Financhill
Sell
25

M Quote, Financials, Valuation and Earnings

Last price:
$13.21
Seasonality move :
1.71%
Day range:
$12.72 - $13.30
52-week range:
$12.48 - $20.70
Dividend yield:
5.33%
P/E ratio:
6.40x
P/S ratio:
0.16x
P/B ratio:
0.80x
Volume:
6.2M
Avg. volume:
7.5M
1-year change:
-30.8%
Market cap:
$3.7B
Revenue:
$23B
EPS (TTM):
$2.06
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $18.1B $25.4B $25.4B $23.9B $23B
Revenue Growth (YoY) -28.56% 40.35% 0.2% -6.22% -3.6%
 
Cost of Revenues $12.3B $15B $15.3B $14.2B $13.7B
Gross Profit $5.8B $10.4B $10.1B $9.6B $9.3B
Gross Profit Margin 32.11% 41.12% 39.7% 40.4% 40.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.9B $8.2B $8.5B $8.4B $8.3B
Other Inc / (Exp) -$3.5B -$168M -$2M -$1.1B -$58M
Operating Expenses $6.9B $8.2B $8.5B $8.4B $8.3B
Operating Income -$1B $2.3B $1.6B $1.3B $936M
 
Net Interest Expenses $285M $256M $162M $135M $115M
EBT. Incl. Unusual Items -$4.8B $1.9B $1.5B $43M $763M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$846M $436M $331M -$2M $181M
Net Income to Company -$3.9B $1.4B $1.1B $45M $582M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.9B $1.4B $1.1B $45M $582M
 
Basic EPS (Cont. Ops) -$12.68 $4.66 $4.17 $0.16 $2.10
Diluted EPS (Cont. Ops) -$12.68 $4.55 $4.08 $0.16 $2.07
Weighted Average Basic Share $311.1M $306.8M $274.7M $274.2M $277.7M
Weighted Average Diluted Share $311.1M $314M $281.1M $278.2M $281.6M
 
EBITDA -$3.5B $3B $2.5B $1.1B $1.8B
EBIT -$4.5B $2.1B $1.6B $178M $878M
 
Revenue (Reported) $18.1B $25.4B $25.4B $23.9B $23B
Operating Income (Reported) -$1B $2.3B $1.6B $1.3B $936M
Operating Income (Adjusted) -$4.5B $2.1B $1.6B $178M $878M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $7B $9B $8.6B $8.4B $8B
Revenue Growth (YoY) -17.96% 28.42% -5.02% -2.42% -4.39%
 
Cost of Revenues $4.5B $5.5B $5.5B $5.2B $5B
Gross Profit $2.5B $3.5B $3.1B $3.2B $3B
Gross Profit Margin 36.08% 39.06% 36.03% 38.46% 37.67%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $2.5B $2.5B $2.4B $2.4B
Other Inc / (Exp) -$77M $32M -$9M -$969M -$177M
Operating Expenses $2.1B $2.5B $2.5B $2.4B $2.4B
Operating Income $476M $994M $636M $816M $634M
 
Net Interest Expenses $85M $45M $31M $27M $21M
EBT. Incl. Unusual Items $314M $982M $596M -$180M $436M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $154M $239M $118M -$52M $94M
Net Income to Company $160M $743M $478M -$128M $342M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $160M $743M $478M -$128M $342M
 
Basic EPS (Cont. Ops) $0.51 $2.50 $1.87 -$0.26 $1.23
Diluted EPS (Cont. Ops) $0.50 $2.44 $1.83 -$0.26 $1.21
Weighted Average Basic Share $311.4M $296.3M $272M $275.1M $278.6M
Weighted Average Diluted Share $311.4M $305M $278.4M $279.7M $282.5M
 
EBITDA $640M $1.2B $846M $79M $681M
EBIT $403M $1B $627M -$153M $457M
 
Revenue (Reported) $7B $9B $8.6B $8.4B $8B
Operating Income (Reported) $476M $994M $636M $816M $634M
Operating Income (Adjusted) $403M $1B $627M -$153M $457M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $18.1B $25.4B $25.4B $23.9B $23B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.3B $15B $15.3B $14.2B $13.7B
Gross Profit $5.8B $10.4B $10.1B $9.6B $9.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.8B $8.2B $8.5B $8.4B $8.3B
Other Inc / (Exp) -$3.5B -$166M -$2M -$1.1B -$58M
Operating Expenses $6.8B $8.2B $8.5B $8.4B $8.3B
Operating Income -$1B $2.3B $1.6B $1.3B $937M
 
Net Interest Expenses $284M $257M $162M $135M $115M
EBT. Incl. Unusual Items -$4.8B $1.9B $1.5B $44M $764M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$846M $436M $330M -$2M $182M
Net Income to Company -$3.9B $1.4B $1.1B $45M $582M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.9B $1.4B $1.1B $46M $582M
 
Basic EPS (Cont. Ops) -$12.70 $4.72 $4.29 $0.38 $2.09
Diluted EPS (Cont. Ops) -$12.71 $4.60 $4.19 $0.37 $2.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$3.5B $3B $2.5B $1.1B $1.8B
EBIT -$4.5B $2.1B $1.6B $179M $879M
 
Revenue (Reported) $18.1B $25.4B $25.4B $23.9B $23B
Operating Income (Reported) -$1B $2.3B $1.6B $1.3B $937M
Operating Income (Adjusted) -$4.5B $2.1B $1.6B $179M $879M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Revenue $25.4B $25.4B $23.9B $23B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15B $15.3B $14.2B $13.7B --
Gross Profit $10.4B $10.1B $9.6B $9.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.2B $8.5B $8.4B $8.3B --
Other Inc / (Exp) -$166M -$2M -$1.1B -$58M --
Operating Expenses $8.2B $8.5B $8.4B $8.3B --
Operating Income $2.3B $1.6B $1.3B $937M --
 
Net Interest Expenses $257M $162M $135M $115M --
EBT. Incl. Unusual Items $1.9B $1.5B $44M $764M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $436M $330M -$2M $182M --
Net Income to Company $1.4B $1.1B $45M $582M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $1.1B $46M $582M --
 
Basic EPS (Cont. Ops) $4.72 $4.29 $0.38 $2.09 --
Diluted EPS (Cont. Ops) $4.60 $4.19 $0.37 $2.06 --
Weighted Average Basic Share $1.2B $1.1B $1.1B $1.1B --
Weighted Average Diluted Share $1.3B $1.1B $1.1B $1.1B --
 
EBITDA $3B $2.5B $1.1B $1.8B --
EBIT $2.1B $1.6B $179M $879M --
 
Revenue (Reported) $25.4B $25.4B $23.9B $23B --
Operating Income (Reported) $2.3B $1.6B $1.3B $937M --
Operating Income (Adjusted) $2.1B $1.6B $179M $879M --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $1.7B $1.7B $862M $1B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $276M $297M $300M $293M $303M
Inventory $3.8B $4.4B $4.3B $4.4B $4.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $455M $366M $424M $401M $385M
Total Current Assets $6.2B $6.8B $5.9B $6.1B $6.5B
 
Property Plant And Equipment $8.8B $8.5B $8.6B $7.6B $7.3B
Long-Term Investments -- -- -- -- --
Goodwill $828M $828M $828M $828M $828M
Other Intangibles $437M $435M $432M $430M $425M
Other Long-Term Assets $1.4B $1.1B $1.2B $1.3B $1.4B
Total Assets $17.7B $17.6B $16.9B $16.2B $16.4B
 
Accounts Payable $2.9B $3.3B $2.9B $2.7B $2.7B
Accrued Expenses $485M $535M $928M $920M $952M
Current Portion Of Long-Term Debt $452M -- -- -- --
Current Portion Of Capital Lease Obligations $285M $433M -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.4B $5.4B $4.9B $4.5B $4.5B
 
Long-Term Debt $4.4B $3.3B $3B $3B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $15.2B $14B $12.8B $12.2B $11.9B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$788M -$622M -$618M -$496M -$449M
Common Equity $2.6B $3.6B $4.1B $4B $4.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.6B $3.6B $4.1B $4B $4.6B
 
Total Liabilities and Equity $17.7B $17.6B $16.9B $16.2B $16.4B
Cash and Short Terms $1.7B $1.7B $862M $1B $1.3B
Total Debt $4.9B $3.3B $3B $3B $2.8B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $1.7B $1.7B $862M $1B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $276M $297M $300M $293M $303M
Inventory $3.8B $4.4B $4.3B $4.4B $4.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $455M $366M $424M $401M $385M
Total Current Assets $6.2B $6.8B $5.9B $6.1B $6.5B
 
Property Plant And Equipment $8.8B $8.5B $8.6B $7.6B $7.3B
Long-Term Investments -- -- -- -- --
Goodwill $828M $828M $828M $828M $828M
Other Intangibles $437M $435M $432M $430M $425M
Other Long-Term Assets $1.4B $1.1B $1.2B $1.3B $1.4B
Total Assets $17.7B $17.6B $16.9B $16.2B $16.4B
 
Accounts Payable $2.9B $3.3B $2.9B $2.7B $2.7B
Accrued Expenses $485M $535M $928M $920M $952M
Current Portion Of Long-Term Debt $452M -- -- -- --
Current Portion Of Capital Lease Obligations $285M $433M -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.4B $5.4B $4.9B $4.5B $4.5B
 
Long-Term Debt $4.4B $3.3B $3B $3B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $15.2B $14B $12.8B $12.2B $11.9B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$788M -$622M -$618M -$496M -$449M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.6B $3.6B $4.1B $4B $4.6B
 
Total Liabilities and Equity $17.7B $17.6B $16.9B $16.2B $16.4B
Cash and Short Terms $1.7B $1.7B $862M $1B $1.3B
Total Debt $4.9B $3.3B $3B $3B $2.8B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$3.9B $1.4B $1.1B $45M $582M
Depreciation & Amoritzation $959M $874M $857M $897M $881M
Stock-Based Compensation $31M $55M $54M $47M $58M
Change in Accounts Receivable $132M -$21M -$3M $7M $2M
Change in Inventories $1.4B -$610M $116M -$99M -$51M
Cash From Operations $649M $2.7B $1.6B $1.3B $1.3B
 
Capital Expenditures $466M $597M $1.3B $993M $882M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$325M -$370M -$1.2B -$913M -$592M
 
Dividends Paid (Ex Special Dividend) -$117M -$90M -$173M -$181M -$192M
Special Dividend Paid
Long-Term Debt Issued $2.8B $1.1B $2.8B $961M $301M
Long-Term Debt Repaid -$2B -$2.7B -$3.1B -$963M -$524M
Repurchase of Common Stock -$1M -$500M -$601M -$38M -$1M
Other Financing Activities $79M -$184M -$231M $1M $3M
Cash From Financing $699M -$2.4B -$1.3B -$220M -$413M
 
Beginning Cash (CF) $731M $1.8B $1.7B $865M $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B -$39M -$850M $172M $273M
Ending Cash (CF) $1.8B $1.7B $865M $1B $1.3B
 
Levered Free Cash Flow $183M $2.1B $320M $312M $396M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $160M $743M $478M -$128M $342M
Depreciation & Amoritzation $237M $206M $219M $232M $224M
Stock-Based Compensation $10M $23M $10M $2M $16M
Change in Accounts Receivable -$91M -$85M -$96M -$75M -$66M
Change in Inventories $1.4B $1.8B $2.1B $1.7B $1.8B
Cash From Operations $405M $1.9B $1.1B $1.1B $1.3B
 
Capital Expenditures $80M $212M $312M $244M $233M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11M -$167M -$300M -$197M -$137M
 
Dividends Paid (Ex Special Dividend) -- -$44M -$43M -$46M -$48M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $110M $918M $650M $125M
Long-Term Debt Repaid -$534M -$251M -$1.1B -$810M -$211M
Repurchase of Common Stock -$1M -$206M -- -- -$1M
Other Financing Activities $271M $74M -$64M -$74M -$44M
Cash From Financing -$264M -$310M -$291M -$280M -$179M
 
Beginning Cash (CF) $1.6B $321M $329M $367M $318M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $130M $1.4B $536M $670M $992M
Ending Cash (CF) $1.8B $1.7B $865M $1B $1.3B
 
Levered Free Cash Flow $325M $1.7B $815M $903M $1.1B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$3.9B $1.4B $1.1B $45M $582M
Depreciation & Amoritzation $959M $874M $857M $897M $881M
Stock-Based Compensation $31M $55M $54M $47M $58M
Change in Accounts Receivable $132M -$21M -$3M $7M $2M
Change in Inventories $1.4B -$610M $116M -$99M -$51M
Cash From Operations $649M $2.7B $1.6B $1.3B $1.3B
 
Capital Expenditures $466M $597M $1.3B $993M $882M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$325M -$370M -$1.2B -$913M -$592M
 
Dividends Paid (Ex Special Dividend) -$117M -$90M -$173M -$181M -$192M
Special Dividend Paid
Long-Term Debt Issued $2.8B $1.1B $2.8B -- --
Long-Term Debt Repaid -$2B -$2.7B -$3.1B -$963M -$524M
Repurchase of Common Stock -- -$500M -$601M -$38M -$1M
Other Financing Activities $79M -$184M -$231M $1M $3M
Cash From Financing $699M -$2.4B -$1.3B -$220M -$413M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B -$39M -$850M $172M $273M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $183M $2.1B $320M $312M $396M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Net Income to Stockholders $1.4B $1.1B $45M $582M --
Depreciation & Amoritzation $874M $857M $897M $881M --
Stock-Based Compensation $55M $54M $47M $58M --
Change in Accounts Receivable -$21M -$3M $7M $2M --
Change in Inventories -$610M $116M -$99M -$51M --
Cash From Operations $2.7B $1.6B $1.3B $1.3B --
 
Capital Expenditures $597M $1.3B $993M $882M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$370M -$1.2B -$913M -$592M --
 
Dividends Paid (Ex Special Dividend) -$90M -$173M -$181M -$192M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $2.8B $961M $301M --
Long-Term Debt Repaid -$2.7B -$3.1B -$963M -$524M --
Repurchase of Common Stock -$500M -$601M -$38M -$1M --
Other Financing Activities -$184M -$231M $1M $3M --
Cash From Financing -$2.4B -$1.3B -$220M -$413M --
 
Beginning Cash (CF) $6.2B $3B $2.3B $2.9B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$39M -$850M $172M $273M --
Ending Cash (CF) $6.1B $2.2B $2.5B $3.2B --
 
Levered Free Cash Flow $2.1B $320M $312M $396M --

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

GET BETTER TRADE IDEAS

Popular

Is LUV Stock a Buy, Sell or Hold?
Is LUV Stock a Buy, Sell or Hold?

Southwest Airlines (NYSE:LUV) is one of America’s major air transportation…

Should I Buy Alcoa Stock?
Should I Buy Alcoa Stock?

Alcoa (AA) finds itself in an interesting position in early…

Where Will Nu Holdings Stock Be in 2030?
Where Will Nu Holdings Stock Be in 2030?

Despite fast growth, high profitability and an extraordinary runway ahead,…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Sell
47
Is MSFT Stock a Buy?

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

Sell
44
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
54
NUTX alert for Apr 3

Nutex Health [NUTX] is down 6.08% over the past day.

Sell
50
PVH alert for Apr 3

PVH [PVH] is down 13.66% over the past day.

Sell
15
PCVX alert for Apr 3

Vaxcyte [PCVX] is down 6.71% over the past day.

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

Show me the best stock