Financhill
Buy
59

F Quote, Financials, Valuation and Earnings

Last price:
$13.14
Seasonality move :
4.49%
Day range:
$12.96 - $13.14
52-week range:
$8.44 - $13.97
Dividend yield:
4.58%
P/E ratio:
11.22x
P/S ratio:
0.28x
P/B ratio:
1.10x
Volume:
45.4M
Avg. volume:
104.7M
1-year change:
20.98%
Market cap:
$52.2B
Revenue:
$185B
EPS (TTM):
$1.17
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $127.1B $136.3B $158.1B $176.2B $185B
Revenue Growth (YoY) -18.45% 7.23% 15.93% 11.47% 5%
 
Cost of Revenues $114.4B $111.8B $133B $151.9B $161.6B
Gross Profit $12.7B $24.5B $25.1B $24.3B $23.4B
Gross Profit Margin 10% 18.01% 15.88% 13.8% 12.65%
 
R&D Expenses $7.1B $7.6B $7.8B $8.2B $8B
Selling, General & Admin $10.2B $11.9B $10.9B $10.7B $10.3B
Other Inc / (Exp) $4.5B $14.8B -$8.6B -$1.7B $1.6B
Operating Expenses $17.3B $19.5B $18.7B $18.9B $18.3B
Operating Income -$4.6B $5B $6.4B $5.4B $5.1B
 
Net Interest Expenses $1.6B $1.8B $1.3B $1.3B $1.1B
EBT. Incl. Unusual Items -$1.1B $17.8B -$3B $4B $7.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $160M -$130M -$864M -$362M $1.3B
Net Income to Company -$1.3B $17.9B -$2.2B $4.3B $5.9B
 
Minority Interest in Earnings $3M -$27M -$171M -$18M $15M
Net Income to Common Excl Extra Items -$1.3B $17.9B -$2.2B $4.3B $5.9B
 
Basic EPS (Cont. Ops) -$0.32 $4.49 -$0.49 $1.09 $1.48
Diluted EPS (Cont. Ops) -$0.32 $4.45 -$0.49 $1.08 $1.46
Weighted Average Basic Share $4B $4B $4B $4B $4B
Weighted Average Diluted Share $4B $4B $4B $4B $4B
 
EBITDA $2.9B $11B $12.9B $11.9B $11B
EBIT -$4.6B $5B $6.4B $5.4B $5.1B
 
Revenue (Reported) $127.1B $136.3B $158.1B $176.2B $185B
Operating Income (Reported) -$4.6B $5B $6.4B $5.4B $5.1B
Operating Income (Adjusted) -$4.6B $5B $6.4B $5.4B $5.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $35.7B $39.4B $43.8B $46.2B $50.5B
Revenue Growth (YoY) -4.85% 10.39% 11.19% 5.47% 9.39%
 
Cost of Revenues $31.3B $35.9B $39.9B $42.9B $46B
Gross Profit $4.4B $3.5B $3.9B $3.3B $4.5B
Gross Profit Margin 12.21% 8.77% 8.92% 7.13% 8.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9B $2.8B $2.7B $2.5B $2.7B
Other Inc / (Exp) $919M -$1.5B $174M -$105M --
Operating Expenses $2.9B $2.8B $2.7B $2.6B $2.9B
Operating Income $1.4B $607M $1.2B $737M $1.6B
 
Net Interest Expenses $439M $321M $324M $272M $321M
EBT. Incl. Unusual Items $1.9B -$1.1B $1.4B $869M $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $63M -$195M $214M -$27M -$630M
Net Income to Company $1.8B -$930M $1.2B $896M $2.4B
 
Minority Interest in Earnings -$10M -$103M -$26M $4M $1M
Net Income to Common Excl Extra Items $1.8B -$930M $1.2B $896M $2.4B
 
Basic EPS (Cont. Ops) $0.46 -$0.21 $0.30 $0.22 $0.61
Diluted EPS (Cont. Ops) $0.45 -$0.21 $0.30 $0.22 $0.60
Weighted Average Basic Share $4B $4B $4B $4B $4B
Weighted Average Diluted Share $4B $4B $4.1B $4B $4B
 
EBITDA $2.9B $2.2B $2.8B $2.1B $3.2B
EBIT $1.4B $607M $1.2B $737M $1.6B
 
Revenue (Reported) $35.7B $39.4B $43.8B $46.2B $50.5B
Operating Income (Reported) $1.4B $607M $1.2B $737M $1.6B
Operating Income (Adjusted) $1.4B $607M $1.2B $737M $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $134.6B $151.7B $174.2B $182.7B $189.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $121.3B $134.2B $156.3B $168.8B $175.2B
Gross Profit $13.3B $17.5B $17.9B $13.9B $14.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.2B $11.6B $10.5B $10.3B $10.7B
Other Inc / (Exp) $3B $2.6B -$409M -$1.1B --
Operating Expenses $12.2B $11.6B $10.7B $10.4B $10.8B
Operating Income $1.1B $5.9B $7.2B $3.5B $3.6B
 
Net Interest Expenses $1.8B $1.4B $1.3B $1.2B $1.2B
EBT. Incl. Unusual Items $2.8B $7B $7B $3.1B $5.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$94M -$1.8B $889M -$488M $571M
Net Income to Company $2.8B $8.9B $6.1B $3.5B $4.7B
 
Minority Interest in Earnings -$21M -$150M -$51M $11M $17M
Net Income to Common Excl Extra Items $2.8B $8.9B $6.1B $3.5B $4.7B
 
Basic EPS (Cont. Ops) $0.74 $2.26 $1.54 $0.89 $1.18
Diluted EPS (Cont. Ops) $0.72 $2.21 $1.53 $0.88 $1.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $7.3B $12.2B $13.8B $9.6B $9.4B
EBIT $1.1B $5.9B $7.2B $3.5B $3.6B
 
Revenue (Reported) $134.6B $151.7B $174.2B $182.7B $189.6B
Operating Income (Reported) $1.1B $5.9B $7.2B $3.5B $3.6B
Operating Income (Adjusted) $1.1B $5.9B $7.2B $3.5B $3.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $98.7B $114.1B $130.2B $136.8B $141.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $86.1B $100.9B $116.5B $125.2B $130.9B
Gross Profit $12.6B $13.1B $13.7B $11.5B $10.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.7B $8.3B $7.9B $7.5B $7.9B
Other Inc / (Exp) $3.9B -$8.3B -$55M $631M $214M
Operating Expenses $8.7B $8.3B $8.1B $7.8B $8.3B
Operating Income $3.9B $4.8B $5.6B $3.8B $2.2B
 
Net Interest Expenses $1.4B $941M $936M $820M $906M
EBT. Incl. Unusual Items $6.6B -$4.2B $5.8B $4.9B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $925M -$771M $982M $856M $88M
Net Income to Company $5.6B -$3.4B $4.9B $4.1B $2.9B
 
Minority Interest in Earnings -$18M -$141M -$21M $8M $10M
Net Income to Common Excl Extra Items $5.6B -$3.4B $4.9B $4.1B $2.9B
 
Basic EPS (Cont. Ops) $1.42 -$0.82 $1.22 $1.02 $0.72
Diluted EPS (Cont. Ops) $1.41 -$0.82 $1.21 $1.01 $0.71
Weighted Average Basic Share $12B $12.1B $12B $11.9B $11.9B
Weighted Average Diluted Share $12.1B $12.1B $12.1B $12.1B $12B
 
EBITDA $8.4B $9.6B $10.4B $8.2B $6.6B
EBIT $3.9B $4.8B $5.6B $3.8B $2.2B
 
Revenue (Reported) $98.7B $114.1B $130.2B $136.8B $141.4B
Operating Income (Reported) $3.9B $4.8B $5.6B $3.8B $2.2B
Operating Income (Adjusted) $3.9B $4.8B $5.6B $3.8B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $50B $49.6B $44.1B $40.2B $38.3B
Short Term Investments $24.7B $29.1B $18.9B $15.3B $15.4B
Accounts Receivable, Net $52.4B $43.9B $54.4B $62B $66.6B
Inventory $10.8B $12.1B $14.1B $15.7B $15B
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.6B $3.4B $3.9B $3.6B $4.6B
Total Current Assets $116.7B $109B $116.5B $121.5B $124.5B
 
Property Plant And Equipment $66.3B $64.8B $61.5B $64B $67.2B
Long-Term Investments $62.6B $56.9B $53.3B $61.7B $66.8B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $12.9B $14.9B $11.1B $11.4B $12.9B
Total Assets $267.3B $257B $255.9B $273.3B $285.2B
 
Accounts Payable $22.2B $22.3B $25.6B $26B $24.1B
Accrued Expenses $1.2B $888M $935M $1.2B $1.3B
Current Portion Of Long-Term Debt $51.3B $48.2B $50.2B $49.7B $54.9B
Current Portion Of Capital Lease Obligations $323M $345M $404M $481M $558M
Other Current Liabilities $17.7B $12.9B $14.8B $18.8B $19.5B
Total Current Liabilities $97.2B $90.7B $96.9B $101.5B $106.9B
 
Long-Term Debt $111.3B $89.4B $89.9B $101B $105.4B
Capital Leases -- -- -- -- --
Total Liabilities $236.5B $208.4B $212.7B $230.5B $240.3B
 
Common Stock $41M $41M $42M $42M $42M
Other Common Equity Adj -$8.3B -$8.3B -$9.3B -$9B -$9.6B
Common Equity $30.7B $48.5B $43.2B $42.8B $44.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $121M $103M -$75M $25M $23M
Total Equity $30.8B $48.6B $43.2B $42.8B $44.9B
 
Total Liabilities and Equity $267.3B $257B $255.9B $273.3B $285.2B
Cash and Short Terms $50B $49.6B $44.1B $40.2B $38.3B
Total Debt $163B $124B $120.1B $131.6B $142.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $46.4B $40.2B $41.1B $36.9B $42.2B
Short Term Investments $19B $18.6B $14.7B $13.5B --
Accounts Receivable, Net $43.5B $48.7B $57.7B $65.8B $67.4B
Inventory $13.5B $15.2B $18.3B $18B $16.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.6B $3.9B $4.2B $4.4B --
Total Current Assets $107B $108.1B $121.4B $125.1B $130.7B
 
Property Plant And Equipment $63.3B $59.1B $60.8B $63.6B $71.8B
Long-Term Investments $58.6B $50.8B $58.3B $68.2B $65.8B
Goodwill $695M -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $14.3B $14.4B $12.4B $13.3B --
Total Assets $252.7B $246.9B $268.1B $287B $301B
 
Accounts Payable $22.9B $27.1B $27.8B $27.4B $27.9B
Accrued Expenses $1.1B $795M $1.1B $1.4B --
Current Portion Of Long-Term Debt $47.3B $44.1B $48.6B $53.6B --
Current Portion Of Capital Lease Obligations $335M $380M $473M $207M --
Other Current Liabilities $12.8B $13.3B $17.2B $19.9B --
Total Current Liabilities $89B $90.2B $100.3B $109B $116.6B
 
Long-Term Debt $98.2B $85.3B $95.4B $105.3B $106.2B
Capital Leases -- -- -- -- --
Total Liabilities $216B $204.8B $223.8B $242.7B $253.6B
 
Common Stock $41M $42M $42M $42M $42M
Other Common Equity Adj -$8.2B -$10.2B -$8.9B -$9B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $111M -$36M $13M $24M $25M
Total Equity $36.7B $42.1B $44.3B $44.3B $47.4B
 
Total Liabilities and Equity $252.7B $246.9B $268.1B $287B $301B
Cash and Short Terms $46.4B $40.2B $41.1B $36.9B $42.2B
Total Debt $145.9B $113.9B $125B $141B $145.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.3B $17.9B -$2.2B $4.3B $5.9B
Depreciation & Amoritzation $7.5B $6B $6.5B $6.5B $5.9B
Stock-Based Compensation $199M $305M $336M $460M $511M
Change in Accounts Receivable $12.1B $7.7B -$10.6B -$4.8B -$4.3B
Change in Inventories $148M -$1.8B -$2.6B -$1.2B $27M
Cash From Operations $24.3B $15.8B $6.9B $14.9B $15.4B
 
Capital Expenditures $5.7B $6.2B $6.9B $8.2B $8.7B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$18.6B $2.7B -$4.3B -$17.6B -$24.4B
 
Dividends Paid (Ex Special Dividend) $596M $403M $2B $5B $3.1B
Special Dividend Paid
Long-Term Debt Issued $65.9B $27.9B $45.5B $51.7B $57.3B
Long-Term Debt Repaid -$60.5B -$54.2B -$45.7B -$42B -$45.7B
Repurchase of Common Stock -- -- $484M $335M $426M
Other Financing Activities -$184M -$105M -$271M -$241M -$327M
Cash From Financing $2.3B -$23.5B $2.5B $2.6B $7.5B
 
Beginning Cash (CF) $25.2B $20.5B $25.1B $24.9B $22.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.2B -$5.2B $4.6B -$230M -$1.9B
Ending Cash (CF) $33.7B $15.1B $29.3B $24.5B $20.6B
 
Levered Free Cash Flow $18.5B $9.6B -$13M $6.7B $6.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.8B -$930M $1.2B $896M $2.4B
Depreciation & Amoritzation $1.5B $1.6B $1.6B $1.4B $1.5B
Stock-Based Compensation $79M $107M $112M $129M $134M
Change in Accounts Receivable -$2.4B -$2.5B -$933M -$1.3B -$499M
Change in Inventories -$200M -$1.7B -$875M -$493M $771M
Cash From Operations $7B $3.8B $4.6B $5.5B $7.4B
 
Capital Expenditures $1.6B $1.7B $2.2B $2B $2.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B -$3.5B -$4.1B -$5.6B -$7.4B
 
Dividends Paid (Ex Special Dividend) -- $603M $600M $597M $597M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.6B $14B $10.2B $14.6B --
Long-Term Debt Repaid -$9.4B -$12.7B -$9.6B -$10.4B --
Repurchase of Common Stock -- -- -- $32M --
Other Financing Activities -$73M -$45M -$29M -$36M --
Cash From Financing -$1.2B $1.7B -$338M $3.3B $3.9B
 
Beginning Cash (CF) $27.4B $21.5B $26.4B $23.4B $26.8B
Foreign Exchange Rate Adjustment -$154M -$404M -$180M $275M -$41M
Additions / Reductions $4.5B $1.6B $11M $3.5B $3.8B
Ending Cash (CF) $31.7B $22.7B $26.3B $27.2B $30.6B
 
Levered Free Cash Flow $5.4B $2.1B $2.4B $3.5B $5.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.8B $8.9B $6.1B $3.5B $4.7B
Depreciation & Amoritzation $6.2B $6.3B $6.5B $6.1B $5.8B
Stock-Based Compensation $291M $320M $409M $514M $516M
Change in Accounts Receivable $8.2B -$8.5B -$5.8B -$5.4B -$586M
Change in Inventories -$2.8B -$2.8B -$2.6B $672M $1.7B
Cash From Operations $16.8B $9.2B $13.6B $14.9B $20.4B
 
Capital Expenditures $6B $6.6B $8B $8.5B $8.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$737M -$1.6B -$15.2B -$24.9B -$17.2B
 
Dividends Paid (Ex Special Dividend) $3M $1.8B $5B $3.1B $3B
Special Dividend Paid
Long-Term Debt Issued $30.9B $41.5B $49.2B $58.7B --
Long-Term Debt Repaid -$46B -$55.4B -$40.1B -$45.7B --
Repurchase of Common Stock -- -- $484M $611M $150M
Other Financing Activities -$105M -$186M -$253M -$305M --
Cash From Financing -$13.1B -$12.6B $6.3B $7.1B $232M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.2B -$5.9B $4.9B -$2.9B $3.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $10.8B $2.6B $5.6B $6.4B $11.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.6B -$3.4B $4.9B $4.1B $2.9B
Depreciation & Amoritzation $4.4B $4.8B $4.8B $4.4B $4.3B
Stock-Based Compensation $262M $277M $350M $404M $409M
Change in Accounts Receivable $7.2B -$9B -$4.2B -$4.8B -$1.1B
Change in Inventories -$3.1B -$4.2B -$4.2B -$2.3B -$705M
Cash From Operations $12.3B $5.7B $12.4B $12.4B $17.4B
 
Capital Expenditures $4.5B $4.8B $5.9B $6.2B $6B
Cash Acquisitions -- -- -- -- --
Cash From Investing $5B $625M -$10.2B -$17.5B -$10.4B
 
Dividends Paid (Ex Special Dividend) $3M $1.4B $4.4B $2.5B $2.4B
Special Dividend Paid -- -- $650K $180K $150K
Long-Term Debt Issued $19.3B $32.9B $36.6B $43.6B $20.5B
Long-Term Debt Repaid -$36.1B -$37.4B -$31.8B -$35.6B -$24.8B
Repurchase of Common Stock -- -- -- $276M --
Other Financing Activities -$163M -$244M -$226M -$290M -$146M
Cash From Financing -$15.4B -$4.5B -$799M $3.7B -$3.6B
 
Beginning Cash (CF) $72.2B $62.1B $75B $63.1B $70.7B
Foreign Exchange Rate Adjustment -$155M -$772M -$114M $35M $442M
Additions / Reductions $1.7B $984M $1.3B -$1.4B $3.9B
Ending Cash (CF) $73.7B $62.3B $76.2B $61.8B $75B
 
Levered Free Cash Flow $7.8B $874M $6.5B $6.2B $11.4B

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock