Financhill
Buy
62

TM Quote, Financials, Valuation and Earnings

Last price:
$199.67
Seasonality move :
2.11%
Day range:
$193.13 - $198.00
52-week range:
$159.04 - $255.23
Dividend yield:
2.77%
P/E ratio:
9.37x
P/S ratio:
0.86x
P/B ratio:
1.08x
Volume:
1.3M
Avg. volume:
379.4K
1-year change:
9.74%
Market cap:
$259.1B
Revenue:
$312.5B
EPS (TTM):
$21.06
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $274.8B $256.7B $279.5B $275.1B $312.5B
Revenue Growth (YoY) 0.79% -6.58% 8.88% -1.56% 13.58%
 
Cost of Revenues $225.3B $211.1B $226.3B $228.4B $247.6B
Gross Profit $49.5B $45.6B $53.2B $46.8B $64.9B
Gross Profit Margin 18.02% 17.76% 19.03% 16.99% 20.78%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.4B $24.9B $26.5B $26.6B $27.8B
Other Inc / (Exp) $2.3B $4.1B $7.1B $5.9B $7.6B
Operating Expenses $27.4B $24.9B $26.5B $26.6B $27.8B
Operating Income $22.1B $20.7B $26.7B $20.2B $37.1B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $25.7B $27.7B $35.5B $27.2B $48.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.3B $6.1B $9.9B $8.7B $13.1B
Net Income to Company $19.4B $21.5B $25.6B $18.5B $35.1B
 
Minority Interest in Earnings -$689.9M -$350.1M -$218.3M -$308.4M -$876.5M
Net Income to Common Excl Extra Items $18.7B $21.2B $25.4B $18.2B $34.3B
 
Basic EPS (Cont. Ops) $13.39 $15.15 $18.28 $13.29 $25.36
Diluted EPS (Cont. Ops) $13.25 $14.99 $18.28 $13.29 $25.36
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $40.8B $43.6B $52.1B $42.6B $63.2B
EBIT $26.1B $28.1B $35.8B $27.5B $48.7B
 
Revenue (Reported) $274.8B $256.7B $279.5B $275.1B $312.5B
Operating Income (Reported) $22.1B $20.7B $26.7B $20.2B $37.1B
Operating Income (Adjusted) $26.1B $28.1B $35.8B $27.5B $48.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $63.8B $68.6B $66.7B $79.2B $77B
Revenue Growth (YoY) -10.35% 7.4% -2.66% 18.63% -2.67%
 
Cost of Revenues $53B $55.5B $56.4B $62.8B $60.6B
Gross Profit $10.8B $13.1B $10.3B $16.4B $16.4B
Gross Profit Margin 16.95% 19.07% 15.45% 20.73% 21.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.1B $6.3B $6.2B $6.4B $8.6B
Other Inc / (Exp) $608.3M $925.9M $1.7B $1.6B -$2.4B
Operating Expenses $6.1B $6.3B $6.2B $6.4B $8.6B
Operating Income $4.8B $6.8B $4.1B $10B $7.8B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $5.8B $8.1B $5.9B $12.5B $5.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B $2.3B $2.5B $3.3B $2.4B
Net Income to Company $4.6B $5.8B $3B $8.7B $3.8B
 
Minority Interest in Earnings -$105.7M -$107.8M -$195.7M -$294.7M $484.3M
Net Income to Common Excl Extra Items $4.4B $5.7B $3.1B $8.8B $3.9B
 
Basic EPS (Cont. Ops) $3.17 $4.09 $2.30 $6.54 $2.91
Diluted EPS (Cont. Ops) $3.14 $4.09 $2.30 $6.54 $2.91
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.3B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.3B
 
EBITDA $9.8B $12.1B $10B $16.2B $9.8B
EBIT $5.9B $8.1B $6.3B $12.6B $6B
 
Revenue (Reported) $63.8B $68.6B $66.7B $79.2B $77B
Operating Income (Reported) $4.8B $6.8B $4.1B $10B $7.8B
Operating Income (Adjusted) $5.9B $8.1B $6.3B $12.6B $6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $239.9B $291.7B $270.6B $298.6B $309.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $200.3B $233.7B $224.4B $241.6B $243.8B
Gross Profit $39.6B $58B $46.1B $57B $65.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.5B $26.1B $26.7B $27.3B $30.3B
Other Inc / (Exp) $1.9B $6.2B $8.6B $6.5B $3.1B
Operating Expenses $25.5B $26.1B $26.7B $27.3B $30.3B
Operating Income $14.1B $31.9B $19.4B $29.7B $35.1B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $17.6B $40.5B $29.9B $38.4B $41.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2B $10.5B $9.2B $10.3B $12.6B
Net Income to Company $14.3B $29.8B $20.2B $28B $29.4B
 
Minority Interest in Earnings -$390.9M -$707.2M -$227.9M -$348.2M -$172.9M
Net Income to Common Excl Extra Items $14.1B $29.3B $20.4B $27.7B $28.3B
 
Basic EPS (Cont. Ops) $10.10 $20.95 $14.81 $20.46 $21.06
Diluted EPS (Cont. Ops) $10.02 $20.82 $14.81 $20.46 $21.06
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $35.3B $56.7B $46.4B $53.3B $56.2B
EBIT $20.3B $40.8B $30.5B $38.5B $41.6B
 
Revenue (Reported) $239.9B $291.7B $270.6B $298.6B $309.1B
Operating Income (Reported) $14.1B $31.9B $19.4B $29.7B $35.1B
Operating Income (Adjusted) $20.3B $40.8B $30.5B $38.5B $41.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $106.6B $141.1B $132.3B $156B $153B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $90.7B $112.9B $111.2B $124.6B $121B
Gross Profit $15.9B $28.1B $21B $31.4B $32B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11B $12.2B $12.5B $13.3B $15.8B
Other Inc / (Exp) $604M $2.7B $4.3B $4.8B $211.5M
Operating Expenses $11B $12.2B $12.5B $13.3B $15.8B
Operating Income $4.9B $15.9B $8.5B $18.1B $16.2B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $6.9B $19.5B $13.8B $25B $17.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $923.9M $5.3B $4.6B $6.2B $5.7B
Net Income to Company $5.9B $14.2B $8.8B $18.3B $12.6B
 
Minority Interest in Earnings -$18.4M -$370.1M -$361.1M -$407.8M $288.8M
Net Income to Common Excl Extra Items $5.9B $13.9B $8.8B $18.4B $12.4B
 
Basic EPS (Cont. Ops) $4.23 $9.96 $6.44 $13.59 $9.26
Diluted EPS (Cont. Ops) $4.20 $9.96 $6.44 $13.59 $9.26
Weighted Average Basic Share $2.8B $2.8B $2.7B $2.7B $2.7B
Weighted Average Diluted Share $2.8B $2.8B $2.7B $2.7B $2.7B
 
EBITDA $14.7B $27.6B $21.9B $32.6B $25.6B
EBIT $7.1B $19.7B $14.3B $25.3B $18.2B
 
Revenue (Reported) $106.6B $141.1B $132.3B $156B $153B
Operating Income (Reported) $4.9B $15.9B $8.5B $18.1B $16.2B
Operating Income (Adjusted) $7.1B $19.7B $14.3B $25.3B $18.2B
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $37.9B $46.2B $50.1B $56.4B $62.2B
Short Term Investments $19.8B $38.2B $20.5B $12.9B $31.1B
Accounts Receivable, Net $80.8B $82.1B $79B $82.8B $90.7B
Inventory $23.4B $26.2B $31.3B $31.9B $30.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.3B $6.8B $6.5B $6.7B $6.8B
Total Current Assets $175.5B $206.5B $194.4B $198.6B $229.4B
 
Property Plant And Equipment $100.6B $107B $104.7B $98.5B $97.7B
Long-Term Investments $112.9B $120.1B $117.6B $118.5B $113B
Goodwill -- -- -- -- --
Other Intangibles $9.3B $10B $9.8B $9.4B $9B
Other Long-Term Assets $1.8B $5B $5.9B $6.1B $6.7B
Total Assets $499.4B $564.5B $554.6B $557.6B $595.4B
 
Accounts Payable $21.8B $26.8B $26B $28.7B $25.3B
Accrued Expenses $11.6B $12.7B $12.5B $11.7B $12.3B
Current Portion Of Long-Term Debt $91.3B $81B $64.6B $64.3B $74.2B
Current Portion Of Capital Lease Obligations $399.4M $427.1M $459.9M $501.9M $485.3M
Other Current Liabilities $30.2B $31.3B $32.9B $35.4B $35.9B
Total Current Liabilities $167.9B $194.5B $179B $179.8B $192.8B
 
Long-Term Debt $103.3B $119.1B $122.4B $125.2B $137.2B
Capital Leases -- -- -- -- --
Total Liabilities $302B $344.3B $332.1B $338B $362.6B
 
Common Stock $3.7B $3.6B $3.3B $3B $2.6B
Other Common Equity Adj -- -- -- -- --
Common Equity $190.8B $212.2B $215B $212.7B $226.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.7B $8B $7.4B $6.9B $6.7B
Total Equity $197.4B $220.2B $222.5B $219.6B $232.8B
 
Total Liabilities and Equity $499.4B $564.5B $554.6B $557.6B $595.4B
Cash and Short Terms $57.8B $84.5B $70.6B $69.3B $93.3B
Total Debt $194.6B $229.3B $213.6B $217.1B $238.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $52.2B $44.3B $48.3B $53.1B $53.4B
Short Term Investments $29.9B $25.8B $14.1B $23.4B $45B
Accounts Receivable, Net $83.8B $80.5B $78.9B $91.7B $101.6B
Inventory $25.6B $26.1B $29.5B $31.8B $31.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.4B $7B $6.9B $6.7B $7.9B
Total Current Assets $199.3B $184.8B $178.6B $207.9B $240.6B
 
Property Plant And Equipment $104.8B $108.6B $94.4B $94.6B $103B
Long-Term Investments $110B $124.4B $109.6B $112.2B $114.3B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.4B $5.2B $5B $5.7B $7.2B
Total Assets $534.5B $551.7B $515.6B $560B $624.4B
 
Accounts Payable $34.1B $29.9B $32B $35B $35.7B
Accrued Expenses $11.8B $11.4B $11B $10.7B $12.2B
Current Portion Of Long-Term Debt $107.9B $96.1B $86.7B $94.2B $104.3B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $31B $30.6B $35.2B $35.9B $37.7B
Total Current Liabilities $186.8B $172.2B $168B $180.1B $195.9B
 
Long-Term Debt $115B $123.9B $119.5B $129.4B $151.4B
Capital Leases -- -- -- -- --
Total Liabilities $328.2B $324B $315.1B $340.1B $377.4B
 
Common Stock $3.8B $3.5B $2.7B $2.7B $2.8B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.4B $7.9B $6.4B $6.4B $6.3B
Total Equity $206.3B $227.7B $200.5B $219.9B $246.9B
 
Total Liabilities and Equity $534.5B $551.7B $515.6B $560B $624.4B
Cash and Short Terms $82.1B $70.1B $62.4B $76.5B $98.5B
Total Debt $222.9B $219.9B $206.3B $223.6B $255.7B
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $19.4B $21.5B $25.6B $18.5B $35.1B
Depreciation & Amoritzation $14.7B $15.5B $16.2B $15.1B $14.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$8.8B -$11.7B -$9.8B -$17B -$29.5B
Change in Inventories -$1.5B -$2.3B -$6.5B -$2.6B -$1.4B
Cash From Operations $22.1B $25.7B $33.2B $21.9B $29.1B
 
Capital Expenditures $34.5B $35.5B $34.1B $27.4B $35B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$19.5B -$44.2B -$5.1B -$11.8B -$34.6B
 
Dividends Paid (Ex Special Dividend) -$5.7B -$5.9B -$6.3B -$5.4B -$6.1B
Special Dividend Paid
Long-Term Debt Issued $52.4B $91.1B $72.4B $68.7B $83.6B
Long-Term Debt Repaid -$41B -$51.1B -$78.8B -$61.9B -$60.7B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$505.6M -$345.2M -$460.7M -$449.3M -$678.7M
Cash From Financing $3.3B $25.8B -$22B -$416M $17.3B
 
Beginning Cash (CF) $33.1B $38.7B $45.4B $45.3B $52.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.9B $7.4B $6B $9.6B $11.8B
Ending Cash (CF) $37.7B $48.1B $54.5B $55.7B $65.2B
 
Levered Free Cash Flow -$12.4B -$9.8B -$958.7M -$5.6B -$5.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $4.6B $5.8B $3B $8.7B $3.8B
Depreciation & Amoritzation $3.9B $3.9B $3.5B $3.4B $3.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $5.9B $8.3B $6.1B $5.9B $7.8B
 
Capital Expenditures $8.5B $8.9B $6.2B $7.3B $10.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15B -$7.7B -$2.2B -$10.2B -$5.4B
 
Dividends Paid (Ex Special Dividend) -$43M $19.1M $184.7M $173.1M -$192.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $13.4B $19.3B $15.8B $20.5B $24.7B
Long-Term Debt Repaid -$12.7B -$16.7B -$17.2B -$16.3B -$17.4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$140.4M -$219.6M -$308.8M -$200.8M -$303.9M
Cash From Financing -$2.6B -$1.1B -$2.3B $4.5B $94.2M
 
Beginning Cash (CF) $63.2B $45.8B $51.6B $57.6B $48.7B
Foreign Exchange Rate Adjustment -$142.9M -$10M $266.2M -$175.2M -$2.9B
Additions / Reductions -$11.6B -$517.9M $1.6B $169M $2.6B
Ending Cash (CF) $52B $45B $50.5B $54.9B $51.4B
 
Levered Free Cash Flow -$2.6B -$663M -$121.3M -$1.5B -$2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $14.3B $29.8B $20.2B $28B $29.4B
Depreciation & Amoritzation $15B $15.8B $15.7B $14.8B $15B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $19.7B $30.6B $28.2B $25.6B $25.6B
 
Capital Expenditures $32.1B $38.8B $28B $30.1B $38.8B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$29.4B -$28B -$8.8B -$24.5B -$37.1B
 
Dividends Paid (Ex Special Dividend) -$5.7B -$6.2B -$5.7B -$5.9B -$6.9B
Special Dividend Paid
Long-Term Debt Issued $77.8B $79.4B $66.7B $72B $91.3B
Long-Term Debt Repaid -$45.4B -$73.5B -$64B -$59.6B -$65.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$450.6M -$435.9M -$566.2M -$403.5M -$753.7M
Cash From Financing $24B -$9.8B -$8.3B $6.3B $11.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.2B -$7.3B $11B $7.4B $75.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$12.4B -$8.2B $145.5M -$4.5B -$13.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $5.9B $14.2B $8.8B $18.3B $12.6B
Depreciation & Amoritzation $7.6B $7.9B $7.4B $7.1B $7.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $12.2B $17B $12B $15.8B $12.2B
 
Capital Expenditures $16.1B $19.3B $13.2B $15.9B $19.7B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$18.1B -$2B -$5.7B -$18.4B -$20.8B
 
Dividends Paid (Ex Special Dividend) -$3.1B -$3.4B -$2.8B -$3.3B -$4.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $50.4B $38.8B $33.1B $36.4B $44.2B
Long-Term Debt Repaid -$24.6B -$47B -$32.2B -$30B -$35.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$307M -$397.7M -$503.2M -$457.3M -$532.4M
Cash From Financing $19.1B -$16.5B -$2.9B $3.8B -$2B
 
Beginning Cash (CF) $101.3B $92.4B $98.8B $112.4B $109.1B
Foreign Exchange Rate Adjustment $157.4M $153.6M $2.8B $1.6B -$1.5B
Additions / Reductions $13.2B -$1.5B $3.4B $1.2B -$10.5B
Ending Cash (CF) $115.2B $90.8B $102.1B $112.5B $100.1B
 
Levered Free Cash Flow -$4B -$2.3B -$1.2B -$113.1M -$7.5B

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock