Financhill
Sell
19

YARIY Quote, Financials, Valuation and Earnings

Last price:
$13.42
Seasonality move :
7.95%
Day range:
$13.55 - $13.69
52-week range:
$12.98 - $17.38
Dividend yield:
1.74%
P/E ratio:
12.60x
P/S ratio:
0.50x
P/B ratio:
0.90x
Volume:
184.6K
Avg. volume:
70.1K
1-year change:
-20.33%
Market cap:
$6.9B
Revenue:
$15.4B
EPS (TTM):
$1.08
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $12.9B $11.6B $16.6B $23.9B $15.4B
Revenue Growth (YoY) -0.55% -9.85% 43.36% 43.84% -35.44%
 
Cost of Revenues $9.3B $8B $12.1B $17.4B $12.1B
Gross Profit $3.5B $3.6B $4.5B $6.5B $3.3B
Gross Profit Margin 27.41% 30.81% 26.97% 27.4% 21.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $379M $348M $414M $453M $410M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.6B $2.5B $2.7B $2.8B $2.9B
Operating Income $955M $1.1B $1.7B $3.7B $415M
 
Net Interest Expenses $107M $104M $100M $150M $89M
EBT. Incl. Unusual Items $803M $850M $739M $3.6B $191M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $214M $160M $355M $857M $136M
Net Income to Company $989M $850M $739M $3.6B $191M
 
Minority Interest in Earnings $10M -- $65M -$5M -$6M
Net Income to Common Excl Extra Items $599M $691M $449M $2.8B $48M
 
Basic EPS (Cont. Ops) $1.10 $1.29 $0.88 $5.45 $0.10
Diluted EPS (Cont. Ops) $1.10 $1.29 $0.88 $5.45 $0.10
Weighted Average Basic Share $544.6M $536M $513.6M $509.5M $509.5M
Weighted Average Diluted Share $544.6M $536M $513.6M $509.5M $509.5M
 
EBITDA $1.9B $1.9B $1.9B $4.8B $1.5B
EBIT $969M $990M $882M $3.9B $453M
 
Revenue (Reported) $12.9B $11.6B $16.6B $23.9B $15.4B
Operating Income (Reported) $955M $1.1B $1.7B $3.7B $415M
Operating Income (Adjusted) $969M $990M $882M $3.9B $453M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3B $4.5B $6.1B $3.8B $3.6B
Revenue Growth (YoY) -14.15% 50.59% 36.77% -37.39% -6.13%
 
Cost of Revenues $2.1B $3.4B $4.8B $3.1B $2.6B
Gross Profit $908M $1.1B $1.4B $795M $979M
Gross Profit Margin 30.42% 25.45% 22.32% 20.66% 27.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $615M $648M $656M $702M $708M
Operating Income $293M $496M $716M $93M $271M
 
Net Interest Expenses $28M $27M $48M $26M $42M
EBT. Incl. Unusual Items $385M -$50M $533M $12M $374M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $45M $92M $131M $10M $87M
Net Income to Company $385M -$50M $533M $11M $374M
 
Minority Interest in Earnings -- -- -$2M -$2M -$2M
Net Income to Common Excl Extra Items $339M -$143M $400M -- $285M
 
Basic EPS (Cont. Ops) $0.64 -$0.28 $0.79 -- $0.56
Diluted EPS (Cont. Ops) $0.64 -$0.28 $0.79 -- $0.56
Weighted Average Basic Share $535.8M $509.5M $509.5M $509.5M $509.5M
Weighted Average Diluted Share $535.8M $509.5M $509.5M $509.5M $509.5M
 
EBITDA $657M $236M $844M $330M $708M
EBIT $421M -$8M $610M $79M $437M
 
Revenue (Reported) $3B $4.5B $6.1B $3.8B $3.6B
Operating Income (Reported) $293M $496M $716M $93M $271M
Operating Income (Adjusted) $421M -$8M $610M $79M $437M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11.7B $14.4B $23.6B $17.4B $13.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.1B $10.3B $17.3B $13.5B $10.2B
Gross Profit $3.6B $4.2B $6.2B $3.9B $3.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.5B $2.7B $2.8B $2.9B $3B
Operating Income $1.1B $1.5B $3.4B $979M $833M
 
Net Interest Expenses $120M $84M $160M $133M $130M
EBT. Incl. Unusual Items $845M $1B $2.7B $836M $782M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $202M $343M $733M $261M $229M
Net Income to Company $763M $1B $2.7B $835M $782M
 
Minority Interest in Earnings $2M -$2M $60M -$1M -$4M
Net Income to Common Excl Extra Items $645M $655M $2B $573M $548M
 
Basic EPS (Cont. Ops) $1.20 $1.26 $4.03 $1.13 $1.08
Diluted EPS (Cont. Ops) $1.20 $1.26 $4.02 $1.12 $1.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.9B $2.1B $3.9B $2.1B $2.1B
EBIT $1B $1.2B $3B $1.1B $1B
 
Revenue (Reported) $11.7B $14.4B $23.6B $17.4B $13.9B
Operating Income (Reported) $1.1B $1.5B $3.4B $979M $833M
Operating Income (Adjusted) $1B $1.2B $3B $1.1B $1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.7B $11.5B $18.5B $11.9B $10.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6B $8.3B $13.5B $9.6B $7.7B
Gross Profit $2.7B $3.3B $5B $2.3B $2.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.8B $2B $2B $2.1B $2.1B
Operating Income $872M $1.3B $3B $223M $621M
 
Net Interest Expenses $93M $73M $132M $114M $135M
EBT. Incl. Unusual Items $551M $702M $2.7B -$118M $472M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $107M $291M $669M $73M $166M
Net Income to Company $552M $702M $2.7B -$119M $472M
 
Minority Interest in Earnings $1M -$2M -$7M -$4M -$2M
Net Income to Common Excl Extra Items $445M $409M $2B -$196M $304M
 
Basic EPS (Cont. Ops) $0.84 $0.80 $3.95 -$0.39 $0.60
Diluted EPS (Cont. Ops) $0.84 $0.80 $3.95 -$0.39 $0.60
Weighted Average Basic Share $1.6B $1.5B $1.5B $1.5B $1.5B
Weighted Average Diluted Share $1.6B $1.5B $1.5B $1.5B $1.5B
 
EBITDA $1.4B $1.6B $3.6B $857M $1.5B
EBIT $681M $820M $2.9B $98M $670M
 
Revenue (Reported) $8.7B $11.5B $18.5B $11.9B $10.4B
Operating Income (Reported) $872M $1.3B $3B $223M $621M
Operating Income (Adjusted) $681M $820M $2.9B $98M $670M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $300M $1.3B $350M $908M $447M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6B $1.5B $2.1B $2.3B $1.6B
Inventory $2.4B $2.2B $4B $4.4B $3.1B
Prepaid Expenses $255M $354M $261M $369M $391M
Other Current Assets -- -- $2M -$1M -$1M
Total Current Assets $4.8B $5.6B $7.7B $8.6B $6.2B
 
Property Plant And Equipment $9.1B $9B $7.6B $7.4B $7.7B
Long-Term Investments -- -- -- -- --
Goodwill $843M $832M $789M $754M $760M
Other Intangibles $187M $156M $132M $112M $135M
Other Long-Term Assets $78M $85M $79M $20M $24M
Total Assets $16.7B $16.6B $17.3B $18B $16B
 
Accounts Payable $1.3B $1.4B $3B $2.3B $1.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $98M $111M $104M $118M $123M
Other Current Liabilities $152M $39M $27M $52M $32M
Total Current Liabilities $3.3B $3.2B $5.5B $4.3B $3.7B
 
Long-Term Debt $2.7B $3.4B $3.1B $3.6B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $7.8B $8.4B $10.2B $9.4B $8.5B
 
Common Stock $66M $64M $63M $63M $63M
Other Common Equity Adj -- -- -- -- --
Common Equity $8.8B $8.1B $7.1B $8.6B $7.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $79M $79M $13M $13M $18M
Total Equity $8.9B $8.2B $7.1B $8.6B $7.6B
 
Total Liabilities and Equity $16.7B $16.6B $17.3B $18B $16B
Cash and Short Terms $300M $1.3B $350M $908M $447M
Total Debt $3.6B $3.8B $3.9B $3.8B $3.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.8B $488M $512M $868M $907M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $1.8B $2.8B $1.7B $1.6B
Inventory $2B $3.3B $4.6B $2.8B $3B
Prepaid Expenses $631M $594M $1B -- --
Other Current Assets -- -- -- $934M $907M
Total Current Assets $5.8B $6.5B $8.9B $6.3B $6.5B
 
Property Plant And Equipment $8.4B $7.8B $6.8B $7.2B $7.6B
Long-Term Investments -- -- -- -- --
Goodwill -- $793M $741M $750M $748M
Other Intangibles -- $137M $104M $129M $144M
Other Long-Term Assets $375M $357M $453M $551M $642M
Total Assets $16.2B $16.2B $17.7B $15.7B $16.4B
 
Accounts Payable $1.6B $2.8B $3.2B $2.1B $2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $107M $107M $110M $113M $140M
Other Current Liabilities $112M $153M $465M $401M $462M
Total Current Liabilities $2.6B $4.3B $5.6B $3.5B $3.6B
 
Long-Term Debt $3.4B $3.1B $3B $3.5B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $7.9B $9.1B $9.9B $8.5B $8.7B
 
Common Stock $65M $63M $63M $63M $63M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $78M $80M $17M $14M $17M
Total Equity $8.3B $7.1B $7.8B $7.2B $7.7B
 
Total Liabilities and Equity $16.2B $16.2B $17.7B $15.7B $16.4B
Cash and Short Terms $1.8B $488M $512M $868M $907M
Total Debt $3.6B $3.5B $3.7B $3.7B $4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $989M $850M $739M $3.6B $191M
Depreciation & Amoritzation $922M $919M $984M $964M $1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$5M $39M -$743M -$299M $687M
Change in Inventories $171M $119M -$2B -$605M $1.5B
Cash From Operations $1.9B $2B $1.4B $2.4B $2.3B
 
Capital Expenditures $1.1B $739M $809M $926M $1.1B
Cash Acquisitions $37M -$13M -$43M $427M -$6M
Cash From Investing -$1B $248M -$874M -$509M -$1.2B
 
Dividends Paid (Ex Special Dividend) -$203M -$926M -$1.2B -$1.1B -$1.3B
Special Dividend Paid
Long-Term Debt Issued $538M $780M $451M $613M $62M
Long-Term Debt Repaid -$920M -$650M -$235M -$633M -$93M
Repurchase of Common Stock -$65M -$309M -$363M -- --
Other Financing Activities -- -$1M -$1M -$3M -$2M
Cash From Financing -$758M -$1.2B -$1.5B -$1.2B -$1.5B
 
Beginning Cash (CF) $202M $301M $1.4B $397M $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $105M $1.1B -$972M $656M -$429M
Ending Cash (CF) $301M $1.4B $397M $1B $555M
 
Levered Free Cash Flow $841M $1.3B $597M $1.5B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $298M $37M $954M $310M --
Depreciation & Amoritzation $238M $248M $245M $255M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$38M -$404M $569M $83M --
Change in Inventories -$25M -$798M $357M -$190M --
Cash From Operations $460M -$117M $1B $94M --
 
Capital Expenditures $269M $284M $284M $355M --
Cash Acquisitions -- -- $456M -$3M --
Cash From Investing -$268M -$299M -$273M -$368M --
 
Dividends Paid (Ex Special Dividend) -$525M -$35M -$258M -- --
Special Dividend Paid -- -- $509.5K -- --
Long-Term Debt Issued $21M $407M $353M $12M --
Long-Term Debt Repaid $50M -$13M -$284M -$9M --
Repurchase of Common Stock -$149M -- -- -- --
Other Financing Activities -- -$1M -$2M $1M --
Cash From Financing -$636M $323M -$230M -$38M --
 
Beginning Cash (CF) $1.8B $491M $513M $869M --
Foreign Exchange Rate Adjustment $17M -$2M -$12M -$3M --
Additions / Reductions -$444M -$93M $510M -$312M --
Ending Cash (CF) $1.4B $397M $1B $555M --
 
Levered Free Cash Flow $191M -$401M $729M -$261M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $763M $1B $2.7B $835M $782M
Depreciation & Amoritzation $919M $974M $967M $1B $1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$377M -$1.3B $1.2B $51M
Change in Inventories -- -$1.3B -$1.8B $2.1B -$188M
Cash From Operations $2.3B $2B $1.3B $3.2B $1.3B
 
Capital Expenditures $778M $794M $926M $1.1B $1.1B
Cash Acquisitions $24M -$43M -$29M $453M -$31M
Cash From Investing $216M -$843M -$535M -$1.1B -$1.2B
 
Dividends Paid (Ex Special Dividend) -$401M -$1.7B -$831M -$1.6B -$120M
Special Dividend Paid
Long-Term Debt Issued -- $65M $667M $403M $303M
Long-Term Debt Repaid -- -$172M -$362M -$368M -$87M
Repurchase of Common Stock -$225M -$512M -- -- --
Other Financing Activities -- -- -- -$5M --
Cash From Financing -$888M -$2.5B -$673M -$1.7B -$56M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B -$1.3B $53M $393M $67M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.5B $1.2B $335M $2.1B $167M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $850M $739M $3.6B $191M $472M
Depreciation & Amoritzation $919M $984M $964M $1B $780M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $39M -$743M -$299M $687M -$32M
Change in Inventories $119M -$2B -$605M $1.5B $2M
Cash From Operations $2B $1.4B $2.4B $2.3B $1.2B
 
Capital Expenditures $739M $809M $926M $1.1B $762M
Cash Acquisitions -$13M -$43M $427M -$6M -$28M
Cash From Investing $248M -$874M -$509M -$1.2B -$793M
 
Dividends Paid (Ex Special Dividend) -$926M -$1.2B -$1.1B -$1.3B -$120M
Special Dividend Paid -- $1.2M $509.5K -- --
Long-Term Debt Issued $780M $451M $613M $62M $291M
Long-Term Debt Repaid -$650M -$235M -$633M -$93M -$78M
Repurchase of Common Stock -$309M -$363M -- -- --
Other Financing Activities -$1M -$1M -$3M -$2M $24M
Cash From Financing -$1.2B -$1.5B -$1.2B -$1.5B -$18M
 
Beginning Cash (CF) $3B $4.8B $2.2B $3.7B $1.8B
Foreign Exchange Rate Adjustment -$2M $4M -$42M -$27M -$27M
Additions / Reductions $1.1B -$972M $656M -$429M $379M
Ending Cash (CF) $4.1B $3.8B $2.8B $3.2B $2.1B
 
Levered Free Cash Flow $1.3B $597M $1.5B $1.1B $428M

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

GET BETTER TRADE IDEAS

Popular

Where Will Cisco Systems Stock Be in 10 Years?
Where Will Cisco Systems Stock Be in 10 Years?

Cisco Systems, Inc. (NASDAQ:CSCO) has enjoyed its position as a…

Disney vs Estée Lauder Stock, Which Is Best?
Disney vs Estée Lauder Stock, Which Is Best?

Inflation has eaten away at a lot of the money…

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…

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 down 0.23% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 4.97% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 8.78% over the past day.

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

Show me the best stock