Financhill
Sell
19

XRX Quote, Financials, Valuation and Earnings

Last price:
$1.77
Seasonality move :
-0.65%
Day range:
$1.68 - $1.74
52-week range:
$1.67 - $6.81
Dividend yield:
11.77%
P/E ratio:
--
P/S ratio:
0.03x
P/B ratio:
0.49x
Volume:
3.6M
Avg. volume:
4M
1-year change:
-73.44%
Market cap:
$218.6M
Revenue:
$7B
EPS (TTM):
-$8.23
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $7B $7.1B $6.9B $6.2B $7B
Revenue Growth (YoY) 0.23% 0.98% -3.11% -9.66% 12.88%
 
Cost of Revenues $4.8B $4.9B $4.7B $4.4B $5.2B
Gross Profit $2.3B $2.2B $2.2B $1.8B $1.8B
Gross Profit Margin 32.14% 30.7% 31.86% 29.4% 25.89%
 
R&D Expenses $252M $246M $174M $142M $230M
Selling, General & Admin $1.7B $1.8B $1.7B $1.5B $1.7B
Other Inc / (Exp) -$700M -$457M -$329M -$1.3B --
Operating Expenses $2B $2B $1.9B $1.7B $1.9B
Operating Income $279M $176M $324M $150M -$66M
 
Net Interest Expenses $96M $92M $72M $120M --
EBT. Incl. Unusual Items -$475M -$325M -$25M -$1.2B -$488M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$17M -$3M -$29M $105M $541M
Net Income to Company -$455M -$322M $1M -$1.3B -$1B
 
Minority Interest in Earnings -- -- $3M -- --
Net Income to Common Excl Extra Items -$455M -$322M $4M -$1.3B -$1B
 
Basic EPS (Cont. Ops) -$2.56 -$2.15 -$0.09 -$10.75 -$8.25
Diluted EPS (Cont. Ops) -$2.56 -$2.15 -$0.09 -$10.75 -$8.25
Weighted Average Basic Share $183.2M $156M $149.1M $124.2M $126.5M
Weighted Average Diluted Share $183.2M $156M $149.1M $124.2M $126.5M
 
EBITDA $612M $456M $584M $424M $265M
EBIT $279M $176M $324M $150M -$66M
 
Revenue (Reported) $7B $7.1B $6.9B $6.2B $7B
Operating Income (Reported) $279M $176M $324M $150M -$66M
Operating Income (Adjusted) $279M $176M $324M $150M -$66M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.8B $1.9B $1.8B $1.6B $2B
Revenue Growth (YoY) -7.93% 9.23% -9.07% -8.61% 25.73%
 
Cost of Revenues $1.2B $1.3B $1.2B $1.2B $1.5B
Gross Profit $557M $664M $564M $445M $546M
Gross Profit Margin 31.35% 34.21% 31.96% 27.59% 26.92%
 
R&D Expenses $63M $69M $42M $34M $71M
Selling, General & Admin $423M $428M $440M $377M $431M
Other Inc / (Exp) -$757M -$3M -$150M -$12M --
Operating Expenses $487M $497M $482M $411M $502M
Operating Income $70M $167M $82M $34M $44M
 
Net Interest Expenses $25M $18M $28M $31M $80M
EBT. Incl. Unusual Items -$711M $145M -$88M -$4M -$61M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$36M $24M -$30M $17M $12M
Net Income to Company -$674M $122M -$58M -$21M -$73M
 
Minority Interest in Earnings $1M -- -- -- --
Net Income to Common Excl Extra Items -$674M $121M -$58M -$21M -$73M
 
Basic EPS (Cont. Ops) -$3.96 $0.76 -$0.50 -$0.19 -$0.59
Diluted EPS (Cont. Ops) -$3.96 $0.76 -$0.50 -$0.19 -$0.59
Weighted Average Basic Share $171M $156.2M $123.1M $124.4M $128M
Weighted Average Diluted Share $171M $156.2M $123.1M $124.4M $128M
 
EBITDA $149M $178M $153M $131M $151M
EBIT $70M $167M $82M $34M $44M
 
Revenue (Reported) $1.8B $1.9B $1.8B $1.6B $2B
Operating Income (Reported) $70M $167M $82M $34M $44M
Operating Income (Adjusted) $70M $167M $82M $34M $44M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $7B $7.1B $6.9B $6.2B $7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.8B $4.9B $4.7B $4.4B $5.2B
Gross Profit $2.3B $2.3B $2.2B $1.8B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $252M $262M $174M $142M $205M
Selling, General & Admin $1.7B $1.8B $1.7B $1.5B $1.7B
Other Inc / (Exp) -$700M -$457M -$329M -$1.3B --
Operating Expenses $2B $2B $1.9B $1.7B $1.9B
Operating Income $291M $229M $324M $150M -$67M
 
Net Interest Expenses $96M $91M $67M $120M $248M
EBT. Incl. Unusual Items -$475M -$329M -$28M -$1.2B -$488M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$17M -$3M -$29M $105M $541M
Net Income to Company -$455M -$322M $1M -$1.3B -$1B
 
Minority Interest in Earnings -- -$1M $1M -- --
Net Income to Common Excl Extra Items -$455M -$323M $2M -$1.3B -$1B
 
Basic EPS (Cont. Ops) -$2.84 -$2.16 -$0.19 -$10.74 -$8.23
Diluted EPS (Cont. Ops) -$2.84 -$2.16 -$0.19 -$10.74 -$8.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $624M $449M $586M $424M $264M
EBIT $291M $229M $324M $150M -$67M
 
Revenue (Reported) $7B $7.1B $6.9B $6.2B $7B
Operating Income (Reported) $291M $229M $324M $150M -$67M
Operating Income (Adjusted) $291M $229M $324M $150M -$67M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $7.1B $6.9B $6.2B $7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.9B $4.7B $4.4B $5.2B --
Gross Profit $2.3B $2.2B $1.8B $1.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $262M $174M $142M $205M --
Selling, General & Admin $1.8B $1.7B $1.5B $1.7B --
Other Inc / (Exp) -$457M -$329M -$1.3B -$73M --
Operating Expenses $2B $1.9B $1.7B $1.9B --
Operating Income $229M $324M $150M -$67M --
 
Net Interest Expenses $91M $67M $120M $248M --
EBT. Incl. Unusual Items -$329M -$28M -$1.2B -$488M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3M -$29M $105M $541M --
Net Income to Company -$322M $1M -$1.3B -$1B --
 
Minority Interest in Earnings -$1M $1M -- -- --
Net Income to Common Excl Extra Items -$323M $2M -$1.3B -$1B --
 
Basic EPS (Cont. Ops) -$2.16 -$0.19 -$10.74 -$8.23 --
Diluted EPS (Cont. Ops) -$2.16 -$0.19 -$10.74 -$8.23 --
Weighted Average Basic Share $623.4M $593.9M $496.9M $505.9M --
Weighted Average Diluted Share $623.4M $593.9M $496.9M $505.9M --
 
EBITDA $449M $586M $424M $264M --
EBIT $229M $324M $150M -$67M --
 
Revenue (Reported) $7.1B $6.9B $6.2B $7B --
Operating Income (Reported) $229M $324M $150M -$67M --
Operating Income (Adjusted) $229M $324M $150M -$67M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.9B $1.1B $589M $609M $512M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2B $2B $1.8B $1.5B $1.7B
Inventory $696M $797M $661M $695M $1B
Prepaid Expenses $30M $32M $29M $39M --
Other Current Assets $105M $111M $89M $101M --
Total Current Assets $4.7B $4.1B $3.2B $2.9B $3.6B
 
Property Plant And Equipment $875M $770M $703M $675M $689M
Long-Term Investments $2B $2B $1.7B $1.2B $846M
Goodwill $3.3B $2.8B $2.7B $1.9B --
Other Intangibles $331M $303M $245M $296M --
Other Long-Term Assets $139M $136M $133M $111M --
Total Assets $13.2B $11.5B $10B $8.4B $9.8B
 
Accounts Payable $1.1B $1.3B $1B $1B $1.5B
Accrued Expenses $231M $280M $233M $236M --
Current Portion Of Long-Term Debt $650M $860M $567M $585M --
Current Portion Of Capital Lease Obligations $81M $68M $41M $46M --
Other Current Liabilities $187M $217M $181M $161M --
Total Current Liabilities $2.8B $3.3B $2.8B $2.6B $3.2B
 
Long-Term Debt $3.8B $3B $2.9B $3B $4B
Capital Leases -- -- -- -- --
Total Liabilities $8.6B $8B $7.2B $7.1B $9.1B
 
Common Stock $168M $156M $123M $124M $128M
Other Common Equity Adj -$3B -$3.5B -$3.7B -$3.7B --
Common Equity $4.4B $3.3B $2.5B $1.1B $444M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $17M $20M $20M $14M $15M
Total Equity $4.7B $3.6B $2.8B $1.3B $673M
 
Total Liabilities and Equity $13.2B $11.5B $10B $8.4B $9.8B
Cash and Short Terms $1.9B $1.1B $589M $609M $512M
Total Debt $4.5B $3.9B $3.4B $3.5B $4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.9B $1.1B $589M $609M $512M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2B $2B $1.8B $1.5B $1.7B
Inventory $696M $797M $661M $695M $1B
Prepaid Expenses $30M $32M $29M $39M --
Other Current Assets $105M $111M $89M $101M --
Total Current Assets $4.7B $4.1B $3.2B $2.9B $3.6B
 
Property Plant And Equipment $875M $770M $703M $675M $689M
Long-Term Investments $2B $2B $1.7B $1.2B $846M
Goodwill $3.3B $2.8B $2.7B $1.9B --
Other Intangibles $331M $303M $245M $296M --
Other Long-Term Assets $139M $136M $133M $111M --
Total Assets $13.2B $11.5B $10B $8.4B $9.8B
 
Accounts Payable $1.1B $1.3B $1B $1B $1.5B
Accrued Expenses $231M $280M $233M $236M --
Current Portion Of Long-Term Debt $650M $860M $567M $585M --
Current Portion Of Capital Lease Obligations $81M $68M $41M $46M --
Other Current Liabilities $187M $217M $181M $161M --
Total Current Liabilities $2.8B $3.3B $2.8B $2.6B $3.2B
 
Long-Term Debt $3.8B $3B $2.9B $3B $4B
Capital Leases -- -- -- -- --
Total Liabilities $8.6B $8B $7.2B $7.1B $9.1B
 
Common Stock $168M $156M $123M $124M $128M
Other Common Equity Adj -$3B -$3.5B -$3.7B -$3.7B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $17M $20M $20M $14M $15M
Total Equity $4.7B $3.6B $2.8B $1.3B $673M
 
Total Liabilities and Equity $13.2B $11.5B $10B $8.4B $9.8B
Cash and Short Terms $1.9B $1.1B $589M $609M $512M
Total Debt $4.5B $3.9B $3.4B $3.5B $4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$455M -$322M $1M -$1.3B -$1B
Depreciation & Amoritzation $327M $280M $260M $283M $331M
Stock-Based Compensation $54M $75M $54M $52M $45M
Change in Accounts Receivable $61M -$189M $609M $734M $432M
Change in Inventories $88M -$143M $123M -$122M -$12M
Cash From Operations $629M $159M $686M $511M $350M
 
Capital Expenditures $68M $57M $37M $44M $91M
Cash Acquisitions $53M $93M $7M $161M $674M
Cash From Investing -$85M -$78M -$5M -$198M -$698M
 
Dividends Paid (Ex Special Dividend) $206M $174M $165M $141M $71M
Special Dividend Paid
Long-Term Debt Issued $311M $1.2B $1.4B $907M --
Long-Term Debt Repaid -$519M -$1.7B -$1.9B -$992M --
Repurchase of Common Stock $888M $113M $544M $8M --
Other Financing Activities -$8M -$6M -$15M -$37M --
Cash From Financing -$1.3B -$822M -$1.2B -$271M $278M
 
Beginning Cash (CF) $1.9B $1.1B $589M $609M $512M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$782M -$770M -$522M $14M -$66M
Ending Cash (CF) $1.1B $301M $66M $595M $450M
 
Levered Free Cash Flow $561M $102M $649M $467M $259M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$674M $122M -$58M -$21M -$73M
Depreciation & Amoritzation $78M $75M $71M $106M $107M
Stock-Based Compensation $10M $12M $14M $14M $12M
Change in Accounts Receivable $58M -$131M $166M $220M $135M
Change in Inventories $78M -$7M $73M $14M $111M
Cash From Operations $198M $186M $389M $351M $334M
 
Capital Expenditures $16M $18M $10M $17M $24M
Cash Acquisitions $15M -- -- $161M --
Cash From Investing -$31M $17M -$8M -$172M -$4M
 
Dividends Paid (Ex Special Dividend) $49M $43M $34M $34M $6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$1M $440M $530M $1M --
Long-Term Debt Repaid -$74M -$464M -$877M -$79M --
Repurchase of Common Stock $388M -- -- -$18M --
Other Financing Activities -$5M -- -$2M -$5M --
Cash From Financing -$517M -$67M -$383M -$122M -$299M
 
Beginning Cash (CF) $1.9B $1.1B $589M $609M $512M
Foreign Exchange Rate Adjustment -$3M $2M $2M -$16M -$1M
Additions / Reductions -$353M $138M -- $41M $30M
Ending Cash (CF) $1.5B $1.2B $591M $634M $541M
 
Levered Free Cash Flow $182M $168M $379M $334M $310M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$455M -$322M $1M -$1.3B -$1B
Depreciation & Amoritzation $327M $280M $260M $283M $331M
Stock-Based Compensation $54M $75M $54M $52M $45M
Change in Accounts Receivable $61M -$189M $609M $734M $432M
Change in Inventories $88M -$143M $123M -$122M -$12M
Cash From Operations $629M $159M $686M $511M $350M
 
Capital Expenditures $68M $57M $37M $44M $91M
Cash Acquisitions $53M $93M $7M $161M $674M
Cash From Investing -$85M -$78M -$5M -$198M -$698M
 
Dividends Paid (Ex Special Dividend) $206M $174M $165M $141M $71M
Special Dividend Paid
Long-Term Debt Issued $311M $1.2B $1.4B $907M --
Long-Term Debt Repaid -$519M -$1.7B -$1.9B -$992M --
Repurchase of Common Stock $888M $113M $544M $8M --
Other Financing Activities -$8M -$6M -$15M -$37M --
Cash From Financing -$1.3B -$822M -$1.2B -$271M $278M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$782M -$770M -$522M $14M -$66M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $561M $102M $649M $467M $259M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -$322M $1M -$1.3B -$1B --
Depreciation & Amoritzation $280M $260M $283M $331M --
Stock-Based Compensation $75M $54M $52M $45M --
Change in Accounts Receivable -$189M $609M $734M $432M --
Change in Inventories -$143M $123M -$122M -$12M --
Cash From Operations $159M $686M $511M $350M --
 
Capital Expenditures $57M $37M $44M $91M --
Cash Acquisitions $93M $7M $161M $674M --
Cash From Investing -$78M -$5M -$198M -$698M --
 
Dividends Paid (Ex Special Dividend) $174M $165M $141M $71M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $1.4B $907M -- --
Long-Term Debt Repaid -$1.7B -$1.9B -$992M -- --
Repurchase of Common Stock $113M $544M $8M -- --
Other Financing Activities -$6M -$15M -$37M -$29M --
Cash From Financing -$822M -$1.2B -$271M $278M --
 
Beginning Cash (CF) $5B $2.4B $2.4B $2.3B --
Foreign Exchange Rate Adjustment -$29M -$1M -$28M $4M --
Additions / Reductions -$770M -$522M $14M -$66M --
Ending Cash (CF) $4.2B $1.8B $2.4B $2.3B --
 
Levered Free Cash Flow $102M $649M $467M $259M --

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
47
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 37x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
34
Is GOOGL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Sell
46
ZD alert for Mar 4

Ziff Davis, Inc. [ZD] is up 3.64% over the past day.

Buy
54
KORU alert for Mar 4

Direxion Daily MSCI South Korea Bull 3X Shares [KORU] is up 5.43% over the past day.

Sell
40
PSIX alert for Mar 4

Power Solutions International, Inc. [PSIX] is down 1.4% over the past day.

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

Show me the best stock