Financhill
Sell
42

IVZ Quote, Financials, Valuation and Earnings

Last price:
$26.51
Seasonality move :
-0.83%
Day range:
$25.71 - $26.57
52-week range:
$11.60 - $29.61
Dividend yield:
3.17%
P/E ratio:
19.44x
P/S ratio:
1.86x
P/B ratio:
0.96x
Volume:
3.8M
Avg. volume:
6.6M
1-year change:
43.97%
Market cap:
$11.8B
Revenue:
$6.4B
EPS (TTM):
-$1.62
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $7B $5.9B $5.5B $6B $6.4B
Revenue Growth (YoY) 13.33% -15.51% -6.45% 8.47% 6.12%
 
Cost of Revenues $2.4B $2.1B $2B $2.2B $2.1B
Gross Profit $4.7B $3.8B $3.5B $3.8B $4.3B
Gross Profit Margin 66.41% 64.85% 63.76% 63.3% 66.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $847.7M -$30.4M $178M $172.3M --
Operating Expenses $2.7B $2.7B $2.8B $3B $4.9B
Operating Income $1.9B $1.1B $709.5M $798M -$695.7M
 
Net Interest Expenses $255.4M $308.4M $70.5M $58M $82.5M
EBT. Incl. Unusual Items $2.5B $1.2B -$237.9M $1B -$379.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $531.1M $322.2M -$69.7M $252.9M -$204.6M
Net Income to Company $2B $925.5M -$168.2M $752.4M --
 
Minority Interest in Earnings $339.6M $4.8M -$71.3M -$22.4M $106.9M
Net Income to Common Excl Extra Items $2B $925.5M -$168.2M $752.4M -$174.8M
 
Basic EPS (Cont. Ops) $3.01 $1.49 -$0.73 $1.18 -$1.60
Diluted EPS (Cont. Ops) $2.99 $1.49 -$0.73 $1.18 -$1.60
Weighted Average Basic Share $462.8M $457.5M $454.8M $457M $452.6M
Weighted Average Diluted Share $465.4M $459.5M $454.8M $457M $452.6M
 
EBITDA $2.2B $1.3B $892.3M $977.6M --
EBIT $1.9B $1.1B $709.5M $798M -$695.7M
 
Revenue (Reported) $7B $5.9B $5.5B $6B $6.4B
Operating Income (Reported) $1.9B $1.1B $709.5M $798M -$695.7M
Operating Income (Adjusted) $1.9B $1.1B $709.5M $798M -$695.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.6B $1.5B $1.4B $1.5B $1.7B
Revenue Growth (YoY) -9.78% -4.24% -5.65% 7.69% 11.84%
 
Cost of Revenues $590.9M $495.9M $505.8M $570.7M $559.1M
Gross Profit $964.1M $993.2M $899.1M $942.2M $1.1B
Gross Profit Margin 62% 66.7% 64% 62.28% 66.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $232.8M $158.7M $137.8M -$6.5M --
Operating Expenses $810.5M $690M $708.2M $719.4M $2.6B
Operating Income $153.6M $303.2M $190.9M $222.8M -$1.5B
 
Net Interest Expenses $63.1M $95.9M $16.8M $12.4M $23M
EBT. Incl. Unusual Items $687.8M $390.4M -$933.5M $317.4M -$1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $130.7M $89.6M -$266.4M $78.7M -$349.5M
Net Income to Company $557.1M $300.8M -$667.1M $238.7M --
 
Minority Interest in Earnings $71.1M $53.8M $16M -$29.8M $65.2M
Net Income to Common Excl Extra Items $557.1M $300.8M -$667.1M $238.7M -$995.9M
 
Basic EPS (Cont. Ops) $0.92 $0.41 -$1.64 $0.46 -$2.63
Diluted EPS (Cont. Ops) $0.92 $0.41 -$1.64 $0.46 -$2.63
Weighted Average Basic Share $463.3M $457M $451.7M $453.3M $451.2M
Weighted Average Diluted Share $465.6M $459.1M $453.1M $454.1M $451.2M
 
EBITDA $204M $351.8M $237.3M $266.9M --
EBIT $153.6M $303.2M $190.9M $222.8M -$1.5B
 
Revenue (Reported) $1.6B $1.5B $1.4B $1.5B $1.7B
Operating Income (Reported) $153.6M $303.2M $190.9M $222.8M -$1.5B
Operating Income (Adjusted) $153.6M $303.2M $190.9M $222.8M -$1.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $7B $6B $5.8B $6B $6.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.1B $2B $2.2B $2.2B
Gross Profit $4.7B $4B $3.8B $3.8B $4.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $847.7M -$30.4M $178M $172.3M --
Operating Expenses $2.7B $2.5B $2.8B $3B $4.8B
Operating Income $1.9B $1.4B $960.3M $800M -$549.3M
 
Net Interest Expenses $255.4M $308.4M $350.1M $295.7M $82.5M
EBT. Incl. Unusual Items $2.5B $1.2B -$237.9M $1B -$379.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $531.1M $322.2M -$69.7M $252.9M -$204.6M
Net Income to Company $2B $925.5M -$168.2M $752.4M --
 
Minority Interest in Earnings $339.6M $4.8M -$71.3M -$22.4M $106.9M
Net Income to Common Excl Extra Items $2B $925.5M -$168.2M $752.4M -$174.8M
 
Basic EPS (Cont. Ops) $3.01 $1.49 -$0.75 $1.19 -$1.61
Diluted EPS (Cont. Ops) $2.99 $1.49 -$0.75 $1.18 -$1.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.2B $1.6B $1.1B $979.6M --
EBIT $1.9B $1.4B $960.3M $800M -$549.3M
 
Revenue (Reported) $7B $6B $5.8B $6B $6.5B
Operating Income (Reported) $1.9B $1.4B $960.3M $800M -$549.3M
Operating Income (Adjusted) $1.9B $1.4B $960.3M $800M -$549.3M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $6B $5.8B $6B $6.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $2B $2.2B $2.2B --
Gross Profit $4B $3.8B $3.8B $4.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$30.4M $178M $172.3M $139.8M --
Operating Expenses $2.5B $2.8B $3B $4.8B --
Operating Income $1.4B $960.3M $800M -$549.3M --
 
Net Interest Expenses $308.4M $350.1M $295.7M $82.5M --
EBT. Incl. Unusual Items $1.2B -$237.9M $1B -$379.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $322.2M -$69.7M $252.9M -$204.6M --
Net Income to Company $925.5M -$168.2M $752.4M $821.1M --
 
Minority Interest in Earnings $4.8M -$71.3M -$22.4M $106.9M --
Net Income to Common Excl Extra Items $925.5M -$168.2M $752.4M -$174.8M --
 
Basic EPS (Cont. Ops) $1.49 -$0.75 $1.19 -$1.61 --
Diluted EPS (Cont. Ops) $1.49 -$0.75 $1.18 -$1.62 --
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.8B --
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.8B --
 
EBITDA $1.6B $1.1B $979.6M $1B --
EBIT $1.4B $960.3M $800M -$549.3M --
 
Revenue (Reported) $6B $5.8B $6B $6.5B --
Operating Income (Reported) $1.4B $960.3M $800M -$549.3M --
Operating Income (Adjusted) $1.4B $960.3M $800M -$549.3M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $2.2B $1.5B $1.9B $1.5B $1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1B $951.6M $1.1B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3.2B $2.3B $2.6B $2.2B $1B
 
Property Plant And Equipment $774.7M $921.9M $918.8M $814.3M --
Long-Term Investments $9.9B $9.5B $9.7B $8.7B --
Goodwill $8.9B $8.6B $8.7B $8.3B --
Other Intangibles $7.2B $7.1B $5.8B $5.7B --
Other Long-Term Assets $2.6B $1.5B $1.2B $1.1B --
Total Assets $32.7B $29.8B $28.9B $27B $27.1B
 
Accounts Payable $39.2M $59.6M $31.5M $30.6M --
Accrued Expenses $655.7M $606.5M $567.5M $584.4M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2B $1.8B $1.8B $1.9B $3.3B
 
Long-Term Debt $9.6B $8.5B $9B $7.5B $10.8B
Capital Leases -- -- -- -- --
Total Liabilities $16B $12.9B $13B $11.3B $14.1B
 
Common Stock $113.2M $113.2M $113.2M $113.2M --
Other Common Equity Adj -$441.5M -$942.4M -$801.8M -$1B --
Common Equity $11.5B $11.2B $10.6B $10.5B $12.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2B $1.6B $1.3B $1.1B $773.9M
Total Equity $16.7B $16.8B $15.9B $15.7B $13B
 
Total Liabilities and Equity $32.7B $29.8B $28.9B $27B $27.1B
Cash and Short Terms $2.2B $1.5B $1.9B $1.5B $1B
Total Debt $9.6B $8.5B $9B $7.5B $10.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $2.2B $1.5B $1.9B $1.5B $1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1B $951.6M $1.1B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3.2B $2.3B $2.6B $2.2B $1B
 
Property Plant And Equipment $774.7M $921.9M $918.8M $814.3M --
Long-Term Investments $9.9B $9.5B $9.7B $8.7B --
Goodwill $8.9B $8.6B $8.7B $8.3B --
Other Intangibles $7.2B $7.1B $5.8B $5.7B --
Other Long-Term Assets $2.6B $1.5B $1.2B $1.1B --
Total Assets $32.7B $29.8B $28.9B $27B $27.1B
 
Accounts Payable $39.2M $59.6M $31.5M $30.6M --
Accrued Expenses $655.7M $606.5M $567.5M $584.4M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2B $1.8B $2.2B $1.9B $3.3B
 
Long-Term Debt $9.6B $8.5B $8.6B $7.5B $10.8B
Capital Leases -- -- -- -- --
Total Liabilities $16B $12.9B $13B $11.3B $14.1B
 
Common Stock $113.2M $113.2M $113.2M $113.2M --
Other Common Equity Adj -$441.5M -$942.4M -$801.8M -$1B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2B $1.6B $1.3B $1.1B $773.9M
Total Equity $16.7B $16.8B $15.9B $15.7B $13B
 
Total Liabilities and Equity $32.7B $29.8B $28.9B $27B $27.1B
Cash and Short Terms $2.2B $1.5B $1.9B $1.5B $1B
Total Debt $9.6B $8.5B $8.6B $7.5B $10.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2B $925.5M -$168.2M $752.4M --
Depreciation & Amoritzation $205.3M $195.3M $182.8M $179.6M --
Stock-Based Compensation $140.1M $106.2M $114.6M $104.6M --
Change in Accounts Receivable $5.6B $912.8M $448.7M $319.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $1.1B $1.3B $1.4B $1.5B
 
Capital Expenditures $108.8M $192.9M $164.3M $69.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B -$795M -$249M -$103.1M -$974.4M
 
Dividends Paid (Ex Special Dividend) $544.5M $571.6M $594.7M $608.3M --
Special Dividend Paid
Long-Term Debt Issued $3.4B $30.1M $703M $3.8B --
Long-Term Debt Repaid -$2.5B -$605.1M -$451.8M -$4.7B --
Repurchase of Common Stock $60.9M $244.7M $187.5M $79.3M --
Other Financing Activities $117.5M $424.4M -$54.4M -$51.1M --
Cash From Financing $117.3M -$966.9M -$585.4M -$1.7B -$149.5M
 
Beginning Cash (CF) $2.1B $1.4B $1.9B $1.5B $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $307.8M -$713M $497.5M -$435.6M $483.8M
Ending Cash (CF) $2.4B $647.4M $2.5B $1B $1.6B
 
Levered Free Cash Flow $1.3B $929.7M $1.1B $1.3B $1.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $557.1M $300.8M -$667.1M $238.7M --
Depreciation & Amoritzation $50.4M $48.6M $46.4M $44.1M --
Stock-Based Compensation $34.1M $23.1M $20.9M $14.1M --
Change in Accounts Receivable $329.9M $190.9M -$54.8M -$45.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $278.9M $426.5M $340M $303.2M $534.6M
 
Capital Expenditures $35.6M $73.1M $40.3M -$7M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$551.1M -$100.6M $112.7M -$3.2M -$431M
 
Dividends Paid (Ex Special Dividend) $138M $144.9M $149.4M $152M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $659.3M -$24.2M $157.9M $1.5B --
Long-Term Debt Repaid -$525.2M -$1.2M -$135.7M -$1.7B --
Repurchase of Common Stock $2.8M $4.6M $4.4M $26M --
Other Financing Activities $419.2M $6.8M $21.3M -$16.8M --
Cash From Financing $103.1M -$168.1M -$110.3M -$392.5M $356.1M
 
Beginning Cash (CF) $2.1B $1.4B $1.9B $1.5B $1B
Foreign Exchange Rate Adjustment -$2M $154.3M $34.1M -$50.9M -$3.7M
Additions / Reductions -$171.1M $312.1M $376.5M -$143.4M $456M
Ending Cash (CF) $2B $1.9B $2.3B $1.3B $1.5B
 
Levered Free Cash Flow $243.3M $353.4M $299.7M $310.2M $534.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2B $925.5M -$168.2M $752.4M --
Depreciation & Amoritzation $205.3M $195.3M $182.8M $179.6M --
Stock-Based Compensation $140.1M $106.2M $114.6M $104.6M --
Change in Accounts Receivable $5.6B $912.8M $448.7M $319.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $1.1B $1.3B $1.4B $1.5B
 
Capital Expenditures $108.8M $192.9M $164.3M $69.1M $60.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B -$795M -$249M -$103.1M -$974.4M
 
Dividends Paid (Ex Special Dividend) $544.5M $571.6M $594.7M $608.3M --
Special Dividend Paid
Long-Term Debt Issued $3.4B $30.1M $703M $3.8B --
Long-Term Debt Repaid -$2.5B -$605.1M -$451.8M -$4.7B --
Repurchase of Common Stock $60.9M $244.7M $187.5M $79.3M --
Other Financing Activities $117.5M $424.4M -$54.4M -$51.1M --
Cash From Financing $117.3M -$966.9M -$585.4M -$1.7B -$149.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $307.8M -$713M $497.5M -$435.6M $483.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.3B $929.7M $1.1B $1.3B $1.5B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $925.5M -$168.2M $752.4M $821.1M --
Depreciation & Amoritzation $195.3M $182.8M $179.6M $119.9M --
Stock-Based Compensation $106.2M $114.6M $104.6M $59.8M --
Change in Accounts Receivable $912.8M $448.7M $319.7M -$123.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.3B $1.4B $1.5B --
 
Capital Expenditures $192.9M $164.3M $69.1M $60.7M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$795M -$249M -$103.1M -$974.4M --
 
Dividends Paid (Ex Special Dividend) $571.6M $594.7M $608.3M $442.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $30.1M $703M $3.8B $4.7B --
Long-Term Debt Repaid -$605.1M -$451.8M -$4.7B -$3.4B --
Repurchase of Common Stock $244.7M $187.5M $79.3M $1.2B --
Other Financing Activities $424.4M -$54.4M -$51.1M -$26.1M --
Cash From Financing -$966.9M -$585.4M -$1.7B -$149.5M --
 
Beginning Cash (CF) $5.4B $6B $6.1B $5.9B --
Foreign Exchange Rate Adjustment -$73.7M $26.4M -$32.4M $82.4M --
Additions / Reductions -$713M $497.5M -$435.6M $483.8M --
Ending Cash (CF) $4.6B $6.5B $5.6B $6.5B --
 
Levered Free Cash Flow $929.7M $1.1B $1.3B $1.5B --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock