Financhill
Sell
50

M Quote, Financials, Valuation and Earnings

Last price:
$20.33
Seasonality move :
4.48%
Day range:
$20.22 - $20.62
52-week range:
$9.76 - $24.41
Dividend yield:
3.59%
P/E ratio:
11.95x
P/S ratio:
0.25x
P/B ratio:
1.25x
Volume:
4.7M
Avg. volume:
6.4M
1-year change:
35.2%
Market cap:
$5.4B
Revenue:
$23B
EPS (TTM):
$1.70
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $18.1B $25.3B $25.4B $23.9B $23B
Revenue Growth (YoY) -28.56% 39.76% 0.62% -6.22% -3.6%
 
Cost of Revenues $13.2B $15.8B $15.3B $14.2B $13.7B
Gross Profit $4.9B $9.5B $10.1B $9.6B $9.3B
Gross Profit Margin 26.81% 37.41% 39.86% 40.4% 40.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.8B $8B $8.5B $8.4B $8.3B
Other Inc / (Exp) -$3.5B -$168M -$2M -$1.1B -$58M
Operating Expenses $5.8B $7.2B $8.5B $8.4B $8.3B
Operating Income -$956M $2.3B $1.7B $1.3B $936M
 
Net Interest Expenses $289M $256M $162M $135M $115M
EBT. Incl. Unusual Items -$4.8B $1.9B $1.5B $43M $763M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$846M $436M $341M -$2M $181M
Net Income to Company -$3.9B $1.4B $1.2B $45M $582M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.9B $1.4B $1.2B $45M $582M
 
Basic EPS (Cont. Ops) -$12.68 $4.66 $4.28 $0.16 $2.10
Diluted EPS (Cont. Ops) -$12.68 $4.55 $4.19 $0.16 $2.07
Weighted Average Basic Share $311.1M $306.8M $274.7M $274.2M $277.7M
Weighted Average Diluted Share $311.1M $314M $281.1M $278.2M $281.6M
 
EBITDA $3M $3.2B $2.5B $2.2B $1.8B
EBIT -$956M $2.3B $1.7B $1.3B $936M
 
Revenue (Reported) $18.1B $25.3B $25.4B $23.9B $23B
Operating Income (Reported) -$956M $2.3B $1.7B $1.3B $936M
Operating Income (Adjusted) -$956M $2.3B $1.7B $1.3B $936M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $5.7B $5.5B $5B $4.9B $4.9B
Revenue Growth (YoY) 35.08% -3.29% -7.85% -2.68% 0.2%
 
Cost of Revenues $3.4B $3.2B $2.9B $2.9B $2.9B
Gross Profit $2.2B $2.3B $2.1B $2B $2.1B
Gross Profit Margin 39.31% 41.39% 42.4% 41.59% 41.89%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2B $2.1B $2B $2.1B $2B
Other Inc / (Exp) -$126M -$8M -$15M $92M --
Operating Expenses $1.7B $2.1B $2B $2.1B $2B
Operating Income $473M $175M $96M -$25M $34M
 
Net Interest Expenses $53M $42M $35M $32M $25M
EBT. Incl. Unusual Items $294M $125M $46M $35M $5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $55M $17M $3M $7M -$6M
Net Income to Company $239M $107M $42M $28M $11M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $239M $108M $43M $28M $11M
 
Basic EPS (Cont. Ops) $0.78 $0.40 $0.16 $0.10 $0.04
Diluted EPS (Cont. Ops) $0.76 $0.39 $0.15 $0.10 $0.04
Weighted Average Basic Share $306.9M $272M $274.7M $278.4M $267.7M
Weighted Average Diluted Share $313.8M $277.7M $277.6M $281.5M $274.6M
 
EBITDA $697M $400M $327M $203M $269M
EBIT $473M $175M $96M -$25M $34M
 
Revenue (Reported) $5.7B $5.5B $5B $4.9B $4.9B
Operating Income (Reported) $473M $175M $96M -$25M $34M
Operating Income (Adjusted) $473M $175M $96M -$25M $34M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $23.4B $25.8B $24.1B $23.4B $22.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.9B $15.8B $14.7B $14.1B $13.5B
Gross Profit $8.5B $10B $9.3B $9.3B $9.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.7B $8.4B $8.4B $8.4B $8.3B
Other Inc / (Exp) -$294M $39M -$129M -$850M --
Operating Expenses $6.8B $8B $8.2B $8.1B $8.3B
Operating Income $1.8B $2B $1.1B $1.1B $908M
 
Net Interest Expenses $298M $175M $139M $121M $99M
EBT. Incl. Unusual Items $1.2B $1.9B $864M $148M $624M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $351M $452M $180M $36M $146M
Net Income to Company $847M $1.4B $684M $110M $477M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $847M $1.4B $684M $112M $478M
 
Basic EPS (Cont. Ops) $2.73 $4.92 $2.51 $0.40 $1.73
Diluted EPS (Cont. Ops) $2.67 $4.80 $2.46 $0.39 $1.70
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.7B $2.8B $2B $2B $1.8B
EBIT $1.8B $2B $1.1B $1.1B $908M
 
Revenue (Reported) $23.4B $25.8B $24.1B $23.4B $22.7B
Operating Income (Reported) $1.8B $2B $1.1B $1.1B $908M
Operating Income (Adjusted) $1.8B $2B $1.1B $1.1B $908M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $16.4B $16.9B $15.5B $15B $14.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.1B $10.1B $9.3B $9B $8.6B
Gross Profit $6.2B $6.8B $6.2B $6B $6.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.6B $6B $6B $5.9B $5.9B
Other Inc / (Exp) -$198M $7M -$120M $119M $10M
Operating Expenses $5B $5.8B $5.8B $5.7B $5.9B
Operating Income $1.3B $1B $455M $303M $274M
 
Net Interest Expenses $212M $131M $108M $94M $77M
EBT. Incl. Unusual Items $884M $881M $227M $328M $188M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $197M $212M $51M $88M $52M
Net Income to Company $687M $668M $175M $240M $135M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $687M $669M $176M $240M $136M
 
Basic EPS (Cont. Ops) $2.21 $2.42 $0.64 $0.87 $0.50
Diluted EPS (Cont. Ops) $2.17 $2.36 $0.63 $0.85 $0.49
Weighted Average Basic Share $930.9M $826.7M $821.6M $832.2M $817.1M
Weighted Average Diluted Share $951M $846M $829.2M $844.1M $831.2M
 
EBITDA $2B $1.6B $1.1B $960M $946M
EBIT $1.3B $1B $455M $303M $274M
 
Revenue (Reported) $16.4B $16.9B $15.5B $15B $14.7B
Operating Income (Reported) $1.3B $1B $455M $303M $274M
Operating Income (Adjusted) $1.3B $1B $455M $303M $274M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $1.7B $1.7B $862M $1B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $276M $297M $300M $293M $303M
Inventory $3.8B $4.4B $4.3B $4.4B $4.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $455M $366M $424M $401M $385M
Total Current Assets $6.2B $6.8B $5.9B $6.1B $6.5B
 
Property Plant And Equipment $8.8B $8.5B $8.6B $7.6B $7.3B
Long-Term Investments -- -- -- -- --
Goodwill $828M $828M $828M $828M $828M
Other Intangibles $437M $435M $432M $430M $425M
Other Long-Term Assets $1.4B $1.1B $1.2B $1.3B $1.4B
Total Assets $19.1B $18.9B $18.1B $17.4B $17.5B
 
Accounts Payable $2.9B $3.3B $2.9B $2.7B $2.7B
Accrued Expenses $485M $535M $928M $920M $952M
Current Portion Of Long-Term Debt $452M -- -- -- --
Current Portion Of Capital Lease Obligations $285M $433M -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.4B $5.4B $4.9B $4.5B $4.5B
 
Long-Term Debt $7.6B $6.4B $6B $6B $5.7B
Capital Leases -- -- -- -- --
Total Liabilities $16.5B $15.2B $14B $13.4B $13B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$788M -$622M -$618M -$496M -$449M
Common Equity $2.6B $3.6B $4.1B $4B $4.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.6B $3.6B $4.1B $4B $4.6B
 
Total Liabilities and Equity $19.1B $18.9B $18.1B $17.4B $17.5B
Cash and Short Terms $1.7B $1.7B $862M $1B $1.3B
Total Debt $8B $6.4B $6B $6B $5.7B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Cash and Equivalents $316M $326M $364M $315M $447M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $212M $204M $218M $224M $187M
Inventory $6.1B $6.4B $6B $6.3B $6.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $922M $415M $390M $416M --
Total Current Assets $7.6B $7.3B $7.1B $7.2B $7.4B
 
Property Plant And Equipment $8.4B $8.5B $8.6B $7.5B $7.1B
Long-Term Investments -- -- -- -- --
Goodwill $828M $828M $828M $828M --
Other Intangibles $435M $433M $431M $426M --
Other Long-Term Assets $1B $1.1B $1.2B $1.3B --
Total Assets $18.3B $18.2B $18.1B $17.3B $17.1B
 
Accounts Payable $5.8B $6B $5.3B $5.2B $5.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.7B $6.7B $6B $5.8B $5.9B
 
Long-Term Debt $6.4B $6B $6B $5.7B $5.2B
Capital Leases -- -- -- -- --
Total Liabilities $15.3B $14.8B $14B $13.1B $12.7B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$661M -$707M -$559M -$496M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3B $3.5B $4.1B $4.1B $4.3B
 
Total Liabilities and Equity $18.3B $18.2B $18.1B $17.3B $17.1B
Cash and Short Terms $316M $326M $364M $315M $447M
Total Debt $6.5B $6B $6B $5.7B $5.2B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$3.9B $1.4B $1.2B $45M $582M
Depreciation & Amoritzation $959M $874M $857M $897M $881M
Stock-Based Compensation $31M $55M $54M $47M $58M
Change in Accounts Receivable $132M -$21M -$3M $7M $2M
Change in Inventories $1.4B -$610M $116M -$99M -$51M
Cash From Operations $649M $2.7B $1.6B $1.3B $1.3B
 
Capital Expenditures $466M $597M $1.3B $993M $882M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$325M -$370M -$1.2B -$913M -$592M
 
Dividends Paid (Ex Special Dividend) $117M $90M $173M $181M $192M
Special Dividend Paid
Long-Term Debt Issued $2.8B $1.1B $2.8B $961M $301M
Long-Term Debt Repaid -$2B -$2.7B -$3.1B -$963M -$524M
Repurchase of Common Stock $1M $500M $601M $38M $1M
Other Financing Activities $79M -$184M -$231M $1M $3M
Cash From Financing $699M -$2.4B -$1.3B -$220M -$413M
 
Beginning Cash (CF) $1.7B $1.7B $862M $1B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B -$39M -$850M $172M $273M
Ending Cash (CF) $2.7B $1.7B $12M $1.2B $1.6B
 
Levered Free Cash Flow $183M $2.1B $320M $312M $396M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $239M $107M $42M $28M $11M
Depreciation & Amoritzation $224M $225M $232M $228M $235M
Stock-Based Compensation $10M $14M $15M $14M $15M
Change in Accounts Receivable $9M $15M $5M $43M $24M
Change in Inventories -$1.8B -$1.8B -$1.9B -$1.9B -$2B
Cash From Operations -$124M $185M -$113M -$167M -$8M
 
Capital Expenditures $155M $401M $185M $217M $182M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$59M -$354M -$185M -$82M -$163M
 
Dividends Paid (Ex Special Dividend) $46M $43M $45M $48M $49M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $475M $1B $311M $176M --
Long-Term Debt Repaid -$1.9B -$858M -$152M -$312M --
Repurchase of Common Stock $294M -- -- -- $51M
Other Financing Activities $84M $55M $110M $102M --
Cash From Financing -$1.7B $195M $224M -$82M -$212M
 
Beginning Cash (CF) $316M $326M $364M $315M $447M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.9B $26M -$74M -$331M -$383M
Ending Cash (CF) -$1.6B $352M $290M -$16M $64M
 
Levered Free Cash Flow -$279M -$216M -$298M -$384M -$190M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $847M $1.4B $684M $110M $477M
Depreciation & Amoritzation $905M $844M $884M $889M $896M
Stock-Based Compensation $42M $67M $55M $44M $59M
Change in Accounts Receivable -$27M $8M -$14M -$7M $50M
Change in Inventories -$995M -$262M $378M -$182M -$43M
Cash From Operations $1.2B $2.4B $1.3B $1.1B $1.6B
 
Capital Expenditures $465M $1.2B $1.1B $1.2B $1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$214M -$1B -$1B -$652M -$562M
 
Dividends Paid (Ex Special Dividend) $46M $174M $178M $190M $197M
Special Dividend Paid
Long-Term Debt Issued $975M $2B -- -- --
Long-Term Debt Repaid -$3B -$2.2B -$1.3B -$1.1B --
Repurchase of Common Stock $295M $807M $38M -- $201M
Other Financing Activities $13M -$93M $11M -$27M --
Cash From Financing -$2.3B -$1.3B -$231M -$514M -$862M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3B $8M $38M -$49M $131M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $781M $1.2B $224M -$40M $547M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $687M $668M $175M $240M $135M
Depreciation & Amoritzation $668M $638M $665M $657M $672M
Stock-Based Compensation $32M $44M $45M $42M $43M
Change in Accounts Receivable $64M $93M $82M $68M $116M
Change in Inventories -$2.4B -$2B -$1.8B -$1.8B -$1.8B
Cash From Operations $841M $488M $158M -$30M $247M
 
Capital Expenditures $385M $983M $749M $649M $525M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$203M -$869M -$716M -$455M -$425M
 
Dividends Paid (Ex Special Dividend) $46M $130M $135M $144M $149M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $975M $1.9B $311M $176M --
Long-Term Debt Repaid -$2.4B -$2B -$153M -$313M -$1M
Repurchase of Common Stock $294M $601M $38M -- $200M
Other Financing Activities -$258M -$167M $75M $47M -$29M
Cash From Financing -$2.1B -$1B $60M -$234M -$683M
 
Beginning Cash (CF) $4.3B $1.3B $1.4B $1.8B $2.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.4B -$1.4B -$498M -$719M -$861M
Ending Cash (CF) $2.8B -$88M $907M $1.1B $1.3B
 
Levered Free Cash Flow $456M -$495M -$591M -$679M -$278M

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