Financhill
Buy
66

IDKOY Quote, Financials, Valuation and Earnings

Last price:
$13.95
Seasonality move :
8.87%
Day range:
$13.95 - $13.95
52-week range:
$10.83 - $15.57
Dividend yield:
3.2%
P/E ratio:
4.61x
P/S ratio:
0.16x
P/B ratio:
0.71x
Volume:
--
Avg. volume:
394
1-year change:
26.82%
Market cap:
$9.3B
Revenue:
$60.4B
EPS (TTM):
$2.67
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $55.6B $43B $59.6B $70B $60.4B
Revenue Growth (YoY) 39.36% -22.73% 38.57% 17.57% -13.72%
 
Cost of Revenues $51.8B $37.7B $51.7B $64.1B $54.6B
Gross Profit $3.8B $5.3B $7.9B $5.9B $5.9B
Gross Profit Margin 6.83% 12.27% 13.22% 8.4% 9.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.8B $4B $4B $3.8B $3.5B
Operating Income -$35.5M $1.3B $3.9B $2.1B $2.4B
 
Net Interest Expenses $20.4M $19.3M $18.9M $77.1M $29.3M
EBT. Incl. Unusual Items -$158.5M $609.2M $3.5B $2.6B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32.8M $276.8M $991M $722M $692.4M
Net Income to Company -$158.5M $609.2M $3.5B $2.6B $2.3B
 
Minority Interest in Earnings -$19.8M -$3M $24M $21.2M $11.6M
Net Income to Common Excl Extra Items -$211M $329.4M $2.5B $1.9B $1.6B
 
Basic EPS (Cont. Ops) -$0.28 $0.44 $3.35 $2.53 $2.24
Diluted EPS (Cont. Ops) -$0.28 $0.44 $3.35 $2.53 $2.24
Weighted Average Basic Share $751.4M $743.2M $743.2M $743.1M $708.3M
Weighted Average Diluted Share $751.4M $743.2M $743.2M $743.1M $708.3M
 
EBITDA $924.1M $1.7B $4.6B $3.5B $3.2B
EBIT -$38.4M $722.2M $3.6B $2.7B $2.4B
 
Revenue (Reported) $55.6B $43B $59.6B $70B $60.4B
Operating Income (Reported) -$35.5M $1.3B $3.9B $2.1B $2.4B
Operating Income (Adjusted) -$38.4M $722.2M $3.6B $2.7B $2.4B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $9.1B $11.9B $17B $13.3B $14.5B
Revenue Growth (YoY) -32% 30.26% 43.01% -22.09% 9.38%
 
Cost of Revenues $8.9B $10B $14.3B $12.1B $12.9B
Gross Profit $230.2M $1.9B $2.7B $1.2B $1.6B
Gross Profit Margin 2.52% 16.19% 15.68% 8.95% 10.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $888M $908.7M $864.1M $859.6M $789.1M
Operating Income -$657.8M $1B $1.8B $327M $785.9M
 
Net Interest Expenses $7.4M $6.7M $16.8M $19M $7.7M
EBT. Incl. Unusual Items -$965.4M $1.2B $2B $432M $873.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$214.8M $368.5M $576.4M $104.9M $266.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$5.2M -$21.5M $1.1M $3.9M $2.4M
Net Income to Common Excl Extra Items -$755.9M $807.4M $1.4B $330.9M $609.5M
 
Basic EPS (Cont. Ops) -$1.02 $1.09 $1.86 $0.46 $0.89
Diluted EPS (Cont. Ops) -$1.02 $1.09 $1.86 $0.46 $0.89
Weighted Average Basic Share $743.2M $743.2M $743.3M $725.4M $681.1M
Weighted Average Diluted Share $743.2M $743.2M $743.3M $725.4M $681.1M
 
EBITDA -$935M $1.2B $2B $466.8M $899.9M
EBIT -$935M $1.2B $2B $466.8M $899.9M
 
Revenue (Reported) $9.1B $11.9B $17B $13.3B $14.5B
Operating Income (Reported) -$657.8M $1B $1.8B $327M $785.9M
Operating Income (Adjusted) -$935M $1.2B $2B $466.8M $899.9M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $51.3B $45.8B $64.4B $66.1B $61.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $48.5B $38.8B $55.9B $61.7B $55.2B
Gross Profit $2.8B $7B $8.6B $4.5B $6.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.8B $4B $4B $3.8B $3.4B
Operating Income -$1B $3B $4.6B $682.9M $2.8B
 
Net Interest Expenses $20.3M $18.5M $29.3M $78.9M $18.8M
EBT. Incl. Unusual Items -$1.6B $2.8B $4.2B $1.1B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$318.8M $864.9M $1.2B $268.7M $852.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$11M -$19.4M $46.5M $23.4M $10.2M
Net Income to Common Excl Extra Items -$1.3B $1.9B $3.1B $874.8M $1.9B
 
Basic EPS (Cont. Ops) -$1.73 $2.57 $4.12 $1.19 $2.68
Diluted EPS (Cont. Ops) -$1.75 $2.57 $4.12 $1.19 $2.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.5B $2.9B $4.3B $1.2B $2.8B
EBIT -$1.5B $2.9B $4.3B $1.2B $2.8B
 
Revenue (Reported) $51.3B $45.8B $64.4B $66.1B $61.5B
Operating Income (Reported) -$1B $3B $4.6B $682.9M $2.8B
Operating Income (Adjusted) -$1.5B $2.9B $4.3B $1.2B $2.8B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $9.1B $11.9B $17B $13.3B $14.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.9B $10B $14.3B $12.1B $12.9B
Gross Profit $230.2M $1.9B $2.7B $1.2B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $888M $908.7M $864.1M $859.6M $789.1M
Operating Income -$657.8M $1B $1.8B $327M $785.9M
 
Net Interest Expenses $7.4M $6.7M $16.8M $19M $7.7M
EBT. Incl. Unusual Items -$965.4M $1.2B $2B $432M $873.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$214.8M $368.5M $576.4M $104.9M $266.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$5.2M -$21.5M $1.1M $3.9M $2.4M
Net Income to Common Excl Extra Items -$755.9M $807.4M $1.4B $330.9M $609.5M
 
Basic EPS (Cont. Ops) -$1.02 $1.09 $1.86 $0.46 $0.89
Diluted EPS (Cont. Ops) -$1.02 $1.09 $1.86 $0.46 $0.89
Weighted Average Basic Share $743.2M $743.2M $743.3M $725.4M $681.1M
Weighted Average Diluted Share $743.2M $743.2M $743.3M $725.4M $681.1M
 
EBITDA -$935M $1.2B $2B $466.8M $899.9M
EBIT -$935M $1.2B $2B $466.8M $899.9M
 
Revenue (Reported) $9.1B $11.9B $17B $13.3B $14.5B
Operating Income (Reported) -$657.8M $1B $1.8B $327M $785.9M
Operating Income (Adjusted) -$935M $1.2B $2B $466.8M $899.9M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $1.2B $1.2B $1.1B $789.5M $920.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.5B $5.5B $7.1B $6.3B $6.1B
Inventory $5.8B $6.3B $8.7B $9.8B $9.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.9B $529.9M $444.5M $1.2B $1.1B
Total Current Assets $14.3B $15.1B $19.4B $20.5B $19.3B
 
Property Plant And Equipment $13.7B $13.8B $11.8B $10.4B $9B
Long-Term Investments -- -- -- -- --
Goodwill $1.5B $1.4B $1.2B $1.1B $867M
Other Intangibles $1.5B $1.5B $1.3B $1.1B $930.3M
Other Long-Term Assets $1.3B $1.3B $1.3B $942.4M $493.5M
Total Assets $36B $35.8B $37.7B $36.5B $33.1B
 
Accounts Payable $4.4B $4.8B $6.9B $5.2B $5.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.4B $1B $1.3B $1.5B $1.1B
Total Current Liabilities $15.3B $14.7B $16.9B $16.2B $14.5B
 
Long-Term Debt $6B $6.7B $5.9B $5B $4.1B
Capital Leases -- -- -- -- --
Total Liabilities $24.9B $24.8B $25.9B $24.3B $21.1B
 
Common Stock $1.6B $1.5B $1.4B $1.3B $1.1B
Other Common Equity Adj -- -- -- -- --
Common Equity $10.6B $10.4B $11.6B $12.1B $11.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $467.8M $582M $200M $110.9M $83.5M
Total Equity $11.1B $11B $11.8B $12.2B $12B
 
Total Liabilities and Equity $36B $35.8B $37.7B $36.5B $33.1B
Cash and Short Terms $1.2B $1.2B $1.1B $789.5M $920.5M
Total Debt $12.1B $11.6B $11B $10.9B $8.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $993.7M $659M $604M $1.2B $221.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.2B $6.2B $6.7B $6.3B $5.4B
Inventory $5.6B $7.5B $11B $9.4B $9.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.3B $2.3B $1.2B $1.4B $1B
Total Current Assets $13.1B $16.6B $21.8B $20.1B $17.7B
 
Property Plant And Equipment $14.1B $13.6B $9.8B $9.3B $9.8B
Long-Term Investments -- -- -- -- --
Goodwill $1.5B $1.4B $1B $909.9M $886.1M
Other Intangibles $1.5B $1.4B $1.1B $969M $961.8M
Other Long-Term Assets $2.8B $2B $1.7B $1.5B $1.3B
Total Assets $35.2B $37.3B $37.4B $34.5B $32.8B
 
Accounts Payable $3.7B $5.5B $6B $5B $5.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.2B $1.3B $1.5B $1.5B $1.1B
Total Current Liabilities $14.5B $14.6B $17.6B $15.5B $13B
 
Long-Term Debt $6.2B $7.1B $5.1B $4.4B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $24.4B $25.2B $25.5B $22.6B $19.6B
 
Common Stock $1.6B $1.5B $1.2B $1.1B $1.2B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $454.6M $547.8M $177.1M $92M $118.8M
Total Equity $10.8B $12.1B $11.9B $11.9B $13.2B
 
Total Liabilities and Equity $35.2B $37.3B $37.4B $34.5B $32.8B
Cash and Short Terms $993.7M $659M $604M $1.2B $221.5M
Total Debt $12.8B $11.1B $11.2B $9.7B --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -$158.5M $609.2M $3.5B $2.6B $2.3B
Depreciation & Amoritzation $962.5M $1B $1B $843.6M $752.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $561.4M -$568.4M -$2.7B $25.1M -$278.3M
Change in Inventories $2B -$780.9M -$3.2B -$737.7M -$408.7M
Cash From Operations -$301M $1.6B $1.3B -$243.2M $2.6B
 
Capital Expenditures $1.2B $1.3B $957.1M $670M $534.4M
Cash Acquisitions -$26.1M -$38M -$9.8M $4.1M $230M
Cash From Investing -$1.2B -$1B -$994.3M $519M -$456M
 
Dividends Paid (Ex Special Dividend) -$512.2M -$393.3M -$318.3M -$374.9M -$278.7M
Special Dividend Paid
Long-Term Debt Issued $1.4B $1.5B $610.4M $249.9M $334.6M
Long-Term Debt Repaid -$967.9M -$1.2B -$691.9M -$832.1M -$861.3M
Repurchase of Common Stock -$121.1M -$235.8K -$294K -$96.9M -$397.5M
Other Financing Activities -$31.2M $26.8M -$46.6M -$161.3M -$46.4M
Cash From Financing $1.5B -$530.4M -$267.3M -$669.6M -$1.9B
 
Beginning Cash (CF) $834.4M $1.2B $1.2B $1B $714.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$85.3M $41.4M $39.9M -$393.8M $215.4M
Ending Cash (CF) $1.2B $1.2B $1.2B $763.4M $948.7M
 
Levered Free Cash Flow -$1.5B $355.1M $344.4M -$913.3M $2.1B
Period Ending 2007-03-31 2008-03-31 2009-03-31 2010-03-31 2011-03-31
Net Income to Stockholders -- -- -- $16.8M $237.9M
Depreciation & Amoritzation -- -- -- $238.3M $217.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- $189.9M $464.8M
Change in Inventories -- -- -- $159.5M -$443.5M
Cash From Operations -- -- -- $108.8M $37M
 
Capital Expenditures -- -- -- $226.1M $177.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$265.5M -$222.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- $2.1M $3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $1.1B $315M
Long-Term Debt Repaid -- -- -- -$849.6M -$342.9M
Repurchase of Common Stock -- -- -- $1.1K -$34.4K
Other Financing Activities -- -- -- $88.4M $18.5M
Cash From Financing -- -- -- -$80.1M $443.4M
 
Beginning Cash (CF) -- -- -- $1.8B $1.6B
Foreign Exchange Rate Adjustment -- -- -- $10.1M -$4.4M
Additions / Reductions -- -- -- -$236.8M $258M
Ending Cash (CF) -- -- -- $1.4B $1.8B
 
Levered Free Cash Flow -- -- -- -$117.3M -$140.4M
Period Ending 2007-12-31 2008-12-31 2009-12-31 2010-12-31 2011-12-31
Net Income to Stockholders -- -- -- $954.8M --
Depreciation & Amoritzation -- -- -- $964.2M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$550M --
Change in Inventories -- -- -- -$425.5M --
Cash From Operations -- -- -- $1.1B --
 
Capital Expenditures -- -- $661.7M $727.2M $177.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$912.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -$66.8M -$70.5M $3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $2.6B --
Long-Term Debt Repaid -- -- -- -$2.4B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$41.6M --
Cash From Financing -- -- -- -$375.6M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$205.9M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $354.9M --
Period Ending 2021-01-08 2022-01-08 2023-01-08 2024-01-08
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

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

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22.25% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.89% over the past day.

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

Show me the best stock