Financhill
Buy
76

R Quote, Financials, Valuation and Earnings

Last price:
$186.38
Seasonality move :
5.36%
Day range:
$180.07 - $187.77
52-week range:
$125.54 - $195.48
Dividend yield:
1.85%
P/E ratio:
15.81x
P/S ratio:
0.62x
P/B ratio:
2.43x
Volume:
406.8K
Avg. volume:
405.4K
1-year change:
13.21%
Market cap:
$7.5B
Revenue:
$12.6B
EPS (TTM):
$11.79
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.4B $9.7B $12B $11.8B $12.6B
Revenue Growth (YoY) -5.67% 14.76% 24.3% -1.9% 7.24%
 
Cost of Revenues $7.1B $7.9B $9.6B $9.5B $10.2B
Gross Profit $1.3B $1.8B $2.4B $2.3B $2.4B
Gross Profit Margin 15.15% 18.64% 19.9% 19.21% 19.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $921.6M $1.1B $1.4B $1.4B $1.5B
Other Inc / (Exp) -$100M $35M $19M -$160M -$20M
Operating Expenses $1B $1.2B $1.4B $1.4B $1.4B
Operating Income $258.5M $615M $975M $878M $995M
 
Net Interest Expenses $261.3M $213.9M $228M $296M $386M
EBT. Incl. Unusual Items -$130.4M $692.6M $1.2B $618M $661M
Earnings of Discontinued Ops. -$10.3M -$2.6M $4M -- --
Income Tax Expense -$18.4M $171M $353M $212M $172M
Net Income to Company -$122.3M $519M $867M $406M $489M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$112.5M $519.1M $858M $404M $486M
 
Basic EPS (Cont. Ops) -$2.34 $9.87 $17.40 $8.95 $11.28
Diluted EPS (Cont. Ops) -$2.34 $9.65 $16.94 $8.73 $11.05
Weighted Average Basic Share $52.4M $52.3M $49.5M $45.4M $43.1M
Weighted Average Diluted Share $52.4M $53.5M $50.9M $46.5M $44.2M
 
EBITDA $2.4B $2.4B $2.9B $2.9B $2.7B
EBIT $258.5M $615M $975M $878M $995M
 
Revenue (Reported) $8.4B $9.7B $12B $11.8B $12.6B
Operating Income (Reported) $258.5M $615M $975M $878M $995M
Operating Income (Adjusted) $258.5M $615M $975M $878M $995M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.5B $3B $2.9B $3.2B $3.2B
Revenue Growth (YoY) 14.34% 23.44% -3.67% 8.35% 0.1%
 
Cost of Revenues $2B $2.4B $2.3B $2.5B $2.5B
Gross Profit $453.7M $619M $589M $629M $651M
Gross Profit Margin 18.45% 20.39% 20.14% 19.86% 20.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $255.6M $349.6M $347M $368M $380M
Other Inc / (Exp) $2M $10M -$9M -$1M --
Operating Expenses $288M $349.6M $339M $357M $366M
Operating Income $165.7M $269.3M $250M $272M $285M
 
Net Interest Expenses $53.8M $57.8M $75M $98M $102M
EBT. Incl. Unusual Items $183.2M $334.2M $213M $188M $190M
Earnings of Discontinued Ops. -$605K -$425K $1M -$1M -$1M
Income Tax Expense $44.5M $87.8M $53M $45M $51M
Net Income to Company $139.9M $246.4M $161M $142M $138M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $138M $245.1M $159M $142M $138M
 
Basic EPS (Cont. Ops) $2.63 $4.91 $3.57 $3.30 $3.37
Diluted EPS (Cont. Ops) $2.57 $4.79 $3.50 $3.21 $3.29
Weighted Average Basic Share $52.3M $49.8M $45.1M $42.7M $40.6M
Weighted Average Diluted Share $53.5M $51.1M $46.3M $43.9M $41.6M
 
EBITDA $635.1M $749.1M $551M $706M $821M
EBIT $165.7M $269.3M $250M $272M $285M
 
Revenue (Reported) $2.5B $3B $2.9B $3.2B $3.2B
Operating Income (Reported) $165.7M $269.3M $250M $272M $285M
Operating Income (Adjusted) $165.7M $269.3M $250M $272M $285M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.3B $11.5B $11.8B $12.5B $12.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.6B $9.2B $9.6B $10.1B $10.2B
Gross Profit $1.7B $2.3B $2.3B $2.4B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $1.3B $1.4B $1.5B $1.5B
Other Inc / (Exp) $23.4M -$4.3M -$135M -$8M --
Operating Expenses $1.1B $1.4B $1.4B $1.4B $1.4B
Operating Income $548.8M $918.1M $892M $942M $1.1B
 
Net Interest Expenses $231.5M $216.4M $275M $370M $404M
EBT. Incl. Unusual Items $480.3M $1.2B $750M $640M $689M
Earnings of Discontinued Ops. -$1.9M -$2.1M $6M -- -$2M
Income Tax Expense $114.7M $315.6M $268M $162M $185M
Net Income to Company $355.3M $841.8M $486.4M $478M $503M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $363.9M $840.1M $478.4M $476M $500M
 
Basic EPS (Cont. Ops) $6.90 $16.46 $10.47 $10.95 $12.04
Diluted EPS (Cont. Ops) $6.76 $16.16 $10.18 $10.66 $11.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.5B $2.8B $2.6B $3B $3.1B
EBIT $548.8M $918.1M $892M $942M $1.1B
 
Revenue (Reported) $9.3B $11.5B $11.8B $12.5B $12.7B
Operating Income (Reported) $548.8M $918.1M $892M $942M $1.1B
Operating Income (Adjusted) $548.8M $918.1M $892M $942M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.1B $8.9B $8.8B $9.4B $9.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.8B $7.1B $7.1B $7.6B $7.6B
Gross Profit $1.3B $1.8B $1.7B $1.8B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $766.6M $1.1B $1.1B $1.1B $1.1B
Other Inc / (Exp) $33.3M -$6M -$160M -$8M -$10M
Operating Expenses $866.4M $1B $1B $1.1B $1.1B
Operating Income $436.6M $739.8M $656M $720M $808M
 
Net Interest Expenses $162.6M $165.1M $212M $286M $304M
EBT. Incl. Unusual Items $457M $924.6M $458M $480M $508M
Earnings of Discontinued Ops. -$1.8M -$1.4M -- -- -$2M
Income Tax Expense $117.2M $261.8M $176M $126M $139M
Net Income to Company $339.8M $662.6M $282M $354M $368M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $338.2M $659.2M $280M $352M $366M
 
Basic EPS (Cont. Ops) $6.43 $13.11 $6.16 $8.13 $8.87
Diluted EPS (Cont. Ops) $6.28 $12.82 $6.04 $7.92 $8.68
Weighted Average Basic Share $157M $150.8M $137.4M $130.2M $123.4M
Weighted Average Diluted Share $160.5M $154.5M $139.7M $133.5M $126.4M
 
EBITDA $1.9B $2.2B $2B $2B $2.4B
EBIT $436.6M $739.8M $656M $720M $808M
 
Revenue (Reported) $7.1B $8.9B $8.8B $9.4B $9.5B
Operating Income (Reported) $436.6M $739.8M $656M $720M $808M
Operating Income (Adjusted) $436.6M $739.8M $656M $720M $808M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $151.3M $673.3M $267M $204M $154M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1B $1.2B $1.4B $1.5B $1.6B
Inventory $61.2M $68.7M $78M -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $200.7M $693M $323M $347M $448M
Total Current Assets $1.6B $2.5B $2.2B $2.3B $2.5B
 
Property Plant And Equipment $10B $9.6B $10.1B $11.1B $2.2B
Long-Term Investments -- -- -- -- $9.2B
Goodwill $475.2M $571M $861M $940M $1.2B
Other Intangibles $43.2M $171M $295M $396M $457M
Other Long-Term Assets $131.6M $47M $102M $168M $158M
Total Assets $12.9B $13.8B $14.4B $15.8B $16.7B
 
Accounts Payable $547.4M $747.9M $767M $833M $828M
Accrued Expenses $366.9M $433M $479M $434M $455M
Current Portion Of Long-Term Debt $516.6M $1.3B $1.3B $1.6B $1.1B
Current Portion Of Capital Lease Obligations $78.8M $100M $191M $234M $302M
Other Current Liabilities $80.4M $108M $107M $144M $165M
Total Current Liabilities $2.1B $3.2B $3.3B $3.6B $3.3B
 
Long-Term Debt $6.3B $5.5B $5.5B $6.3B $7.5B
Capital Leases -- -- -- -- --
Total Liabilities $10.7B $11B $11.5B $12.7B $13.6B
 
Common Stock $26.9M $26.9M $23M $22M $21M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.3B $2.8B $2.9B $3.1B $3.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.3B $2.8B $2.9B $3.1B $3.1B
 
Total Liabilities and Equity $12.9B $13.8B $14.4B $15.8B $16.7B
Cash and Short Terms $151.3M $673.3M $267M $204M $154M
Total Debt $6.9B $6.8B $6.9B $7.9B $8.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $202.7M $456.3M $159M $162M $189M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.4B $1.4B $1.6B $1.8B
Inventory $66.8M $78.5M $75M -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $208.1M $183M $231M $350M --
Total Current Assets $1.8B $2.3B $2.1B $2.4B $2.6B
 
Property Plant And Equipment $9.4B $9.4B $11B $2.3B $2.2B
Long-Term Investments -- -- -- $9.1B $9B
Goodwill $475.3M $867.8M $860M $1.1B --
Other Intangibles $38.1M $298.5M $274M $480M --
Other Long-Term Assets $65.1M $110.7M $162M $173M --
Total Assets $12.9B $14.5B $15.3B $16.5B $16.5B
 
Accounts Payable $733.4M $876.1M $911M $891M $676M
Accrued Expenses $418.6M $416.2M $402M $459M --
Current Portion Of Long-Term Debt $1.4B $1B $1.9B $975M --
Current Portion Of Capital Lease Obligations $83M $176.9M $215M $304M --
Other Current Liabilities $75.2M $190.2M $135M $180M --
Total Current Liabilities $3.2B $3.2B $4B $3.2B $2.6B
 
Long-Term Debt $4.8B $5.8B $5.5B $7.5B $8B
Capital Leases -- -- -- -- --
Total Liabilities $10.4B $11.5B $12.2B $13.4B $13.5B
 
Common Stock $26.8M $25.1M $22M $21M $20M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.5B $3B $3.1B $3.1B $3.1B
 
Total Liabilities and Equity $12.9B $14.5B $15.3B $16.5B $16.5B
Cash and Short Terms $202.7M $456.3M $159M $162M $189M
Total Debt $6.3B $6.8B $7.4B $7.5B $8.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$122.3M $519M $867M $406M $489M
Depreciation & Amoritzation $2.2B $1.9B $2B $2.1B $1.9B
Stock-Based Compensation $41.2M $46.4M $57M $84M $83M
Change in Accounts Receivable -$5.4M -$240.3M -$134M -$26M -$61M
Change in Inventories $20.1M -$7.5M -$9M -- --
Cash From Operations $2.2B $2.2B $2.3B $2.4B $2.3B
 
Capital Expenditures $1.1B $1.9B $2.6B $3.2B $2.7B
Cash Acquisitions -- $325.1M $458M $250M $314M
Cash From Investing -$601.5M -$1.4B -$1.9B -$2.7B -$2.4B
 
Dividends Paid (Ex Special Dividend) $119M $121.8M $123M $128M $135M
Special Dividend Paid
Long-Term Debt Issued $2.1B $300M $1.2B $2.3B $1.8B
Long-Term Debt Repaid -$3.1B -$608M -$1.6B -$1.5B -$1.5B
Repurchase of Common Stock $29.2M $56.2M $557M $337M $321M
Other Financing Activities -$19M -$7M -$6M -$7M -$7M
Cash From Financing -$1.5B -$203.7M -$861M $256M $153M
 
Beginning Cash (CF) $151.3M $673.3M $267M $204M $154M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $77.7M $522M -$405M -$63M -$50M
Ending Cash (CF) $234.1M $1.2B -$142M $132M $83M
 
Levered Free Cash Flow $1B $233.9M -$321M -$881M -$418M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $139.9M $246.4M $161M $142M $138M
Depreciation & Amoritzation $480.5M $499.2M $316M $460M $555M
Stock-Based Compensation $12.6M $14.1M $22M $22M $20M
Change in Accounts Receivable -$55.1M $45.3M -$74M -$17M -$248M
Change in Inventories -$4.2M $3.3M -$1M -- --
Cash From Operations $553.7M $683.6M $621M $629M $442M
 
Capital Expenditures $523.3M $721.7M $805M $598M $527M
Cash Acquisitions -- $18.3M -- $16M --
Cash From Investing -$327.6M -$368.8M -$607M -$497M -$407M
 
Dividends Paid (Ex Special Dividend) $30.5M $31.1M $33M $35M $37M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $55M -- $297M --
Long-Term Debt Repaid -$353.6M -$400M -$20M -$578M --
Repurchase of Common Stock $7.7M $6M $130M $141M $73M
Other Financing Activities -$1.9M -- $2M -$2M --
Cash From Financing -$289.1M -$270.4M -$69M -$129M -$25M
 
Beginning Cash (CF) $202.7M $456.3M $159M $162M $189M
Foreign Exchange Rate Adjustment -$2.2M -$36.1M -$4M -$5M --
Additions / Reductions -$65.3M $8.4M -$59M -$2M $10M
Ending Cash (CF) $135.3M $428.6M $96M $155M $199M
 
Levered Free Cash Flow $30.4M -$38.1M -$184M $31M -$85M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $355.3M $841.8M $486.4M $478M $503M
Depreciation & Amoritzation $2B $2B $1.9B $2.1B $2.1B
Stock-Based Compensation $48.3M $52.9M $78M $84M $76M
Change in Accounts Receivable -$172.5M -$222M $26.1M -$107M -$232M
Change in Inventories -$6.1M -$12M $4.1M -- --
Cash From Operations $2.2B $2.3B $2.4B $2.2B $2.4B
 
Capital Expenditures $1.7B $2.4B $3.2B $2.7B $2.5B
Cash Acquisitions -- $773.2M $9.9M $563M $2M
Cash From Investing -$977.3M -$1.9B -$2.3B -$2.7B -$2B
 
Dividends Paid (Ex Special Dividend) $120.7M $124.4M $125.1M $133M $142M
Special Dividend Paid
Long-Term Debt Issued -$343K $1.3B $1.5B $2.5B --
Long-Term Debt Repaid -$1.5B -$1.6B -$1.2B -$1.8B --
Repurchase of Common Stock $73.9M $305.9M $531.7M $338M $389M
Other Financing Activities -$13M -$9.6M -- -$8M --
Cash From Financing -$1.7B -$36M -$386.6M $447M -$381M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$481.5M $253.8M -$296.2M $3M $28M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $474.8M -$153.6M -$805.7M -$481M -$88M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $339.8M $662.6M $282M $354M $368M
Depreciation & Amoritzation $1.4B $1.5B $1.3B $1.4B $1.7B
Stock-Based Compensation $35.5M $42M $63M $63M $56M
Change in Accounts Receivable -$160.5M -$142.1M $18M -$63M -$234M
Change in Inventories -$5.7M -$10.1M $3M -- --
Cash From Operations $1.7B $1.8B $1.8B $1.7B $1.8B
 
Capital Expenditures $1.4B $1.9B $2.5B $1.9B $1.7B
Cash Acquisitions -- $448.1M -- $313M $1M
Cash From Investing -$860.8M -$1.4B -$1.8B -$1.8B -$1.4B
 
Dividends Paid (Ex Special Dividend) $91.3M $93.9M $96M $101M $108M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1B $1.3B $1.5B $594M
Long-Term Debt Repaid -$543.3M -$1.5B -$1.1B -$1.4B -$471M
Repurchase of Common Stock $56.7M $306.3M $281M $282M $350M
Other Financing Activities -$3.4M -$6M -$4M -$5M -$4M
Cash From Financing -$768.1M -$600.4M -$126M $65M -$469M
 
Beginning Cash (CF) $562.5M $1.1B $630M $560M $520M
Foreign Exchange Rate Adjustment -$4.6M -$51.6M -$10M -$12M $10M
Additions / Reductions $51.4M -$216.8M -$108M -$42M $36M
Ending Cash (CF) $609.3M $857.6M $512M $506M $566M
 
Levered Free Cash Flow $257.2M -$130.3M -$615M -$215M $115M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

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

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

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

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

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock