Financhill
Sell
50

PR Quote, Financials, Valuation and Earnings

Last price:
$13.60
Seasonality move :
13.01%
Day range:
$13.35 - $13.77
52-week range:
$12.59 - $18.28
Dividend yield:
5.22%
P/E ratio:
8.24x
P/S ratio:
1.75x
P/B ratio:
1.06x
Volume:
12M
Avg. volume:
7.8M
1-year change:
3.03%
Market cap:
$9.6B
Revenue:
$3.1B
EPS (TTM):
$1.65
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $944.3M $580.5M $1B $2.1B $3.1B
Revenue Growth (YoY) 5.98% -38.53% 77.43% 106.94% 46.43%
 
Cost of Revenues $663.1M $539.1M $481.4M $714.5M $1.5B
Gross Profit $281.3M $41.3M $548.5M $1.4B $1.7B
Gross Profit Margin 29.79% 7.12% 53.25% 66.48% 52.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $79.2M $72.9M $110.5M $159.6M $161.9M
Other Inc / (Exp) -$112.5M -$651.2M -$230.1M -$280.1M -$256.2M
Operating Expenses $90.5M $91.2M $118.3M $170.9M $181.2M
Operating Income $190.7M -$49.9M $430.1M $1.2B $1.5B
 
Net Interest Expenses $56M $69.2M $61.3M $95.6M $177.2M
EBT. Incl. Unusual Items $22.2M -$770.3M $138.7M $870.1M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.8M -$85.1M $569K $120.3M $155.9M
Net Income to Company $16.4M -$685.2M $138.2M $749.8M $879.7M
 
Minority Interest in Earnings -$616K $2.4M -- -$234.8M -$403.4M
Net Income to Common Excl Extra Items $15.8M -$682.8M $138.2M $515M $476.3M
 
Basic EPS (Cont. Ops) $0.06 -$2.46 $0.49 $1.80 $1.36
Diluted EPS (Cont. Ops) $0.06 -$2.46 $0.46 $1.61 $1.24
Weighted Average Basic Share $267.7M $277.4M $280.9M $286.2M $349.2M
Weighted Average Diluted Share $276.6M $277.4M $310.2M $322.8M $389.1M
 
EBITDA $522.4M -$342.6M $489.2M $1.4B $2.2B
EBIT $78.2M -$701.1M $200M $950.1M $1.2B
 
Revenue (Reported) $944.3M $580.5M $1B $2.1B $3.1B
Operating Income (Reported) $190.7M -$49.9M $430.1M $1.2B $1.5B
Operating Income (Adjusted) $78.2M -$701.1M $200M $950.1M $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $149.1M $288.5M $549.8M $758.5M $1.2B
Revenue Growth (YoY) -34.93% 93.5% 90.56% 37.97% 60.25%
 
Cost of Revenues $133.1M $128.9M $180.5M $342.7M $677.1M
Gross Profit $16M $159.6M $369.3M $415.8M $538.5M
Gross Profit Margin 10.72% 55.32% 67.18% 54.82% 44.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.3M $35.7M $44M $34.5M $43.8M
Other Inc / (Exp) -$30.1M -$70.2M $79.9M -$221.1M $150.1M
Operating Expenses $19.7M $37.6M $45.7M $39.6M $50.7M
Operating Income -$3.7M $122M $323.6M $376.2M $487.7M
 
Net Interest Expenses $17.7M $14.7M $28.8M $40.6M $74.8M
EBT. Incl. Unusual Items -$51.5M $37.1M $374.7M $114.6M $563M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $31.2M $16.3M $106.5M
Net Income to Company -$51.5M $37.1M $343.5M $98.3M $456.5M
 
Minority Interest in Earnings -- -- -$119.1M -$52.9M -$70.2M
Net Income to Common Excl Extra Items -$51.5M $37.1M $224.4M $45.4M $386.4M
 
Basic EPS (Cont. Ops) -$0.19 $0.13 $0.78 $0.14 $0.56
Diluted EPS (Cont. Ops) -$0.19 $0.12 $0.70 $0.13 $0.53
Weighted Average Basic Share $278M $281.2M $286.2M $324.7M $693.7M
Weighted Average Diluted Share $278M $316.2M $322M $366.2M $736.2M
 
EBITDA $53.9M $126.8M $504.4M $385.8M $1.1B
EBIT -$35.6M $50.8M $394.9M $149.6M $636.1M
 
Revenue (Reported) $149.1M $288.5M $549.8M $758.5M $1.2B
Operating Income (Reported) -$3.7M $122M $323.6M $376.2M $487.7M
Operating Income (Adjusted) -$35.6M $50.8M $394.9M $149.6M $636.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $688.8M $861.6M $1.7B $2.8B $4.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $602.6M $474.1M $565.2M $1.2B $2.5B
Gross Profit $86.2M $387.4M $1.1B $1.5B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $74.3M $111.3M $106.1M $198M $169.5M
Other Inc / (Exp) -$604.9M -$306.6M -$144.4M -$387.7M -$168.6M
Operating Expenses $84.9M $127.1M $114.4M $217.8M $198.1M
Operating Income $1.3M $260.4M $1B $1.3B $2.2B
 
Net Interest Expenses $67.7M $65M $70.2M $153.5M $282.4M
EBT. Incl. Unusual Items -$671.3M -$111.2M $791.9M $783.7M $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$84.4M -- $80M $117.9M $316.6M
Net Income to Company -$586.9M -$111.2M $711.9M $665.8M $1.4B
 
Minority Interest in Earnings $2.3M -- -$119.1M -$361.8M -$384.2M
Net Income to Common Excl Extra Items -$584.6M -$111.2M $592.7M $304M $1B
 
Basic EPS (Cont. Ops) -$2.13 -$0.40 $2.08 $1.01 $1.77
Diluted EPS (Cont. Ops) -$2.13 -$0.41 $1.86 $0.91 $1.65
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$199.1M $242.1M $1.2B $1.7B $3.7B
EBIT -$605.7M -$46M $853.2M $922.6M $2B
 
Revenue (Reported) $688.8M $861.6M $1.7B $2.8B $4.8B
Operating Income (Reported) $1.3M $260.4M $1B $1.3B $2.2B
Operating Income (Adjusted) -$605.7M -$46M $853.2M $922.6M $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $432.4M $713.5M $1.4B $2B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $420.1M $355.1M $438.9M $941.4M $1.9B
Gross Profit $12.3M $358.4M $930.8M $1.1B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $51.8M $90.6M $85.5M $123.9M $130.4M
Other Inc / (Exp) -$582.2M -$239.1M -$153.4M -$261M -$173.4M
Operating Expenses $60.2M $94.5M $90.6M $137.4M $154.3M
Operating Income -$47.9M $263.9M $840.3M $919.4M $1.6B
 
Net Interest Expenses $51.5M $47.4M $56.3M $114.2M $219.4M
EBT. Incl. Unusual Items -$681.7M -$22.6M $630.6M $544.1M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$85.1M -- $79.4M $77.1M $237.7M
Net Income to Company -$596.5M -$22.6M $551.1M $467.1M $995M
 
Minority Interest in Earnings $2.4M -- -$119.1M -$246.1M -$227M
Net Income to Common Excl Extra Items -$594.2M -$22.6M $432M $221M $768.1M
 
Basic EPS (Cont. Ops) -$2.16 -$0.08 $1.51 $0.72 $1.21
Diluted EPS (Cont. Ops) -$2.16 -$0.09 $1.35 $0.65 $1.14
Weighted Average Basic Share $831.1M $839.3M $856.1M $935.7M $1.9B
Weighted Average Diluted Share $831.2M $874.3M $961.8M $1.1B $2B
 
EBITDA -$350.5M $234.1M $936.6M $1.3B $2.7B
EBIT -$634.3M $20.8M $674M $646.5M $1.4B
 
Revenue (Reported) $432.4M $713.5M $1.4B $2B $3.7B
Operating Income (Reported) -$47.9M $263.9M $840.3M $919.4M $1.6B
Operating Income (Adjusted) -$634.3M $20.8M $674M $646.5M $1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $10.2M $5.8M $9.4M $59.5M $73.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $76.8M $41.8M $1.6M $1.2M $3.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $8M $5.2M $5.9M $20.6M $25.5M
Total Current Assets $120.1M $65.6M $86.5M $463.8M $650.4M
 
Property Plant And Equipment $4.5B $3.7B $3.7B $8B $14.1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $40.4M $19.2M $15.9M $74.6M $176.1M
Total Assets $4.7B $3.8B $3.8B $8.5B $15B
 
Accounts Payable $21.5M $5.1M $9.7M $51.4M $94.5M
Accrued Expenses $127.3M $48.3M $54.3M $226.7M $515.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $9.2M $3.2M $1.4M $29.8M $33M
Other Current Liabilities $925K $18.3M $36.2M $13.7M $41M
Total Current Liabilities $254.5M $131.9M $167.9M $605.6M $1.2B
 
Long-Term Debt $1.1B $1.1B $825.6M $2.1B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.2B $1.1B $2.8B $5.7B
 
Common Stock $28K $29K $29K $57K $77K
Other Common Equity Adj -- -- -- -- --
Common Equity $3.3B $2.6B $2.8B $2.9B $6.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $12.6M -- -- $2.7B $2.9B
Total Equity $3.3B $2.6B $2.8B $5.7B $9.2B
 
Total Liabilities and Equity $4.7B $3.8B $3.8B $8.5B $15B
Cash and Short Terms $10.2M $5.8M $9.4M $59.5M $73.3M
Total Debt $1.1B $1.1B $825.6M $2.1B $3.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $5.2M $5M $45.5M $211.7M $272M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $38.9M $83.8M $147.6M $231M $6.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $8M $4.7M $15.7M $11.3M $24M
Total Current Assets $64.5M $109.5M $445.8M $565.2M $865.5M
 
Property Plant And Equipment $3.8B $3.8B $8.1B $8.5B $15.5B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $42.7M $17.8M $111.9M $99.3M $207M
Total Assets $3.9B $3.9B $8.6B $9.2B $16.6B
 
Accounts Payable $10.3M $26.3M $119.5M $101.5M $106M
Accrued Expenses $44.7M $62.1M $221.2M $260.6M $483M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.4M $1.5M $30.1M $34.3M $52.3M
Other Current Liabilities $913K $76.4M $25M $60.4M $59.2M
Total Current Liabilities $120.7M $228.5M $615.8M $760M $1.3B
 
Long-Term Debt $1.1B $1B $2.3B $2.3B $4.2B
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.3B $3.1B $3.2B $6.3B
 
Common Stock $29K $29K $57K $57K $81K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $2.7B $2.3B $1.4B
Total Equity $2.7B $2.6B $5.5B $6B $10.4B
 
Total Liabilities and Equity $3.9B $3.9B $8.6B $9.2B $16.6B
Cash and Short Terms $5.2M $5M $45.5M $211.7M $272M
Total Debt $1.1B $1B $2.3B $2.3B $4.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $16.4M -$685.2M $138.2M $749.8M $879.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $29M $24.6M $58.1M $92.3M $78.4M
Change in Accounts Receivable -$10.1M $44.6M -$21.5M -$66.8M $36.3M
Change in Inventories -- -- -- -- --
Cash From Operations $564.2M $171.4M $525.6M $1.4B $2.2B
 
Capital Expenditures $967.7M $328M $327.1M $784M $1.8B
Cash Acquisitions -- -- -- -$496.7M $39.8M
Cash From Investing -$933M -$326.3M -$226.5M -$1.2B -$1.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- -$14.4M -$141.9M
Special Dividend Paid
Long-Term Debt Issued $1.1B $570M $740M $1.1B $2.9B
Long-Term Debt Repaid -$720M -$415M -$1B -$1.2B -$3.2B
Repurchase of Common Stock -- -$607K -$14.5M -$19M -$162.4M
Other Financing Activities -$8.2M -$6.7M -$21.1M -$33.3M -$109.9M
Cash From Financing $362.9M $147.7M -$297.5M -$106.6M -$631.2M
 
Beginning Cash (CF) $21.4M $15.5M $8.3M $9.9M $69.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.9M -$7.2M $1.6M $60M $3.9M
Ending Cash (CF) $15.5M $8.3M $9.9M $69.9M $73.9M
 
Levered Free Cash Flow -$403.5M -$156.6M $198.6M $587.7M $419.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$51.5M $37.1M $343.5M $98.3M $456.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $5M $18.1M $19.5M $16M $14.1M
Change in Accounts Receivable $12.1M -$9.5M $56M -$45.9M $78.4M
Change in Inventories -- -- -- -- --
Cash From Operations $45.7M $153.5M $388.3M $480.8M $954.4M
 
Capital Expenditures $31.1M $92.6M $176.5M $391M $1.3B
Cash Acquisitions -- -- -$496.7M -- --
Cash From Investing -$31M -$89.2M -$667.8M -$395.8M -$1.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -$33.2M -$148.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $105M $130M $800M $920M $1.2B
Long-Term Debt Repaid -$120M -$180M -$650M -$720M -$850M
Repurchase of Common Stock -- -$14.5M -$15M -$27.9M --
Other Financing Activities -$1.8M $477K -$11.1M -$30.8M -$40.1M
Cash From Financing -$16.8M -$64M $124M $108.4M $538.7M
 
Beginning Cash (CF) $12.6M $7.2M $201.6M $18.8M $48.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2M $283K -$155.6M $193.4M $224.2M
Ending Cash (CF) $10.5M $7.5M $46.1M $212.3M $272.6M
 
Levered Free Cash Flow $14.7M $61M $211.8M $89.8M -$322.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$586.9M -$111.2M $711.9M $665.8M $1.4B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $23.8M $60.7M $42.7M $125.1M $55.5M
Change in Accounts Receivable $85.8M -$46.6M $14.8M -$117.9M $146.7M
Change in Inventories -- -- -- -- --
Cash From Operations $309.5M $374.3M $1B $1.9B $3.4B
 
Capital Expenditures $550.6M $239M $512.7M $1.6B $3.2B
Cash Acquisitions -- -- -$496.7M -- --
Cash From Investing -$542.9M -$234.6M -$906.6M -$1.4B -$3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -$95.2M -$422.6M
Special Dividend Paid
Long-Term Debt Issued $740M $700M $1.1B $1.7B $4.4B
Long-Term Debt Repaid -$505M -$807.1M -$1.1B -$1.7B -$4.4B
Repurchase of Common Stock -- -- -$16.3M -$98.2M -$128M
Other Financing Activities -$7.4M -$20.5M -$19.6M -$82.9M -$142.1M
Cash From Financing $227.6M -$142.6M -$90.7M -$325.8M -$279M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.7M -$3M $38.5M $166.2M $60.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$241.1M $135.3M $523.2M $303.4M $227.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$596.5M -$22.6M $551.1M $467.1M $995M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $16.2M $52.2M $36.8M $69.6M $46.7M
Change in Accounts Receivable $48.1M -$43M -$6.8M -$57.8M $52.6M
Change in Inventories -- -- -- -- --
Cash From Operations $130.2M $333.1M $843.4M $1.4B $2.5B
 
Capital Expenditures $309.4M $220.3M $406M $1.2B $2.6B
Cash Acquisitions -- -- -$496.7M -- --
Cash From Investing -$308M -$216.3M -$896.4M -$1.1B -$2.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- -$80.8M -$361.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $490M $620M $970M $1.6B $3B
Long-Term Debt Repaid -$310M -$702.1M -$845M -$1.4B -$2.6B
Repurchase of Common Stock -- -$14.5M -$16.2M -$95.4M -$61M
Other Financing Activities -$7.2M -$21.1M -$19.6M -$69.2M -$101.5M
Cash From Financing $172.8M -$117.6M $89.2M -$130M $222.2M
 
Beginning Cash (CF) $37.3M $29.1M $262.8M $114.9M $135.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5M -$812K $36.1M $142.3M $198.8M
Ending Cash (CF) $32.2M $28.2M $298.9M $257.3M $334.4M
 
Levered Free Cash Flow -$179.2M $112.8M $437.4M $153.1M -$39M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

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

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock