Financhill
Sell
21

KHOLY Quote, Financials, Valuation and Earnings

Last price:
$24.85
Seasonality move :
5.52%
Day range:
$24.85 - $24.85
52-week range:
$23.07 - $41.78
Dividend yield:
4.95%
P/E ratio:
20.38x
P/S ratio:
0.26x
P/B ratio:
0.84x
Volume:
241
Avg. volume:
4K
1-year change:
10.35%
Market cap:
$12.6B
Revenue:
$69.4B
EPS (TTM):
$1.22
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $27.1B $26.4B $40.3B $105.3B $69.4B
Revenue Growth (YoY) -11.18% -2.32% 52.29% 161.58% -34.16%
 
Cost of Revenues $23.3B $20.1B $31B $80.5B $53.1B
Gross Profit $3.8B $6.4B $9.3B $24.9B $16.3B
Gross Profit Margin 14.06% 24.12% 23.09% 23.6% 23.47%
 
R&D Expenses $60.8M $65.4M $73.3M $173.7M $140.3M
Selling, General & Admin $2.3B $3.2B $3.8B $8.3B $6.7B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.4B $4.4B $4.8B $9.9B $7.3B
Operating Income $1.4B $2B $4.5B $15B $9B
 
Net Interest Expenses $643.5M $578.2M $501.4M $971.1M $346M
EBT. Incl. Unusual Items $978.3M $2B $3.4B $11.3B $6.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$66M $173.6M $342M $3.3B $1.5B
Net Income to Company $1B $1.8B $3B $8B $5.1B
 
Minority Interest in Earnings -$269.9M -$483.6M -$1.3B -$3.5B -$2B
Net Income to Common Excl Extra Items $774.4M $1.3B $1.8B $4.5B $3.1B
 
Basic EPS (Cont. Ops) $1.53 $2.63 $3.48 $8.80 $6.16
Diluted EPS (Cont. Ops) $1.53 $2.63 $3.48 $8.80 $6.16
Weighted Average Basic Share $507.2M $507.2M $507.1M $507M $507M
Weighted Average Diluted Share $507.2M $507.2M $507.1M $507M $507M
 
EBITDA $2.5B $3.4B $4.8B $14.4B $9.1B
EBIT $2B $2.8B $4.2B $12.8B $7.7B
 
Revenue (Reported) $27.1B $26.4B $40.3B $105.3B $69.4B
Operating Income (Reported) $1.4B $2B $4.5B $15B $9B
Operating Income (Adjusted) $2B $2.8B $4.2B $12.8B $7.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.2B $10.7B $14.6B $23.5B $16.7B
Revenue Growth (YoY) 3.54% 49.6% 35.46% 61.47% -28.88%
 
Cost of Revenues $5.3B $8.6B $11B $17.5B $14.5B
Gross Profit $1.9B $2.1B $3.5B $6B $2.2B
Gross Profit Margin 26.77% 19.84% 24.29% 25.67% 12.96%
 
R&D Expenses $15.7M $18.2M $14.8M $33.6M $60.9M
Selling, General & Admin $803.9M $912.7M $890.1M $1.9B $1.7B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $970.7M $1B $2.1B $1.9B
Operating Income $808.5M $1.2B $2.5B $4B $282.9M
 
Net Interest Expenses $138.7M $122.1M $93.8M $134.9M $127.7M
EBT. Incl. Unusual Items $636.9M $1B $2.2B $2.6B -$93.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $97.7M $147.3M $401.9M $1.8B $110.8M
Net Income to Company $506.5M $835.1M $1.5B $431.8M -$206.5M
 
Minority Interest in Earnings -$219.3M -$372M -$738.6M -$317.1M $94.3M
Net Income to Common Excl Extra Items $320M $481.3M $1.1B $503.7M -$109.8M
 
Basic EPS (Cont. Ops) $0.63 $0.95 $2.18 $0.99 -$0.22
Diluted EPS (Cont. Ops) $0.63 $0.95 $2.18 $0.99 -$0.22
Weighted Average Basic Share $507.2M $507.1M $507M $507M $507M
Weighted Average Diluted Share $507.2M $507.1M $507M $507M $507M
 
EBITDA $965.9M $1.4B $2.6B $3.4B $776.5M
EBIT $817.6M $1.2B $2.5B $3.1B $329M
 
Revenue (Reported) $7.2B $10.7B $14.6B $23.5B $16.7B
Operating Income (Reported) $808.5M $1.2B $2.5B $4B $282.9M
Operating Income (Adjusted) $817.6M $1.2B $2.5B $3.1B $329M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $25.5B $34.8B $51.8B $124.1B $47.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20B $27.3B $39.4B $93.8B $41.7B
Gross Profit $5.5B $7.5B $12.5B $30.3B $6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $63.5M $67.7M $65.7M $253.8M $141.1M
Selling, General & Admin $2.9B $3.5B $3.8B $11.2B $5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.7B $4.2B $4.9B $12.9B $5.1B
Operating Income $1.8B $3.3B $7.6B $17.4B $965.5M
 
Net Interest Expenses $616.2M $482.3M $459.1M $1.1B --
EBT. Incl. Unusual Items $1.6B $2.8B $6.2B $11.8B $221.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $42.5M $290.1M $917.3M $5.4B -$950.8M
Net Income to Company $1.5B $2.6B $5.1B $6.8B $2B
 
Minority Interest in Earnings -$307.5M -$1.1B -$2.2B -$2.5B -$554M
Net Income to Common Excl Extra Items $1.2B $1.5B $3.1B $3.9B $617.9M
 
Basic EPS (Cont. Ops) $2.41 $2.90 $6.14 $7.71 $1.22
Diluted EPS (Cont. Ops) $2.41 $2.90 $6.14 $7.71 $1.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.9B $4.2B $7.5B $16.2B $2.2B
EBIT $2.4B $3.6B $7B $13.9B $964.6M
 
Revenue (Reported) $25.5B $34.8B $51.8B $124.1B $47.7B
Operating Income (Reported) $1.8B $3.3B $7.6B $17.4B $965.5M
Operating Income (Adjusted) $2.4B $3.6B $7B $13.9B $964.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $18.7B $27.4B $40.4B $66.6B $47.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.1B $21.6B $31B $49.9B $40.5B
Gross Profit $4.6B $5.8B $9.4B $16.7B $6.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $47.3M $50.2M $45M $139.9M $142.3M
Selling, General & Admin $2.3B $2.6B $2.8B $6.4B $4.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.1B $3B $3.3B $7B $5.1B
Operating Income $1.5B $2.8B $6.1B $9.6B $1.7B
 
Net Interest Expenses $471.5M $368.3M $334.7M $548.7M $161M
EBT. Incl. Unusual Items $1.4B $2.3B $5.3B $6.5B $395.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $130.9M $257.2M $840.4M $3.2B $643.9M
Net Income to Company $1.2B $1.9B $4B $2.9B -$252.2M
 
Minority Interest in Earnings -$232.3M -$861.1M -$1.9B -$1B $187.6M
Net Income to Common Excl Extra Items $1B $1.1B $2.6B $2.3B -$60.9M
 
Basic EPS (Cont. Ops) $2.03 $2.26 $5.08 $4.46 -$0.12
Diluted EPS (Cont. Ops) $2.03 $2.26 $5.08 $4.46 -$0.12
Weighted Average Basic Share $1.5B $1.5B $1.5B $1.5B $1.5B
Weighted Average Diluted Share $1.5B $1.5B $1.5B $1.5B $1.5B
 
EBITDA $2.4B $3.3B $6.2B $9.1B $2.6B
EBIT $2B $2.9B $5.9B $7.9B $1.4B
 
Revenue (Reported) $18.7B $27.4B $40.4B $66.6B $47.4B
Operating Income (Reported) $1.5B $2.8B $6.1B $9.6B $1.7B
Operating Income (Adjusted) $2B $2.9B $5.9B $7.9B $1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $6B $11.5B $7.1B $13.4B $9.8B
Short Term Investments -- $3.9B $8.9B $8.5B $6.7B
Accounts Receivable, Net $3.2B $2.8B $3.5B $6.6B $4.9B
Inventory $2.9B $2.5B $3.5B $7.2B $3.9B
Prepaid Expenses -- $581.4M $562.4M $3.9B $2.7B
Other Current Assets $461.1M $490.9M $447.9M $995.5M $597.6M
Total Current Assets $13.8B $46.3B $45.6B $87.5B $58B
 
Property Plant And Equipment $5.1B $5.2B $3.8B $13.7B $9.3B
Long-Term Investments -- -- -- -- --
Goodwill $596.1M $505.2M $420M $2.6B $1.6B
Other Intangibles $691.7M $1.2B $967.7M $2.5B $1.6B
Other Long-Term Assets $287.6M $253.6M $154.4M $475.4M $349M
Total Assets $25.4B $85.5B $76.8B $150.8B $96.9B
 
Accounts Payable $4.5B $3.9B $5.4B $9.1B $6.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $934.9M $1.3B $1.3B $2.5B $1.6B
Total Current Liabilities $9.9B $56.2B $53.4B $101.1B $63.2B
 
Long-Term Debt $6.4B $14.6B $12B $13.1B $8.2B
Capital Leases -- -- -- -- --
Total Liabilities $17.1B $73.5B $67.7B $118.2B $74B
 
Common Stock $426.4M $343.9M $190.8M $135.8M $85.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $6.1B $6.3B $4.8B $19.6B $13.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.2B $5.7B $4.3B $13.1B $9.1B
Total Equity $8.3B $11.9B $9.1B $32.7B $22.8B
 
Total Liabilities and Equity $25.4B $85.5B $76.8B $150.8B $96.9B
Cash and Short Terms $6B $15.4B $15.9B $21.8B $16.5B
Total Debt $10B $24.4B $21.3B $33.1B $20.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $13.4B $14.2B $7B $9B $9.7B
Short Term Investments $1.3B $1.1B $8.5B $9.9B $12.3B
Accounts Receivable, Net $2.8B $3.8B $4.2B $4.8B $5.6B
Inventory $2.3B $3.8B $4.4B $4.2B $5.3B
Prepaid Expenses $526M $705.6M $1.2B $1.8B $3.6B
Other Current Assets $639M $581.4M $555.5M $486.6M $1.2B
Total Current Assets $44.4B $48.8B $49.2B $54.7B $69.2B
 
Property Plant And Equipment $4.7B $4.9B $3.6B $3.8B $11.6B
Long-Term Investments -- -- -- -- --
Goodwill $475.8M $684.7M $348.1M $302.8M $1.9B
Other Intangibles $1.2B $1.1B $856.7M $817.1M $2.3B
Other Long-Term Assets $237.2M $216.6M $131.1M $134.9M $550.1M
Total Assets $80.5B $87.1B $79.5B $84.9B $112.8B
 
Accounts Payable $2.9B $5.8B $6.1B $6.6B $7.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $70.7M $73.7M -- -- --
Other Current Liabilities $38.3B $40.1B $1.6B $41.2B $2.3B
Total Current Liabilities $52.9B $59.4B $57.6B $61.3B $75.1B
 
Long-Term Debt $14.3B $13.6B $8.8B $8.8B $9.9B
Capital Leases -- -- -- -- --
Total Liabilities $69.8B $75.4B $68.5B $72.2B $88.1B
 
Common Stock $324.6M $284.4M $137.1M $92.4M $74.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.1B $5.5B $4.4B $4.9B $9.7B
Total Equity $10.7B $11.7B $11B $12.7B $24.7B
 
Total Liabilities and Equity $80.5B $87.1B $79.5B $84.9B $112.8B
Cash and Short Terms $14.6B $15.4B $15.5B $18.9B $22B
Total Debt $23.8B $23.1B $20B $18.9B $23.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1B $1.8B $3B $8B $5.1B
Depreciation & Amoritzation $487.7M $584.8M $614.1M $1.6B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$304M -$7.6B -$17.3B -$25.8B $2.6B
Change in Inventories -$485.5M -$177.5M -$3.1B -$3.4B $965.9M
Cash From Operations $3.4B $2.9B $5.9B $9.4B $14.7B
 
Capital Expenditures $1B $1.2B $1.5B $3.1B $3B
Cash Acquisitions -$115.5M $5.4B -$357M -$363.6M $218.6M
Cash From Investing -$1.1B $1.8B -$6.2B -$5.3B -$7.2B
 
Dividends Paid (Ex Special Dividend) -$605.5M -$143.6M -$395.8M -$644M -$1.5B
Special Dividend Paid
Long-Term Debt Issued $12.3B $13.4B $9.6B $13.4B $15B
Long-Term Debt Repaid -$11.4B -$14.1B -$7B -$9.9B -$14.1B
Repurchase of Common Stock -- -- -$2.2M -$251.1M --
Other Financing Activities $258M $23.4M -$229.7M -$1.2B $1.1B
Cash From Financing -$532M -$1.6B $1.2B -$341.4M -$752.8M
 
Beginning Cash (CF) $4.1B $5.2B $9.8B $24B $16.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8B $3.2B $844.1M $3.8B $6.7B
Ending Cash (CF) $6.3B $12.2B $16.8B $21.9B $18.9B
 
Levered Free Cash Flow $2.3B $1.8B $4.4B $6.3B $11.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $506.5M $835.1M $1.5B $431.8M -$206.5M
Depreciation & Amoritzation $134.6M $153.6M $92.3M $186.7M $423.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $2.2B -$2.4B -$1.6B $9.1B $1.9B
Change in Inventories -$541.6M -$148.8M $609.2M $85.2M $266.5M
Cash From Operations -$821.8M $1.7B $292.4M $924.2M -$212.9M
 
Capital Expenditures $236M $319.4M $267.3M $315.8M $537.1M
Cash Acquisitions -$455.9M $100.8M $103.9M $447.7M -$89.7M
Cash From Investing -$960.3M -$1.2B -$441.1M $1.6B $1.6B
 
Dividends Paid (Ex Special Dividend) $7.1M $6.7M $23.1M -$148.9M -$410.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.6B -$227.1M $1B $8.5B $8B
Long-Term Debt Repaid -$2.8B -$231.5M -$528.1M -$8.3B -$6.6B
Repurchase of Common Stock -- -$101.8M -$105M -- --
Other Financing Activities $14.4M -$64.3M $527.6M $27.2M $230.2M
Cash From Financing -$335.4M -$838.8M $789.3M -$95.6M $817.2M
 
Beginning Cash (CF) $11.4B $12B $10.8B $22.7B $13.2B
Foreign Exchange Rate Adjustment $1.2B $28.2M $397.5M -$317.4M $425.4M
Additions / Reductions -$2.1B -$370.5M $640.6M $2.4B $2.2B
Ending Cash (CF) $10.2B $11.5B $10.7B $22.3B $15.5B
 
Levered Free Cash Flow -$1.1B $1.3B $25.1M $608.4M -$750.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.5B $2.6B $5.1B $6.8B $2B
Depreciation & Amoritzation $540.3M $603.6M $510.8M $2.3B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$121.5M -$15B -$20.6B -$10.4B -$484.9M
Change in Inventories $22.9M -$1.8B -$3.3B -$1.4B $708.2M
Cash From Operations $1.6B $5.9B $6.1B $21.3B $1.3B
 
Capital Expenditures $981.1M $1.5B $1.5B $4.6B $2.4B
Cash Acquisitions $5.6B -$565.4M -$193.8M $136.7M $72.4M
Cash From Investing $2.1B -$4.1B -$6.1B -$9.2B -$2.2B
 
Dividends Paid (Ex Special Dividend) -$138.2M -$405.3M -$263.4M -$2B -$1.5B
Special Dividend Paid
Long-Term Debt Issued $13.2B $8.5B $8.6B $26.2B $11.9B
Long-Term Debt Repaid -$13B -$8.4B -$5.7B -$24.3B -$8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $95.4M -$68.1M -$619.4M $201.6M $751M
Cash From Financing -$663M -$1.2B $1.3B -$2.4B $2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3B $663.5M $1.3B $9.7B $1.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $588.9M $4.4B $4.6B $16.8B -$1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.2B $1.9B $4B $2.9B -$252.2M
Depreciation & Amoritzation $413.7M $432.6M $329.3M $1B $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$410M -$7.8B -$11.1B $4.3B $1.2B
Change in Inventories -$79.3M -$1.7B -$1.9B $204.8M -$52.9M
Cash From Operations $765.3M $3.8B $4B $15.9B $2.6B
 
Capital Expenditures $632M $968M $966.8M $2.4B $1.8B
Cash Acquisitions $5.6B -$313.4M -$150.2M $350.1M $203.9M
Cash From Investing $2.4B -$3.5B -$3.4B -$7.3B -$2.3B
 
Dividends Paid (Ex Special Dividend) -$137.7M -$399.4M -$267.1M -$1.7B -$1.7B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10.5B $5.6B $4.6B $17.4B $14.3B
Long-Term Debt Repaid -$10.4B -$4.7B -$3.4B -$17.8B -$11.7B
Repurchase of Common Stock -- -$101.8M -$105M -- --
Other Financing Activities $16.2M -$75.3M -$465.1M $901.1M $581.8M
Cash From Financing -$612.3M -$241.6M -$152.2M -$2.2B $555.1M
 
Beginning Cash (CF) $30.1B $36B $32.5B $62.4B $42B
Foreign Exchange Rate Adjustment $2.7B $1.5B $2.1B $3.9B $1.1B
Additions / Reductions $2.6B $31.7M $473.7M $6.4B $766.1M
Ending Cash (CF) $34.5B $36.1B $32.8B $65.2B $41.2B
 
Levered Free Cash Flow $133.3M $2.8B $3B $13.4B $713.4M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock