Financhill
Sell
31

JRONY Quote, Financials, Valuation and Earnings

Last price:
$46.67
Seasonality move :
4.71%
Day range:
$46.67 - $47.00
52-week range:
$37.01 - $54.50
Dividend yield:
2.83%
P/E ratio:
20.49x
P/S ratio:
0.38x
P/B ratio:
4.01x
Volume:
6.6K
Avg. volume:
8.7K
1-year change:
18.54%
Market cap:
$14.7B
Revenue:
$36.2B
EPS (TTM):
$2.28
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $22B $24.7B $26.7B $33.1B $36.2B
Revenue Growth (YoY) 5.43% 12.26% 8.05% 24.03% 9.39%
 
Cost of Revenues $17.2B $19.4B $21.1B $26.3B $28.8B
Gross Profit $4.8B $5.3B $5.6B $6.8B $7.4B
Gross Profit Margin 21.9% 21.53% 21.01% 20.42% 20.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4B $4.3B $4.5B $5.4B $6.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.1B $4.3B $4.5B $5.4B $6.2B
Operating Income $759.4M $972.8M $1.1B $1.3B $1.3B
 
Net Interest Expenses $169.1M $173.8M $173.4M $256.2M $354.8M
EBT. Incl. Unusual Items $522.7M $770.7M $855.5M $1.1B $867.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $155M $198.6M $217.6M $258.4M $210.9M
Net Income to Company $355.8M $547.3M $620.1M $817.3M $647.9M
 
Minority Interest in Earnings $12.1M $24.8M $17.9M $17.3M $7.6M
Net Income to Common Excl Extra Items $367.9M $572.1M $637.9M $835.7M $655.5M
 
Basic EPS (Cont. Ops) $0.57 $1.74 $1.97 $2.60 $2.06
Diluted EPS (Cont. Ops) $0.57 $1.74 $1.97 $2.60 $2.06
Weighted Average Basic Share $314.2M $314.2M $314.2M $314.2M $314.2M
Weighted Average Diluted Share $314.2M $314.2M $314.2M $314.2M $314.2M
 
EBITDA $1.6B $1.9B $1.9B $2.3B $2.4B
EBIT $759.4M $972.8M $1.1B $1.3B $1.3B
 
Revenue (Reported) $22B $24.7B $26.7B $33.1B $36.2B
Operating Income (Reported) $759.4M $972.8M $1.1B $1.3B $1.3B
Operating Income (Adjusted) $759.4M $972.8M $1.1B $1.3B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.3B $6.6B $8.6B $9.3B $10.7B
Revenue Growth (YoY) 9.57% 4.82% 31.78% 7.71% 14.8%
 
Cost of Revenues $4.9B $5.2B $6.9B $7.4B $8.5B
Gross Profit $1.4B $1.4B $1.8B $1.9B $2.2B
Gross Profit Margin 21.79% 21.2% 20.53% 20.66% 20.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.1B $1.4B $1.6B $1.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $1.1B $1.4B $1.6B $1.8B
Operating Income $288M $280.9M $385.1M $360.3M $440.5M
 
Net Interest Expenses $42.9M $42.3M $69.6M $90.1M $111M
EBT. Incl. Unusual Items $232.5M $221.5M $295.9M $275.7M $334.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $59.1M $53.4M $70.7M $62.6M $73.6M
Net Income to Company $163.3M $160.2M $221.3M $203.5M $252.9M
 
Minority Interest in Earnings $11.8M $10.1M $5.4M $6.6M $9.3M
Net Income to Common Excl Extra Items $173.8M $168.1M $225.2M $212M $260.6M
 
Basic EPS (Cont. Ops) $0.52 $0.50 $0.70 $0.65 $0.80
Diluted EPS (Cont. Ops) $0.52 $0.50 $0.70 $0.65 $0.80
Weighted Average Basic Share $314.2M $314.2M $314.2M $314.2M $314.2M
Weighted Average Diluted Share $314.2M $314.2M $314.2M $314.2M $314.2M
 
EBITDA $506M $478.2M $637.5M $651.4M $774.7M
EBIT $288M $280.9M $385.1M $360.3M $440.5M
 
Revenue (Reported) $6.3B $6.6B $8.6B $9.3B $10.7B
Operating Income (Reported) $288M $280.9M $385.1M $360.3M $440.5M
Operating Income (Adjusted) $288M $280.9M $385.1M $360.3M $440.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $24.3B $26B $31.5B $35.7B $39B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19B $20.5B $25B $28.4B $31B
Gross Profit $5.3B $5.5B $6.5B $7.3B $8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.3B $4.4B $5.1B $6B $6.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.3B $4.4B $5.2B $6B $6.6B
Operating Income $925.9M $1.1B $1.3B $1.3B $1.4B
 
Net Interest Expenses $173.8M $170.8M $226.9M $334M $402.7M
EBT. Incl. Unusual Items $711.3M $825.8M $1.1B $916.2M $968.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $191.9M $201.6M $267.7M $212.6M $241.1M
Net Income to Company $497.5M $606.2M $776.3M $681.6M $720M
 
Minority Interest in Earnings $22.4M $24.4M $11M $9.8M $10.5M
Net Income to Common Excl Extra Items $519.8M $624.2M $790.5M $701.4M $727.1M
 
Basic EPS (Cont. Ops) $1.30 $1.91 $2.48 $2.20 $2.28
Diluted EPS (Cont. Ops) $1.58 $1.91 $2.48 $2.20 $2.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.8B $1.9B $2.2B $2.4B $2.6B
EBIT $925.9M $1.1B $1.3B $1.3B $1.4B
 
Revenue (Reported) $24.3B $26B $31.5B $35.7B $39B
Operating Income (Reported) $925.9M $1.1B $1.3B $1.3B $1.4B
Operating Income (Adjusted) $925.9M $1.1B $1.3B $1.3B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $18.2B $19.5B $24.3B $26.9B $29.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.3B $15.4B $19.3B $21.4B $23.6B
Gross Profit $3.9B $4.1B $5B $5.5B $6.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2B $3.3B $4B $4.6B $5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.2B $3.3B $4B $4.6B $5B
Operating Income $701.9M $787.2M $1B $928.9M $1.1B
 
Net Interest Expenses $130.5M $127.4M $181M $260.9M $308.9M
EBT. Incl. Unusual Items $550.2M $607.5M $815.3M $637.7M $737.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $143.1M $146.7M $197.3M $151.3M $182.4M
Net Income to Company $387.7M $446.1M $607.1M $476.8M $545.3M
 
Minority Interest in Earnings $20.9M $19.9M $13M $5.5M $8.4M
Net Income to Common Excl Extra Items $407.5M $460.8M $618.1M $484.2M $555.4M
 
Basic EPS (Cont. Ops) $1.12 $1.40 $1.93 $1.52 $1.74
Diluted EPS (Cont. Ops) $1.23 $1.40 $1.93 $1.52 $1.74
Weighted Average Basic Share $942.7M $942.7M $942.7M $942.7M $942.7M
Weighted Average Diluted Share $942.7M $942.7M $942.7M $942.7M $942.7M
 
EBITDA $1.4B $1.4B $1.7B $1.8B $2B
EBIT $701.9M $787.2M $1B $928.9M $1.1B
 
Revenue (Reported) $18.2B $19.5B $24.3B $26.9B $29.7B
Operating Income (Reported) $701.9M $787.2M $1B $928.9M $1.1B
Operating Income (Adjusted) $701.9M $787.2M $1B $928.9M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $1.7B $1.9B $2.3B $1.9B
Short Term Investments -- $37.4M $22.5M $149.2M $60.4M
Accounts Receivable, Net $52.4M $59.1M $70.4M $79.5M $77.7M
Inventory $1.2B $1.3B $1.6B $2B $2.1B
Prepaid Expenses $275.3M $255.9M $368.2M $467.3M $560.2M
Other Current Assets -$1.2M $1.1M $1.1M -$1.1M $2.1M
Total Current Assets $3B $3.5B $4.2B $5.2B $5B
 
Property Plant And Equipment $7.3B $7.1B $7.3B $9.3B $9.6B
Long-Term Investments $22.7M $87.6M $103.5M $162.4M $146M
Goodwill $762.6M $699.7M $657.4M $701.9M $664.9M
Other Intangibles $168.5M $157.4M $152.3M $171.3M $162.3M
Other Long-Term Assets -$1.2M -$3.4M -- -- $2.1M
Total Assets $11.5B $11.8B $12.6B $15.8B $15.8B
 
Accounts Payable $4B $4.2B $4.9B $5.8B $5.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $463.7M $446.1M $461.1M $585.9M $631.6M
Other Current Liabilities -$1.2M -$1.1M -- -- --
Total Current Liabilities $5.8B $6.1B $7B $8.6B $8.2B
 
Long-Term Debt $2.8B $2.7B $2.7B $3.5B $4B
Capital Leases -- -- -- -- --
Total Liabilities $8.8B $8.9B $9.9B $12.4B $12.5B
 
Common Stock $770M $715.3M $671.3M $694.8M $651.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.5B $2.6B $2.5B $3.1B $3.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $304.7M $288.8M $271.1M $279.5M $255.8M
Total Equity $2.8B $2.9B $2.8B $3.4B $3.4B
 
Total Liabilities and Equity $11.5B $11.8B $12.6B $15.8B $15.8B
Cash and Short Terms $1.3B $1.7B $1.9B $2.3B $1.9B
Total Debt $3.4B $3.1B $3.1B $4B $4.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.4B $1.2B $1.9B $1.6B $2B
Short Term Investments -- $39.3M $83.6M -- --
Accounts Receivable, Net $57.4M $58.8M $70.9M $93.7M $101.1M
Inventory $1.1B $1.3B $1.6B $2.1B $2.3B
Prepaid Expenses $225.9M $251.8M $281.6M $520.1M $565.2M
Other Current Assets -- $982.9K -- $1.1M --
Total Current Assets $3B $3.1B $4.1B $4.6B $5.4B
 
Property Plant And Equipment $6.9B $6.2B $8.2B $10B $11.5B
Long-Term Investments $104.2M $96M $155.6M $161.8M $199.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $982.9K $1.1M -$1.1M --
Total Assets $11B $10.4B $13.5B $15.9B $18.3B
 
Accounts Payable $3.7B $3.8B $4.7B $5.4B $6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $443.2M $397.1M $520.8M $655.6M --
Other Current Liabilities -- -$982.9K -- -- --
Total Current Liabilities $5.5B $5.6B $7.3B $8.2B $9.3B
 
Long-Term Debt $2.6B $2.3B $3B $3.9B $4.7B
Capital Leases -- -- -- -- --
Total Liabilities $8.3B $8B $10.5B $12.4B $14.4B
 
Common Stock $729.3M $616.2M $666M $702M $739.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $289.6M $249.8M $263.6M $272.3M $279.7M
Total Equity $2.8B $2.3B $3B $3.5B $3.9B
 
Total Liabilities and Equity $11B $10.4B $13.5B $15.9B $18.3B
Cash and Short Terms $1.4B $1.2B $1.9B $1.6B $2B
Total Debt $3.2B $2.7B $3.6B $4.6B $5.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $355.8M $547.3M $620.1M $817.3M $647.9M
Depreciation & Amoritzation $836.5M $880.6M $821.9M $975.2M $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $25.1M -$4.7M -$11.6M -$17.3M $10.8M
Change in Inventories -$35.3M -$174.9M -$442.5M -$205.4M -$222.8M
Cash From Operations $1.6B $2.1B $2.2B $2.2B $1.7B
 
Capital Expenditures $585.6M $690.3M $932.2M $1.2B $1.1B
Cash Acquisitions -- $7.1M $4.2M $51.9M $24.9M
Cash From Investing -$559.6M -$730.5M -$881.8M -$1.3B -$1B
 
Dividends Paid (Ex Special Dividend) $247.2M $213.9M $519.2M $371.9M $445.7M
Special Dividend Paid
Long-Term Debt Issued -- -- $54.8M $214.4M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $2.2M -$1.1M
Cash From Financing -$888.1M -$773M -$966.9M -$747.1M -$837.2M
 
Beginning Cash (CF) $1.3B $1.7B $1.9B $2.1B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $127.8M $535.4M $301.6M $169.7M -$124.4M
Ending Cash (CF) $1.4B $2.2B $2.2B $2.4B $1.8B
 
Levered Free Cash Flow $1B $1.4B $1.3B $1B $651.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $163.3M $160.2M $221.3M $203.5M $252.9M
Depreciation & Amoritzation $218.8M $192.5M $254.2M $292.1M $343.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$6.3M -$10.7M -$5.4M $40.1M -$4.9M
Change in Inventories $64.4M -$91.1M $108.4M -$34.9M $19.3M
Cash From Operations $636.9M $517.8M $826.2M $418.7M $771.9M
 
Capital Expenditures $209.2M $221.7M $307.8M $232.5M $230.6M
Cash Acquisitions -- $2.1M $47.9M $5.5M $2M
Cash From Investing -$207M -$221M -$363.5M -$238.6M -$236.7M
 
Dividends Paid (Ex Special Dividend) -$1.3M -$15.1M $1.5M $1.4M $14.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $57.8K $1.1M -$1.1M --
Cash From Financing -$135.2M -$77.6M -$79.5M -$92.2M -$269.1M
 
Beginning Cash (CF) $1.4B $1.2B $1.8B $1.6B $2B
Foreign Exchange Rate Adjustment -$13.9M -$21.6M -$31.5M $2.1M -$6.9M
Additions / Reductions $280.8M $197.5M $351.8M $90M $260.3M
Ending Cash (CF) $1.6B $1.4B $2.1B $1.7B $2.2B
 
Levered Free Cash Flow $427.6M $296.1M $518.4M $186.2M $541.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $497.5M $606.2M $776.3M $681.6M $720M
Depreciation & Amoritzation $890.9M $832.1M $917.2M $1.1B $1.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$6.3M -$3.6M -$4M $9.9M -$32M
Change in Inventories -$80.7M -$469.8M -$134.4M -$310.3M -$104M
Cash From Operations $1.9B $2.1B $2.4B $1.6B $2.5B
 
Capital Expenditures $662.9M $831.7M $1.1B $1.1B $1.1B
Cash Acquisitions -- $10.3M $51M $23.2M $60.8M
Cash From Investing -$663.3M -$890.9M -$1.2B -$1B -$1.2B
 
Dividends Paid (Ex Special Dividend) $317.8M $523.4M $365.7M $439.5M $419.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$904.5M -$1B -$730.7M -$911.8M -$967.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $341.2M $107.4M $470.6M -$301.2M $310.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.3B $1.2B $1.2B $457.6M $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $387.7M $446.1M $607.1M $476.8M $545.3M
Depreciation & Amoritzation $665.8M $616.4M $718M $844.1M $954.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$8.6M -$7.5M -$100 $27.1M -$15.8M
Change in Inventories -$1.3M -$296M $8.7M -$97.5M $22.5M
Cash From Operations $1.3B $1.3B $1.5B $899.4M $1.6B
 
Capital Expenditures $490.7M $631.3M $830.1M $779.1M $807.9M
Cash Acquisitions -- $3.2M $50M $21.7M $57.5M
Cash From Investing -$494M -$653.7M -$943.2M -$648M -$795.5M
 
Dividends Paid (Ex Special Dividend) $216.7M $525.9M $376.4M $446.4M $418M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1M $1.1M -- --
Cash From Financing -$627M -$879.4M -$650.6M -$820.3M -$946.5M
 
Beginning Cash (CF) $3.7B $3.7B $4.9B $5B $5.4B
Foreign Exchange Rate Adjustment -$12.9M -$50M -$8.7M -$8.7M -$11.3M
Additions / Reductions $149.7M -$278.9M -$107.7M -$577.5M -$142M
Ending Cash (CF) $3.8B $3.4B $4.8B $4.4B $5.3B
 
Levered Free Cash Flow $792.9M $672.9M $664.7M $120.3M $803.4M

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