Fundamentals

Fundamentals

Price & Volume

Recent Price $102.93
Trade Date 12/20/24
52 Week High $114.15
52 Week Low $69.24
52 Week Price Percent Change (%) 46.19%
Volume (3 Month Average) (Mil) 30.77
Volume (10 Day Average) (Mil) 1.61
Beta 0.85

Dividends

Dividend Record Date 11/6/24
Yield (%) 0.58

Income Statement

Net Sales 4.26M
Revenue 4.26M
Total Revenue 4.26M
Labor & Related Expense 2.19M
Selling/General/Administrative Expenses, Total 2.19M
Depreciation 40.00
Amortization of Intangibles, Operating 166.00
Depreciation/Amortization 206.00
Other Unusual Expense (Income) 21.80
Unusual Expense (Income) 21.80
Other Operating Expense 649.90
Other Operating Expenses, Total 649.90
Total Operating Expense 3.06M
Operating Income 1.19M
Interest Expense - Non-Operating -190.00
Interest Expense, Net Non-Operating -190.00
Interest Income (Expense), Net-Non-Operating, Total -190.00
Gain (Loss) on Sale of Assets 143.30
Net Income Before Taxes 1.15M
Income Tax – Total 275.60
Income After Tax 870.50
Net Income Before Extraordinary Items 870.50
Extraordinary Item
Total Extraordinary Items
Net Income 870.50
Miscellaneous Earnings Adjustment -13.30
Total Adjustments to Net Income -13.30
Income Available to Common Excluding Extraordinary Items 857.20
Income Available to Common Stocks Including Extraordinary Items 857.20
Basic Weighted Average Shares 279.60
Basic EPS Excluding Extraordinary Items 3.07
Basic EPS Including Extraordinary Items 3.07
Dilution Adjustment
Diluted Net Income 857.20
Diluted Weighted Average Shares 280.80
Diluted EPS Excluding Extraordinary Items 3.05
Diluted EPS Including Extraordinary Items 3.05
DPS - Common Stock Primary Issue 0.48
Gross Dividends - Common Stock 135.00
Total Special Items -121.50
Normalized Income Before Taxes 1.02M
Effect of Special Items on Income Taxes -29.22
Income Taxes Excluding Impact of Special Items 246.38
Normalized Income After Taxes 778.22
Normalized Income Available to Common 764.92
Basic Normalized EPS 2.74
Diluted Normalized EPS 2.72
Amortization of Intangibles, Supplemental 166.00
Depreciation, Supplemental 40.00
Interest Expense, Supplemental 190.00
Rental Expense, Supplemental 57.80
Stock-Based Compensation, Supplemental 89.40
Audit-Related Fees, Supplemental 3.84
Audit-Related Fees 0.12
Tax Fees, Supplemental
All Other Fees Paid to Auditor, Supplemental
Operating Margin 28.02
Pretax Margin 26.92
Effective Tax Rate 24.05
Net Profit Margin 20.14
Normalized EBIT 1.21M
Normalized EBITDA 1.42M
Current Tax - Domestic 179.70
Current Tax - Foreign 23.60
Current Tax - Local 57.00
Current Tax - Total 260.30
Deferred Tax - Domestic 26.60
Deferred Tax - Foreign -17.00
Deferred Tax - Local 5.70
Deferred Tax - Total 15.30
Income Tax - Total 275.60
Defined Contribution Expense - Domestic 51.50
Total Pension Expense 51.50
Combined Ratio, Total -% 66.70
  Year Ending Dec 2023 (Update)

Valuation

P/E (FY) $33.72
Price to Revenue (FY) $6.91
Price to Book (FY) $5.25
Price to Cash Flow (FY) $27.34

Financial Strength

Quick Ratio (FY) --
Total Debt to Equity (FY) (%) 68.04

Profitability

Gross Margin (FY) (%) --
Net Profit Margin (FY) (%) 20.45

Management Effectiveness

Return on Equity (FY) (%) 16.83
Return on Investment (FY) (%) 9.02
Return on Assets (FY) (%) 6.03

Growth

5-Year Annual Dividend Growth Rate (%) 9.26
5-Year Annual Revenue Growth Rate (%) 16.14

Print Page Email Page Email Alerts