Financhill
Sell
46

KNX Quote, Financials, Valuation and Earnings

Last price:
$44.31
Seasonality move :
1.85%
Day range:
$44.03 - $45.05
52-week range:
$36.69 - $61.51
Dividend yield:
1.49%
P/E ratio:
47.15x
P/S ratio:
0.97x
P/B ratio:
1.01x
Volume:
2.8M
Avg. volume:
2.9M
1-year change:
-5.88%
Market cap:
$7.2B
Revenue:
$7.4B
EPS (TTM):
$0.94
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.7B $6B $7.4B $7.1B $7.4B
Revenue Growth (YoY) -3.51% 28.33% 23.85% -3.86% 3.76%
 
Cost of Revenues $3.7B $4.6B $5.7B $5.9B $6.4B
Gross Profit $969.1M $1.4B $1.8B $1.3B $1B
Gross Profit Margin 20.74% 23.55% 23.89% 17.56% 13.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $212.4M $297.9M $479.6M $639.2M $446.8M
Other Inc / (Exp) $5.9M $28.6M -$26.8M $35.4M $41.2M
Operating Expenses $399.3M $446.5M $681.9M $913.5M $772.4M
Operating Income $569.8M $966M $1.1B $340.4M $262.4M
 
Net Interest Expenses $15.4M $20M $45.4M $105.5M $154.6M
EBT. Incl. Unusual Items $560.3M $974.6M $1B $270.3M $149M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $149.7M $230.9M $249.4M $54.8M $33M
Net Income to Company $410.6M $743.7M $771.1M $215.5M $116.1M
 
Minority Interest in Earnings -$633K -$360K $207K $1.6M $1.5M
Net Income to Common Excl Extra Items $410M $743.4M $771.3M $217.1M $117.6M
 
Basic EPS (Cont. Ops) $2.42 $4.48 $4.75 $1.35 $0.73
Diluted EPS (Cont. Ops) $2.40 $4.45 $4.73 $1.34 $0.73
Weighted Average Basic Share $169.7M $165.9M $162.3M $161.2M $161.7M
Weighted Average Diluted Share $170.5M $167.1M $163.2M $161.8M $162.2M
 
EBITDA $1.1B $1.6B $1.7B $1.1B $1.1B
EBIT $577.6M $995.8M $1.1B $397.4M $320.2M
 
Revenue (Reported) $4.7B $6B $7.4B $7.1B $7.4B
Operating Income (Reported) $569.8M $966M $1.1B $340.4M $262.4M
Operating Income (Adjusted) $577.6M $995.8M $1.1B $397.4M $320.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.2B $1.8B $1.6B $1.8B $1.8B
Revenue Growth (YoY) 8.73% 49.38% -10.4% 11.33% 0.1%
 
Cost of Revenues $963.4M $1.4B $1.3B $1.6B $1.6B
Gross Profit $259.6M $443.5M $345.2M $239.7M $246.2M
Gross Profit Margin 21.23% 24.28% 21.09% 13.15% 13.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $60.7M $104.1M $143.8M $130M $99.6M
Other Inc / (Exp) $16.1M -$15.2M $9.7M $5M $11M
Operating Expenses $97.3M $144.6M $200.4M $215.1M $179.5M
Operating Income $162.3M $298.9M $144.8M $24.5M $66.7M
 
Net Interest Expenses $3.2M $6.2M $18M $36.2M $37.2M
EBT. Incl. Unusual Items $175.2M $277.5M $136.4M -$6.7M $40.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $45.3M $69.2M $32.7M -$3.7M $10.3M
Net Income to Company $129.8M $208.3M $103.7M -$3M $30.2M
 
Minority Interest in Earnings -$53K $49K $571K $358K $410K
Net Income to Common Excl Extra Items $129.8M $208.3M $104.3M -$2.6M $30.6M
 
Basic EPS (Cont. Ops) $0.77 $1.26 $0.65 -$0.02 $0.19
Diluted EPS (Cont. Ops) $0.77 $1.25 $0.64 -$0.02 $0.19
Weighted Average Basic Share $167.5M $165.4M $160.9M $161.5M $162M
Weighted Average Diluted Share $168.4M $166.5M $161.9M $162.1M $162.5M
 
EBITDA $310.3M $445.4M $331.7M $235M $277.5M
EBIT $178.7M $284.1M $159.5M $34.6M $80.7M
 
Revenue (Reported) $1.2B $1.8B $1.6B $1.8B $1.8B
Operating Income (Reported) $162.3M $298.9M $144.8M $24.5M $66.7M
Operating Income (Adjusted) $178.7M $284.1M $159.5M $34.6M $80.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.8B $6.6B $7.2B $7.3B $7.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.8B $5B $5.6B $6.2B $6.4B
Gross Profit $1B $1.6B $1.7B $1.1B $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $214M $341.2M $519.3M $625.4M $416.4M
Other Inc / (Exp) $29.4M -$2.7M -$1.9M $30.7M $47.2M
Operating Expenses $392.3M $493.8M $737.7M $928.3M $736.8M
Operating Income $629M $1.1B $938.5M $220.1M $304.6M
 
Net Interest Expenses $13.3M $23M $57.2M $123.7M $155.6M
EBT. Incl. Unusual Items $645.1M $1.1B $879.5M $127.2M $196.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $170.5M $254.7M $212.9M $18.4M $46.9M
Net Income to Company $474.7M $822.2M $666.5M $108.8M $149.3M
 
Minority Interest in Earnings -$329K -$258K $729K $1.4M $1.6M
Net Income to Common Excl Extra Items $474.4M $821.9M $667.3M $110.2M $150.9M
 
Basic EPS (Cont. Ops) $2.81 $4.95 $4.14 $0.67 $0.94
Diluted EPS (Cont. Ops) $2.79 $4.92 $4.12 $0.67 $0.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $1.7B $1.6B $1B $1.2B
EBIT $659.8M $1.1B $946.7M $272.4M $366.4M
 
Revenue (Reported) $4.8B $6.6B $7.2B $7.3B $7.4B
Operating Income (Reported) $629M $1.1B $938.5M $220.1M $304.6M
Operating Income (Adjusted) $659.8M $1.1B $946.7M $272.4M $366.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.2B $1.8B $1.6B $1.8B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $963.4M $1.4B $1.3B $1.6B $1.6B
Gross Profit $259.6M $443.5M $345.2M $239.7M $246.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $60.7M $104.1M $143.8M $130M $99.6M
Other Inc / (Exp) $16.1M -$15.2M $9.7M $5M $11M
Operating Expenses $97.3M $144.6M $200.4M $215.1M $179.5M
Operating Income $162.3M $298.9M $144.8M $24.5M $66.7M
 
Net Interest Expenses $3.2M $6.2M $18M $36.2M $37.2M
EBT. Incl. Unusual Items $175.2M $277.5M $136.4M -$6.7M $40.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $45.3M $69.2M $32.7M -$3.7M $10.3M
Net Income to Company $129.8M $208.3M $103.7M -$3M $30.2M
 
Minority Interest in Earnings -$53K $49K $571K $358K $410K
Net Income to Common Excl Extra Items $129.8M $208.3M $104.3M -$2.6M $30.6M
 
Basic EPS (Cont. Ops) $0.77 $1.26 $0.65 -$0.02 $0.19
Diluted EPS (Cont. Ops) $0.77 $1.25 $0.64 -$0.02 $0.19
Weighted Average Basic Share $167.5M $165.4M $160.9M $161.5M $162M
Weighted Average Diluted Share $168.4M $166.5M $161.9M $162.1M $162.5M
 
EBITDA $310.3M $445.4M $331.7M $235M $277.5M
EBIT $178.7M $284.1M $159.5M $34.6M $80.7M
 
Revenue (Reported) $1.2B $1.8B $1.6B $1.8B $1.8B
Operating Income (Reported) $162.3M $298.9M $144.8M $24.5M $66.7M
Operating Income (Adjusted) $178.7M $284.1M $159.5M $34.6M $80.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $156.7M $261M $196.8M $168.5M $218.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $578.5M $911.3M $842.3M $888.6M $803.7M
Inventory -- -- -- -- --
Prepaid Expenses $71.6M $90.5M $108.1M $148.7M $123.1M
Other Current Assets $21M $26.3M $38M $43.9M $28.5M
Total Current Assets $923.4M $1.4B $1.5B $1.7B $1.4B
 
Property Plant And Equipment $3.1B $3.7B $4B $5.1B $5.1B
Long-Term Investments -- -- -- -- --
Goodwill $2.9B $3.5B $3.5B $3.8B $4B
Other Intangibles $1.4B $1.8B $1.8B $2.1B $2.1B
Other Long-Term Assets $126.5M $192.1M $134.8M $152.9M $154.4M
Total Assets $8.5B $10.7B $11B $12.9B $12.7B
 
Accounts Payable $101M $224.8M $220.8M $355.2M $329.7M
Accrued Expenses $424.7M $552.2M $564.7M $865.4M $508.9M
Current Portion Of Long-Term Debt -- -- -- -- $459M
Current Portion Of Capital Lease Obligations $100.1M $297.7M $108.4M $604.7M $409.1M
Other Current Liabilities $213.9M -- -- -- $459M
Total Current Liabilities $839.7M $1.1B $894M $1.8B $1.7B
 
Long-Term Debt $508.9M $1.6B $1.5B $1.8B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $2.6B $4.1B $4B $5.8B $5.6B
 
Common Stock $1.7M $1.7M $1.6M $1.6M $1.6M
Other Common Equity Adj -- -$563K -$2.4M -$830K -$442K
Common Equity $5.9B $6.5B $6.9B $7.1B $7.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.2M $10.3M $10.3M $16.7M $7.8M
Total Equity $5.9B $6.5B $7B $7.1B $7.1B
 
Total Liabilities and Equity $8.5B $10.7B $11B $12.9B $12.7B
Cash and Short Terms $156.7M $261M $196.8M $168.5M $218.3M
Total Debt $508.9M $1.6B $1.5B $1.8B $2.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $194.7M $242.9M $191.2M $204.8M $209.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $584M $939.7M $800.4M $867.6M $867.3M
Inventory -- -- -- -- --
Prepaid Expenses $66.3M $86.7M $105.4M $137.1M $125M
Other Current Assets $21M $27.1M $43.5M $35.7M $33M
Total Current Assets $963.7M $1.5B $1.4B $1.5B $1.5B
 
Property Plant And Equipment $3.1B $3.7B $4.1B $5B $5B
Long-Term Investments -- -- -- -- --
Goodwill $3B $3.5B $3.5B $3.9B $4B
Other Intangibles $1.4B $1.8B $1.8B $2B $2B
Other Long-Term Assets $132.4M $175M $142.4M $163.1M $159.1M
Total Assets $8.5B $10.7B $10.9B $12.6B $12.6B
 
Accounts Payable $126.9M $248.8M $214.6M $283.8M $325.6M
Accrued Expenses $500M $649.3M $579M $728.8M $501.8M
Current Portion Of Long-Term Debt -- -- -- -- $434.1M
Current Portion Of Capital Lease Obligations $122.6M $268M $112.3M $630.7M $387.1M
Other Current Liabilities $199M -- -- -- --
Total Current Liabilities $948.4M $1.2B $905.8M $1.6B $1.6B
 
Long-Term Debt $414.1M $1.5B $1.4B $1.8B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $2.6B $4.1B $3.9B $5.6B $5.5B
 
Common Stock $1.7M $1.6M $1.6M $1.6M $1.6M
Other Common Equity Adj -- -$935K -$1.3M -$868K $21K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $12.5M $10.2M $10.7M $16.1M $7.9M
Total Equity $5.9B $6.6B $7B $7.1B $7.1B
 
Total Liabilities and Equity $8.5B $10.7B $10.9B $12.6B $12.6B
Cash and Short Terms $194.7M $242.9M $191.2M $204.8M $209.5M
Total Debt $414.1M $1.5B $1.4B $1.8B $2.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $410.6M $743.7M $771.1M $215.5M $116.1M
Depreciation & Amoritzation $506.7M $577.9M $659.8M $735.1M $792.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$61.4M -$212M $643K $148.3M $106.6M
Change in Inventories -- -- -- -- --
Cash From Operations $919.6M $1.2B $1.4B $1.2B $799.1M
 
Capital Expenditures $521.1M $534.1M $800.6M $1.1B $819.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$480.7M -$1.8B -$646.2M -$1.2B -$759.1M
 
Dividends Paid (Ex Special Dividend) -$54.6M -$63.5M -$78.3M -$91.1M -$104.2M
Special Dividend Paid
Long-Term Debt Issued $61M $1.3B $472.5M $913M $730.8M
Long-Term Debt Repaid -$148.9M -$424.9M -$824.3M -$651.2M -$758.7M
Repurchase of Common Stock -$179.6M -$57.2M -$299.9M -- --
Other Financing Activities -$65.5M -$14.4M -$31.7M -$25.2M -$12.7M
Cash From Financing -$443.9M $779.3M -$754.3M $150.7M -$139.4M
 
Beginning Cash (CF) $202.2M $197.3M $350M $385.3M $469.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5M $152.7M $35.3M $84.3M -$99.5M
Ending Cash (CF) $197.3M $350M $385.3M $469.7M $370.2M
 
Levered Free Cash Flow $398.6M $656.1M $635.3M $90.1M -$20.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $129.8M $208.3M $103.7M -$3M $30.2M
Depreciation & Amoritzation $131.7M $161.2M $172.1M $200.4M $196.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$8.7M -$27.3M $64.4M $25.5M -$43.5M
Change in Inventories -- -- -- -- --
Cash From Operations $306.1M $456.9M $345.2M $37.3M $109.4M
 
Capital Expenditures $111M $165M $260.3M $191.9M $132.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$74.1M -$110.2M -$197.3M -$139.7M -$54.2M
 
Dividends Paid (Ex Special Dividend) -$13.6M -$20.1M -$23M -$25.9M -$29.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $230M $118M
Long-Term Debt Repaid -$101.6M -$143.8M -$57.9M -$153.8M -$141.5M
Repurchase of Common Stock -$53.7M -$144.9M -- -- --
Other Financing Activities -$19.2M -$15.6M -$11.7M -$73.5M -$24.5M
Cash From Financing -$185.4M -$323.2M -$134.6M -$22.2M -$76.3M
 
Beginning Cash (CF) $197.3M $350M $385.3M $469.7M $370.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $46.6M $23.4M $13.3M -$124.7M -$21.1M
Ending Cash (CF) $243.9M $373.4M $398.6M $345M $349.1M
 
Levered Free Cash Flow $195.1M $291.9M $84.8M -$154.6M -$23M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $474.7M $822.2M $666.5M $108.8M $149.3M
Depreciation & Amoritzation $516.6M $607.4M $670.8M $763.4M $789.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$69.2M -$230.6M $92.3M $109.4M $37.5M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.3B $1.3B $853.8M $871.2M
 
Capital Expenditures $522.7M $588.1M $895.9M $1B $759.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$429.3M -$1.9B -$733.3M -$1.2B -$673.6M
 
Dividends Paid (Ex Special Dividend) -$54.3M -$70M -$81.2M -$94.1M -$107.6M
Special Dividend Paid
Long-Term Debt Issued -- -- $472.5M $1.1B $618.8M
Long-Term Debt Repaid -$236M -$467.1M -$738.4M -$747.1M -$746.4M
Repurchase of Common Stock -$198.6M -$148.4M -- -- --
Other Financing Activities -$57.7M -$10.8M -$27.8M -$86.9M $36.3M
Cash From Financing -$557.4M $641.4M -$565.7M $263.1M -$193.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $83.8M $129.6M $25.2M -$53.6M $4.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $547.8M $752.9M $428.2M -$149.4M $111.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $129.8M $208.3M $103.7M -$3M $30.2M
Depreciation & Amoritzation $131.7M $161.2M $172.1M $200.4M $196.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$8.7M -$27.3M $64.4M $25.5M -$43.5M
Change in Inventories -- -- -- -- --
Cash From Operations $306.1M $456.9M $345.2M $37.3M $109.4M
 
Capital Expenditures $111M $165M $260.3M $191.9M $132.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$74.1M -$110.2M -$197.3M -$139.7M -$54.2M
 
Dividends Paid (Ex Special Dividend) -$13.6M -$20.1M -$23M -$25.9M -$29.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $230M $118M
Long-Term Debt Repaid -$101.6M -$143.8M -$57.9M -$153.8M -$141.5M
Repurchase of Common Stock -$53.7M -$144.9M -- -- --
Other Financing Activities -$19.2M -$15.6M -$11.7M -$73.5M -$24.5M
Cash From Financing -$185.4M -$323.2M -$134.6M -$22.2M -$76.3M
 
Beginning Cash (CF) $197.3M $350M $385.3M $469.7M $370.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $46.6M $23.4M $13.3M -$124.7M -$21.1M
Ending Cash (CF) $243.9M $373.4M $398.6M $345M $349.1M
 
Levered Free Cash Flow $195.1M $291.9M $84.8M -$154.6M -$23M

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

GET BETTER TRADE IDEAS

Popular

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock