Real-time Estimate
Cboe BZX
Other stock markets
|
5-day change | 1st Jan Change | ||
11.02 USD | +1.06% | +5.31% | -9.72% |
03:29pm | BMW, Ford and Honda Name CEO of EV-Grid Integration Joint Venture | DJ |
04:40am | Koito Manufacturing Boosts Production Capacity in Americas | MT |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Revenues | 144B | 116B | 126B | 149B | 166B | |||||
Finance Div. Revenues | 12.26B | 11.2B | 10.07B | 8.98B | 10.29B | |||||
Other Revenues, Total | - | - | - | - | - | |||||
Total Revenues | 156B | 127B | 136B | 158B | 176B | |||||
Cost of Goods Sold, Total | 134B | 113B | 115B | 134B | 151B | |||||
Finance Div. Operating Exp. | 4.75B | 5.09B | 2.39B | 3.16B | 3.17B | |||||
Interest Expense - Finance Division | 4.39B | 3.4B | 2.79B | 3.33B | 6.31B | |||||
Gross Profit | 12.88B | 6.12B | 16.51B | 17.22B | 16.16B | |||||
Selling General & Admin Expenses, Total | 10.22B | 8.63B | 5.92B | 9.55B | 10.8B | |||||
Other Operating Expenses, Total | 10.22B | 8.63B | 5.92B | 9.55B | 10.8B | |||||
Operating Income | 2.66B | -2.5B | 10.59B | 7.66B | 5.36B | |||||
Interest Expense, Total | -1.05B | -1.65B | -1.8B | -1.28B | -1.32B | |||||
Interest And Investment Income | 503M | 358M | 223M | 639M | 1.57B | |||||
Net Interest Expenses | -546M | -1.29B | -1.58B | -643M | 249M | |||||
Income (Loss) On Equity Invest. | 1M | 22M | 296M | -2.88B | 414M | |||||
Currency Exchange Gains (Loss) | 52M | -82M | 145M | - | -35M | |||||
Other Non Operating Income (Expenses) | 455M | 696M | 344M | 684M | 571M | |||||
EBT, Excl. Unusual Items | 2.62B | -3.16B | 9.79B | 4.82B | 6.56B | |||||
Restructuring Charges | -1.22B | -485M | - | -19M | - | |||||
Gain (Loss) On Sale Of Investments | 164M | 3.77B | 9.53B | -7.66B | -196M | |||||
Gain (Loss) On Sale Of Assets | - | -4M | 161M | - | - | |||||
Asset Writedown | - | - | - | -32M | - | |||||
Other Unusual Items | -2.2B | -1.24B | -1.7B | -121M | -2.4B | |||||
EBT, Incl. Unusual Items | -640M | -1.12B | 17.78B | -3.02B | 3.97B | |||||
Income Tax Expense | -724M | 160M | -130M | -864M | -362M | |||||
Earnings From Continuing Operations | 84M | -1.28B | 17.91B | -2.15B | 4.33B | |||||
Net Income to Company | 84M | -1.28B | 17.91B | -2.15B | 4.33B | |||||
Minority Interest | -37M | -3M | 27M | 171M | 18M | |||||
Net Income - (IS) | 47M | -1.28B | 17.94B | -1.98B | 4.35B | |||||
Net Income to Common Incl Extra Items | 47M | -1.28B | 17.94B | -1.98B | 4.35B | |||||
Net Income to Common Excl. Extra Items | 47M | -1.28B | 17.94B | -1.98B | 4.35B | |||||
Per Share Items | ||||||||||
Net EPS - Basic | 0.01 | -0.32 | 4.49 | -0.49 | 1.09 | |||||
Basic EPS - Continuing Operations | 0.01 | -0.32 | 4.49 | -0.49 | 1.09 | |||||
Basic Weighted Average Shares Outstanding | 3.97B | 3.97B | 3.99B | 4.01B | 4B | |||||
Net EPS - Diluted | 0.01 | -0.32 | 4.45 | -0.49 | 1.08 | |||||
Diluted EPS - Continuing Operations | 0.01 | -0.32 | 4.45 | -0.49 | 1.08 | |||||
Diluted Weighted Average Shares Outstanding | 4B | 3.97B | 4.03B | 4.01B | 4.04B | |||||
Normalized Basic EPS | 0.4 | -0.5 | 1.54 | 0.79 | 1.03 | |||||
Normalized Diluted EPS | 0.4 | -0.5 | 1.52 | 0.79 | 1.02 | |||||
Dividend Per Share | 0.6 | 0.15 | 0.1 | 0.5 | 0.6 | |||||
Payout Ratio | 5.08K | -46.6 | 2.25 | -101.41 | 55.16 | |||||
American Depositary Receipts Ratio (ADR) | 1 | 1 | 1 | 1 | 1 | |||||
Supplemental Items | ||||||||||
EBITDA | 11.15B | 4.81B | 16.23B | 14.14B | 11.82B | |||||
EBITA | 2.66B | -2.5B | 10.59B | 7.66B | 5.36B | |||||
EBIT | 2.66B | -2.5B | 10.59B | 7.66B | 5.36B | |||||
EBITDAR | 11.65B | 5.31B | 16.7B | 14.65B | 12.49B | |||||
Total Revenues (As Reported) | 156B | 127B | 136B | 158B | 176B | |||||
Effective Tax Rate - (Ratio) | 113.12 | -14.34 | -0.73 | 28.65 | -9.13 | |||||
Current Domestic Taxes | -68M | -68M | 128M | 191M | 291M | |||||
Current Foreign Taxes | 738M | 554M | 598M | 781M | 948M | |||||
Total Current Taxes | 670M | 486M | 726M | 972M | 1.24B | |||||
Deferred Domestic Taxes | -1.32B | -494M | 2.4B | -2.52B | -452M | |||||
Deferred Foreign Taxes | -70M | 168M | -3.25B | 688M | -1.15B | |||||
Total Deferred Taxes | -1.39B | -326M | -856M | -1.84B | -1.6B | |||||
Normalized Net Income | 1.6B | -1.98B | 6.15B | 3.18B | 4.12B | |||||
Interest Capitalized | - | - | - | - | - | |||||
Interest on Long-Term Debt | 6M | 15M | 14M | 22M | 32M | |||||
Non-Cash Pension Expense | 910M | -776M | -5.74B | -164M | 1.97B | |||||
Supplemental Operating Expense Items | ||||||||||
Advertising Expense | 3.6B | 2.8B | 3.1B | 2.2B | 2.5B | |||||
Selling and Marketing Expenses | 3.6B | 2.8B | 3.1B | 2.2B | 2.5B | |||||
Research And Development Expense From Footnotes | 7.4B | 7.1B | 7.6B | 7.8B | 8.2B | |||||
Net Rental Expense, Total | 504M | 506M | 477M | 510M | 671M | |||||
Imputed Operating Lease Interest Expense | 274M | 321M | 292M | 242M | 327M | |||||
Imputed Operating Lease Depreciation | 230M | 185M | 185M | 268M | 344M | |||||
Stock-Based Comp., SG&A Exp. (Total) | 228M | 198M | 305M | 336M | 460M | |||||
Stock-Based Comp., Other (Total) | - | 600K | - | - | - | |||||
Total Stock-Based Compensation | 228M | 199M | 305M | 336M | 460M |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash And Equivalents | 8.44B | 10.89B | 9.58B | 14.74B | 14.2B | |||||
Short Term Investments | 13.85B | 19.86B | 26.88B | 17.44B | 14.52B | |||||
Total Cash And Short Term Investments | 22.29B | 30.75B | 36.46B | 32.18B | 28.72B | |||||
Accounts Receivable, Total | 3.62B | 3.42B | 3.56B | 4.58B | 5.77B | |||||
Total Receivables | 3.62B | 3.42B | 3.56B | 4.58B | 5.77B | |||||
Inventory | 10.79B | 10.81B | 12.06B | 14.08B | 15.65B | |||||
Finance Division Loans and Leases Current | 59.27B | 48.97B | 40.35B | 49.87B | 56.26B | |||||
Finance Division Other Current Assets, Total | 15.39B | 20.79B | 14.09B | 13.14B | 12.42B | |||||
Other Current Assets, Total | 2.7B | 2B | 2.47B | 2.62B | 2.66B | |||||
Total Current Assets | 114B | 117B | 109B | 116B | 121B | |||||
Gross Property Plant And Equipment | 37.87B | 38.17B | 38.11B | 37.98B | 41.6B | |||||
Accumulated Depreciation | - | - | - | - | - | |||||
Net Property Plant And Equipment | 37.87B | 38.17B | 38.11B | 37.98B | 41.6B | |||||
Long-term Investments | 2.4B | 4.78B | 4.42B | 2.68B | 5.43B | |||||
Other Intangibles, Total | - | - | - | - | - | |||||
Finance Division Loans and Leases Long-Term | 53.7B | 55.28B | 51.26B | 49.9B | 55.65B | |||||
Finance Division Other Long-Term Assets, Total | 29.92B | 30.58B | 27.37B | 23.56B | 22.39B | |||||
Deferred Tax Assets Long-Term | 11.86B | 12.42B | 13.61B | 15.39B | 16.8B | |||||
Other Long-Term Assets, Total | 8.74B | 9.29B | 13.27B | 9.89B | 9.96B | |||||
Total Assets | 259B | 267B | 257B | 256B | 273B | |||||
Liabilities | ||||||||||
Accounts Payable, Total | 19.68B | 21.12B | 21.32B | 24.51B | 25.09B | |||||
Accrued Expenses, Total | - | - | - | - | - | |||||
Short-term Borrowings | 315M | 613M | 286M | 359M | 362M | |||||
Current Portion of Long-Term Debt | 1.17B | 535M | 2.81B | 285M | 83M | |||||
Current Portion of Leases | 459M | 369M | 421M | 490M | 513M | |||||
Finance Division Debt Current | 52.37B | 50.15B | 46.52B | 49.43B | 49.19B | |||||
Finance Division Other Current Liabilities, Total | 2.68B | 2.78B | 2.33B | 3.58B | 3.5B | |||||
Unearned Revenue Current, Total | - | - | - | - | - | |||||
Other Current Liabilities | 21.45B | 21.62B | 17.05B | 18.21B | 22.79B | |||||
Total Current Liabilities | 98.13B | 97.19B | 90.73B | 96.87B | 102B | |||||
Long-Term Debt | 13.62B | 22.26B | 16.71B | 18.71B | 18.86B | |||||
Long-Term Leases | 1.13B | 1.36B | 1.54B | 1.59B | 2B | |||||
Finance Division Debt Non Current | 87.66B | 87.71B | 71.2B | 69.6B | 80.1B | |||||
Finance Division Other Non Current Liabilities, Total | 1.04B | 1.13B | 1.99B | 3.45B | 2.23B | |||||
Unearned Revenue Non Current | - | - | - | - | - | |||||
Pension & Other Post Retirement Benefits | - | - | - | - | - | |||||
Deferred Tax Liability Non Current | 490M | 538M | 905M | 628M | 668M | |||||
Other Non Current Liabilities | 23.23B | 26.26B | 25.34B | 21.86B | 25.12B | |||||
Total Liabilities | 225B | 236B | 208B | 213B | 231B | |||||
Common Stock, Total | 41M | 41M | 41M | 42M | 42M | |||||
Additional Paid In Capital | 22.16B | 22.29B | 22.61B | 22.83B | 23.13B | |||||
Retained Earnings | 20.32B | 18.24B | 35.77B | 31.75B | 31.03B | |||||
Treasury Stock | -1.61B | -1.59B | -1.56B | -2.05B | -2.38B | |||||
Comprehensive Income and Other | -7.73B | -8.29B | -8.34B | -9.34B | -9.04B | |||||
Total Common Equity | 33.18B | 30.69B | 48.52B | 43.24B | 42.77B | |||||
Minority Interest | 45M | 121M | 103M | -75M | 25M | |||||
Total Equity | 33.23B | 30.81B | 48.62B | 43.17B | 42.8B | |||||
Total Liabilities And Equity | 259B | 267B | 257B | 256B | 273B | |||||
Supplemental Items | ||||||||||
ECS Total Shares Outstanding on Filing Date | 3.96B | 3.98B | 4B | 3.99B | 3.97B | |||||
ECS Total Common Shares Outstanding | 3.96B | 3.98B | 4B | 3.99B | 3.97B | |||||
Book Value / Share | 8.37 | 7.71 | 12.12 | 10.85 | 10.76 | |||||
Tangible Book Value | 33.18B | 30.69B | 48.52B | 43.24B | 42.77B | |||||
Tangible Book Value Per Share | 8.37 | 7.71 | 12.12 | 10.85 | 10.76 | |||||
Total Debt | 157B | 163B | 139B | 140B | 151B | |||||
Net Debt | 134B | 132B | 103B | 108B | 122B | |||||
Debt Equivalent of Unfunded Proj. Benefit Obligation | 6.83B | 6.68B | 326M | 206M | 2.3B | |||||
Debt Equivalent Oper. Leases | 4.03B | 4.05B | 3.82B | 4.08B | 5.37B | |||||
Minority Interest, Total (Incl. Fin. Div) | 45M | 121M | 103M | -75M | 25M | |||||
Equity Method Investments, Total | 2.4B | 4.78B | 4.42B | 2.68B | 5.43B | |||||
Account Code - Inventory Valuation | 5 | 5 | 5 | 5 | 5 | |||||
LIFO Reserve, Total | - | - | - | - | - | |||||
Inventories - Raw Materials, Total | 4.4B | 4.68B | 5.78B | 6B | 6.2B | |||||
Inventories - Finished Goods, Total | 6.38B | 6.13B | 6.28B | 8.08B | 9.46B | |||||
Land - (BS) | - | - | - | - | - | |||||
Buildings, Total | - | - | - | - | - | |||||
Machinery, Total | - | - | - | - | - | |||||
Full Time Employees | 190K | 186K | 183K | 173K | 177K | |||||
Assets on Operating Lease - Gross | 1.61B | 1.3B | 1.19B | 951M | 1.05B |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | 47M | -1.28B | 17.94B | -1.98B | 4.35B | |||||
Depreciation & Amortization - CF | 8.49B | 7.31B | 5.64B | 6.48B | 6.46B | |||||
Amortization of Goodwill and Intangible Assets - (CF) | - | - | - | - | - | |||||
Depreciation & Amortization, Total | 8.49B | 7.31B | 5.64B | 6.48B | 6.46B | |||||
(Gain) Loss From Sale Of Asset | 804M | 23M | - | 32M | - | |||||
(Gain) Loss on Sale of Investments - (CF) | -29M | -3.45B | -368M | 147M | -9M | |||||
Asset Writedown & Restructuring Costs | - | 1.3B | 370M | -65M | 67M | |||||
Provision for Credit Losses | - | - | - | - | - | |||||
(Income) Loss On Equity Investments - (CF) | 203M | 130M | 116M | 3.32B | -33M | |||||
Stock-Based Compensation (CF) | 228M | 199M | 305M | 336M | 460M | |||||
Provision and Write-off of Bad Debts | 413M | 929M | -298M | 46M | 438M | |||||
Other Operating Activities, Total | 1.28B | 99M | -12.61B | 5.59B | 2.03B | |||||
Change In Accounts Receivable | -816M | -63M | -1.14B | -1.18B | -2.62B | |||||
Change In Inventories | 206M | 148M | -1.78B | -2.58B | -1.22B | |||||
Change In Accounts Payable | 5.26B | 6.81B | -36M | 7.27B | 9.83B | |||||
Change in Other Net Operating Assets | 1.55B | 12.1B | 7.66B | -10.56B | -4.83B | |||||
Cash from Operations | 17.64B | 24.27B | 15.79B | 6.85B | 14.92B | |||||
Capital Expenditure | -7.63B | -5.74B | -6.23B | -6.87B | -8.24B | |||||
Divestitures | - | 1.34B | 145M | 449M | - | |||||
Investment in Marketable and Equity Securities, Total | -543M | -7.23B | 5.74B | 921M | 1.38B | |||||
Net (Increase) Decrease in Loans Originated / Sold - Investing | -5.39B | -7.16B | 3.72B | 743M | -9.94B | |||||
Other Investing Activities, Total | -152M | 171M | -626M | 406M | -825M | |||||
Cash from Investing | -13.72B | -18.62B | 2.74B | -4.35B | -17.63B | |||||
Short Term Debt Issued, Total | - | - | 3.27B | 5.46B | - | |||||
Long-Term Debt Issued, Total | 47.6B | 65.9B | 27.9B | 45.47B | 51.66B | |||||
Total Debt Issued | 47.6B | 65.9B | 31.17B | 50.93B | 51.66B | |||||
Short Term Debt Repaid, Total | -1.38B | -2.29B | - | - | -1.54B | |||||
Long-Term Debt Repaid, Total | -46.5B | -60.51B | -54.16B | -45.66B | -41.96B | |||||
Total Debt Repaid | -47.88B | -62.8B | -54.16B | -45.66B | -43.5B | |||||
Repurchase of Common Stock | -237M | - | - | -484M | -335M | |||||
Common Dividends Paid | -2.39B | -596M | -403M | -2.01B | -2.4B | |||||
Common & Preferred Stock Dividends Paid | -2.39B | -596M | -403M | -2.01B | -2.4B | |||||
Special Dividend Paid | - | - | - | - | -2.6B | |||||
Other Financing Activities, Total | -226M | -184M | -105M | -271M | -241M | |||||
Cash from Financing | -3.13B | 2.32B | -23.5B | 2.51B | 2.58B | |||||
Foreign Exchange Rate Adjustments | 45M | 225M | -232M | -414M | -104M | |||||
Net Change in Cash | 834M | 8.19B | -5.2B | 4.6B | -230M | |||||
Supplemental Items | ||||||||||
Cash Interest Paid | 5.1B | 4.8B | 4.7B | 4.4B | 7.1B | |||||
Cash Income Tax Paid (Refund) | 599M | 421M | 568M | 801M | 1.03B | |||||
Levered Free Cash Flow | 4.88B | 4.29B | 10.37B | 706M | -2.42B | |||||
Unlevered Free Cash Flow | 5.54B | 5.33B | 11.5B | 1.51B | -1.59B | |||||
Change In Net Working Capital | -2.79B | -5.12B | -5.16B | 3.23B | 3.62B | |||||
Net Debt Issued / Repaid | -277M | 3.1B | -22.99B | 5.28B | 8.16B |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||||
Return on Assets | 0.64 | -0.6 | 2.52 | 1.87 | 1.27 | |||||
Return on Total Capital | 0.87 | -0.82 | 3.47 | 2.58 |