Financhill
Sell
30

PEG Quote, Financials, Valuation and Earnings

Last price:
$82.71
Seasonality move :
2.29%
Day range:
$80.85 - $81.71
52-week range:
$75.17 - $91.26
Dividend yield:
3.12%
P/E ratio:
19.48x
P/S ratio:
3.35x
P/B ratio:
2.41x
Volume:
1.8M
Avg. volume:
2.9M
1-year change:
5.81%
Market cap:
$41B
Revenue:
$12.3B
EPS (TTM):
$4.22
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $8.7B $11.5B $9.7B $10.3B $12.3B
Revenue Growth (YoY) -6.12% 32.3% -16.26% 6.13% 19.61%
 
Cost of Revenues $7.8B $8.3B $7.5B $7.9B $9.2B
Gross Profit $914M $3.3B $2.1B $2.3B $3.1B
Gross Profit Margin 10.47% 28.14% 21.98% 22.7% 25.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2.4B -$5M -$44M $194M --
Operating Expenses -- -- -- -- --
Operating Income $914M $3.3B $2.1B $2.3B $3.1B
 
Net Interest Expenses $567M $623M $753M $895M $1B
EBT. Incl. Unusual Items -$1.1B $1B $3.1B $1.8B $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$441M -$29M $518M $53M $263M
Net Income to Company -$648M $1B $2.6B $1.8B $2.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$648M $1B $2.6B $1.8B $2.1B
 
Basic EPS (Cont. Ops) -$1.29 $2.07 $5.15 $3.56 $4.23
Diluted EPS (Cont. Ops) -$1.29 $2.06 $5.13 $3.54 $4.21
Weighted Average Basic Share $504M $498M $498M $498M $499M
Weighted Average Diluted Share $504M $501M $500M $500M $501M
 
EBITDA $2.3B $4.5B $3.4B $3.7B $4.6B
EBIT $914M $3.3B $2.1B $2.3B $3.1B
 
Revenue (Reported) $8.7B $11.5B $9.7B $10.3B $12.3B
Operating Income (Reported) $914M $3.3B $2.1B $2.3B $3.1B
Operating Income (Adjusted) $914M $3.3B $2.1B $2.3B $3.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $747M $2.8B $2.3B $2.6B $3B
Revenue Growth (YoY) -66.83% 273.9% -18.3% 12.66% 18.59%
 
Cost of Revenues $1.8B $2.1B $1.9B $2B $2.4B
Gross Profit -$1.1B $648M $376M $557M $647M
Gross Profit Margin -142.17% 23.2% 16.48% 21.67% 21.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$254M $90M $93M -$82M --
Operating Expenses -- -- -- -- --
Operating Income -$1.1B $648M $376M $557M $647M
 
Net Interest Expenses $133M $176M $200M $234M $265M
EBT. Incl. Unusual Items $631M $1B $687M $200M $311M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $186M $215M $141M -$86M -$4M
Net Income to Company $445M $788M $546M $286M $315M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $445M $788M $546M $286M $315M
 
Basic EPS (Cont. Ops) $0.88 $1.59 $1.10 $0.57 $0.63
Diluted EPS (Cont. Ops) $0.88 $1.58 $1.09 $0.57 $0.63
Weighted Average Basic Share $504M $497M $498M $498M $499M
Weighted Average Diluted Share $508M $500M $500M $500M $501M
 
EBITDA -$748M $968M $713M $911M $1B
EBIT -$1.1B $648M $376M $557M $647M
 
Revenue (Reported) $747M $2.8B $2.3B $2.6B $3B
Operating Income (Reported) -$1.1B $648M $376M $557M $647M
Operating Income (Adjusted) -$1.1B $648M $376M $557M $647M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $8.7B $11.5B $9.7B $10.3B $12.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.8B $8.3B $7.5B $7.9B $9.2B
Gross Profit $914M $3.3B $2.1B $2.3B $3.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2.4B -$76M -$102M $194M --
Operating Expenses -- -- -- -- --
Operating Income $914M $3.3B $2.1B $2.3B $3.1B
 
Net Interest Expenses $567M $623M $752M $903M $983M
EBT. Incl. Unusual Items -$1.1B $1B $3.1B $1.8B $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$441M -$29M $518M $53M $263M
Net Income to Company -$648M $1B $2.6B $1.8B $2.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$648M $1B $2.6B $1.8B $2.1B
 
Basic EPS (Cont. Ops) -$1.29 $2.07 $5.15 $3.56 $4.23
Diluted EPS (Cont. Ops) -$1.30 $2.06 $5.13 $3.54 $4.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.3B $4.5B $3.4B $3.7B $4.6B
EBIT $914M $3.3B $2.1B $2.3B $3.1B
 
Revenue (Reported) $8.7B $11.5B $9.7B $10.3B $12.3B
Operating Income (Reported) $914M $3.3B $2.1B $2.3B $3.1B
Operating Income (Adjusted) $914M $3.3B $2.1B $2.3B $3.1B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $11.5B $9.7B $10.3B $12.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.3B $7.5B $7.9B $9.2B --
Gross Profit $3.3B $2.1B $2.3B $3.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$76M -$102M $194M $152M --
Operating Expenses -- -- -- -- --
Operating Income $3.3B $2.1B $2.3B $3.1B --
 
Net Interest Expenses $623M $752M $903M $983M --
EBT. Incl. Unusual Items $1B $3.1B $1.8B $2.4B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$29M $518M $53M $263M --
Net Income to Company $1B $2.6B $1.8B $2.1B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1B $2.6B $1.8B $2.1B --
 
Basic EPS (Cont. Ops) $2.07 $5.15 $3.56 $4.23 --
Diluted EPS (Cont. Ops) $2.06 $5.13 $3.54 $4.22 --
Weighted Average Basic Share $2B $2B $2B $2B --
Weighted Average Diluted Share $2B $2B $2B $2B --
 
EBITDA $4.5B $3.4B $3.7B $4.6B --
EBIT $3.3B $2.1B $2.3B $3.1B --
 
Revenue (Reported) $11.5B $9.7B $10.3B $12.3B --
Operating Income (Reported) $3.3B $2.1B $2.3B $3.1B --
Operating Income (Adjusted) $3.3B $2.1B $2.3B $3.1B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $846M $492M $77M $133M $135M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.1B $2.3B $1.7B $1.9B $2.3B
Inventory $744M $960M $1B $1.1B $1.2B
Prepaid Expenses $63M $93M $144M $117M $75M
Other Current Assets $408M $402M $3.1B $4.1B --
Total Current Assets $6.3B $4.3B $3.4B $4.2B $4.6B
 
Property Plant And Equipment $34.6B $36.1B $38.2B $40.2B $42.2B
Long-Term Investments $4.3B $3.6B $3.7B $3.7B $4B
Goodwill -- -- -- -- --
Other Intangibles $20M -- -- -- --
Other Long-Term Assets $234M $285M $42.2B $44.2B --
Total Assets $49B $48.7B $50.7B $54.6B $57.6B
 
Accounts Payable $1.3B $1.3B $1.2B $1.1B $1.5B
Accrued Expenses $121M $134M $170M $219M --
Current Portion Of Long-Term Debt $700M $1.6B $1.5B -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.4B $1.5B $5.1B $6.5B --
Total Current Liabilities $7.1B $6.7B $5.1B $6.5B $5.7B
 
Long-Term Debt $15.4B $16.7B $18B $19.1B $21.8B
Capital Leases -- -- -- -- --
Total Liabilities $34.6B $35B $35.3B $38.5B $40.6B
 
Common Stock $5B $5.1B $5B $5.1B $5.1B
Other Common Equity Adj -$350M -$550M -$179M -- --
Common Equity $14.4B $13.7B $15.5B $16.1B $17B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $14.4B $13.7B $15.5B $16.1B $17B
 
Total Liabilities and Equity $49B $48.7B $50.7B $54.6B $57.6B
Cash and Short Terms $846M $492M $77M $133M $135M
Total Debt $16.1B $18.2B $19.5B $21.3B $22.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $846M $492M $77M $133M $135M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.1B $2.3B $1.7B $1.9B $2.3B
Inventory $744M $960M $1B $1.1B $1.2B
Prepaid Expenses $63M $93M $144M $117M $75M
Other Current Assets $408M $402M $3.1B $4.1B --
Total Current Assets $6.3B $4.3B $3.4B $4.2B $4.6B
 
Property Plant And Equipment $34.6B $36.1B $38.2B $40.2B $42.2B
Long-Term Investments $4.3B $3.6B $3.7B $3.7B $4B
Goodwill -- -- -- -- --
Other Intangibles $20M -- -- -- --
Other Long-Term Assets $234M $285M $42.2B $44.2B --
Total Assets $49B $48.7B $50.7B $54.6B $57.6B
 
Accounts Payable $1.3B $1.3B $1.2B $1.1B $1.5B
Accrued Expenses $121M $134M $170M $219M --
Current Portion Of Long-Term Debt $700M $1.6B -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.4B $1.5B $5.1B $6.5B --
Total Current Liabilities $7.1B $6.7B $5.1B $6.5B $5.7B
 
Long-Term Debt $15.4B $16.7B $18B $19.1B $21.8B
Capital Leases -- -- -- -- --
Total Liabilities $34.6B $35B $35.3B $38.5B $40.6B
 
Common Stock $5B $5.1B $5B $5.1B $5.1B
Other Common Equity Adj -$350M -$550M -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $14.4B $13.7B $15.5B $16.1B $17B
 
Total Liabilities and Equity $49B $48.7B $50.7B $54.6B $57.6B
Cash and Short Terms $846M $492M $77M $133M $135M
Total Debt $16.1B $18.2B $19.5B $21.3B $22.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$648M $1B $2.6B $1.8B $2.1B
Depreciation & Amoritzation $1.4B $1.3B $1.3B $1.4B $1.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $56M -- -- -$384M -$12M
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $1.5B $3.8B $2.1B $3.3B
 
Capital Expenditures $2.7B $2.9B $3.3B $3.4B $3.3B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.2B -$1.1B -$3B -$3.3B -$3.3B
 
Dividends Paid (Ex Special Dividend) $1B $1.1B $1.1B $1.2B $1.3B
Special Dividend Paid
Long-Term Debt Issued $5.6B $4.9B $3.8B $4.5B --
Long-Term Debt Repaid -$3.4B -$4B -$3.8B -$2B --
Repurchase of Common Stock -- $500M -- -- --
Other Financing Activities -$369M -$6M -$98M -$70M --
Cash From Financing $799M -$754M -$1.3B $1.2B $12M
 
Beginning Cash (CF) $846M $492M $77M $133M $135M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $291M -$352M -$412M $55M $2M
Ending Cash (CF) $1.1B $140M -$335M $188M $137M
 
Levered Free Cash Flow -$983M -$1.4B $481M -$1.2B $26M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $445M $788M $546M $286M $315M
Depreciation & Amoritzation $314M $320M $337M $354M $366M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$246M -$4M
Change in Inventories -- -- -- -- --
Cash From Operations $558M $802M $710M $367M $721M
 
Capital Expenditures $673M $800M $965M $978M $1.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$661M -$802M -$928M -$943M -$1.2B
 
Dividends Paid (Ex Special Dividend) $258M $269M $284M $299M $315M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $1.1B $1.3B $1B --
Long-Term Debt Repaid -$1.7B -$735M -$745M -$250M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$296M -$3M -$4M $5M --
Cash From Financing -$894M $93M $217M $502M $323M
 
Beginning Cash (CF) $846M $492M $77M $133M $135M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$997M $93M -$1M -$74M -$204M
Ending Cash (CF) -$151M $585M $76M $59M -$69M
 
Levered Free Cash Flow -$115M $2M -$255M -$611M -$408M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$648M $1B $2.6B $1.8B $2.1B
Depreciation & Amoritzation $1.4B $1.3B $1.3B $1.4B $1.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $56M $1M $75M -$384M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $1.5B $3.8B $2.1B $3.3B
 
Capital Expenditures $2.7B $2.9B $3.3B $3.4B $3.3B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.2B -$1.1B -$3B -$3.3B -$3.3B
 
Dividends Paid (Ex Special Dividend) $1B $1.1B $1.1B $1.2B $1.3B
Special Dividend Paid
Long-Term Debt Issued $5.6B $4.9B $3.8B $4.5B --
Long-Term Debt Repaid -$3.4B -$4B -$3.8B -$2B --
Repurchase of Common Stock -- $500M -- -- --
Other Financing Activities -$369M -$6M -$98M -$70M --
Cash From Financing $799M -$754M -$1.3B $1.2B $12M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $291M -$352M -$412M $55M $2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$983M -$1.4B $481M -$1.2B $26M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $1B $2.6B $1.8B $2.1B --
Depreciation & Amoritzation $1.3B $1.3B $1.4B $1.5B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1M $71M -$241M $74M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $3.8B $2.1B $3.3B --
 
Capital Expenditures $2.9B $3.3B $3.4B $3.3B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1B -$3B -$3.3B -$3.3B --
 
Dividends Paid (Ex Special Dividend) $1.1B $1.1B $1.2B $1.3B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.9B $3.8B $4.5B $3.2B --
Long-Term Debt Repaid -$4B -$3.8B -$2B -$2.5B --
Repurchase of Common Stock $500M -- -- -- --
Other Financing Activities -$6M -$98M -$70M -$56M --
Cash From Financing -$754M -$1.3B $1.2B $12M --
 
Beginning Cash (CF) $4.8B $2B $1.7B $1.6B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$352M -$412M $55M $2M --
Ending Cash (CF) $4.4B $1.6B $1.7B $1.6B --
 
Levered Free Cash Flow -$1.4B $481M -$1.2B $26M --

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

Sell
46
Is NVDA Stock a Buy?

Market Cap: $4.3T
P/E Ratio: 36x

Sell
42
Is GOOGL Stock a Buy?

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

Buy
51
Is GOOG Stock a Buy?

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

Alerts

Buy
75
CAR alert for Apr 8

Avis Budget Group, Inc. [CAR] is up 2.34% over the past day.

Buy
100
BETR alert for Apr 8

Better Home & Finance Holding Co. [BETR] is down 21.92% over the past day.

Sell
40
ELVN alert for Apr 8

Enliven Therapeutics, Inc. [ELVN] is down 0.51% over the past day.

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

Show me the best stock