Financhill
Buy
67

COOP Quote, Financials, Valuation and Earnings

Last price:
$150.91
Seasonality move :
14.81%
Day range:
$151.47 - $158.00
52-week range:
$78.20 - $158.00
Dividend yield:
0%
P/E ratio:
17.44x
P/S ratio:
3.30x
P/B ratio:
2.01x
Volume:
1.7M
Avg. volume:
1.3M
1-year change:
90.74%
Market cap:
$9.8B
Revenue:
$3B
EPS (TTM):
$8.80
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.8B $3.5B $2.7B $2.3B $3B
Revenue Growth (YoY) 28.36% 24.66% -23.22% -14.79% 29.85%
 
Cost of Revenues $1.6B $1.5B $1.2B $1.2B $1.5B
Gross Profit $1.3B $2B $1.5B $1.2B $1.5B
Gross Profit Margin 45.38% 57.34% 55.49% 49.57% 51.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $755M $626M $485M $538M $624M
Other Inc / (Exp) -$135M $528M $187M $41M -$19M
Operating Expenses $755M $626M $485M $538M $624M
Operating Income $537M $1.4B $1B $613M $920M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $402M $1.9B $1.2B $654M $901M
Earnings of Discontinued Ops. -$2M -$12M -- -- --
Income Tax Expense $93M $471M $291M $154M $232M
Net Income to Company $307M $1.5B $923M $500M $669M
 
Minority Interest in Earnings -$2M -- -- -- --
Net Income to Common Excl Extra Items $305M $1.5B $923M $500M $669M
 
Basic EPS (Cont. Ops) $3.31 $17.24 $12.84 $7.46 $10.40
Diluted EPS (Cont. Ops) $3.20 $16.53 $12.84 $7.46 $10.40
Weighted Average Basic Share $91.3M $82.2M $71.9M $67.1M $64.3M
Weighted Average Diluted Share $94.5M $85.8M $73.8M $68.5M $65.7M
 
EBITDA $610M $1.5B $1.1B $651M $964M
EBIT $537M $1.4B $1B $613M $920M
 
Revenue (Reported) $2.8B $3.5B $2.7B $2.3B $3B
Operating Income (Reported) $537M $1.4B $1B $613M $920M
Operating Income (Adjusted) $537M $1.4B $1B $613M $920M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.1B $415M $722M $749M
Revenue Growth (YoY) 229.55% -16.63% -61.86% 73.98% 3.74%
 
Cost of Revenues $403M $334M $258M $329M $406M
Gross Profit $902M $754M $157M $393M $343M
Gross Profit Margin 69.12% 69.3% 37.83% 54.43% 45.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $177M $110M $113M $158M $237M
Other Inc / (Exp) -- $222M -$9M -$3M -$11M
Operating Expenses $177M $110M $113M $158M $237M
Operating Income $725M $644M $44M $235M $106M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $725M $866M $35M $232M $95M
Earnings of Discontinued Ops. $2M -- -- -- --
Income Tax Expense $166M $208M -$2M $51M $7M
Net Income to Company $559M $658M $37M $181M $88M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $561M $658M $37M $181M $88M
 
Basic EPS (Cont. Ops) $6.20 $8.91 $0.54 $2.80 $1.38
Diluted EPS (Cont. Ops) $5.90 $8.59 $0.52 $2.73 $1.35
Weighted Average Basic Share $89.5M $73.9M $69M $64.6M $63.7M
Weighted Average Diluted Share $93.9M $76.6M $70.5M $66.3M $65M
 
EBITDA $740M $655M $53M $243M $124M
EBIT $725M $644M $44M $235M $106M
 
Revenue (Reported) $1.3B $1.1B $415M $722M $749M
Operating Income (Reported) $725M $644M $44M $235M $106M
Operating Income (Adjusted) $725M $644M $44M $235M $106M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.8B $3.3B $2.1B $2.6B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.4B $1.1B $1.2B $1.5B
Gross Profit $2.2B $1.9B $915M $1.4B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $742M $559M $488M $583M $703M
Other Inc / (Exp) -$136M $750M -$44M $47M -$27M
Operating Expenses $742M $559M $488M $583M $703M
Operating Income $1.5B $1.3B $427M $804M $791M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.4B $2.1B $383M $851M $764M
Earnings of Discontinued Ops. $12M -$14M -- -- --
Income Tax Expense $323M $513M $81M $207M $188M
Net Income to Company $1B $1.6B $302M $644M $576M
 
Minority Interest in Earnings -$5M -- -- -- --
Net Income to Common Excl Extra Items $1B $1.6B $302M $644M $576M
 
Basic EPS (Cont. Ops) $11.34 $19.66 $4.22 $9.75 $8.98
Diluted EPS (Cont. Ops) $10.85 $18.93 $4.11 $9.55 $8.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.6B $1.4B $462M $841M $845M
EBIT $1.5B $1.3B $427M $804M $791M
 
Revenue (Reported) $3.8B $3.3B $2.1B $2.6B $3B
Operating Income (Reported) $1.5B $1.3B $427M $804M $791M
Operating Income (Adjusted) $1.5B $1.3B $427M $804M $791M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.1B $415M $722M $749M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $403M $334M $258M $329M $406M
Gross Profit $902M $754M $157M $393M $343M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $177M $110M $113M $158M $237M
Other Inc / (Exp) -- $222M -$9M -$3M -$11M
Operating Expenses $177M $110M $113M $158M $237M
Operating Income $725M $644M $44M $235M $106M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $725M $866M $35M $232M $95M
Earnings of Discontinued Ops. $2M -- -- -- --
Income Tax Expense $166M $208M -$2M $51M $7M
Net Income to Company $559M $658M $37M $181M $88M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $561M $658M $37M $181M $88M
 
Basic EPS (Cont. Ops) $6.20 $8.91 $0.54 $2.80 $1.38
Diluted EPS (Cont. Ops) $5.90 $8.59 $0.52 $2.73 $1.35
Weighted Average Basic Share $89.5M $73.9M $69M $64.6M $63.7M
Weighted Average Diluted Share $93.9M $76.6M $70.5M $66.3M $65M
 
EBITDA $740M $655M $53M $243M $124M
EBIT $725M $644M $44M $235M $106M
 
Revenue (Reported) $1.3B $1.1B $415M $722M $749M
Operating Income (Reported) $725M $644M $44M $235M $106M
Operating Income (Adjusted) $725M $644M $44M $235M $106M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $695M $895M $527M $571M $753M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.4B $1.2B $1.2B $1.5B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $12.8B $6.7B $2.6B $2.7B $4.5B
 
Property Plant And Equipment $113M $98M $65M $53M $58M
Long-Term Investments -- -- -- -- --
Goodwill $120M $120M $120M $141M $141M
Other Intangibles $2.7B $4.2B $6.7B $9.1B $11.9B
Other Long-Term Assets $7B $2.1B $2.6B $1.7B $2.1B
Total Assets $24.2B $14.2B $12.8B $14.2B $18.9B
 
Accounts Payable $7.2B $2.4B $2.6B $2B $2.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $5.2B -- -- -- --
Total Current Liabilities $18.6B $7.4B $5.5B $6.3B $8.8B
 
Long-Term Debt $2.1B $2.7B $2.7B $3.2B $4.9B
Capital Leases -- -- -- -- --
Total Liabilities $21.7B $10.8B $8.7B $9.9B $14.1B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.5B $3.4B $4.1B $4.3B $4.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M $1M -- -- --
Total Equity $2.5B $3.4B $4.1B $4.3B $4.8B
 
Total Liabilities and Equity $24.2B $14.2B $12.8B $14.2B $18.9B
Cash and Short Terms $695M $895M $527M $571M $753M
Total Debt $8.3B $7.7B $5.6B $7.5B $11.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $674M $579M $534M $578M $784M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1B $1.2B $1.1B $1.1B $1.2B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $13.2B $5.3B $2.5B $2.7B $4.6B
 
Property Plant And Equipment $118M $75M $64M $55M $63M
Long-Term Investments -- -- -- -- --
Goodwill $120M $120M $120M $141M $141M
Other Intangibles $3.4B $6B $6.6B $9.8B $11.5B
Other Long-Term Assets $6.6B $2.1B $2.7B $1.6B $2B
Total Assets $24.7B $14.5B $12.7B $14.8B $18.4B
 
Accounts Payable $7.1B $2.2B $2.6B $1.7B $1.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $14.5B $7B $5.5B $5.8B $8.3B
 
Long-Term Debt $6.3B $2.7B $2.7B $4.1B $4.9B
Capital Leases -- -- -- -- --
Total Liabilities $21.8B $10.5B $8.7B $10.4B $13.6B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M $1M -- -- --
Total Equity $2.9B $4B $4B $4.4B $4.9B
 
Total Liabilities and Equity $24.7B $14.5B $12.7B $14.8B $18.4B
Cash and Short Terms $674M $579M $534M $578M $784M
Total Debt $13.7B $7.5B $5.6B $8.2B $11.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $307M $1.5B $923M $500M $669M
Depreciation & Amoritzation $73M $57M $37M $38M $44M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $331M $2.6B $3.8B $896M -$724M
 
Capital Expenditures $187M $963M $1.6B $1.9B $1.9B
Cash Acquisitions -- $465M -- -$522M --
Cash From Investing -$134M $1.2B -$1.3B -$1.8B -$2.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $4B $600M -- -- $1.8B
Long-Term Debt Repaid -$2.7B -$156M -$392M -$80M -$66M
Repurchase of Common Stock -$58M -$600M -$239M -$276M -$147M
Other Financing Activities -$55M -$42M -$40M -$41M -$80M
Cash From Financing $104M -$3.7B -$2.8B $978M $3.7B
 
Beginning Cash (CF) $612M $913M $1B $702M $740M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $301M $128M -$339M $38M $233M
Ending Cash (CF) $913M $1B $702M $740M $973M
 
Levered Free Cash Flow $144M $1.7B $2.2B -$972M -$2.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $559M $658M $37M $181M $88M
Depreciation & Amoritzation $15M $11M $9M $8M $18M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$76M $926M $160M $28M $227M
 
Capital Expenditures $83M $968M $119M $748M $162M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$82M -$964M -$107M -$715M -$24M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $608M -- -- $1B --
Long-Term Debt Repaid -$41M -$236M -$22M -$17M -$15M
Repurchase of Common Stock -$148M -$35M -$89M -$39M --
Other Financing Activities -$22M -$23M -$28M -$47M -$25M
Cash From Financing $180M -$294M -$88M $682M -$226M
 
Beginning Cash (CF) $913M $1B $702M $740M $973M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22M -$332M -$35M -$5M -$23M
Ending Cash (CF) $935M $709M $667M $735M $950M
 
Levered Free Cash Flow -$159M -$42M $41M -$720M $65M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1B $1.6B $302M $644M $576M
Depreciation & Amoritzation $69M $53M $35M $37M $54M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$455M $3.6B $3B $764M -$525M
 
Capital Expenditures $231M $1.8B $763M $2.5B $1.4B
Cash Acquisitions -- $465M -- -$522M --
Cash From Investing -$220M $310M -$465M -$2.4B -$2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.9B -- -- $1B $750M
Long-Term Debt Repaid -$1.6B -$351M -$178M -$75M -$64M
Repurchase of Common Stock -$206M -$487M -$293M -$226M -$108M
Other Financing Activities -$59M -$43M -$45M -$60M -$58M
Cash From Financing $765M -$4.2B -$2.6B $1.7B $2.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $90M -$226M -$42M $68M $215M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$686M $1.8B $2.2B -$1.7B -$1.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $559M $658M $37M $181M $88M
Depreciation & Amoritzation $15M $11M $9M $8M $18M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$76M $926M $160M $28M $227M
 
Capital Expenditures $83M $968M $119M $748M $162M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$82M -$964M -$107M -$715M -$24M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $608M -- -- $1B --
Long-Term Debt Repaid -$41M -$236M -$22M -$17M -$15M
Repurchase of Common Stock -$148M -$35M -$89M -$39M --
Other Financing Activities -$22M -$23M -$28M -$47M -$25M
Cash From Financing $180M -$294M -$88M $682M -$226M
 
Beginning Cash (CF) $913M $1B $702M $740M $973M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22M -$332M -$35M -$5M -$23M
Ending Cash (CF) $935M $709M $667M $735M $950M
 
Levered Free Cash Flow -$159M -$42M $41M -$720M $65M

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

GET BETTER TRADE IDEAS

Popular

Where Will Hershey Stock Be In 1 Year?
Where Will Hershey Stock Be In 1 Year?

Chocolate stocks used to be the epitome of sleepy stability,…

Where Will KNOT Stock Be In 1 Year?
Where Will KNOT Stock Be In 1 Year?

In the case of KNOT Offshore Partners (KNOP), most headlines…

Why Is Goldman Sachs Stock Up So Much?
Why Is Goldman Sachs Stock Up So Much?

Investment banking giant Goldman Sachs (NYSE:GS) has sharply outperformed the…

Stock Ideas

Buy
63
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
60
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
92
BGL alert for Jul 3

Blue Gold [BGL] is down 20.3% over the past day.

Sell
18
CNC alert for Jul 3

Centene [CNC] is down 1.3% over the past day.

Sell
12
MOH alert for Jul 3

Molina Healthcare [MOH] is up 0.3% over the past day.

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

Show me the best stock