Financhill
Buy
61

CLS Quote, Financials, Valuation and Earnings

Last price:
$100.57
Seasonality move :
-0.46%
Day range:
$88.57 - $95.25
52-week range:
$32.55 - $131.23
Dividend yield:
0%
P/E ratio:
29.99x
P/S ratio:
1.22x
P/B ratio:
6.04x
Volume:
8.5M
Avg. volume:
3M
1-year change:
195.34%
Market cap:
$11B
Revenue:
$8B
EPS (TTM):
$3.15
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $5.9B $5.7B $5.6B $7.3B $8B
Revenue Growth (YoY) -11.23% -2.38% -1.97% 28.67% 9.81%
 
Cost of Revenues $5.5B $5.3B $5.1B $6.6B $7.2B
Gross Profit $384.7M $437.6M $487M $636.3M $778.5M
Gross Profit Margin 6.53% 7.61% 8.64% 8.78% 9.78%
 
R&D Expenses $28.4M $29.9M $38.4M $46.3M $60.9M
Selling, General & Admin $231.4M $230.7M $245.1M $279.9M $279.6M
Other Inc / (Exp) $56M -$23.5M -$7.3M -$6.7M -$15.2M
Operating Expenses $289.4M $286.2M $309M $366.3M $380.1M
Operating Income $95.3M $151.4M $178M $270M $398.4M
 
Net Interest Expenses $51.5M $37.7M $34.7M $59.7M $76.6M
EBT. Incl. Unusual Items $99.8M $90.2M $136M $203.6M $306.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.5M $29.6M $32.1M $58.1M $62M
Net Income to Company $70.3M $60.6M $103.9M $145.5M $244.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $70.3M $60.6M $103.9M $145.5M $244.6M
 
Basic EPS (Cont. Ops) $0.54 $0.47 $0.82 $1.18 $2.04
Diluted EPS (Cont. Ops) $0.53 $0.47 $0.82 $1.18 $2.03
Weighted Average Basic Share $131M $129.1M $126.7M $123.5M $120.1M
Weighted Average Diluted Share $131.8M $129.1M $126.7M $123.6M $120.3M
 
EBITDA $284.7M $252.6M $294M $408.1M $543.6M
EBIT $149.3M $127.9M $167.7M $263.3M $383.2M
 
Revenue (Reported) $5.9B $5.7B $5.6B $7.3B $8B
Operating Income (Reported) $95.3M $151.4M $178M $270M $398.4M
Operating Income (Adjusted) $149.3M $127.9M $167.7M $263.3M $383.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.6B $1.5B $1.9B $2B $2.5B
Revenue Growth (YoY) 2.15% -5.36% 31.07% 6.24% 22.33%
 
Cost of Revenues $1.4B $1.3B $1.8B $1.8B $2.2B
Gross Profit $124.2M $125.4M $167.7M $206.7M $259.1M
Gross Profit Margin 8.01% 8.55% 8.72% 10.12% 10.37%
 
R&D Expenses $8.1M $10M $11.6M $16.9M $18.7M
Selling, General & Admin $56.9M $62M $66.1M $56.9M $91.9M
Other Inc / (Exp) -$3.7M $3.9M -$1.6M -$5.6M -$1M
Operating Expenses $71.3M $77.6M $87.7M $83.7M $121.7M
Operating Income $52.9M $47.8M $80M $123M $137.4M
 
Net Interest Expenses $8.9M $7.8M $17.5M $18.3M $11M
EBT. Incl. Unusual Items $40.3M $43.9M $60.9M $99.1M $125.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.9M $8.7M $15.2M $18.9M $33.7M
Net Income to Company $30.4M $35.2M $45.7M $80.2M $91.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $30.4M $35.2M $45.7M $80.2M $91.7M
 
Basic EPS (Cont. Ops) $0.24 $0.28 $0.37 $0.67 $0.78
Diluted EPS (Cont. Ops) $0.24 $0.28 $0.37 $0.67 $0.77
Weighted Average Basic Share $129.1M $125.4M $123.1M $119.3M $118.2M
Weighted Average Diluted Share $129.1M $125.5M $123.2M $119.6M $118.9M
 
EBITDA $80.4M $82.3M $113.9M $157.1M $186.1M
EBIT $49.2M $51.7M $78.4M $117.7M $138.3M
 
Revenue (Reported) $1.6B $1.5B $1.9B $2B $2.5B
Operating Income (Reported) $52.9M $47.8M $80M $123M $137.4M
Operating Income (Adjusted) $49.2M $51.7M $78.4M $117.7M $138.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.9B $5.5B $6.7B $7.9B $9.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.4B $5.1B $6.1B $7.1B $8.3B
Gross Profit $425.6M $458.7M $592.2M $741.5M $967.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $28.8M $36.2M $42.4M $57.8M $72.2M
Selling, General & Admin $232.5M $239M $268.3M $281M $312.9M
Other Inc / (Exp) -$32.5M -$7.4M -$8.3M -$16.5M -$17.4M
Operating Expenses $287.8M $298M $349.3M $378.8M $426.9M
Operating Income $137.8M $160.7M $242.9M $362.7M $540.3M
 
Net Interest Expenses $41.9M $32.5M $51.7M $81.4M $57.7M
EBT. Incl. Unusual Items $63.4M $120.8M $182.9M $264.8M $465.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.9M $28.7M $47.9M $62M $88M
Net Income to Company $33.5M $92.1M $135M $202.8M $377.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $33.5M $92.1M $135M $202.8M $377.2M
 
Basic EPS (Cont. Ops) $0.27 $0.73 $1.09 $1.68 $3.18
Diluted EPS (Cont. Ops) $0.27 $0.73 $1.09 $1.68 $3.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $230.6M $275.6M $373.7M $501.4M $709.8M
EBIT $103.3M $153.3M $231.6M $346.8M $530.1M
 
Revenue (Reported) $5.9B $5.5B $6.7B $7.9B $9.2B
Operating Income (Reported) $137.8M $160.7M $242.9M $362.7M $540.3M
Operating Income (Adjusted) $103.3M $153.3M $231.6M $346.8M $530.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.4B $4.1B $5.2B $5.8B $7.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4B $3.8B $4.8B $5.3B $6.4B
Gross Profit $323.8M $344.9M $450.1M $555.3M $744M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $21.5M $27.8M $31.8M $43.3M $54.6M
Selling, General & Admin $171.3M $179.6M $202.8M $203.9M $237.2M
Other Inc / (Exp) -$19M -$2.9M -$3.9M -$13.7M -$15.9M
Operating Expenses $212.4M $224.2M $264.5M $277M $323.8M
Operating Income $111.4M $120.7M $185.6M $278.3M $420.2M
 
Net Interest Expenses $28.6M $23.4M $40.4M $62.1M $43.2M
EBT. Incl. Unusual Items $63.8M $94.4M $141.3M $202.5M $361.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.3M $22.4M $38.2M $42.1M $68.1M
Net Income to Company $40.5M $72M $103.1M $160.4M $293M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $40.5M $72M $103.1M $160.4M $293M
 
Basic EPS (Cont. Ops) $0.32 $0.57 $0.83 $1.33 $2.47
Diluted EPS (Cont. Ops) $0.32 $0.57 $0.83 $1.33 $2.45
Weighted Average Basic Share $387.2M $381.9M $371.7M $361.1M $356M
Weighted Average Diluted Share $387.2M $382.1M $371.9M $361.5M $357.6M
 
EBITDA $186.3M $209.3M $289M $382.3M $548.8M
EBIT $92.4M $117.8M $181.7M $265.2M $412.4M
 
Revenue (Reported) $4.4B $4.1B $5.2B $5.8B $7.1B
Operating Income (Reported) $111.4M $120.7M $185.6M $278.3M $420.2M
Operating Income (Adjusted) $92.4M $117.8M $181.7M $265.2M $412.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $479.5M $463.8M $394M $374.5M $370.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.1B $1.3B $1.4B $1.8B
Inventory $992.2M $1.1B $1.7B $2.4B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $59.2M $81.7M $75.4M $202.8M $228.5M
Total Current Assets $2.6B $2.7B $3.4B $4.3B $4.5B
 
Property Plant And Equipment $459.1M $433.5M $452.5M $510.2M $626.8M
Long-Term Investments -- -- -- -- --
Goodwill $198.3M $198.6M $324.2M $321.8M $321.7M
Other Intangibles $261M $238.7M $390.9M $353.8M $325.2M
Other Long-Term Assets $7.5M $7.3M $6M $17.2M $15.3M
Total Assets $3.6B $3.7B $4.7B $5.6B $5.9B
 
Accounts Payable $898M $854.5M $1.2B $1.4B $1.3B
Accrued Expenses $370.9M $553.1M $884.3M $1.5B $1.8B
Current Portion Of Long-Term Debt -- $67.6M $17M $17.1M $17M
Current Portion Of Capital Lease Obligations -- $32.2M $34.5M $35.1M $34.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.5B $1.6B $2.3B $3.1B $3.2B
 
Long-Term Debt $559.1M $395.6M $638.8M $606.6M $589.3M
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $2.3B $3.2B $4B $4.1B
 
Common Stock $1.8B $1.8B $1.8B $1.7B $1.7B
Other Common Equity Adj -$23.6M -$15.2M -$26.8M -$5.7M -$14.9M
Common Equity $1.4B $1.4B $1.5B $1.7B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.4B $1.5B $1.7B $1.8B
 
Total Liabilities and Equity $3.6B $3.7B $4.7B $5.6B $5.9B
Cash and Short Terms $479.5M $463.8M $394M $374.5M $370.4M
Total Debt $698.7M $463.2M $655.8M $623.7M $606.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $451.4M $477.2M $363.3M $353.1M $398.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.1B $1.2B $1.6B $2B
Inventory $1.2B $1.4B $2.3B $2.3B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $73.4M $63.5M $213.1M $202.9M $220.3M
Total Current Assets $2.9B $3.1B $4.1B $4.4B $4.5B
 
Property Plant And Equipment $435.3M $435.1M $483.5M $552.3M $646M
Long-Term Investments -- -- -- -- --
Goodwill $198.3M $198.2M $321.3M $321.5M $341M
Other Intangibles $234.6M $216.4M $356.1M $317.6M $320M
Other Long-Term Assets $24.9M $22.1M $48.6M $53.7M $76.8M
Total Assets $3.8B $4B $5.3B $5.7B $5.9B
 
Accounts Payable $1B $1.1B $1.5B $1.3B $1.4B
Accrued Expenses $519.4M $633.8M $1.2B $1.6B $1.5B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7B $1.9B $2.8B $3.1B $3B
 
Long-Term Debt $503.4M $516.1M $741.1M $739.1M $883.4M
Capital Leases -- -- -- -- --
Total Liabilities $2.4B $2.6B $3.8B $4B $4.1B
 
Common Stock $1.8B $1.8B $1.7B $1.7B $1.6B
Other Common Equity Adj -$28.3M -$31.5M -$30M -$26M -$20.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.5B $1.6B $1.7B $1.8B
 
Total Liabilities and Equity $3.8B $4B $5.3B $5.7B $5.9B
Cash and Short Terms $451.4M $477.2M $363.3M $353.1M $398.5M
Total Debt $579.3M $571.8M $792.5M $790.3M $941.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $70.3M $60.6M $103.9M $145.5M $244.6M
Depreciation & Amoritzation $135.4M $124.7M $126.3M $144.8M $160.4M
Stock-Based Compensation $34.1M $25.8M $33.4M $51M $55.6M
Change in Accounts Receivable $153.7M -$40.7M -$102.4M -$133.3M -$402.2M
Change in Inventories $97.7M -$99.3M -$521.9M -$717.3M $244.2M
Cash From Operations $345M $239.6M $226.8M $297.9M $429.7M
 
Capital Expenditures $80.5M $52.8M $52.2M $109M $125.1M
Cash Acquisitions $2.7M -- -$314.7M -- --
Cash From Investing $38.7M -$51M -$364.3M -$108.9M -$122.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $48M -- $585M -- --
Long-Term Debt Repaid -$251.2M -$155.6M -$435M -$79.2M -$66.6M
Repurchase of Common Stock -$67.3M -$100K -$35.9M -$34.6M -$35.6M
Other Financing Activities -$46.5M -- -$26M -$50M -$127.2M
Cash From Financing -$326.2M -$204.3M $67.7M -$208.5M -$311.4M
 
Beginning Cash (CF) $422M $479.5M $463.8M $394M $374.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $57.5M -$15.7M -$69.8M -$19.5M -$4.1M
Ending Cash (CF) $479.5M $463.8M $394M $374.5M $370.4M
 
Levered Free Cash Flow $264.5M $186.8M $174.6M $188.9M $304.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $30.4M $35.2M $45.7M $80.2M $91.7M
Depreciation & Amoritzation $31.2M $30.6M $35.5M $39.4M $47.8M
Stock-Based Compensation $1.7M $8.6M $9M $12.9M $12.7M
Change in Accounts Receivable $10.4M -$61.2M $49.4M -$295.3M -$111.7M
Change in Inventories $900K -$181M -$222.4M $84.5M $25.5M
Cash From Operations $42M $55.7M $74.4M $88.4M $144.8M
 
Capital Expenditures $10.1M $15.7M $38.7M $27M $46M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.9M -$13.2M -$38.7M -$26.2M -$51M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $20M
Long-Term Debt Repaid -$9.9M -$10M -$17.6M -$17.4M -$37.4M
Repurchase of Common Stock -- -$17.2M -$5M -- -$100M
Other Financing Activities -- -- -$33.5M -$48.8M -$47.6M
Cash From Financing -$16.6M -$32.5M -$37.9M -$69.8M -$129.3M
 
Beginning Cash (CF) $435.9M $467.2M $365.5M $360.7M $434M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.5M $10M -$2.2M -$7.6M -$35.5M
Ending Cash (CF) $451.4M $477.2M $363.3M $353.1M $398.5M
 
Levered Free Cash Flow $31.9M $40M $35.7M $61.4M $98.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $33.5M $92.1M $135M $202.8M $377.2M
Depreciation & Amoritzation $127.3M $122.3M $142.1M $154.6M $179.7M
Stock-Based Compensation $28.1M $29.3M $46M $60M $57.1M
Change in Accounts Receivable -$110.5M -$23.1M $50.9M -$437.4M -$406.1M
Change in Inventories -$171.6M -$200.7M -$931.5M $95.9M $433.6M
Cash From Operations $266.4M $210.7M $262.4M $392.2M $537.8M
 
Capital Expenditures $49.6M $57M $91.1M $124.5M $156.2M
Cash Acquisitions -- -- -- -- -$36.1M
Cash From Investing -$46.4M -$54.1M -$405.6M -$122.8M -$193.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $1.2B
Long-Term Debt Repaid -$160.1M -$65.8M -$424.8M -$80.1M -$1.2B
Repurchase of Common Stock -$13.1M -$22.9M -$22.6M -$37.6M -$136.5M
Other Financing Activities -- -- -- -$115.1M -$112.9M
Cash From Financing -$217.5M -$130.8M $29.3M -$279.6M -$299M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.5M $25.8M -$113.9M -$10.2M $45.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $216.8M $153.7M $171.3M $267.7M $381.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $40.5M $72M $103.1M $160.4M $293M
Depreciation & Amoritzation $93.9M $91.5M $107.3M $117.1M $136.4M
Stock-Based Compensation $20.7M $24.2M $36.8M $45.8M $47.3M
Change in Accounts Receivable -$72.3M -$54.7M $98.6M -$205.5M -$209.4M
Change in Inventories -$213M -$314.4M -$724M $89.2M $278.6M
Cash From Operations $189.9M $161M $196.6M $290.9M $399M
 
Capital Expenditures $33.6M $37.8M $76.7M $92.2M $123.3M
Cash Acquisitions -- -- -- -- -$36.1M
Cash From Investing -$32.2M -$35.3M -$76.6M -$90.5M -$161.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $1.2B
Long-Term Debt Repaid -$149.8M -$60M -$49.8M -$50.7M -$1.1B
Repurchase of Common Stock -$13.1M -$35.9M -$22.6M -$25.6M -$126.5M
Other Financing Activities -- -- -$33.5M -$98.6M -$84.3M
Cash From Financing -$185.8M -$112.3M -$150.7M -$221.8M -$209.4M
 
Beginning Cash (CF) $1.4B $1.4B $1.1B $1.1B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$28.1M $13.4M -$30.7M -$21.4M $28.1M
Ending Cash (CF) $1.4B $1.4B $1.1B $1B $1.1B
 
Levered Free Cash Flow $156.3M $123.2M $119.9M $198.7M $275.7M

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

GET BETTER TRADE IDEAS

Popular

Why Is AST SpaceMobile Stock Dropping?
Why Is AST SpaceMobile Stock Dropping?

Since Donald Trump’s pledge to send American astronauts to Mars…

1 Space Stock Up Over 150%, More To Go?
1 Space Stock Up Over 150%, More To Go?

Planet Labs combines satellite imaging and data analytics technologies to…

How High Will Rubrik Stock Go?
How High Will Rubrik Stock Go?

Shares of cybersecurity company Rubrik (NYSE:RBRK) have been on a…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 39x

Buy
60
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 38x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 108x

Alerts

Buy
72
MNPR alert for Jan 29

Monopar Therapeutics [MNPR] is down 8.03% over the past day.

Buy
84
PSIX alert for Jan 29

Power Solutions International [PSIX] is up 4.41% over the past day.

Buy
67
WRLD alert for Jan 29

World Acceptance [WRLD] is down 4.23% over the past day.

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

Show me the best stock