Financhill
Buy
60

ISDAY Quote, Financials, Valuation and Earnings

Last price:
$102.10
Seasonality move :
4.13%
Day range:
$102.10 - $102.10
52-week range:
$52.00 - $108.45
Dividend yield:
2.81%
P/E ratio:
11.79x
P/S ratio:
3.12x
P/B ratio:
1.43x
Volume:
--
Avg. volume:
28
1-year change:
70.17%
Market cap:
$12.5B
Revenue:
$4.3B
EPS (TTM):
$8.66
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.9B $3.2B $3.7B $4.3B $4.3B
Revenue Growth (YoY) 6.55% 12.31% 15.66% 13.95% 1.38%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $228.2M $144.6M $169.3M $168.2M $146.8M
Other Inc / (Exp) $217.2M $190.1M $5.7M -$8.7M $141.7M
Operating Expenses $1.9B $2.1B $2.2B $2.2B $2.3B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $438.4M $1.3B $1.6B $1.8B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $159.8M $469.5M $539.2M $629.4M $710.9M
Net Income to Company $293.1M $876.4M $1.1B $1.2B $1.2B
 
Minority Interest in Earnings -$9.3M -$17.7M -$13.7M -$23.6M -$18.9M
Net Income to Common Excl Extra Items $283.8M $858.7M $1B $1.1B $1.2B
 
Basic EPS (Cont. Ops) $2.45 $7.37 $8.57 $9.21 $9.36
Diluted EPS (Cont. Ops) $2.45 $7.37 $8.57 $9.21 $8.49
Weighted Average Basic Share $116.4M $116.4M $121.9M $123.7M $123.7M
Weighted Average Diluted Share $116.4M $116.4M $121.9M $123.7M $136.4M
 
EBITDA -- -- -- -- --
EBIT $755.4M $1.6B $2.5B $4.5B $4.9B
 
Revenue (Reported) $2.9B $3.2B $3.7B $4.3B $4.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $755.4M $1.6B $2.5B $4.5B $4.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $775.8M $961.3M $1.2B $1B $1.1B
Revenue Growth (YoY) 3.66% 23.92% 25.66% -15.01% 6.93%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $89.9M $94.9M $91.9M $103.6M $108.6M
Other Inc / (Exp) $56M $22.2M $14.5M $31.4M $14.7M
Operating Expenses $505.2M $534.4M $556.8M $542.2M $586.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $315.6M $450.5M $593.4M $462.1M $480.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $107.9M $139.9M $216.5M $176M $186.4M
Net Income to Company $207.6M $312.1M $378.3M $290.8M $297.2M
 
Minority Interest in Earnings -$5.2M -$4.4M -$18.2M -$3.8M -$10.2M
Net Income to Common Excl Extra Items $202.4M $307.7M $360.1M $286.9M $286.9M
 
Basic EPS (Cont. Ops) $1.74 $2.63 $2.92 $2.32 $2.33
Diluted EPS (Cont. Ops) $1.74 $2.63 $2.92 $2.32 $2.33
Weighted Average Basic Share $116.4M $116.6M $123.7M $123.7M $123.6M
Weighted Average Diluted Share $116.4M $116.6M $123.7M $123.7M $123.8M
 
EBITDA -- -- -- -- --
EBIT $378.9M $539.4M $1.1B $1.2B $1.3B
 
Revenue (Reported) $775.8M $961.3M $1.2B $1B $1.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $378.9M $539.4M $1.1B $1.2B $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.9B $3.4B $4B $4.1B $4.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $353.7M $372.5M -- -- --
Other Inc / (Exp) $193.7M $156.2M -$495.1K $9.6M $125.1M
Operating Expenses $2B $2.2B $2.2B $2.2B $2.3B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $633M $1.5B $1.7B $1.7B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $224.8M $500.4M $614.8M $593.3M $721.4M
Net Income to Company $421.4M $980.8M $1.1B $1.1B $1.2B
 
Minority Interest in Earnings -$15.2M -$16.7M -$27.7M -$10.1M -$25.4M
Net Income to Common Excl Extra Items $406.7M $962.5M $1.1B $1.1B $1.2B
 
Basic EPS (Cont. Ops) $3.50 $8.24 $8.87 $8.66 $9.36
Diluted EPS (Cont. Ops) -- $8.24 $8.87 $8.66 $8.66
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $916.1M $1.8B $3.1B $4.5B $5.1B
 
Revenue (Reported) $2.9B $3.4B $4B $4.1B $4.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $916.1M $1.8B $3.1B $4.5B $5.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $775.8M $961.3M $1.2B $1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $89.9M $94.9M $91.9M $103.6M $108.6M
Other Inc / (Exp) $56M $22.2M $14.5M $31.4M $14.7M
Operating Expenses $505.2M $534.4M $556.8M $542.2M $586.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $315.6M $450.5M $593.4M $462.1M $480.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $107.9M $139.9M $216.5M $176M $186.4M
Net Income to Company $207.6M $312.1M $378.3M $290.8M $297.2M
 
Minority Interest in Earnings -$5.2M -$4.4M -$18.2M -$3.8M -$10.2M
Net Income to Common Excl Extra Items $202.4M $307.7M $360.1M $286.9M $286.9M
 
Basic EPS (Cont. Ops) $1.74 $2.63 $2.92 $2.32 $2.33
Diluted EPS (Cont. Ops) $1.74 $2.63 $2.92 $2.32 $2.33
Weighted Average Basic Share $116.4M $116.6M $123.7M $123.7M $123.6M
Weighted Average Diluted Share $116.4M $116.6M $123.7M $123.7M $123.8M
 
EBITDA -- -- -- -- --
EBIT $378.9M $539.4M $1.1B $1.2B $1.3B
 
Revenue (Reported) $775.8M $961.3M $1.2B $1B $1.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $378.9M $539.4M $1.1B $1.2B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $13.4B $19.2B $18.7B $13.7B $17.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $197M $206.2M $128.5M $182.9M $180.4M
Other Current Assets -- -- -- -- --
Total Current Assets $16.1B $21.9B $22.5B $17.6B $20.5B
 
Property Plant And Equipment $1.2B $1.3B $1.4B $1.6B $1.7B
Long-Term Investments $15.4B $16.1B $16.1B $19.7B $21.3B
Goodwill $51M $52.5M $45.9M $44.7M $43.8M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $91.5B $107.9B $106.8B $110B $119.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.7B $4B $3.7B $3.8B $4.1B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $85.3B $100.8B $99.6B $101.9B $110.4B
 
Common Stock $210.4M $217.8M $193.7M $189.8M $187M
Other Common Equity Adj -- -- -- -- --
Common Equity $6B $6.9B $7.1B $7.9B $8.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $169.6M $214.2M $169.6M $212.3M $415M
Total Equity $6.1B $7.1B $7.2B $8.1B $9.1B
 
Total Liabilities and Equity $91.5B $107.9B $106.8B $110B $119.5B
Cash and Short Terms $13.4B $19.2B $18.7B $13.7B $17.2B
Total Debt $3.4B $5.1B $3.8B $4.6B $5.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $15.1B $19.2B $16.7B $12.6B $14.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $17B $21.4B $20.4B $15.6B $17.3B
 
Property Plant And Equipment $903.2M $1.1B $1.1B $1.2B $1.3B
Long-Term Investments $14.9B $15.4B $17.7B $13.5B $14.2B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $91.8B $107.2B $108B $105.9B $118.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- --
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $85.7B $99.7B $100.5B $97.7B $108.8B
 
Common Stock $202.7M $214.8M $190.4M $185.4M $185.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $168.5M $214.5M $182.3M $216.1M $427.1M
Total Equity $6.1B $7.5B $7.5B $8.2B $9.2B
 
Total Liabilities and Equity $91.8B $107.2B $108B $105.9B $118.1B
Cash and Short Terms $15.1B $19.2B $16.7B $12.6B $14.1B
Total Debt $3B $3.8B $4.2B $4.8B $5.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $293.1M $876.4M $1.1B $1.2B $1.2B
Depreciation & Amoritzation $142.9M $166.6M $172.9M $169.3M $194.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.1B $1.4B -$282.4M $547M $1.1B
 
Capital Expenditures $243.4M $302.5M $317.7M $324.5M $226.1M
Cash Acquisitions -$46.6M -$31M $597.1K -$815.2K -$7M
Cash From Investing -$5.6B -$7.9B -$8.4B -$8.2B -$7.2B
 
Dividends Paid (Ex Special Dividend) -$14.3M -$44.6M -$184.2M -$284.5M -$311.8M
Special Dividend Paid
Long-Term Debt Issued $157.2M $1.8B $656M $1.3B $1.5B
Long-Term Debt Repaid -$1B -$319.6M -$1.6B -$530.4M -$355.1M
Repurchase of Common Stock -- -- -- -- -$27.6M
Other Financing Activities $9.3B $10.4B $10.8B $3B $8.9B
Cash From Financing $8.4B $11.8B $10.1B $3.4B $9.7B
 
Beginning Cash (CF) $7.5B $13.1B $17.6B $17.5B $13.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.9B $5.3B $1.3B -$4.2B $3.6B
Ending Cash (CF) $12.3B $18.4B $19.2B $13.3B $16.8B
 
Levered Free Cash Flow $1.8B $1.1B -$600.1M $222.6M $918.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $207.6M $312.1M $378.3M $290.8M $297.2M
Depreciation & Amoritzation $40.1M $43.8M $42.6M $46.5M $51.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$84.1M -$56.3M -$128.8M $761.6M $106.6M
 
Capital Expenditures $57.5M $78.9M $87.4M $46.2M $48.2M
Cash Acquisitions -- $8.1M -$567.5K -- --
Cash From Investing -$1.7B -$987.6M -$3.6B -$174.4M -$2.3B
 
Dividends Paid (Ex Special Dividend) -- -$33.2M -$53.3M -$50.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $13.8M $814.1M $720.4M $755.8M
Long-Term Debt Repaid -$26.3M -$939.4M -$67.5M -$68.6M -$509.3M
Repurchase of Common Stock -- -- -- -- -$17.4M
Other Financing Activities $4.1B $2.1B $1.3B -$2.2B -$1B
Cash From Financing $4.1B $1.5B $2B -$1.6B -$811M
 
Beginning Cash (CF) $12.9B $18.6B $18.5B $13.3B $17.2B
Foreign Exchange Rate Adjustment $38.8M -$24.4M $9.1M $1.9M $17.7M
Additions / Reductions $2.3B $505.2M -$1.8B -$1.1B -$3B
Ending Cash (CF) $15.2B $19B $16.7B $12.3B $14.2B
 
Levered Free Cash Flow -$141.6M -$135.2M -$216.2M $715.5M $58.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $421.4M $980.8M $1.1B $1.1B $1.2B
Depreciation & Amoritzation $149.5M $170.4M $171.6M $173.2M $199.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.4B $1.4B -$354.9M $1.4B $489.6M
 
Capital Expenditures $254.7M $323.9M $326.2M $283.2M $228.1M
Cash Acquisitions -$46.6M -$22.8M -$8.1M -$247.7K -$7M
Cash From Investing -$4.4B -$7.2B -$11.1B -$4.7B -$9.3B
 
Dividends Paid (Ex Special Dividend) -$14.3M -$33.2M -$204.4M -$281.5M -$261.5M
Special Dividend Paid
Long-Term Debt Issued $128.5M $1.8B $1.5B $1.2B $1.5B
Long-Term Debt Repaid -$985M -$1.2B -$686.6M -$531.5M -$795.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $9.1B $8.4B $10B -$544M $10.1B
Cash From Financing $8.3B $9.3B $10.5B -$181.7M $10.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.2B $3.6B -$955.6M -$3.4B $1.7B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.1B $1.1B -$681.1M $1.2B $261.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $207.6M $312.1M $378.3M $290.8M $297.2M
Depreciation & Amoritzation $40.1M $43.8M $42.6M $46.5M $51.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$84.1M -$56.3M -$128.8M $761.6M $106.6M
 
Capital Expenditures $57.5M $78.9M $87.4M $46.2M $48.2M
Cash Acquisitions -- $8.1M -$567.5K -- --
Cash From Investing -$1.7B -$987.6M -$3.6B -$174.4M -$2.3B
 
Dividends Paid (Ex Special Dividend) -- -$33.2M -$53.3M -$50.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $13.8M $814.1M $720.4M $755.8M
Long-Term Debt Repaid -$26.3M -$939.4M -$67.5M -$68.6M -$509.3M
Repurchase of Common Stock -- -- -- -- -$17.4M
Other Financing Activities $4.1B $2.1B $1.3B -$2.2B -$1B
Cash From Financing $4.1B $1.5B $2B -$1.6B -$811M
 
Beginning Cash (CF) $12.9B $18.6B $18.5B $13.3B $17.2B
Foreign Exchange Rate Adjustment $38.8M -$24.4M $9.1M $1.9M $17.7M
Additions / Reductions $2.3B $505.2M -$1.8B -$1.1B -$3B
Ending Cash (CF) $15.2B $19B $16.7B $12.3B $14.2B
 
Levered Free Cash Flow -$141.6M -$135.2M -$216.2M $715.5M $58.4M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock