Financhill
Sell
39

IP Quote, Financials, Valuation and Earnings

Last price:
$46.89
Seasonality move :
3.14%
Day range:
$46.39 - $47.80
52-week range:
$35.56 - $57.07
Dividend yield:
3.95%
P/E ratio:
45.84x
P/S ratio:
0.95x
P/B ratio:
1.43x
Volume:
5.9M
Avg. volume:
8M
1-year change:
-16.39%
Market cap:
$24.7B
Revenue:
$23.6B
EPS (TTM):
-$6.71
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $19.4B $21.2B $18.9B $18.6B $23.6B
Revenue Growth (YoY) 10.24% 9.29% -10.61% -1.57% 26.94%
 
Cost of Revenues $14.9B $16.2B $15.1B $14.4B $19.4B
Gross Profit $4.4B $5B $3.9B $4.2B $4.3B
Gross Profit Margin 22.97% 23.4% 20.38% 22.49% 17.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.8B $3.1B $2.9B $3.3B $4.1B
Other Inc / (Exp) -$130M $82M -$153M -$121M --
Operating Expenses $3B $3.2B $2.7B $3.4B $4.3B
Operating Income $1.5B $1.7B $1.2B $812M -$10M
 
Net Interest Expenses $429M $401M $421M $430M $372M
EBT. Incl. Unusual Items $999M $1.5B $382M $147M -$3.4B
Earnings of Discontinued Ops. $630M -$237M -$14M -- -$678M
Income Tax Expense $188M -$236M $59M -$415M -$533M
Net Income to Company $1.8B $1.5B $288M $557M -$3.5B
 
Minority Interest in Earnings $2M -- -- -- --
Net Income to Common Excl Extra Items $1.1B $1.7B $302M $557M -$2.8B
 
Basic EPS (Cont. Ops) $2.88 $4.79 $0.87 $1.60 -$6.95
Diluted EPS (Cont. Ops) $2.86 $4.74 $0.87 $1.57 -$6.95
Weighted Average Basic Share $389.4M $363.5M $346.9M $347.2M --
Weighted Average Diluted Share $392.4M $367M $349.1M $354.2M $505.7M
 
EBITDA $2.6B $2.8B $2.7B $1.9B $2.7B
EBIT $1.5B $1.7B $1.2B $812M -$10M
 
Revenue (Reported) $19.4B $21.2B $18.9B $18.6B $23.6B
Operating Income (Reported) $1.5B $1.7B $1.2B $812M -$10M
Operating Income (Adjusted) $1.5B $1.7B $1.2B $812M -$10M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.1B $5.1B $4.6B $4.6B $6B
Revenue Growth (YoY) 14.55% 0.92% -10.36% -0.46% 31.14%
 
Cost of Revenues $3.9B $3.9B $4B $3.5B $4.8B
Gross Profit $1.2B $1.2B $630M $1.1B $1.2B
Gross Profit Margin 22.69% 23.59% 13.69% 23.23% 19.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $746M $761M $752M $869M $1.1B
Other Inc / (Exp) -$251M -$34M -$113M -$96M --
Operating Expenses $779M $799M $369M $865M $1.1B
Operating Income $375M $412M $261M $199M $56M
 
Net Interest Expenses $75M $59M $110M $108M $95M
EBT. Incl. Unusual Items $44M $322M -$326M -$224M -$2.7B
Earnings of Discontinued Ops. -$8M -$489M -- -- -$21M
Income Tax Expense -$5M $148M -$61M -$78M -$291M
Net Income to Company $107M -$318M -$284M -$147M -$2.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $115M $171M -$284M -$147M -$2.4B
 
Basic EPS (Cont. Ops) $0.30 $0.49 -$0.82 -$0.42 -$4.52
Diluted EPS (Cont. Ops) $0.30 $0.48 -$0.82 -$0.42 -$4.52
Weighted Average Basic Share $378.5M $350.3M $346M $347.4M --
Weighted Average Diluted Share $387.1M $353.7M $346M $347.4M $528M
 
EBITDA $652M $711M $957M $500M $753M
EBIT $375M $412M $261M $199M $56M
 
Revenue (Reported) $5.1B $5.1B $4.6B $4.6B $6B
Operating Income (Reported) $375M $412M $261M $199M $56M
Operating Income (Adjusted) $375M $412M $261M $199M $56M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $19.4B $21.2B $18.9B $17.9B $24.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.9B $16.2B $15.1B $13.9B $20.4B
Gross Profit $4.4B $5B $3.9B $4B $4.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.8B $3.1B $2.9B $3.3B $4.3B
Other Inc / (Exp) -$130M $82M -$153M -$121M --
Operating Expenses $3B $3.2B $2.7B $3.3B $4.5B
Operating Income $1.5B $1.7B $1.2B $677M $16M
 
Net Interest Expenses $420M $369M $421M $431M $506M
EBT. Incl. Unusual Items $999M $1.5B $382M $72M -$3.3B
Earnings of Discontinued Ops. $630M -$237M -$14M $39M -$697M
Income Tax Expense $188M -$236M $59M -$451M -$532M
Net Income to Company $1.8B $1.5B $288M $557M -$3.5B
 
Minority Interest in Earnings $2M -- -- -- --
Net Income to Common Excl Extra Items $1.1B $1.7B $302M $518M -$2.8B
 
Basic EPS (Cont. Ops) $2.88 $4.81 $0.87 $1.60 -$6.71
Diluted EPS (Cont. Ops) $2.85 $4.77 $0.86 $1.57 -$6.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.6B $2.8B $2.6B $1.7B $2.9B
EBIT $1.5B $1.7B $1.2B $677M $16M
 
Revenue (Reported) $19.4B $21.2B $18.9B $17.9B $24.9B
Operating Income (Reported) $1.5B $1.7B $1.2B $677M $16M
Operating Income (Adjusted) $1.5B $1.7B $1.2B $677M $16M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $21.2B $18.9B $17.9B $24.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.2B $15.1B $13.9B $20.4B --
Gross Profit $5B $3.9B $4B $4.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.1B $2.9B $3.3B $4.3B --
Other Inc / (Exp) $82M -$153M -$121M -$2M --
Operating Expenses $3.2B $2.7B $3.3B $4.5B --
Operating Income $1.7B $1.2B $677M $16M --
 
Net Interest Expenses $369M $421M $431M $506M --
EBT. Incl. Unusual Items $1.5B $382M $72M -$3.3B --
Earnings of Discontinued Ops. -$237M -$14M $39M -$697M --
Income Tax Expense -$236M $59M -$451M -$532M --
Net Income to Company $1.5B $288M $557M -$3.5B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.7B $302M $518M -$2.8B --
 
Basic EPS (Cont. Ops) $4.81 $0.87 $1.60 -$6.71 --
Diluted EPS (Cont. Ops) $4.77 $0.86 $1.57 -$6.71 --
Weighted Average Basic Share $1.5B $1.4B $1.4B $1.5B --
Weighted Average Diluted Share $1.5B $1.4B $1.4B $2B --
 
EBITDA $2.8B $2.6B $1.7B $2.9B --
EBIT $1.7B $1.2B $677M $16M --
 
Revenue (Reported) $21.2B $18.9B $17.9B $24.9B --
Operating Income (Reported) $1.7B $1.2B $677M $16M --
Operating Income (Adjusted) $1.7B $1.2B $677M $16M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.5B $804M $1.1B $1.2B $1.1B
Short Term Investments $245M -- -- -- --
Accounts Receivable, Net $3.4B $3.5B $3.3B $3.1B $4.4B
Inventory $1.8B $1.9B $1.9B $1.8B $2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $132M $126M $114M $108M --
Total Current Assets $7.1B $6.8B $6.6B $6.4B $10.1B
 
Property Plant And Equipment $10.8B $10.9B $10.6B $10.1B $15.1B
Long-Term Investments $755M $186M $163M $160M --
Goodwill $3.1B $3B $3B $3B --
Other Intangibles $268M $220M $183M $145M --
Other Long-Term Assets $879M $277M $238M $519M --
Total Assets $25.2B $23.9B $23.3B $22.8B $38B
 
Accounts Payable $2.6B $2.7B $2.4B $2.3B $6.4B
Accrued Expenses $440M $355M $397M $749M --
Current Portion Of Long-Term Debt $196M $763M $138M $193M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $902M $1.2B $982M $1B --
Total Current Liabilities $4.1B $5B $4B $4.3B $7.9B
 
Long-Term Debt $7.7B $7.2B $7.9B $7.8B $11.5B
Capital Leases -- -- -- -- --
Total Liabilities $16.2B $15.4B $14.9B $14.6B $23.1B
 
Common Stock $449M $449M $449M $449M $627M
Other Common Equity Adj -$1.7B -$1.9B -$1.6B -$1.7B --
Common Equity $9.1B $8.5B $8.4B $8.2B --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.1B $8.5B $8.4B $8.2B $14.8B
 
Total Liabilities and Equity $25.2B $23.9B $23.3B $22.8B $38B
Cash and Short Terms $1.5B $804M $1.1B $1.2B $1.1B
Total Debt $7.9B $8B $8B $8B $11.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.5B $804M $1.1B $1.2B $1.1B
Short Term Investments $245M -- -- -- --
Accounts Receivable, Net $3.4B $3.5B $3.3B $3.1B $4.4B
Inventory $1.8B $1.9B $1.9B $1.8B $2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $132M $126M $114M $108M --
Total Current Assets $7.1B $6.8B $6.6B $6.4B $10.1B
 
Property Plant And Equipment $10.8B $10.9B $10.6B $10.1B $15.1B
Long-Term Investments $755M $186M $163M $160M --
Goodwill $3.1B $3B $3B $3B --
Other Intangibles $268M $220M $183M $145M --
Other Long-Term Assets $879M $277M $238M $519M --
Total Assets $25.2B $23.9B $23.3B $22.8B $38B
 
Accounts Payable $2.6B $2.7B $2.4B $2.3B $6.4B
Accrued Expenses $440M $355M $397M $749M --
Current Portion Of Long-Term Debt $196M $763M $138M $193M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $902M $1.2B $982M $1B --
Total Current Liabilities $4.1B $5B $4B $4.3B $7.9B
 
Long-Term Debt $7.7B $7.2B $7.9B $7.8B $11.5B
Capital Leases -- -- -- -- --
Total Liabilities $16.2B $15.4B $14.9B $14.6B $23.1B
 
Common Stock $449M $449M $449M $449M $627M
Other Common Equity Adj -$1.7B -$1.9B -$1.6B -$1.7B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.1B $8.5B $8.4B $8.2B $14.8B
 
Total Liabilities and Equity $25.2B $23.9B $23.3B $22.8B $38B
Cash and Short Terms $1.5B $804M $1.1B $1.2B $1.1B
Total Debt $7.9B $8B $8B $8B $11.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.8B $1.5B $288M $557M -$3.5B
Depreciation & Amoritzation $1.1B $1B $1.4B $1.1B $2.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$596M -$162M $303M $95M $70M
Change in Inventories -$263M -$162M $73M $12M $158M
Cash From Operations $2B $2.2B $1.8B $1.7B $1.7B
 
Capital Expenditures $549M $931M $1.1B $921M $1.9B
Cash Acquisitions $80M -- -- -- --
Cash From Investing $6.1B -$608M -$668M -$808M -$1B
 
Dividends Paid (Ex Special Dividend) $780M $673M $642M $643M $977M
Special Dividend Paid
Long-Term Debt Issued $1.5B $1B $783M $102M --
Long-Term Debt Repaid -$7.2B -$1.1B -$780M -$141M --
Repurchase of Common Stock $839M $1.3B $218M $23M $65M
Other Financing Activities -$83M -$2M -$9M -$70M --
Cash From Financing -$7.4B -$2.1B -$866M -$775M -$708M
 
Beginning Cash (CF) $1.3B $804M $1.1B $1.2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $700M -$491M $309M $57M -$9M
Ending Cash (CF) $2B $310M $1.4B $1.2B --
 
Levered Free Cash Flow $1.5B $1.2B $692M $757M -$159M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $107M -$318M -$284M -$147M -$2.4B
Depreciation & Amoritzation $164M $251M $689M $266M $698M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$12M $270M $95M $175M $298M
Change in Inventories -$130M $55M $11M -$37M $211M
Cash From Operations $107M $761M $492M $397M $905M
 
Capital Expenditures $201M $322M $305M $260M $650M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$130M -$315M -$310M -$174M -$546M
 
Dividends Paid (Ex Special Dividend) $178M $164M $160M $161M $244M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1M $259M $11M $102M --
Long-Term Debt Repaid -$1.8B -$152M -$91M -$108M --
Repurchase of Common Stock $414M $191M -- $1M $1M
Other Financing Activities $123M $89M $18M -$19M --
Cash From Financing -$2.3B -$159M -$222M -$187M -$153M
 
Beginning Cash (CF) $1.3B $804M $1.1B $1.2B --
Foreign Exchange Rate Adjustment -$2M $6M $4M -$25M -$50M
Additions / Reductions -$2.3B $293M -$36M $11M $156M
Ending Cash (CF) -$1B $1.1B $1.1B $1.2B --
 
Levered Free Cash Flow -$94M $439M $187M $137M $255M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.8B $1.5B $288M $557M -$3.5B
Depreciation & Amoritzation $1.1B $1B $1.4B $1.1B $2.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$596M -$162M $303M $95M $70M
Change in Inventories -$263M -$162M $73M $12M $158M
Cash From Operations $2B $2.2B $1.8B $1.7B $1.7B
 
Capital Expenditures $549M $931M $1.1B $921M $1.9B
Cash Acquisitions $80M -- -- -- --
Cash From Investing $6.1B -$608M -$668M -$808M -$1B
 
Dividends Paid (Ex Special Dividend) $780M $673M $642M $643M $977M
Special Dividend Paid
Long-Term Debt Issued $1.5B $1B $783M $102M --
Long-Term Debt Repaid -$7.2B -$1.1B -$780M -$141M --
Repurchase of Common Stock $839M $1.3B $218M $23M $65M
Other Financing Activities -$83M -$2M -$9M -$70M --
Cash From Financing -$7.4B -$2.1B -$866M -$775M -$708M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $700M -$491M $309M $57M -$9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.5B $1.2B $692M $757M -$159M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $1.5B $288M $557M -$3.5B --
Depreciation & Amoritzation $1B $1.4B $1.1B $2.9B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$162M $303M $95M $70M --
Change in Inventories -$162M $73M $12M $158M --
Cash From Operations $2.2B $1.8B $1.7B $1.7B --
 
Capital Expenditures $931M $1.1B $921M $1.9B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$608M -$668M -$808M -$1B --
 
Dividends Paid (Ex Special Dividend) $673M $642M $643M $977M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1B $783M $102M $349M --
Long-Term Debt Repaid -$1.1B -$780M -$141M -$149M --
Repurchase of Common Stock $1.3B $218M $23M $65M --
Other Financing Activities -$2M -$9M -$70M $98M --
Cash From Financing -$2.1B -$866M -$775M -$708M --
 
Beginning Cash (CF) $3.3B $3.7B $4.4B $3.3B --
Foreign Exchange Rate Adjustment -$3M $10M -$38M $25M --
Additions / Reductions -$491M $309M $57M -$9M --
Ending Cash (CF) $2.8B $4B $4.5B $3.2B --
 
Levered Free Cash Flow $1.2B $692M $757M -$159M --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

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

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
40
Is GOOGL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Sell
9
FROG alert for Feb 21

JFrog Ltd. [FROG] is down 24.98% over the past day.

Buy
73
HYMC alert for Feb 21

Hycroft Mining Holding Corp. [HYMC] is down 2.47% over the past day.

Buy
66
OMC alert for Feb 21

Omnicom Group, Inc. [OMC] is up 2.87% over the past day.

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

Show me the best stock