Financhill
Buy
71

T Quote, Financials, Valuation and Earnings

Last price:
$26.57
Seasonality move :
2.18%
Day range:
$25.75 - $26.65
52-week range:
$15.94 - $27.97
Dividend yield:
4.18%
P/E ratio:
17.84x
P/S ratio:
1.57x
P/B ratio:
1.83x
Volume:
37.4M
Avg. volume:
43.8M
1-year change:
56.26%
Market cap:
$190.8B
Revenue:
$122.3B
EPS (TTM):
$1.49
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $171.8B $134B $120.7B $122.4B $122.3B
Revenue Growth (YoY) -5.21% -21.96% -9.92% 1.4% -0.08%
 
Cost of Revenues $79.9B $60.4B $50.8B $50.1B $49.2B
Gross Profit $91.8B $73.6B $69.9B $72.3B $73.1B
Gross Profit Margin 53.47% 54.93% 57.89% 59.06% 59.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $38B $29.7B $29B $28.9B $28.4B
Other Inc / (Exp) -$20.2B $9.8B -$19.9B $1.9B -$667M
Operating Expenses $66.6B $47.5B $47B $47.7B $49B
Operating Income $25.3B $26.1B $22.9B $24.7B $24.1B
 
Net Interest Expenses $7.9B $6.7B $6.1B $6.7B $6.8B
EBT. Incl. Unusual Items -$2.9B $29.2B -$3.1B $19.8B $16.7B
Earnings of Discontinued Ops. -- -$2.3B -$181M -- --
Income Tax Expense $965M $5.4B $3.8B $4.2B $4.4B
Net Income to Company -$3.8B $23.8B -$6.9B $15.6B $12.3B
 
Minority Interest in Earnings -$1.4B -$1.4B -$1.5B -$1.2B -$1.3B
Net Income to Common Excl Extra Items -$5.2B $20.1B -$8.5B $14.4B $10.9B
 
Basic EPS (Cont. Ops) -$0.75 $2.77 -$1.13 $1.97 $1.49
Diluted EPS (Cont. Ops) -$0.75 $2.73 -$1.13 $1.97 $1.49
Weighted Average Basic Share $7.2B $7.2B $7.2B $7.2B $7.2B
Weighted Average Diluted Share $7.2B $7.5B $7.6B $7.3B $7.2B
 
EBITDA $33.6B $53.7B $21B $45.3B $44B
EBIT $5.1B $35.9B $3B $26.6B $23.5B
 
Revenue (Reported) $171.8B $134B $120.7B $122.4B $122.3B
Operating Income (Reported) $25.3B $26.1B $22.9B $24.7B $24.1B
Operating Income (Adjusted) $5.1B $35.9B $3B $26.6B $23.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $45.7B $31.1B $31.3B $32B $32.3B
Revenue Growth (YoY) -2.41% -31.95% 0.8% 2.17% 0.86%
 
Cost of Revenues $22.9B $14.2B $13.6B $13.9B $14.2B
Gross Profit $22.8B $16.9B $17.8B $18.1B $18.1B
Gross Profit Margin 49.86% 54.25% 56.7% 56.56% 56.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.2B $7.4B $7.5B $7.5B $7.4B
Other Inc / (Exp) -$19.3B $2.8B -$27.3B -$1.2B $1.6B
Operating Expenses $17.2B $11.9B $12.1B $12.3B $12.8B
Operating Income $5.6B $5B $5.7B $5.9B $5.3B
 
Net Interest Expenses $1.9B $1.6B $1.6B $1.7B $1.7B
EBT. Incl. Unusual Items -$15.6B $6.1B -$23.2B $2.9B $5.3B
Earnings of Discontinued Ops. -- $188M -$35M -- --
Income Tax Expense -$2B $939M -$77M $354M $900M
Net Income to Company -$13.5B $5.2B -$23.1B $2.6B $4.4B
 
Minority Interest in Earnings -$368M -$347M -$362M -$394M -$328M
Net Income to Common Excl Extra Items -$13.9B $5B -$23.5B $2.2B $4.1B
 
Basic EPS (Cont. Ops) -$1.95 $0.69 -$3.20 $0.30 $0.56
Diluted EPS (Cont. Ops) -$1.95 $0.69 -$3.20 $0.30 $0.56
Weighted Average Basic Share $7.1B $7.2B $7.2B $7.2B $7.2B
Weighted Average Diluted Share $7.2B $7.5B $7.5B $7.2B $7.2B
 
EBITDA -$6.7B $12.3B -$17B $9.4B $12.3B
EBIT -$13.7B $7.8B -$21.6B $4.7B $7B
 
Revenue (Reported) $45.7B $31.1B $31.3B $32B $32.3B
Operating Income (Reported) $5.6B $5B $5.7B $5.9B $5.3B
Operating Income (Adjusted) -$13.7B $7.8B -$21.6B $4.7B $7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $171.8B $142.1B $120.7B $122.4B $122.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $79.9B $64.9B $50.8B $50.1B $49.2B
Gross Profit $91.8B $77.2B $69.9B $72.3B $73.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $38B $31.4B $29B $28.9B $28.4B
Other Inc / (Exp) -$20.2B $9.8B -$19.9B $1.9B -$667M
Operating Expenses $66.6B $50.6B $47B $47.7B $49B
Operating Income $25.3B $26.6B $22.9B $24.7B $24.1B
 
Net Interest Expenses $7.9B $6.8B $6.1B $6.7B $6.8B
EBT. Incl. Unusual Items -$2.9B $29.6B -$3.1B $19.8B $16.7B
Earnings of Discontinued Ops. -- -$2.7B -$181M -- --
Income Tax Expense $965M $5.5B $3.8B $4.2B $4.4B
Net Income to Company -$3.8B $23.8B -$6.9B $15.6B $12.3B
 
Minority Interest in Earnings -$1.4B -$1.4B -$1.5B -$1.2B -$1.3B
Net Income to Common Excl Extra Items -$5.2B $20.1B -$8.5B $14.4B $10.9B
 
Basic EPS (Cont. Ops) -$0.76 $2.76 -$1.14 $1.97 $1.49
Diluted EPS (Cont. Ops) -$0.76 $2.72 -$1.19 $1.96 $1.49
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $33.6B $55.6B $21B $45.3B $44B
EBIT $5.1B $36.4B $3B $26.6B $23.5B
 
Revenue (Reported) $171.8B $142.1B $120.7B $122.4B $122.3B
Operating Income (Reported) $25.3B $26.6B $22.9B $24.7B $24.1B
Operating Income (Adjusted) $5.1B $36.4B $3B $26.6B $23.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $142.1B $120.7B $122.4B $122.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $64.9B $50.8B $50.1B $49.2B --
Gross Profit $77.2B $69.9B $72.3B $73.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.4B $29B $28.9B $28.4B --
Other Inc / (Exp) $9.8B -$19.9B $1.9B -$667M --
Operating Expenses $50.6B $47B $47.7B $49B --
Operating Income $26.6B $22.9B $24.7B $24.1B --
 
Net Interest Expenses $6.8B $6.1B $6.7B $6.8B --
EBT. Incl. Unusual Items $29.6B -$3.1B $19.8B $16.7B --
Earnings of Discontinued Ops. -$2.7B -$181M -- -- --
Income Tax Expense $5.5B $3.8B $4.2B $4.4B --
Net Income to Company $23.8B -$6.9B $15.6B $12.3B --
 
Minority Interest in Earnings -$1.4B -$1.5B -$1.2B -$1.3B --
Net Income to Common Excl Extra Items $20.1B -$8.5B $14.4B $10.9B --
 
Basic EPS (Cont. Ops) $2.76 -$1.14 $1.97 $1.49 --
Diluted EPS (Cont. Ops) $2.72 -$1.19 $1.96 $1.49 --
Weighted Average Basic Share $28.7B $28.7B $28.7B $28.8B --
Weighted Average Diluted Share $30B $30.3B $29B $28.8B --
 
EBITDA $55.6B $21B $45.3B $44B --
EBIT $36.4B $3B $26.6B $23.5B --
 
Revenue (Reported) $142.1B $120.7B $122.4B $122.3B --
Operating Income (Reported) $26.6B $22.9B $24.7B $24.1B --
Operating Income (Adjusted) $36.4B $3B $26.6B $23.5B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $9.7B $19.2B $3.7B $6.7B $3.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $20.2B $12.3B $11.5B $10.3B $9.6B
Inventory $3.7B $3.3B $3.1B $2.2B $2.3B
Prepaid Expenses $18.4B -- -- -- --
Other Current Assets -- $16.1B $14.8B $17.3B $16B
Total Current Assets $52B $170.8B $33.1B $36.5B $31.2B
 
Property Plant And Equipment $152B $143.5B $149.3B $149.4B $149.8B
Long-Term Investments $1.8B $6.2B $3.5B $1.3B $295M
Goodwill $135.3B $92.7B $67.9B $67.9B $63.4B
Other Intangibles $146.3B $119.2B $129.4B $132.5B $132.3B
Other Long-Term Assets $38.4B $19.3B $19.6B $19.6B $17.8B
Total Assets $525.8B $551.6B $402.9B $407.1B $394.8B
 
Accounts Payable $31.8B $29.5B $31.1B $27.3B $27.4B
Accrued Expenses $8.2B $4.5B $3.8B $3.9B $4B
Current Portion Of Long-Term Debt $3.5B -- -- $7.4B $5.1B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $33.6B $2.7B -- --
Total Current Liabilities $63.4B $106.2B $56.2B $51.1B $46.9B
 
Long-Term Debt $153.8B $151B $128.4B $127.9B $118.4B
Capital Leases -- -- -- -- --
Total Liabilities $346.5B $367.8B $296.4B $287.6B $274.6B
 
Common Stock $7.6B $7.6B $7.6B $7.6B $7.6B
Other Common Equity Adj $4.3B -$1.4B -$2B -$1B -$604M
Common Equity $161.7B $166.3B $97.5B $103.3B $104.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $17.6B $17.5B $9B $16.1B $15.9B
Total Equity $179.2B $183.9B $106.5B $119.4B $120.2B
 
Total Liabilities and Equity $525.8B $551.6B $402.9B $407.1B $394.8B
Cash and Short Terms $9.7B $19.2B $3.7B $6.7B $3.3B
Total Debt $157.2B $176.9B $136B $137.3B $123.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $9.7B $19.2B $3.7B $6.7B $3.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $20.2B $12.3B $11.5B $10.3B $9.6B
Inventory $3.7B $3.3B $3.1B $2.2B $2.3B
Prepaid Expenses $18.4B -- -- -- --
Other Current Assets -- $16.1B $14.8B $17.3B $16B
Total Current Assets $52B $170.8B $33.1B $36.5B $31.2B
 
Property Plant And Equipment $152B $143.5B $149.3B $149.4B $149.8B
Long-Term Investments $1.8B $6.2B $3.5B $1.3B $295M
Goodwill $135.3B $92.7B $67.9B $67.9B $63.4B
Other Intangibles $146.3B $119.2B $129.4B $132.5B $132.3B
Other Long-Term Assets $38.4B $19.3B $19.6B $19.6B $17.8B
Total Assets $525.8B $551.6B $402.9B $407.1B $394.8B
 
Accounts Payable $31.8B $29.5B $31.1B $27.3B $27.4B
Accrued Expenses $8.2B $4.5B $3.8B $3.9B $4B
Current Portion Of Long-Term Debt $3.5B -- -- $7.4B $5.1B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $33.6B $2.7B -- --
Total Current Liabilities $63.4B $106.2B $56.2B $51.1B $46.9B
 
Long-Term Debt $153.8B $151B $128.4B $127.9B $118.4B
Capital Leases -- -- -- -- --
Total Liabilities $346.5B $367.8B $296.4B $287.6B $274.6B
 
Common Stock $7.6B $7.6B $7.6B $7.6B $7.6B
Other Common Equity Adj $4.3B -$1.4B -$2B -$1B -$604M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $17.6B $17.5B $9B $16.1B $15.9B
Total Equity $179.2B $183.9B $106.5B $119.4B $120.2B
 
Total Liabilities and Equity $525.8B $551.6B $402.9B $407.1B $394.8B
Cash and Short Terms $9.7B $19.2B $3.7B $6.7B $3.3B
Total Debt $157.2B $176.9B $136B $137.3B $123.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.8B $23.8B -$6.9B $15.6B $12.3B
Depreciation & Amoritzation $28.5B $17.9B $18B $18.8B $20.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $787M -$1.4B $881M -$51M -$1.7B
Change in Inventories -- -- -$674M -$642M -$383M
Cash From Operations $43.1B $42B $32B $38.3B $38.8B
 
Capital Expenditures $15.7B $15.5B $19.6B $17.9B $20.3B
Cash Acquisitions $1.8B -$18.3B -$10B -$2.9B -$305M
Cash From Investing -$13.5B -$32.1B -$25.8B -$19.7B -$17.5B
 
Dividends Paid (Ex Special Dividend) -$15B -$15.1B -$9.9B -$8.1B -$8.2B
Special Dividend Paid
Long-Term Debt Issued $41.4B $34.4B $6.9B $15.4B $510M
Long-Term Debt Repaid -$49.4B -$10.5B -$45.2B -$16.5B -$12.8B
Repurchase of Common Stock -$5.5B -$202M -$890M -$194M -$215M
Other Financing Activities -$7.5B -$6.8B -$10.6B -$6.2B -$4B
Cash From Financing -$32B $1.6B -$23.7B -$15.6B -$24.7B
 
Beginning Cash (CF) $12.3B $9.9B $21.3B $3.8B $6.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.4B $11.4B -$17.5B $3B -$3.4B
Ending Cash (CF) $9.9B $21.3B $3.8B $6.8B $3.4B
 
Levered Free Cash Flow $27.5B $26.4B $12.4B $20.5B $18.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$13.5B $5.2B -$23.1B $2.6B $4.4B
Depreciation & Amoritzation $7B $4.5B $4.6B $4.8B $5.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.4B -$2B -$1B -$1.2B -$1.4B
Change in Inventories -- -- -- -$699M -$530M
Cash From Operations $10.1B $11.3B $10.3B $11.4B $11.9B
 
Capital Expenditures $2.4B $3.5B $4.2B $4.6B $6.8B
Cash Acquisitions $2.6B -$1.8B -$91M -$2B -$49M
Cash From Investing $178M -$4.8B -$3.8B -$5.9B -$5.4B
 
Dividends Paid (Ex Special Dividend) -$3.7B -$3.7B -$2B -$2B -$2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1M $5B $2.4B $371M $15M
Long-Term Debt Repaid -$4.1B -$6.5B -$2.9B -$2.6B -$3.2B
Repurchase of Common Stock -$15M -$11M -$15M -$4M -$13M
Other Financing Activities -$2.4B -$1.2B -$2.7B -$2.1B -$647M
Cash From Financing -$10.2B -$6.6B -$5.2B -$6.3B -$5.9B
 
Beginning Cash (CF) $9.8B $21.4B $2.5B $7.7B $2.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21M -$89M $1.3B -$826M $680M
Ending Cash (CF) $9.9B $21.3B $3.8B $6.8B $3.4B
 
Levered Free Cash Flow $7.7B $7.8B $6.1B $6.8B $5.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.8B $23.8B -$6.9B $15.6B $12.3B
Depreciation & Amoritzation $28.5B $17.9B $18B $18.8B $20.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $787M -$1.4B $881M -$51M -$1.7B
Change in Inventories -- -- -- -- --
Cash From Operations $43.1B $42B $32B $38.3B $38.8B
 
Capital Expenditures $15.7B $15.5B $19.6B $17.9B $20.3B
Cash Acquisitions $1.8B -$18.3B -$10B -$2.9B -$305M
Cash From Investing -$13.5B -$32.1B -$25.8B -$19.7B -$17.5B
 
Dividends Paid (Ex Special Dividend) -$15B -$15.1B -$9.9B -$8.1B -$8.2B
Special Dividend Paid
Long-Term Debt Issued $41.4B $34.4B $6.9B $15.4B $510M
Long-Term Debt Repaid -$49.4B -$10.5B -$45.2B -$16.5B -$12.8B
Repurchase of Common Stock -$5.5B -$202M -$890M -$194M -$215M
Other Financing Activities -$7.5B -$6.8B -$10.6B -$6.2B -$4B
Cash From Financing -$32B $1.6B -$23.7B -$15.6B -$24.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.4B $11.4B -$17.5B $3B -$3.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $27.5B $26.4B $12.4B $20.5B $18.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $23.8B -$6.9B $15.6B $12.3B --
Depreciation & Amoritzation $17.9B $18B $18.8B $20.6B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.4B $881M -$51M -$1.7B --
Change in Inventories -- -- -$642M -$383M --
Cash From Operations $42B $32B $38.3B $38.8B --
 
Capital Expenditures $15.5B $19.6B $17.9B $20.3B --
Cash Acquisitions -$18.3B -$10B -$2.9B -$305M --
Cash From Investing -$32.1B -$25.8B -$19.7B -$17.5B --
 
Dividends Paid (Ex Special Dividend) -$15.1B -$9.9B -$8.1B -$8.2B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $34.4B $6.9B $15.4B $510M --
Long-Term Debt Repaid -$10.5B -$45.2B -$16.5B -$12.8B --
Repurchase of Common Stock -$202M -$890M -$194M -$215M --
Other Financing Activities -$6.8B -$10.6B -$6.2B -$4B --
Cash From Financing $1.6B -$23.7B -$15.6B -$24.7B --
 
Beginning Cash (CF) $54.7B $66.6B $24B $16.4B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.4B -$17.5B $3B -$3.4B --
Ending Cash (CF) $66.1B $49.1B $27.1B $12.9B --
 
Levered Free Cash Flow $26.4B $12.4B $20.5B $18.5B --

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

GET BETTER TRADE IDEAS

Popular

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock