Financhill
Buy
70

ICTEF Quote, Financials, Valuation and Earnings

Last price:
$6.86
Seasonality move :
11.81%
Day range:
$6.48 - $6.95
52-week range:
$4.28 - $7.83
Dividend yield:
2.46%
P/E ratio:
21.99x
P/S ratio:
5.01x
P/B ratio:
9.93x
Volume:
4.4K
Avg. volume:
6K
1-year change:
53.64%
Market cap:
$13.9B
Revenue:
$2.5B
EPS (TTM):
$0.31
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.6B $1.6B $1.9B $2.3B $2.5B
Revenue Growth (YoY) 8.56% -0.79% 20.03% 19.59% 6.47%
 
Cost of Revenues $898.3M $846.8M $660.7M $749.1M $782.2M
Gross Profit $719.9M $758.7M $1.3B $1.6B $1.7B
Gross Profit Margin 44.49% 47.26% 65.72% 67.49% 68.12%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $124.7M $112M $127.2M $146.1M $165.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $122.6M $119.2M $389.2M $443.6M $473.2M
Operating Income $597.3M $639.5M $877.1M $1.1B $1.2B
 
Net Interest Expenses $228.4M $240.7M $268.8M $269.8M $280.7M
EBT. Incl. Unusual Items $193.4M $194.8M $602M $830.1M $747.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $60.8M $55.1M $124.4M $152.7M $166.4M
Net Income to Company $193.4M $194.8M $602M $830.1M $747.5M
 
Minority Interest in Earnings -$32.3M -$37.9M -$49M -$59M -$69.6M
Net Income to Common Excl Extra Items $100.4M $101.8M $428.6M $618.5M $511.5M
 
Basic EPS (Cont. Ops) $0.02 $0.02 $0.18 $0.29 $0.24
Diluted EPS (Cont. Ops) $0.02 $0.02 $0.18 $0.29 $0.24
Weighted Average Basic Share $2B $2B $2B $2B $2B
Weighted Average Diluted Share $2B $2B $2B $2B $2B
 
EBITDA $679.6M $684.9M $1.1B $1.4B $1.4B
EBIT $444.6M $454.7M $893M $1.1B $1.1B
 
Revenue (Reported) $1.6B $1.6B $1.9B $2.3B $2.5B
Operating Income (Reported) $597.3M $639.5M $877.1M $1.1B $1.2B
Operating Income (Adjusted) $444.6M $454.7M $893M $1.1B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $400.2M $494.1M $586.6M $613.5M $761.9M
Revenue Growth (YoY) 2.54% 23.45% 18.74% 4.58% 24.19%
 
Cost of Revenues $205.1M $227.5M $251.3M $267.5M $346.9M
Gross Profit $195.1M $266.6M $335.3M $346.1M $415M
Gross Profit Margin 48.75% 53.96% 57.16% 56.41% 54.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.8M $32.8M $35.7M $40.8M $39.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $26.8M $32.8M $35.7M $40.8M $39.7M
Operating Income $168.3M $233.8M $299.6M $305.3M $375.4M
 
Net Interest Expenses $62.3M $66.4M $70.7M $73.7M $71M
EBT. Incl. Unusual Items $96.1M $164.1M $227.7M $226.2M $304.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17M $31.9M $40.6M $38.1M $72.2M
Net Income to Company $96.1M $164.1M $227.7M $226.2M $304.8M
 
Minority Interest in Earnings -$9.9M -$12.5M -$16.5M -$17.4M -$20.7M
Net Income to Common Excl Extra Items $69.2M $119.7M $170.7M $170.7M $212M
 
Basic EPS (Cont. Ops) $0.03 $0.05 $0.08 $0.08 $0.10
Diluted EPS (Cont. Ops) $0.03 $0.05 $0.08 $0.08 $0.10
Weighted Average Basic Share $2B $2B $2B $2B $2B
Weighted Average Diluted Share $2B $2B $2B $2B $2B
 
EBITDA $221.7M $299.7M $372M $387.2M $469.5M
EBIT $163.3M $236.6M $305.7M $314.6M $393.4M
 
Revenue (Reported) $400.2M $494.1M $586.6M $613.5M $761.9M
Operating Income (Reported) $168.3M $233.8M $299.6M $305.3M $375.4M
Operating Income (Adjusted) $163.3M $236.6M $305.7M $314.6M $393.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.6B $1.8B $2.2B $2.4B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $832.5M $893.5M $737.5M $812M $906.2M
Gross Profit $734.6M $944.3M $1.5B $1.6B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $117M $124.3M $134.1M $166.1M $169.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $114.9M $131.5M $396.1M $465.4M $477.2M
Operating Income $619.7M $812.8M $1.1B $1.2B $1.4B
 
Net Interest Expenses $235.2M $258M $282.4M $274.8M $284.2M
EBT. Incl. Unusual Items $194.8M $380.7M $778.1M $865.3M $981.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $56.7M $98.8M $146.4M $158.6M $242M
Net Income to Company $194.8M $380.7M $778.2M $865.3M $981.5M
 
Minority Interest in Earnings -$40M -$46.4M -$54.4M -$68.9M -$80M
Net Income to Common Excl Extra Items $98.1M $235.5M $577.3M $637.9M $659.6M
 
Basic EPS (Cont. Ops) $0.02 $0.08 $0.27 $0.30 $0.31
Diluted EPS (Cont. Ops) $0.02 $0.08 $0.26 $0.30 $0.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $680.6M $903M $1.3B $1.5B $1.6B
EBIT $449.2M $660M $1.1B $1.2B $1.3B
 
Revenue (Reported) $1.6B $1.8B $2.2B $2.4B $2.8B
Operating Income (Reported) $619.7M $812.8M $1.1B $1.2B $1.4B
Operating Income (Adjusted) $449.2M $660M $1.1B $1.2B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2B $1.4B $1.7B $1.8B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $616.2M $662.9M $739.8M $802.6M $926.6M
Gross Profit $554.3M $740M $942.8M $1B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $80.6M $93M $99.9M $119.8M $123.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $80.6M $93M $99.9M $119.8M $123.9M
Operating Income $473.7M $647M $843M $886.1M $1.1B
 
Net Interest Expenses $178M $195.3M $208.9M $213.8M $217.4M
EBT. Incl. Unusual Items $262.2M $448.1M $624.3M $659.5M $893.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $51.8M $95.4M $117.4M $123.3M $198.8M
Net Income to Company $262.2M $448.1M $624.3M $659.5M $893.5M
 
Minority Interest in Earnings -$27.8M -$36.4M -$41.8M -$51.7M -$62.1M
Net Income to Common Excl Extra Items $182.6M $316.4M $465.1M $484.5M $632.6M
 
Basic EPS (Cont. Ops) $0.07 $0.13 $0.22 $0.23 $0.30
Diluted EPS (Cont. Ops) $0.07 $0.13 $0.22 $0.23 $0.30
Weighted Average Basic Share $6B $6.1B $6.1B $6.1B $6.1B
Weighted Average Diluted Share $6B $6.1B $6.1B $6.1B $6.1B
 
EBITDA $623.9M $842.1M $1B $1.1B $1.4B
EBIT $454.5M $659.7M $854.7M $915.4M $1.2B
 
Revenue (Reported) $1.2B $1.4B $1.7B $1.8B $2.1B
Operating Income (Reported) $473.7M $647M $843M $886.1M $1.1B
Operating Income (Adjusted) $454.5M $659.7M $854.7M $915.4M $1.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $234.8M $734.8M $657.6M $838.9M $716.1M
Short Term Investments -- -- $410.4K $122.2M $155.6M
Accounts Receivable, Net $99.2M $100.3M $135M $157.9M $182.5M
Inventory $37.1M $38.3M $42.2M $52.9M $55.8M
Prepaid Expenses $26.4M $47.1M $30M $28.7M $51.1M
Other Current Assets $2.2M $2.1M $2.5M $4.5M $3.2M
Total Current Assets $468.4M $969.2M $897.5M $1.3B $1.2B
 
Property Plant And Equipment $2B $2B $2.2B $2.4B $2.8B
Long-Term Investments -- -- -- -- --
Goodwill $108.8M $96.5M -- $158.8M $158.4M
Other Intangibles $2B $1.9B -- $2.2B $2.2B
Other Long-Term Assets -- -- -- -- --
Total Assets $5.8B $6.2B $6.3B $7.1B $7.2B
 
Accounts Payable $192.8M $198.9M $171.6M $197.3M $206.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $19.5M $20.6M $29.2M $25.6M $41.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $655.1M $490.5M $496.1M $1.3B $715.6M
 
Long-Term Debt $1.4B $1.7B $2.1B $1.7B $2B
Capital Leases -- -- -- -- --
Total Liabilities $4.1B $4.3B $4.8B $5.3B $5.3B
 
Common Stock $67.6M $67.6M $67.6M $67.6M $67.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.5B $1.7B $1.3B $1.4B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $164.6M $181M $189.9M $298.1M $312.4M
Total Equity $1.6B $1.9B $1.5B $1.7B $1.9B
 
Total Liabilities and Equity $5.8B $6.2B $6.3B $7.1B $7.2B
Cash and Short Terms $234.8M $734.8M $658M $961.2M $871.7M
Total Debt $1.7B $1.8B $2.2B $2.5B $2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $567.6M $580.1M $590M $603.5M $1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $107.5M $120M $132.8M $135.8M $209.2M
Inventory $37.1M $40.7M $50.5M $53.6M $60M
Prepaid Expenses $100.2M $107.9M $237.7M -- --
Other Current Assets -- -- -- $234.9M $256.5M
Total Current Assets $800.5M $840.4M $1B $1.1B $1.6B
 
Property Plant And Equipment $1.9B $2.1B $2.3B $2.6B $2.7B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $379.2M $383.6M $403.7M $343.3M $235.4M
Total Assets $5.9B $6.2B $6.7B $7.1B $7.5B
 
Accounts Payable $314.6M $393.1M $346.9M $403.3M $444.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $21.7M $24.3M $26.4M $35.1M $44.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $445.1M $540.1M $1.2B $731.2M $1.2B
 
Long-Term Debt $1.7B $1.8B $1.7B $2B $2B
Capital Leases -- -- -- -- --
Total Liabilities $4.1B $4.5B $5.2B $5.2B $5.8B
 
Common Stock $67.6M $67.6M $67.6M $67.6M $67.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $171.3M $183.5M $278.3M $292.1M $317.2M
Total Equity $1.8B $1.7B $1.5B $1.9B $1.7B
 
Total Liabilities and Equity $5.9B $6.2B $6.7B $7.1B $7.5B
Cash and Short Terms $567.6M $580.1M $590M $603.5M $1B
Total Debt $1.8B $1.9B $2.4B $2.2B $2.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $193.4M $194.8M $602M $830.1M $747.5M
Depreciation & Amoritzation $235M $230.1M $247M $266.7M $294.4M
Stock-Based Compensation $4.2M $4.2M $4.7M $5.6M $6.3M
Change in Accounts Receivable $1.8M -$4.1M -$18.8M -$8.4M -$22M
Change in Inventories -$1.6M -$1.5M -$4.7M -$6.2M -$3.2M
Cash From Operations $758.8M $803.7M $947.2M $1.3B $1.3B
 
Capital Expenditures $241.6M $196.7M $163.4M $353.9M $303.9M
Cash Acquisitions -$225.4M -$68K -$10.3M $21.3M -$13.9M
Cash From Investing -$659.6M -$203.7M -$146.4M -$518.3M -$318M
 
Dividends Paid (Ex Special Dividend) -$215.5M -$170.9M -$234.2M -$299M -$428.2M
Special Dividend Paid
Long-Term Debt Issued $712.4M $845.9M $522.7M $564.7M $897.7M
Long-Term Debt Repaid -$361.9M -$771.1M -$271.1M -$219.4M -$1.2B
Repurchase of Common Stock -$29.3M -$9.4M -- -$31.8M -$1.1M
Other Financing Activities -$213M $171.2M -$588.7M -$256.6M -$28.3M
Cash From Financing -$305.2M -$107.2M -$867.1M -$569.3M -$1.1B
 
Beginning Cash (CF) $447.1M $234.8M $734.8M $657.6M $838.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$205.9M $492.8M -$66.3M $187.5M -$137.7M
Ending Cash (CF) $234.8M $734.8M $657.6M $838.9M $716.1M
 
Levered Free Cash Flow $517.2M $607M $783.7M $921.2M $996.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$67.5M $153.8M $205.8M $88.1M --
Depreciation & Amoritzation $60.7M $64.6M $71.7M $73.9M --
Stock-Based Compensation $1.2M $919.9K $1.7M $1.9M --
Change in Accounts Receivable $1.6M -$1.7M $8.5M -$3M --
Change in Inventories $273.3K -$1.5M -$1.3M -$1.7M --
Cash From Operations $234.9M $221.6M $364.2M $344.9M --
 
Capital Expenditures $62.2M $58.6M $90.7M $82.5M --
Cash Acquisitions -$68K $20M $2M -$1M --
Cash From Investing -$49.7M $974.9K -$29M -$98.7M --
 
Dividends Paid (Ex Special Dividend) -$10.4M -$3.2M -$6.3M -$10.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.5M $505.2M $67.4M $68.9M --
Long-Term Debt Repaid -$23.3M -$221M -$48.1M -$105.4M --
Repurchase of Common Stock -$870 $204K -$13.2M -- --
Other Financing Activities -$25.4M -$354M -$15.7M -$12.4M --
Cash From Financing -$25.6M -$147.9M -$94M -$146.9M --
 
Beginning Cash (CF) $567.6M $580.1M $590M $603.5M --
Foreign Exchange Rate Adjustment $7.7M $2.8M $7.8M $13.3M --
Additions / Reductions $159.5M $74.6M $241.1M $99.4M --
Ending Cash (CF) $734.8M $657.6M $838.9M $716.1M --
 
Levered Free Cash Flow $172.7M $163M $273.5M $262.4M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $194.8M $380.7M $778.2M $865.3M $981.5M
Depreciation & Amoritzation $231.4M $243.1M $259.6M $292.3M $298M
Stock-Based Compensation $4.1M $5M $4.9M $6M $8.4M
Change in Accounts Receivable -$14.8M -$15.5M -$18.7M -$10.5M -$30.6M
Change in Inventories -$1.2M -$2.9M -$6.4M -$2.8M -$7.8M
Cash From Operations $774.9M $960.5M $1.1B $1.3B $1.5B
 
Capital Expenditures $204.7M $167.1M $321.7M $312.1M $335.7M
Cash Acquisitions -$175.4M -$30.4M $39.3M -$10.9M $53.8M
Cash From Investing -$372.2M -$197.1M -$488.3M -$248.3M -$338M
 
Dividends Paid (Ex Special Dividend) -$160.7M -$241.4M -$295.9M -$423.8M -$452.5M
Special Dividend Paid
Long-Term Debt Issued $965M $20.1M $1B $896.2M $818.7M
Long-Term Debt Repaid -$832.8M -$73.4M -$392.3M -$1.2B -$385.8M
Repurchase of Common Stock -$38.7M -$204.9K -$18.4M -- --
Other Financing Activities $166.1M -$260.2M -$594.9M -$31.6M -$316.7M
Cash From Financing -$143M -$744.7M -$623.2M -$1.1B -$716.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $259.7M $18.6M $21M $4.1M $438M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $570.2M $793.4M $810.8M $1B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $194.8M $602M $830.1M $747.5M $893.5M
Depreciation & Amoritzation $230.1M $247M $266.7M $294.4M $224.2M
Stock-Based Compensation $4.2M $4.7M $5.6M $6.3M $6.5M
Change in Accounts Receivable -$4.1M -$18.8M -$8.4M -$22M -$27.7M
Change in Inventories -$1.5M -$4.7M -$6.2M -$3.2M -$6.1M
Cash From Operations $803.7M $947.2M $1.3B $1.3B $1.1B
 
Capital Expenditures $196.7M $163.4M $353.9M $303.9M $253.2M
Cash Acquisitions -$68K -$10.3M $21.3M -$13.9M $54.8M
Cash From Investing -$203.7M -$146.4M -$518.3M -$318M -$239.3M
 
Dividends Paid (Ex Special Dividend) -$170.9M -$234.2M -$299M -$428.2M -$441.7M
Special Dividend Paid -- $31.9K $8.4K $26.2K $29.8K
Long-Term Debt Issued $845.9M $522.7M $564.7M $897.7M $749.9M
Long-Term Debt Repaid -$771.1M -$271.1M -$219.4M -$1.2B -$280.4M
Repurchase of Common Stock -$9.4M -- -$31.8M -- --
Other Financing Activities $171.2M -$588.7M -$256.6M -$28.3M -$304.3M
Cash From Financing -$107.2M -$867.1M -$569.3M -$1.1B -$569.8M
 
Beginning Cash (CF) $1.5B $2.7B $2.3B $2.6B $2.6B
Foreign Exchange Rate Adjustment $7.2M -$11M -$6.2M $14.9M -$22.6M
Additions / Reductions $492.8M -$66.3M $187.5M -$137.7M $338.7M
Ending Cash (CF) $2B $2.6B $2.5B $2.4B $3B
 
Levered Free Cash Flow $607M $783.7M $921.2M $996.5M $894.6M

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

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

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

Show me the best stock