Financhill
Buy
57

KLYCY Quote, Financials, Valuation and Earnings

Last price:
$10.04
Seasonality move :
34.36%
Day range:
$10.04 - $10.04
52-week range:
$8.10 - $11.87
Dividend yield:
6.14%
P/E ratio:
11.74x
P/S ratio:
0.34x
P/B ratio:
0.99x
Volume:
203
Avg. volume:
219
1-year change:
10.69%
Market cap:
$8.7B
Revenue:
$25.1B
EPS (TTM):
$0.93
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $14.7B $15.8B $21.5B $25.6B $25.1B
Revenue Growth (YoY) -7.63% 7.42% 35.55% 19.29% -2.05%
 
Cost of Revenues $12.6B $13.7B $18.7B $22.5B $22.1B
Gross Profit $2.2B $2.1B $2.8B $3.1B $3B
Gross Profit Margin 14.64% 13.32% 13.01% 12.2% 11.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $438.8M $389.6M $526.6M $561.3M $516.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2B $1.1B $1.4B $1.5B $1.3B
Operating Income $983.3M $995.2M $1.4B $1.7B $1.7B
 
Net Interest Expenses $91.8M $54.8M $39.3M $6M $12.7M
EBT. Incl. Unusual Items $1B $1.2B $1.6B $1.7B $1.8B
Earnings of Discontinued Ops. $718.4M $570.6M $2.9B -- --
Income Tax Expense $348.2M $335.2M $417.9M $474.8M $471.9M
Net Income to Company $1.4B $1.4B $4.1B $1.2B $1.3B
 
Minority Interest in Earnings -$582M -$531.7M -$514.4M -$442.9M -$505.1M
Net Income to Common Excl Extra Items $803.6M $878.6M $3.6B $778.3M $803.3M
 
Basic EPS (Cont. Ops) $0.97 $1.01 $4.12 $0.90 $0.93
Diluted EPS (Cont. Ops) $0.94 $1.01 $4.12 $0.90 $0.93
Weighted Average Basic Share $832.1M $865.9M $865.9M $865.9M $865.9M
Weighted Average Diluted Share $862.8M $865.9M $865.9M $865.9M $865.9M
 
EBITDA $2.1B $2.3B $2.5B $2.6B $2.6B
EBIT $1.1B $1.3B $1.8B $1.8B $1.9B
 
Revenue (Reported) $14.7B $15.8B $21.5B $25.6B $25.1B
Operating Income (Reported) $983.3M $995.2M $1.4B $1.7B $1.7B
Operating Income (Adjusted) $1.1B $1.3B $1.8B $1.8B $1.9B
Period Ending 2018-06-30 2019-06-30 2020-06-30 2021-06-30 2022-06-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- $748.1M $117.1M -$130.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $13.4B $19.5B $24.2B $24.8B $25.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12B $16.9B $21.1B $21.9B $22.5B
Gross Profit $1.4B $2.6B $3.1B $2.9B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $392.2M $447.6M $586.7M $481.6M $488.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $1.3B $1.5B $1.3B $1.3B
Operating Income $319.1M $1.3B $1.6B $1.6B $1.6B
 
Net Interest Expenses $84.9M $3.6M $49.7M $4.3M --
EBT. Incl. Unusual Items $294.1M $1.6B $1.8B $1.7B $1.8B
Earnings of Discontinued Ops. $363.3M $3.1B $4.8M -- --
Income Tax Expense $159.9M $371.9M $494.2M $448.6M $488.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$526.8M -$550.5M -$458.3M -$478M -$523.8M
Net Income to Common Excl Extra Items $675.1M $3.7B $865.2M $761.7M $801.3M
 
Basic EPS (Cont. Ops) $0.78 $4.30 $1.00 $0.88 $0.93
Diluted EPS (Cont. Ops) $0.78 $4.30 $1.00 $0.88 $0.93
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $409.1M $1.7B $2B $1.8B $1.9B
EBIT $409.1M $1.7B $2B $1.8B $1.9B
 
Revenue (Reported) $13.4B $19.5B $24.2B $24.8B $25.5B
Operating Income (Reported) $319.1M $1.3B $1.6B $1.6B $1.6B
Operating Income (Adjusted) $409.1M $1.7B $2B $1.8B $1.9B
Period Ending 2021-01-08 2022-01-08 2023-01-08 2024-01-08
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.7B $2.5B $4.5B $2.9B $3.9B
Short Term Investments -- -- -- $2.8B $2.6B
Accounts Receivable, Net $399M $625.3M $428M $418.4M $278.9M
Inventory $199.8M $141.6M $193M $156.7M $162.9M
Prepaid Expenses $355.4M $428.3M $603.7M $673M $721M
Other Current Assets $27.3M $21.7M $18.8M $32.6M $26.4M
Total Current Assets $4.2B $11.3B $7.1B $7.4B $8.1B
 
Property Plant And Equipment $15.2B $10.4B $10.9B $10.1B $9.6B
Long-Term Investments -- -- -- -- --
Goodwill $50.3M $75.5M $89M $74.6M $72.8M
Other Intangibles $95M $162.4M $217.9M $193.4M $174.8M
Other Long-Term Assets $12.3M $99M $153.9M $111.8M $145.4M
Total Assets $21.1B $23.7B $20.8B $20.1B $20.2B
 
Accounts Payable $316.4M $513.5M $502.8M $451.1M $393.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $32.2M $24.2M $27.8M $30.1M $30.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.6B $6.8B $5.4B $5B $4.9B
 
Long-Term Debt $3.7B $3.4B $2.9B $2.9B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $9.8B $10.8B $8.9B $8.4B $8.1B
 
Common Stock $10.1M $10.9M $11.1M $10.3M $10M
Other Common Equity Adj -- -- -- -- --
Common Equity $7.1B $8.2B $8.8B $8.7B $9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.2B $4.7B $3.1B $3B $3.2B
Total Equity $11.3B $12.9B $11.9B $11.7B $12.1B
 
Total Liabilities and Equity $21.1B $23.7B $20.8B $20.1B $20.2B
Cash and Short Terms $2.7B $2.5B $4.5B $5.7B $6.4B
Total Debt $4.9B $4.2B $3.8B $3.6B $3.5B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $2.9B $7.5B $2.7B $3.4B $4B
Short Term Investments -- -- $2.5B $2.4B $2.4B
Accounts Receivable, Net $383.3M $621.3M $481.5M $374.1M $373.1M
Inventory $210M $222.3M $136.7M $159.4M $161.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $1.6B $1.2B $928.9M $990.1M
Total Current Assets $4.6B $10B $7.1B $7.3B $8B
 
Property Plant And Equipment $15B $10.5B $10.3B $9.3B $9.1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- $80.7M $71M $70M
Other Intangibles $222.3M $307.7M $196.5M $177.1M $157.5M
Other Long-Term Assets $12.6M $49M $129.5M $108.2M $152M
Total Assets $21.4B $22.7B $20B $19.1B $19.6B
 
Accounts Payable $437.3M $489.7M $485.5M $354M $381.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $19M $24M $22.8M $31.2M $27.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.8B $7.7B $5.1B $4.6B $5B
 
Long-Term Debt $3.8B $3.1B $2.7B $2.6B $2.1B
Capital Leases -- -- -- -- --
Total Liabilities $10.2B $11.4B $8.4B $7.8B $7.7B
 
Common Stock $10M $11M $10.6M $9.8M $9.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -$3.4M -- --
Minority Interest, Total $4.1B $2.9B $3B $2.9B $3.1B
Total Equity $11.2B $11.2B $11.6B $11.3B $11.9B
 
Total Liabilities and Equity $21.4B $22.7B $20B $19.1B $19.6B
Cash and Short Terms $2.9B $7.5B $5.3B $5.8B $6.4B
Total Debt $5B $4B $3.6B $3.4B $3.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.4B $1.4B $4.1B $1.2B $1.3B
Depreciation & Amoritzation $919.3M $1B $716M $727.6M $705.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$35.3M -$164.3M $207.1M -$23.7M $129.1M
Change in Inventories $68.2M $51.3M -$48M -$5.2M -$10.9M
Cash From Operations $2.3B $2.4B $1.9B $2.2B $2B
 
Capital Expenditures $1.4B $985.6M $1.2B $851.4M $732.2M
Cash Acquisitions -$328.6M -$290.8M $4.6B $497.2M $2.5M
Cash From Investing -$1.5B -$1.3B $4B -$2.7B -$150M
 
Dividends Paid (Ex Special Dividend) -$265.1M -$329.9M -$3.1B -$267.8M -$310.7M
Special Dividend Paid
Long-Term Debt Issued $1.4B $2.4B $1.2B $1.3B $870.3M
Long-Term Debt Repaid -$1.6B -$2.7B -$1.5B -$1.2B -$971.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $106.3M $86.9M $218.4M $2.7M $77M
Cash From Financing -$1.1B -$1.4B -$4B -$732.5M -$853.7M
 
Beginning Cash (CF) $3B $2.7B $2.6B $4.2B $2.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$289.1M -$275.8M $1.8B -$1.3B $1B
Ending Cash (CF) $2.7B $2.4B $4.4B $3B $3.9B
 
Levered Free Cash Flow $890.8M $1.4B $640.6M $1.4B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $609.1M $3.3B -- -- --
Depreciation & Amoritzation $794.3M $454.3M -- -- --
Stock-Based Compensation -$18.2M -$18M -- -- --
Change in Accounts Receivable -$143.1M $210.7M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2B $1.4B -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$280.6M $4.8B -- -- --
Cash From Investing -$1.3B $4.3B -- -- --
 
Dividends Paid (Ex Special Dividend) -$25.6M -$2.9B -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $917.7M $742.1M -- -- --
Long-Term Debt Repaid -$1.3B -$1.3B -- -- --
Repurchase of Common Stock $5.3M $20.8M -- -- --
Other Financing Activities $135.1M $231.6M -- -- --
Cash From Financing -$1.1B -$4.1B -- -- --
 
Beginning Cash (CF) $325M $483.5M -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$476.8M $1.6B -- -- --
Ending Cash (CF) $2.4B $4.4B -- -- --
 
Levered Free Cash Flow $2B $1.4B -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.2B $2B $2.3B $2.1B $1.9B
 
Capital Expenditures $1.3B $989M $865.6M $829.6M $811.1M
Cash Acquisitions -- $4.7B $131.5M -$100.2M --
Cash From Investing -$1.4B $3.9B -$2.9B -$370.1M -$424.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.5B $1.6B $804.9M $1.1B $997.2M
Long-Term Debt Repaid -$2.3B -$2.1B -$1B -$1.2B -$1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $92.6M $249.1M $91.2M -$13M $133.3M
Cash From Financing -$437.2M -$1.5B -$4.2B -$817.1M -$775.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $404.5M $4.3B -$4.7B $910.5M $657.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $862M $974.2M $1.5B $1.3B $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.4B $4.1B $105.2M -- --
Depreciation & Amoritzation $1B $716M $254.9M -- --
Stock-Based Compensation $0 -$0 $14M -- --
Change in Accounts Receivable -$164.3M $207.1M -$1.2M -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.4B $1.9B $442.3M -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$290.8M $4.6B -$50.1M -- --
Cash From Investing -$1.3B $4B -$155.1M -- --
 
Dividends Paid (Ex Special Dividend) -$329.9M -$3.1B -$253.8M -- --
Special Dividend Paid -- $3.3M -- -- --
Long-Term Debt Issued $2.4B $1.2B $619M -- --
Long-Term Debt Repaid -$2.7B -$1.5B -$667.1M -- --
Repurchase of Common Stock -- -- -$3.4M -- --
Other Financing Activities $86.9M $218.4M -$34.6M -- --
Cash From Financing -$1.4B -$4B -$325.1M -- --
 
Beginning Cash (CF) $1.1B $1.3B $705M -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$275.8M $1.8B -$37.9M -- --
Ending Cash (CF) $3.4B $5.4B $667.1M -- --
 
Levered Free Cash Flow $2B $1.6B $247.8M -- --

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 0.18% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 3.48% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 7.47% over the past day.

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

Show me the best stock