Financhill
Sell
30

T Quote, Financials, Valuation and Earnings

Last price:
$24.55
Seasonality move :
-0.5%
Day range:
$24.78 - $24.97
52-week range:
$21.38 - $29.79
Dividend yield:
4.47%
P/E ratio:
8.07x
P/S ratio:
1.44x
P/B ratio:
1.59x
Volume:
22.9M
Avg. volume:
36.1M
1-year change:
9.09%
Market cap:
$176.1B
Revenue:
$122.3B
EPS (TTM):
$3.08
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $171.8B $134B $120.7B $122.4B $122.3B
Revenue Growth (YoY) -5.24% -21.96% -9.92% 1.4% -0.08%
 
Cost of Revenues $108.4B $78.3B $68.9B $68.9B $69.8B
Gross Profit $63.3B $55.8B $51.9B $53.5B $52.5B
Gross Profit Margin 36.87% 41.61% 42.96% 43.72% 42.94%
 
R&D Expenses $1.2B $1.3B $1.2B $954M $955M
Selling, General & Admin $38B $29.7B $29B $28.9B $28.4B
Other Inc / (Exp) -$20.2B $9.8B -$19.9B $1.9B -$667M
Operating Expenses $37.6B $29.7B $28.5B $28.8B $28.3B
Operating Income $25.7B $26.1B $23.4B $24.8B $24.3B
 
Net Interest Expenses $7.9B $6.7B $6.1B $6.7B $6.7B
EBT. Incl. Unusual Items -$2.9B $29.2B -$3.1B $19.8B $16.7B
Earnings of Discontinued Ops. -- -$2.3B -$181M -- --
Income Tax Expense $965M $5.4B $3.8B $4.2B $4.4B
Net Income to Company -$3.8B $23.8B -$6.9B $15.6B $12.3B
 
Minority Interest in Earnings $1.4B $1.4B $1.5B $1.2B $1.3B
Net Income to Common Excl Extra Items -$3.8B $23.8B -$6.9B $15.6B $12.3B
 
Basic EPS (Cont. Ops) -$0.75 $2.77 -$1.22 $1.98 $1.49
Diluted EPS (Cont. Ops) -$0.75 $2.73 -$1.22 $1.97 $1.49
Weighted Average Basic Share $7.2B $7.2B $7.2B $7.2B $7.2B
Weighted Average Diluted Share $7.2B $7.5B $7.2B $7.3B $7.2B
 
EBITDA $54.2B $43.9B $41.4B $43.5B $44.8B
EBIT $25.7B $26.1B $23.4B $24.8B $24.3B
 
Revenue (Reported) $171.8B $134B $120.7B $122.4B $122.3B
Operating Income (Reported) $25.7B $26.1B $23.4B $24.8B $24.3B
Operating Income (Adjusted) $25.7B $26.1B $23.4B $24.8B $24.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $31.3B $30B $30.4B $30.2B $30.7B
Revenue Growth (YoY) -26.01% -4.1% 1.02% -0.45% 1.64%
 
Cost of Revenues $17.9B $16.7B $16.8B $16.7B $17.1B
Gross Profit $13.4B $13.3B $13.6B $13.5B $13.6B
Gross Profit Margin 42.89% 44.36% 44.78% 44.67% 44.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.1B $7.2B $7.2B $7B $7.5B
Other Inc / (Exp) $1.6B $2.5B $256M -$3.4B --
Operating Expenses $7.1B $7.2B $7.1B $6.9B $7B
Operating Income $6.3B $6.2B $6.5B $6.6B $6.6B
 
Net Interest Expenses $1.6B $1.4B $1.7B $1.7B $1.7B
EBT. Incl. Unusual Items $6.3B $7.3B $5B $1.4B $10.7B
Earnings of Discontinued Ops. $1.3B $53M -- -- --
Income Tax Expense $1.3B $908M $1.2B $1.3B $976M
Net Income to Company $5B $6.3B $3.8B $145M $9.7B
 
Minority Interest in Earnings $355M $373M $331M $319M $363M
Net Income to Common Excl Extra Items $5B $6.3B $3.8B $145M $9.7B
 
Basic EPS (Cont. Ops) $0.82 $0.84 $0.48 -$0.03 $1.30
Diluted EPS (Cont. Ops) $0.80 $0.80 $0.48 -$0.03 $1.29
Weighted Average Basic Share $7.2B $7.2B $7.2B $7.2B $7.2B
Weighted Average Diluted Share $7.5B $7.6B $7.2B $7.2B $7.2B
 
EBITDA $10.8B $10.7B $11.2B $11.7B $11.9B
EBIT $6.3B $6.2B $6.5B $6.6B $6.6B
 
Revenue (Reported) $31.3B $30B $30.4B $30.2B $30.7B
Operating Income (Reported) $6.3B $6.2B $6.5B $6.6B $6.6B
Operating Income (Adjusted) $6.3B $6.2B $6.5B $6.6B $6.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $156.7B $120.5B $121.7B $122.1B $124.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $95.3B $69.4B $68.4B $68.9B $71.3B
Gross Profit $61.4B $51.1B $53.4B $53.2B $53.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $34.2B $28.8B $28.9B $28.5B $28.9B
Other Inc / (Exp) -$8.7B $10.2B -$24.2B -$3.5B --
Operating Expenses $34.3B $28.5B $28.7B $28.4B $28.3B
Operating Income $27.2B $22.5B $24.6B $24.8B $24.8B
 
Net Interest Expenses $7B $6B $6.6B $6.7B $6.6B
EBT. Incl. Unusual Items $7.9B $26.2B -$6.3B $14.3B $28.1B
Earnings of Discontinued Ops. -$2.8B $42M -$35M -- --
Income Tax Expense $2.5B $4.8B $3.8B $3.9B $4.4B
Net Income to Company $5.1B $21.4B -$10.1B $10.4B $23.6B
 
Minority Interest in Earnings $1.4B $1.5B $1.2B $1.4B $1.4B
Net Income to Common Excl Extra Items $5.4B $21.4B -$10.1B $10.4B $23.6B
 
Basic EPS (Cont. Ops) $0.13 $2.77 -$1.61 $1.23 $3.08
Diluted EPS (Cont. Ops) $0.10 $2.69 -$1.63 $1.23 $3.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $48.9B $40.5B $43.2B $44.8B $46B
EBIT $27.2B $22.5B $24.6B $24.8B $24.8B
 
Revenue (Reported) $156.7B $120.5B $121.7B $122.1B $124.5B
Operating Income (Reported) $27.2B $22.5B $24.6B $24.8B $24.8B
Operating Income (Adjusted) $27.2B $22.5B $24.6B $24.8B $24.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $111B $89.4B $90.4B $90B $92.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $65.4B $50.7B $50.2B $50.2B $51.8B
Gross Profit $45.6B $38.7B $40.2B $39.8B $40.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24.1B $21.4B $21.4B $21B $21.5B
Other Inc / (Exp) $7.1B $7.4B $3.1B -$2.3B $2.6B
Operating Expenses $24.1B $21.1B $21.3B $20.9B $20.9B
Operating Income $21.5B $17.6B $18.9B $18.9B $19.5B
 
Net Interest Expenses $5.1B $4.5B $5B $5B $5B
EBT. Incl. Unusual Items $23.5B $20.1B $16.9B $11.4B $22.7B
Earnings of Discontinued Ops. -$2.8B -$146M -- -- --
Income Tax Expense $4.6B $3.9B $3.9B $3.5B $3.5B
Net Income to Company $18.6B $16.2B $13B $7.8B $19.2B
 
Minority Interest in Earnings $1.1B $1.1B $829M $977M $1.1B
Net Income to Common Excl Extra Items $18.9B $16.2B $13B $7.8B $19.2B
 
Basic EPS (Cont. Ops) $2.08 $2.07 $1.68 $0.93 $2.53
Diluted EPS (Cont. Ops) $2.05 $2.01 $1.67 $0.93 $2.52
Weighted Average Basic Share $21.5B $21.5B $21.5B $21.6B $21.6B
Weighted Average Diluted Share $22.2B $22.8B $21.8B $21.6B $21.6B
 
EBITDA $36.2B $31B $32.9B $34.1B $35.2B
EBIT $21.5B $17.6B $18.9B $18.9B $19.5B
 
Revenue (Reported) $111B $89.4B $90.4B $90B $92.2B
Operating Income (Reported) $21.5B $17.6B $18.9B $18.9B $19.5B
Operating Income (Adjusted) $21.5B $17.6B $18.9B $18.9B $19.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $9.8B $19.2B $3.7B $6.8B $3.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $22.3B $14.9B $14.4B $13.8B $13.5B
Inventory $3.6B $3.3B $3.1B $2.2B $2.3B
Prepaid Expenses $1.8B -- -- -- --
Other Current Assets -- $16.1B $14.8B $17.3B $16B
Total Current Assets $52B $165.6B $27.7B $30.9B $25.8B
 
Property Plant And Equipment $152B $143.5B $149.3B $149.4B $149.8B
Long-Term Investments $5.6B $7.4B $5.8B $3.5B $2.3B
Goodwill $135.3B $92.7B $67.9B $67.9B $63.4B
Other Intangibles $146.3B $119.2B $129.4B $132.5B $132.3B
Other Long-Term Assets $38.4B $19.3B $19.6B $19.6B $17.8B
Total Assets $525.8B $551.6B $402.9B $407.1B $394.8B
 
Accounts Payable $28.3B $26.1B $27.6B $23.8B $23.9B
Accrued Expenses $8.2B $4.5B $3.8B $3.9B $4B
Current Portion Of Long-Term Debt $3.5B -- $6.6B $7.4B $5.1B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $33.6B $2.7B -- --
Total Current Liabilities $63.4B $106.2B $56.2B $51.1B $46.9B
 
Long-Term Debt $176B $170B $147.1B $145.4B $135.8B
Capital Leases -- -- -- -- --
Total Liabilities $346.5B $367.8B $296.4B $287.6B $274.6B
 
Common Stock $7.6B $7.6B $7.6B $7.6B $7.6B
Other Common Equity Adj $4.3B -$1.4B -$2B -$1B -$604M
Common Equity $161.7B $166.3B $97.5B $103.3B $104.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $17.6B $17.5B $9B $16.1B $15.9B
Total Equity $179.2B $183.9B $106.5B $119.4B $120.2B
 
Total Liabilities and Equity $525.8B $551.6B $402.9B $407.1B $394.8B
Cash and Short Terms $9.8B $19.2B $3.7B $6.8B $3.4B
Total Debt $179.4B $185.9B $150.3B $152.8B $140.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $21.3B $2.5B $7.6B $2.6B $20.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $18.6B $14.2B $12.2B $12.7B $16.2B
Inventory $3.1B $3.9B $2.5B $2.5B $2.9B
Prepaid Expenses $16.6B $14.6B -- -- --
Other Current Assets -- -- $16.6B $15.6B --
Total Current Assets $52B $27B $30.1B $24.5B $49.2B
 
Property Plant And Equipment $148.8B $148.8B $149.5B $148.7B $152.6B
Long-Term Investments $10.8B $6.8B $4.7B $2.6B $2.4B
Goodwill $133.7B $92.7B $67.9B $63.4B --
Other Intangibles $159.3B $129.2B $132.4B $132.4B --
Other Long-Term Assets $39.6B $19.4B $19.4B $19.1B --
Total Assets $547.1B $426.5B $406.7B $393.7B $423.2B
 
Accounts Payable $41.4B $33.2B $31.1B $31.9B $36.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $9.1B $6.7B $6.7B -- --
Current Portion Of Capital Lease Obligations $169M -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $81.6B $52.3B $51.7B $40.7B $53.9B
 
Long-Term Debt $177.2B $142.6B $144.4B $143.7B $147.1B
Capital Leases -- -- -- -- --
Total Liabilities $365.8B $286.5B $286.9B $275.5B $294.5B
 
Common Stock $7.6B $7.6B $7.6B $7.6B $7.6B
Other Common Equity Adj $2.3B $2.9B $2.5B $648M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $17.5B $17.6B $16.1B $15.9B $18B
Total Equity $181.3B $140B $119.8B $118.3B $128.7B
 
Total Liabilities and Equity $547.1B $426.5B $406.7B $393.7B $423.2B
Cash and Short Terms $21.3B $2.5B $7.6B $2.6B $20.4B
Total Debt $186.4B $146.9B $147.6B $146.3B $158.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.8B $23.8B -$6.9B $15.6B $12.3B
Depreciation & Amoritzation $28.5B $17.9B $18B $18.8B $20.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $787M -$1.4B $881M -$51M -$1.7B
Change in Inventories -- -- -$674M -$642M -$383M
Cash From Operations $43.1B $42B $32B $38.3B $38.8B
 
Capital Expenditures $15.7B $15.5B $19.6B $17.9B $20.3B
Cash Acquisitions $1.9B $25.5B $10.2B $8.3B $380M
Cash From Investing -$13.5B -$32.1B -$25.8B -$17.8B -$17.5B
 
Dividends Paid (Ex Special Dividend) $15B $15.1B $9.9B $8.1B $8.2B
Special Dividend Paid
Long-Term Debt Issued $41.4B $34.4B $6.9B $15.4B $510M
Long-Term Debt Repaid -$49.4B -$10.5B -$45.2B -$16.5B -$12.8B
Repurchase of Common Stock $5.5B $202M $890M $194M $215M
Other Financing Activities -$7.5B -$6.8B -$10.6B -$6.2B -$4B
Cash From Financing -$32B $1.6B -$23.7B -$17.4B -$24.7B
 
Beginning Cash (CF) $9.7B $19.2B $3.7B $6.7B $3.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.4B $11.4B -$17.5B $3B -$3.4B
Ending Cash (CF) $7.3B $30.7B -$13.8B $9.8B -$128M
 
Levered Free Cash Flow $27.5B $26.4B $12.4B $20.5B $18.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $5.2B -$23.1B $2.6B $4.4B --
Depreciation & Amoritzation $4.5B $4.6B $4.8B $5.4B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2B -$1B -$1.2B -$1.4B --
Change in Inventories -- -- -$699M -$530M --
Cash From Operations $12.9B $6.6B $11.4B $11.9B --
 
Capital Expenditures $3.5B $4.2B $4.6B $6.8B --
Cash Acquisitions $1.9B $241M $2B $58M --
Cash From Investing -$3.6B -$2.8B -$5.9B -$5.4B --
 
Dividends Paid (Ex Special Dividend) $3.7B $2B $2B $2B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5B $2.4B $371M $15M --
Long-Term Debt Repaid -$6.5B -$2.9B -$2.6B -$3.2B --
Repurchase of Common Stock $11M $15M $4M $13M --
Other Financing Activities -$1.2B -$2.7B -$2.1B -$647M --
Cash From Financing -$6.9B $30.7B -$6.3B -$5.9B --
 
Beginning Cash (CF) $19.2B $3.7B $6.7B $3.3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$89M $1.3B -$826M $680M --
Ending Cash (CF) $19.1B $5B $5.9B $4B --
 
Levered Free Cash Flow $9.4B $2.3B $6.8B $5.1B --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.1B $21.4B -$10.1B $10.4B $23.6B
Depreciation & Amoritzation $20.3B $17.9B $18.6B $20B $21.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$920M -$83M $71M -$1.5B -$1.2B
Change in Inventories -- -- -- -$552M --
Cash From Operations $39.2B $38.3B $33.5B $38.3B $40.9B
 
Capital Expenditures $14.4B $18.9B $17.5B $18B $20.9B
Cash Acquisitions $24.2B $11.9B $6.5B $2.3B $105M
Cash From Investing -$28.4B -$26.6B -$14.8B -$18B -$19.8B
 
Dividends Paid (Ex Special Dividend) $15.1B $11.6B $8.1B $8.2B $8.2B
Special Dividend Paid
Long-Term Debt Issued $29.5B $9.5B $17.5B $866M --
Long-Term Debt Repaid -$7.3B -$48.9B -$16.8B -$12.2B --
Repurchase of Common Stock $206M $886M $205M $206M $4.8B
Other Financing Activities -$7.9B -$9.1B -$6.8B -$5.5B --
Cash From Financing -$1.8B -$61.3B $19.6B -$25.2B -$3.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.6B -$18.9B $5.2B -$4.9B $17.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $24.7B $19.4B $16B $20.2B $20B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $23.8B -$6.9B $15.6B $12.3B $19.2B
Depreciation & Amoritzation $17.9B $18B $18.8B $20.6B $15.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.4B $881M -$51M -$1.7B $193M
Change in Inventories -- -- -$642M -$383M -$317M
Cash From Operations $42B $32B $38.3B $38.8B $29B
 
Capital Expenditures $15.5B $19.6B $17.9B $20.3B $14.1B
Cash Acquisitions $25.5B $10.2B $8.3B $380M $47M
Cash From Investing -$32.1B -$25.8B -$17.8B -$17.5B -$14.4B
 
Dividends Paid (Ex Special Dividend) $15.1B $9.9B $8.1B $8.2B $6.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $34.4B $6.9B $15.4B $510M $6.4B
Long-Term Debt Repaid -$10.5B -$45.2B -$16.5B -$12.8B -$1.6B
Repurchase of Common Stock $202M $890M $194M $215M $4.7B
Other Financing Activities -$6.8B -$10.6B -$6.2B -$4B $2B
Cash From Financing $1.6B -$23.7B -$17.4B -$24.7B $2.4B
 
Beginning Cash (CF) $63.7B $48.7B $26.6B $12.5B $37.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.4B -$17.5B $3B -$3.4B $16.9B
Ending Cash (CF) $75.2B $31.2B $29.7B $9.1B $54.6B
 
Levered Free Cash Flow $26.4B $12.4B $20.5B $18.5B $14.9B

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

GET BETTER TRADE IDEAS

Popular

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Sell
45
CTEV alert for Jan 2

Claritev Corp. [CTEV] is down 20.7% over the past day.

Sell
47
ASTS alert for Jan 2

AST Spacemobile, Inc. [ASTS] is up 14.94% over the past day.

Sell
45
BIDU alert for Jan 2

Baidu, Inc. [BIDU] is up 15.01% over the past day.

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

Show me the best stock