Financhill
Buy
67

IX Quote, Financials, Valuation and Earnings

Last price:
$20.12
Seasonality move :
3.23%
Day range:
$19.97 - $20.14
52-week range:
$17.75 - $25.17
Dividend yield:
3.84%
P/E ratio:
8.74x
P/S ratio:
1.86x
P/B ratio:
0.88x
Volume:
191.6K
Avg. volume:
308.6K
1-year change:
-2.91%
Market cap:
$22.8B
Revenue:
$12.5B
EPS (TTM):
$2.30
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $12.2B $13.4B $13.9B $12.1B $12.5B
Revenue Growth (YoY) 4.74% 9.49% 3.8% -13.23% 3.09%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.3B $10.6B $10.7B $9.3B $9.8B
Other Inc / (Exp) $756.6M $584.7M $2.1B $428.6M $713.1M
Operating Expenses $10B $10.9B $12.2B $9.6B $10.3B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3.8B $2.7B $4.5B $2.9B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $973.8M $856M $1.7B $705.3M $910.5M
Net Income to Company $2.8B $1.9B $2.9B $2.2B $2.3B
 
Minority Interest in Earnings -$37M -$41.8M -$48.8M -$48.8M $52.3M
Net Income to Common Excl Extra Items $2.8B $1.8B $2.8B $2.2B $2.4B
 
Basic EPS (Cont. Ops) $2.18 $1.47 $2.35 $1.82 $2.07
Diluted EPS (Cont. Ops) $2.18 $1.47 $2.35 $1.82 $2.07
Weighted Average Basic Share $1.3B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.3B $1.2B $1.2B $1.2B $1.2B
 
EBITDA -- -- -- -- --
EBIT $4.7B $3.4B $5.1B $3.8B $4.6B
 
Revenue (Reported) $12.2B $13.4B $13.9B $12.1B $12.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $4.7B $3.4B $5.1B $3.8B $4.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.5B $3.5B $2.8B $2.9B $3.3B
Revenue Growth (YoY) 8.24% -1.01% -18.84% 1.82% 13.79%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7B $2.6B $2.1B $2.2B $2.6B
Other Inc / (Exp) $154M $194.7M $267.1M $88M $125.2M
Operating Expenses $2.7B $2.7B $2.2B $2.3B $2.7B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $722M $843.6M $850.5M $850.2M $828.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $245M $289.3M $204.7M $261.1M $241.4M
Net Income to Company $491.6M $510.2M $627.4M $569.5M --
 
Minority Interest in Earnings -$15.8M $14.5M -$10.2M $27.9M -$4.8M
Net Income to Common Excl Extra Items $461.2M $568.8M $635.6M $617M $582.4M
 
Basic EPS (Cont. Ops) $0.37 $0.48 $0.54 $0.53 $0.51
Diluted EPS (Cont. Ops) $0.37 $0.47 $0.54 $0.53 $0.51
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.1B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.1B
 
EBITDA -- -- -- -- --
EBIT $900.6M $993.4M $1.1B $1.2B $1.1B
 
Revenue (Reported) $3.5B $3.5B $2.8B $2.9B $3.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $900.6M $993.4M $1.1B $1.2B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.6B $14.2B $12.2B $12.8B $12.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10B $10.8B $9.7B $9.6B $9.6B
Other Inc / (Exp) $274.4M $946.2M $1.7B $285.2M $844.4M
Operating Expenses $10.3B $11B $11.2B $9.7B $10.3B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.5B $3.6B $3.8B $3B $3.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $636.5M $1.2B $1.2B $842.9M $997.1M
Net Income to Company $1.9B $2.4B $2.5B $2.1B --
 
Minority Interest in Earnings -$36.2M -$51.3M -$48.5M -$131.6K $40.3M
Net Income to Common Excl Extra Items $1.9B $2.4B $2.5B $2.1B $2.6B
 
Basic EPS (Cont. Ops) $1.50 $1.97 $2.07 $1.82 $2.30
Diluted EPS (Cont. Ops) $1.50 $1.97 $2.07 $1.82 $2.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $3.4B $4.2B $4.6B $4.2B $4.7B
 
Revenue (Reported) $12.6B $14.2B $12.2B $12.8B $12.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $3.4B $4.2B $4.6B $4.2B $4.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $10.6B $8.9B $9.6B $9.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.9B $6.9B $7.2B $7B --
Other Inc / (Exp) $669.9M $322.2M $190.9M $370.5M --
Operating Expenses $8B $7.2B $7.3B $7.3B --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.9B $2.1B $2.2B $2.5B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $909.3M $504.2M $643M $734.3M --
Net Income to Company $1.9B $1.5B $1.5B -- --
 
Minority Interest in Earnings -$40.6M -$39.1M $9.9M $156.4K --
Net Income to Common Excl Extra Items $1.9B $1.6B $1.5B $1.8B --
 
Basic EPS (Cont. Ops) $1.58 $1.31 $1.32 $1.56 --
Diluted EPS (Cont. Ops) $1.58 $1.31 $1.31 $1.56 --
Weighted Average Basic Share $3.6B $3.6B $3.5B $3.4B --
Weighted Average Diluted Share $3.6B $3.6B $3.5B $3.4B --
 
EBITDA -- -- -- -- --
EBIT $3.3B $2.7B $3.1B $3.3B --
 
Revenue (Reported) $10.6B $8.9B $9.6B $9.1B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $3.3B $2.7B $3.1B $3.3B --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $9.1B $8.6B $7.8B $9.2B $6.8B
Short Term Investments $15.1B $18.2B $17.8B $16.8B $17.6B
Accounts Receivable, Net $2.9B $3.2B $2.9B $3.3B $2.7B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $36.8B $39.6B $37.5B $40.9B $39.4B
 
Property Plant And Equipment $19.8B $19.2B $18.3B $14.7B $13.8B
Long-Term Investments $28.4B $32.2B $31.4B $29.4B $30.2B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $120.9B $122.9B $116.9B $114.7B $107.8B
 
Accounts Payable $2.6B $2.4B $2.4B $2.8B $2.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $3B $2.6B $3.3B $3.5B $3.7B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6B $5.3B $6.9B $6.8B $6.6B
 
Long-Term Debt $39.6B $40B $36.3B $39.1B $37.2B
Capital Leases -- -- -- -- --
Total Liabilities $92.5B $94.8B $89.3B $87.6B $81.3B
 
Common Stock $2B $2B $1.8B $1.7B $1.5B
Other Common Equity Adj -$1.1B -$767.4M -$131.4M $1.2B $2.4B
Common Equity $27.7B $27.5B $26.7B $26.6B $26B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $668.3M $677M $901.1M $530.7M $531.9M
Total Equity $28.4B $28.1B $27.6B $27.1B $26.6B
 
Total Liabilities and Equity $120.9B $122.9B $116.9B $114.7B $107.8B
Cash and Short Terms $24.2B $26.8B $25.6B $26B $24.4B
Total Debt $42.7B $42.8B $39.9B $42.9B $41B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $9.7B $7.8B $7.3B $6.4B $7.1B
Short Term Investments -- $18.9B $16.1B $18B --
Accounts Receivable, Net $2.9B $2.7B $2.8B $2.7B $2.5B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $22.6B $38.5B $34.4B $35.3B $17.3B
 
Property Plant And Equipment $21.3B $19.6B $17.4B $18.7B $19.1B
Long-Term Investments $32.2B $32.7B $29.2B $31B $30B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $129.2B $122.5B $111B $111.8B $107.7B
 
Accounts Payable $2.1B $2B $1.9B $2.3B $1.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $3.5B $3.7B $2.8B $3.8B $4.7B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.2B $11.4B $7.8B $10.5B $10.3B
 
Long-Term Debt $42B $37.8B $36.3B $37.9B $36.7B
Capital Leases -- -- -- -- --
Total Liabilities $100.1B $94.3B $85.4B $84.8B $81.2B
 
Common Stock $2.1B $1.9B $1.7B $1.6B $1.4B
Other Common Equity Adj -$1.3B -$255.2M -$579M $1.9B $2.7B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $620.1M $841.2M $784.1M $550.3M $537.1M
Total Equity $29.1B $28.2B $25.6B $27B $26.6B
 
Total Liabilities and Equity $129.2B $122.5B $111B $111.8B $107.7B
Cash and Short Terms $9.7B $26.7B $23.3B $24.4B $7.1B
Total Debt $45.6B $43.6B $39.7B $42.4B $41.4B
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $2.8B $1.9B $2.9B $2.2B $2.3B
Depreciation & Amoritzation $2.8B $3B $2.9B $2.5B $2.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $113.6M -$119.4M $31.7M $95.9M $36.3M
Change in Inventories -- -- -- -- --
Cash From Operations $9.6B $10.4B $9.8B $6.8B $8.6B
 
Capital Expenditures $9.1B $7.2B $8.2B $8B $8.3B
Cash Acquisitions -$396.2M -$230.6M $1.5B -$1.4B $672.5M
Cash From Investing -$13.5B -$11.4B -$7.2B -$8.1B -$9.5B
 
Dividends Paid (Ex Special Dividend) -$955.3M -$897.7M -$885.4M -$787.1M -$692.3M
Special Dividend Paid
Long-Term Debt Issued $8.5B $11B $9.3B $13.7B $8.5B
Long-Term Debt Repaid -$7.7B -$9.6B -$10.4B -$8.6B -$8.2B
Repurchase of Common Stock -$420.7M -$523M -$445.4M -$385.6M -$346.5M
Other Financing Activities $147.1M $65.8M $61.1M -$445.9M $98.3M
Cash From Financing $2.7B $376.2M -$2.7B $3.2B -$592.3M
 
Beginning Cash (CF) $11.8B $10.7B $9.6B $8.1B $9.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3B -$638.6M -$107.7M $1.9B -$1.5B
Ending Cash (CF) $10.4B $10.2B $9.7B $10.1B $8.2B
 
Levered Free Cash Flow $455.9M $3.2B $1.7B -$1.2B $294.7M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $543.2M $465.2M $978.1M $658.4M $872.5M
Depreciation & Amoritzation $740.4M $723M $682.5M $737.8M $671.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $119.8M -$153.3M -$105.5M -$52.4M -$54.8M
Change in Inventories -- -- -- -- --
Cash From Operations $3B $3.1B $3.1B $2.7B $2.3B
 
Capital Expenditures $2.2B $2.1B $2.3B $2.5B $1.9B
Cash Acquisitions -$960.1M $342.4M $2.1B -$1.2B $624M
Cash From Investing -$3.5B -$3.3B -$402.6M -$3.2B -$1.3B
 
Dividends Paid (Ex Special Dividend) -$455K $13.5M -$11M -$33.2M -$15.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.7B $2.9B $1.2B $6B $3.4B
Long-Term Debt Repaid -$2B -$2.5B -$3.5B -$2.7B -$3.1B
Repurchase of Common Stock -$298.5M -$42.7M -$5.5M -$16.3M -$7.9M
Other Financing Activities $28.6M $85.3M $85.1M -$336.7M $57.6M
Cash From Financing $1.7B -$486.4M -$2.3B $2.8B -$236.1M
 
Beginning Cash (CF) $9.4B $10.8B $9.1B $7.6B $7.1B
Foreign Exchange Rate Adjustment -$41.1M $111M $150.5M $36.3M $98.8M
Additions / Reductions $1.1B -$615M $384.4M $2.2B $822.2M
Ending Cash (CF) $10.4B $10.2B $9.7B $10.1B $8.2B
 
Levered Free Cash Flow $806.2M $1B $810.1M $162.6M $454.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.9B $2.4B $2.5B $2.1B --
Depreciation & Amoritzation $3B $2.9B $2.5B $2.6B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $153.8M -$16.1M $42.9M $38.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $10.2B $9.9B $7.2B $8.9B --
 
Capital Expenditures $7.3B $8B $7.8B $8.9B $1.9B
Cash Acquisitions -$1.5B -$334M $2B -$1.2B $624M
Cash From Investing -$11.7B -$10.1B -$5.3B -$11.5B --
 
Dividends Paid (Ex Special Dividend) -$911.6M -$860.9M -$764.9M -$709.8M -$15.7M
Special Dividend Paid
Long-Term Debt Issued $11.9B $11.1B $8.9B $11.1B --
Long-Term Debt Repaid -$9.1B -$9.4B -$9.4B -$7.8B --
Repurchase of Common Stock -$778.8M -$482.6M -$374.9M -$354.9M --
Other Financing Activities $9.1M $61.2M -$24.1M -$296.1M --
Cash From Financing $2.5B -$910.4M -$1.8B $2.4B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B -$1.1B $80.6M -$134.5M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3B $1.9B -$589.1M $2.4M --
Period Ending 2021-05-03 2022-05-03 2023-05-03 2024-05-03
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 -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is Adobe Stock a Bargain With AI Tools Driving Growth?
Is Adobe Stock a Bargain With AI Tools Driving Growth?

The share price of American computer software company Adobe (NASDAQ:ADBE)…

Is Palantir Stock a Millionaire Maker?
Is Palantir Stock a Millionaire Maker?

Palantir (NASDAQ:PLTR) has shot upward over the last year and…

Is QuantumScape a Buy Now?
Is QuantumScape a Buy Now?

QuantumScape (NYSE:QS) is an innovative EV battery company that specializes…

Stock Ideas

Buy
71
Is MSFT Stock a Buy?

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

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
59
Is NVDA Stock a Buy?

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

Alerts

Buy
62
RGC alert for May 2

Regencell Bioscience Holdings [RGC] is down 22.08% over the past day.

Buy
65
MYRG alert for May 3

MYR Group [MYRG] is up 5.11% over the past day.

Sell
32
FTAI alert for May 3

FTAI Aviation [FTAI] is up 3.53% over the past day.

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

Show me the best stock