Financhill
Buy
74

KEY Quote, Financials, Valuation and Earnings

Last price:
$20.99
Seasonality move :
2.99%
Day range:
$21.07 - $21.25
52-week range:
$12.73 - $21.25
Dividend yield:
3.87%
P/E ratio:
26.16x
P/S ratio:
2.22x
P/B ratio:
1.32x
Volume:
7.6M
Avg. volume:
16.3M
1-year change:
21.85%
Market cap:
$23.2B
Revenue:
$9.2B
EPS (TTM):
$0.81
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.2B $7.5B $8B $10.3B $9.2B
Revenue Growth (YoY) -5.09% 3.39% 7.18% 28.73% -11.1%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $4M $7M $9M -$11M -$1.9B
Operating Expenses -$1.6B -$3.3B -$2.3B -$1.2B $330M
Operating Income $1.6B $3.3B $2.3B $1.2B -$330M
 
Net Interest Expenses $298M $229M $565M $1.6B $1.4B
EBT. Incl. Unusual Items $1.6B $3.3B $2.3B $1.2B -$306M
Earnings of Discontinued Ops. $14M $13M $6M $3M $2M
Income Tax Expense $227M $642M $422M $196M -$143M
Net Income to Company $1.3B $2.6B $1.9B $967M -$161M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.3B $2.6B $1.9B $964M -$163M
 
Basic EPS (Cont. Ops) $1.28 $2.66 $1.95 $0.89 -$0.32
Diluted EPS (Cont. Ops) $1.27 $2.63 $1.93 $0.88 -$0.32
Weighted Average Basic Share $967.8M $947.1M $924.4M $927.2M $949.6M
Weighted Average Diluted Share $974.8M $957.4M $933.1M $932.8M $949.6M
 
EBITDA -- -- -- -- --
EBIT $2.2B $3.6B $3.2B $5.2B $4.4B
 
Revenue (Reported) $7.2B $7.5B $8B $10.3B $9.2B
Operating Income (Reported) $1.6B $3.3B $2.3B $1.2B -$330M
Operating Income (Adjusted) $2.2B $3.6B $3.2B $5.2B $4.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.9B $2.1B $2.7B $1.9B $2.8B
Revenue Growth (YoY) 5.27% 12.1% 27.88% -28.82% 48.76%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $9M -- -- -$935M --
Operating Expenses -$799M -$664M -$367M $506M -$602M
Operating Income $799M $664M $367M -$506M $602M
 
Net Interest Expenses $56M $170M $432M $335M $195M
EBT. Incl. Unusual Items $808M $664M $367M -$506M $602M
Earnings of Discontinued Ops. $2M $2M $1M $1M -$1M
Income Tax Expense $165M $124M $65M -$95M $112M
Net Income to Company $645M $542M $303M -$410M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $643M $540M $302M -$411M $490M
 
Basic EPS (Cont. Ops) $0.66 $0.56 $0.29 -$0.47 $0.41
Diluted EPS (Cont. Ops) $0.65 $0.55 $0.29 -$0.47 $0.41
Weighted Average Basic Share $942.4M $924.6M $927.1M $949M $1.1B
Weighted Average Diluted Share $952.5M $932.5M $931.7M $949M $1.1B
 
EBITDA -- -- -- -- --
EBIT $879M $912M $1.5B $717M $1.5B
 
Revenue (Reported) $1.9B $2.1B $2.7B $1.9B $2.8B
Operating Income (Reported) $799M $664M $367M -$506M $602M
Operating Income (Adjusted) $879M $912M $1.5B $717M $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.4B $7.7B $10B $9.9B $10.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $9M -- -- -$952M --
Operating Expenses -$3.2B -$2.6B -$1.6B -$126M -$1.2B
Operating Income $3.2B $2.6B $1.6B $126M $1.2B
 
Net Interest Expenses $236M $347M $1.5B $1.5B $906M
EBT. Incl. Unusual Items $3.2B $2.6B $1.6B $164M $1.2B
Earnings of Discontinued Ops. $18M $8M $3M $2M --
Income Tax Expense $615M $487M $280M $18M $168M
Net Income to Company $2.6B $2.2B $1.3B $148M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.6B $2.1B $1.3B $146M $1.1B
 
Basic EPS (Cont. Ops) $2.58 $2.22 $1.24 $0.01 $0.81
Diluted EPS (Cont. Ops) $2.56 $2.19 $1.23 $0.01 $0.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $3.5B $3.1B $4.9B $4.9B $5.2B
 
Revenue (Reported) $7.4B $7.7B $10B $9.9B $10.3B
Operating Income (Reported) $3.2B $2.6B $1.6B $126M $1.2B
Operating Income (Adjusted) $3.5B $3.1B $4.9B $4.9B $5.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.5B $5.7B $7.7B $7.2B $8.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $9M -- -- -$948M --
Operating Expenses -$2.5B -$1.9B -$1.1B -$69M -$1.7B
Operating Income $2.5B $1.9B $1.1B $69M $1.7B
 
Net Interest Expenses $174M $292M $1.2B $1.1B $647M
EBT. Incl. Unusual Items $2.5B $1.9B $1.1B $107M $1.7B
Earnings of Discontinued Ops. $11M $6M $3M $2M --
Income Tax Expense $501M $346M $204M $26M $337M
Net Income to Company $2B $1.5B $902M $83M $830M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2B $1.5B $899M $81M $1.3B
 
Basic EPS (Cont. Ops) $2.01 $1.56 $0.86 -$0.02 $1.10
Diluted EPS (Cont. Ops) $1.99 $1.55 $0.85 -$0.02 $1.09
Weighted Average Basic Share $2.9B $2.8B $2.8B $2.8B $3.3B
Weighted Average Diluted Share $2.9B $2.8B $2.8B $2.8B $3.3B
 
EBITDA -- -- -- -- --
EBIT $2.7B $2.3B $4B $3.7B $4.5B
 
Revenue (Reported) $5.5B $5.7B $7.7B $7.2B $8.3B
Operating Income (Reported) $2.5B $1.9B $1.1B $69M $1.7B
Operating Income (Adjusted) $2.7B $2.3B $4B $3.7B $4.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1B $913M $887M $941M $1.7B
Short Term Investments $43.8B $56.4B $41.5B $48B $20.8B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $18.4B $12.8B $4.6B $13.4B $21B
 
Property Plant And Equipment $1.4B $1.3B $1.2B $1.1B $1.1B
Long-Term Investments $19.6B $13.7B $5.7B $12.7B $19.6B
Goodwill $2.7B $2.7B $2.8B $2.8B $2.8B
Other Intangibles $188M $130M $94M $55M $27M
Other Long-Term Assets -- -- -- -- --
Total Assets $171.5B $187.3B $189.8B $189.2B $188B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $85.8B $92.9B $96.3B $34B $31.9B
 
Long-Term Debt $10B $9.8B $19.8B $20B $12.5B
Capital Leases -- -- -- -- --
Total Liabilities $153.5B $169.8B $176.4B $174.5B $169.8B
 
Common Stock $1.3B $1.3B $1.3B $1.3B $1.3B
Other Common Equity Adj $738M -$586M -$6.3B -$5.2B -$3.5B
Common Equity $16.1B $15.5B $11B $12.1B $15.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $18B $17.4B $13.5B $14.6B $18.2B
 
Total Liabilities and Equity $171.5B $187.3B $189.8B $189.2B $188B
Cash and Short Terms $44.8B $57.3B $42.4B $48.9B $22.5B
Total Debt $14.3B $12.6B $19.8B $20B $12.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $763M $717M $766M $1.3B $1.9B
Short Term Investments $19.9B $5.5B $14B $25.6B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $21.5B $7B $10.5B $26B $16.7B
 
Property Plant And Equipment $678M $629M $649M $624M $606M
Long-Term Investments $24B $8.8B $10.4B $25.2B $15.5B
Goodwill $2.7B $2.8B $2.8B $2.8B --
Other Intangibles $144M $106M $65M $34M --
Other Long-Term Assets -- -- -- -- --
Total Assets $187B $190.1B $187.9B $189.8B $187.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $141.5B $140B $35.2B $32.8B $29.7B
 
Long-Term Debt $13.2B $18.3B $21.3B $15.7B $10.9B
Capital Leases -- -- -- -- --
Total Liabilities $169.5B $176.8B $174.5B $172.9B $167.3B
 
Common Stock $1.3B $1.3B $1.3B $1.3B $1.3B
Other Common Equity Adj -$45M -$6.3B -$6.6B -$3.3B --
Common Equity -- -- -- -- --
Total Preferred Equity -- $590M -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $17.5B $13.3B $13.4B $16.9B $20.1B
 
Total Liabilities and Equity $187B $190.1B $187.9B $189.8B $187.4B
Cash and Short Terms $20.7B $6.2B $14.8B $26.8B --
Total Debt $13.2B $18.3B $21.3B $15.7B $10.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.3B $2.6B $1.9B $967M -$161M
Depreciation & Amoritzation $111M $32M $137M $134M $73M
Stock-Based Compensation $101M $104M $120M $121M $104M
Change in Accounts Receivable -- -- -$1B $554M -$270M
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $1.1B $4.6B $2.8B $805M
 
Capital Expenditures $63M $66M $108M $142M $65M
Cash Acquisitions -- $29M $58M -- --
Cash From Investing -$24.4B -$15B -$11.1B $1.5B $2.4B
 
Dividends Paid (Ex Special Dividend) $829M $823M $854M $911M $927M
Special Dividend Paid
Long-Term Debt Issued $3.6B $1.2B $16.6B $5.2B $1.6B
Long-Term Debt Repaid -$2.5B -$2.6B -$8.6B -$5.1B -$9.1B
Repurchase of Common Stock $170M $1.2B $44M $72M $28M
Other Financing Activities -- -- -- -- $2.8B
Cash From Financing $23.4B $13.7B $6.4B -$4.3B -$2.4B
 
Beginning Cash (CF) $732M $1.1B $913M $887M $941M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $359M -$178M -$26M $54M $802M
Ending Cash (CF) $1.1B $913M $887M $941M $1.7B
 
Levered Free Cash Flow $1.3B $1.1B $4.5B $2.6B $740M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $645M $542M $303M -$410M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $26M $30M $27M $23M $36M
Change in Accounts Receivable -- -- -$191M $188M --
Change in Inventories -- -- -- -- --
Cash From Operations $966M $2.3B $714M -$1B -$6M
 
Capital Expenditures -$1M $19M $25M $17M $29M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6B -$6.4B $6.1B $87M -$801M
 
Dividends Paid (Ex Special Dividend) $201M $209M $227M $230M $264M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3M $3.5B -- $215M --
Long-Term Debt Repaid -$3M -$1.5B -$592M -$1.6B --
Repurchase of Common Stock $124M -- -- $1M --
Other Financing Activities -- -- -- -- --
Cash From Financing $5.6B $4.1B -$6.8B $883M $979M
 
Beginning Cash (CF) $792M $678M $758M $1.3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$29M $39M $8M -$50M $172M
Ending Cash (CF) $763M $717M $766M $1.3B --
 
Levered Free Cash Flow $967M $2.3B $689M -$1B -$35M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.6B $2.2B $1.3B $148M --
Depreciation & Amoritzation $79M $52M $185M $101M --
Stock-Based Compensation $104M $115M $121M $107M $127M
Change in Accounts Receivable -- -- -- $453M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.3B $3B $3.7B -$372M $2.8B
 
Capital Expenditures $49M $108M $134M $85M $85M
Cash Acquisitions $9M $78M -- -- --
Cash From Investing -$16.4B -$9.5B -$15M $2.2B $2.4B
 
Dividends Paid (Ex Special Dividend) $821M $835M $911M $917M $1B
Special Dividend Paid
Long-Term Debt Issued $2.3B $15.6B $6.2B $1.6B --
Long-Term Debt Repaid -$1.5B -$9.6B -$3B -$7.7B --
Repurchase of Common Stock $608M $629M $72M $27M $36M
Other Financing Activities -- -- -- -- --
Cash From Financing $14.5B $5.8B -$3.6B -$1.4B -$4.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$193M -$46M $49M $510M $662M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.2B $2.9B $3.6B -$457M $2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2B $1.5B $902M $83M $830M
Depreciation & Amoritzation $17M $40M $36M $24M $11M
Stock-Based Compensation $78M $89M $90M $76M $99M
Change in Accounts Receivable -- -- $325M $224M $95M
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $3.3B $2.4B -$801M $1.2B
 
Capital Expenditures $31M $73M $99M $42M $62M
Cash Acquisitions $9M $58M -- -- --
Cash From Investing -$16.2B -$10.7B $329M $1B $1.1B
 
Dividends Paid (Ex Special Dividend) $614M $626M $683M $689M $792M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $15.6B $5.2B $1.6B $1.4B
Long-Term Debt Repaid -$1.5B -$8.6B -$3B -$5.6B -$1.7B
Repurchase of Common Stock $591M $44M $72M $27M $35M
Other Financing Activities -- -- -- -- --
Cash From Financing $15.2B $7.3B -$2.8B $94M -$2.1B
 
Beginning Cash (CF) $2.8B $2.3B $2.4B $3.5B $3.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$328M -$196M -$121M $335M $195M
Ending Cash (CF) $2.5B $2.1B $2.3B $3.8B $3.7B
 
Levered Free Cash Flow $1.3B $3.2B $2.3B -$843M $1.1B

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

GET BETTER TRADE IDEAS

Popular

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

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

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 29

Galecto, Inc. [GLTO] is down 12.13% over the past day.

Sell
20
SMX alert for Dec 29

SMX (Security Matters) Plc [SMX] is down 27.67% over the past day.

Sell
11
CDNAF alert for Dec 29

Canadian Tire Corp. Ltd. [CDNAF] is up 11.94% over the past day.

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

Show me the best stock