Financhill
Buy
53

D Quote, Financials, Valuation and Earnings

Last price:
$54.59
Seasonality move :
-0.65%
Day range:
$53.47 - $54.65
52-week range:
$43.53 - $61.97
Dividend yield:
4.89%
P/E ratio:
19.16x
P/S ratio:
3.14x
P/B ratio:
1.75x
Volume:
3.9M
Avg. volume:
4.4M
1-year change:
11.41%
Market cap:
$45.9B
Revenue:
$14.4B
EPS (TTM):
$2.85
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $14.4B $14.2B $11.4B $13.9B $14.4B
Revenue Growth (YoY) 28.59% -1.59% -19.43% 22.06% 3.27%
 
Cost of Revenues $8.3B $6.9B $6B $7.6B $7.4B
Gross Profit $6.1B $7.3B $5.4B $6.4B $7B
Gross Profit Margin 42.21% 51.52% 47.4% 45.75% 48.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$557M -$1.3B $530M -$1.7B $712M
Operating Expenses $3.2B $3.2B $2.8B $3.1B $3.3B
Operating Income $2.9B $4.1B $2.6B $3.3B $3.7B
 
Net Interest Expenses $1.5B $1.4B $1.3B $1B $1.7B
EBT. Incl. Unusual Items $869M $1.4B $1.9B $540M $2.7B
Earnings of Discontinued Ops. $716M -$1.9B $1.4B $894M -$163M
Income Tax Expense $209M $83M -$181M $113M $575M
Net Income to Company $1.4B -$550M $3.4B $1.3B $2B
 
Minority Interest in Earnings -$18M $149M -$20M -- --
Net Income to Common Excl Extra Items $1.4B -$401M $3.4B $1.3B $2B
 
Basic EPS (Cont. Ops) $1.66 -$0.56 $4.12 $1.49 $2.29
Diluted EPS (Cont. Ops) $1.62 -$0.57 $4.12 $1.49 $2.29
Weighted Average Basic Share $808.8M $831M $807.8M $823.9M $836.4M
Weighted Average Diluted Share $808.9M $831M $808.5M $824.8M $836.5M
 
EBITDA $5.9B $6.9B $5.4B $6.4B $6.8B
EBIT $2.9B $4.1B $2.6B $3.3B $3.7B
 
Revenue (Reported) $14.4B $14.2B $11.4B $13.9B $14.4B
Operating Income (Reported) $2.9B $4.1B $2.6B $3.3B $3.7B
Operating Income (Adjusted) $2.9B $4.1B $2.6B $3.3B $3.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.6B $3.2B $4B $3.8B $3.9B
Revenue Growth (YoY) -4.63% -11.95% 24.78% -3.86% 3.44%
 
Cost of Revenues $1.6B $1.7B $2.2B $2B $1.9B
Gross Profit $2B $1.5B $1.8B $1.9B $2.1B
Gross Profit Margin 54.78% 45.97% 45.17% 48.79% 52.6%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$870M $427M $68M $55M $213M
Operating Expenses $798M $844M $802M $829M $733M
Operating Income $1.2B $616M $988M $1B $1.3B
 
Net Interest Expenses $306M $407M $360M $192M $403M
EBT. Incl. Unusual Items $2M $636M $696M $893M $1.2B
Earnings of Discontinued Ops. $19M $65M $152M -$541M -$13M
Income Tax Expense -$110M $35M $70M $195M $183M
Net Income to Company $131M $666M $632M $157M $954M
 
Minority Interest in Earnings $225M -$12M -- -- --
Net Income to Common Excl Extra Items $356M $654M $778M $157M $954M
 
Basic EPS (Cont. Ops) $0.41 $0.79 $0.91 $0.16 $1.12
Diluted EPS (Cont. Ops) $0.41 $0.79 $0.91 $0.16 $1.12
Weighted Average Basic Share $833.8M $808.7M $832.6M $836.8M $839M
Weighted Average Diluted Share $833.8M $810M $833.2M $836.8M $839.3M
 
EBITDA $1.9B $1.3B $2.4B $1.8B $2B
EBIT $1.2B $616M $988M $1B $1.3B
 
Revenue (Reported) $3.6B $3.2B $4B $3.8B $3.9B
Operating Income (Reported) $1.2B $616M $988M $1B $1.3B
Operating Income (Adjusted) $1.2B $616M $988M $1B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $14.5B $13.6B $13.2B $14.7B $14.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.1B $7.1B $7.2B $7.6B $7.4B
Gross Profit $7.4B $6.5B $5.9B $7.1B $7.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.5B $1.1B -$1.2B $2M $982M
Operating Expenses $3.2B $3.3B $3B $3.2B $3.2B
Operating Income $4.2B $3.2B $3B $3.9B $4B
 
Net Interest Expenses $1.5B $1.2B $858M $1.4B $2.1B
EBT. Incl. Unusual Items $1.3B $3.1B $885M $2.5B $2.9B
Earnings of Discontinued Ops. -$1.6B -$6M $1.4B $27M $111M
Income Tax Expense -$75M $406M -$192M $521M $518M
Net Income to Company -$230M $2.7B $2.5B $2B $2.5B
 
Minority Interest in Earnings $156M -$30M $2M -- --
Net Income to Common Excl Extra Items -$74M $2.6B $2.5B $2B $2.5B
 
Basic EPS (Cont. Ops) -$0.03 $3.20 $2.83 $1.93 $2.88
Diluted EPS (Cont. Ops) -$0.14 $3.17 $2.79 $1.91 $2.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $7.2B $5.9B $6.6B $7.3B $6.9B
EBIT $4.2B $3.2B $3B $4.2B $4.1B
 
Revenue (Reported) $14.5B $13.6B $13.2B $14.7B $14.6B
Operating Income (Reported) $4.2B $3.2B $3B $3.9B $4B
Operating Income (Adjusted) $4.2B $3.2B $3B $4.2B $4.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.7B $10.1B $11.8B $10.9B $11.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.1B $5.3B $6.5B $5.6B $5.6B
Gross Profit $5.6B $4.8B $5.3B $5.2B $5.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.6B $755M -$1B $533M $803M
Operating Expenses $2.4B $2.5B $2.7B $2.4B $2.3B
Operating Income $3.2B $2.3B $2.7B $2.8B $3.1B
 
Net Interest Expenses $1.1B $978M $581M $1.1B $1.4B
EBT. Incl. Unusual Items $390M $2.1B $1.1B $2.3B $2.4B
Earnings of Discontinued Ops. -$1.8B $119M $170M -$92M $182M
Income Tax Expense -$123M $200M $189M $469M $412M
Net Income to Company -$1.2B $2B $1B $1.7B $2.2B
 
Minority Interest in Earnings $157M -$22M -- -- --
Net Income to Common Excl Extra Items -$1.1B $1.9B $1B $1.7B $2.2B
 
Basic EPS (Cont. Ops) -$1.34 $2.35 $1.17 $1.98 $2.55
Diluted EPS (Cont. Ops) -$1.45 $2.35 $1.16 $1.98 $2.55
Weighted Average Basic Share $2.5B $2.4B $2.5B $2.5B $2.5B
Weighted Average Diluted Share $2.5B $2.4B $2.5B $2.5B $2.5B
 
EBITDA $5.3B $4.3B $5.5B $5.5B $5.3B
EBIT $3.2B $2.3B $2.7B $3.1B $3.3B
 
Revenue (Reported) $10.7B $10.1B $11.8B $10.9B $11.1B
Operating Income (Reported) $3.2B $2.3B $2.7B $2.8B $3.1B
Operating Income (Adjusted) $3.2B $2.3B $2.7B $3.1B $3.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $135M $172M $283M $119M $184M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.1B $2.3B $2.2B $2.2B $2.3B
Inventory $1.6B $1.6B $1.6B $1.5B $1.7B
Prepaid Expenses $296M $309M $328M $294M $246M
Other Current Assets $1.1B $847M $1.6B $2.1B $1.5B
Total Current Assets $6.1B $6.9B $7.3B $9.9B $25.4B
 
Property Plant And Equipment $57.2B $57.8B $59.8B $52.3B $58.8B
Long-Term Investments $7.9B $10.2B $11.3B $6.6B $7.5B
Goodwill $7.4B $7.4B $7.4B $4.1B $4.1B
Other Intangibles $685M $765M $784M $813M $945M
Other Long-Term Assets $15.2B $2B $1.6B $20.3B $1.5B
Total Assets $103.8B $95.9B $99.6B $104.8B $109B
 
Accounts Payable $1B $944M $1.2B $1.2B $921M
Accrued Expenses $1.3B $1.1B $1.2B $909M $1.1B
Current Portion Of Long-Term Debt $3.3B $3.1B $3.2B $6.8B $11B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3.6B $5.7B $3.2B $4.6B $11.5B
Total Current Liabilities $9.9B $10.8B $8.7B $13.5B $24.5B
 
Long-Term Debt $29B $34B $37.4B $34.4B $33.1B
Capital Leases -- -- -- -- --
Total Liabilities $69.8B $69.4B $72.3B $77.1B $81.5B
 
Common Stock $26.2B $23.6B $23.4B $25.4B $25.5B
Other Common Equity Adj -$1.8B -$1.7B -$1.5B -$1.6B -$1.5B
Common Equity $29.6B $23.7B $25.5B $25.9B $25.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2B $344M -- -- --
Total Equity $34B $26.5B $27.3B $27.7B $27.5B
 
Total Liabilities and Equity $103.8B $95.9B $99.6B $104.8B $109B
Cash and Short Terms $135M $172M $283M $119M $184M
Total Debt $32.3B $37B $40.6B $41.1B $44.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $413M $180M $163M $137M $1.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2B $1.9B $2.2B $2.3B $2.1B
Inventory $1.6B $1.6B $1.8B $1.6B $1.7B
Prepaid Expenses $632M $426M -- -- --
Other Current Assets $895M $1.4B $2.7B $1.9B $1.6B
Total Current Assets $19.8B $9.3B $8.7B $24.7B $8B
 
Property Plant And Equipment $56.8B $58.4B $62.9B $56.2B $65.4B
Long-Term Investments $6.9B $10.8B $8.9B $7B $8.5B
Goodwill $7.4B $7.4B $7.3B $4.1B $4.1B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4.2B $4.7B $5B $5.7B $5.4B
Total Assets $104.5B $99.8B $103.5B $105.9B $99.8B
 
Accounts Payable $738M $851M $1.1B $756M $937M
Accrued Expenses $1.1B $1.2B $1.2B $1.2B $1.4B
Current Portion Of Long-Term Debt $5.3B $6.7B $5.8B $4.7B $5.9B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $10.2B $4.5B $4B $10.9B $2.6B
Total Current Liabilities $17.6B $13.2B $12.2B $21.6B $10.8B
 
Long-Term Debt $33.1B $34.8B $38.2B $33.1B $37.1B
Capital Leases -- -- -- -- --
Total Liabilities $76.5B $72.6B $75B $77.9B $72.3B
 
Common Stock $24.3B $24B $25.3B $25.5B $25.2B
Other Common Equity Adj -$2B -$1.6B -$1.4B -$1.6B -$1.7B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -$1.6B -- --
Minority Interest, Total $1.7B $326M -- -- --
Total Equity $28.1B $27.2B $28.6B $28B $27.5B
 
Total Liabilities and Equity $104.5B $99.8B $103.5B $105.9B $99.8B
Cash and Short Terms $413M $180M $163M $137M $1.8B
Total Debt $38.4B $41.5B $44B $41.9B $43B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.4B -$550M $3.4B $1.3B $2B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$105M -$292M -$183M -$985M $147M
Change in Inventories -$90M $39M -$74M -$216M -$198M
Cash From Operations $5.2B $5.2B $4B $3.7B $6.6B
 
Capital Expenditures $5B $6B $6B $7.6B $10.2B
Cash Acquisitions -$550M $3.1B $400M $536M $3.2B
Cash From Investing -$4.6B -$2.9B -$6.2B -$6.7B -$7.2B
 
Dividends Paid (Ex Special Dividend) -$3B -$2.9B -$2B -$2.2B -$2.2B
Special Dividend Paid
Long-Term Debt Issued $7.8B $7.9B $10B $7B $10.5B
Long-Term Debt Repaid -$12.2B -$4B -$6.1B -$1.8B -$7.5B
Repurchase of Common Stock -- -$3.1B -- -$1.6B --
Other Financing Activities $1.8B -$446M -$371M -$204M -$186M
Cash From Financing -$704M -$2.3B $2.4B $3B $595M
 
Beginning Cash (CF) $391M $269M $247M $408M $341M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$122M -$22M $161M -$67M -$40M
Ending Cash (CF) $269M $247M $408M $341M $301M
 
Levered Free Cash Flow $224M -$793M -$1.9B -$3.9B -$3.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $131M $666M $632M $157M $954M
Depreciation & Amoritzation -- -- -$937M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$123M -$130M $246M -$74M $152M
Change in Inventories $22M -$55M -$228M -$47M -$23M
Cash From Operations $1.7B $1.3B $2B $2B $1.5B
 
Capital Expenditures $1.5B $1.5B $3.1B $2.3B $3B
Cash Acquisitions -$111M -$74M $587M $3.3B -$7.3B
Cash From Investing -$1.5B -$2.8B -$2.3B $923M -$1B
 
Dividends Paid (Ex Special Dividend) -$785M -$510M -$1.7B -$559M -$559M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.7B $4B $2.8B $1.6B $1.6B
Long-Term Debt Repaid $189M -$2B -$1.5B -$4B $94M
Repurchase of Common Stock -$2.4B -- -$1.6B -- --
Other Financing Activities -$101M -$66M -$106M -$36M -$28M
Cash From Financing -$332M $1.5B $236M -$3B $1.2B
 
Beginning Cash (CF) $742M $304M $58M $315M $207M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$184M -$37M -$100M -$68M $1.7B
Ending Cash (CF) $558M $267M $340M $247M $1.9B
 
Levered Free Cash Flow $180M -$183M -$1.2B -$324M -$1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$230M $2.7B $2.5B $2B $2.5B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$222M -$322M -$446M -$413M $10M
Change in Inventories $45M -$35M -$235M -$158M -$97M
Cash From Operations $6.3B $4B $3.2B $6.2B $5.8B
 
Capital Expenditures $6B $5.8B $7.1B $9.5B $11.8B
Cash Acquisitions -$695M $2.5B $2B $3.2B -$126M
Cash From Investing -$6.3B -$4.7B -$4.2B -$6.3B -$2.8B
 
Dividends Paid (Ex Special Dividend) -$3.1B -$2B -$2.2B -$2.2B -$2.2B
Special Dividend Paid
Long-Term Debt Issued $9B $7.1B $7.4B $9.3B $12.2B
Long-Term Debt Repaid -$6.7B -$3.8B -$4.9B -$7B -$10.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.7B -$348M -$278M -$179M -$198M
Cash From Financing $135M $420M $1.1B $10M -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $118M -$291M $73M -$93M $1.7B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $323M -$1.8B -$3.9B -$3.3B -$6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.2B $2B $1B $1.7B $2.2B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $237M $207M -$56M $516M $379M
Change in Inventories $29M -$45M -$206M -$148M -$47M
Cash From Operations $4.8B $3.5B $2.7B $5.2B $4.4B
 
Capital Expenditures $4.4B $4.1B $5.3B $7.2B $8.7B
Cash Acquisitions -$515M -$1.1B $549M $3.2B -$90M
Cash From Investing -$4.9B -$6.6B -$4.5B -$4.1B $293M
 
Dividends Paid (Ex Special Dividend) -$2.4B -$1.5B -$1.7B -$1.7B -$1.7B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8.4B $7.7B $5.1B $7.4B $9.2B
Long-Term Debt Repaid -$3.2B -$2.9B -$1.7B -$6.9B -$10.1B
Repurchase of Common Stock -$2.4B -- -$1.6B -- -$440M
Other Financing Activities -$346M -$248M -$155M -$130M -$142M
Cash From Financing $339M $3.1B $1.8B -$1.2B -$3.1B
 
Beginning Cash (CF) $2.3B $1.1B $1.1B $2.6B $844M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $289M $20M -$68M -$94M $1.6B
Ending Cash (CF) $2.6B $1.1B $992M $2.5B $2.4B
 
Levered Free Cash Flow $401M -$607M -$2.6B -$2B -$4.3B

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

GET BETTER TRADE IDEAS

Popular

Why Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Where Will Cisco Systems Stock Be in 10 Years?
Where Will Cisco Systems Stock Be in 10 Years?

Cisco Systems, Inc. (NASDAQ:CSCO) has enjoyed its position as a…

Disney vs Estée Lauder Stock, Which Is Best?
Disney vs Estée Lauder Stock, Which Is Best?

Inflation has eaten away at a lot of the money…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

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

Sell
44
Is MSFT Stock a Buy?

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

Alerts

Sell
1
IONQ alert for Jan 9

IonQ [IONQ] is down 38.82% over the past day.

Sell
40
QMCO alert for Jan 9

Quantum [QMCO] is down 30.08% over the past day.

Sell
47
MATW alert for Jan 9

Matthews International [MATW] is up 14.21% over the past day.

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

Show me the best stock