Financhill
Sell
42

QSP.UN.TO Quote, Financials, Valuation and Earnings

Last price:
$96.49
Seasonality move :
1.1%
Day range:
$96.49 - $96.49
52-week range:
$85.47 - $102.04
Dividend yield:
0%
P/E ratio:
24.52x
P/S ratio:
3.38x
P/B ratio:
4.51x
Volume:
100
Avg. volume:
118
1-year change:
-1.62%
Market cap:
$32.4B
Revenue:
$11.5B
EPS (TTM):
$3.94
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.7B $7.2B $8.5B $9.5B $11.5B
Revenue Growth (YoY) -10.45% 7.98% 17.7% 11.91% 21.51%
 
Cost of Revenues $4B $3B $3.7B $4B $5.6B
Gross Profit $2.6B $4.2B $4.7B $5.5B $6B
Gross Profit Margin 39.71% 58.32% 55.99% 57.93% 51.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $498.5M $1.8B $821.5M $950.2M $1B
Other Inc / (Exp) -$356.5M -$70.2M -$162.4M -$137.7M $84.8M
Operating Expenses $513.3M $1.8B $2.1B $2.6B $2.7B
Operating Income $2.1B $2.4B $2.6B $2.9B $3.2B
 
Net Interest Expenses $680.8M $536.6M $705.6M $1B $1.1B
EBT. Incl. Unusual Items $1.1B $1.7B $1.8B $2B $2.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $88.4M $137.9M -$152.3M -$357.7M $498.7M
Net Income to Company $1B $1.6B $1.9B $2.3B $2B
 
Minority Interest in Earnings -$2.7M $5M $3.9M $4M $4.1M
Net Income to Common Excl Extra Items $1B $1.6B $1.9B $2.3B $2B
 
Basic EPS (Cont. Ops) $2.17 $3.39 $4.27 $5.11 $4.40
Diluted EPS (Cont. Ops) $2.17 $3.39 $4.27 $5.11 $4.40
Weighted Average Basic Share $364M $461.6M $450.7M $453M $449.3M
Weighted Average Diluted Share $364M $461.6M $450.7M $453M $449.3M
 
EBITDA $2B $2.7B $2.9B $3.2B $3.6B
EBIT $1.8B $2.4B $2.6B $2.9B $3.2B
 
Revenue (Reported) $6.7B $7.2B $8.5B $9.5B $11.5B
Operating Income (Reported) $2.1B $2.4B $2.6B $2.9B $3.2B
Operating Income (Adjusted) $1.8B $2.4B $2.6B $2.9B $3.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.9B $2.3B $2.5B $3.1B $3.4B
Revenue Growth (YoY) 5.74% 19.67% 9.29% 26.83% 7.94%
 
Cost of Revenues $773.7M $1B $1B $1.6B $1.7B
Gross Profit $1.1B $1.3B $1.4B $1.5B $1.6B
Gross Profit Margin 58.93% 55.62% 58.79% 49.06% 48.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $453.6M $564.3M $226.7M $240.1M $234.1M
Other Inc / (Exp) -$6.3M $7.8M -$47M -$70.9M --
Operating Expenses $442.3M $540.7M $646.5M $650.6M $672.1M
Operating Income $667.8M $713.2M $802.1M $882.5M $960M
 
Net Interest Expenses $137.3M $188.1M $261.5M $281M $257.6M
EBT. Incl. Unusual Items $505.3M $569.5M $567.4M $585.1M $735.5M
Earnings of Discontinued Ops. -- -- -- -- -$5.5M
Income Tax Expense $81.9M -$133.2M $79.1M $98.2M $129.5M
Net Income to Company $417.7M $686.9M $489.7M $485.1M $609.9M
 
Minority Interest in Earnings $1.3M $1.3M $1.3M $1.4M --
Net Income to Common Excl Extra Items $414.6M $692.3M $488.2M $486.9M $606M
 
Basic EPS (Cont. Ops) $0.88 $1.54 $1.06 $1.09 $1.32
Diluted EPS (Cont. Ops) $0.89 $1.54 $1.06 $1.09 $1.32
Weighted Average Basic Share $467.3M $449.7M $458.5M $447.6M $454M
Weighted Average Diluted Share $467.3M $449.7M $458.5M $447.6M $454M
 
EBITDA $730.8M $773.2M $865.1M $990.2M $1.1B
EBIT $667.8M $713.2M $802.1M $882.5M $960M
 
Revenue (Reported) $1.9B $2.3B $2.5B $3.1B $3.4B
Operating Income (Reported) $667.8M $713.2M $802.1M $882.5M $960M
Operating Income (Adjusted) $667.8M $713.2M $802.1M $882.5M $960M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7B $8.1B $9.3B $10.8B $12.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9B $3.6B $3.9B $5B $6.7B
Gross Profit $4.1B $4.6B $5.4B $5.8B $6.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $2.1B $948.4M $994.8M $1B
Other Inc / (Exp) -$181.1M -$71.4M -$298.5M -$53.4M --
Operating Expenses $1.7B $2B $2.5B $2.7B $2.8B
Operating Income $2.4B $2.5B $2.9B $3.1B $3.4B
 
Net Interest Expenses $617.8M $611.7M $989.6M $1.1B $1.1B
EBT. Incl. Unusual Items $1.5B $1.9B $1.8B $2.2B $2.4B
Earnings of Discontinued Ops. -- -- -- -- -$9.8M
Income Tax Expense $111M $52.2M $13M -$252.2M $561.9M
Net Income to Company $1.4B $1.8B $1.8B $2.5B $1.8B
 
Minority Interest in Earnings $5.1M $5.1M $4M $299.6M $1.4M
Net Income to Common Excl Extra Items $1.4B $1.8B $1.8B $2.5B $1.8B
 
Basic EPS (Cont. Ops) $3.05 $3.99 $4.31 $4.82 $3.94
Diluted EPS (Cont. Ops) $3.08 $3.99 $4.31 $4.82 $3.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.7B $2.8B $3.2B $3.5B $3.8B
EBIT $2.4B $2.5B $2.9B $3.1B $3.4B
 
Revenue (Reported) $7B $8.1B $9.3B $10.8B $12.9B
Operating Income (Reported) $2.4B $2.5B $2.9B $3.1B $3.4B
Operating Income (Adjusted) $2.4B $2.5B $2.9B $3.1B $3.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.2B $6.2B $7B $8.3B $9.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7B $2.7B $3B $3.9B $5B
Gross Profit $2.5B $3.4B $4B $4.4B $4.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $703M $1.6B $682.3M $726.5M $768.4M
Other Inc / (Exp) $24.7M $23.1M -$105.1M -$20.7M -$341.7M
Operating Expenses $701.6M $1.5B $1.9B $2B $2.1B
Operating Income $1.8B $1.9B $2.2B $2.5B $2.6B
 
Net Interest Expenses $449M $478.1M $758.8M $829.8M $783.2M
EBT. Incl. Unusual Items $1.4B $1.5B $1.5B $1.8B $1.7B
Earnings of Discontinued Ops. -- -- -- -- -$9.8M
Income Tax Expense $105.8M $18.2M $194.9M $306.2M $367.5M
Net Income to Company $1.2B $1.5B $1.3B $1.5B $1.3B
 
Minority Interest in Earnings -$1.2M $3.8M $4M $2.7M --
Net Income to Common Excl Extra Items $1.2B $1.5B $1.3B $1.5B $1.3B
 
Basic EPS (Cont. Ops) $2.66 $3.26 $3.29 $3.27 $2.82
Diluted EPS (Cont. Ops) $2.67 $3.26 $3.29 $3.27 $2.82
Weighted Average Basic Share $1.2B $1.4B $1.2B $1.3B $1.4B
Weighted Average Diluted Share $1.2B $1.4B $1.2B $1.3B $1.4B
 
EBITDA $2B $2.1B $2.4B $2.7B $3B
EBIT $1.8B $1.9B $2.2B $2.5B $2.6B
 
Revenue (Reported) $5.2B $6.2B $7B $8.3B $9.7B
Operating Income (Reported) $1.8B $1.9B $2.2B $2.5B $2.6B
Operating Income (Adjusted) $1.8B $1.9B $2.2B $2.5B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2B $1.4B $1.6B $1.5B $1.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $683.4M $690.9M $831.9M $987.6M $1B
Inventory $122.4M $121.3M $180.2M $218.9M $204.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $91.8M $109.6M $166.9M $157.8M $155M
Total Current Assets $2.9B $2.3B $2.8B $2.9B $3.3B
 
Property Plant And Equipment $4.1B $4B $4.1B $4.1B $5.9B
Long-Term Investments $84.2M $346.1M $337.4M $474.7M $680.3M
Goodwill $7.3B $7.7B $7.7B $7.7B $8.6B
Other Intangibles $13.6B $14.6B $14.9B $14.7B $15.7B
Other Long-Term Assets $1.1B $971.1M $1.3B $1.7B $1.9B
Total Assets $29B $29.4B $30.8B $30.8B $35.4B
 
Accounts Payable $591.6M $775.6M $1B $1B $1.1B
Accrued Expenses $261.4M $284.2M $318.8M $320.9M $327.2M
Current Portion Of Long-Term Debt $100.7M $79M $172.3M $133.9M $318.6M
Current Portion Of Capital Lease Obligations $215.5M $221.8M $185.9M $194.9M $277M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2B $2.4B $2.9B $2.8B $3.4B
 
Long-Term Debt $15.8B $18.1B $19.2B $18.8B $22.3B
Capital Leases -- -- -- -- --
Total Liabilities $24.3B $24.5B $25B $24.6B $28.5B
 
Common Stock -- $6.2B $7.1B $7.5B $9.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $4.7B $4.9B $5.8B $6.2B $7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.1M $3.8M $2.7M $2.6M $2.9M
Total Equity $4.7B $4.9B $5.8B $6.2B $7B
 
Total Liabilities and Equity $29B $29.4B $30.8B $30.8B $35.4B
Cash and Short Terms $2B $1.4B $1.6B $1.5B $1.9B
Total Debt $15.9B $18.2B $19.4B $18.9B $22.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.2B $1.3B $1.8B $1.6B $1.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $680.3M $821.7M $935.6M $936.2M $1.1B
Inventory $121.6M $177.3M $216.3M $228.3M $300.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $227M $343.2M $300.3M $293.1M --
Total Current Assets $3.3B $2.6B $3.2B $3B $4.2B
 
Property Plant And Equipment $4B $4.1B $4B $5.5B $5.8B
Long-Term Investments $100.1M $114M $784.2M $322.9M $256M
Goodwill $7.3B $7.7B $7.7B $8.4B --
Other Intangibles $13.6B $14.8B $14.9B $15.3B --
Other Long-Term Assets $942.5M $1.6B $1.5B $1.6B --
Total Assets $29B $31B $31.2B $33.9B $35.7B
 
Accounts Payable $750M $956.3M $936.9M $1B $1.1B
Accrued Expenses $280.6M $362.4M $375M $353.9M --
Current Portion Of Long-Term Debt $144.1M $160M $74.7M $170.2M --
Current Portion Of Capital Lease Obligations $174.7M $183.2M $233.7M $264.8M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.2B $2.6B $2.8B $3B $4B
 
Long-Term Debt $17.4B $19.5B $19.2B $21.1B $21.6B
Capital Leases -- -- -- -- --
Total Liabilities $23.8B $25.4B $24.9B $27.1B $28.5B
 
Common Stock $6.6B $7B $7.5B $8.4B $9.1B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.5M $2.7M $2.7M $2.7M $2.8M
Total Equity $5.2B $5.5B $6.3B $6.8B $7.2B
 
Total Liabilities and Equity $29B $31B $31.2B $33.9B $35.7B
Cash and Short Terms $2.2B $1.3B $1.8B $1.6B $1.7B
Total Debt $17.8B $19.6B $19.3B $21.3B $21.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1B $1.6B $1.9B $2.3B $2B
Depreciation & Amoritzation $253.3M $252M $247.4M $257.8M $361.7M
Stock-Based Compensation $112.6M $127.9M $177.1M $261.8M $235.6M
Change in Accounts Receivable -$40.2M $10M -$143.2M -$198.4M $9.6M
Change in Inventories -$13.4M $15M -$79.2M -$58M $41M
Cash From Operations $1.2B $2.1B $1.9B $1.8B $2.1B
 
Capital Expenditures $156.8M $132.9M $130.2M $162M $275.4M
Cash Acquisitions -- -- $15.6M -- $739.8M
Cash From Investing -$105.9M -$1.4B -$83.3M $14.8M -$904.2M
 
Dividends Paid (Ex Special Dividend) -$1.3B $1.2B $1.3B $1.3B $1.4B
Special Dividend Paid
Long-Term Debt Issued $7B $1.7B $2.6M $74.2M $3.4B
Long-Term Debt Repaid -$6.3B -$1.1B -$122.1M -$124.2M -$3B
Repurchase of Common Stock -- $690.8M $424.4M $674.8M --
Other Financing Activities -$521.3M -$17.5M $106.5M $206.5M $197M
Cash From Financing -$1.1B -$1.3B -$1.7B -$1.9B -$856.2M
 
Beginning Cash (CF) $2.1B $1.4B $1.6B $1.5B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28.1M -$593M $118.5M -$52.6M $267.1M
Ending Cash (CF) $2.1B $776.3M $1.7B $1.5B $2.2B
 
Levered Free Cash Flow $1.1B $2B $1.8B $1.6B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $417.7M $686.9M $489.7M $485.1M $609.9M
Depreciation & Amoritzation $63.5M $60.1M $63.2M $107.3M $106.1M
Stock-Based Compensation $27.9M $44.3M $65.9M $50.3M $43.9M
Change in Accounts Receivable -$7.4M -$124.4M -$76.7M $65.2M $9.2M
Change in Inventories $2.4M -$53M -$5.3M -$17.8M --
Cash From Operations $652.9M $518.2M $582.8M $733.7M $821.6M
 
Capital Expenditures $30.5M $31.1M $33.6M $74.7M $84.2M
Cash Acquisitions -- $135K -- $9.5M -$1.7M
Cash From Investing -$41.7M -$26.2M -$4M -$77.5M $33.9M
 
Dividends Paid (Ex Special Dividend) $312.3M $317.2M $334.9M $354.6M $388.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1B $58.6K $71.1M $674.3M --
Long-Term Debt Repaid -$1B -$32.7M -$14.6M -$709.7M --
Repurchase of Common Stock $228.3M $3.7M $154.9M -- --
Other Financing Activities -$20.7M $20.8M -$5.6M $44.7M --
Cash From Financing -$564.7M -$331.7M -$438.7M -$343.7M -$549.1M
 
Beginning Cash (CF) $2.2B $1.3B $1.8B $1.6B $1.7B
Foreign Exchange Rate Adjustment -$15M -$24.5M -$9.4M $5.4M -$5.8M
Additions / Reductions $31.5M $135.8M $130.6M $317.9M $300.6M
Ending Cash (CF) $2.3B $1.4B $1.9B $1.9B $2B
 
Levered Free Cash Flow $622.4M $487.1M $549.1M $659M $737.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.4B $1.8B $1.8B $2.5B $1.8B
Depreciation & Amoritzation $254M $247.3M $255.1M $320.6M $422.2M
Stock-Based Compensation $102.8M $169.4M $247.6M $240.4M $225.2M
Change in Accounts Receivable $85.7M -$123.1M -$139.7M -$5.1M -$160.1M
Change in Inventories $10.8M -$68.6M -$57.6M $9.1M --
Cash From Operations $2B $1.9B $1.8B $1.9B $2.3B
 
Capital Expenditures $148.9M $111.8M $161.8M $232.1M $334.8M
Cash Acquisitions -- $15.4M $226.1K $731M $221.4M
Cash From Investing -$148M -$1.4B -$13.5M -$807.3M -$437.8M
 
Dividends Paid (Ex Special Dividend) $1.2B $1.2B $1.3B $1.4B $1.5B
Special Dividend Paid
Long-Term Debt Issued $5.9B $665.7M -- -- --
Long-Term Debt Repaid -$6B -$117.5M -$135.5M -$3B --
Repurchase of Common Stock $738M $880.8M $161M $519.9M --
Other Financing Activities -$541.6M -$8.2M $233.1M $222.5M --
Cash From Financing -$2B -$1.6B -$1.3B -$1.3B -$1.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$197.6M -$1B $477.2M -$180.2M $156.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.8B $1.8B $1.6B $1.7B $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.2B $1.5B $1.3B $1.5B $1.3B
Depreciation & Amoritzation $186.3M $183.5M $191.3M $254.1M $314.6M
Stock-Based Compensation $84.4M $119.3M $189.9M $168.5M $158M
Change in Accounts Receivable $13.5M -$119.3M -$115.8M $77.4M -$92.3M
Change in Inventories -$3.8M -$87.4M -$65.8M $1.4M -$41.5M
Cash From Operations $1.6B $1.4B $1.2B $1.4B $1.6B
 
Capital Expenditures $86.9M $66.7M $98.3M $168.5M $227.9M
Cash Acquisitions -- $15.4M -- $731M $212.5M
Cash From Investing -$85.9M -$84.7M -$14.8M -$836.9M -$370.5M
 
Dividends Paid (Ex Special Dividend) -$282M $934M $998.1M $1B $1.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1B $2.6M $73.8M $3.3B --
Long-Term Debt Repaid -$1.1B -$92.6M -$106M -$3B -$91.3M
Repurchase of Common Stock $228.3M $418.3M $154.9M -- --
Other Financing Activities $6.3M $15.7M $142.2M $158.3M $76.1M
Cash From Financing -$1.2B -$1.4B -$1B -$495.9M -$1.3B
 
Beginning Cash (CF) $6.2B $3.5B $4.8B $4.3B $4.4B
Foreign Exchange Rate Adjustment -$3.9M -$39.8M -$4M -$5.4M $21M
Additions / Reductions $268.5M -$180.9M $177.8M $50.3M -$60.1M
Ending Cash (CF) $6.4B $3.3B $4.9B $4.3B $4.3B
 
Levered Free Cash Flow $1.5B $1.3B $1.1B $1.2B $1.4B

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

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

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

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

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

Buy
58
Is AAPL Stock a Buy?

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

Buy
59
Is GOOG Stock a Buy?

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

Alerts

Buy
61
PLAB alert for Dec 12

Photronics, Inc. [PLAB] is up 6.18% over the past day.

Buy
77
DHIL alert for Dec 12

Diamond Hill Investment Group, Inc. [DHIL] is up 44.46% over the past day.

Buy
100
WRBY alert for Dec 12

Warby Parker, Inc. [WRBY] is up 2.23% over the past day.

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

Show me the best stock