Financhill
Sell
46

L Quote, Financials, Valuation and Earnings

Last price:
$83.18
Seasonality move :
1.98%
Day range:
$82.15 - $83.75
52-week range:
$70.23 - $87.45
Dividend yield:
0.3%
P/E ratio:
11.03x
P/S ratio:
1.09x
P/B ratio:
1.04x
Volume:
791.1K
Avg. volume:
804.8K
1-year change:
16.52%
Market cap:
$18B
Revenue:
$15.7B
EPS (TTM):
$7.52
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $14.7B $13.7B $13.7B $14.1B $15.7B
Revenue Growth (YoY) 4.86% -7.2% 0.44% 2.35% 11.59%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $5.1B $4.2B $3.6B $3.8B $4.1B
Operating Expenses $6B $4.7B $4.8B $4.5B $4.9B
Operating Income -- -- -- -- --
 
Net Interest Expenses $591M $515M $424M $378M $376M
EBT. Incl. Unusual Items $1.1B -$1.5B $2.2B $1.1B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $248M -$173M $475M $223M $451M
Net Income to Company $871M -$1.3B $1.7B $891M $1.5B
 
Minority Interest in Earnings $61M $360M -$123M -$69M -$111M
Net Income to Common Excl Extra Items $932M -$931M $1.6B $822M $1.4B
 
Basic EPS (Cont. Ops) $3.08 -$3.32 $6.02 $3.39 $6.30
Diluted EPS (Cont. Ops) $3.07 -$3.32 $6.00 $3.38 $6.29
Weighted Average Basic Share $302.7M $280.3M $259.7M $242.8M $227.5M
Weighted Average Diluted Share $303.4M $280.3M $260.2M $243.3M $227.8M
 
EBITDA -- -- -- -- --
EBIT $1.7B -$949M $2.6B $1.5B $2.4B
 
Revenue (Reported) $14.7B $13.7B $13.7B $14.1B $15.7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.7B -$949M $2.6B $1.5B $2.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.4B $3.3B $3.5B $3.9B $4.4B
Revenue Growth (YoY) -7.24% -3.3% 6.43% 11.57% 12.88%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $926M $807M $932M $966M $1.1B
Operating Expenses $1.2B $968M $1.2B $1.2B $1.3B
Operating Income -- -- -- -- --
 
Net Interest Expenses $137M $99M $92M $94M $114M
EBT. Incl. Unusual Items $183M $304M -$25M $356M $550M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21M $58M $2M $80M $125M
Net Income to Company $162M $246M -$27M $276M $425M
 
Minority Interest in Earnings -$23M -$26M $5M -$23M -$24M
Net Income to Common Excl Extra Items $139M $220M -$22M $253M $401M
 
Basic EPS (Cont. Ops) $0.50 $0.86 -$0.09 $1.12 $1.83
Diluted EPS (Cont. Ops) $0.50 $0.85 -$0.09 $1.12 $1.82
Weighted Average Basic Share $279.4M $256.8M $240.4M $225.6M $219.7M
Weighted Average Diluted Share $279.5M $257.3M $240.8M $226M $219.9M
 
EBITDA -- -- -- -- --
EBIT $320M $403M $67M $450M $664M
 
Revenue (Reported) $3.4B $3.3B $3.5B $3.9B $4.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $320M $403M $67M $450M $664M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13.9B $13.8B $13.8B $15.3B $17B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $4.5B $3.7B $3.7B $3.9B $4.5B
Operating Expenses $5.2B $4.9B $4.5B $4.8B $5.3B
Operating Income -- -- -- -- --
 
Net Interest Expenses $546M $435M $384M $374M $427M
EBT. Incl. Unusual Items -$1.7B $2.3B $1.1B $1.8B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$219M $502M $221M $401M $517M
Net Income to Company -$1.5B $1.8B $865M $1.4B $1.8B
 
Minority Interest in Earnings $406M -$137M -$71M -$104M -$109M
Net Income to Common Excl Extra Items -$1.1B $1.6B $794M $1.3B $1.7B
 
Basic EPS (Cont. Ops) -$3.92 $6.09 $3.20 $5.79 $7.53
Diluted EPS (Cont. Ops) -$3.93 $6.06 $3.18 $5.79 $7.52
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT -$1.2B $2.7B $1.5B $2.2B $2.7B
 
Revenue (Reported) $13.9B $13.8B $13.8B $15.3B $17B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$1.2B $2.7B $1.5B $2.2B $2.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.1B $10.2B $10.3B $11.5B $12.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.2B $2.6B $2.8B $2.9B $3.4B
Operating Expenses $3.5B $3.7B $3.4B $3.6B $3.9B
Operating Income -- -- -- -- --
 
Net Interest Expenses $404M $324M $284M $280M $331M
EBT. Incl. Unusual Items -$2B $1.7B $649M $1.4B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$284M $391M $137M $315M $381M
Net Income to Company -$1.7B $1.3B $512M $1.1B $1.3B
 
Minority Interest in Earnings $400M -$97M -$45M -$80M -$78M
Net Income to Common Excl Extra Items -$1.3B $1.2B $467M $988M $1.2B
 
Basic EPS (Cont. Ops) -$4.66 $4.71 $1.89 $4.31 $5.55
Diluted EPS (Cont. Ops) -$4.66 $4.68 $1.88 $4.31 $5.54
Weighted Average Basic Share $847.9M $786.9M $733.8M $686.6M $663.5M
Weighted Average Diluted Share $848M $788.4M $735.2M $687.3M $664.1M
 
EBITDA -- -- -- -- --
EBIT -$1.6B $2B $933M $1.7B $2B
 
Revenue (Reported) $10.1B $10.2B $10.3B $11.5B $12.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$1.6B $2B $933M $1.7B $2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $336M $478M $621M $532M $399M
Short Term Investments $46.8B $49.3B $49.2B $42.5B $44.8B
Accounts Receivable, Net $6.7B $7.1B $8.4B $8.6B $8.9B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $54.4B $57.2B $58.8B $52B $54.4B
 
Property Plant And Equipment $15.6B $10.5B $9.9B $10B $10.7B
Long-Term Investments $50.2B $52.7B $52.8B $45.6B $48.2B
Goodwill $767M $785M $349M $346M $347M
Other Intangibles $647M $610M $109M $111M $151M
Other Long-Term Assets -- -- -- -- --
Total Assets $82.2B $80.2B $81.6B $75.6B $79.2B
 
Accounts Payable $108M $92M $90M $133M $79M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $77M $37M $93M $854M $1.1B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $185M $129M $183M $987M $1.2B
 
Long-Term Debt $11.5B $10.1B $9B $8.2B $7.9B
Capital Leases -- -- -- -- --
Total Liabilities $60.3B $61.1B $62.5B $60.4B $62.7B
 
Common Stock $3M $3M $2M $2M $2M
Other Common Equity Adj -$68M $581M $186M -$3.3B -$2.5B
Common Equity $19.1B $17.9B $17.8B $14.3B $15.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.8B $1.3B $1.3B $852M $821M
Total Equity $21.9B $19.2B $19.2B $15.2B $16.5B
 
Total Liabilities and Equity $82.2B $80.2B $81.6B $75.6B $79.2B
Cash and Short Terms $47.2B $49.8B $49.9B $43B $45.2B
Total Debt $11.5B $10.1B $9.1B $9B $9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $886M $811M $886M $762M $548M
Short Term Investments $48.4B $49.2B $41.4B $5.1B $6.8B
Accounts Receivable, Net $7.9B $9.2B $9.5B $9.4B $10.1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $57.2B $59.2B $51.7B $15.3B $17.5B
 
Property Plant And Equipment $10.5B $9.9B $9.9B $10.7B $10.7B
Long-Term Investments $51.6B $52.9B $44.9B $45.3B $52B
Goodwill $765M $349M $344M $346M $349M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $79.5B $81.7B $75.1B $76.5B $83.6B
 
Accounts Payable $466M $665M $359M $444M $269M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $35M $187M $814M $1.3B $713M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $501M $852M $1.2B $1.7B $982M
 
Long-Term Debt $10.4B $8.9B $8.5B $7.9B $8.8B
Capital Leases -- -- -- -- --
Total Liabilities $60.8B $62.6B $60.5B $61.3B $65.4B
 
Common Stock $3M $3M $2M $2M $2M
Other Common Equity Adj $238M $191M -$3.8B -$3.5B -$1.7B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2B $1.3B $807M $710M $891M
Total Equity $18.6B $19.1B $14.7B $15.2B $18.2B
 
Total Liabilities and Equity $79.5B $81.7B $75.1B $76.5B $83.6B
Cash and Short Terms $49.3B $50B $42.3B $5.8B $7.4B
Total Debt $10.4B $9.1B $9.3B $9.2B $9.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $871M -$1.3B $1.7B $891M $1.5B
Depreciation & Amoritzation $943M $734M $515M $509M $538M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $114M -$425M -$1.4B -$316M -$268M
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $1.7B $2.6B $3.3B $3.9B
 
Capital Expenditures $1B $710M $482M $660M $686M
Cash Acquisitions $427M $181M $364M -$229M -$572M
Cash From Investing -$671M -$1.4B -$1.2B -$2.3B -$2.7B
 
Dividends Paid (Ex Special Dividend) -$76M -$70M -$65M -$61M -$57M
Special Dividend Paid
Long-Term Debt Issued $2.1B $2.7B $1.2B $573M $778M
Long-Term Debt Repaid -$2B -$1.7B -$1.2B -$640M -$878M
Repurchase of Common Stock -$1.1B -$923M -$1.1B -$729M -$849M
Other Financing Activities -$137M -$138M -$94M -$180M -$294M
Cash From Financing -$1.1B -$198M -$1.3B -$1B -$1.3B
 
Beginning Cash (CF) $405M $336M $478M $621M $532M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$74M $133M $147M -$70M -$138M
Ending Cash (CF) $336M $478M $621M $532M $399M
 
Levered Free Cash Flow $700M $1B $2.1B $2.7B $3.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $437M $353M $379M $477M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$152M -$294M $131M -$197M --
Change in Inventories -- -- -- -- --
Cash From Operations $454M $947M $622M $477M --
 
Capital Expenditures $126M $155M $223M $223M --
Cash Acquisitions $456M -$63M -$57M -$107M --
Cash From Investing -$306M -$763M -$568M -$492M --
 
Dividends Paid (Ex Special Dividend) -$17M -$16M -$15M -$14M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $266M -- $41M $185M --
Long-Term Debt Repaid -$569M -$39M -$313M -$375M --
Repurchase of Common Stock -$245M -$311M -$118M -$140M --
Other Financing Activities -- -$10M -$11M -$9M --
Cash From Financing -$565M -$376M -$416M -$353M --
 
Beginning Cash (CF) $886M $811M $886M $762M --
Foreign Exchange Rate Adjustment $9M $2M $8M $5M --
Additions / Reductions -$417M -$192M -$362M -$368M --
Ending Cash (CF) $478M $621M $532M $399M --
 
Levered Free Cash Flow $328M $792M $399M $254M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.5B $1.8B $865M $1.4B $1.8B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$338M -$1.3B -$741M $60M -$587M
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $2.1B $3.6B $4.1B $2.6B
 
Capital Expenditures $882M $453M $592M $686M $681M
Cash Acquisitions -$241M $883M -$235M -$522M -$273M
Cash From Investing -$1.3B -$730M -$2.5B -$2.8B -$2.5B
 
Dividends Paid (Ex Special Dividend) -$72M -$66M -$62M -$58M -$56M
Special Dividend Paid
Long-Term Debt Issued $2.6B $1.5B $532M $634M $1.5B
Long-Term Debt Repaid -$1.3B -$1.7B -$366M -$816M -$1.1B
Repurchase of Common Stock -$1.1B -$1.1B -$922M -$827M -$402M
Other Financing Activities -$154M -$84M -$179M -$296M -$148M
Cash From Financing -$30M -$1.5B -$997M -$1.4B -$275M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $436M -$78M $100M -$132M -$222M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $879M $1.7B $3B $3.4B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.3B $1.7B $891M $1.5B $1.3B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$425M -$1.4B -$316M -$268M -$390M
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $2.6B $3.3B $3.9B $2.1B
 
Capital Expenditures $710M $482M $660M $686M $458M
Cash Acquisitions $181M $364M -$229M -$572M -$166M
Cash From Investing -$1.4B -$1.2B -$2.3B -$2.7B -$2B
 
Dividends Paid (Ex Special Dividend) -$70M -$65M -$61M -$57M -$42M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.7B $1.2B $573M $778M $1.3B
Long-Term Debt Repaid -$1.7B -$1.2B -$640M -$878M -$763M
Repurchase of Common Stock -$923M -$1.1B -$729M -$849M -$262M
Other Financing Activities -$138M -$94M -$180M -$294M -$139M
Cash From Financing -$198M -$1.3B -$1B -$1.3B $78M
 
Beginning Cash (CF) $2.8B $2.5B $3.3B $2.4B $1.4B
Foreign Exchange Rate Adjustment $9M -$4M -$19M $5M $3M
Additions / Reductions $133M $147M -$70M -$138M $146M
Ending Cash (CF) $3B $2.7B $3.2B $2.2B $1.6B
 
Levered Free Cash Flow $1B $2.1B $2.7B $3.2B $1.6B

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

GET BETTER TRADE IDEAS

Popular

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…

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…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

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

Buy
52
Is NVDA Stock a Buy?

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

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is down 0.23% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 4.97% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 8.78% over the past day.

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

Show me the best stock