Financhill
Sell
37

TROW Quote, Financials, Valuation and Earnings

Last price:
$116.13
Seasonality move :
6.7%
Day range:
$112.11 - $116.77
52-week range:
$100.49 - $125.81
Dividend yield:
4.27%
P/E ratio:
12.70x
P/S ratio:
3.76x
P/B ratio:
2.52x
Volume:
3.8M
Avg. volume:
1.5M
1-year change:
9.57%
Market cap:
$25.8B
Revenue:
$6.5B
EPS (TTM):
$9.14
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $5.6B $6.2B $7.7B $6.5B $6.5B
Revenue Growth (YoY) 4.57% 10.48% 23.61% -15.43% -0.43%
 
Cost of Revenues $2.4B $2.6B $3B $2.9B $3.3B
Gross Profit $3.2B $3.6B $4.7B $3.6B $3.2B
Gross Profit Margin 57.55% 57.85% 60.99% 54.96% 49.63%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $846M $844.6M $968.7M $1.1B $1.2B
Other Inc / (Exp) $540.3M $496.5M $284.6M -$547.8M $452.3M
Operating Expenses $846M $844.6M $968.7M $1.1B $1.2B
Operating Income $2.4B $2.7B $3.7B $2.5B $2B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.9B $3.2B $4B $1.9B $2.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $678.4M $718.9M $896.1M $498.6M $654.6M
Net Income to Company $2.2B $2.5B $3.1B $1.4B $1.8B
 
Minority Interest in Earnings -$117.6M -$150.6M -$15.6M $108.3M -$47M
Net Income to Common Excl Extra Items $2.1B $2.4B $3.1B $1.6B $1.8B
 
Basic EPS (Cont. Ops) $8.82 $10.08 $13.25 $6.73 $7.78
Diluted EPS (Cont. Ops) $8.70 $9.98 $13.12 $6.70 $7.76
Weighted Average Basic Share $235.4M $228.8M $226.6M $226M $224.1M
Weighted Average Diluted Share $238.6M $231.2M $228.8M $227.1M $224.8M
 
EBITDA $2.6B $2.9B $3.9B $3.1B $2.5B
EBIT $2.4B $2.7B $3.7B $2.5B $2B
 
Revenue (Reported) $5.6B $6.2B $7.7B $6.5B $6.5B
Operating Income (Reported) $2.4B $2.7B $3.7B $2.5B $2B
Operating Income (Adjusted) $2.4B $2.7B $3.7B $2.5B $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.6B $2B $1.6B $1.7B $1.8B
Revenue Growth (YoY) 11.85% 22.45% -18.73% 5.2% 6.88%
 
Cost of Revenues $662.6M $730.9M $733.6M $784.4M $844.9M
Gross Profit $933.2M $1.2B $854.6M $886.3M $940.7M
Gross Profit Margin 58.48% 62.6% 53.81% 53.05% 52.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $204.3M $227M $282.8M $266.5M $289M
Other Inc / (Exp) $191.6M -$11.5M -$80M -$35.7M $174.4M
Operating Expenses $204.3M $227M $282.8M $266.5M $289M
Operating Income $728.9M $996.2M $571.8M $619.8M $651.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $920.5M $984.7M $491.8M $584.1M $826.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $221.9M $227.3M $134M $144.9M $185.7M
Net Income to Company $698.6M $757.4M $357.8M $439.2M $640.4M
 
Minority Interest in Earnings -$55.4M $19.8M $26.6M $14M -$37.4M
Net Income to Common Excl Extra Items $643.2M $777.2M $384.4M $453.2M $603M
 
Basic EPS (Cont. Ops) $2.75 $3.34 $1.67 $1.98 $2.64
Diluted EPS (Cont. Ops) $2.73 $3.31 $1.66 $1.97 $2.64
Weighted Average Basic Share $227M $226.9M $225.3M $224.1M $222.3M
Weighted Average Diluted Share $229.4M $229.1M $226.3M $224.8M $222.8M
 
EBITDA $778.6M $1B $628.6M $619.8M $651.7M
EBIT $728.9M $996.2M $571.8M $619.8M $651.7M
 
Revenue (Reported) $1.6B $2B $1.6B $1.7B $1.8B
Operating Income (Reported) $728.9M $996.2M $571.8M $619.8M $651.7M
Operating Income (Adjusted) $728.9M $996.2M $571.8M $619.8M $651.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.9B $7.4B $6.9B $6.3B $6.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $2.9B $2.9B $3.2B $3.4B
Gross Profit $3.4B $4.5B $4B $3.1B $3.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $878.2M $903.7M $1.1B $1.1B $1.2B
Other Inc / (Exp) $276.4M $624.6M -$466.8M $193.2M $598M
Operating Expenses $878.2M $903.7M $1.1B $1.1B $1.2B
Operating Income $2.6B $3.6B $2.9B $2B $2.3B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.8B $4.2B $2.5B $2.2B $2.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $658.9M $933.5M $578.4M $580.5M $700.8M
Net Income to Company $2.2B $3.3B $1.9B $1.7B $2.2B
 
Minority Interest in Earnings -$53M -$168.8M $138.9M -$34.6M -$94.9M
Net Income to Common Excl Extra Items $2.1B $3.1B $2B $1.6B $2.1B
 
Basic EPS (Cont. Ops) $9.03 $13.40 $8.78 $7.04 $9.16
Diluted EPS (Cont. Ops) $8.93 $13.27 $8.71 $7.02 $9.14
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2.8B $3.8B $3.2B $2.7B $2.8B
EBIT $2.6B $3.6B $2.9B $2B $2.3B
 
Revenue (Reported) $5.9B $7.4B $6.9B $6.3B $6.9B
Operating Income (Reported) $2.6B $3.6B $2.9B $2B $2.3B
Operating Income (Adjusted) $2.6B $3.6B $2.9B $2B $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.5B $5.7B $5B $4.8B $5.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2.2B $2.1B $2.4B $2.5B
Gross Profit $2.6B $3.5B $2.9B $2.4B $2.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $622.8M $681.9M $791M $824M $859.7M
Other Inc / (Exp) $106.4M $234.5M -$516.9M $224.1M $369.8M
Operating Expenses $622.8M $681.9M $791M $824M $859.7M
Operating Income $2B $2.8B $2.1B $1.6B $1.9B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.1B $3.1B $1.6B $1.8B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $502.5M $717.1M $399.4M $481.3M $527.5M
Net Income to Company $1.6B $2.4B $1.2B $1.4B $1.7B
 
Minority Interest in Earnings -$4.4M -$22.6M $131.9M -$11M -$58.9M
Net Income to Common Excl Extra Items $1.6B $2.3B $1.3B $1.4B $1.7B
 
Basic EPS (Cont. Ops) $6.76 $10.04 $5.57 $5.88 $7.25
Diluted EPS (Cont. Ops) $6.69 $9.94 $5.53 $5.86 $7.24
Weighted Average Basic Share $688.5M $681.5M $680.2M $672.9M $668.9M
Weighted Average Diluted Share $695.7M $688.3M $684M $675.2M $670.5M
 
EBITDA $2.1B $3B $2.2B $1.8B $2.1B
EBIT $2B $2.8B $2.1B $1.6B $1.9B
 
Revenue (Reported) $4.5B $5.7B $5B $4.8B $5.3B
Operating Income (Reported) $2B $2.8B $2.1B $1.6B $1.9B
Operating Income (Adjusted) $2B $2.8B $2.1B $1.6B $1.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.8B $2.2B $1.5B $1.8B $2.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $646.6M $863.1M $1.1B $748.7M $807.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.4B $3B $2.6B $2.5B $2.9B
 
Property Plant And Equipment $785.2M $813M $937.4M $1B $1B
Long-Term Investments $5.2B $5.9B $4.9B $3.4B $3.7B
Goodwill $665.7M $665.7M $2.7B $2.6B $2.6B
Other Intangibles -- -- $913.4M $629.8M $507.3M
Other Long-Term Assets $234.4M $219.2M $445.3M $688.7M $692.5M
Total Assets $9.3B $10.7B $12.5B $11.6B $12.3B
 
Accounts Payable $214.5M $187.7M $431M $406.7M $409.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $246.3M $272.7M $508.9M $452.7M $475.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.4B $2.3B $2B $2B
 
Common Stock $47M $45.6M $45.8M $44.9M $44.8M
Other Common Equity Adj -$43M -$23M -$26.5M -$53M -$47.5M
Common Equity $7.1B $7.7B $9B $8.8B $9.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $1.6B $1.2B $847.4M $786.1M
Total Equity $8.2B $9.3B $10.3B $9.7B $10.3B
 
Total Liabilities and Equity $9.3B $10.7B $12.5B $11.6B $12.3B
Cash and Short Terms $1.8B $2.2B $1.5B $1.8B $2.1B
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.2B $3.4B $2.4B $2.6B $3.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $714.8M $941.6M $741.4M $752M $890M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.9B $4.4B $3.1B $3.3B $4.1B
 
Property Plant And Equipment $821.1M $825.3M $1B $1B $1.2B
Long-Term Investments $5.5B $5.4B $3.8B $4.3B $3.9B
Goodwill $665.7M $665.7M $2.7B $2.6B $2.6B
Other Intangibles -- -- $832M $542.4M $395.2M
Other Long-Term Assets $231.7M $242.6M $601M $709.4M $622.6M
Total Assets $10.1B $11.5B $12B $12.6B $13.7B
 
Accounts Payable $186.9M $309.8M $382.8M $395.2M $359.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $253.6M $370.5M $421.1M $437.6M $372.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $2.1B $2.3B $2.4B $2.5B
 
Common Stock $45.3M $45.2M $44.8M $44.7M $44.4M
Other Common Equity Adj -$42.7M -$29.4M -$56.5M -$46.2M -$39.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.3B $1.1B $787.8M $781.7M $966.8M
Total Equity $8.5B $9.3B $9.7B $10.2B $11.2B
 
Total Liabilities and Equity $10.1B $11.5B $12B $12.6B $13.7B
Cash and Short Terms $2.2B $3.4B $2.4B $2.6B $3.2B
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.2B $2.5B $3.1B $1.4B $1.8B
Depreciation & Amoritzation $190.8M $189.6M $204.8M $645.8M $481.6M
Stock-Based Compensation $206.6M $246.2M $274.6M $285.4M $265.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $1.9B $3.5B $2.4B $1.2B
 
Capital Expenditures $204.6M $214.6M $239.1M $237.6M $307.9M
Cash Acquisitions -- -- -$2.5B -- --
Cash From Investing -$324.5M -$36.3M -$1.1B -$41.5M $128.2M
 
Dividends Paid (Ex Special Dividend) -$733.9M -$845.8M -$1.7B -$1.1B -$1.1B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$705.8M -$1.2B -$1.1B -$849.8M -$254.4M
Other Financing Activities $523.7M $557.5M -$66.8M -$83.5M $315.5M
Cash From Financing -$832.7M -$1.5B -$3B -$2.1B -$1.1B
 
Beginning Cash (CF) $1.5B $1.9B $2.3B $1.6B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $365.5M $396.3M -$634.9M $241M $268.7M
Ending Cash (CF) $1.9B $2.3B $1.6B $1.9B $2.1B
 
Levered Free Cash Flow $1.3B $1.7B $3.2B $2.1B $911.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $698.6M $757.4M $357.8M $439.2M $640.4M
Depreciation & Amoritzation $49.7M $51.7M $56.8M -$34.2M -$62M
Stock-Based Compensation $52.9M $52.4M $62.8M $54.3M $49.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $276.2M $1.3B $767.6M $470M $652.5M
 
Capital Expenditures $50.1M $56.9M $54.4M $93.6M $104.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$55.5M $51.9M -$43.8M $174M -$61.6M
 
Dividends Paid (Ex Special Dividend) -$210M -$948.9M -$276.2M -$279.6M -$281.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$131.4M -$181.7M -$217.5M -$90.8M -$73.6M
Other Financing Activities $211M -$276.4M $2M $59.8M $190.4M
Cash From Financing -$108.2M -$1.4B -$485.7M -$297.2M -$152.7M
 
Beginning Cash (CF) $2.2B $3.6B $2.2B $2.3B $2.8B
Foreign Exchange Rate Adjustment $10.8M -$3.1M $19.1M -$2.7M $1.6M
Additions / Reductions $112.5M -$57.8M $238.1M $346.8M $438.2M
Ending Cash (CF) $2.3B $3.5B $2.4B $2.7B $3.2B
 
Levered Free Cash Flow $226.1M $1.2B $713.2M $376.4M $547.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.2B $3.3B $1.9B $1.7B $2.2B
Depreciation & Amoritzation $203.1M $196.7M $219.7M $661.4M $488.4M
Stock-Based Compensation $235M $248M $294M $269.4M $258.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.9B $3.1B $2.9B $1.2B $1.8B
 
Capital Expenditures $211.1M $237.9M $237.6M $286.4M $392.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$300.9M $74.4M -$1.2B $66.1M -$64.9M
 
Dividends Paid (Ex Special Dividend) -$819.2M -$1.7B -$1.1B -$1.1B -$1.1B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$1.3B -$536.5M -$1.4B -$263.1M -$382.3M
Other Financing Activities $435.3M $281.5M -$159.7M $327.2M $338.8M
Cash From Financing -$1.6B -$2B -$2.7B -$1.1B -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9M $1.2B -$1.1B $230M $555.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.7B $2.9B $2.6B $954.9M $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.6B $2.4B $1.2B $1.4B $1.7B
Depreciation & Amoritzation $144M $151.1M $166M $181.6M $188.4M
Stock-Based Compensation $164.5M $166.3M $185.7M $169.7M $162.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.9B $3.1B $2.5B $1.4B $2B
 
Capital Expenditures $155.4M $178.7M $177.2M $226M $310.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$53.1M $57.6M -$69.5M $38.1M -$155M
 
Dividends Paid (Ex Special Dividend) -$635.7M -$1.5B -$832.4M -$842M -$851M
Special Dividend Paid -- $3M -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$1.2B -$493.1M -$727.9M -$141.2M -$269.1M
Other Financing Activities $298.7M $22.7M -$70.2M $340.5M $363.8M
Cash From Financing -$1.4B -$1.9B -$1.6B -$617.2M -$728.2M
 
Beginning Cash (CF) $5.7B $8.7B $5.9B $6.4B $7.4B
Foreign Exchange Rate Adjustment $3.4M -$3.6M $11.8M -$1.8M $500K
Additions / Reductions $444.5M $1.3B $808.4M $797.4M $1.1B
Ending Cash (CF) $6.2B $10B $6.7B $7.2B $8.5B
 
Levered Free Cash Flow $1.8B $2.9B $2.3B $1.2B $1.7B

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

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

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock