Financhill
Buy
57

PEG Quote, Financials, Valuation and Earnings

Last price:
$83.07
Seasonality move :
3.86%
Day range:
$81.42 - $82.37
52-week range:
$63.54 - $95.22
Dividend yield:
2.96%
P/E ratio:
23.21x
P/S ratio:
3.99x
P/B ratio:
2.93x
Volume:
3.3M
Avg. volume:
3M
1-year change:
28.33%
Market cap:
$41B
Revenue:
$10.3B
EPS (TTM):
$3.54
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.6B $9.7B $9.8B $11.2B $10.3B
Revenue Growth (YoY) -4.69% 1.24% 0.8% 14.66% -8.43%
 
Cost of Revenues $6.2B $6.7B $7.2B $6.4B $6.7B
Gross Profit $3.4B $3B $2.6B $4.8B $3.5B
Gross Profit Margin 35.74% 30.83% 26.57% 42.96% 34.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -$328M -$376M $218M --
Other Inc / (Exp) $636M -$2.4B -$5M -$44M $194M
Operating Expenses $1.3B $1.2B $1.1B $1.1B $1.2B
Operating Income $2.1B $1.8B $1.5B $3.7B $2.4B
 
Net Interest Expenses $446M $421M $470M $567M $728M
EBT. Incl. Unusual Items $2.3B -$1.1B $1B $3.1B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $396M -$441M -$29M $518M $53M
Net Income to Company $1.9B -$648M $1B $2.6B $1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.9B -$648M $1B $2.6B $1.8B
 
Basic EPS (Cont. Ops) $3.78 -$1.29 $2.07 $5.15 $3.56
Diluted EPS (Cont. Ops) $3.76 -$1.29 $2.06 $5.13 $3.54
Weighted Average Basic Share $504M $504M $498M $498M $498M
Weighted Average Diluted Share $507M $504M $501M $500M $500M
 
EBITDA $4.3B $814M $2.8B $5.1B $4B
EBIT $2.8B -$589M $1.6B $3.8B $2.7B
 
Revenue (Reported) $9.6B $9.7B $9.8B $11.2B $10.3B
Operating Income (Reported) $2.1B $1.8B $1.5B $3.7B $2.4B
Operating Income (Adjusted) $2.8B -$589M $1.6B $3.8B $2.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4B $3.1B $3.1B $2.6B $2.5B
Revenue Growth (YoY) -3.07% 27.23% 2.72% -17.01% -5.37%
 
Cost of Revenues $1.6B $1.9B $1.9B $1.6B $1.7B
Gross Profit $761M $1.2B $1.3B $991M $759M
Gross Profit Margin 31.68% 39.07% 40.62% 38.04% 30.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $164M -$254M $90M $93M -$82M
Operating Expenses $329M $270M $278M $292M $308M
Operating Income $432M $924M $997M $699M $451M
 
Net Interest Expenses $43M $39M $84M $105M $169M
EBT. Incl. Unusual Items $553M $631M $1B $687M $200M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $122M $186M $215M $141M -$86M
Net Income to Company $431M $445M $788M $546M $286M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $431M $445M $788M $546M $286M
 
Basic EPS (Cont. Ops) $0.85 $0.88 $1.58 $1.10 $0.57
Diluted EPS (Cont. Ops) $0.85 $0.88 $1.58 $1.09 $0.57
Weighted Average Basic Share $504M $504M $498M $501M $498M
Weighted Average Diluted Share $507M $504M $501M $501M $500M
 
EBITDA $982M $1B $1.4B $1.2B $745M
EBIT $613M $694M $1.1B $825M $391M
 
Revenue (Reported) $2.4B $3.1B $3.1B $2.6B $2.5B
Operating Income (Reported) $432M $924M $997M $699M $451M
Operating Income (Adjusted) $613M $694M $1.1B $825M $391M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.6B $9.7B $9.8B $11.2B $10.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.2B $6.7B $7.2B $6.4B $6.7B
Gross Profit $3.4B $3B $2.6B $4.8B $3.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $595M -$2.4B $18M -$102M $157M
Operating Expenses $1.3B $1.2B $1.1B $1.1B $1.1B
Operating Income $2.1B $1.8B $1.5B $3.7B $2.4B
 
Net Interest Expenses $405M $402M $493M $566M $728M
EBT. Incl. Unusual Items $2.3B -$1.1B $1B $3.1B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $396M -$441M -$29M $518M $53M
Net Income to Company $1.9B -$648M $1B $2.6B $1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.9B -$648M $1B $2.6B $1.8B
 
Basic EPS (Cont. Ops) $3.78 -$1.28 $2.07 $5.16 $3.55
Diluted EPS (Cont. Ops) $3.76 -$1.29 $2.05 $5.12 $3.54
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.2B $795M $2.8B $5.1B $4B
EBIT $2.8B -$608M $1.6B $3.8B $2.7B
 
Revenue (Reported) $9.6B $9.7B $9.8B $11.2B $10.3B
Operating Income (Reported) $2.1B $1.8B $1.5B $3.7B $2.4B
Operating Income (Adjusted) $2.8B -$608M $1.6B $3.8B $2.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9.7B $9.8B $11.2B $10.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.7B $7.2B $6.4B $6.7B --
Gross Profit $3B $2.6B $4.8B $3.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -$57M -$37M --
Other Inc / (Exp) -$2.4B $18M -$102M $157M --
Operating Expenses $1.2B $1.1B $1.1B $1.1B --
Operating Income $1.8B $1.5B $3.7B $2.4B --
 
Net Interest Expenses $402M $493M $566M $728M --
EBT. Incl. Unusual Items -$1.1B $1B $3.1B $1.8B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$441M -$29M $518M $53M --
Net Income to Company -$648M $1B $2.6B $1.8B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$648M $1B $2.6B $1.8B --
 
Basic EPS (Cont. Ops) -$1.28 $2.07 $5.16 $3.55 --
Diluted EPS (Cont. Ops) -$1.29 $2.05 $5.12 $3.54 --
Weighted Average Basic Share $2B $2B $2B $2B --
Weighted Average Diluted Share $2B $2B $2B $2B --
 
EBITDA $795M $2.8B $5.1B $4B --
EBIT -$608M $1.6B $3.8B $2.7B --
 
Revenue (Reported) $9.7B $9.8B $11.2B $10.3B --
Operating Income (Reported) $1.8B $1.5B $3.7B $2.4B --
Operating Income (Adjusted) -$608M $1.6B $3.8B $2.7B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $543M $818M $465M $54M $125M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $1.9B $1.9B $1.5B $1.6B
Inventory $878M $744M $960M $1B --
Prepaid Expenses $51M $63M $93M $144M $117M
Other Current Assets $396M $408M $402M $3.1B $4.1B
Total Current Assets $3.6B $6.3B $4.3B $3.4B $4.2B
 
Property Plant And Equipment $37.8B $34.6B $36.1B $1.5B $1.3B
Long-Term Investments $3.3B $3.4B $3B $3B --
Goodwill -- -- -- -- --
Other Intangibles $158M $20M -- -- --
Other Long-Term Assets $286M $234M $285M $42.2B $44.2B
Total Assets $50.1B $49B $48.7B $50.7B $54.6B
 
Accounts Payable $1.3B $1.3B $1.3B $1.2B $1.1B
Accrued Expenses $126M $121M $134M $170M $219M
Current Portion Of Long-Term Debt $1.7B $700M $1.6B $1.5B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.2B $1.4B $1.5B $5.1B $6.5B
Total Current Liabilities $5.5B $7.1B $6.7B $5.1B $6.5B
 
Long-Term Debt $14.5B $15.2B $16.5B $17.8B --
Capital Leases -- -- -- -- --
Total Liabilities $34.1B $34.6B $35B $35.3B $38.5B
 
Common Stock $5B $5B $5.1B $5B --
Other Common Equity Adj -$504M -$350M -$550M -$179M --
Common Equity $16B $14.4B $13.7B $13.4B $14B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $16B $14.4B $13.7B $15.5B $16.1B
 
Total Liabilities and Equity $50.1B $49B $48.7B $50.7B $54.6B
Cash and Short Terms $543M $818M $465M $54M $125M
Total Debt $17.2B $19.4B $20.3B $949M $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $543M $818M $465M $54M $125M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $1.9B $1.9B $1.5B $1.6B
Inventory $878M $744M $960M -- --
Prepaid Expenses $51M $63M $93M $144M $117M
Other Current Assets $396M $408M $402M $3.1B $4.1B
Total Current Assets $3.6B $6.3B $4.3B $3.4B $4.2B
 
Property Plant And Equipment $37.8B $34.6B $36.1B $1.5B $1.3B
Long-Term Investments $3.3B $3.4B $3B -- --
Goodwill -- -- -- -- --
Other Intangibles $158M $20M -- -- --
Other Long-Term Assets $286M $234M $285M $42.2B $44.2B
Total Assets $50.1B $49B $48.7B $50.7B $54.6B
 
Accounts Payable $1.3B $1.3B $1.3B $1.2B $1.1B
Accrued Expenses $126M $121M $134M $170M $219M
Current Portion Of Long-Term Debt $1.7B $700M $1.6B -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.2B $1.4B $1.5B $5.1B $6.5B
Total Current Liabilities $5.5B $7.1B $6.7B $5.1B $6.5B
 
Long-Term Debt $14.5B $15.2B $16.5B -- --
Capital Leases -- -- -- -- --
Total Liabilities $34.1B $34.6B $35B $35.3B $38.5B
 
Common Stock $5B $5B $5.1B -- --
Other Common Equity Adj -$504M -$350M -$550M -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $16B $14.4B $13.7B $15.5B $16.1B
 
Total Liabilities and Equity $50.1B $49B $48.7B $50.7B $54.6B
Cash and Short Terms $543M $818M $465M $54M $125M
Total Debt $17.2B $19.4B $20.3B $949M $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.9B -$648M $1B $2.6B $1.8B
Depreciation & Amoritzation $1.5B $1.4B $1.3B $1.3B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $107M -- $1M $75M -$384M
Change in Inventories -- -- -- -- --
Cash From Operations $3.1B $1.7B $1.5B $3.8B $2.1B
 
Capital Expenditures $3B $2.7B $2.9B $3.3B $3.4B
Cash Acquisitions -- -$111M -$124M $291M --
Cash From Investing -$2.7B -$2.2B -$1.1B -$3B -$3.3B
 
Dividends Paid (Ex Special Dividend) -$991M -$1B -$1.1B -$1.1B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $3.3B $5.6B $4.9B $3.8B $4.5B
Long-Term Debt Repaid -$2.2B -$3.4B -$4B -$3.8B -$2B
Repurchase of Common Stock -- -- -$500M -- --
Other Financing Activities -$72M -$369M -$6M -$98M -$70M
Cash From Financing -$30M $799M -$754M -$1.3B $1.2B
 
Beginning Cash (CF) $176M $572M $863M $511M $99M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $396M $291M -$352M -$412M $55M
Ending Cash (CF) $572M $863M $511M $99M $154M
 
Levered Free Cash Flow $68M -$983M -$1.4B $481M -$1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $431M $445M $788M $546M $286M
Depreciation & Amoritzation $369M $314M $320M $337M $354M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $39M -$56M -- $4M -$246M
Change in Inventories -- -- -- -- --
Cash From Operations $585M $558M $802M $710M $367M
 
Capital Expenditures $848M $673M $800M $965M $978M
Cash Acquisitions -- -- -$124M -- --
Cash From Investing -$821M -$661M -$802M -$928M -$943M
 
Dividends Paid (Ex Special Dividend) -$248M -$258M -$269M -$284M -$299M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.3B $1.1B $1.3B $1B
Long-Term Debt Repaid $54M -$1.7B -$735M -$745M -$250M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $3M -$296M -$3M -$4M $5M
Cash From Financing -$191M -$894M $93M $217M $502M
 
Beginning Cash (CF) $999M $1.9B $418M $100M $228M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$427M -$997M $93M -$1M -$74M
Ending Cash (CF) $572M $863M $511M $99M $154M
 
Levered Free Cash Flow -$263M -$115M $2M -$255M -$611M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.9B -$648M $1B $2.6B $1.8B
Depreciation & Amoritzation $1.5B $1.4B $1.3B $1.3B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $107M -- $1M $75M -$384M
Change in Inventories -- -- -- -- --
Cash From Operations $3.1B $1.7B $1.5B $3.8B $2.1B
 
Capital Expenditures $3B $2.7B $2.9B $3.3B $3.4B
Cash Acquisitions -- -- -$124M $291M --
Cash From Investing -$2.7B -$2.2B -$1.1B -$3B -$3.3B
 
Dividends Paid (Ex Special Dividend) -$991M -$1B -$1.1B -$1.1B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $3.3B $5.6B $4.9B $3.8B $4.5B
Long-Term Debt Repaid -$2.2B -$3.4B -$4B -$3.8B -$2B
Repurchase of Common Stock -- -- -$500M -- --
Other Financing Activities -$72M -$369M -$6M -$98M -$70M
Cash From Financing -$30M $799M -$754M -$1.3B $1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $396M $291M -$352M -$412M $55M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $68M -$983M -$1.4B $481M -$1.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$648M $1B $2.6B $1.8B --
Depreciation & Amoritzation $1.4B $1.3B $1.3B $1.4B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- $1M $75M -$384M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $1.5B $3.8B $2.1B --
 
Capital Expenditures $2.7B $2.9B $3.3B $3.4B --
Cash Acquisitions -- -$124M $291M -- --
Cash From Investing -$2.2B -$1.1B -$3B -$3.3B --
 
Dividends Paid (Ex Special Dividend) -$1B -$1.1B -$1.1B -$1.2B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.6B $4.9B $3.8B $4.5B --
Long-Term Debt Repaid -$3.4B -$4B -$3.8B -$2B --
Repurchase of Common Stock -- -$500M -- -- --
Other Financing Activities -$369M -$6M -$98M -$70M --
Cash From Financing $799M -$754M -$1.3B $1.2B --
 
Beginning Cash (CF) $3.4B $5.2B $2.5B $1.7B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $291M -$352M -$412M $55M --
Ending Cash (CF) $3.7B $4.8B $2.1B $1.8B --
 
Levered Free Cash Flow -$983M -$1.4B $481M -$1.2B --

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Pepsi Vs Coke Stock: Which Is Best?
Pepsi Vs Coke Stock: Which Is Best?

Coca-Cola (NYSE:KO) and PepsiCo (NYSE:PEP) are two of the largest…

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Sell
48
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
49
SRPT alert for Mar 19

Sarepta Therapeutics [SRPT] is up 8.72% over the past day.

Sell
46
CVNA alert for Mar 19

Carvana [CVNA] is up 5.74% over the past day.

Buy
93
ESLT alert for Mar 19

Elbit Systems [ESLT] is up 0.57% over the past day.

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

Show me the best stock