Financhill
Buy
57

IBDRY Quote, Financials, Valuation and Earnings

Last price:
$54.48
Seasonality move :
-1.02%
Day range:
$53.73 - $54.68
52-week range:
$45.19 - $62.15
Dividend yield:
4.43%
P/E ratio:
12.55x
P/S ratio:
1.81x
P/B ratio:
1.45x
Volume:
110.4K
Avg. volume:
90.7K
1-year change:
6.41%
Market cap:
$86.7B
Revenue:
$53.4B
EPS (TTM):
$4.34
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $40.8B $37.9B $46.3B $56.9B $53.4B
Revenue Growth (YoY) -1.51% -7.21% 22.26% 22.94% -6.12%
 
Cost of Revenues $22.6B $19.4B $26.1B $35.6B $28.2B
Gross Profit $18.2B $18.4B $20.2B $21.3B $25.2B
Gross Profit Margin 44.63% 48.71% 43.62% 37.44% 47.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $11.3B $11.6B $11B $12.4B $14.8B
Operating Income $6.9B $6.8B $9.2B $8.9B $10.4B
 
Net Interest Expenses $1.3B $1.2B $1.4B $1.7B $2.2B
EBT. Incl. Unusual Items $5.4B $5.8B $7.5B $6.6B $7.6B
Earnings of Discontinued Ops. -$73.9M -$20.6M -$41.4M -$74.9M -$22.7M
Income Tax Expense $1B $1.2B $2.3B $1.2B $1.7B
Net Income to Company $5.3B $5.7B $7.4B $6.5B $7.6B
 
Minority Interest in Earnings -$389.6M -$389.4M -$552.5M -$760.4M -$639.8M
Net Income to Common Excl Extra Items $3.9B $4.1B $4.6B $4.6B $5.2B
 
Basic EPS (Cont. Ops) $2.28 $2.43 $2,683.43 $2.64 $3.10
Diluted EPS (Cont. Ops) $2.28 $2.43 $2.65 $2.64 $3.09
Weighted Average Basic Share $1.7B $1.7B $1.7B $1.7B $1.6B
Weighted Average Diluted Share $1.7B $1.7B $1.7B $1.7B $1.6B
 
EBITDA $11.6B $12.2B $14.8B $14.2B $16.1B
EBIT $6.5B $6.9B $8.8B $8.4B $9.8B
 
Revenue (Reported) $40.8B $37.9B $46.3B $56.9B $53.4B
Operating Income (Reported) $6.9B $6.8B $9.2B $8.9B $10.4B
Operating Income (Adjusted) $6.5B $6.9B $8.8B $8.4B $9.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.1B $10.9B $13.6B $11.9B $11.5B
Revenue Growth (YoY) 0.08% 19.83% 24.48% -12.32% -3.15%
 
Cost of Revenues $4.7B $6.1B $8.8B $6.4B $5.4B
Gross Profit $4.4B $4.8B $4.8B $5.5B $6.1B
Gross Profit Margin 48.73% 44.12% 35.53% 46.44% 53.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.1B $3.2B $3.1B $3.5B $3.7B
Operating Income $1.3B $1.6B $1.8B $2.1B $2.4B
 
Net Interest Expenses $281.5M $263M $466.4M $586M $334.7M
EBT. Incl. Unusual Items $1.3B $1.6B $1.3B $1.7B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $204.1M $365.5M $88.3M $322.5M $485.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$107.7M -$158.9M -$173.5M -$184.4M -$119.8M
Net Income to Common Excl Extra Items $941.4M $1B $1B $1.2B $1.5B
 
Basic EPS (Cont. Ops) $0.65 $0.63 $0.62 $0.73 $0.88
Diluted EPS (Cont. Ops) $0.62 $0.63 $0.62 $0.73 $0.88
Weighted Average Basic Share $1.5B $1.4B $1.8B $1.8B $1.7B
Weighted Average Diluted Share $1.5B $1.5B $1.8B $1.8B $1.7B
 
EBITDA $3.4B $4B $4B $4.2B $4.9B
EBIT $1.8B $2.4B $2.6B $2.7B $3.3B
 
Revenue (Reported) $9.1B $10.9B $13.6B $11.9B $11.5B
Operating Income (Reported) $1.3B $1.6B $1.8B $2.1B $2.4B
Operating Income (Adjusted) $1.8B $2.4B $2.6B $2.7B $3.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $38.3B $44.1B $53B $56.7B $49.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.4B $23.9B $32.3B $32.4B $22.9B
Gross Profit $17.9B $20.2B $20.7B $24.3B $26.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $11.6B $12.1B $11.3B $14.1B $13.3B
Operating Income $6.3B $8.1B $9.4B $10.2B $12.9B
 
Net Interest Expenses $1B $1.3B $2B $2B $1.6B
EBT. Incl. Unusual Items $5.5B $6.3B $7.3B $7.7B $10.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $1.7B $1.5B $1.8B $2.5B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$342.7M -$587.3M -$727.5M -$604.7M -$605.1M
Net Income to Common Excl Extra Items $4B $4B $5B $5.2B $7.2B
 
Basic EPS (Cont. Ops) $2.37 $2.25 $2,594.23 $3.02 $4.34
Diluted EPS (Cont. Ops) $2.35 $2.25 $3.06 $3.02 $4.34
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $11.2B $12.6B $14.6B $14.8B $18.2B
EBIT $6.4B $7.8B $9.5B $9.6B $12.8B
 
Revenue (Reported) $38.3B $44.1B $53B $56.7B $49.1B
Operating Income (Reported) $6.3B $8.1B $9.4B $10.2B $12.9B
Operating Income (Adjusted) $6.4B $7.8B $9.5B $9.6B $12.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $27.3B $33.5B $40.3B $40.3B $36B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.9B $18.4B $24.7B $21.6B $16.4B
Gross Profit $13.3B $15.1B $15.6B $18.6B $19.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $8.8B $9.3B $9.6B $11.3B $9.8B
Operating Income $4.5B $5.7B $6B $7.4B $9.9B
 
Net Interest Expenses $722.4M $833.1M $1.5B $1.8B $1.3B
EBT. Incl. Unusual Items $4.3B $4.9B $4.8B $5.8B $8.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $1.6B $851.5M $1.4B $2.2B
Net Income to Company $3B $3.3B $3.4B -- --
 
Minority Interest in Earnings -$234.5M -$427.7M -$602.6M -$444.9M -$410.9M
Net Income to Common Excl Extra Items $3B $2.9B $3.3B $3.9B $5.9B
 
Basic EPS (Cont. Ops) $1.90 $1.72 $1.98 $2.35 $3.60
Diluted EPS (Cont. Ops) $1.87 $1.72 $1.98 $2.35 $3.60
Weighted Average Basic Share $4.8B $4.8B $5B $5B $5B
Weighted Average Diluted Share $4.8B $4.9B $5B $5B $5B
 
EBITDA $9.8B $11.1B $11.8B $13.2B $16.4B
EBIT $6B $7B $7.7B $8.9B $11.9B
 
Revenue (Reported) $27.3B $33.5B $40.3B $40.3B $36B
Operating Income (Reported) $4.5B $5.7B $6B $7.4B $9.9B
Operating Income (Adjusted) $6B $7B $7.7B $8.9B $11.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.4B $4.2B $4.6B $4.9B $3.3B
Short Term Investments $203.9M $444M $568.4M $410.7M $869.9M
Accounts Receivable, Net $7.5B $7.9B $8.9B $10.2B $9.8B
Inventory $3.2B $3.3B $3.3B $2.6B $3.1B
Prepaid Expenses $234.1M $169.7M $1.1B $2.6B $895.4M
Other Current Assets -- -- -- -- --
Total Current Assets $15.2B $18.4B $25.3B $24.9B $25.5B
 
Property Plant And Equipment $81.9B $90.7B $93.1B $95.1B $99.8B
Long-Term Investments -- -- -- -- --
Goodwill $9.1B $9.4B $9.4B $8.8B $9.3B
Other Intangibles $13.7B $13B $13.1B $12.8B $13.1B
Other Long-Term Assets -- -- -- -- --
Total Assets $137.1B $150.7B $160.5B $161B $165.8B
 
Accounts Payable $6.7B $7.9B $8.3B $8.5B $8.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $171.4M $161.1M $178.9M $161.9M $203.4M
Other Current Liabilities $547.8M $430.5M $722.4M $1.5B $969.4M
Total Current Liabilities $21.4B $22.1B $27.6B $30.9B $31B
 
Long-Term Debt $33.9B $37.5B $35.5B $38.9B $51.7B
Capital Leases -- -- -- -- --
Total Liabilities $84.2B $92.6B $96.9B $98.7B $99.2B
 
Common Stock $5.3B $5.9B $5.4B $5.1B $5.3B
Other Common Equity Adj -- -- -- -- --
Common Equity $42.2B $43.6B $45.8B $44.1B $47.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.7B $14.5B $17.7B $18.2B $19B
Total Equity $52.9B $58.1B $63.5B $62.3B $66.6B
 
Total Liabilities and Equity $137.1B $150.7B $160.5B $161B $165.8B
Cash and Short Terms $2.6B $4.7B $5.1B $5.4B $4.2B
Total Debt $44.4B $47.3B $47.4B $51.5B $65.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.4B $5.2B $4.4B $2.8B $7.9B
Short Term Investments $710.3M $1.1B $3.3B $1.5B $1.8B
Accounts Receivable, Net $7.3B $9.4B $13.5B $9.5B $10.1B
Inventory $3.1B $3B $2.8B $2.7B $3.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $16.1B $22.3B $33.2B $24.6B $26.3B
 
Property Plant And Equipment $86.3B $91.3B $89B $95.1B $105.7B
Long-Term Investments -- -- -- -- --
Goodwill $9.1B $9.4B $8.3B $9B $9.5B
Other Intangibles $12.7B $13.1B $12.4B $12.9B $12.7B
Other Long-Term Assets -- -$2.3M -$982.9K -- -$1.1M
Total Assets $141.4B $156.4B $168.1B $158.6B $173.1B
 
Accounts Payable $5.5B $6.8B $7B $5.3B $6.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $149.1M $168.2M $200.5M $182.1M $241.3M
Other Current Liabilities $629.3M $869.9M $1.2B $1.6B $1.2B
Total Current Liabilities $22.9B $26B $36.2B $27.5B $33.5B
 
Long-Term Debt $35.3B $35.9B $33.6B $40B $42B
Capital Leases -- -- -- -- --
Total Liabilities $89.4B $96B $106.8B $95B $103.7B
 
Common Stock $5.6B $5.5B $4.7B $5B $5.3B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.4B $8.5B $8.4B $9.3B $9.7B
Total Equity $52.1B $60.4B $61.3B $63.7B $69.4B
 
Total Liabilities and Equity $141.4B $156.4B $168.1B $158.6B $173.1B
Cash and Short Terms $3.1B $6.3B $7.7B $4.4B $9.6B
Total Debt $46.7B $46.2B $46.3B $51.1B $58.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $5.3B $5.7B $7.4B $6.5B $7.6B
Depreciation & Amoritzation $5.1B $5.3B $6B $5.8B $6.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.1B -$794.9M -$5.6B -$1.8B $339.9M
Change in Inventories -$386.2M $52.5M $61.5M $549.4M -$181.9M
Cash From Operations $7.7B $9.5B $9.6B $11B $13.1B
 
Capital Expenditures $6.2B $6.7B $8.2B $7.2B $8.5B
Cash Acquisitions -$229.5M -$383.7M -$849.5M -$68.5M -$155.9M
Cash From Investing -$8.3B -$7.6B -$11.2B -$10.7B -$10.5B
 
Dividends Paid (Ex Special Dividend) -$368.3M -$641.8M -$674.4M -$938.6M -$1B
Special Dividend Paid
Long-Term Debt Issued $18B $16.7B $14.8B $15.6B $12.6B
Long-Term Debt Repaid -$16.7B -$12B -$9B -$10.8B -$10B
Repurchase of Common Stock -$1.6B -$3.1B -$2.2B -$2B -$3B
Other Financing Activities $1.7B $68.5M $808.1M $632.8M $467.7M
Cash From Financing -$310.1M -$81.1M $2.2B $159.2M -$4.4B
 
Beginning Cash (CF) $3.1B $2.4B $4.1B $4.3B $5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$832.9M $1.9B $576.2M $464M -$1.8B
Ending Cash (CF) $2.4B $3.9B $4.8B $4.9B $3.3B
 
Levered Free Cash Flow $1.5B $2.9B $1.4B $3.9B $4.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2019-03-31 2020-03-31 2021-03-31 2022-03-31 2023-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $3.1B $3B $3.5B $4.4B $3.9B
Cash Acquisitions -$45M -$144.9M -$41.9M -$741.2M -$123.6M
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -$9.8M -$147.2M -$262.1M -$320.6M -$410.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3B $3.3B $3.4B -- --
Depreciation & Amoritzation $2.6B $2.8B $2.9B -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$473.6M -$1.1B -$1.4B -- --
Change in Inventories $66.1M $163.9M $39.4M -- --
Cash From Operations $4.4B $5.4B $5.8B -- --
 
Capital Expenditures $3.5B $4.4B $3.9B -- --
Cash Acquisitions -$41.9M -$741.2M -$123.6M -- --
Cash From Investing -$3B -$6.3B -$4.5B -- --
 
Dividends Paid (Ex Special Dividend) -$262.1M -$320.6M -$410.1M -- --
Special Dividend Paid -- -- $21.1K -- --
Long-Term Debt Issued $8B $10.4B $7.2B -- --
Long-Term Debt Repaid -$6.4B -$7.7B -$6B -- --
Repurchase of Common Stock -$2B -$1.4B -$1.3B -- --
Other Financing Activities $397.6M $679.7M $21.3M -- --
Cash From Financing -$947.1M $977.4M -$1.5B -- --
 
Beginning Cash (CF) $2.3B $4.1B $4.3B -- --
Foreign Exchange Rate Adjustment -$213.7M -$49.4M $214.1M -- --
Additions / Reductions $441.6M $37.4M -$222.6M -- --
Ending Cash (CF) $2.6B $4.1B $4.3B -- --
 
Levered Free Cash Flow $969.2M $983.4M $1.9B -- --

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