B $50.3B $47.1B $44.5B $44.5B
Gross Profit $3.6B $4.1B $3.7B $3.5B $3.4B
Gross Profit Margin 7.35% 7.55% 7.27% 7.38% 7.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7B $3.1B $2.7B $2.6B $2.6B
Other Inc / (Exp) $11.3M -$135.8M -$149.1M -$95.4M -$117.4M
Operating Expenses $2.7B $3.1B $2.7B $2.6B $2.6B
Operating Income $890.3M $966.9M $977.2M $963.1M $864.8M
 
Net Interest Expenses $86.7M $227.5M $320.2M $375.3M $338.2M
EBT. Incl. Unusual Items $837.7M $621.7M $2.8B $522.5M $445.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $197.2M $146.5M $420.1M $169.8M $181.6M
Net Income to Company $640.5M $475.2M $2.4B $352.7M $264.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $640.5M $475.2M $2.4B $352.7M $264.2M
 
Basic EPS (Cont. Ops) $2.73 $2.02 $10.20 $1.50 $1.18
Diluted EPS (Cont. Ops) $2.73 $2.02 $10.20 $1.50 $1.18
Weighted Average Basic Share $234.8M $234.8M $234.8M $234.8M $224.6M
Weighted Average Diluted Share $234.8M $234.8M $234.8M $234.8M $224.7M
 
EBITDA $1.2B $1.4B $1.3B $1.3B $1.2B
EBIT $890.3M $966.9M $977.2M $963.1M $864.8M
 
Revenue (Reported) $49.1B $54.5B $50.8B $48B $48B
Operating Income (Reported) $890.3M $966.9M $977.2M $963.1M $864.8M
Operating Income (Adjusted) $890.3M $966.9M $977.2M $963.1M $864.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.1B $12.3B $11.9B $11.8B $12.6B
Revenue Growth (YoY) -- -5.82% -3.25% -1.37% 7.15%
 
Cost of Revenues $12.1B $11.5B $11.1B $10.9B $11.7B
Gross Profit $993.9M $839.5M $854.8M $845.5M $869.6M
Gross Profit Margin 7.59% 6.81% 7.17% 7.19% 6.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $747M $631.7M $623.4M $627.3M $642.6M
Other Inc / (Exp) -$126.6M -$16.2M -$21.6M -$24.5M --
Operating Expenses $620.1M $628.9M $597.5M $612.8M $637.7M
Operating Income $373.8M $210.7M $257.3M $232.7M $232M
 
Net Interest Expenses $67.2M $77M $98.2M $86.3M $81.7M
EBT. Incl. Unusual Items $165M $153.1M $120.3M $119.2M $150.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $42.7M $50.2M $33.6M $42.3M $51.1M
Net Income to Company $122.4M $102.9M $86.8M $77M $99.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $122.4M $102.9M $86.8M $77M $99.5M
 
Basic EPS (Cont. Ops) $0.52 $0.44 $0.37 $0.33 $0.42
Diluted EPS (Cont. Ops) $0.52 $0.44 $0.37 $0.33 $0.42
Weighted Average Basic Share $234.8M $234.8M $234.8M $234.8M $234.8M
Weighted Average Diluted Share $234.8M $234.8M $234.8M $234.8M $235.6M
 
EBITDA $478.6M $284.1M $328.2M $313.3M $310.5M
EBIT $373.8M $210.7M $257.3M $232.7M $232M
 
Revenue (Reported) $13.1B $12.3B $11.9B $11.8B $12.6B
Operating Income (Reported) $373.8M $210.7M $257.3M $232.7M $232M
Operating Income (Adjusted) $373.8M $210.7M $257.3M $232.7M $232M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $53B $47.7B $47.6B $51B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $49.1B $44.2B $44.2B $47.5B
Gross Profit $3B $3.9B $3.5B $3.5B $3.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $3B $2.6B $2.6B $2.6B
Other Inc / (Exp) -$126.6M -$210.3M -$128.6M -$119.5M --
Operating Expenses -- $5.1B $2.4B $2.5B $2.6B
Operating Income -- -$1.2B $1.1B $1B $878.1M
 
Net Interest Expenses $160.1M $294.3M $377.8M $350.8M $310.2M
EBT. Incl. Unusual Items $510.6M $2.8B $458.4M $485.5M $477.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $378.4M $141.3M $172.2M $188M
Net Income to Company -- $2.4B $317.1M $313.3M $289.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $2.4B $317.1M $313.3M $289.6M
 
Basic EPS (Cont. Ops) -- $10.21 $1.35 $1.33 $1.23
Diluted EPS (Cont. Ops) $1.58 $10.21 $1.35 $1.33 $1.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$910.2M $1.4B $1.3B $1.2B
EBIT -- -$1.2B $1.1B $1B $878.1M
 
Revenue (Reported) -- $53B $47.7B $47.6B $51B
Operating Income (Reported) -- -$1.2B $1.1B $1B $878.1M
Operating Income (Adjusted) -- -$1.2B $1.1B $1B $878.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $39.5B $38.1B $35B $34.6B $37.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $36.5B $35.3B $32.5B $32.1B $35.1B
Gross Profit $3B $2.8B $2.6B $2.5B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.1B $1.9B $1.9B $2B
Other Inc / (Exp) -$126.6M -$83.7M -$63.2M -$87.2M -$61.5M
Operating Expenses $2.1B $4.3B $1.8B $1.9B $1.9B
Operating Income $888.4M -$1.6B $722.4M $634M $613.3M
 
Net Interest Expenses $160.1M $227M $284.6M $258.7M $229.5M
EBT. Incl. Unusual Items $510.6M $2.7B $309.7M $272.7M $310.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $140.4M $372.3M $93.5M $96M $104.3M
Net Income to Company $370.2M $2.3B $216.2M $176.7M $206.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $370.2M $2.3B $216.2M $176.7M $206.5M
 
Basic EPS (Cont. Ops) $1.58 $9.77 $0.92 $0.75 $0.88
Diluted EPS (Cont. Ops) $1.58 $9.77 $0.92 $0.75 $0.88
Weighted Average Basic Share $704.5M $704.5M $704.5M $704.5M $704.5M
Weighted Average Diluted Share $704.5M $704.5M $704.5M $704.5M $705.5M
 
EBITDA $1.2B -$1.3B $940.8M $871.6M $851.8M
EBIT $888.4M -$1.6B $722.4M $634M $613.3M
 
Revenue (Reported) $39.5B $38.1B $35B $34.6B $37.7B
Operating Income (Reported) $888.4M -$1.6B $722.4M $634M $613.3M
Operating Income (Adjusted) $888.4M -$1.6B $722.4M $634M $613.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.4B $1.2B $1.3B $948.5M $918.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $8.5B $8.5B $8.8B $9B $9.4B
Inventory $4.6B $5.3B $5.4B $4.7B $4.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $677.2M $713.6M $757.4M $734.9M
Total Current Assets $15.1B $16.6B $16.2B $15.4B $15.8B
 
Property Plant And Equipment $994.7M $733.6M $722.1M $883.3M $895.2M
Long-Term Investments $2.4M $2.5M $70.4M $82.7M $93.8M
Goodwill -- $864.9M $844.7M $851.8M $833.7M
Other Intangibles -- $1.1B $957.5M $880.4M $772.6M
Other Long-Term Assets -- $444.7M $389M $450.5M $477.1M
Total Assets $17.7B $19.8B $19.1B $18.4B $18.8B
 
Accounts Payable $9.7B $9.8B $9.8B $9.2B $10B
Accrued Expenses -- $1.5B $1.2B $1.1B $1B
Current Portion Of Long-Term Debt -- $179.3M $200.3M $265.7M $184.9M
Current Portion Of Capital Lease Obligations -- $95.7M $88.3M $105.6M $93.9M
Other Current Liabilities -- $407.5M -- -- --
Total Current Liabilities $11.2B $11.9B $11.3B $10.7B $11.3B
 
Long-Term Debt $1.4B $4.9B $4.5B $4B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $12.7B $17.1B $16B $14.9B $15B
 
Common Stock -- -- -- $2.2M $2.3M
Other Common Equity Adj -- -$61.3M -$337.5M -$231.5M -$509.7M
Common Equity $5B $2.7B $3.1B $3.5B $3.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5B $2.7B $3.1B $3.5B $3.7B
 
Total Liabilities and Equity $17.7B $19.8B $19.1B $18.4B $18.8B
Cash and Short Terms $1.4B $1.2B $1.3B $948.5M $918.4M
Total Debt $1.4B $4.9B $4.5B $4B $3.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $841.9M $864.6M $849.5M $802.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $8.4B $8.7B $8.9B $9.2B
Inventory -- $5.8B $4.8B $4.9B $5.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $750.2M $1.1B $819.5M --
Total Current Assets -- $15.7B $15.5B $15.5B $16.2B
 
Property Plant And Equipment -- $646.5M $853.6M $904.4M $937.1M
Long-Term Investments -- -- $81M $92.7M $89.8M
Goodwill -- $852.8M $842M $850.1M --
Other Intangibles -- $951.4M $887.9M $814.9M --
Other Long-Term Assets -- $358M $502.6M $511.5M --
Total Assets -- $18.5B $18.6B $18.6B $19.2B
 
Accounts Payable -- $9.8B $9.4B $9.5B $9.6B
Accrued Expenses -- $1.2B $1.2B $971M --
Current Portion Of Long-Term Debt -- $172.2M $352.3M $494.4M --
Current Portion Of Capital Lease Obligations -- $71.7M $99.8M $104.3M --
Other Current Liabilities -- $4.3M -- -- --
Total Current Liabilities -- $11.3B $11.1B $11B $11.5B
 
Long-Term Debt -- $4.3B $4B $3.7B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities -- $15.8B $15.4B $14.9B $15.1B
 
Common Stock -- -- -- $2.2M $2.3M
Other Common Equity Adj -- -$568.3M -$370.5M -$286.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $2.7B $3.2B $3.6B $4.1B
 
Total Liabilities and Equity -- $18.5B $18.6B $18.6B $19.2B
Cash and Short Terms -- $841.9M $864.6M $849.5M $802.6M
Total Debt -- $4.3B $4B $3.7B $3.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $640.5M $475.2M $2.4B $352.7M $264.2M
Depreciation & Amoritzation $345.6M $391.1M $298.4M $292.8M $318.3M
Stock-Based Compensation -- -- -- -- $34.1M
Change in Accounts Receivable -$413.9M -$727.1M -$590.6M -$299.8M -$1.1B
Change in Inventories -$376.2M -$775.4M -$210.2M $772.4M -$225.8M
Cash From Operations $1.6B -$382.3M -$361.1M $58.8M $333.8M
 
Capital Expenditures $135.1M $149.7M $135.8M $201.5M $142.7M
Cash Acquisitions $25.2M $18.9M $4.1M $1M --
Cash From Investing -$155.1M -$7.8B $3B -$17.7M $105.5M
 
Dividends Paid (Ex Special Dividend) $359.9M $215.2M $1.8B $10.5M $6.2M
Special Dividend Paid
Long-Term Debt Issued $57.7M $24.1M $139.4M $203.8M $101.8M
Long-Term Debt Repaid -$56.3M -$10.7M -$611.8M -$652.4M -$668.4M
Repurchase of Common Stock -- -- -- -- $36.8M
Other Financing Activities $19.8M -$19.6M -$239.2M -$18.9M -$22.9M
Cash From Financing -$837.5M $8.1B -$2.5B -$477.9M -$391.3M
 
Beginning Cash (CF) $1.4B $1.2B $1.3B $948.5M $918.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $738.6M -$158.3M $68.5M -$371.6M -$30.1M
Ending Cash (CF) $2.3B $992.5M $1.3B $642M $810.1M
 
Levered Free Cash Flow $1.5B -$532M -$496.9M -$142.7M $191.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $122.4M $102.9M $86.8M $77M $99.5M
Depreciation & Amoritzation $104.8M $73.4M $70.8M $80.7M $78.5M
Stock-Based Compensation -- -- -- -- $6M
Change in Accounts Receivable -$305.9M -$596.7M -$520.7M -$709.8M -$175.3M
Change in Inventories -$214.5M -$122.4M -$79.1M -$123.3M $110.6M
Cash From Operations $162.5M -$253.7M -$256M -$277M -$146M
 
Capital Expenditures $47.2M $34.8M $60.8M $38M $29M
Cash Acquisitions $2.9M -- $1M -- --
Cash From Investing -$49.6M -$16M -$27.7M $29.9M $66.1M
 
Dividends Paid (Ex Special Dividend) -- -- $9.9M -- $18.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $479K $151.2M $209.9M --
Long-Term Debt Repaid -- -$22.2M -$75.9M -$18.3M --
Repurchase of Common Stock -- -- -- $21.8M --
Other Financing Activities -- $2.4M -$15M -$17.6M --
Cash From Financing -$605.8M -$53.1M $63.3M $152.2M $42.7M
 
Beginning Cash (CF) -- $841.9M $864.6M $849.5M $802.6M
Foreign Exchange Rate Adjustment -$22M -$99.3M -$47.7M $15.6M -$16.8M
Additions / Reductions -$514.8M -$422M -$268.2M -$79.3M -$54M
Ending Cash (CF) -- $320.6M $548.8M $785.8M $731.8M
 
Levered Free Cash Flow $115.3M -$288.5M -$316.8M -$315M -$175M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $2.4B $317.1M $313.3M $289.6M
Depreciation & Amoritzation -- $333.8M $290.4M $312.1M $319.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$1.6B -$317M -$423.2M -$663.2M
Change in Inventories -- -$1.2B $1.1B -$24.4M -$452.4M
Cash From Operations -- -$492.5M $314M $22.9M -$334.5M
 
Capital Expenditures $110.4M $135M $205.1M $143.2M $130M
Cash Acquisitions -- -$8B $1.1M -- --
Cash From Investing -- $3B $45.3M $115.9M $211.4M
 
Dividends Paid (Ex Special Dividend) -- $1.8B $10.5M $6.2M $59.1M
Special Dividend Paid
Long-Term Debt Issued -- -- $270.6M $287.3M --
Long-Term Debt Repaid -- -- -$624.1M -$403.6M --
Repurchase of Common Stock -- -- -- $21.8M $14.9M
Other Financing Activities -- -- -$16.6M -$19.9M --
Cash From Financing -- -$2.8B -$437M -$164.3M $82.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$590M $20.6M -$15.2M -$46.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$627.5M $108.9M -$120.3M -$464.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $370.2M $2.3B $216.2M $176.7M $206.5M
Depreciation & Amoritzation $283.6M $226.4M $218.4M $237.7M $238.5M
Stock-Based Compensation -- -- -- -- $15.1M
Change in Accounts Receivable $611M -$252.9M $20.8M -$102.6M $287.9M
Change in Inventories -$401.2M -$775.9M $512.9M -$283.9M -$513.3M
Cash From Operations -$505.2M -$615.3M $59.8M $23.9M -$644.4M
 
Capital Expenditures $110.4M $95.7M $165M $106.6M $93.9M
Cash Acquisitions $8.1B $4M $1M -- --
Cash From Investing -$7.8B $2.9B -$56.6M $77M $182.9M
 
Dividends Paid (Ex Special Dividend) $215.2M $1.8B $10.5M $6.2M $59.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $37.1M $168.3M $251.7M $482M
Long-Term Debt Repaid -- -$591.5M -$603.8M -$355M -$157.6M
Repurchase of Common Stock -- -- -- $21.8M --
Other Financing Activities -- -$248.8M -$26.1M -$27.2M -$10.6M
Cash From Financing $8.4B -$2.5B -$472.1M -$158.4M $315.6M
 
Beginning Cash (CF) -- $3.2B $864.6M $2.6B $2.5B
Foreign Exchange Rate Adjustment -$32.1M -$218.7M $13.4M -$41.5M $30.2M
Additions / Reductions $24.2M -$407.6M -$455.5M -$99M -$115.8M
Ending Cash (CF) -- $2.6B $548.8M $2.5B $2.5B
 
Levered Free Cash Flow -$615.6M -$711M -$105.2M -$82.8M -$738.4M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

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…

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

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 31.68% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 45.78% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 8.15% over the past day.

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

Show me the best stock