Financhill
Buy
66

ALL Quote, Financials, Valuation and Earnings

Last price:
$194.64
Seasonality move :
-0.71%
Day range:
$192.85 - $196.41
52-week range:
$156.66 - $212.91
Dividend yield:
1.93%
P/E ratio:
11.46x
P/S ratio:
0.81x
P/B ratio:
2.65x
Volume:
1.1M
Avg. volume:
2.1M
1-year change:
11.1%
Market cap:
$51.6B
Revenue:
$64.1B
EPS (TTM):
$16.99
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $41.9B $50.7B $51.6B $57.1B $64.1B
Revenue Growth (YoY) 1.28% 20.8% 1.87% 10.64% 12.31%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -$51M -$644M $116M $9M -$37M
Other Inc / (Exp) -- $2.2B $2.3B $2.4B $2.9B
Operating Expenses $6.3B $6.9B $7.9B $7.3B $8.8B
Operating Income -- -- -- -- --
 
Net Interest Expenses $318M $330M $335M $379M $400M
EBT. Incl. Unusual Items $6.8B $6.5B -$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 $5.6B $1.6B -$1.3B -$188M $4.7B
 
Basic EPS (Cont. Ops) $17.53 $5.09 -$5.14 -$1.20 $17.22
Diluted EPS (Cont. Ops) $17.31 $5.01 -$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 $7.1B $6.8B -$1.5B $31M $6.2B
 
Revenue (Reported) $41.9B $50.7B $51.6B $57.1B $64.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $7.1B $6.8B -$1.5B $31M $6.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11B $13.1B $13.6B $14.8B $16.5B
Revenue Growth (YoY) 33.99% 19.07% 4.11% 8.92% 11.28%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -$371M -$240M $25M -$47M -$52M
Other Inc / (Exp) -- $587M $660M $650M $801M
Operating Expenses $1.1B $1.8B $1.9B $1.9B $2.5B
Operating Income -- -- -- -- --
 
Net Interest Expenses $80M $84M $84M $107M $101M
EBT. Incl. Unusual Items $2.9B $1.4B -$410M $1.8B $2.4B
Earnings of Discontinued Ops. $354M -$321M -- -- --
Income Tax Expense $594M $284M -$114M $340M $559M
Net Income to Company $2.6B $806M -$296M $1.5B $1.9B
 
Minority Interest in Earnings -- $26M $19M $2M $38M
Net Income to Common Excl Extra Items $2.6B $832M -$277M $1.5B $1.9B
 
Basic EPS (Cont. Ops) $8.54 $2.77 -$1.17 $5.57 $7.16
Diluted EPS (Cont. Ops) $8.45 $2.73 -$1.17 $5.52 $7.07
Weighted Average Basic Share $304.1M $284.9M $264.3M $262.2M $264.9M
Weighted Average Diluted Share $308.3M $288.6M $264.3M $262.2M $269M
 
EBITDA -- -- -- -- --
EBIT $2.9B $1.5B -$326M $1.9B $2.6B
 
Revenue (Reported) $11B $13.1B $13.6B $14.8B $16.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.9B $1.5B -$326M $1.9B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $41.9B $50.7B $51.5B $57.1B $64.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -$51M -$644M $116M $9M -$37M
Other Inc / (Exp) $794M $2.2B $2.3B $2.4B $2.9B
Operating Expenses $6.3B $6.9B $7.9B $7.3B $8.8B
Operating Income -- -- -- -- --
 
Net Interest Expenses $318M $330M $335M $379M $400M
EBT. Incl. Unusual Items $6.8B $6.5B -$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 $5.6B $1.6B -$1.3B -$188M $4.7B
 
Basic EPS (Cont. Ops) $17.68 $5.19 -$5.24 -$1.19 $17.20
Diluted EPS (Cont. Ops) $17.48 $5.05 -$5.27 -$1.24 $16.99
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $7.1B $6.8B -$1.5B $31M $6.2B
 
Revenue (Reported) $41.9B $50.7B $51.5B $57.1B $64.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $7.1B $6.8B -$1.5B $31M $6.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $50.7B $51.5B $57.1B $64.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -$644M $116M $9M -$37M --
Other Inc / (Exp) $2.2B $2.3B $2.4B $2.9B --
Operating Expenses $6.9B $7.9B $7.3B $8.8B --
Operating Income -- -- -- -- --
 
Net Interest Expenses $330M $335M $379M $400M --
EBT. Incl. Unusual Items $6.5B -$1.8B -$348M $5.8B --
Earnings of Discontinued Ops. -$3.6B -- -- -- --
Income Tax Expense $1.3B -$488M -$135M $1.2B --
Net Income to Company $1.6B -$1.3B -$213M $4.6B --
 
Minority Interest in Earnings $33M $53M $25M $68M --
Net Income to Common Excl Extra Items $1.6B -$1.3B -$188M $4.7B --
 
Basic EPS (Cont. Ops) $5.19 -$5.24 -$1.19 $17.20 --
Diluted EPS (Cont. Ops) $5.05 -$5.27 -$1.24 $16.99 --
Weighted Average Basic Share $1.2B $1.1B $1.1B $1.1B --
Weighted Average Diluted Share $1.2B $1.1B $1.1B $1.1B --
 
EBITDA -- -- -- -- --
EBIT $6.8B -$1.5B $31M $6.2B --
 
Revenue (Reported) $50.7B $51.5B $57.1B $64.1B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $6.8B -$1.5B $31M $6.2B --
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 $20.8B $23.2B $23.7B $24.7B $24.8B
 
Property Plant And Equipment $1.1B $939M $987M $859M $669M
Long-Term Investments $57.1B $61.2B $59.3B $64.8B $71B
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 $126B $99.4B $98B $103.4B $111.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- --
 
Long-Term Debt $7.8B $8B $8B $7.9B $8.1B
Capital Leases -- -- -- -- --
Total Liabilities $95.8B $74.3B $80.6B $85.7B $90.3B
 
Common Stock $2B $2B $2B $2B $2B
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 $126B $99.4B $98B $103.4B $111.6B
Cash and Short Terms $7.1B $4.8B $4.9B $5.9B $5.2B
Total Debt $7.8B $8B $8B $7.9B $8.1B
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 $20.8B $23.2B $23.7B $24.7B $24.8B
 
Property Plant And Equipment $1.1B $939M $987M $859M $669M
Long-Term Investments $57.1B $61.2B $59.3B $64.8B $71B
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 $126B $99.4B $98B $103.4B $111.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- --
 
Long-Term Debt $7.8B $8B $8B $7.9B $8.1B
Capital Leases -- -- -- -- --
Total Liabilities $95.8B $74.3B $80.6B $85.7B $90.3B
 
Common Stock $2B $2B $2B $2B $2B
Other Common Equity Adj $3.2B $598M -$2.3B -$615M -$755M
Common Equity -- -- -- -- --
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 $126B $99.4B $98B $103.4B $111.6B
Cash and Short Terms $7.1B $4.8B $4.9B $5.9B $5.2B
Total Debt $7.8B $8B $8B $7.9B $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 $86M -$2.4B -$288M -$180M -$814M
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) $273M $311M $763M $736M $722M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $39M $386M -$27M -$14M -$18M
Ending Cash (CF) $311M $763M $736M $722M $704M
 
Levered Free Cash Flow $5.2B $4.8B $4.7B $4B $8.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1.4B $650M -$321M $1.2B --
Depreciation & Amoritzation $260M $236M $177M $132M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.3B -$169M -$226M -$467M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $432M $601M $1.7B --
 
Capital Expenditures $61M $130M $79M $41M --
Cash Acquisitions -$3.7B $84M $188M -$107M --
Cash From Investing $513M $981M -$796M -$1.4B --
 
Dividends Paid (Ex Special Dividend) -$191M -$256M -$250M -$262M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $744M -- --
Long-Term Debt Repaid -$422M -- -$250M -- --
Repurchase of Common Stock -$717M -$802M -$153M -- --
Other Financing Activities -$154M -$5M $24M $16M --
Cash From Financing -$1.5B -$1B $121M -$166M --
 
Beginning Cash (CF) $311M $763M $736M $722M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $421M $367M -$74M $128M --
Ending Cash (CF) $709M $1.1B $662M $850M --
 
Levered Free Cash Flow $1.3B $302M $522M $1.6B --
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 $86M -$2.4B -$288M -$180M -$814M
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 -- -- -- $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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $39M $386M -$27M -$14M -$18M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5.2B $4.8B $4.7B $4B $8.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1.4B $650M -$321M $1.2B --
Depreciation & Amoritzation $260M $236M $177M $132M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.3B -$169M -$226M -$467M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $432M $601M $1.7B --
 
Capital Expenditures $61M $130M $79M $41M --
Cash Acquisitions -$3.7B $84M $188M -$107M --
Cash From Investing $513M $981M -$796M -$1.4B --
 
Dividends Paid (Ex Special Dividend) -$191M -$256M -$250M -$262M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $744M -- --
Long-Term Debt Repaid -$422M -- -$250M -- --
Repurchase of Common Stock -$717M -$802M -$153M -- --
Other Financing Activities -$154M -$5M $24M $16M --
Cash From Financing -$1.5B -$1B $121M -$166M --
 
Beginning Cash (CF) $311M $763M $736M $722M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $421M $367M -$74M $128M --
Ending Cash (CF) $709M $1.1B $662M $850M --
 
Levered Free Cash Flow $1.3B $302M $522M $1.6B --

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

GET BETTER TRADE IDEAS

Popular

Why Is Intel Struggling Against AMD?
Why Is Intel Struggling Against AMD?

Due to its disappointing reports, so-so management, and lack of…

Will PayPal Stock Recover or Keep Sliding?
Will PayPal Stock Recover or Keep Sliding?

Payments platform behemoth PayPal Holdings, Inc. (NASDAQ:PYPL) is going through…

How High Will Eli Lilly Stock Go By 2030?
How High Will Eli Lilly Stock Go By 2030?

The weight loss drugs market is heating up quickly and…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
49
Is NVDA Stock a Buy?

Market Cap: $2.5T
P/E Ratio: 35x

Alerts

Buy
71
PEGA alert for Apr 24

Pegasystems [PEGA] is up 28.8% over the past day.

Buy
67
SMMT alert for Apr 24

Summit Therapeutics [SMMT] is up 21.57% over the past day.

Sell
36
ENPH alert for Apr 24

Enphase Energy [ENPH] is down 15.59% over the past day.

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

Show me the best stock