Financhill
Sell
50

M Quote, Financials, Valuation and Earnings

Last price:
$17.54
Seasonality move :
6.35%
Day range:
$17.50 - $18.01
52-week range:
$14.06 - $22.10
Dividend yield:
3.96%
P/E ratio:
29.73x
P/S ratio:
0.21x
P/B ratio:
1.17x
Volume:
5.7M
Avg. volume:
7.4M
1-year change:
-12.74%
Market cap:
$4.9B
Revenue:
$23.9B
EPS (TTM):
$0.59
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Revenue $25.3B $18.1B $25.4B $25.4B $23.9B
Revenue Growth (YoY) -1.59% -28.56% 40.35% 0.2% -6.22%
 
Cost of Revenues $15.2B $12.3B $15B $15.3B $14.1B
Gross Profit $10.2B $5.8B $10.4B $10.1B $9.7B
Gross Profit Margin 40.11% 32.11% 41.12% 39.86% 40.74%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.1B $6.9B $8.3B $8.5B $8.5B
Other Inc / (Exp) -$191M -$3.5B -$72M $37M -$955M
Operating Expenses $9.1B $6.9B $8.3B $8.5B $8.5B
Operating Income $1.1B -$1B $2.2B $1.6B $1.2B
 
Net Interest Expenses $185M $285M $256M $162M $135M
EBT. Incl. Unusual Items $728M -$4.8B $1.9B $1.5B $124M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $164M -$846M $436M $341M $19M
Net Income to Company $564M -$3.9B $1.4B $1.2B $105M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $564M -$3.9B $1.4B $1.2B $105M
 
Basic EPS (Cont. Ops) $1.82 -$12.68 $4.66 $4.28 $0.38
Diluted EPS (Cont. Ops) $1.81 -$12.68 $4.55 $4.19 $0.38
Weighted Average Basic Share $309.7M $311.1M $306.8M $274.7M $274.2M
Weighted Average Diluted Share $311.4M $311.1M $314M $281.1M $278.2M
 
EBITDA $1.9B -$3.5B $3B $2.5B $1.2B
EBIT $938M -$4.5B $2.1B $1.7B $259M
 
Revenue (Reported) $25.3B $18.1B $25.4B $25.4B $23.9B
Operating Income (Reported) $1.1B -$1B $2.2B $1.6B $1.2B
Operating Income (Adjusted) $938M -$4.5B $2.1B $1.7B $259M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $4.2B $5.7B $5.5B $5B $4.9B
Revenue Growth (YoY) -21.86% 35.08% -3.29% -7.85% -2.68%
 
Cost of Revenues $2.6B $3.2B $3.2B $2.9B $2.9B
Gross Profit $1.6B $2.4B $2.3B $2.1B $2B
Gross Profit Margin 38.61% 43.27% 41.39% 42.34% 41.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $2B $2.1B $2B $2.1B
Other Inc / (Exp) -$1M -$118M $24M -$8M $92M
Operating Expenses $1.8B $2B $2.1B $2B $2.1B
Operating Income -$136M $465M $143M $86M -$25M
 
Net Interest Expenses $80M $53M $42M $35M $32M
EBT. Incl. Unusual Items -$217M $294M $125M $43M $35M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$126M $55M $17M $2M $7M
Net Income to Company -$92M $239M $107M $40M $28M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$91M $239M $108M $41M $28M
 
Basic EPS (Cont. Ops) -$0.29 $0.78 $0.40 $0.15 $0.10
Diluted EPS (Cont. Ops) -$0.29 $0.76 $0.39 $0.15 $0.10
Weighted Average Basic Share $311.2M $306.9M $272M $274.7M $278.4M
Weighted Average Diluted Share $311.2M $313.8M $277.7M $277.6M $281.5M
 
EBITDA $113M $571M $392M $310M $295M
EBIT -$137M $347M $167M $78M $67M
 
Revenue (Reported) $4.2B $5.7B $5.5B $5B $4.9B
Operating Income (Reported) -$136M $465M $143M $86M -$25M
Operating Income (Adjusted) -$137M $347M $167M $78M $67M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $19.6B $23.4B $25.9B $24.1B $23.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.1B $13.9B $15.4B $14.5B $13.8B
Gross Profit $6.6B $9.5B $10.5B $9.6B $9.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.3B $7.8B $8.6B $8.6B $8.4B
Other Inc / (Exp) -$3.7B -$186M $77M $7M -$845M
Operating Expenses $7.3B $7.8B $8.6B $8.6B $8.4B
Operating Income -$758M $1.7B $2B $993M $1.2B
 
Net Interest Expenses $241M $297M $176M $139M $121M
EBT. Incl. Unusual Items -$4.7B $1.2B $1.9B $861M $229M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$891M $351M $451M $178M $57M
Net Income to Company -$3.8B $847M $1.4B $682M $172M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.8B $847M $1.4B $683M $172M
 
Basic EPS (Cont. Ops) -$12.11 $2.73 $4.92 $2.51 $0.60
Diluted EPS (Cont. Ops) -$12.12 $2.66 $4.80 $2.46 $0.59
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$3.4B $2.4B $2.9B $1.9B $1.2B
EBIT -$4.4B $1.5B $2B $1B $350M
 
Revenue (Reported) $19.6B $23.4B $25.9B $24.1B $23.4B
Operating Income (Reported) -$758M $1.7B $2B $993M $1.2B
Operating Income (Adjusted) -$4.4B $1.5B $2B $1B $350M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $11.1B $16.4B $16.9B $15.5B $15B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.8B $9.4B $9.9B $9.1B $8.7B
Gross Profit $3.3B $6.9B $7B $6.4B $6.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.8B $5.7B $6B $6.1B $5.9B
Other Inc / (Exp) -$3.4B -$109M $39M $9M $119M
Operating Expenses $4.8B $5.7B $6B $6.1B $5.9B
Operating Income -$1.5B $1.2B $973M $323M $303M
 
Net Interest Expenses $199M $212M $131M $108M $94M
EBT. Incl. Unusual Items -$5.1B $884M $881M $224M $328M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1B $197M $212M $50M $88M
Net Income to Company -$4.1B $687M $668M $173M $240M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.1B $687M $669M $174M $240M
 
Basic EPS (Cont. Ops) -$13.21 $2.22 $2.42 $0.64 $0.86
Diluted EPS (Cont. Ops) -$13.21 $2.16 $2.36 $0.63 $0.85
Weighted Average Basic Share $933M $930.9M $826.7M $821.6M $832.2M
Weighted Average Diluted Share $933M $951M $846M $829.2M $844.1M
 
EBITDA -$4.2B $1.8B $1.7B $997M $1.1B
EBIT -$4.9B $1.1B $1B $332M $422M
 
Revenue (Reported) $11.1B $16.4B $16.9B $15.5B $15B
Operating Income (Reported) -$1.5B $1.2B $973M $323M $303M
Operating Income (Adjusted) -$4.9B $1.1B $1B $332M $422M
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Cash and Equivalents $685M $1.7B $1.7B $862M $1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $409M $276M $297M $300M $293M
Inventory $5.2B $3.8B $4.4B $4.3B $4.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $528M $455M $366M $424M $401M
Total Current Assets $6.8B $6.2B $6.8B $5.9B $6.1B
 
Property Plant And Equipment $9.3B $8.8B $8.5B $8.6B $7.6B
Long-Term Investments -- -- -- -- --
Goodwill $3.9B $828M $828M $828M $828M
Other Intangibles $439M $437M $435M $432M $430M
Other Long-Term Assets $714M $1.4B $1.1B $1.2B $1.3B
Total Assets $21.2B $17.7B $17.6B $16.9B $16.2B
 
Accounts Payable $2.7B $2.9B $3.3B $2.9B $2.5B
Accrued Expenses $590M $485M $535M $928M $920M
Current Portion Of Long-Term Debt $539M $452M -- -- --
Current Portion Of Capital Lease Obligations $399M $285M $433M -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.8B $5.4B $5.4B $4.9B $4.4B
 
Long-Term Debt $3.6B $4.4B $3.3B $3B $3B
Capital Leases -- -- -- -- --
Total Liabilities $14.8B $15.2B $14B $12.8B $12.1B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$995M -$788M -$622M -$618M -$496M
Common Equity $6.4B $2.6B $3.6B $4.1B $4.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6.4B $2.6B $3.6B $4.1B $4.1B
 
Total Liabilities and Equity $21.2B $17.7B $17.6B $16.9B $16.2B
Cash and Short Terms $685M $1.7B $1.7B $862M $1B
Total Debt $4.2B $4.9B $3.3B $3B $3B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents $1.6B $316M $326M $364M $315M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $185M $212M $204M $218M $224M
Inventory $5.1B $6.1B $6.4B $6B $6.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $477M $922M $415M $390M $416M
Total Current Assets $7.4B $7.6B $7.3B $7.1B $7.2B
 
Property Plant And Equipment $9.2B $8.4B $8.5B $8.6B $7.5B
Long-Term Investments -- -- -- -- --
Goodwill $828M $828M $828M $828M $828M
Other Intangibles $437M $435M $433M $431M $426M
Other Long-Term Assets $1.4B $1B $1.1B $1.2B $1.3B
Total Assets $19.2B $18.3B $18.2B $18.1B $17.3B
 
Accounts Payable $6.1B $6.5B $6.5B $5.9B $5.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.7B $6.7B $6.7B $6B $5.8B
 
Long-Term Debt $4.9B $3.3B $3B $3B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $17B $15.3B $14.8B $14B $13.1B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$929M -$661M -$707M -$559M -$496M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.2B $3B $3.5B $4.1B $4.1B
 
Total Liabilities and Equity $19.2B $18.3B $18.2B $18.1B $17.3B
Cash and Short Terms $1.6B $316M $326M $364M $315M
Total Debt $5.4B $3.4B $3.2B $3.2B $2.9B
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Net Income to Stockholders $564M -$3.9B $1.4B $1.2B $105M
Depreciation & Amoritzation $981M $959M $874M $857M $897M
Stock-Based Compensation $38M $31M $55M $54M $47M
Change in Accounts Receivable -$9M $132M -$21M -$3M $7M
Change in Inventories $75M $1.4B -$610M $116M -$99M
Cash From Operations $1.6B $649M $2.7B $1.6B $1.3B
 
Capital Expenditures $1.2B $466M $597M $1.3B $993M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1B -$325M -$370M -$1.2B -$913M
 
Dividends Paid (Ex Special Dividend) -$466M -$117M -$90M -$173M -$181M
Special Dividend Paid
Long-Term Debt Issued -- $2.8B $1.1B $2.8B $961M
Long-Term Debt Repaid -$569M -$2B -$2.7B -$3.1B -$963M
Repurchase of Common Stock -$1M -$1M -$500M -$601M -$38M
Other Financing Activities -$93M $79M -$184M -$231M $1M
Cash From Financing -$1.1B $699M -$2.4B -$1.3B -$220M
 
Beginning Cash (CF) $1.2B $731M $1.8B $1.7B $865M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$517M $1B -$39M -$850M $172M
Ending Cash (CF) $731M $1.8B $1.7B $865M $1B
 
Levered Free Cash Flow $451M $183M $2.1B $320M $312M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$92M $239M $107M $40M $28M
Depreciation & Amoritzation $250M $224M $225M $232M $228M
Stock-Based Compensation $8M $10M $14M $15M $14M
Change in Accounts Receivable $1M $9M $15M $5M $43M
Change in Inventories -$1.6B -$1.8B -$1.8B -$1.9B -$1.9B
Cash From Operations $251M -$124M $185M -$113M -$167M
 
Capital Expenditures $97M $155M $401M $185M $217M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$42M -$59M -$354M -$185M -$82M
 
Dividends Paid (Ex Special Dividend) -- -$46M -$43M -$45M -$48M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $475M $1B $311M $176M
Long-Term Debt Repaid -$4M -$1.9B -$858M -$152M -$312M
Repurchase of Common Stock -- -$294M -- -- --
Other Financing Activities $17M $84M $55M $110M $102M
Cash From Financing $13M -$1.7B $195M $224M -$82M
 
Beginning Cash (CF) $1.4B $2.2B $303M $441M $649M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $222M -$1.9B $26M -$74M -$331M
Ending Cash (CF) $1.6B $321M $329M $367M $318M
 
Levered Free Cash Flow $154M -$279M -$216M -$298M -$384M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$3.8B $847M $1.4B $682M $172M
Depreciation & Amoritzation $978M $905M $844M $884M $889M
Stock-Based Compensation $19M $42M $67M $55M $44M
Change in Accounts Receivable -$10M -$27M $8M -$14M -$7M
Change in Inventories $2.1B -$995M -$262M $378M -$182M
Cash From Operations $1.7B $1.2B $2.4B $1.3B $1.1B
 
Capital Expenditures $731M $465M $1.2B $1.1B $893M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$587M -$214M -$1B -$1B -$652M
 
Dividends Paid (Ex Special Dividend) -$234M -$46M -$174M -$178M -$190M
Special Dividend Paid
Long-Term Debt Issued $2.8B $975M $2B -- --
Long-Term Debt Repaid -$2B -$3B -$2.2B -$1.3B -$1.1B
Repurchase of Common Stock -- -$295M -$807M -$38M --
Other Financing Activities -$331M $13M -$93M $11M -$27M
Cash From Financing $180M -$2.3B -$1.3B -$231M -$514M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B -$1.3B $8M $38M -$49M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $949M $781M $1.2B $224M $224M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$4.1B $687M $668M $173M $240M
Depreciation & Amoritzation $722M $668M $638M $665M $657M
Stock-Based Compensation $21M $32M $44M $45M $42M
Change in Accounts Receivable $223M $64M $93M $82M $68M
Change in Inventories $34M -$2.4B -$2B -$1.8B -$1.8B
Cash From Operations $244M $841M $488M $158M -$30M
 
Capital Expenditures $386M $385M $983M $749M $649M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$314M -$203M -$869M -$716M -$455M
 
Dividends Paid (Ex Special Dividend) -$117M -$46M -$130M -$135M -$144M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.8B $975M $1.9B $311M $176M
Long-Term Debt Repaid -$1.5B -$2.4B -$2B -$153M -$313M
Repurchase of Common Stock -- -$294M -$601M -$38M --
Other Financing Activities -$192M -$258M -$167M $75M $47M
Cash From Financing $963M -$2.1B -$1B $60M -$234M
 
Beginning Cash (CF) $3.7B $5.8B $2.7B $1.9B $2.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $893M -$1.4B -$1.4B -$498M -$719M
Ending Cash (CF) $4.6B $4.4B $1.3B $1.4B $1.8B
 
Levered Free Cash Flow -$142M $456M -$495M -$591M -$679M

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

GET BETTER TRADE IDEAS

Popular

Why Is Coinbase Stock Going Down?
Why Is Coinbase Stock Going Down?

Every way you look at it, Coinbase has had a…

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock