Financhill
Buy
52

PM Quote, Financials, Valuation and Earnings

Last price:
$148.59
Seasonality move :
4.21%
Day range:
$151.56 - $155.56
52-week range:
$116.12 - $186.69
Dividend yield:
3.64%
P/E ratio:
27.48x
P/S ratio:
5.93x
P/B ratio:
--
Volume:
3.8M
Avg. volume:
6.1M
1-year change:
16.98%
Market cap:
$236.2B
Revenue:
$37.7B
EPS (TTM):
$5.52
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $28.7B $31.3B $31.5B $35.1B $37.7B
Revenue Growth (YoY) -3.65% 9.23% 0.58% 11.2% 7.51%
 
Cost of Revenues $9.6B $10.1B $11.4B $13.3B $14.1B
Gross Profit $19B $21.2B $20.1B $21.8B $23.6B
Gross Profit Margin 66.38% 67.7% 63.84% 62.07% 62.56%
 
R&D Expenses $495M $617M $642M $709M $759M
Selling, General & Admin $7.5B $8.3B $8.1B $10.1B $11.1B
Other Inc / (Exp) -- -$115M -$24M -$710M -$60M
Operating Expenses $7B $8.2B $7.8B $7.6B $10.3B
Operating Income $12.1B $13B $12.4B $14.2B $13.2B
 
Net Interest Expenses $982M $936M $971M $2.1B $2.2B
EBT. Incl. Unusual Items $11B $12.2B $11.6B $10.5B $12.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4B $2.7B $2.2B $2.3B $3B
Net Income to Company $8.6B $9.7B $9.5B $8.3B $7.5B
 
Minority Interest in Earnings $536M $601M $479M $455M $446M
Net Income to Common Excl Extra Items $8.6B $9.7B $9.5B $8.2B $7.5B
 
Basic EPS (Cont. Ops) $5.16 $5.83 $5.82 $5.02 $4.53
Diluted EPS (Cont. Ops) $5.16 $5.83 $5.81 $5.02 $4.52
Weighted Average Basic Share $1.6B $1.6B $1.6B $1.6B $1.6B
Weighted Average Diluted Share $1.6B $1.6B $1.6B $1.6B $1.6B
 
EBITDA $13B $14B $13.5B $15.6B $15B
EBIT $12.1B $13B $12.4B $14.2B $13.2B
 
Revenue (Reported) $28.7B $31.3B $31.5B $35.1B $37.7B
Operating Income (Reported) $12.1B $13B $12.4B $14.2B $13.2B
Operating Income (Adjusted) $12.1B $13B $12.4B $14.2B $13.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.1B $8B $9.1B $9.9B $10.8B
Revenue Growth (YoY) 8.9% -1.81% 13.89% 8.82% 9.74%
 
Cost of Revenues $2.6B $2.9B $3.4B $3.6B $3.7B
Gross Profit $5.5B $5B $5.7B $6.3B $7.1B
Gross Profit Margin 67.76% 63.14% 62.95% 63.44% 65.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $2.1B $2.6B $2.9B $3.1B
Other Inc / (Exp) -$27M -$7M -$8M -$15M --
Operating Expenses $2.1B $2.3B $2.5B $2B $2.8B
Operating Income $3.4B $2.7B $3.2B $4.2B $4.3B
 
Net Interest Expenses $201M $172M $389M $398M $420M
EBT. Incl. Unusual Items $3.3B $2.8B $3.1B $3.5B $4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $735M $622M $1B $735M $751M
Net Income to Company $2.6B $2.2B $2.2B $3.2B $3.6B
 
Minority Interest in Earnings $162M $135M $117M $133M $135M
Net Income to Common Excl Extra Items $2.6B $2.2B $2.2B $3.2B $3.6B
 
Basic EPS (Cont. Ops) $1.55 $1.34 $1.32 $1.98 $2.23
Diluted EPS (Cont. Ops) $1.55 $1.34 $1.32 $1.97 $2.23
Weighted Average Basic Share $1.6B $1.6B $1.6B $1.6B $1.6B
Weighted Average Diluted Share $1.6B $1.6B $1.6B $1.6B $1.6B
 
EBITDA $3.6B $3B $3.6B $4.7B $4.8B
EBIT $3.4B $2.7B $3.2B $4.2B $4.3B
 
Revenue (Reported) $8.1B $8B $9.1B $9.9B $10.8B
Operating Income (Reported) $3.4B $2.7B $3.2B $4.2B $4.3B
Operating Income (Adjusted) $3.4B $2.7B $3.2B $4.2B $4.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $30.7B $31.5B $34.1B $37B $39.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.9B $11.1B $12.9B $14B $14.2B
Gross Profit $20.9B $20.4B $21.2B $23B $25.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.9B $8.3B $10B $10.2B $11.9B
Other Inc / (Exp) -$111M -$49M -$709M -$53M --
Operating Expenses $8.2B $8.5B $10.2B $8.3B $12.2B
Operating Income $12.7B $11.9B $11B $14.7B $13.5B
 
Net Interest Expenses $846M $697M $1.4B $2.1B $2.3B
EBT. Incl. Unusual Items $12.2B $11.7B $10.6B $11.9B $13.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.7B $2.4B $2.4B $2.5B $2.9B
Net Income to Company $9.6B $9.3B $8.4B $10.3B $9.1B
 
Minority Interest in Earnings $608M $518M $435M $470M $484M
Net Income to Common Excl Extra Items $9.6B $9.2B $8.4B $10.3B $9.1B
 
Basic EPS (Cont. Ops) $5.76 $5.62 $5.15 $6.31 $5.52
Diluted EPS (Cont. Ops) $5.75 $5.61 $5.15 $6.30 $5.52
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $13.7B $13.1B $13B $16.3B $15.4B
EBIT $12.7B $11.9B $11B $14.7B $13.5B
 
Revenue (Reported) $30.7B $31.5B $34.1B $37B $39.9B
Operating Income (Reported) $12.7B $11.9B $11B $14.7B $13.5B
Operating Income (Adjusted) $12.7B $11.9B $11B $14.7B $13.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $23.3B $23.5B $26B $28B $30.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.3B $8.3B $9.7B $10.4B $10.5B
Gross Profit $16B $15.2B $16.3B $17.6B $19.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6B $6B $8B $8.1B $8.9B
Other Inc / (Exp) -$82M -$16M -$701M -$44M -$64M
Operating Expenses $6.3B $6.3B $8B $7.2B $8.7B
Operating Income $9.7B $8.9B $8.3B $10.4B $10.9B
 
Net Interest Expenses $629M $499M $1.2B $1.3B $1.4B
EBT. Incl. Unusual Items $9.5B $8.9B $7.8B $9.3B $10.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1B $1.8B $2B $2.1B $2.1B
Net Income to Company $7.5B $7B $6B $8B $9.6B
 
Minority Interest in Earnings $465M $382M $338M $353M $391M
Net Income to Common Excl Extra Items $7.5B $7B $5.9B $8B $9.6B
 
Basic EPS (Cont. Ops) $4.49 $4.28 $3.61 $4.90 $5.90
Diluted EPS (Cont. Ops) $4.48 $4.27 $3.61 $4.89 $5.89
Weighted Average Basic Share $4.7B $4.7B $4.7B $4.7B $4.7B
Weighted Average Diluted Share $4.7B $4.7B $4.7B $4.7B $4.7B
 
EBITDA $10.4B $9.8B $10B $11.7B $12.4B
EBIT $9.7B $8.9B $8.3B $10.4B $10.9B
 
Revenue (Reported) $23.3B $23.5B $26B $28B $30.2B
Operating Income (Reported) $9.7B $8.9B $8.3B $10.4B $10.9B
Operating Income (Adjusted) $9.7B $8.9B $8.3B $10.4B $10.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $7.3B $4.5B $3.2B $3.1B $4.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.9B $3.1B $3.9B $3.5B $3.8B
Inventory $9.6B $8.7B $9.9B $10.8B $9.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $860M $561M $1.8B $1.5B $1.8B
Total Current Assets $21.5B $17.7B $19.6B $19.8B $20.2B
 
Property Plant And Equipment $7.1B $6.7B $7.3B $8.1B $7.9B
Long-Term Investments $4.8B $4.5B $4.8B $5.1B $3B
Goodwill $6B $6.7B $19.7B $16.8B $16.6B
Other Intangibles $2B $2.8B $6.7B $9.9B $11.3B
Other Long-Term Assets $2.8B $2.5B $3.9B $5.6B $2.8B
Total Assets $44.8B $41.3B $61.7B $65.3B $61.8B
 
Accounts Payable $2.8B $3.3B $4.1B $4.1B $4B
Accrued Expenses $2.9B $2.4B $3.4B $3.6B $3.8B
Current Portion Of Long-Term Debt $3.1B $2.8B $2.6B $4.7B $3.4B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $19.6B $19.3B $27.3B $26.4B $22.9B
 
Long-Term Debt $28.7B $25.1B $35.3B $41.7B $42.6B
Capital Leases -- -- -- -- --
Total Liabilities $55.4B $49.5B $68B $74.8B $71.7B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$11.2B -$9.6B -$9.6B -$11.8B -$11.3B
Common Equity -$12.6B -$10.1B -$9B -$11.2B -$11.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9B $1.9B $2.6B $1.8B $1.9B
Total Equity -$10.6B -$8.2B -$6.3B -$9.4B -$9.9B
 
Total Liabilities and Equity $44.8B $41.3B $61.7B $65.3B $61.8B
Cash and Short Terms $7.3B $4.5B $3.2B $3.1B $4.3B
Total Debt $32.2B $27.9B $37.9B $46.4B $46B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $4.8B $5.4B $3B $4.3B $4.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.4B $3.9B $3.9B $4.2B $4.8B
Inventory $8.2B $7.2B $9.6B $9.4B $10.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1B $1.9B $1.7B $2B --
Total Current Assets $17.8B $19B $19.2B $20.8B $22.7B
 
Property Plant And Equipment $6.1B $5.6B $6.9B $7.5B $8.1B
Long-Term Investments $4.6B $4.8B $5.1B $5.9B $3.3B
Goodwill $6.8B $6.1B $16.5B $17.1B --
Other Intangibles $2.9B $2.2B $9.6B $11.9B --
Other Long-Term Assets $2.3B $3B $5.5B $2.8B --
Total Assets $41.6B $40.7B $62.9B $66.9B $67.1B
 
Accounts Payable $2.8B $3.3B $3.5B $3.5B $4B
Accrued Expenses $2.7B $3B $3.1B $3.9B --
Current Portion Of Long-Term Debt $3.1B -- $2.7B $4.8B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $17.9B $20.8B $21.5B $23.4B $26.7B
 
Long-Term Debt $25.8B $21.8B $42.9B $44.2B $41.9B
Capital Leases -- -- -- -- --
Total Liabilities $50.2B $48.1B $70.6B $74.6B $76B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$10.5B -$9.3B -$9.8B -$11.9B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9B $1.7B $1.7B $2B $1.9B
Total Equity -$8.6B -$7.4B -$7.7B -$7.7B -$9B
 
Total Liabilities and Equity $41.6B $40.7B $62.9B $66.9B $67.1B
Cash and Short Terms $4.8B $5.4B $3B $4.3B $4.1B
Total Debt $29.1B $24.4B $45.6B $49.1B $48.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $8.6B $9.7B $9.5B $8.3B $7.5B
Depreciation & Amoritzation $981M $998M $1.2B $1.4B $1.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $26M -$198M -$871M $314M -$738M
Change in Inventories -$165M $549M -$1.3B -$862M $552M
Cash From Operations $9.8B $12B $10.8B $9.2B $12.2B
 
Capital Expenditures $602M $748M $1.1B $1.3B $1.4B
Cash Acquisitions $776M $2.7B $16.3B $1.3B $489M
Cash From Investing -$1.9B -$2.9B -$18B -$4.9B -$1.6B
 
Dividends Paid (Ex Special Dividend) $7.4B $7.6B $7.8B $8B $8.2B
Special Dividend Paid
Long-Term Debt Issued $3.8B -- $21.7B $11.9B $8.2B
Long-Term Debt Repaid -$4.1B -$3B -$7.5B -$8.2B -$9.9B
Repurchase of Common Stock -- $775M $209M -- --
Other Financing Activities -$776M -$580M -$2.3B -$1.3B $339M
Cash From Financing -$7.7B -$11.4B $6.2B -$4.3B -$9B
 
Beginning Cash (CF) $7.3B $4.5B $3.2B $3.1B $4.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $420M -$2.8B -$1.3B -$71M $1.1B
Ending Cash (CF) $8B $1.3B $1.7B $3B $4.8B
 
Levered Free Cash Flow $9.2B $11.2B $9.7B $7.9B $10.8B
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 $2.2B $3.2B $3.6B
Depreciation & Amoritzation $235M $358M $429M $498M $505M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $273M -$336M $25M -$9M $71M
Change in Inventories $468M -$74M -$107M $218M $371M
Cash From Operations $3.9B $3.1B $3.4B $3.3B $4.5B
 
Capital Expenditures $152M $252M $371M $379M $365M
Cash Acquisitions $1.8B $121M $267M $68M $152M
Cash From Investing -$1.9B -$217M -$2.4B -$1.1B -$941M
 
Dividends Paid (Ex Special Dividend) $1.9B $1.9B $2B $2B $2.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $2.6B $3.1B -- --
Long-Term Debt Repaid $90M -$2.3B -$374M -$558M --
Repurchase of Common Stock $94M -- -- -- --
Other Financing Activities -$173M -$121M -$118M -$396M --
Cash From Financing -$2.1B -$2.2B -$1.6B -$2.9B -$3.5B
 
Beginning Cash (CF) $4.8B $5.4B $3B $4.3B $4.1B
Foreign Exchange Rate Adjustment -$47M -$370M -$172M $67M -$127M
Additions / Reductions -$120M $331M -$478M -$575M -$115M
Ending Cash (CF) $4.6B $5.3B $2.4B $3.8B $3.8B
 
Levered Free Cash Flow $3.7B $2.8B $3B $3B $4.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $9.6B $9.3B $8.4B $10.3B $9.1B
Depreciation & Amoritzation $991M $1.2B $2B $999M $2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$187M -$807M -$175M -$406M -$460M
Change in Inventories $247M $107M -$2.3B $584M -$761M
Cash From Operations $11.1B $11.7B $9B $11.5B $11.5B
 
Capital Expenditures $599M $1B $1.4B $1.5B $1.4B
Cash Acquisitions $2.6B $1.5B $16.8B $507M $572M
Cash From Investing -$3.4B -$1.7B -$21.4B -$2.6B -$3.7B
 
Dividends Paid (Ex Special Dividend) $7.5B $7.8B $7.9B $8.1B $8.4B
Special Dividend Paid
Long-Term Debt Issued $1.5B $3.4B $29.7B $5.7B --
Long-Term Debt Repaid -$1.9B -$3.8B -$11.8B -$5.4B --
Repurchase of Common Stock $94M $890M -- -- --
Other Financing Activities -$615M -$786M -$2.8B -$485M --
Cash From Financing -$7.9B -$8.6B $10B -$7.8B -$8.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$27M $574M -$2.3B $1.3B -$240M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $10.5B $10.7B $7.6B $10B $10.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7.5B $7B $6B $8B $9.6B
Depreciation & Amoritzation $719M $898M $1.7B $1.3B $1.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$354M -$963M -$267M -$987M -$709M
Change in Inventories $1.2B $793M -$181M $1.3B -$48M
Cash From Operations $7.9B $7.7B $5.9B $8.2B $7.5B
 
Capital Expenditures $459M $730M $1B $1.2B $1.1B
Cash Acquisitions $1.9B $663M $1.2B $337M $420M
Cash From Investing -$2B -$814M -$4.2B -$1.9B -$4B
 
Dividends Paid (Ex Special Dividend) $5.6B $5.8B $5.9B $6.1B $6.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $3.4B $11.4B $5.3B $6.1B
Long-Term Debt Repaid -$2B -$2.8B -$7B -$4.3B -$1.6B
Repurchase of Common Stock $94M $209M -- -- --
Other Financing Activities -$457M -$663M -$1.2B -$315M -$1.1B
Cash From Financing -$8.2B -$5.4B -$1.5B -$5B -$4.1B
 
Beginning Cash (CF) $13.6B $15B $9B $13.3B $12.7B
Foreign Exchange Rate Adjustment -$226M -$614M -$370M -$149M $373M
Additions / Reductions -$2.5B $874M -$183M $1.2B -$193M
Ending Cash (CF) $10.9B $15.3B $8.4B $14.3B $12.9B
 
Levered Free Cash Flow $7.5B $7B $4.9B $7B $6.4B

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock