Financhill
Sell
38

KR Quote, Financials, Valuation and Earnings

Last price:
$64.25
Seasonality move :
7.48%
Day range:
$62.52 - $64.30
52-week range:
$58.32 - $74.90
Dividend yield:
2.09%
P/E ratio:
58.84x
P/S ratio:
0.29x
P/B ratio:
5.77x
Volume:
5.7M
Avg. volume:
6.3M
1-year change:
9.7%
Market cap:
$40.7B
Revenue:
$147.1B
EPS (TTM):
$1.09
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $132.5B $137.9B $148.3B $150B $147.1B
Revenue Growth (YoY) 8.35% 4.07% 7.52% 1.2% -1.94%
 
Cost of Revenues $104.3B $110.4B $119.4B $119.8B $117B
Gross Profit $28.2B $27.5B $28.8B $30.2B $30.2B
Gross Profit Margin 21.25% 19.96% 19.43% 20.15% 20.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24.5B $23.2B $23.8B $27.1B $26.3B
Other Inc / (Exp) $1.1B -$855M -$689M $181M -$57M
Operating Expenses $25.1B $23.8B $24.3B $25.3B $25.5B
Operating Income $3B $3.7B $4.5B $5B $4.6B
 
Net Interest Expenses $548M $581M $544M $449M $459M
EBT. Incl. Unusual Items $3.4B $2.1B $2.9B $2.8B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $782M $385M $653M $667M $670M
Net Income to Company $2.6B $1.7B $2.2B $2.2B $2.7B
 
Minority Interest in Earnings $3M $11M $5M $5M $7M
Net Income to Common Excl Extra Items $2.6B $1.7B $2.2B $2.2B $2.7B
 
Basic EPS (Cont. Ops) $3.31 $2.20 $3.10 $2.99 $3.70
Diluted EPS (Cont. Ops) $3.27 $2.17 $3.06 $2.96 $3.67
Weighted Average Basic Share $773M $744M $718M $718M $715M
Weighted Average Diluted Share $781M $754M $727M $725M $720M
 
EBITDA $6.4B $7.2B $8.1B $8.7B $8.5B
EBIT $3B $3.7B $4.5B $5B $4.6B
 
Revenue (Reported) $132.5B $137.9B $148.3B $150B $147.1B
Operating Income (Reported) $3B $3.7B $4.5B $5B $4.6B
Operating Income (Adjusted) $3B $3.7B $4.5B $5B $4.6B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $31.9B $34.2B $34B $33.6B $33.9B
Revenue Growth (YoY) 7.19% 7.34% -0.71% -0.95% 0.67%
 
Cost of Revenues $25.6B $27.6B $27.2B $26.7B $26.7B
Gross Profit $6.2B $6.6B $6.8B $6.9B $7.1B
Gross Profit Margin 19.59% 19.37% 19.91% 20.6% 21.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.2B $5.6B $5.6B $5.9B $8.5B
Other Inc / (Exp) -$171M -$196M $33M $62M --
Operating Expenses $5.4B $5.7B $5.8B $5.9B $6.1B
Operating Income $884M $945M $996M $1B $1.1B
 
Net Interest Expenses $135M $121M $96M $88M $196M
EBT. Incl. Unusual Items $562M $526M $851M $804M -$1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $77M $126M $204M $187M -$475M
Net Income to Company $485M $401M $647M $617M -$1.3B
 
Minority Interest in Earnings $2M $2M $1M -$1M $5M
Net Income to Common Excl Extra Items $480M $397M $642M $612M -$1.3B
 
Basic EPS (Cont. Ops) $0.64 $0.55 $0.89 $0.85 -$2.02
Diluted EPS (Cont. Ops) $0.64 $0.55 $0.88 $0.84 -$2.02
Weighted Average Basic Share $742M $716M $719M $723M $655M
Weighted Average Diluted Share $752M $724M $725M $728M $655M
 
EBITDA $1.7B $1.8B $1.9B $1.9B $2B
EBIT $884M $945M $996M $1B $1.1B
 
Revenue (Reported) $31.9B $34.2B $34B $33.6B $33.9B
Operating Income (Reported) $884M $945M $996M $1B $1.1B
Operating Income (Adjusted) $884M $945M $996M $1B $1.1B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $135.6B $146.5B $147.8B $149.9B $147.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $108.4B $117.9B $118.4B $119.2B $116.4B
Gross Profit $27.2B $28.6B $29.4B $30.7B $30.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24B $23.5B $26B $25.9B $28.6B
Other Inc / (Exp) -$585M -$715M $249M -$196M --
Operating Expenses $24.6B $24.1B $24.8B $25.8B $26.1B
Operating Income $2.6B $4.5B $4.7B $4.8B $4.7B
 
Net Interest Expenses $543M $563M $461M $402M $819M
EBT. Incl. Unusual Items $1.2B $3B $2.5B $3.5B $821M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $205M $627M $644M $765M $24M
Net Income to Company $1B $2.4B $1.9B $2.8B $797M
 
Minority Interest in Earnings $8M $8M $3M $10M $8M
Net Income to Common Excl Extra Items $1B $2.3B $1.9B $2.8B $781M
 
Basic EPS (Cont. Ops) $1.35 $3.24 $2.60 $3.81 $1.11
Diluted EPS (Cont. Ops) $1.33 $3.19 $2.57 $3.78 $1.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6.1B $8.2B $8.4B $8.7B $8.7B
EBIT $2.6B $4.5B $4.7B $4.8B $4.7B
 
Revenue (Reported) $135.6B $146.5B $147.8B $149.9B $147.2B
Operating Income (Reported) $2.6B $4.5B $4.7B $4.8B $4.7B
Operating Income (Adjusted) $2.6B $4.5B $4.7B $4.8B $4.7B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $177.8B $192.7B $192B $192B $158B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $140.8B $153.8B $152B $151.2B $123.8B
Gross Profit $37B $38.8B $40B $40.8B $34.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.1B $18.4B $20.7B $19.9B $22.6B
Other Inc / (Exp) -$739M -$598M $339M -$36M -$20M
Operating Expenses $32.6B $33B $35.5B $35.2B $29.4B
Operating Income $4.3B $5.9B $4.5B $5.6B $4.8B
 
Net Interest Expenses $739M $734M $592M $507M $859M
EBT. Incl. Unusual Items $2.1B $4B $3B $4.4B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $401M $836M $740M $953M $157M
Net Income to Company $1.7B $3.2B $2.2B $3.5B $1B
 
Minority Interest in Earnings $2M $2M $1M -$1M $6M
Net Income to Common Excl Extra Items $1.7B $3.2B $2.2B $3.4B $1B
 
Basic EPS (Cont. Ops) $2.25 $4.38 $3.05 $4.73 $1.50
Diluted EPS (Cont. Ops) $2.22 $4.34 $3.02 $4.70 $1.48
Weighted Average Basic Share $3.7B $3.6B $3.6B $3.6B $2.6B
Weighted Average Diluted Share $3.8B $3.6B $3.6B $3.6B $2.6B
 
EBITDA $8.2B $10.3B $9.7B $10.5B $9.1B
EBIT $3.8B $5.5B $4.8B $5.5B $4.8B
 
Revenue (Reported) $177.8B $192.7B $192B $192B $158B
Operating Income (Reported) $4.3B $5.9B $4.5B $5.6B $4.8B
Operating Income (Adjusted) $3.8B $5.5B $4.8B $5.5B $4.8B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $2.8B $2.9B $2.1B $3.1B $5.3B
Short Term Investments $1.1B $1.1B $1.1B $1.2B $1.3B
Accounts Receivable, Net $1.8B $1.8B $2.2B $2.1B $2.2B
Inventory $7.1B $6.8B $7.6B $7.1B $7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $876M $660M $734M $609M $769M
Total Current Assets $12.5B $12.2B $12.7B $12.9B $15.3B
 
Property Plant And Equipment $29.2B $30.5B $31.4B $31.9B $32.5B
Long-Term Investments $520M $500M $489M $620M $485M
Goodwill $3.1B $3.1B $2.9B $2.9B $2.7B
Other Intangibles $997M $942M $899M $899M $834M
Other Long-Term Assets $2.9B $2.4B $1.8B $1.8B $1.3B
Total Assets $51.6B $51.8B $52.2B $50.5B $55.6B
 
Accounts Payable $6.7B $7.1B $7.1B $10.4B $10.1B
Accrued Expenses $1.4B $1.7B $1.7B $1.3B $1.3B
Current Portion Of Long-Term Debt $844M $451M $1.2B $25M $104M
Current Portion Of Capital Lease Obligations $734M $754M $819M $843M $767M
Other Current Liabilities $5.7B $6.3B $3.3B $3.5B $3.6B
Total Current Liabilities $15.4B $16.3B $17.2B $16.1B $15.9B
 
Long-Term Debt $19B $19.2B $18.4B $18.4B $24.2B
Capital Leases -- -- -- -- --
Total Liabilities $42.1B $42.4B $42.2B $38.9B $47.3B
 
Common Stock $1.9B $1.9B $1.9B $1.9B $1.9B
Other Common Equity Adj -$630M -$467M -$632M -$489M -$621M
Common Equity $9.6B $9.5B $10B $11.6B $8.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$26M -$23M -$28M -$14M -$4M
Total Equity $9.6B $9.4B $10B $11.6B $8.3B
 
Total Liabilities and Equity $51.6B $51.8B $52.2B $50.5B $55.6B
Cash and Short Terms $2.8B $2.9B $2.1B $3.1B $5.3B
Total Debt $19.9B $19.8B $19.8B $18.6B $24.5B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Cash and Equivalents $3.4B $2.1B $2.9B $14.4B $5.1B
Short Term Investments $1.1B $1.2B $1.2B $1.1B --
Accounts Receivable, Net $1.9B $2B $1.9B $2.2B $2.4B
Inventory $7.5B $8.7B $7.9B $7.6B $7.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $518M $593M $648M $807M --
Total Current Assets $13.4B $13.4B $13.4B $25B $16B
 
Property Plant And Equipment $30B $30.8B $31.6B $32.5B $30.9B
Long-Term Investments $1.1B $399M -- $205M $119M
Goodwill $3.1B $3.1B $2.9B $2.7B --
Other Intangibles $954M $906M $890M $865M --
Other Long-Term Assets $2.4B $1.8B $2.1B $1.3B --
Total Assets $49.8B $50B $51B $62.4B $51.4B
 
Accounts Payable $7.9B $8.2B $8.1B $10.5B $10.5B
Accrued Expenses $1.5B $1.5B $1.2B $1.2B --
Current Portion Of Long-Term Debt $946M $650M $552M $10M --
Current Portion Of Capital Lease Obligations $744M $792M $840M $844M --
Other Current Liabilities $5.8B $6.6B $6.1B $3.7B --
Total Current Liabilities $16.8B $17.7B $16.8B $16.3B $18.2B
 
Long-Term Debt $19B $18.8B $18.4B $28.9B $22.6B
Capital Leases -- -- -- -- --
Total Liabilities $40.3B $40.1B $39.8B $49.5B $44.4B
 
Common Stock $1.9B $1.9B $1.9B $1.9B $1.9B
Other Common Equity Adj -$491M -$412M -$321M -$589M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$28M -$26M -$18M -$6M -$3M
Total Equity $9.5B $9.9B $11.2B $12.9B $7B
 
Total Liabilities and Equity $49.8B $50B $51B $62.4B $51.4B
Cash and Short Terms $3.4B $2.1B $2.9B $14.4B $5.1B
Total Debt $20.1B $19.6B $19.2B $29.1B $24.5B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $2.6B $1.7B $2.2B $2.2B $2.7B
Depreciation & Amoritzation $3.4B $3.4B $3.6B $3.8B $3.8B
Stock-Based Compensation $185M $203M $190M $172M $175M
Change in Accounts Receivable -$90M -$61M -$222M $14M -$288M
Change in Inventories $7M $80M -$1.4B $342M -$144M
Cash From Operations $6.7B $6.2B $4.5B $6.9B $5.9B
 
Capital Expenditures $2.9B $2.6B $3.1B $3.9B $4B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.8B -$2.6B -$3B -$3.8B -$3.2B
 
Dividends Paid (Ex Special Dividend) $534M $589M $682M $796M $883M
Special Dividend Paid
Long-Term Debt Issued $1B $56M -- $15M $10.5B
Long-Term Debt Repaid -$747M -$1.4B -$552M -$1.3B -$4.9B
Repurchase of Common Stock $1.3B $1.6B $993M $62M $5.2B
Other Financing Activities -$134M $5M -$196M -$76M -$197M
Cash From Financing -$2.7B -$3.4B -$2.3B -$2.2B -$490M
 
Beginning Cash (CF) $1.7B $1.8B $1B $1.9B $4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B $121M -$761M $956M $2.2B
Ending Cash (CF) $2.9B $1.9B $254M $2.8B $6.1B
 
Levered Free Cash Flow $3.9B $3.6B $1.5B $3B $1.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $1B $2.4B $1.9B $2.8B $797M
Depreciation & Amoritzation $3.5B $3.5B $3.7B $3.8B $4B
Stock-Based Compensation $197M $189M $169M $181M $162M
Change in Accounts Receivable -$212M -$111M $41M -$357M -$143M
Change in Inventories -$195M -$1.5B $395M $182M -$378M
Cash From Operations $5.7B $4.8B $6B $6.2B $6.1B
 
Capital Expenditures $2.8B $2.9B $3.7B $4.1B $3.8B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.7B -$2.8B -$3.6B -$3.4B -$3.8B
 
Dividends Paid (Ex Special Dividend) $572M $650M $774M $861M $891M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$471M -$1.1B -$781M -$691M --
Repurchase of Common Stock $1.4B $1.6B $62M $133M $6B
Other Financing Activities -$1M -$173M -$83M -$213M --
Cash From Financing -$2.9B -$3.3B -$1.7B $8.7B -$11.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $146M -$1.3B $797M $11.5B -$9.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.9B $1.9B $2.3B $2.1B $2.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.7B $3.2B $2.2B $3.5B $1B
Depreciation & Amoritzation $4.5B $4.6B $4.9B $5B $4.3B
Stock-Based Compensation $267M $248M $216M $222M $158M
Change in Accounts Receivable -$137M -$140M $360M -$494M -$46M
Change in Inventories -$296M -$3B $128M -$391M -$919M
Cash From Operations $8B $5.9B $9.3B $7.7B $6.6B
 
Capital Expenditures $3.3B $3.7B $4.9B $5.3B $4B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.2B -$3.6B -$4.5B -$4.3B -$4.1B
 
Dividends Paid (Ex Special Dividend) $159M $187M $210M $231M $448M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $43M -- -- $10.5B --
Long-Term Debt Repaid -$915M -$526M -$755M -$145M -$52M
Repurchase of Common Stock $298M $10M $7M $9M $760M
Other Financing Activities $5M -$173M -$60M -$197M -$32M
Cash From Financing -$3.5B -$3.8B -$2.6B $8.8B -$2B
 
Beginning Cash (CF) $10.8B $6.6B $10.4B $23.7B $17.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$1.5B $2.2B $12.3B $576M
Ending Cash (CF) $12B $5.1B $12.6B $36B $18.1B
 
Levered Free Cash Flow $4.6B $2.2B $4.4B $2.4B $2.7B

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

GET BETTER TRADE IDEAS

Popular

Why Did AMD Stock Go Up?
Why Did AMD Stock Go Up?

Since January 9th, shares of chipmaker AMD (NASDAQ:AMD) have been…

Will Data Centers Be In Space?
Will Data Centers Be In Space?

With demand for data centers seemingly growing by the day,…

Why Did SoundHound AI Stock Go Up?
Why Did SoundHound AI Stock Go Up?

SoundHound AI (NASDAQ:SOUN) has moved higher in recent days, breaking…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
57
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
47
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
56
INTC alert for Jan 24

Intel Corp. [INTC] is down 17.01% over the past day.

Buy
64
BNR alert for Jan 24

Burning Rock Biotech Ltd. [BNR] is down 12.81% over the past day.

Sell
19
APGE alert for Jan 24

Apogee Therapeutics, Inc. [APGE] is down 12.28% over the past day.

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

Show me the best stock