Financhill
Buy
52

KR Quote, Financials, Valuation and Earnings

Last price:
$62.75
Seasonality move :
7.31%
Day range:
$61.61 - $62.92
52-week range:
$44.48 - $63.59
Dividend yield:
1.94%
P/E ratio:
16.60x
P/S ratio:
0.30x
P/B ratio:
3.52x
Volume:
4.2M
Avg. volume:
6M
1-year change:
38.79%
Market cap:
$45.4B
Revenue:
$150B
EPS (TTM):
$3.78
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Revenue $122.3B $132.5B $137.9B $148.3B $150B
Revenue Growth (YoY) 0.36% 8.35% 4.07% 7.52% 1.2%
 
Cost of Revenues $95.3B $101.6B $107.5B $116.5B $116.7B
Gross Profit $27B $30.9B $30.3B $31.8B $33.4B
Gross Profit Margin 22.07% 23.32% 22.01% 21.43% 22.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $884M $874M $845M $839M $891M
Other Inc / (Exp) $333M $1.1B -$855M -$689M $181M
Operating Expenses $24.7B $28.1B $26.9B $27.7B $30.3B
Operating Income $2.3B $2.8B $3.5B $4.1B $3.1B
 
Net Interest Expenses $603M $544M $571M $535M $441M
EBT. Incl. Unusual Items $2B $3.4B $2.1B $2.9B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $469M $782M $385M $653M $667M
Net Income to Company $1.5B $2.6B $1.7B $2.2B $2.2B
 
Minority Interest in Earnings $147M -$3M -$11M -$5M -$5M
Net Income to Common Excl Extra Items $1.7B $2.6B $1.7B $2.2B $2.2B
 
Basic EPS (Cont. Ops) $2.05 $3.31 $2.20 $3.10 $2.99
Diluted EPS (Cont. Ops) $2.04 $3.27 $2.17 $3.06 $2.96
Weighted Average Basic Share $799M $773M $744M $718M $718M
Weighted Average Diluted Share $805M $781M $754M $727M $725M
 
EBITDA $5.9B $7.3B $6.1B $7B $7B
EBIT $2.6B $3.9B $2.6B $3.4B $3.3B
 
Revenue (Reported) $122.3B $132.5B $137.9B $148.3B $150B
Operating Income (Reported) $2.3B $2.8B $3.5B $4.1B $3.1B
Operating Income (Adjusted) $2.6B $3.9B $2.6B $3.4B $3.3B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $29.7B $31.9B $34.2B $34B $33.6B
Revenue Growth (YoY) 6.25% 7.19% 7.34% -0.71% -0.95%
 
Cost of Revenues $22.9B $25B $26.9B $26.5B $25.9B
Gross Profit $6.8B $6.9B $7.3B $7.5B $7.7B
Gross Profit Margin 22.95% 21.66% 21.37% 22.03% 22.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $205M $197M $195M $201M $203M
Other Inc / (Exp) $171M -$171M -$196M $33M $62M
Operating Expenses $6B $6B $6.5B $6.6B $6.9B
Operating Income $792M $868M $841M $912M $828M
 
Net Interest Expenses $129M $135M $119M $94M $86M
EBT. Incl. Unusual Items $834M $562M $526M $851M $804M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $202M $77M $126M $204M $187M
Net Income to Company $632M $485M $401M $647M $617M
 
Minority Interest in Earnings -$1M -$2M -$2M -$1M $1M
Net Income to Common Excl Extra Items $631M $483M $398M $646M $618M
 
Basic EPS (Cont. Ops) $0.81 $0.64 $0.55 $0.89 $0.85
Diluted EPS (Cont. Ops) $0.80 $0.64 $0.55 $0.88 $0.84
Weighted Average Basic Share $772M $742M $716M $719M $723M
Weighted Average Diluted Share $780M $752M $724M $725M $728M
 
EBITDA $1.7B $1.5B $1.5B $1.8B $1.8B
EBIT $963M $697M $645M $945M $890M
 
Revenue (Reported) $29.7B $31.9B $34.2B $34B $33.6B
Operating Income (Reported) $792M $868M $841M $912M $828M
Operating Income (Adjusted) $963M $697M $645M $945M $890M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $130.7B $135.6B $146.5B $147.8B $149.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $100.4B $105.5B $115B $115.3B $116B
Gross Profit $30.2B $30.1B $31.5B $32.5B $33.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $891M $841M $839M $869M $891M
Other Inc / (Exp) $973M -$585M -$715M $249M -$196M
Operating Expenses $26.8B $27.7B $27.3B $29.8B $29.8B
Operating Income $3.5B $2.4B $4.3B $2.7B $4.1B
 
Net Interest Expenses $578M $543M $556M $453M $393M
EBT. Incl. Unusual Items $3.9B $1.2B $3B $2.5B $3.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $887M $205M $627M $644M $765M
Net Income to Company $3B $1B $2.4B $1.9B $2.8B
 
Minority Interest in Earnings $6M -$8M -$9M -$2M -$10M
Net Income to Common Excl Extra Items $3B $1B $2.4B $1.9B $2.8B
 
Basic EPS (Cont. Ops) $3.78 $1.34 $3.22 $2.59 $3.80
Diluted EPS (Cont. Ops) $3.75 $1.33 $3.20 $2.57 $3.78
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $7.8B $5.2B $7.1B $6.7B $7.8B
EBIT $4.4B $1.8B $3.6B $3B $3.9B
 
Revenue (Reported) $130.7B $135.6B $146.5B $147.8B $149.9B
Operating Income (Reported) $3.5B $2.4B $4.3B $2.7B $4.1B
Operating Income (Adjusted) $4.4B $1.8B $3.6B $3B $3.9B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $101.8B $104.8B $113.4B $113B $112.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $77.9B $81.8B $89.2B $88B $87.3B
Gross Profit $23.9B $23B $24.2B $24.9B $25.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $682M $649M $642M $672M $671M
Other Inc / (Exp) $980M -$739M -$598M $339M -$36M
Operating Expenses $20.9B $20.5B $20.9B $23B $22.5B
Operating Income $2.9B $2.5B $3.3B $1.9B $2.9B
 
Net Interest Expenses $438M $437M $423M $340M $293M
EBT. Incl. Unusual Items $3.5B $1.3B $2.3B $1.9B $2.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $816M $239M $481M $472M $570M
Net Income to Company $2.7B $1.1B $1.8B $1.4B $2B
 
Minority Interest in Earnings -$2M -$7M -$5M -$2M -$7M
Net Income to Common Excl Extra Items $2.7B $1.1B $1.8B $1.4B $2B
 
Basic EPS (Cont. Ops) $3.38 $1.44 $2.46 $1.97 $2.79
Diluted EPS (Cont. Ops) $3.35 $1.43 $2.45 $1.95 $2.77
Weighted Average Basic Share $2.3B $2.2B $2.2B $2.2B $2.2B
Weighted Average Diluted Share $2.4B $2.3B $2.2B $2.2B $2.2B
 
EBITDA $6.5B $4.4B $5.4B $5.1B $5.9B
EBIT $3.9B $1.8B $2.7B $2.2B $2.9B
 
Revenue (Reported) $101.8B $104.8B $113.4B $113B $112.8B
Operating Income (Reported) $2.9B $2.5B $3.3B $1.9B $2.9B
Operating Income (Adjusted) $3.9B $1.8B $2.7B $2.2B $2.9B
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Cash and Equivalents $399M $1.7B $1.8B $1B $1.9B
Short Term Investments $1.2B $1.1B $1.1B $1.1B $1.2B
Accounts Receivable, Net $1.7B $1.8B $1.8B $2.2B $2.1B
Inventory $7.1B $7.1B $6.8B $7.6B $7.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $522M $876M $660M $734M $609M
Total Current Assets $10.9B $12.5B $12.2B $12.7B $12.9B
 
Property Plant And Equipment $28.7B $29.2B $30.5B $31.4B $31.9B
Long-Term Investments -- -- -- -- --
Goodwill $3.1B $3.1B $3.1B $2.9B $2.9B
Other Intangibles $1.1B $997M $942M $899M $899M
Other Long-Term Assets $1.5B $2.9B $2.4B $1.8B $1.8B
Total Assets $45.3B $48.7B $49.1B $49.6B $50.5B
 
Accounts Payable $6.3B $6.7B $7.1B $10.2B $10.4B
Accrued Expenses $1.2B $1.4B $1.7B $1.7B $1.3B
Current Portion Of Long-Term Debt $1.9B $844M $451M $1.2B $25M
Current Portion Of Capital Lease Obligations $636M $734M $754M $819M $843M
Other Current Liabilities $4.2B $5.7B $6.3B $3.3B $3.5B
Total Current Liabilities $14.2B $15.4B $16.3B $17.2B $16.1B
 
Long-Term Debt $11.3B $11.6B $11.3B $10.1B $10.2B
Capital Leases -- -- -- -- --
Total Liabilities $36.7B $39.1B $39.7B $39.6B $38.9B
 
Common Stock $1.9B $1.9B $1.9B $1.9B $1.9B
Other Common Equity Adj -$640M -$630M -$467M -$632M -$489M
Common Equity $8.6B $9.6B $9.5B $10B $11.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$29M -$26M -$23M -$28M -$14M
Total Equity $8.6B $9.6B $9.4B $10B $11.6B
 
Total Liabilities and Equity $45.3B $48.7B $49.1B $49.6B $50.5B
Cash and Short Terms $1.6B $2.8B $2.9B $2.1B $3.1B
Total Debt $13.3B $12.4B $11.7B $11.3B $10.2B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents $2.2B $2.3B $916M $1.7B $13.4B
Short Term Investments $1.1B $1.1B $1.2B $1.2B $1.1B
Accounts Receivable, Net $1.6B $1.9B $2B $1.9B $2.2B
Inventory $7.5B $7.5B $8.7B $7.9B $7.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $576M $518M $593M $648M $807M
Total Current Assets $12.9B $13.4B $13.4B $13.4B $25B
 
Property Plant And Equipment $28.7B $30B $30.8B $31.6B $32.5B
Long-Term Investments -- -- -- -- --
Goodwill $3.1B $3.1B $3.1B $2.9B $2.7B
Other Intangibles $1B $954M $906M $890M $865M
Other Long-Term Assets $2.7B $2.4B $1.8B $2.1B $1.3B
Total Assets $48.5B $49.8B $50B $51B $62.4B
 
Accounts Payable $7.4B $7.9B $8.2B $8.1B $10.5B
Accrued Expenses $1.2B $1.5B $1.5B $1.2B $1.2B
Current Portion Of Long-Term Debt $1.6B $946M $650M $552M $10M
Current Portion Of Capital Lease Obligations $669M $744M $792M $840M $844M
Other Current Liabilities $4.7B $5.8B $6.6B $6.1B $3.7B
Total Current Liabilities $15.5B $16.8B $17.7B $16.8B $16.3B
 
Long-Term Debt $11.9B $11.3B $10.7B $10.1B $20.6B
Capital Leases -- -- -- -- --
Total Liabilities $38.4B $40.3B $40.1B $39.8B $49.5B
 
Common Stock $1.9B $1.9B $1.9B $1.9B $1.9B
Other Common Equity Adj -$621M -$491M -$412M -$321M -$589M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$26M -$28M -$26M -$18M -$6M
Total Equity $10B $9.5B $9.9B $11.2B $12.9B
 
Total Liabilities and Equity $48.5B $49.8B $50B $51B $62.4B
Cash and Short Terms $3.3B $3.4B $2.1B $2.9B $14.4B
Total Debt $13.5B $12.2B $11.3B $10.7B $20.6B
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Net Income to Stockholders $1.5B $2.6B $1.7B $2.2B $2.2B
Depreciation & Amoritzation $3.3B $3.4B $3.4B $3.6B $3.8B
Stock-Based Compensation $155M $185M $203M $190M $172M
Change in Accounts Receivable -$36M -$90M -$61M -$222M $14M
Change in Inventories -$351M $7M $80M -$1.4B $342M
Cash From Operations $4.7B $6.8B $6.2B $4.5B $6.8B
 
Capital Expenditures $3.1B $2.9B $2.6B $3.1B $3.9B
Cash Acquisitions $327M -- -- -- --
Cash From Investing -$2.6B -$2.8B -$2.6B -$3B -$3.8B
 
Dividends Paid (Ex Special Dividend) -$486M -$534M -$589M -$682M -$796M
Special Dividend Paid
Long-Term Debt Issued $813M $1B $56M -- $15M
Long-Term Debt Repaid -$2.3B -$747M -$1.4B -$552M -$1.3B
Repurchase of Common Stock -$465M -$1.3B -$1.6B -$993M -$62M
Other Financing Activities -$46M -$134M $5M -$196M -$76M
Cash From Financing -$2.1B -$2.7B -$3.4B -$2.3B -$2.2B
 
Beginning Cash (CF) $429M $399M $1.7B $1.8B $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30M $1.3B $134M -$806M $868M
Ending Cash (CF) $399M $1.7B $1.8B $1B $1.9B
 
Levered Free Cash Flow $1.5B $4B $3.6B $1.4B $2.9B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $632M $485M $401M $647M $617M
Depreciation & Amoritzation $776M $796M $827M $864M $896M
Stock-Based Compensation $40M $51M $42M $32M $44M
Change in Accounts Receivable -$75M -$23M -$120M -$94M $18M
Change in Inventories -$1.2B -$1.1B -$1.5B -$1.1B -$933M
Cash From Operations $492M $1.7B $911M $504M $926M
 
Capital Expenditures $719M $689M $831M $953M $954M
Cash Acquisitions -- -- -- -- $464M
Cash From Investing -$700M -$675M -$804M -$950M -$497M
 
Dividends Paid (Ex Special Dividend) -$141M -$159M -$187M -$210M -$231M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $33M $42M -- -- $10.5B
Long-Term Debt Repaid -$13M -$546M -$40M -$47M -$46M
Repurchase of Common Stock -$320M -$298M -$10M -$7M -$9M
Other Financing Activities -$2M -$2M -$64M $9M -$97M
Cash From Financing -$432M -$930M -$293M -$249M $10.1B
 
Beginning Cash (CF) $2.8B $2.2B $1.1B $2.4B $2.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$640M $63M -$186M -$695M $10.6B
Ending Cash (CF) $2.2B $2.3B $916M $1.7B $13.4B
 
Levered Free Cash Flow -$227M $979M $80M -$449M -$28M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $3B $1B $2.4B $1.9B $2.8B
Depreciation & Amoritzation $3.4B $3.5B $3.5B $3.7B $3.8B
Stock-Based Compensation $185M $197M $189M $169M $181M
Change in Accounts Receivable -$87M -$212M -$111M $41M -$357M
Change in Inventories -$186M -$195M -$1.5B $395M $182M
Cash From Operations $6.5B $5.7B $4.7B $6B $6.3B
 
Capital Expenditures $2.8B $2.8B $2.9B $3.7B $4.1B
Cash Acquisitions -- -- -- -- $464M
Cash From Investing -$2.8B -$2.7B -$2.8B -$3.6B -$3.4B
 
Dividends Paid (Ex Special Dividend) -$525M -$572M -$650M -$774M -$861M
Special Dividend Paid
Long-Term Debt Issued $1.3B -- -- -- --
Long-Term Debt Repaid -$1.7B -$471M -$1.1B -$781M -$691M
Repurchase of Common Stock -$1.4B -$1.4B -$1.6B -$62M -$133M
Other Financing Activities -$138M -$1M -$173M -$83M -$213M
Cash From Financing -$2B -$2.9B -$3.3B -$1.7B $8.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B $108M -$1.4B $809M $11.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.7B $2.9B $1.9B $2.3B $2.2B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $2.7B $1.1B $1.8B $1.4B $2B
Depreciation & Amoritzation $2.6B $2.6B $2.7B $2.9B $3B
Stock-Based Compensation $147M $159M $145M $124M $133M
Change in Accounts Receivable $42M -$80M -$130M $133M -$238M
Change in Inventories -$471M -$673M -$2.3B -$502M -$662M
Cash From Operations $5.9B $4.8B $3.3B $4.9B $4.4B
 
Capital Expenditures $2.1B $2B $2.3B $2.9B $3.1B
Cash Acquisitions -- -- -- -- $464M
Cash From Investing -$2B -$2B -$2.2B -$2.7B -$2.4B
 
Dividends Paid (Ex Special Dividend) -$395M -$433M -$494M -$586M -$651M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $537M $43M -- -- $10.5B
Long-Term Debt Repaid -$1.2B -$915M -$526M -$755M -$145M
Repurchase of Common Stock -$989M -$1B -$985M -$54M -$125M
Other Financing Activities -$128M $5M -$173M -$60M -$197M
Cash From Financing -$2.1B -$2.2B -$2.1B -$1.4B $9.5B
 
Beginning Cash (CF) $5.9B $6.2B $4.3B $6.1B $7.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8B $601M -$905M $710M $11.5B
Ending Cash (CF) $7.7B $6.8B $3.4B $6.8B $19B
 
Levered Free Cash Flow $3.8B $2.8B $1.1B $2B $1.3B

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

GET BETTER TRADE IDEAS

Popular

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is up 49.85% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 49.62% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is up 10.88% over the past day.

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

Show me the best stock