Financhill
Sell
48

F Quote, Financials, Valuation and Earnings

Last price:
$9.73
Seasonality move :
5.92%
Day range:
$9.62 - $9.89
52-week range:
$9.06 - $14.85
Dividend yield:
7.72%
P/E ratio:
6.66x
P/S ratio:
0.21x
P/B ratio:
0.86x
Volume:
136.5M
Avg. volume:
119.8M
1-year change:
-26.81%
Market cap:
$38.5B
Revenue:
$185B
EPS (TTM):
$1.46
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $127.1B $136.3B $158.1B $176.2B $185B
Revenue Growth (YoY) -18.45% 7.23% 15.93% 11.47% 5%
 
Cost of Revenues $121.4B $119.9B $140.9B $160B $169.5B
Gross Profit $5.8B $16.4B $17.2B $16.2B $15.5B
Gross Profit Margin 4.55% 12.06% 10.86% 9.17% 8.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.2B $11.9B $10.9B $10.7B $10.3B
Other Inc / (Exp) $4.5B $14.8B -$8.6B -$1.7B $1.6B
Operating Expenses $10.2B $11.9B $10.9B $10.7B $10.3B
Operating Income -$4.4B $4.5B $6.3B $5.5B $5.2B
 
Net Interest Expenses $1.2B $1.5B $643M -- --
EBT. Incl. Unusual Items -$1.1B $17.8B -$3B $4B $7.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $160M -$130M -$864M -$362M $1.3B
Net Income to Company -$1.3B $17.9B -$2.2B $4.3B $5.9B
 
Minority Interest in Earnings -$3M $27M $171M $18M -$15M
Net Income to Common Excl Extra Items -$1.3B $17.9B -$2B $4.3B $5.9B
 
Basic EPS (Cont. Ops) -$0.32 $4.49 -$0.49 $1.09 $1.48
Diluted EPS (Cont. Ops) -$0.32 $4.45 -$0.49 $1.08 $1.46
Weighted Average Basic Share $4B $4B $4B $4B $4B
Weighted Average Diluted Share $4B $4B $4B $4B $4B
 
EBITDA $8B $25.5B $4.8B $11.8B $14.2B
EBIT $535M $19.6B -$1.7B $5.3B $8.4B
 
Revenue (Reported) $127.1B $136.3B $158.1B $176.2B $185B
Operating Income (Reported) -$4.4B $4.5B $6.3B $5.5B $5.2B
Operating Income (Adjusted) $535M $19.6B -$1.7B $5.3B $8.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $36B $37.7B $44B $46B $48.2B
Revenue Growth (YoY) -9.48% 4.8% 16.78% 4.46% 4.89%
 
Cost of Revenues $34.9B $33.7B $39.9B $43.4B $44.2B
Gross Profit $1.1B $4B $4.1B $2.5B $4B
Gross Profit Margin 3.03% 10.58% 9.33% 5.51% 8.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.5B $3.2B $2.5B $2.8B $2.8B
Other Inc / (Exp) -$985M $10.9B -$354M -$1.7B $979M
Operating Expenses $3.5B $3.2B $2.5B $2.8B $2.8B
Operating Income -$2.4B $739M $1.6B -$245M $1.2B
 
Net Interest Expenses $383M $373M $41M -- --
EBT. Incl. Unusual Items -$3.8B $11.2B $1.2B -$1.9B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1B -$1.1B -$93M -$1.3B $483M
Net Income to Company -$2.8B $12.3B $1.3B -$523M $1.8B
 
Minority Interest in Earnings $3M $9M $30M -$3M -$7M
Net Income to Common Excl Extra Items -$2.8B $12.3B $1.3B -$526M $1.8B
 
Basic EPS (Cont. Ops) -$0.70 $3.07 $0.32 -$0.13 $0.46
Diluted EPS (Cont. Ops) -$0.70 $3.05 $0.32 -$0.13 $0.45
Weighted Average Basic Share $4B $4B $4B $4B $4B
Weighted Average Diluted Share $4B $4.1B $4B $4B $4B
 
EBITDA -$1.6B $13.2B $3.2B $201M $4.1B
EBIT -$3.3B $11.7B $1.5B -$1.5B $2.6B
 
Revenue (Reported) $36B $37.7B $44B $46B $48.2B
Operating Income (Reported) -$2.4B $739M $1.6B -$245M $1.2B
Operating Income (Adjusted) -$3.3B $11.7B $1.5B -$1.5B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $127.1B $136.3B $158.1B $176.2B $185B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $121.4B $119.9B $140.9B $160B $169.5B
Gross Profit $5.8B $16.4B $17.2B $16.2B $15.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.2B $11.9B $10.9B $10.7B $10.3B
Other Inc / (Exp) $4.5B $14.8B -$8.6B -$1.7B $1.6B
Operating Expenses $10.2B $11.9B $10.9B $10.7B $10.3B
Operating Income -$4.4B $4.5B $6.3B $5.5B $5.2B
 
Net Interest Expenses $1.2B $1.5B $643M -- --
EBT. Incl. Unusual Items -$1.1B $17.8B -$3B $4B $7.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $160M -$130M -$864M -$362M $1.3B
Net Income to Company -$1.3B $17.9B -$2.2B $4.3B $5.9B
 
Minority Interest in Earnings -$3M $27M $171M $18M -$15M
Net Income to Common Excl Extra Items -$1.3B $17.9B -$2B $4.3B $5.9B
 
Basic EPS (Cont. Ops) -$0.32 $4.49 -$0.50 $1.09 $1.47
Diluted EPS (Cont. Ops) -$0.32 $4.45 -$0.51 $1.08 $1.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $8B $25.5B $4.8B $11.8B $14.2B
EBIT $547M $19.6B -$1.7B $5.3B $8.4B
 
Revenue (Reported) $127.1B $136.3B $158.1B $176.2B $185B
Operating Income (Reported) -$4.4B $4.5B $6.3B $5.5B $5.2B
Operating Income (Adjusted) $547M $19.6B -$1.7B $5.3B $8.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $136.3B $158.1B $176.2B $185B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $119.9B $140.9B $160B $169.5B --
Gross Profit $16.4B $17.2B $16.2B $15.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.9B $10.9B $10.7B $10.3B --
Other Inc / (Exp) $14.8B -$8.6B -$1.7B $1.6B --
Operating Expenses $11.9B $10.9B $10.7B $10.3B --
Operating Income $4.5B $6.3B $5.5B $5.2B --
 
Net Interest Expenses $1.5B $643M -- -- --
EBT. Incl. Unusual Items $17.8B -$3B $4B $7.2B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$130M -$864M -$362M $1.3B --
Net Income to Company $17.9B -$2.2B $4.3B $5.9B --
 
Minority Interest in Earnings $27M $171M $18M -$15M --
Net Income to Common Excl Extra Items $17.9B -$2B $4.3B $5.9B --
 
Basic EPS (Cont. Ops) $4.49 -$0.50 $1.09 $1.47 --
Diluted EPS (Cont. Ops) $4.45 -$0.51 $1.08 $1.46 --
Weighted Average Basic Share $16B $16.1B $16B $15.9B --
Weighted Average Diluted Share $16.1B $16.1B $16.2B $16.1B --
 
EBITDA $25.5B $4.8B $11.8B $14.2B --
EBIT $19.6B -$1.7B $5.3B $8.4B --
 
Revenue (Reported) $136.3B $158.1B $176.2B $185B --
Operating Income (Reported) $4.5B $6.3B $5.5B $5.2B --
Operating Income (Adjusted) $19.6B -$1.7B $5.3B $8.4B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $25.2B $20.5B $25.1B $24.9B $22.9B
Short Term Investments $24.7B $29.1B $18.9B $15.3B $15.4B
Accounts Receivable, Net $52.4B $43.9B $54.4B $62B $66.6B
Inventory $10.8B $12.1B $14.1B $15.7B $15B
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.6B $3.4B $3.9B $3.6B $4.6B
Total Current Assets $116.7B $109B $116.5B $121.5B $124.5B
 
Property Plant And Equipment $65B $63.5B $60B $62.2B $64.9B
Long-Term Investments $4.9B $4.5B $2.8B $5.5B $6.8B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $12.9B $14.9B $11.1B $11.4B $12.9B
Total Assets $267.3B $257B $255.9B $273.3B $285.2B
 
Accounts Payable $22.2B $22.3B $25.6B $26B $24.1B
Accrued Expenses $1.2B $888M $935M $1.2B $1.3B
Current Portion Of Long-Term Debt $51.3B $48.2B $50.2B $49.7B $54.9B
Current Portion Of Capital Lease Obligations $323M $345M $404M $481M $558M
Other Current Liabilities $17.7B $12.9B $14.8B $18.8B $19.5B
Total Current Liabilities $97.2B $90.7B $96.9B $101.5B $106.9B
 
Long-Term Debt $110.3B $88.4B $88.8B $99.6B $103.6B
Capital Leases -- -- -- -- --
Total Liabilities $236.5B $208.4B $212.7B $230.5B $240.3B
 
Common Stock $41M $41M $42M $42M $42M
Other Common Equity Adj -$8.3B -$8.3B -$9.3B -$9B -$9.6B
Common Equity $30.7B $48.5B $43.2B $42.8B $44.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $121M $103M -$75M $25M $23M
Total Equity $30.8B $48.6B $43.2B $42.8B $44.9B
 
Total Liabilities and Equity $267.3B $257B $255.9B $273.3B $285.2B
Cash and Short Terms $50B $49.6B $44.1B $40.2B $38.3B
Total Debt $161.7B $138.1B $139B $149.2B $158.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $25.2B $20.5B $25.1B $24.9B $22.9B
Short Term Investments $24.7B $29.1B $18.9B $15.3B $15.4B
Accounts Receivable, Net $52.4B $43.9B $54.4B $62B $66.6B
Inventory $10.8B $12.1B $14.1B $15.7B $15B
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.6B $3.4B $3.9B $3.6B $4.6B
Total Current Assets $116.7B $109B $116.5B $121.5B $124.5B
 
Property Plant And Equipment $65B $63.5B $60B $62.2B $64.9B
Long-Term Investments $4.9B $4.5B $2.8B $5.5B $6.8B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $12.9B $14.9B $11.1B $11.4B $12.9B
Total Assets $267.3B $257B $255.9B $273.3B $285.2B
 
Accounts Payable $22.2B $22.3B $25.6B $26B $24.1B
Accrued Expenses $1.2B $888M $935M $1.2B $1.3B
Current Portion Of Long-Term Debt $51.3B $48.2B $50.2B $49.7B $54.9B
Current Portion Of Capital Lease Obligations $323M $345M $404M $481M $558M
Other Current Liabilities $17.7B $12.9B $14.8B $18.8B $19.5B
Total Current Liabilities $97.2B $90.7B $96.9B $101.5B $106.9B
 
Long-Term Debt $110.3B $88.4B $88.8B $99.6B $103.6B
Capital Leases -- -- -- -- --
Total Liabilities $236.5B $208.4B $212.7B $230.5B $240.3B
 
Common Stock $41M $41M $42M $42M $42M
Other Common Equity Adj -$8.3B -$8.3B -$9.3B -$9B -$9.6B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $121M $103M -$75M $25M $23M
Total Equity $30.8B $48.6B $43.2B $42.8B $44.9B
 
Total Liabilities and Equity $267.3B $257B $255.9B $273.3B $285.2B
Cash and Short Terms $50B $49.6B $44.1B $40.2B $38.3B
Total Debt $161.7B $138.1B $139B $149.2B $158.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.3B $17.9B -$2.2B $4.3B $5.9B
Depreciation & Amoritzation $7.5B $6B $6.5B $6.5B $5.9B
Stock-Based Compensation $199M $305M $336M $460M $511M
Change in Accounts Receivable $12B $6.5B -$11.7B -$7.4B -$6.8B
Change in Inventories $148M -$1.8B -$2.6B -$1.2B $27M
Cash From Operations $24.3B $15.8B $6.9B $14.9B $15.4B
 
Capital Expenditures $5.7B $6.2B $6.9B $8.2B $8.7B
Cash Acquisitions $1.3B $88M -$289M -$2.7B -$858M
Cash From Investing -$18.6B $2.7B -$4.3B -$17.6B -$24.4B
 
Dividends Paid (Ex Special Dividend) -$596M -$403M -$2B -$5B -$3.1B
Special Dividend Paid
Long-Term Debt Issued $65.9B $27.9B $45.5B $51.7B $57.3B
Long-Term Debt Repaid -$60.5B -$54.2B -$45.7B -$42B -$45.7B
Repurchase of Common Stock -- -- -$484M -$335M -$426M
Other Financing Activities -$184M -$105M -$271M -$241M -$327M
Cash From Financing $2.3B -$23.5B $2.5B $2.6B $7.5B
 
Beginning Cash (CF) $17.7B $25.9B $20.7B $25.3B $25.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8B -$5B $5B -$126M -$1.5B
Ending Cash (CF) $25.9B $20.7B $25.3B $25.1B $23.2B
 
Levered Free Cash Flow $18.5B $9.6B -$13M $6.7B $6.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.8B $12.3B $1.3B -$523M $1.8B
Depreciation & Amoritzation $1.7B $1.5B $1.7B $1.7B $1.5B
Stock-Based Compensation $29M $43M $59M $110M $107M
Change in Accounts Receivable $961M -$664M -$2.8B -$3.2B -$2B
Change in Inventories $350M $1.4B $1.6B $3B $2.4B
Cash From Operations $4.5B $3.5B $1.2B $2.5B $3B
 
Capital Expenditures $1.5B $1.8B $2.1B $2.3B $2.5B
Cash Acquisitions -$4M -$57M -$375M -$1.1B $1.3B
Cash From Investing -$5.7B -$2.3B -$5B -$7.4B -$6.9B
 
Dividends Paid (Ex Special Dividend) -- -$400M -$599M -$601M -$596M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $11.6B $8.6B $12.6B $15.1B $13.7B
Long-Term Debt Repaid -$9.9B -$18B -$8.3B -$10.1B -$10.1B
Repurchase of Common Stock -- -- -$484M -$335M -$150M
Other Financing Activities $58M $58M -$27M -$15M -$37M
Cash From Financing $2.3B -$8.1B $7.1B $3.4B $3.8B
 
Beginning Cash (CF) $24.5B $27.6B $21.7B $26.6B $23.7B
Foreign Exchange Rate Adjustment $385M -$77M $358M $10M -$493M
Additions / Reductions $1.1B -$6.8B $3.3B -$1.5B -$43M
Ending Cash (CF) $25.9B $20.7B $25.3B $25.1B $23.2B
 
Levered Free Cash Flow $3B $1.8B -$887M $197M $530M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.3B $17.9B -$2.2B $4.3B $5.9B
Depreciation & Amoritzation $7.5B $6B $6.5B $6.5B $5.9B
Stock-Based Compensation $199M $305M $336M $460M $511M
Change in Accounts Receivable $12B $6.5B -$11.7B -$7.4B -$6.8B
Change in Inventories $148M -$1.8B -$2.6B -$1.2B $27M
Cash From Operations $24.3B $15.8B $6.9B $14.9B $15.4B
 
Capital Expenditures $5.7B $6.2B $6.9B $8.2B $8.7B
Cash Acquisitions $1.3B $88M -$289M -$2.7B -$858M
Cash From Investing -$18.6B $2.7B -$4.3B -$17.6B -$24.4B
 
Dividends Paid (Ex Special Dividend) -$596M -$403M -$2B -$5B -$3.1B
Special Dividend Paid
Long-Term Debt Issued $65.9B $27.9B $45.5B $51.7B $57.3B
Long-Term Debt Repaid -$60.5B -$54.2B -$45.7B -$42B -$45.7B
Repurchase of Common Stock -- -- -$484M -$335M -$426M
Other Financing Activities -$184M -$105M -$271M -$241M -$327M
Cash From Financing $2.3B -$23.5B $2.5B $2.6B $7.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8B -$5B $5B -$126M -$1.5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $18.5B $9.6B -$13M $6.7B $6.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $17.9B -$2.2B $4.3B $5.9B --
Depreciation & Amoritzation $6B $6.5B $6.5B $5.9B --
Stock-Based Compensation $305M $336M $460M $511M --
Change in Accounts Receivable $6.5B -$11.7B -$7.4B -$6.8B --
Change in Inventories -$1.8B -$2.6B -$1.2B $27M --
Cash From Operations $15.8B $6.9B $14.9B $15.4B --
 
Capital Expenditures $6.2B $6.9B $8.2B $8.7B --
Cash Acquisitions $88M -$289M -$2.7B -$858M --
Cash From Investing $2.7B -$4.3B -$17.6B -$24.4B --
 
Dividends Paid (Ex Special Dividend) -$403M -$2B -$5B -$3.1B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $27.9B $45.5B $51.7B $57.3B --
Long-Term Debt Repaid -$54.2B -$45.7B -$42B -$45.7B --
Repurchase of Common Stock -- -$484M -$335M -$426M --
Other Financing Activities -$105M -$271M -$241M -$327M --
Cash From Financing -$23.5B $2.5B $2.6B $7.5B --
 
Beginning Cash (CF) $98.8B $83.9B $101B $89B --
Foreign Exchange Rate Adjustment -$232M -$414M -$104M -$458M --
Additions / Reductions -$5B $5B -$126M -$1.5B --
Ending Cash (CF) $93.6B $88.5B $100.7B $87.1B --
 
Levered Free Cash Flow $9.6B -$13M $6.7B $6.7B --

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

GET BETTER TRADE IDEAS

Popular

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Why Did Buffett Sell the S&P 500?
Why Did Buffett Sell the S&P 500?

Warren Buffett has always been an advocate of investing in…

Will SoundHound AI Stock Recover?
Will SoundHound AI Stock Recover?

SoundHound AI (NASDAQ:SOUN) is a leading maker of artificial intelligence…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 29

Ajinomoto [AJINY] is up 99.61% over the past day.

Buy
69
AGX alert for Mar 29

Argan [AGX] is up 19.83% over the past day.

Sell
24
AIR alert for Mar 29

AAR [AIR] is down 16.36% over the past day.

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

Show me the best stock