Financhill
Sell
36

ITOCY Quote, Financials, Valuation and Earnings

Last price:
$118.88
Seasonality move :
1.77%
Day range:
$118.49 - $119.05
52-week range:
$79.12 - $127.30
Dividend yield:
0%
P/E ratio:
13.30x
P/S ratio:
0.86x
P/B ratio:
2.04x
Volume:
26.1K
Avg. volume:
31.4K
1-year change:
17.28%
Market cap:
$83.8B
Revenue:
$96.6B
EPS (TTM):
$8.94
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $97.4B $109.1B $103B $97.1B $96.6B
Revenue Growth (YoY) -3.47% 12.01% -5.65% -5.75% -0.49%
 
Cost of Revenues $83.8B $94.7B $89.3B $83.6B $83B
Gross Profit $13.6B $14.4B $13.7B $13.5B $13.6B
Gross Profit Margin 13.95% 13.22% 13.31% 13.89% 14.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.8B $11.9B $10.4B $10.5B $11B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $10B $9.4B $8.4B $8.6B $9.1B
Operating Income $3.6B $5B $5.3B $4.9B $4.5B
 
Net Interest Expenses $360.7M $224.5M $453.9M $656.1M $598.1M
EBT. Incl. Unusual Items $4.8B $7.6B $5.8B $5.4B $5.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $675M $2.4B $1.9B $1.7B $1.5B
Net Income to Company $4.2B $7.8B $6.2B $5.9B $6.1B
 
Minority Interest in Earnings $372M $522.4M $325.9M $346.8M $346.1M
Net Income to Common Excl Extra Items $4.2B $7.8B $6.2B $5.9B $6.1B
 
Basic EPS (Cont. Ops) $5.09 $9.84 $8.06 $7.65 $8.08
Diluted EPS (Cont. Ops) $5.09 $9.84 $8.06 $7.65 $8.08
Weighted Average Basic Share $743.9M $741.8M $732.9M $724.9M $714.9M
Weighted Average Diluted Share $743.9M $741.8M $732.9M $724.9M $714.9M
 
EBITDA $7.5B $8.5B $8.3B $7.8B $7.4B
EBIT $3.6B $5B $5.3B $4.9B $4.5B
 
Revenue (Reported) $97.4B $109.1B $103B $97.1B $96.6B
Operating Income (Reported) $3.6B $5B $5.3B $4.9B $4.5B
Operating Income (Adjusted) $3.6B $5B $5.3B $4.9B $4.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $26.9B $26.1B $23.7B $24.7B $25B
Revenue Growth (YoY) 12.75% -2.77% -9.3% 4.41% 1.14%
 
Cost of Revenues $22.5B $22.1B $19.9B $20.9B $20.9B
Gross Profit $4.3B $4B $3.8B $3.9B $4.2B
Gross Profit Margin 16.13% 15.48% 16.05% 15.65% 16.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9B $2.5B $2.5B $2.7B $2.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3B $2.6B $2.5B $2.7B $2.9B
Operating Income $1.4B $1.5B $1.3B $1.2B $1.2B
 
Net Interest Expenses $65.6M $107.9M $176M $176.2M $174.8M
EBT. Incl. Unusual Items $2.1B $1.8B $1.3B $1.3B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $620.5M $527.8M $406.1M $404.6M $410.9M
Net Income to Company $2.3B $1.9B $1.4B $1.7B $1.6B
 
Minority Interest in Earnings $149.3M $83M $91.6M $160.5M $69.2M
Net Income to Common Excl Extra Items $2.3B $1.9B $1.5B $1.7B $1.5B
 
Basic EPS (Cont. Ops) $2.85 $2.48 $1.90 $2.16 $2.08
Diluted EPS (Cont. Ops) $2.85 $2.48 $1.90 $2.16 $2.08
Weighted Average Basic Share $742.7M $734.7M $727M $718.2M $703.9M
Weighted Average Diluted Share $742.7M $734.7M $727M $718.2M $703.9M
 
EBITDA $2.3B $2.2B $2B $1.9B $2B
EBIT $1.4B $1.5B $1.3B $1.2B $1.2B
 
Revenue (Reported) $26.9B $26.1B $23.7B $24.7B $25B
Operating Income (Reported) $1.4B $1.5B $1.3B $1.2B $1.2B
Operating Income (Adjusted) $1.4B $1.5B $1.3B $1.2B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $105.2B $108B $98.9B $96.8B $98.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $87.6B $91.4B $83.7B $81.3B $82.2B
Gross Profit $17.6B $16.5B $15.2B $15.5B $16.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.8B $11.1B $10.4B $10.7B $11.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $12.8B $11.2B $10.4B $10.7B $11.7B
Operating Income $4.8B $5.3B $4.8B $4.8B $4.5B
 
Net Interest Expenses $303.2M $296.5M $661.7M $693.3M $693.6M
EBT. Incl. Unusual Items $7B $6.2B $5.3B $5.2B $6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2B $1.9B $1.8B $1.6B $1.6B
Net Income to Company $6.5B $6.7B $5.6B $5.8B $6.6B
 
Minority Interest in Earnings $514.4M $379.7M $374.5M $377.4M $235M
Net Income to Common Excl Extra Items $6.5B $6.8B $5.6B $5.9B $6.6B
 
Basic EPS (Cont. Ops) $8.05 $8.66 $7.18 $7.64 $8.94
Diluted EPS (Cont. Ops) $8.05 $8.66 $7.18 $7.64 $8.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $8.7B $8.6B $7.8B $7.7B $7.6B
EBIT $4.8B $5.3B $4.8B $4.8B $4.5B
 
Revenue (Reported) $105.2B $108B $98.9B $96.8B $98.4B
Operating Income (Reported) $4.8B $5.3B $4.8B $4.8B $4.5B
Operating Income (Adjusted) $4.8B $5.3B $4.8B $4.8B $4.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $53.5B $52.1B $48B $47.8B $49.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $44.7B $44.1B $40.5B $40.2B $41.4B
Gross Profit $8.8B $8.1B $7.6B $7.6B $8.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6B $5.2B $5.1B $5.2B $5.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $6B $5.2B $5.1B $5.2B $5.9B
Operating Income $2.8B $2.9B $2.5B $2.4B $2.4B
 
Net Interest Expenses $135.8M $174.1M $345.5M $343.2M $351.6M
EBT. Incl. Unusual Items $4.8B $3.4B $2.9B $2.7B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $1B $918.3M $835.5M $982.1M
Net Income to Company $4.9B $3.8B $3.1B $3.1B $3.6B
 
Minority Interest in Earnings $306.8M $161M $211.8M $239.8M $126.9M
Net Income to Common Excl Extra Items $4.9B $3.8B $3.1B $3.1B $3.6B
 
Basic EPS (Cont. Ops) $6.14 $4.90 $4.03 $4.01 $4.86
Diluted EPS (Cont. Ops) $6.14 $4.90 $4.03 $4.01 $4.86
Weighted Average Basic Share $1.5B $1.5B $1.5B $1.4B $1.4B
Weighted Average Diluted Share $1.5B $1.5B $1.5B $1.4B $1.4B
 
EBITDA $4.6B $4.4B $3.9B $3.8B $4B
EBIT $2.8B $2.9B $2.5B $2.4B $2.4B
 
Revenue (Reported) $53.5B $52.1B $48B $47.8B $49.7B
Operating Income (Reported) $2.8B $2.9B $2.5B $2.4B $2.4B
Operating Income (Adjusted) $2.8B $2.9B $2.5B $2.4B $2.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $5B $5.2B $4.7B $4.1B $4B
Short Term Investments $497.4M $926.8M $621.4M $585.6M $583.7M
Accounts Receivable, Net $19.2B $20.3B $16.8B $16.4B $16.8B
Inventory $8.1B $8.9B $9.8B $9.1B $9.9B
Prepaid Expenses $728.7M $1B $1.1B $1.1B $1.8B
Other Current Assets $1.5B $1.5B $1.6B $1.9B $1.7B
Total Current Assets $38.7B $39.6B $38.5B $37.2B $38.3B
 
Property Plant And Equipment $17.6B $16B $15B $13.9B $14.9B
Long-Term Investments $31.9B $33.2B $34.7B $35B $37.8B
Goodwill $3.6B $3B -- $2.5B $2.7B
Other Intangibles $6.6B $5.8B -- $4.9B $5.4B
Other Long-Term Assets $715.8M $618.9M $583.3M $708.5M $694.9M
Total Assets $101.2B $100.1B $98.5B $95.7B $101.2B
 
Accounts Payable $14.7B $16.2B $13.9B $14.1B $13.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.2B $1.9B $1.8B $1.5B $1.6B
Other Current Liabilities $3.4B $3.5B $3.5B $3.4B $3.4B
Total Current Liabilities $32.2B $30.1B $29.6B $28.7B $30B
 
Long-Term Debt $29.6B $26B $23.4B $22.8B $23.8B
Capital Leases -- -- -- -- --
Total Liabilities $66.1B $60.9B $57.5B $56.1B $59.1B
 
Common Stock $2.3B $2.1B $1.9B $1.7B $1.7B
Other Common Equity Adj -- -- -- -- --
Common Equity $30B $34.6B $36.2B $35.9B $38.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5B $4.6B $4.8B $3.7B $3.6B
Total Equity $35B $39.2B $41.1B $39.6B $42.1B
 
Total Liabilities and Equity $101.2B $100.1B $98.5B $95.7B $101.2B
Cash and Short Terms $5B $5.2B $4.7B $4.1B $4B
Total Debt $38.2B $30.3B $27.3B $26.1B $27.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $4.6B $4.4B $4.1B $4.3B $4.2B
Short Term Investments $781.8M $1.2B $729M $599.5M --
Accounts Receivable, Net $19.2B $18B $19.5B $18.9B $19.6B
Inventory $9.1B $9.6B $9.1B $10.2B $10.6B
Prepaid Expenses $748.4M $1.1B $1.1B $1.4B $2B
Other Current Assets $1.7B $1.7B $1.7B $1.9B --
Total Current Assets $38B $37.6B $37.7B $38.8B $40.3B
 
Property Plant And Equipment $17B $14.2B $13.6B $14.7B $15.3B
Long-Term Investments $33.6B $32.2B $34.2B $37.1B $39.5B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $716.7M $654.4M $551.3M $766M --
Total Assets $100.8B $94B $95B $100.6B $105.5B
 
Accounts Payable $15.5B $15.3B $16.3B $16B $16.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.1B $1.7B $1.5B $1.6B --
Other Current Liabilities $3.5B $3.6B $3.2B $3.5B --
Total Current Liabilities $30B $29.2B $29.5B $29.5B $31.1B
 
Long-Term Debt $27.3B $22B $22B $23.3B $23.8B
Capital Leases -- -- -- -- --
Total Liabilities $62.2B $55.8B $56B $57.7B $60.7B
 
Common Stock $2.3B $1.8B $1.7B $1.8B $1.7B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.9B $4.6B $4B $3.8B $3.8B
Total Equity $38.6B $38.2B $38.9B $42.9B $44.9B
 
Total Liabilities and Equity $100.8B $94B $95B $100.6B $105.5B
Cash and Short Terms $4.6B $4.4B $4.1B $4.3B $4.2B
Total Debt $34.3B $28.4B $28.5B $29.8B $30.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $4.2B $7.8B $6.2B $5.9B $6.1B
Depreciation & Amoritzation $4B $3.6B $3B $2.9B $3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$46M -$2.7B -$430.9M -$1.3B -$4.1M
Change in Inventories $363.3M -$1.4B -$1.5B $25.1M -$596.5M
Cash From Operations $8.4B $7.1B $6.9B $6.8B $6.5B
 
Capital Expenditures $1.6B $1.4B $1.4B $1.4B $1.5B
Cash Acquisitions $5B $396.2M $192.1M $2.9B $1B
Cash From Investing -$7B $218.4M -$2.9B -$4.1B -$3.7B
 
Dividends Paid (Ex Special Dividend) $1.2B $1.2B $1.4B $1.6B $1.7B
Special Dividend Paid
Long-Term Debt Issued $9.6B $4.1B -- $9.8B $6.6B
Long-Term Debt Repaid -$6.9B -$6.4B -- -$8.5B -$5.9B
Repurchase of Common Stock $134.5M $534.3M $444.1M $692.1M $1B
Other Financing Activities -$5B -$125.5M $194.2M -$2.7B -$300.4M
Cash From Financing -$1.9B -$7.4B -$4.1B -$2.9B -$3.1B
 
Beginning Cash (CF) $4.9B $5B $4.6B $4B $3.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$215.8M $208M -$42.2M -$38.5M -$333.6M
Ending Cash (CF) $4.9B $5.5B $4.6B $4.1B $3.3B
 
Levered Free Cash Flow $6.9B $5.7B $5.5B $5.4B $5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.3B $1.9B $1.4B $1.7B $1.6B
Depreciation & Amoritzation $892.7M $727.3M $714.6M $708.8M $779M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$41.1M $66.1M -$2B -- --
Change in Inventories -$256.3M -$501.5M -$270.6M -- --
Cash From Operations $2.1B $1.7B $1.8B $2.4B $2.5B
 
Capital Expenditures $301.7M $283.4M $233M $230.3M $409.3M
Cash Acquisitions -$194.5K $83M $1.7B $213.7M $352.4M
Cash From Investing $588.2M -$1.9B -$283M -$416.5M -$222M
 
Dividends Paid (Ex Special Dividend) -$2.4M -$24.3M -$24.3M $2.2M -$4.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $264.4M $1.7B $2.3B -- --
Long-Term Debt Repaid -$2B -$1.8B -$1.2B -- --
Repurchase of Common Stock $109K -$385.3K $176.3M $283.1M $400.6M
Other Financing Activities -$1.1M $656M -$1.7B -- --
Cash From Financing -$2.5B -$113M -$1.6B -$1.8B -$2B
 
Beginning Cash (CF) $4.5B $4.3B $4.1B $4.2B $4B
Foreign Exchange Rate Adjustment -$17.6M $52.7M $38.7M -$137.8M $41.7M
Additions / Reductions $141.8M -$241.3M -$80.5M $5.5M $341.1M
Ending Cash (CF) $4.7B $4.1B $4B $4B $4.3B
 
Levered Free Cash Flow $1.8B $1.4B $1.5B $2.2B $2.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6.5B $6.7B $5.6B $5.8B $6.6B
Depreciation & Amoritzation $3.9B $3.3B $3B $2.9B $3.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.8B -$3.3B -$2B -- --
Change in Inventories -$921.2M -$2.1B $296.3M -- --
Cash From Operations $8B $6.9B $6.8B $7.2B $7B
 
Capital Expenditures $1.4B $1.1B $971.4M $1.2B $1.4B
Cash Acquisitions $3.7B $252.4M $1.7B $1.4B $1.2B
Cash From Investing -$3.5B -$2.5B -$1.7B -$1.8B -$2.9B
 
Dividends Paid (Ex Special Dividend) $1.2B $1.3B $1.5B $1.5B $1.9B
Special Dividend Paid
Long-Term Debt Issued $7.3B $5.3B -$119M -- --
Long-Term Debt Repaid -$7.9B -$5.7B $1.4B -- --
Repurchase of Common Stock $77M $548.9M $609.6M $797.9M $1.4B
Other Financing Activities -$3.3B $481.3M -$2.1B -- --
Cash From Financing -$6.2B -$3.8B -$5.2B -$5.4B -$4.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5B $1B -$118.2M -$60.1M -$81.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $6.6B $5.8B $5.8B $6B $5.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.9B $3.8B $3.1B $3.1B $3.6B
Depreciation & Amoritzation $1.8B $1.5B $1.5B $1.4B $1.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$173.1M -$737.8M -$2.3B -- --
Change in Inventories -$1.1B -$1.8B -$40.5M -- --
Cash From Operations $3.8B $3.5B $3.3B $3.7B $4.2B
 
Capital Expenditures $675.3M $654.3M $397.3M $607.7M $795.7M
Cash Acquisitions $329.2M $184M $1.7B $213.7M $352.4M
Cash From Investing $551.4M -$2.3B -$639.3M -$1B -$557.7M
 
Dividends Paid (Ex Special Dividend) $595.8M $689.8M $770.1M $741.6M $978.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.6B $2.8B $2.7B -- --
Long-Term Debt Repaid -$3.9B -$3.3B -$1.9B -- --
Repurchase of Common Stock $182.1K $12.9M $176.4M $283.2M $679.3M
Other Financing Activities -$52M $554.8M -$1.7B -- -$397.1M
Cash From Financing -$5.1B -$1.3B -$2.8B -$2.7B -$3.4B
 
Beginning Cash (CF) $9B $9.1B $8.3B $7.9B $7.6B
Foreign Exchange Rate Adjustment -$2.7M $181.7M $141.3M -$44.1M $29.2M
Additions / Reductions -$740.5M $80M $4.1M -$17.5M $234.1M
Ending Cash (CF) $8.2B $9.4B $8.5B $7.8B $7.9B
 
Levered Free Cash Flow $3.1B $2.8B $2.9B $3.1B $3.4B

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