Financhill
Buy
58

PEG Quote, Financials, Valuation and Earnings

Last price:
$80.04
Seasonality move :
0.53%
Day range:
$77.95 - $80.48
52-week range:
$71.49 - $95.22
Dividend yield:
3.05%
P/E ratio:
21.78x
P/S ratio:
3.71x
P/B ratio:
2.43x
Volume:
2.8M
Avg. volume:
3M
1-year change:
11.72%
Market cap:
$39.8B
Revenue:
$10.3B
EPS (TTM):
$3.66
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.6B $9.7B $9.8B $11.2B $10.3B
Revenue Growth (YoY) -4.69% 1.24% 0.8% 14.66% -8.43%
 
Cost of Revenues $6.2B $6.7B $7.2B $6.4B $6.7B
Gross Profit $3.4B $3B $2.6B $4.8B $3.5B
Gross Profit Margin 35.74% 30.83% 26.57% 42.96% 34.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -$328M -$376M $218M --
Other Inc / (Exp) $636M -$2.4B -$5M -$44M $194M
Operating Expenses $1.3B $1.2B $1.1B $1.1B $1.2B
Operating Income $2.1B $1.8B $1.5B $3.7B $2.4B
 
Net Interest Expenses $446M $421M $470M $567M $728M
EBT. Incl. Unusual Items $2.3B -$1.1B $1B $3.1B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $396M -$441M -$29M $518M $53M
Net Income to Company $1.9B -$648M $1B $2.6B $1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.9B -$648M $1B $2.6B $1.8B
 
Basic EPS (Cont. Ops) $3.78 -$1.29 $2.07 $5.15 $3.56
Diluted EPS (Cont. Ops) $3.76 -$1.29 $2.06 $5.13 $3.54
Weighted Average Basic Share $504M $504M $498M $498M $498M
Weighted Average Diluted Share $507M $504M $501M $500M $500M
 
EBITDA $4.3B $814M $2.8B $5.1B $4B
EBIT $2.8B -$589M $1.6B $3.8B $2.7B
 
Revenue (Reported) $9.6B $9.7B $9.8B $11.2B $10.3B
Operating Income (Reported) $2.1B $1.8B $1.5B $3.7B $2.4B
Operating Income (Adjusted) $2.8B -$589M $1.6B $3.8B $2.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.9B $2.3B $3.8B $2.8B $3.2B
Revenue Growth (YoY) 3.88% -19.94% 62.34% -26.5% 16.74%
 
Cost of Revenues $1.8B $2B $1.8B $1.8B $2.1B
Gross Profit $1.1B $274M $1.9B $980M $1.1B
Gross Profit Margin 37.45% 11.85% 51.4% 35.51% 34.67%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -$28M -- --
Other Inc / (Exp) $170M $2M $62M $123M $33M
Operating Expenses $357M $310M $254M $295M $320M
Operating Income $725M -$36M $1.7B $685M $797M
 
Net Interest Expenses $130M $120M $153M $179M $213M
EBT. Incl. Unusual Items $765M -$154M $1.6B $629M $617M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $117M -$152M $298M $97M $28M
Net Income to Company $648M -$2M $1.3B $532M $589M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $648M -$2M $1.3B $532M $589M
 
Basic EPS (Cont. Ops) $1.29 -$0.00 $2.59 $1.07 $1.18
Diluted EPS (Cont. Ops) $1.28 -$0.00 $2.58 $1.06 $1.18
Weighted Average Basic Share $504M $501M $497M $499M $498M
Weighted Average Diluted Share $507M $501M $500M $500M $500M
 
EBITDA $1.3B $316M $2.1B $1.2B $1.2B
EBIT $911M -$17M $1.8B $834M $858M
 
Revenue (Reported) $2.9B $2.3B $3.8B $2.8B $3.2B
Operating Income (Reported) $725M -$36M $1.7B $685M $797M
Operating Income (Adjusted) $911M -$17M $1.8B $834M $858M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $9.7B $9.1B $11.2B $10.2B $10.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.3B $7B $7B $6.4B $7.1B
Gross Profit $3.4B $2.2B $4.3B $3.9B $3.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $920M -$2.6B $78M -$41M $86M
Operating Expenses $1.3B $1.2B $1.1B $1.1B $1.2B
Operating Income $2.1B $1B $3.2B $2.8B $2.5B
 
Net Interest Expenses $420M $392M $526M $592M $762M
EBT. Incl. Unusual Items $2.6B -$2B $2.7B $2.1B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $469M -$710M $421M $317M -$16M
Net Income to Company $2.1B -$1.3B $2.3B $1.8B $1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.1B -$1.3B $2.3B $1.8B $1.8B
 
Basic EPS (Cont. Ops) $4.18 -$2.57 $4.66 $3.64 $3.66
Diluted EPS (Cont. Ops) $4.16 -$2.57 $4.64 $3.60 $3.66
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.5B -$190M $4.6B $4.2B $4.1B
EBIT $3.1B -$1.5B $3.3B $2.8B $2.7B
 
Revenue (Reported) $9.7B $9.1B $11.2B $10.2B $10.8B
Operating Income (Reported) $2.1B $1B $3.2B $2.8B $2.5B
Operating Income (Adjusted) $3.1B -$1.5B $3.3B $2.8B $2.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.9B $2.3B $3.8B $2.8B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $2B $1.8B $1.8B $2.1B
Gross Profit $1.1B $274M $1.9B $980M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -$28M -- --
Other Inc / (Exp) $170M $2M $62M $123M $33M
Operating Expenses $357M $310M $254M $295M $320M
Operating Income $725M -$36M $1.7B $685M $797M
 
Net Interest Expenses $130M $120M $153M $179M $213M
EBT. Incl. Unusual Items $765M -$154M $1.6B $629M $617M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $117M -$152M $298M $97M $28M
Net Income to Company $648M -$2M $1.3B $532M $589M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $648M -$2M $1.3B $532M $589M
 
Basic EPS (Cont. Ops) $1.29 -$0.00 $2.59 $1.07 $1.18
Diluted EPS (Cont. Ops) $1.28 -$0.00 $2.58 $1.06 $1.18
Weighted Average Basic Share $504M $501M $497M $499M $498M
Weighted Average Diluted Share $507M $501M $500M $500M $500M
 
EBITDA $1.3B $316M $2.1B $1.2B $1.2B
EBIT $911M -$17M $1.8B $834M $858M
 
Revenue (Reported) $2.9B $2.3B $3.8B $2.8B $3.2B
Operating Income (Reported) $725M -$36M $1.7B $685M $797M
Operating Income (Adjusted) $911M -$17M $1.8B $834M $858M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $543M $818M $465M $54M $125M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $1.9B $1.9B $1.5B $1.6B
Inventory $878M $744M $960M $1B --
Prepaid Expenses $51M $63M $93M $144M $117M
Other Current Assets $396M $408M $402M $3.1B $4.1B
Total Current Assets $3.6B $6.3B $4.3B $3.4B $4.2B
 
Property Plant And Equipment $37.8B $34.6B $36.1B $1.5B $1.3B
Long-Term Investments $3.3B $3.4B $3B $3B --
Goodwill -- -- -- -- --
Other Intangibles $158M $20M -- -- --
Other Long-Term Assets $286M $234M $285M $42.2B $44.2B
Total Assets $50.1B $49B $48.7B $50.7B $54.6B
 
Accounts Payable $1.3B $1.3B $1.3B $1.2B $1.1B
Accrued Expenses $126M $121M $134M $170M $219M
Current Portion Of Long-Term Debt $1.7B $700M $1.6B $1.5B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.2B $1.4B $1.5B $5.1B $6.5B
Total Current Liabilities $5.5B $7.1B $6.7B $5.1B $6.5B
 
Long-Term Debt $14.5B $15.2B $16.5B $17.8B --
Capital Leases -- -- -- -- --
Total Liabilities $34.1B $34.6B $35B $35.3B $38.5B
 
Common Stock $5B $5B $5.1B $5B --
Other Common Equity Adj -$504M -$350M -$550M -$179M --
Common Equity $16B $14.4B $13.7B $13.4B $14B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $16B $14.4B $13.7B $15.5B $16.1B
 
Total Liabilities and Equity $50.1B $49B $48.7B $50.7B $54.6B
Cash and Short Terms $543M $818M $465M $54M $125M
Total Debt $17.2B $19.4B $20.3B $949M $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $803M $1.6B $1.2B $1.2B $894M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5B $1.7B $1.7B $1.5B $1.8B
Inventory $738M $538M $715M $921M $991M
Prepaid Expenses $76M $100M $101M $119M $104M
Other Current Assets $279M $409M $326M $240M $442M
Total Current Assets $3.6B $4.7B $4.3B $4.3B $4.8B
 
Property Plant And Equipment $38B $34.9B $36.5B $38.7B $40.4B
Long-Term Investments $3.3B $3.2B $3.1B $3.1B $3.1B
Goodwill -- -- -- -- --
Other Intangibles $163M $22M -- -- --
Other Long-Term Assets $288M $251M $284M $352M $366M
Total Assets $50.2B $47.8B $49.4B $52.4B $55.6B
 
Accounts Payable $984M $956M $958M $980M $1.1B
Accrued Expenses $173M $144M $161M $193M $230M
Current Portion Of Long-Term Debt $1.4B $700M $1.8B $2.5B $2.6B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.1B $1.5B $1.2B $1.2B $1.5B
Total Current Liabilities $4.5B $5.3B $5.4B $5.4B $5.8B
 
Long-Term Debt $15.3B $17B $17.1B $18.8B $20.4B
Capital Leases -- -- -- -- --
Total Liabilities $33.9B $34.2B $34.7B $36.7B $39.2B
 
Common Stock $5B $5B $5B $5B $5B
Other Common Equity Adj -$542M -$410M -$522M -$169M -$136M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $16.3B $13.6B $14.7B $15.7B $16.4B
 
Total Liabilities and Equity $50.2B $47.8B $49.4B $52.4B $55.6B
Cash and Short Terms $803M $1.6B $1.2B $1.2B $894M
Total Debt $17.4B $19.3B $20.2B $21.8B $23.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.9B -$648M $1B $2.6B $1.8B
Depreciation & Amoritzation $1.5B $1.4B $1.3B $1.3B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $107M -- $1M $75M -$384M
Change in Inventories -- -- -- -- --
Cash From Operations $3.1B $1.7B $1.5B $3.8B $2.1B
 
Capital Expenditures $3B $2.7B $2.9B $3.3B $3.4B
Cash Acquisitions -- -$111M -$124M $291M --
Cash From Investing -$2.7B -$2.2B -$1.1B -$3B -$3.3B
 
Dividends Paid (Ex Special Dividend) -$991M -$1B -$1.1B -$1.1B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $3.3B $5.6B $4.9B $3.8B $4.5B
Long-Term Debt Repaid -$2.2B -$3.4B -$4B -$3.8B -$2B
Repurchase of Common Stock -- -- -$500M -- --
Other Financing Activities -$72M -$369M -$6M -$98M -$70M
Cash From Financing -$30M $799M -$754M -$1.3B $1.2B
 
Beginning Cash (CF) $176M $572M $863M $511M $99M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $396M $291M -$352M -$412M $55M
Ending Cash (CF) $572M $863M $511M $99M $154M
 
Levered Free Cash Flow $68M -$983M -$1.4B $481M -$1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $648M -$2M $1.3B $532M $589M
Depreciation & Amoritzation $390M $333M $330M $346M $373M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $66M $1M $70M $5M $78M
Change in Inventories -- -- -- -- --
Cash From Operations $1B $472M $1.8B $661M $1B
 
Capital Expenditures $633M $686M $739M $797M $628M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$624M $1.2B -$714M -$785M -$618M
 
Dividends Paid (Ex Special Dividend) -$258M -$271M -$284M -$299M -$314M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B $1.8B $900M $2.3B $1.9B
Long-Term Debt Repaid -$1.2B -$1.8B -$950M -$250M --
Repurchase of Common Stock -- -$500M -- -- --
Other Financing Activities -$78M -$12M -$46M -$27M -$48M
Cash From Financing -$134M -$876M -$380M $1.2B $345M
 
Beginning Cash (CF) $572M $863M $511M $99M $154M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $269M $779M $743M $1.1B $776M
Ending Cash (CF) $841M $1.6B $1.3B $1.2B $930M
 
Levered Free Cash Flow $394M -$214M $1.1B -$136M $421M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2.1B -$1.3B $2.3B $1.8B $1.8B
Depreciation & Amoritzation $1.5B $1.3B $1.3B $1.3B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $157M -$65M $70M $10M -$311M
Change in Inventories -- -- -- -- --
Cash From Operations $3B $1.2B $2.9B $2.6B $2.5B
 
Capital Expenditures $2.9B $2.8B $2.9B $3.4B $3.2B
Cash Acquisitions -- -- -$124M $291M --
Cash From Investing -$2.6B -$437M -$3B -$3B -$3.1B
 
Dividends Paid (Ex Special Dividend) -$1B -$1B -$1.1B -$1.2B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $3.8B $5.9B $4B $5.2B $4.1B
Long-Term Debt Repaid -$3.1B -$4B -$3.1B -$3.1B -$1.8B
Repurchase of Common Stock -- -$500M -- -- --
Other Financing Activities -$88M -$303M -$40M -$79M -$91M
Cash From Financing -$401M $57M -$258M $369M $324M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1M $801M -$388M -$30M -$294M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $58M -$1.6B -$73M -$753M -$690M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $648M -$2M $1.3B $532M $589M
Depreciation & Amoritzation $390M $333M $330M $346M $373M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $66M $1M $70M $5M $78M
Change in Inventories -- -- -- -- --
Cash From Operations $1B $472M $1.8B $661M $1B
 
Capital Expenditures $633M $686M $739M $797M $628M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$624M $1.2B -$714M -$785M -$618M
 
Dividends Paid (Ex Special Dividend) -$258M -$271M -$284M -$299M -$314M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B $1.8B $900M $2.3B $1.9B
Long-Term Debt Repaid -$1.2B -$1.8B -$950M -$250M --
Repurchase of Common Stock -- -$500M -- -- --
Other Financing Activities -$78M -$12M -$46M -$27M -$48M
Cash From Financing -$134M -$876M -$380M $1.2B $345M
 
Beginning Cash (CF) $572M $863M $511M $99M $154M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $269M $779M $743M $1.1B $776M
Ending Cash (CF) $841M $1.6B $1.3B $1.2B $930M
 
Levered Free Cash Flow $394M -$214M $1.1B -$136M $421M

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

GET BETTER TRADE IDEAS

Popular

Is it Safe to Invest in Google With OpenAI Threats?
Is it Safe to Invest in Google With OpenAI Threats?

For the last 20 years, Google parent company Alphabet (NASDAQ:GOOG,…

Is Broadcom Stock a Millionaire Maker?
Is Broadcom Stock a Millionaire Maker?

Broadcom (Nasdaq: AVGO) stock has gone up more than 64%…

Is Berkshire The Best Stock to Buy in a Bad Market?
Is Berkshire The Best Stock to Buy in a Bad Market?

Berkshire Hathaway (NYSE:BRK.A, BRK.B) has historically been one of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

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

Buy
60
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
60
RGC alert for May 7

Regencell Bioscience Holdings [RGC] is up 25.83% over the past day.

Buy
77
FARO alert for May 7

Faro Technologies [FARO] is down 0.19% over the past day.

Buy
53
SRPT alert for May 7

Sarepta Therapeutics [SRPT] is down 19.59% over the past day.

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

Show me the best stock