Financhill
Buy
77

ISDAY Quote, Financials, Valuation and Earnings

Last price:
$107.53
Seasonality move :
-0.39%
Day range:
$107.53 - $107.53
52-week range:
$62.00 - $112.10
Dividend yield:
3.62%
P/E ratio:
11.60x
P/S ratio:
1.61x
P/B ratio:
1.30x
Volume:
24
Avg. volume:
300
1-year change:
62.6%
Market cap:
$13.2B
Revenue:
$7.2B
EPS (TTM):
$9.27
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.9B $3.9B $3.8B $6.4B $7.2B
Revenue Growth (YoY) 6.55% 9.18% -1.66% 67.99% 12.36%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $228.2M -- -- -- --
Other Inc / (Exp) $217.2M $190.1M $5.7M -$8.7M $141.7M
Operating Expenses $1.9B -$1.4B -$1.5B -$1.7B -$1.9B
Operating Income -- $1.4B $1.5B $1.7B $1.9B
 
Net Interest Expenses -- $129.1M $161.6M $168.9M $231.5M
EBT. Incl. Unusual Items $438.4M $1.3B $1.6B $1.8B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $159.8M $469.3M $537.5M $628M $710.2M
Net Income to Company $293.1M $876.4M $1.1B $1.2B $1.2B
 
Minority Interest in Earnings -$9.3M $17.6M $13.7M $23.6M $18.9M
Net Income to Common Excl Extra Items $283.8M $876.1M $1.1B $1.2B $1.2B
 
Basic EPS (Cont. Ops) $2.45 $7.38 $8.53 $9.19 $9.35
Diluted EPS (Cont. Ops) $2.45 $7.38 $8.53 $9.19 $8.48
Weighted Average Basic Share $116.4M $116.4M $121.9M $123.7M $123.7M
Weighted Average Diluted Share $116.4M $116.4M $121.9M $123.7M $136.4M
 
EBITDA -- -- -- -- --
EBIT $755.4M $1.6B $2.5B $4.4B $4.9B
 
Revenue (Reported) $2.9B $3.9B $3.8B $6.4B $7.2B
Operating Income (Reported) -- $1.4B $1.5B $1.7B $1.9B
Operating Income (Adjusted) $755.4M $1.6B $2.5B $4.4B $4.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $994.2M $1.2B $1.4B $1.8B $2.3B
Revenue Growth (YoY) 22.16% 17.18% 16.11% 33.88% 24.71%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $36.8M $5.6M $5.4M $41.6M --
Operating Expenses -$354.7M -$407M -$350.5M -$484.5M -$497.3M
Operating Income $354.7M $407M $350.5M $484.5M $497.3M
 
Net Interest Expenses $37.4M $40M $45.2M $83.8M $105.9M
EBT. Incl. Unusual Items $353.1M $404M $348.4M $474M $486.3M
Earnings of Discontinued Ops. -- -- -- $15.1M $14M
Income Tax Expense $124M $138.8M $122.1M $186.4M $208.2M
Net Income to Company $233.8M $261.4M $204.9M $317.9M --
 
Minority Interest in Earnings $5.9M $5.9M $3.5M -$538.7K $2.4M
Net Income to Common Excl Extra Items $229.1M $268.5M $221.7M $290.6M $325.4M
 
Basic EPS (Cont. Ops) $1.92 $2.12 $1.76 $2.48 $2.73
Diluted EPS (Cont. Ops) $1.92 $2.12 $1.76 $2.38 $2.73
Weighted Average Basic Share $116.4M $123.7M $123.7M $123.7M $123.2M
Weighted Average Diluted Share $116.4M $123.7M $123.7M $128.6M $123.2M
 
EBITDA -- -- -- -- --
EBIT $432M $648.9M $1.1B $1.3B $1.5B
 
Revenue (Reported) $994.2M $1.2B $1.4B $1.8B $2.3B
Operating Income (Reported) $354.7M $407M $350.5M $484.5M $497.3M
Operating Income (Adjusted) $432M $648.9M $1.1B $1.3B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.8B $3.7B $5.6B $7.1B $9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $193.2M $69.3M -$5.3M $73.9M --
Operating Expenses -$1.2B -$1.4B -$1.9B -$1.8B -$2B
Operating Income $1.2B $1.4B $1.9B $1.8B $2B
 
Net Interest Expenses $127M $157.1M $172.3M $225.1M $273.7M
EBT. Incl. Unusual Items $1.2B $1.4B $1.9B $1.7B $1.9B
Earnings of Discontinued Ops. -- -- -- $29.3M $3.9M
Income Tax Expense $430.7M $474.6M $657.3M $651.2M $747.3M
Net Income to Company $790.2M $931.6M $1.2B $1.1B --
 
Minority Interest in Earnings $20.2M $13.8M $24.6M $75.2K $19.2M
Net Income to Common Excl Extra Items $788.6M $954.5M $1.2B $1.1B $1.2B
 
Basic EPS (Cont. Ops) $6.60 $7.84 $9.47 $9.00 $9.88
Diluted EPS (Cont. Ops) $5.93 $7.84 $9.47 $8.91 $9.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1.5B $2B $4.2B $4.7B $5.4B
 
Revenue (Reported) $3.8B $3.7B $5.6B $7.1B $9B
Operating Income (Reported) $1.2B $1.4B $1.9B $1.8B $2B
Operating Income (Adjusted) $1.5B $2B $4.2B $4.7B $5.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.6B $2.5B $4.2B $4.8B $6.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $184.3M -- -- -- --
Other Inc / (Exp) $143.7M $23M $10.5M $91.8M $14.7M
Operating Expenses $644.3M -$1.2B -$1.5B -$1.4B -$1.5B
Operating Income $354.7M $1.2B $1.5B $1.4B $1.5B
 
Net Interest Expenses $37.4M $133.4M $143.6M $199.2M $241.8M
EBT. Incl. Unusual Items $1.1B $1.2B $1.4B $1.4B $1.5B
Earnings of Discontinued Ops. -- -- -- $29.3M $3.9M
Income Tax Expense $383.1M $389.3M $509.4M $528.3M $580.9M
Net Income to Company $712.2M $767.5M $899.4M $886.2M $297.2M
 
Minority Interest in Earnings -$6.1M $14.1M $24.9M $598.4K $14M
Net Income to Common Excl Extra Items $695.2M $787.1M $927.2M $844.5M $945.5M
 
Basic EPS (Cont. Ops) $5.93 $6.40 $7.29 $7.06 $7.58
Diluted EPS (Cont. Ops) $5.93 $6.40 $7.29 $6.96 $7.58
Weighted Average Basic Share $349.2M $364M $371.1M $371.1M $370.2M
Weighted Average Diluted Share $349.2M $364M $371.1M $376M $370.4M
 
EBITDA -- -- -- -- --
EBIT $1.3B $1.7B $3.4B $3.6B $4.1B
 
Revenue (Reported) $2.6B $2.5B $4.2B $4.8B $6.9B
Operating Income (Reported) $354.7M $1.2B $1.5B $1.4B $1.5B
Operating Income (Adjusted) $1.3B $1.7B $3.4B $3.6B $4.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $13.4B $18B $17.5B $12.2B $15.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $197M $206.2M $128.5M $182.9M $180.4M
Other Current Assets -- -- -- -- --
Total Current Assets $16.1B $21.9B $22.5B $17.7B $21B
 
Property Plant And Equipment $1.2B $1.3B $1.4B $1.6B $1.7B
Long-Term Investments $15.4B $401.3M $709.9M $2.7B $2.8B
Goodwill $51M $52.5M $45.9M $44.7M $43.8M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $91.5B $107.7B $106.8B $109.9B $119.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.7B $42.7B $37.4B $33.9B $36.7B
 
Long-Term Debt -- $8.4B $8.2B $7.7B $6.8B
Capital Leases -- -- -- -- --
Total Liabilities $85.3B $100.5B $99.6B $101.8B $110.7B
 
Common Stock $210.4M $217.2M $193.6M $189.7M $187.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $6B $6.9B $7.1B $7.9B $8.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $169.6M $213.7M $169.5M $212.2M $416.1M
Total Equity $6.1B $7.1B $7.2B $8.1B $9.1B
 
Total Liabilities and Equity $91.5B $107.7B $106.8B $109.9B $119.8B
Cash and Short Terms $13.4B $19.2B $18.7B $13.7B $17.2B
Total Debt $3.4B $8.5B $8.2B $7.8B $6.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $14.4B $20.1B $15.1B $15.3B $20B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $15.2B $20.9B $17.2B $24.5B $30.5B
 
Property Plant And Equipment $992.8M $1B $1.2B $998.5M $1.2B
Long-Term Investments $1.5B $4B $4B $2.6B $3.5B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $97.1B $106.6B $104.9B $116.1B $143B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $37B $36.3B $28.4B $36.8B $40.6B
 
Long-Term Debt $7.7B $8.5B $8.1B $7.1B $8.4B
Capital Leases -- -- -- -- --
Total Liabilities $90.3B $99.6B $97.4B $107.5B $132.4B
 
Common Stock $209.5M $192M $179.4M $183.6M $206.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $204.6M $170.4M $202.3M $222.9M $460.7M
Total Equity $6.8B $6.9B $7.5B $8.6B $10.6B
 
Total Liabilities and Equity $97.1B $106.6B $104.9B $116.1B $143B
Cash and Short Terms $14.4B $20.1B $15.1B $15.6B --
Total Debt $7.7B $8.5B $8.1B $7.1B $8.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $293.1M $876.4M $1.1B $1.2B $1.2B
Depreciation & Amoritzation $142.9M $166.6M $172.3M $168.9M $192.6M
Stock-Based Compensation -- -- $1.8M $3.5M $2.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.1B $1.1B $1.8B $2B $1.7B
 
Capital Expenditures $243.4M $302.5M $316.7M $323.8M $225.8M
Cash Acquisitions -$46.6M -- -- -- --
Cash From Investing -$5.6B -$7.6B -$10.3B -$9.4B -$7.7B
 
Dividends Paid (Ex Special Dividend) -$14.3M $44.6M $183.6M $283.9M $311.5M
Special Dividend Paid
Long-Term Debt Issued $157.2M $1.8B $656M $1.3B $1.5B
Long-Term Debt Repaid -$1B -$319.6M -$1.6B -$530.4M -$355.1M
Repurchase of Common Stock -- -- -- -- $27.6M
Other Financing Activities $9.3B $10.4B $10.8B $3B $8.9B
Cash From Financing $8.4B $11.8B $10B $3.4B $9.7B
 
Beginning Cash (CF) $7.5B $13.1B $17.6B $17.5B $13.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.9B $5.3B $1.8B -$4B $3.6B
Ending Cash (CF) $12.3B $18.4B $19.2B $13.3B $16.8B
 
Levered Free Cash Flow $1.8B $796.9M $1.5B $1.6B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $233.8M $261.4M $204.9M $317.9M --
Depreciation & Amoritzation $42.2M -- -- -- --
Stock-Based Compensation -- $589.7K $798.6K $531.4K $316.8K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$79.7M $1.4B $424.2M $404.8M $41.5M
 
Capital Expenditures $70.3M $80.2M $89.5M $48.9M $54.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B -$1.8B -$1.7B -$3.6B -$1.6B
 
Dividends Paid (Ex Special Dividend) -- $39.5M $94.3M $83.5M $133.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10.5M -$8.1M -$79.1M $763.1M --
Long-Term Debt Repaid -$37M -$128.5M -$86.8M -$122.4M --
Repurchase of Common Stock -- -- -- -- $30.3M
Other Financing Activities $971.3M $2.8B $1.7B $5.6B --
Cash From Financing $910.2M $2.7B $1.5B $6.2B $3.5B
 
Beginning Cash (CF) $14.3B $18.9B $15.3B $12.5B --
Foreign Exchange Rate Adjustment -$18M $9.5M $32.1M $20.5M -$23.9M
Additions / Reductions -$377.2M $2.4B $276.3M $3B $1.9B
Ending Cash (CF) $14.1B $20.9B $15.2B $15.5B --
 
Levered Free Cash Flow -$150M $1.3B $334.7M $355.9M -$12.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $790.2M $931.6M $1.2B $1.1B --
Depreciation & Amoritzation $160.1M $168.2M $172.2M $184.2M --
Stock-Based Compensation -- $589.7K $3.1M $3.2M $1.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $3.7B $1.1B $1B $3.4B
 
Capital Expenditures $290.8M $335M $365.5M $186.4M $223.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6B -$11.7B -$9.5B -$7.2B -$9.2B
 
Dividends Paid (Ex Special Dividend) $139.8K $176.9M $303.8M $246.8M $396.7M
Special Dividend Paid
Long-Term Debt Issued $371.6M $1.9B $1.4B $1.5B --
Long-Term Debt Repaid -$452.4M -$1.3B -$819.5M -$367.1M --
Repurchase of Common Stock -- -- -- -- $118.1M
Other Financing Activities $7.5B $14.7B $3.9B $5.9B --
Cash From Financing $7.5B $15.8B $4B $6.7B $8.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.5B $7.8B -$4.1B $496.6M $2.8B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $766.2M $3.3B $773M $850.8M $3.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $712.2M $767.5M $899.4M $886.2M $297.2M
Depreciation & Amoritzation $123.8M $43.8M $42.4M $46.4M $51.5M
Stock-Based Compensation -- $589.7K $1.9M $1.6M $1.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $300.1M $2.4B $1.8B $874.6M $2.6B
 
Capital Expenditures $199.7M $232.3M $281.5M $148.4M $146.6M
Cash Acquisitions $7M -- -- -- --
Cash From Investing -$5.6B -$9.2B -$8.5B -$6.4B -$8.2B
 
Dividends Paid (Ex Special Dividend) -- $132.5M $252.8M $219.5M $305.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $372.8M $498.3M $1.2B $1.5B $755.8M
Long-Term Debt Repaid -$156.2M -$1.1B -$353.1M -$189.8M -$509.3M
Repurchase of Common Stock -- -- -- -- $90.7M
Other Financing Activities $6.1B $10.4B $3.5B $6.5B -$1B
Cash From Financing $6.3B $10.3B $4.3B $7.5B $6.6B
 
Beginning Cash (CF) $42.5B $56.5B $50.6B $38.1B $17.2B
Foreign Exchange Rate Adjustment -$11.9M -$33M $80.4M $53.8M -$74.4M
Additions / Reductions $995.1M $3.5B -$2.3B $2.1B $985.2M
Ending Cash (CF) $43.7B $58.8B $47.2B $40.2B $14.2B
 
Levered Free Cash Flow $100.4M $2.2B $1.5B $726.2M $2.5B

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

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock