TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Jun 2025

Income Metrics

Revenue 365.9M
Net Income 60.7M 16.58%
EPS (Diluted) $0.71

Balance Sheet Metrics

Total Assets 15.5B
Total Liabilities 13.8B
Shareholders Equity 1.7B
Debt to Equity 8.03

Cash Flow Metrics

Operating Cash Flow 920.7M
Free Cash Flow 439.7M

Revenue & Profitability Trend

Inter Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i1.2B4.8B3.6B2.2B1.1B
Cost of Goods Sold i-----
Gross Profit i-----
Gross Margin % i0.0%0.0%0.0%0.0%0.0%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i485.5M2.2B2.2B1.6B781.5M
Other Operating Expenses i---642.5M234.9M
Total Operating Expenses i485.5M2.2B2.2B2.2B1.0B
Operating Income i-----
Operating Margin % i0.0%0.0%0.0%0.0%0.0%
Non-Operating Items
Interest Income i-----
Interest Expense i-----
Other Non-Operating Income-----
Pre-tax Income i220.2M439.8M-178.6M-231.1M-7.0M
Income Tax i42.5M87.6M-164.5M-176.0M-37.7M
Effective Tax Rate % i19.3%19.9%0.0%0.0%0.0%
Net Income i177.7M352.3M-14.1M-55.1M30.7M
Net Margin % i15.2%7.4%-0.4%-2.5%2.7%
Key Metrics
EBITDA i-----
EPS (Basic) i$2.08$0.75$-0.03$-0.01$0.00
EPS (Diluted) i$2.07$0.75$-0.03$-0.01$0.00
Basic Shares Outstanding i79625817235877404322944319941453163018912777111856
Diluted Shares Outstanding i79625817235877404322944319941453163018912777111856

Income Statement Trend

Inter Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i1.2B6.3B5.8B4.9B4.4B
Short-term Investments i3.8B14.2B9.7B11.1B5.3B
Accounts Receivable i38.7M397.7M205.2M213.8M1.7B
Inventory i-----
Other Current Assets-----
Total Current Assets i-----
Non-Current Assets
Property, Plant & Equipment i20.2M117.9M144.4M14.4M44.5M
Goodwill i481.2M2.0B1.9B521.2M261.8M
Intangible Assets i189.6M709.6M605.8M339.8M187.2M
Long-term Investments-----
Other Non-Current Assets-----
Total Non-Current Assets i-----
Total Assets i14.0B----
Liabilities
Current Liabilities
Accounts Payable i1.7B7.2B5.5B4.1B-
Short-term Debt i184.7K---1.2M
Current Portion of Long-term Debt-----
Other Current Liabilities-----
Total Current Liabilities i-----
Non-Current Liabilities
Long-term Debt i1.9B8.3B6.4B3.7B1.8B
Deferred Tax Liabilities i11.2M32.5M30.1M89.2M-
Other Non-Current Liabilities-----
Total Non-Current Liabilities i-----
Total Liabilities i12.3B----
Equity
Common Stock i2.4K13.0K13.0K13.0K3.2B
Retained Earnings i-----
Treasury Stock i---42.6M117.5M
Other Equity-----
Total Shareholders Equity i1.7B7.6B7.1B8.4B3.4B
Key Metrics
Total Debt i1.9B8.3B6.4B3.7B1.8B
Working Capital i00000

Balance Sheet Composition

Inter Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i177.7M352.3M-14.1M-55.1M30.7M
Depreciation & Amortization i38.1M160.4M164.0M58.3M43.7M
Stock-Based Compensation i-----
Working Capital Changes i1.6B13.7B7.1B7.9B6.9B
Operating Cash Flow i1.8B14.1B6.9B8.0B6.9B
Investing Activities
Capital Expenditures i-15.0M-17.9M-27.7M-31.6M-10.0M
Acquisitions i-14.9M-62.4M-546.0M-93.8M-24.9M
Investment Purchases i-3.3B-20.1B-8.6B-28.7B-5.0B
Investment Sales i2.0B15.7B9.3B21.9B156.8M
Investing Cash Flow i-1.3B-4.4B200.6M-6.9B-4.9B
Financing Activities
Share Repurchases i-3.5M-16.4M0-29.3M-153.1M
Dividends Paid i-12.6M-23.6M-1.2B-19.7M-37.9M
Debt Issuance i-----
Debt Repayment i-----
Financing Cash Flow i124.8M-38.7M-1.2B5.4B1.1B
Free Cash Flow i593.5M7.3B1.8B-196.3M2.8B
Net Change in Cash i584.9M9.6B5.9B6.5B3.1B

Cash Flow Trend

Inter Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 16.86
Forward P/E 13.85
Price to Book 0.37
Price to Sales 0.64
PEG Ratio 0.34

Profitability Ratios

Profit Margin 21.08%
Operating Margin 27.87%
Return on Equity 13.27%
Return on Assets 1.58%

Financial Health

Debt to Equity 2.71
Beta 1.13

Per Share Data

EPS (TTM) $0.46
Book Value per Share $21.11
Revenue per Share $12.09

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
intr3.4B16.860.3713.27%21.08%2.71
U.S. Bancorp 75.1B11.551.3811.67%27.00%1.34
Deutsche Bank AG 70.6B12.870.898.14%20.55%6.12
SouthState 9.8B14.331.118.19%28.66%0.32
Webster Financial 9.6B11.791.079.44%34.45%0.52
Western Alliance 9.1B10.781.3112.42%27.12%0.93

Financial data is updated regularly. All figures are in the company's reporting currency.