Financhill
Sell
36

KUBTY Quote, Financials, Valuation and Earnings

Last price:
$55.00
Seasonality move :
-0.01%
Day range:
$54.81 - $57.17
52-week range:
$51.65 - $80.60
Dividend yield:
3.07%
P/E ratio:
8.54x
P/S ratio:
0.64x
P/B ratio:
0.79x
Volume:
24.6K
Avg. volume:
55.6K
1-year change:
-31.37%
Market cap:
$12.6B
Revenue:
$19.9B
EPS (TTM):
$7.20
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $17.4B $20B $20.5B $21.5B $19.9B
Revenue Growth (YoY) -1.44% 15.31% 2.54% 4.88% -7.4%
 
Cost of Revenues $12.4B $14.3B $15.3B $15.3B $13.8B
Gross Profit $5B $5.8B $5.3B $6.2B $6.1B
Gross Profit Margin 28.86% 28.76% 25.61% 29.02% 30.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3B $3.6B $3.7B $3.8B $3.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.4B $3.5B $3.6B $3.9B $4B
Operating Income $1.6B $2.2B $1.6B $2.3B $2.1B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.7B $2.3B $1.8B $2.4B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $440.6M $590.2M $447.5M $601.6M $533.6M
Net Income to Company $1.3B $1.7B $1.3B $1.9B $1.7B
 
Minority Interest in Earnings -$120.6M -$131.6M -$137.8M -$153.5M -$193.2M
Net Income to Common Excl Extra Items $1.2B $1.6B $1.2B $1.7B $1.5B
 
Basic EPS (Cont. Ops) $4.96 $6.60 $5.03 $7.19 $6.53
Diluted EPS (Cont. Ops) $4.96 $6.60 $5.03 $7.19 $6.53
Weighted Average Basic Share $242.8M $241.4M $238.8M $236.4M $233.2M
Weighted Average Diluted Share $242.8M $241.4M $238.8M $236.4M $233.2M
 
EBITDA $2.4B $3B $2.5B $3.2B $3.1B
EBIT $1.8B $2.3B $1.8B $2.5B $2.3B
 
Revenue (Reported) $17.4B $20B $20.5B $21.5B $19.9B
Operating Income (Reported) $1.6B $2.2B $1.6B $2.3B $2.1B
Operating Income (Adjusted) $1.8B $2.3B $1.8B $2.5B $2.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.8B $4.9B $5.1B $5.2B --
Revenue Growth (YoY) 12.54% 2.74% 5.22% 0.5% --
 
Cost of Revenues $3.3B $3.6B $3.8B $3.6B --
Gross Profit $1.4B $1.3B $1.3B $1.5B --
Gross Profit Margin 30.48% 26.63% 26.13% 29.72% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $1B $1B $956.6M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1B $1B $1.1B $1.1B --
Operating Income $434.7M $290.8M $243.9M $473.9M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $451.5M $326.6M $261.8M $500.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $118M $82.5M $73.7M $94.5M --
Net Income to Company $325M $262.4M $267.7M $472M $250.5M
 
Minority Interest in Earnings -$31M -$1.3M -$27.3M -$29.9M --
Net Income to Common Excl Extra Items $306.9M $247.5M $161.6M $379.9M --
 
Basic EPS (Cont. Ops) $1.27 $1.03 $0.68 $1.62 --
Diluted EPS (Cont. Ops) $1.27 $1.03 $0.68 $1.62 --
Weighted Average Basic Share $241.6M $240.8M $237.8M $235.2M --
Weighted Average Diluted Share $241.7M $240.8M $238.2M $235.2M --
 
EBITDA $619.7M $508.4M $437.4M $706.7M --
EBIT $454.3M $344.2M $265.5M $510.3M --
 
Revenue (Reported) $4.8B $4.9B $5.1B $5.2B --
Operating Income (Reported) $434.7M $290.8M $243.9M $473.9M --
Operating Income (Adjusted) $454.3M $344.2M $265.5M $510.3M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $16.8B $19.9B $20.1B $21.5B $20.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.1B $14B $15B $15.5B $14B
Gross Profit $4.8B $5.9B $5.2B $6.1B $6.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2B $3.5B $3.7B $3.9B $3.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.3B $3.5B $3.5B $3.9B $4B
Operating Income $1.5B $2.4B $1.7B $2.1B $2.3B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.6B $2.4B $1.9B $2.2B $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $408.1M $629.5M $461.9M $589.2M $566.9M
Net Income to Company $1.2B $1.8B $1.3B $1.6B $1.9B
 
Minority Interest in Earnings -$109.8M -$163M -$112.6M -$151.7M -$161.1M
Net Income to Common Excl Extra Items $1.1B $1.7B $1.3B $1.5B $1.7B
 
Basic EPS (Cont. Ops) $4.71 $6.91 $5.45 $6.29 $7.20
Diluted EPS (Cont. Ops) $4.70 $6.91 $5.45 $6.29 $7.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.3B $3.1B $2.6B $3B $3.2B
EBIT $1.7B $2.4B $1.9B $2.3B $2.5B
 
Revenue (Reported) $16.8B $19.9B $20.1B $21.5B $20.2B
Operating Income (Reported) $1.5B $2.4B $1.7B $2.1B $2.3B
Operating Income (Adjusted) $1.7B $2.4B $1.9B $2.3B $2.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $20B $20.4B $21.6B $15.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.3B $15.2B $15.3B $10.3B --
Gross Profit $5.8B $5.2B $6.3B $4.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.6B $3.6B $3.8B $2.8B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.5B $3.6B $3.9B $2.9B --
Operating Income $2.2B $1.7B $2.4B $1.8B --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.3B $1.8B $2.5B $1.9B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $594.1M $453.1M $610M $472.4M --
Net Income to Company $1.7B $1.3B $1.9B $1.7B --
 
Minority Interest in Earnings -$133.3M -$138.5M -$154.3M -$131.2M --
Net Income to Common Excl Extra Items $1.6B $1.2B $1.7B $1.3B --
 
Basic EPS (Cont. Ops) $6.67 $5.10 $7.23 $5.58 --
Diluted EPS (Cont. Ops) $6.67 $5.10 $7.23 $5.58 --
Weighted Average Basic Share $965.6M $955.1M $945.6M $702.7M --
Weighted Average Diluted Share $965.6M $955.4M $945.6M $702.7M --
 
EBITDA $3B $2.5B $3.3B $2.5B --
EBIT $2.3B $1.8B $2.5B $1.9B --
 
Revenue (Reported) $20B $20.4B $21.6B $15.1B --
Operating Income (Reported) $2.2B $1.7B $2.4B $1.8B --
Operating Income (Adjusted) $2.3B $1.8B $2.5B $1.9B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.2B $2.2B $1.7B $1.6B $1.9B
Short Term Investments $484.5M $442.1M $545.5M $588.7M $660.9M
Accounts Receivable, Net $5.7B $5B $5.9B $6.7B $6.3B
Inventory $3.6B $4.4B $4.9B $4.7B $4.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $701.1M $513.7M $421.2M $396M $404.6M
Total Current Assets $15.9B $16.2B $17.4B $18.3B $18.3B
 
Property Plant And Equipment $4.1B $4.3B $4.9B $5.2B $5.5B
Long-Term Investments -- -- -- -- --
Goodwill -- $90M $1B $1B $912.7M
Other Intangibles -- $743.2M $1.4B $1.3B $1.3B
Other Long-Term Assets $270.3M $311.2M $171.8M $275M $268.1M
Total Assets $30.9B $32.8B $36.3B $38B $38.3B
 
Accounts Payable $3.1B $3.4B $3.5B $2.1B $1.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.9B $1.8B $1.6B $1.7B $1.8B
Total Current Liabilities $10B $11.4B $12.1B $10.6B $11.3B
 
Long-Term Debt $4.9B $5.1B $7.4B $9.4B $8.8B
Capital Leases -- -- -- -- --
Total Liabilities $15.7B $17.3B $20.3B $20.9B $20.9B
 
Common Stock $815.7M $731.1M $641.7M $596.6M $535.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $14.3B $14.6B $14.3B $15.4B $15.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $951.6M $930.5M $1.7B $1.7B $1.7B
Total Equity $15.3B $15.5B $16B $17.1B $17.4B
 
Total Liabilities and Equity $30.9B $32.8B $36.3B $38B $38.3B
Cash and Short Terms $2.6B $2.7B $2.3B $2.2B $2.5B
Total Debt $8.5B $9.5B $12.3B $14.1B $14.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.1B $1.6B $1.2B $1.5B $1.7B
Short Term Investments $659.1M $504.9M $425.9M $529.9M $601M
Accounts Receivable, Net $5.6B $5B $5.3B $6.5B $6.9B
Inventory $3.4B $4.1B $4.6B $4.7B $4.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $612.3M $651.1M $692M $410M $465.1M
Total Current Assets $15.4B $15.3B $15.7B $17.8B $18.8B
 
Property Plant And Equipment $3.8B $4.1B $4.3B $4.7B $5.5B
Long-Term Investments -- -- -- -- --
Goodwill -- -- $1.3B $1B $1B
Other Intangibles -- -- $751.7M $1.3B $1.3B
Other Long-Term Assets $221.6M $231M $247.5M $164M $271M
Total Assets $29.5B $31.2B $33.1B $36.4B $39.1B
 
Accounts Payable $2.4B $2.9B $2.7B $2.2B $1.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.9B $1.9B $2.2B $1.7B $1.8B
Total Current Liabilities $8.9B $9.9B $10.9B $9.9B $11.4B
 
Long-Term Debt $5.5B $5.2B $6.6B $9.5B $9B
Capital Leases -- -- -- -- --
Total Liabilities $15B $15.7B $18.1B $20.2B $21.2B
 
Common Stock $796.1M $751.5M $582.3M $563.2M $589.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $871.9M $919.6M $1.4B $1.6B $1.8B
Total Equity $14.4B $15.5B $15B $16.2B $17.9B
 
Total Liabilities and Equity $29.5B $31.2B $33.1B $36.4B $39.1B
Cash and Short Terms $2.7B $2.1B $1.6B $2B $2.3B
Total Debt $9B $8.7B $11.4B $13.7B $14.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.3B $1.7B $1.3B $1.9B $1.7B
Depreciation & Amoritzation $630.9M $653.5M $684.4M $764.6M $796.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.1B -$1.4B -$1.9B -$1.6B -$571M
Change in Inventories $9.8M -$993.6M -$480.7M $156.5M $146.2M
Cash From Operations $1.3B $843.2M -$58.9M -$123.1M $1.9B
 
Capital Expenditures $794M $1.1B $1.3B $1.2B $1.4B
Cash Acquisitions -- -$116.9M -$1.3B -$14M -$14.1M
Cash From Investing -$441.6M -$1.2B -$2.4B -$1.2B -$1.4B
 
Dividends Paid (Ex Special Dividend) -$410.9M -$440.5M -$394.7M -$388.3M -$380.7M
Special Dividend Paid
Long-Term Debt Issued $2.5B $3.9B $5.4B $5.5B $4.4B
Long-Term Debt Repaid -$2.2B -$2.6B -$2.9B -$3.2B -$3.5B
Repurchase of Common Stock -$187.4M -$182.3M -$179.5M -$213.8M -$330.5M
Other Financing Activities -$22.3M -$11.1M -$53.5M -$5.5M -$10.6M
Cash From Financing -$640.4M $552.2M $2.2B $1.3B -$173.7M
 
Beginning Cash (CF) $1.9B $2B $2B $1.6B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $257M $234.5M -$334.5M -$87.7M $310.2M
Ending Cash (CF) $2.1B $2.4B $1.7B $1.6B $2B
 
Levered Free Cash Flow $545M -$302.7M -$1.4B -$1.4B $450M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $325M $262.4M $267.7M $472M $250.5M
Depreciation & Amoritzation $159.1M $171.7M $213.8M $222.8M $204.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$340.1M -$263.1M -$464.5M -$109.4M $224.4M
Change in Inventories -$129.3M -$322.5M -$110.4M $111.9M $138.6M
Cash From Operations $696.5M $408.3M $452.4M $291.3M $850.5M
 
Capital Expenditures $203.6M $368.7M $368M $364.2M --
Cash Acquisitions -- -$116.9M -$70.5M -$401.8K -$13.9M
Cash From Investing -$648.9K -$361M -$501.6M -$296M -$491.2M
 
Dividends Paid (Ex Special Dividend) $2.4M -$1.4M -$22.1M -$11.1M $7.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $50.1M $1.5B $1.3B $615.6M $1.2B
Long-Term Debt Repaid -$480.3M -$980.8M -$806.1M -$757.3M -$904.1M
Repurchase of Common Stock $1.1M -$182.3M -$10M -$42.1M -$62.1M
Other Financing Activities $13.1M $5.7M -$8.7M $74.7M $59.5M
Cash From Financing -$693.5M $632.8M $479.1M $36.9M -$150.7M
 
Beginning Cash (CF) $2.1B $1.6B $1.2B $1.5B $1.7B
Foreign Exchange Rate Adjustment $19.5M $41.8M -$45.9M -$21.9M $112.7M
Additions / Reductions $2.4M $680.2M $429.9M $32.3M $208.6M
Ending Cash (CF) $2.1B $2.4B $1.7B $1.6B $2B
 
Levered Free Cash Flow $492.9M $39.7M $84.4M -$72.8M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.2B $1.8B $1.3B $1.6B $1.9B
Depreciation & Amoritzation $613.9M $640.9M $642.3M $755.6M $814.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$804.8M -$1.4B -$1.7B -$2B -$904.8M
Change in Inventories $373.4M -$800.4M -$692.8M -$65.9M $119.5M
Cash From Operations $1.1B $1.1B -$103M $37.9M $1.3B
 
Capital Expenditures $745.1M $980.8M $1.3B $1.2B $1.4B
Cash Acquisitions $8.7M -- -$1.3B -$84.1M -$630.7K
Cash From Investing -$617.4M -$800.5M -$2.3B -$1.4B -$1.2B
 
Dividends Paid (Ex Special Dividend) -$406.8M -$436.8M -$373.9M -$399.3M -$398.9M
Special Dividend Paid
Long-Term Debt Issued $3B $2.4B $5.6B $6.3B $3.8B
Long-Term Debt Repaid -$2.1B -$2.1B -$3B -$3.3B -$3.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$24.8M -$3.7M -$39.1M -$88.9M $4.7M
Cash From Financing $258.8M -$774.1M $2.3B $1.7B $13.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $697.6M -$443.3M -$84.3M $309.9M $133.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $311.1M $150.5M -$1.4B -$1.2B -$115.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.7B $1.3B $1.9B $1.7B --
Depreciation & Amoritzation $653.5M $684.4M $764.6M $796.2M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.4B -$1.9B -$1.6B -$571M --
Change in Inventories -$993.6M -$480.7M $156.5M $146.2M --
Cash From Operations $843.2M -$58.9M -$123.1M $1.9B --
 
Capital Expenditures $1.1B $1.3B $1.2B $1.1B --
Cash Acquisitions -$116.9M -$1.3B -$14M -$14.1M --
Cash From Investing -$1.2B -$2.4B -$1.2B -$1.4B --
 
Dividends Paid (Ex Special Dividend) -$440.5M -$394.7M -$388.3M -$380.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.9B $5.4B $5.5B $4.4B --
Long-Term Debt Repaid -$2.6B -$2.9B -$3.2B -$3.5B --
Repurchase of Common Stock -$182.3M -$179.5M -$213.8M -$330.5M --
Other Financing Activities -$11.1M -$53.5M -$5.5M -$10.6M --
Cash From Financing $552.2M $2.2B $1.3B -$173.7M --
 
Beginning Cash (CF) $7.7B $7.8B $6B $6.7B --
Foreign Exchange Rate Adjustment $91.1M $82.7M $61.5M $172.4M --
Additions / Reductions $234.5M -$334.5M -$87.7M $310.2M --
Ending Cash (CF) $8B $7.3B $5.9B $7.1B --
 
Levered Free Cash Flow -$302.7M -$1.4B -$1.4B -$42.5M --

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock