Financhill
Sell
1

KD Quote, Financials, Valuation and Earnings

Last price:
$31.19
Seasonality move :
-3.39%
Day range:
$27.14 - $31.38
52-week range:
$19.24 - $43.61
Dividend yield:
0%
P/E ratio:
50.49x
P/S ratio:
0.43x
P/B ratio:
5.91x
Volume:
2.2M
Avg. volume:
2.9M
1-year change:
27.04%
Market cap:
$6.5B
Revenue:
$16.1B
EPS (TTM):
$0.55
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue -- -- $4.4B $17B $16.1B
Revenue Growth (YoY) -- -- -76.25% 284.25% -5.72%
 
Cost of Revenues -- -- $3.8B $14.5B $13.2B
Gross Profit -- -- $607M $2.5B $2.9B
Gross Profit Margin -- -- 13.7% 14.85% 17.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $690M $2.9B $2.8B
Other Inc / (Exp) -- -- -$85M -$370M -$137M
Operating Expenses -- -- $690M $2.9B $2.8B
Operating Income -- -- -$83M -$386M $90M
 
Net Interest Expenses -- -- $21M $94M $122M
EBT. Incl. Unusual Items -- -- -$189M -$851M -$168M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $40M $524M $172M
Net Income to Company -- -- -$229M -$1.4B -$340M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -$229M -$1.4B -$340M
 
Basic EPS (Cont. Ops) -- -- -$1.02 -$6.06 -$1.48
Diluted EPS (Cont. Ops) -- -- -$1.02 -$6.06 -$1.48
Weighted Average Basic Share -- -- $224.4M $226.7M $229.2M
Weighted Average Diluted Share -- -- $224.4M $226.7M $229.2M
 
EBITDA -- -- $188M $617M $1.1B
EBIT -- -- -$168M -$757M -$46M
 
Revenue (Reported) -- -- $4.4B $17B $16.1B
Operating Income (Reported) -- -- -$83M -$386M $90M
Operating Income (Adjusted) -- -- -$168M -$757M -$46M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.9B $4.6B $4.3B $3.9B $3.7B
Revenue Growth (YoY) -- -7.55% -5.53% -8.53% -4.88%
 
Cost of Revenues $4.3B $3.8B $3.6B $3.2B $3B
Gross Profit $666M $732M $707M $752M $763M
Gross Profit Margin 13.52% 16.07% 16.43% 19.11% 20.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $825M $355M $731M $705M $647M
Other Inc / (Exp) -$592M -$1.1B -$88M $37M $166M
Operating Expenses $769M $313M $731M $705M $647M
Operating Income -$103M $419M -$24M $47M $116M
 
Net Interest Expenses $16M $18M $27M $31M $24M
EBT. Incl. Unusual Items -$710M -$712M -$138M $53M $258M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M $13M -$32M $65M $43M
Net Income to Company -- -$725M -$106M -$12M $215M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$714M -$725M -$106M -$12M $215M
 
Basic EPS (Cont. Ops) -$3.19 -$3.30 -$0.47 -$0.05 $0.93
Diluted EPS (Cont. Ops) -$3.19 -$3.30 -$0.47 -$0.05 $0.89
Weighted Average Basic Share $223.9M $224.2M $227M $229.6M $232.2M
Weighted Average Diluted Share $223.9M $224.2M $227M $229.6M $240.7M
 
EBITDA -$191M -$298M $226M $378M $549M
EBIT -$694M -$694M -$111M $84M $282M
 
Revenue (Reported) $4.9B $4.6B $4.3B $3.9B $3.7B
Operating Income (Reported) -$103M $419M -$24M $47M $116M
Operating Income (Adjusted) -$694M -$694M -$111M $84M $282M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $18.7B $17.2B $16.5B $15.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $16.5B $14.7B $13.7B $12.1B
Gross Profit -- $2.1B $2.5B $2.8B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $2.7B $2.8B $2.8B $2.7B
Other Inc / (Exp) -$660M -$1.2B -$338M -$283M $51M
Operating Expenses -- $2.7B $2.8B $2.8B $2.7B
Operating Income -- -$616M -$330M -$52M $369M
 
Net Interest Expenses $48M $64M $87M $120M $107M
EBT. Incl. Unusual Items -- -$1.9B -$751M -$453M $314M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $401M $114M $580M $175M
Net Income to Company -- -$2.3B -- -$1B $138M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$2.3B -$866M -$1B $138M
 
Basic EPS (Cont. Ops) -- -$10.35 -$3.84 -$4.53 $0.59
Diluted EPS (Cont. Ops) -- -$10.35 -$3.84 -$4.53 $0.55
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$175M $694M $952M $1.4B
EBIT -- -$1.8B -$664M -$333M $421M
 
Revenue (Reported) -- $18.7B $17.2B $16.5B $15.1B
Operating Income (Reported) -- -$616M -$330M -$52M $369M
Operating Income (Adjusted) -- -$1.8B -$664M -$333M $421M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.5B $13.9B $12.8B $12.2B $11.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.8B $12.2B $10.9B $10.1B $8.9B
Gross Profit $1.7B $1.7B $1.9B $2.1B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $36M $29M -- -- --
Selling, General & Admin $2.2B $2B $2.1B $2.1B $2B
Other Inc / (Exp) -$660M -$1.1B -$253M -$163M $27M
Operating Expenses $2.2B $2B $2.1B $2.1B $2B
Operating Income -$457M -$355M -$247M $88M $367M
 
Net Interest Expenses $48M $50M $66M $91M $77M
EBT. Incl. Unusual Items -$1.2B -$1.5B -$562M -$165M $317M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $161M $310M $74M $130M $134M
Net Income to Company -- -$1.8B -$637M -$295M $183M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.3B -$1.8B -$637M -$295M $183M
 
Basic EPS (Cont. Ops) -$5.92 -$8.15 -$2.82 -$1.29 $0.79
Diluted EPS (Cont. Ops) -$5.92 -$8.15 -$2.82 -$1.29 $0.75
Weighted Average Basic Share $671.8M $672M $679.1M $686.6M $694.3M
Weighted Average Diluted Share $671.8M $672M $679.1M $686.6M $708.1M
 
EBITDA -$179M -$231M $506M $839M $1.1B
EBIT -$1.1B -$1.5B -$496M -$74M $394M
 
Revenue (Reported) $14.5B $13.9B $12.8B $12.2B $11.3B
Operating Income (Reported) -$457M -$355M -$247M $88M $367M
Operating Income (Adjusted) -$1.1B -$1.5B -$496M -$74M $394M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents -- -- $2.1B $1.8B $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $2.3B $1.5B $1.6B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $524M $511M $513M
Total Current Assets -- -- $6.1B $5B $4.7B
 
Property Plant And Equipment -- -- $4.1B $3.7B $3.5B
Long-Term Investments -- -- -- -- --
Goodwill -- -- $823M $812M $805M
Other Intangibles -- -- $145M $171M $188M
Other Long-Term Assets -- -- $375M $267M $67M
Total Assets -- -- $13.4B $11.5B $10.6B
 
Accounts Payable -- -- $1.6B $1.8B $1.4B
Accrued Expenses -- -- $1.4B $895M $963M
Current Portion Of Long-Term Debt -- -- $96M $110M $126M
Current Portion Of Capital Lease Obligations -- -- $374M $316M $285M
Other Current Liabilities -- -- -- $73M $46M
Total Current Liabilities -- -- $5.1B $4.9B $4.6B
 
Long-Term Debt -- -- $3.1B $3.1B $3.1B
Capital Leases -- -- -- -- --
Total Liabilities -- -- $10.7B $10B $9.5B
 
Common Stock -- -- $4.3B $4.4B $4.5B
Other Common Equity Adj -- -- -$1.1B -$1.1B -$1.1B
Common Equity -- -- $2.6B $1.4B $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $94M $97M $107M
Total Equity -- -- $2.7B $1.5B $1.1B
 
Total Liabilities and Equity -- -- $13.4B $11.5B $10.6B
Cash and Short Terms -- -- $2.1B $1.8B $1.6B
Total Debt -- -- $3.2B $3.2B $3.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $24M $2.2B $2B $1.7B $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $2.3B $1.5B $1.7B $1.4B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $156M $338M $485M $579M $528M
Total Current Assets $2.8B $5.8B $5B $4.9B $4.3B
 
Property Plant And Equipment $5.1B $4.3B $3.9B $3.7B $3.2B
Long-Term Investments -- -- -- -- --
Goodwill $1.2B $732M $812M $809M $787M
Other Intangibles $59M $36M $158M $191M $217M
Other Long-Term Assets $85M $385M $315M $97M $85M
Total Assets $11.2B $13.2B $11.9B $11B $9.9B
 
Accounts Payable $919M $1.1B $1.7B $1.5B $1.1B
Accrued Expenses $279M $662M $1B $1.1B $867M
Current Portion Of Long-Term Debt -- $105M $103M $628M $129M
Current Portion Of Capital Lease Obligations $402M $360M $329M $257M $259M
Other Current Liabilities $594M $82M -- -$1M --
Total Current Liabilities $3.9B $4.5B $4.6B $5.2B $3.9B
 
Long-Term Debt $140M $3.1B $3.1B $2.6B $3.1B
Capital Leases -- -- -- -- --
Total Liabilities $6.3B $10.4B $9.9B $9.7B $8.7B
 
Common Stock $6B $4.3B $4.4B $4.5B $4.6B
Other Common Equity Adj -$1.1B -$1.1B -$1.3B -$995M -$1.3B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $58M $3M $99M $104M $110M
Total Equity $4.9B $2.8B $1.9B $1.3B $1.2B
 
Total Liabilities and Equity $11.2B $13.2B $11.9B $11B $9.9B
Cash and Short Terms $24M $2.2B $2B $1.7B $1.5B
Total Debt $140M $3.2B $3.2B $3.3B $3.2B
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -- -- -$229M -$1.4B -$340M
Depreciation & Amoritzation -- -- $356M $1.4B $1.2B
Stock-Based Compensation -- -- $31M $113M $95M
Change in Accounts Receivable -- -- -$31M $664M $11M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $189M $781M $454M
 
Capital Expenditures -- -- $180M $865M $651M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$225M -$835M -$553M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $494M
Long-Term Debt Repaid -- -- -$28M -$118M -$644M
Repurchase of Common Stock -- -- -$3M -$19M -$22M
Other Financing Activities -- -- -$10M -$4M $2M
Cash From Financing -- -- -$43M -$141M -$170M
 
Beginning Cash (CF) -- -- $2.2B $2.2B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$79M -$194M -$269M
Ending Cash (CF) -- -- $2.2B $1.9B $1.6B
 
Levered Free Cash Flow -- -- $9M -$84M -$197M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$725M -$106M -$12M $215M
Depreciation & Amoritzation -- $396M $337M $294M $267M
Stock-Based Compensation -- $18M $27M $24M $29M
Change in Accounts Receivable -- -$720M $176M $97M -$16M
Change in Inventories -- -- -- -- --
Cash From Operations -- $606M $278M $436M $260M
 
Capital Expenditures -- $152M $245M $174M $109M
Cash Acquisitions -- -- -- -- $183M
Cash From Investing -- -$147M -$183M -$142M $42M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $2.9B -- -- --
Long-Term Debt Repaid -- -$32M -$27M -$36M -$35M
Repurchase of Common Stock -- -$1M -$4M -$7M -$38M
Other Financing Activities -- -$1.8B -- -- $2M
Cash From Financing -- $1B -$31M -$43M -$71M
 
Beginning Cash (CF) -- $751M $1.9B $1.4B $1.3B
Foreign Exchange Rate Adjustment -- -$10M $51M $28M -$56M
Additions / Reductions -- $1.5B $64M $251M $231M
Ending Cash (CF) -- $2.2B $2B $1.7B $1.5B
 
Levered Free Cash Flow -- $454M $33M $262M $151M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$2.3B -- -$1B $138M
Depreciation & Amoritzation -- $1.7B -- $1.3B $984M
Stock-Based Compensation -- $71M $81M $104M $101M
Change in Accounts Receivable -- -$1.1B -- $4M $201M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$119M -- $321M $506M
 
Capital Expenditures -- $752M $711M $603M $567M
Cash Acquisitions -- -- -- -- $137M
Cash From Investing -- -$572M -- -$486M -$402M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$91M -- -$138M -$649M
Repurchase of Common Stock -- -- -- -$21M -$65M
Other Financing Activities -- -$31M -- -- $1M
Cash From Financing -- $2.9B -- -$164M -$219M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $2.2B -- -$329M -$115M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$871M $512M -$282M -$61M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$1.8B -$637M -$295M $183M
Depreciation & Amoritzation -- $1.2B $1B $913M $714M
Stock-Based Compensation -- $55M $81M $72M $78M
Change in Accounts Receivable -- -$938M $647M -$13M $177M
Change in Inventories -- -- -- -- --
Cash From Operations -- $209M $769M $309M $361M
 
Capital Expenditures -- $572M $711M $449M $365M
Cash Acquisitions -- -- -- -- $137M
Cash From Investing -- -$472M -$699M -$350M -$199M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $3B -- -- --
Long-Term Debt Repaid -- -$74M -$83M -$103M -$108M
Repurchase of Common Stock -- -$1M -$17M -$19M -$62M
Other Financing Activities -- -$491M -- -$1M -$2M
Cash From Financing -- $2.5B -$100M -$123M -$172M
 
Beginning Cash (CF) -- $844M $5.9B $4.8B $4.2B
Foreign Exchange Rate Adjustment -- -$19M -$109M -$5M -$39M
Additions / Reductions -- $2.2B -$29M -$164M -$10M
Ending Cash (CF) -- $3B $5.8B $4.6B $4.1B
 
Levered Free Cash Flow -- -$363M $58M -$140M -$4M

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

GET BETTER TRADE IDEAS

Popular

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

How Bad Will the Stock Market Get?
How Bad Will the Stock Market Get?

In recent trading days, global stock markets have seen massive…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Sell
36
Is MSFT Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 30x

Sell
33
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 33x

Alerts

Sell
28
PRKS alert for Apr 9

United Parks & Resorts [PRKS] is up 15.37% over the past day.

Buy
55
SLNO alert for Apr 9

Soleno Therapeutics [SLNO] is up 7.3% over the past day.

Sell
20
HELE alert for Apr 9

Helen Of Troy [HELE] is up 10.1% over the past day.

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

Show me the best stock