Financhill
Buy
57

ALL Quote, Financials, Valuation and Earnings

Last price:
$207.78
Seasonality move :
1.7%
Day range:
$207.39 - $209.95
52-week range:
$176.00 - $215.89
Dividend yield:
1.93%
P/E ratio:
6.73x
P/S ratio:
0.83x
P/B ratio:
2.13x
Volume:
521.1K
Avg. volume:
1.7M
1-year change:
6.23%
Market cap:
$54.4B
Revenue:
$64.1B
EPS (TTM):
$30.89
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $41.9B $50.6B $51.4B $57.1B $64.1B
Revenue Growth (YoY) -6.19% 20.71% 1.63% 11.05% 12.28%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $2.2B $2.3B $2.4B $2.9B
Operating Expenses -$8.3B -$7B $1.4B -$200M -$6.2B
Operating Income $8.3B $7B -$1.4B $200M $6.2B
 
Net Interest Expenses $318M $330M $335M $379M $400M
EBT. Incl. Unusual Items $6.8B $6.4B -$1.8B -$348M $5.8B
Earnings of Discontinued Ops. $147M -$3.6B -- -- --
Income Tax Expense $1.4B $1.3B -$488M -$135M $1.2B
Net Income to Company $5.6B $1.6B -$1.3B -$213M $4.6B
 
Minority Interest in Earnings -- -$33M -$53M -$25M -$68M
Net Income to Common Excl Extra Items $5.4B $5.2B -$1.3B -$213M $4.6B
 
Basic EPS (Cont. Ops) $17.53 $18.91 -$5.14 -$1.20 $17.22
Diluted EPS (Cont. Ops) $17.31 $18.64 -$5.14 -$1.20 $16.99
Weighted Average Basic Share $311.6M $294.8M $271.2M $262.5M $264.3M
Weighted Average Diluted Share $315.5M $299.1M $271.2M $262.5M $267.8M
 
EBITDA -- -- -- -- --
EBIT $6.8B $6.4B -$1.8B -$348M $5.8B
 
Revenue (Reported) $41.9B $50.6B $51.4B $57.1B $64.1B
Operating Income (Reported) $8.3B $7B -$1.4B $200M $6.2B
Operating Income (Adjusted) $6.8B $6.4B -$1.8B -$348M $5.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $12.5B $13.2B $14.5B $16.6B $17.3B
Revenue Growth (YoY) 16.88% 5.83% 9.76% 14.69% 3.78%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $536M $561M $592M $781M --
Operating Expenses -$318M $811M -$154M -$1.6B -$4.2B
Operating Income $318M -$811M $154M $1.6B $4.2B
 
Net Interest Expenses $69M $85M $88M $104M $101M
EBT. Incl. Unusual Items $226M -$910M -$21M $1.4B $4.8B
Earnings of Discontinued Ops. $325M -- -- -- --
Income Tax Expense $20M -$236M -$17M $254M $1.1B
Net Income to Company $531M -$674M -$4M $1.2B --
 
Minority Interest in Earnings -$7M -$15M $1M -$26M -$2M
Net Income to Common Excl Extra Items $206M -$674M -$4M $1.2B $3.7B
 
Basic EPS (Cont. Ops) $0.99 -$2.55 -$0.16 $4.39 $14.13
Diluted EPS (Cont. Ops) $0.98 -$2.55 -$0.16 $4.33 $13.95
Weighted Average Basic Share $293.1M $268.7M $261.8M $264.6M $263.1M
Weighted Average Diluted Share $297.9M $268.7M $261.8M $268M $266.4M
 
EBITDA -- -- -- -- --
EBIT $226M -$910M -$21M $1.4B $4.8B
 
Revenue (Reported) $12.5B $13.2B $14.5B $16.6B $17.3B
Operating Income (Reported) $318M -$811M $154M $1.6B $4.2B
Operating Income (Adjusted) $226M -$910M -$21M $1.4B $4.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $48.5B $50.8B $55.9B $62.4B $66.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.6B $2.3B $2.4B $2.8B --
Operating Expenses -$8.5B -$352M $2.1B -$5.6B -$9.5B
Operating Income $8.5B $352M -$2.1B $5.6B $9.5B
 
Net Interest Expenses $326M $335M $356M $406M $402M
EBT. Incl. Unusual Items $7.9B -$35M -$2.6B $5.1B $10.7B
Earnings of Discontinued Ops. -$2.9B -$321M -- -- --
Income Tax Expense $1.6B -$95M -$589M $943M $2.4B
Net Income to Company $3.4B -$240M -$2B $4.2B --
 
Minority Interest in Earnings -$7M -$60M -$42M -$32M -$49M
Net Income to Common Excl Extra Items $6.3B $60M -$2B $4.2B $8.3B
 
Basic EPS (Cont. Ops) $23.34 -$0.14 -$7.91 $15.61 $31.28
Diluted EPS (Cont. Ops) $23.05 -$0.22 -$7.91 $15.49 $30.89
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $7.9B -$35M -$2.6B $5.1B $10.7B
 
Revenue (Reported) $48.5B $50.8B $55.9B $62.4B $66.8B
Operating Income (Reported) $8.5B $352M -$2.1B $5.6B $9.5B
Operating Income (Adjusted) $7.9B -$35M -$2.6B $5.1B $10.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $37.6B $37.8B $42.3B $47.6B $50.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.6B $1.7B $1.8B $2.1B $1.5B
Operating Expenses -$5.5B $1.2B $1.8B -$3.7B -$7B
Operating Income $5.5B -$1.2B -$1.8B $3.7B $7B
 
Net Interest Expenses $246M $251M $272M $299M $301M
EBT. Incl. Unusual Items $5.1B -$1.4B -$2.2B $3.3B $8.2B
Earnings of Discontinued Ops. -$3.3B -- -- -- --
Income Tax Expense $1B -$376M -$475M $603M $1.8B
Net Income to Company $775M -$1B -$1.7B $2.7B $2.7B
 
Minority Interest in Earnings -$7M -$34M -$23M -$30M -$11M
Net Income to Common Excl Extra Items $4B -$1.1B -$1.7B $2.7B $6.4B
 
Basic EPS (Cont. Ops) $14.80 -$4.09 -$6.76 $10.04 $24.12
Diluted EPS (Cont. Ops) $14.60 -$4.12 -$6.76 $9.92 $23.82
Weighted Average Basic Share $894.4M $820.6M $787.9M $792.2M $793M
Weighted Average Diluted Share $907.6M $824.3M $787.9M $801.6M $803.1M
 
EBITDA -- -- -- -- --
EBIT $5.1B -$1.4B -$2.2B $3.3B $8.2B
 
Revenue (Reported) $37.6B $37.8B $42.3B $47.6B $50.3B
Operating Income (Reported) $5.5B -$1.2B -$1.8B $3.7B $7B
Operating Income (Adjusted) $5.1B -$1.4B -$2.2B $3.3B $8.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $311M $763M $736M $722M $704M
Short Term Investments $6.8B $4B $4.2B $5.1B $4.5B
Accounts Receivable, Net $13.7B $18.4B $18.8B $18.9B $19.5B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $14B $14.6B $17.3B $19.8B $18B
 
Property Plant And Equipment $1.5B $1.3B $1.2B $1B $834M
Long-Term Investments $4.6B $8.1B $8.2B $8.4B $9.3B
Goodwill $2.4B $3.5B $3.5B $3.5B $3.2B
Other Intangibles $453M $1.4B $1.2B $966M $754M
Other Long-Term Assets -- -- -- -- --
Total Assets $120B $90.7B $90.2B $96.5B $104.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $29.2B $33.5B $38.5B $42.4B $44.6B
 
Long-Term Debt $8.3B $8.4B $8.3B $7.9B $7.7B
Capital Leases -- -- -- -- --
Total Liabilities $89.8B $65.5B $72.8B $78.8B $83.4B
 
Common Stock $9M $9M $9M $9M $9M
Other Common Equity Adj $3.2B $598M -$2.3B -$615M -$755M
Common Equity $28.2B $23.2B $15.5B $15.8B $19.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$52M -$125M -$140M -$75M
Total Equity $30.2B $25.1B $17.4B $17.6B $21.4B
 
Total Liabilities and Equity $120B $90.7B $90.2B $96.5B $104.8B
Cash and Short Terms $7.1B $4.8B $4.9B $5.9B $5.2B
Total Debt $8.3B $8.4B $8.3B $8.2B $8.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $690M $786M $860M $816M $931M
Short Term Investments $6.4B $4B $3.4B $7B --
Accounts Receivable, Net $18.8B $19.1B $19.2B $20.1B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $16.8B $16.8B $18.3B $22.1B $24B
 
Property Plant And Equipment $965M $1B $909M $714M $601M
Long-Term Investments -- -- -- -- --
Goodwill $3.4B $3.5B $3.5B $3.2B --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $123B $87.7B $92.1B $104.7B $110.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $33.4B $38.7B $43.3B $46.7B $46.4B
 
Long-Term Debt $8B $7.2B $7.6B $7.5B $7.5B
Capital Leases -- -- -- -- --
Total Liabilities $96.3B $70.2B $77.6B $83.9B $83.4B
 
Common Stock $9M $9M $9M $9M $9M
Other Common Equity Adj $1.8B -$2.9B -$2.5B $338M --
Common Equity -- -- -- -- --
Total Preferred Equity -$200M -- -- -- --
Minority Interest, Total -$22M -$112M -$146M -$39M -$16M
Total Equity $26.7B $17.6B $14.4B $20.8B $27.5B
 
Total Liabilities and Equity $123B $87.7B $92.1B $104.7B $110.9B
Cash and Short Terms $7.1B $4.8B $4.2B $7.8B --
Total Debt $8B $8B $7.9B $8.1B $8.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.6B $1.6B -$1.3B -$213M $4.6B
Depreciation & Amoritzation $686M $1.1B $847M $704M $555M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$14M -$2.1B -$587M -$54M -$931M
Change in Inventories -- -- -- -- --
Cash From Operations $5.5B $5.1B $5.1B $4.2B $8.9B
 
Capital Expenditures $308M $345M $420M $267M $210M
Cash Acquisitions -- $3.6B -- -- $13M
Cash From Investing -$3.4B $510M -$1.7B -$3B -$8.3B
 
Dividends Paid (Ex Special Dividend) $776M $999M $1B $1B $1.1B
Special Dividend Paid
Long-Term Debt Issued $1.2B -- -- $743M $495M
Long-Term Debt Repaid -- -$436M -- -$750M -$350M
Repurchase of Common Stock $2B $3.6B $2.5B $910M $2M
Other Financing Activities -$462M -$349M $49M $46M $76M
Cash From Financing -$2B -$5.2B -$3.4B -$1.2B -$697M
 
Beginning Cash (CF) $311M $763M $736M $722M $704M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $39M $386M -$27M -$14M -$18M
Ending Cash (CF) $350M $1.1B $709M $708M $686M
 
Levered Free Cash Flow $5.2B $4.8B $4.7B $4B $8.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $531M -$674M -$4M $1.2B --
Depreciation & Amoritzation $247M $194M $176M $140M $115M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.2B -$904M -$336M -$749M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $2B $1.2B $3.2B $3.3B
 
Capital Expenditures $89M $124M $55M $63M $48M
Cash Acquisitions -- -- -- -- --
Cash From Investing $446M -$1.1B -$845M -$2.7B -$2.8B
 
Dividends Paid (Ex Special Dividend) $271M $258M $251M $272M $293M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $1.4B $665M $28M -- $360M
Other Financing Activities -$69M $34M $45M $31M --
Cash From Financing -$1.7B -$883M -$227M -$185M -$634M
 
Beginning Cash (CF) $690M $786M $860M $816M $931M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $32M $20M $161M $331M -$155M
Ending Cash (CF) $722M $806M $1B $1.1B $776M
 
Levered Free Cash Flow $1.2B $1.9B $1.2B $3.1B $3.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.4B -$240M -$2B $4.2B --
Depreciation & Amoritzation $1B $914M $740M $569M $525M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.6B -$412M -$64M -$1.1B --
Change in Inventories -- -- -- -- --
Cash From Operations $5.6B $5B $4B $8.5B $8.8B
 
Capital Expenditures $359M $411M $264M $231M $189M
Cash Acquisitions $3.5B $112M -- -- $13M
Cash From Investing -$1.9B -$1.1B -$2.3B -$7.7B -$7B
 
Dividends Paid (Ex Special Dividend) $931M $1B $1B $1.1B $1.1B
Special Dividend Paid
Long-Term Debt Issued -- -- $743M $495M --
Long-Term Debt Repaid -$422M -$14M -$750M -$350M --
Repurchase of Common Stock $2.7B $3B $1.3B -- $801M
Other Financing Activities -$425M -$23M $121M $31M --
Cash From Financing -$3.2B -$4B -$1.6B -$695M -$1.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $476M -$60M $74M $70M $1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5.2B $4.6B $3.7B $8.2B $8.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $775M -$1B -$1.7B $2.7B $2.7B
Depreciation & Amoritzation $818M $646M $539M $404M $374M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.6B -$923M -$400M -$1.4B -$1.3B
Change in Inventories -- -- -- -- --
Cash From Operations $4.2B $4.2B $3B $7.2B $7.1B
 
Capital Expenditures $286M $352M $196M $160M $139M
Cash Acquisitions $3.5B -- -- -- --
Cash From Investing $289M -$1.3B -$1.9B -$6.6B -$5.3B
 
Dividends Paid (Ex Special Dividend) $737M $777M $763M $807M $861M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $743M $495M --
Long-Term Debt Repaid -$422M -- -$750M -$350M --
Repurchase of Common Stock $2.7B $2.2B $910M -- $799M
Other Financing Activities -$307M $19M $91M $76M $27M
Cash From Financing -$4.1B -$2.8B -$985M -$437M -$1.6B
 
Beginning Cash (CF) $2.1B $2.7B $2.2B $2.3B $2.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $469M $23M $124M $208M $227M
Ending Cash (CF) $2.5B $2.7B $2.3B $2.5B $3B
 
Levered Free Cash Flow $4B $3.8B $2.8B $7.1B $7B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock