Financhill
Buy
82

IBDSF Quote, Financials, Valuation and Earnings

Last price:
$22.00
Seasonality move :
5.92%
Day range:
$20.94 - $22.00
52-week range:
$13.24 - $22.00
Dividend yield:
3.27%
P/E ratio:
22.91x
P/S ratio:
2.71x
P/B ratio:
2.52x
Volume:
11.3K
Avg. volume:
12K
1-year change:
52.03%
Market cap:
$147B
Revenue:
$47.9B
EPS (TTM):
$0.96
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $37.8B $46.2B $56.7B $53.1B $47.9B
Revenue Growth (YoY) -7.35% 22.36% 22.72% -6.35% -9.76%
 
Cost of Revenues $29.6B $37.2B $46.8B $40.8B $35.8B
Gross Profit $8.2B $9B $9.9B $12.3B $12.1B
Gross Profit Margin 21.58% 19.5% 17.44% 23.17% 25.33%
 
R&D Expenses $334M $398.3M $381.5M $415.1M $435.9M
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.7B $236.4M $1.4B $2.8B $350.5M
Operating Income $6.4B $8.8B $8.5B $9.6B $11.8B
 
Net Interest Expenses $1.2B $1.5B $2B $2.5B $2.4B
EBT. Incl. Unusual Items $5.8B $7.5B $6.5B $7.3B $8.8B
Earnings of Discontinued Ops. -$20.5M -$41.4M -$74.6M -$22.7M -$20.6M
Income Tax Expense $1.2B $2.3B $1.2B $1.7B $2.3B
Net Income to Company $5.8B $7.4B $6.6B $7.6B $8.8B
 
Minority Interest in Earnings $388.7M $552M $757.8M $638.9M $363.4M
Net Income to Common Excl Extra Items $4.5B $5.2B $5.4B $5.9B $6.5B
 
Basic EPS (Cont. Ops) $0.64 $0.71 $0.68 $0.81 $0.94
Diluted EPS (Cont. Ops) $0.64 $0.71 $0.68 $0.81 $0.94
Weighted Average Basic Share $6.4B $6.4B $6.7B $6.4B $6.4B
Weighted Average Diluted Share $6.4B $6.5B $6.7B $6.4B $6.5B
 
EBITDA $11B $13.8B $13.4B $14.7B $17.3B
EBIT $6.4B $8.8B $8.5B $9.6B $11.8B
 
Revenue (Reported) $37.8B $46.2B $56.7B $53.1B $47.9B
Operating Income (Reported) $6.4B $8.8B $8.5B $9.6B $11.8B
Operating Income (Adjusted) $6.4B $8.8B $8.5B $9.6B $11.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.9B $13.6B $11.9B $11.5B $13B
Revenue Growth (YoY) 19.87% 24.43% -12.34% -3.17% 12.87%
 
Cost of Revenues $9B $11.9B $9.4B $8.8B $10B
Gross Profit $1.9B $1.7B $2.5B $2.7B $3B
Gross Profit Margin 17.39% 12.5% 20.96% 23.44% 23.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $80.7M $174.5M $422.5M $268.4M -$136.3M
Operating Income $1.8B $1.5B $2.1B $2.4B $3.2B
 
Net Interest Expenses $862.2M $1.3B $991.2M $1.2B $1.5B
EBT. Incl. Unusual Items $1.6B $1.3B $1.5B $2.1B $2.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $365.4M $88.1M $322.2M $485.2M $341.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $158.9M $173.9M $184.3M $119.6M $111.6M
Net Income to Common Excl Extra Items $1.2B $1.1B $1.4B $1.6B $2.2B
 
Basic EPS (Cont. Ops) $0.17 $0.16 $0.20 $0.24 $0.31
Diluted EPS (Cont. Ops) $0.17 $0.16 $0.20 $0.24 $0.31
Weighted Average Basic Share $6.1B $6.2B $6.1B $6.2B $6.5B
Weighted Average Diluted Share $6.1B $7.2B $7.2B $7B --
 
EBITDA $3.2B $3.1B $3.3B $4B $4.9B
EBIT $1.8B $1.5B $2.1B $2.4B $3.2B
 
Revenue (Reported) $10.9B $13.6B $11.9B $11.5B $13B
Operating Income (Reported) $1.8B $1.5B $2.1B $2.4B $3.2B
Operating Income (Adjusted) $1.8B $1.5B $2.1B $2.4B $3.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $44.1B $53B $56.6B $49.1B $50.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $35.1B $43.6B $44.6B $36.7B $39B
Gross Profit $9B $9.4B $12B $12.4B $11.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $66.6M $2.3B $185.5M $1.3B
Operating Income $7.6B $9.3B $9.7B $12.2B $9.8B
 
Net Interest Expenses $2.7B $3.5B $3.3B $4.2B $5.1B
EBT. Incl. Unusual Items $6.3B $7.1B $7.5B $10.4B $7.9B
Earnings of Discontinued Ops. -$28.7M -$68.1M -- -- --
Income Tax Expense $1.7B $1.5B $1.8B $2.5B $1.5B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $587.2M $727M $603.6M $605.1M $399.2M
Net Income to Common Excl Extra Items $4.6B $5.8B $5.8B $7.8B $6.5B
 
Basic EPS (Cont. Ops) $0.65 $0.80 $0.84 $1.16 $0.96
Diluted EPS (Cont. Ops) $0.65 $0.80 $0.84 $1.16 $0.96
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $12.6B $14.4B $14.9B $18.2B $17.7B
EBIT $7.6B $9.3B $9.7B $12.2B $9.8B
 
Revenue (Reported) $44.1B $53B $56.6B $49.1B $50.1B
Operating Income (Reported) $7.6B $9.3B $9.7B $12.2B $9.8B
Operating Income (Adjusted) $7.6B $9.3B $9.7B $12.2B $9.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $33.5B $40.3B $40.2B $36B $37.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26.8B $33.4B $30.7B $26.4B $27.6B
Gross Profit $6.7B $6.8B $9.5B $9.6B $10.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $938.4M $1B $2.1B -$268.3M $1B
Operating Income $5.7B $5.8B $7.4B $9.9B $9.1B
 
Net Interest Expenses $2.1B $3B $3.1B $3.3B $4.1B
EBT. Incl. Unusual Items $4.9B $4.6B $5.6B $8.6B $7.7B
Earnings of Discontinued Ops. -$7.2M -$68.1M -- -- --
Income Tax Expense $1.6B $851M $1.4B $2.2B $1.4B
Net Income to Company $3.3B $3.4B -- -- --
 
Minority Interest in Earnings $427.6M $602.2M $444.2M $410.6M $444.1M
Net Income to Common Excl Extra Items $3.3B $3.9B $4.4B $6.4B $6.4B
 
Basic EPS (Cont. Ops) $0.47 $0.52 $0.64 $0.95 $0.94
Diluted EPS (Cont. Ops) $0.47 $0.52 $0.64 $0.95 $0.94
Weighted Average Basic Share $18.5B $18.6B $18.6B $18.7B $19B
Weighted Average Diluted Share $18.5B $19.6B $20.1B $19.6B $12.7B
 
EBITDA $9.6B $9.9B $11.2B $14.3B $13.9B
EBIT $5.7B $5.8B $7.4B $9.9B $9.1B
 
Revenue (Reported) $33.5B $40.3B $40.2B $36B $37.7B
Operating Income (Reported) $5.7B $5.8B $7.4B $9.9B $9.1B
Operating Income (Adjusted) $5.7B $5.8B $7.4B $9.9B $9.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.6B $9.5B $10B $6B $6B
Short Term Investments $444M $568.4M $410.7M $655.5M $507.8M
Accounts Receivable, Net $7B $7.9B $9B $8.7B $8.3B
Inventory $3.3B $3.3B $2.6B $3.1B $3.4B
Prepaid Expenses $9.8M $15.9M $38.4M $79.5M $159.5M
Other Current Assets -- -- -- -- --
Total Current Assets $18.3B $25.5B $24.8B $25.5B $21.6B
 
Property Plant And Equipment $90.2B $93.5B $94.7B $99.8B $100.5B
Long-Term Investments $10.9B $12B $16.6B $14.9B $17.7B
Goodwill $9.4B $9.4B $8.8B $9.3B $9B
Other Intangibles $13B $13.1B $12.8B $13.1B $12.1B
Other Long-Term Assets -- -- -- -- --
Total Assets $149.9B $161.2B $160.2B $171.4B $170.1B
 
Accounts Payable $6.3B $6.8B $6.3B $5.6B $6.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $161.1M $178.9M $161.9M $203.4M $187.3M
Other Current Liabilities $430.5M $722.4M $1.5B $969.4M $897M
Total Current Liabilities $21.9B $27.7B $30.8B $31B $31.2B
 
Long-Term Debt $39.9B $38.6B $41.6B $43.4B $45.2B
Capital Leases -- -- -- -- --
Total Liabilities $90.6B $95.9B $96.9B $103.6B $105.6B
 
Common Stock $5.8B $5.4B $5.1B $5.3B $4.9B
Other Common Equity Adj -- -- -- -- --
Common Equity $43.3B $46B $43.9B $47.6B $48.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $14.4B $17.8B $18.1B $19B $14.4B
Total Equity $57.8B $63.8B $62B $66.6B $63.2B
 
Total Liabilities and Equity $148.4B $159.8B $158.9B $170.2B $168.8B
Cash and Short Terms $5.6B $9.5B $10B $6B $6B
Total Debt $40B $38.8B $41.8B $43.6B $45.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $7.8B $15B $5.5B $10.7B $9.8B
Short Term Investments $1.1B $3.3B $1.5B $1.8B --
Accounts Receivable, Net $9.4B $13.4B $9.5B $10.1B $11.4B
Inventory $3B $2.8B $2.7B $3.3B $2.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $22.3B $33.1B $24.6B $26.3B $26.6B
 
Property Plant And Equipment $91.2B $88.7B $95.1B $105.6B $114.6B
Long-Term Investments $12.4B $18.6B $14.5B $16.1B $18.2B
Goodwill $9.4B $8.3B $9B $9.5B --
Other Intangibles $13.1B $12.4B $12.9B $12.7B --
Other Long-Term Assets -$2.3M -$982.9K -- -$1.1M --
Total Assets $156.3B $167.5B $158.7B $172.9B $188.5B
 
Accounts Payable $6.8B $7B $5.3B $6.2B $6.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $168.2M $200.5M $182.1M $241.3M --
Other Current Liabilities $869.9M $1.2B $1.6B $1.2B --
Total Current Liabilities $25.9B $36.1B $27.5B $33.4B $33B
 
Long-Term Debt $38.4B $35.9B $42.5B $46.3B $54.6B
Capital Leases -- -- -- -- --
Total Liabilities $95.9B $106.5B $95B $103.6B $114.4B
 
Common Stock $5.5B $4.7B $5B $5.3B $5.9B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $17.2B $16.5B $18B $18.9B $14.5B
Total Equity $60.4B $61.1B $63.7B $69.3B $72.8B
 
Total Liabilities and Equity $156.3B $167.5B $158.7B $172.9B $187.2B
Cash and Short Terms $7.8B $15B $5.5B $10.7B $9.8B
Total Debt $38.5B $36.1B $42.7B $46.5B $54.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.8B $7.4B $6.6B $7.6B $8.8B
Depreciation & Amoritzation $4.5B $5B $4.9B $5.1B $5.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$793.4M -$5.6B -$1.8B $339.5M -$1.9B
Change in Inventories $52.4M $61.5M $547.6M -$181.6M -$670.6M
Cash From Operations $8.4B $8.5B $9.2B $10.6B $10.4B
 
Capital Expenditures $6.7B $8.2B $7.1B $8.5B $9.1B
Cash Acquisitions $818.5M $744.6M $53.6M $77.8M $2.7B
Cash From Investing -$7.6B -$10.5B -$10B -$9.8B -$11B
 
Dividends Paid (Ex Special Dividend) $640.7M $673.7M $935.4M $1B $1.3B
Special Dividend Paid
Long-Term Debt Issued $16.7B $14.8B $15.6B $12.6B $20.6B
Long-Term Debt Repaid -$12B -$9B -$10.8B -$10B -$14.2B
Repurchase of Common Stock $3.1B $2.2B $2B $3B $2.2B
Other Financing Activities $68.5M $808.1M $632.8M $467.7M -$2.7B
Cash From Financing $1B $2.6B $1.2B -$2.5B $2B
 
Beginning Cash (CF) $4.2B $4.6B $4.9B $3.3B $4.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B $716.3M $604.3M -$1.7B $1.1B
Ending Cash (CF) $5.3B $5.4B $5.7B $1.7B $5.2B
 
Levered Free Cash Flow $1.7B $284.9M $2.1B $2B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
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) $5.2B $4.3B $2.8B $7.9B $7.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2019-03-31 2020-03-31 2021-03-31 2022-03-31 2023-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $3.1B $3B $3.5B $4.4B $3.9B
Cash Acquisitions -$45M -$144.9M -$41.9M -$741.2M -$123.6M
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -$9.8M -$147.2M -$262.1M -$320.6M -$410.1M
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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.3B $3.4B -- -- --
Depreciation & Amoritzation $2.8B $2.9B -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.1B -$1.4B -- -- --
Change in Inventories $163.9M $39.4M -- -- --
Cash From Operations $5.4B $5.8B -- -- --
 
Capital Expenditures $4.4B $3.9B -- -- --
Cash Acquisitions -$741.2M -$123.6M -- -- --
Cash From Investing -$6.3B -$4.5B -- -- --
 
Dividends Paid (Ex Special Dividend) -$320.6M -$410.1M -- -- --
Special Dividend Paid -- $5.4K $5.5K $5.4K --
Long-Term Debt Issued $10.4B $7.2B -- -- --
Long-Term Debt Repaid -$7.7B -$6B -- -- --
Repurchase of Common Stock -$1.4B -$1.3B -- -- --
Other Financing Activities $679.7M $21.3M -- -- --
Cash From Financing $977.4M -$1.5B -- -- --
 
Beginning Cash (CF) $12.1B $13.4B $9.8B $19.5B $12.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37.4M -$222.6M -- -- --
Ending Cash (CF) $4.1B $4.3B -- -- --
 
Levered Free Cash Flow $983.4M $1.9B -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
85
HUT alert for Dec 25

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
63
GPCR alert for Dec 25

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock