Financhill
Sell
45

PHG Quote, Financials, Valuation and Earnings

Last price:
$25.39
Seasonality move :
1.49%
Day range:
$25.06 - $25.48
52-week range:
$19.10 - $32.91
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.24x
P/B ratio:
1.90x
Volume:
815.2K
Avg. volume:
951.4K
1-year change:
32.58%
Market cap:
$23.7B
Revenue:
$19.5B
EPS (TTM):
-$0.79
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $19.8B $20.3B $18.8B $19.7B $19.5B
Revenue Growth (YoY) 2.99% 2.67% -7.38% 4.63% -0.84%
 
Cost of Revenues $10.8B $11.8B $11.2B $11.6B $11.1B
Gross Profit $8.9B $8.5B $7.6B $8.1B $8.4B
Gross Profit Margin 45.17% 41.78% 40.36% 40.99% 43.13%
 
R&D Expenses $2.1B $2.1B $2.2B $2B $1.9B
Selling, General & Admin $5.3B $5.7B $5.6B $5.6B $5.5B
Other Inc / (Exp) -$14.8M $26M -$1.4B -$99.6M -$144M
Operating Expenses $7.3B $7.7B $7.8B $8.2B $7.9B
Operating Income $1.6B $737.1M -$186.7M -$181.9M $555.2M
 
Net Interest Expenses $205.6M $162.1M $235.2M $288M $278.2M
EBT. Incl. Unusual Items $1.4B $602.2M -$1.8B -$569.5M $133.1M
Earnings of Discontinued Ops. $223.8M $3.2B $13.7M -$10.8M $153.7M
Income Tax Expense $242.1M -$121.9M -$119.2M -$79M $1B
Net Income to Company $1.1B $724.1M -$1.7B -$490.4M -$909.2M
 
Minority Interest in Earnings -$9.1M -$4.7M -$3.2M -$2.2M -$3.2M
Net Income to Common Excl Extra Items $1.4B $3.9B -$1.7B -$504.5M -$759.8M
 
Basic EPS (Cont. Ops) $1.38 $3.85 -$1.78 -$0.53 -$0.81
Diluted EPS (Cont. Ops) $1.36 $3.83 -$1.78 -$0.53 -$0.81
Weighted Average Basic Share $980.7M $1B $951.8M $948.3M $933.4M
Weighted Average Diluted Share $990.3M $1B $951.8M $948.3M $933.4M
 
EBITDA $3.3B $2.4B $121.3M $1.1B $2B
EBIT $1.6B $796.3M -$1.6B -$238.2M $497.9M
 
Revenue (Reported) $19.8B $20.3B $18.8B $19.7B $19.5B
Operating Income (Reported) $1.6B $737.1M -$186.7M -$181.9M $555.2M
Operating Income (Adjusted) $1.6B $796.3M -$1.6B -$238.2M $497.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.5B $5.7B $5.5B $5.5B $5.4B
Revenue Growth (YoY) 12.28% 25.53% -1.95% -1.67% -1.37%
 
Cost of Revenues $2.2B $3.5B $3.3B $3.5B $3.3B
Gross Profit $2.3B $2.2B $2.3B $1.9B $2.1B
Gross Profit Margin 50.45% 38.8% 40.96% 35.52% 38.92%
 
R&D Expenses $476.9M $543.3M $512.3M $483.5M $503.1M
Selling, General & Admin $1B $1.5B $1.5B $1.5B $1.4B
Other Inc / (Exp) -$4.8M $37.7M -$86.9M -$21.5M -$19.2M
Operating Expenses $1.5B $1.9B $2.1B $2B $1.9B
Operating Income $783.3M $247M $196.3M -$32.3M $195.1M
 
Net Interest Expenses $186M $136.1M $103.3M $47.4M $54.4M
EBT. Incl. Unusual Items $591.4M $152.1M $7.2M -$101.2M $122.6M
Earnings of Discontinued Ops. $244.4M $13.7M $8.2M -$1.1M --
Income Tax Expense $112.1M -$6.9M $122.7M -$142.2M $478.6M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$4.8M $6.9M -- $2.2M -$1.1M
Net Income to Common Excl Extra Items $719M $179.6M -$107.4M $42M -$357.1M
 
Basic EPS (Cont. Ops) $0.73 $0.19 -$0.11 $0.04 -$0.38
Diluted EPS (Cont. Ops) $0.73 $0.19 -$0.11 $0.04 -$0.38
Weighted Average Basic Share $1B $1.1B $1.1B $1B $1B
Weighted Average Diluted Share $1B $1.1B $1.1B $1B $1B
 
EBITDA $616.4M $188.7M $70.6M -$60.3M $183.3M
EBIT $616.4M $188.7M $70.6M -$60.3M $183.3M
 
Revenue (Reported) $4.5B $5.7B $5.5B $5.5B $5.4B
Operating Income (Reported) $783.3M $247M $196.3M -$32.3M $195.1M
Operating Income (Adjusted) $616.4M $188.7M $70.6M -$60.3M $183.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $19.3B $20.3B $18.7B $19.7B $19.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.5B $11.8B $11.2B $11.6B $11.1B
Gross Profit $8.8B $8.5B $7.6B $8.1B $8.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.1B $2.1B $2.2B $2B $1.9B
Selling, General & Admin $5.2B $5.7B $5.6B $5.6B $5.5B
Other Inc / (Exp) -$15M $41.4M -$1.3B -$99.8M -$143.5M
Operating Expenses $7.1B $7.8B $7.8B $8.2B $7.9B
Operating Income $1.6B $708.9M -$197.7M -$175.8M $551.5M
 
Net Interest Expenses $215.3M $157.7M $231M $289.1M $280.6M
EBT. Incl. Unusual Items $1.4B $596.1M -$1.8B -$561.4M $129.5M
Earnings of Discontinued Ops. $253.1M $3.2B $13.4M -$11.9M $152.9M
Income Tax Expense $242.5M -$121.4M -$120.3M -$77.6M $1B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$10.4M -$5M -$3.1M -$2.2M -$3.2M
Net Income to Common Excl Extra Items $1.4B $3.9B -$1.6B -$497.9M -$757.5M
 
Basic EPS (Cont. Ops) $1.40 $3.98 -$1.76 -$0.06 -$0.79
Diluted EPS (Cont. Ops) $1.40 $3.95 -$1.76 -$0.53 -$0.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.6B $789.5M -$1.5B -$229.9M $501.5M
EBIT $1.6B $789.5M -$1.5B -$229.9M $501.5M
 
Revenue (Reported) $19.3B $20.3B $18.7B $19.7B $19.5B
Operating Income (Reported) $1.6B $708.9M -$197.7M -$175.8M $551.5M
Operating Income (Adjusted) $1.6B $789.5M -$1.5B -$229.9M $501.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $20.3B $18.7B $19.7B $19.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.8B $11.2B $11.6B $11.1B --
Gross Profit $8.5B $7.6B $8.1B $8.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.1B $2.2B $2B $1.9B --
Selling, General & Admin $5.7B $5.6B $5.6B $5.5B --
Other Inc / (Exp) $41.4M -$1.3B -$99.8M -$143.5M --
Operating Expenses $7.8B $7.8B $8.2B $7.9B --
Operating Income $708.9M -$197.7M -$175.8M $551.5M --
 
Net Interest Expenses $157.7M $231M $289.1M $280.6M --
EBT. Incl. Unusual Items $596.1M -$1.8B -$561.4M $129.5M --
Earnings of Discontinued Ops. $3.2B $13.4M -$11.9M $152.9M --
Income Tax Expense -$121.4M -$120.3M -$77.6M $1B --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$5M -$3.1M -$2.2M -$3.2M --
Net Income to Common Excl Extra Items $3.9B -$1.6B -$497.9M -$757.5M --
 
Basic EPS (Cont. Ops) $3.98 -$1.76 -$0.06 -$0.79 --
Diluted EPS (Cont. Ops) $3.95 -$1.76 -$0.53 -$0.79 --
Weighted Average Basic Share $4.1B $3.8B $3.8B $3.8B --
Weighted Average Diluted Share $4.1B $3.8B $3.9B $3.8B --
 
EBITDA $789.5M -$1.5B -$229.9M $501.5M --
EBIT $789.5M -$1.5B -$229.9M $501.5M --
 
Revenue (Reported) $20.3B $18.7B $19.7B $19.5B --
Operating Income (Reported) $708.9M -$197.7M -$175.8M $551.5M --
Operating Income (Adjusted) $789.5M -$1.5B -$229.9M $501.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4B $2.6B $1.3B $2.1B $2.5B
Short Term Investments -- $2.3M $11.8M $3.3M $2.1M
Accounts Receivable, Net $4.8B $4B $4.1B $3.9B $3.7B
Inventory $3.7B $3.9B $4.3B $3.9B $3.3B
Prepaid Expenses $207.9M $194.7M $186.6M $217.8M $247.7M
Other Current Assets -- -- -- $5.5M -$1M
Total Current Assets $13.8B $11.7B $11B $11B $10.4B
 
Property Plant And Equipment $3.3B $3.1B $2.8B $2.7B $2.6B
Long-Term Investments $825.3M $1.2B $1.3B $1.1B $925.1M
Goodwill $9.9B $12B $11B $10.9B $10.8B
Other Intangibles $3.7B $4.1B $3.8B $3.5B $3.1B
Other Long-Term Assets $78.7M $146.1M $105.1M $100.6M $119.7M
Total Assets $34.1B $35.1B $32.9B $32.5B $30.2B
 
Accounts Payable $2.6B $2.1B $2.1B $2.1B $1.9B
Accrued Expenses $2.6B $2.3B $2B $2.3B $1.9B
Current Portion Of Long-Term Debt $19.7M $6.8M $6.4M $1.1M $137.4M
Current Portion Of Capital Lease Obligations $328.4M $291M $246.7M $233.2M $227.9M
Other Current Liabilities $1.3B $448.4M $1B $517.3M $219.6M
Total Current Liabilities $9.5B $8.4B $8.5B $9.2B $8.5B
 
Long-Term Debt $5.7B $5.4B $6.6B $6.7B $6.4B
Capital Leases -- -- -- -- --
Total Liabilities $19.4B $18.7B $18.7B $19.2B $17.6B
 
Common Stock $223.9M $200.4M $190.9M $202.3M $195.6M
Other Common Equity Adj -- -$28.3M -$2.1M $6.6M --
Common Equity $14.6B $16.3B $14.2B $13.3B $12.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $38.1M $40.8M $36.5M $36.5M $38.5M
Total Equity $14.6B $16.4B $14.2B $13.3B $12.5B
 
Total Liabilities and Equity $34.1B $35.1B $32.9B $32.5B $30.2B
Cash and Short Terms $4B $2.6B $1.3B $2.1B $2.5B
Total Debt $5.8B $5.5B $6.7B $6.9B $6.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4B $2.6B $1.3B $2.1B $2.5B
Short Term Investments -- $2.3M $11.8M $3.3M $2.1M
Accounts Receivable, Net $4.8B $4B $4.1B $3.9B $3.7B
Inventory $3.7B $3.9B $4.3B $3.9B $3.3B
Prepaid Expenses $207.9M $194.7M $186.6M $217.8M $247.7M
Other Current Assets -- -- -- $5.5M -$1M
Total Current Assets $13.8B $11.7B $11B $11B $10.4B
 
Property Plant And Equipment $3.3B $3.1B $2.8B $2.7B $2.6B
Long-Term Investments $825.3M $1.2B $1.3B $1.1B $925.1M
Goodwill $9.9B $12B $11B $10.9B $10.8B
Other Intangibles $3.7B $4.1B $3.8B $3.5B $3.1B
Other Long-Term Assets $78.7M $146.1M $105.1M $100.6M $119.7M
Total Assets $34.1B $35.1B $32.9B $32.5B $30.2B
 
Accounts Payable $2.6B $2.1B $2.1B $2.1B $1.9B
Accrued Expenses $2.6B $2.3B $2B $2.3B $1.9B
Current Portion Of Long-Term Debt $19.7M $6.8M $6.4M $1.1M $137.4M
Current Portion Of Capital Lease Obligations $328.4M $291M $246.7M $233.2M $227.9M
Other Current Liabilities $1.3B $448.4M $1B $517.3M $219.6M
Total Current Liabilities $9.5B $8.4B $8.5B $9.2B $8.5B
 
Long-Term Debt $5.7B $5.4B $6.6B $6.7B $6.4B
Capital Leases -- -- -- -- --
Total Liabilities $19.4B $18.7B $18.7B $19.2B $17.6B
 
Common Stock $223.9M $200.4M $190.9M $202.3M $195.6M
Other Common Equity Adj -- -$28.3M -$2.1M -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $38.1M $40.8M $36.5M $36.5M $38.5M
Total Equity $14.6B $16.4B $14.2B $13.3B $12.5B
 
Total Liabilities and Equity $34.1B $35.1B $32.9B $32.5B $30.2B
Cash and Short Terms $4B $2.6B $1.3B $2.1B $2.5B
Total Debt $5.8B $5.5B $6.7B $6.9B $6.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $724.1M -$1.7B -$490.4M -$909.2M
Depreciation & Amoritzation $1.7B $1.6B $1.7B $1.4B $1.5B
Stock-Based Compensation $127.9M $127.8M $100.2M $95.3M $103.9M
Change in Accounts Receivable $94.8M -$100.6M -$359.6M $286.9M -$6.5M
Change in Inventories -$660.1M -$687.4M -$603.2M $278.2M $248.9M
Cash From Operations $2.9B $1.9B -$182.4M $2.3B $1.7B
 
Capital Expenditures $1B $902.8M $850M $697.2M $731.7M
Cash Acquisitions -$357.5M -$3.5B -$620.1M $7.6M $127.7M
Cash From Investing -$1.4B -$4.3B -$1.6B -$688.5M -$620.2M
 
Dividends Paid (Ex Special Dividend) -$1.1M -$570.3M -$434.5M -$2.2M -$1.1M
Special Dividend Paid
Long-Term Debt Issued $1.2B $89.9M $2.7B $588.9M $768.5M
Long-Term Debt Repaid -$340.3M -$357.3M -$1.6B -$816.3M -$825.8M
Repurchase of Common Stock -$391.7M -$1.9B -$197.2M -$716.7M -$444.8M
Other Financing Activities -$2.3M -$1.2M -$4.2M -$3.2M -$1.1M
Cash From Financing $551.6M -$2.8B $527.3M -$918.1M -$536.8M
 
Beginning Cash (CF) $1.6B $3.8B $2.4B $1.3B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.1B -$1.2B -$1.2B $840.1M $527.1M
Ending Cash (CF) $3.7B $2.7B $1.2B $2B $2.6B
 
Levered Free Cash Flow $1.8B $1B -$1B $1.6B $966.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2013-09-30 2014-09-30 2015-09-30 2016-09-30 2017-09-30
Net Income to Stockholders $329.2M $587.2M $674.4M $177.8M --
Depreciation & Amoritzation $1.6B $1.4B $1.6B $1.1B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$615.8M -$1B $82.7M -$64.9M --
Change in Inventories -$292.6M $19.6M -$133.9M $205.9M --
Cash From Operations $1.5B $1.5B $1.4B $1.4B --
 
Capital Expenditures $1.1B $947.2M $1.1B $867.4M $143.6M
Cash Acquisitions $69.2M -$311.3M -$1.1B -$223.7M $3M
Cash From Investing -$1B -$1.2B -$2.3B -$1.2B --
 
Dividends Paid (Ex Special Dividend) -$369.6M -$387.7M -$332.5M -$367.8M $3.1M
Special Dividend Paid
Long-Term Debt Issued $140.9M $81M $103.2M $1.4B --
Long-Term Debt Repaid -$296.2M -$441.8M -$116.7M -$77.9M --
Repurchase of Common Stock -- -- -$635.1M -$699.6M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.8B -$1.1B -$40.2M $69.6M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.6B -$448.5M -$888.1M $990.1M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $409.8M $537M $212.9M $485.9M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
69
AJINY alert for Apr 1

Ajinomoto [AJINY] is down 2.15% over the past day.

Sell
40
RGC alert for Mar 31

Regencell Bioscience Holdings [RGC] is up 26.1% over the past day.

Buy
62
AGX alert for Apr 1

Argan [AGX] is down 4.98% over the past day.

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

Show me the best stock