Financhill
Sell
42

CE Quote, Financials, Valuation and Earnings

Last price:
$57.32
Seasonality move :
-1.72%
Day range:
$56.96 - $59.28
52-week range:
$36.29 - $144.59
Dividend yield:
2.55%
P/E ratio:
7.03x
P/S ratio:
0.62x
P/B ratio:
1.21x
Volume:
1.8M
Avg. volume:
1.6M
1-year change:
-60.07%
Market cap:
$6.3B
Revenue:
$10.3B
EPS (TTM):
-$15.22
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.7B $8.5B $9.7B $10.9B $10.3B
Revenue Growth (YoY) -10.2% 50.96% 13.31% 13.1% -6.03%
 
Cost of Revenues $4.4B $5.9B $7.3B $8.3B $7.9B
Gross Profit $1.3B $2.7B $2.4B $2.6B $2.4B
Gross Profit Margin 22.87% 31.42% 24.61% 23.79% 22.92%
 
R&D Expenses $74M $86M $112M $146M $130M
Selling, General & Admin $482M $633M $824M $1.1B $1B
Other Inc / (Exp) $1.6B $402M $375M $653M -$1.4B
Operating Expenses $578M $744M $998M $1.4B $1.3B
Operating Income $715M $1.9B $1.4B $1.2B $1B
 
Net Interest Expenses $103M $92M $336M $688M $643M
EBT. Incl. Unusual Items $2.3B $2.2B $1.4B $1.2B -$996M
Earnings of Discontinued Ops. -$12M -$22M -$8M -$9M -$8M
Income Tax Expense $247M $330M -$489M -$790M $510M
Net Income to Company $2B $1.9B $1.9B $2B -$1.5B
 
Minority Interest in Earnings -$7M -$6M -$8M -$4M -$8M
Net Income to Common Excl Extra Items $2B $1.9B $1.9B $2B -$1.5B
 
Basic EPS (Cont. Ops) $16.85 $16.99 $17.48 $18.01 -$13.93
Diluted EPS (Cont. Ops) $16.75 $16.86 $17.34 $17.92 -$13.93
Weighted Average Basic Share $117.8M $111.2M $108.4M $108.8M $109.3M
Weighted Average Diluted Share $118.5M $112.1M $109.2M $109.4M $109.3M
 
EBITDA $2.7B $2.7B $2.3B $2.6B $503M
EBIT $2.4B $2.3B $1.8B $1.9B -$320M
 
Revenue (Reported) $5.7B $8.5B $9.7B $10.9B $10.3B
Operating Income (Reported) $715M $1.9B $1.4B $1.2B $1B
Operating Income (Adjusted) $2.4B $2.3B $1.8B $1.9B -$320M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.8B $2.5B $2.9B $2.6B $2.4B
Revenue Growth (YoY) 23.15% 41.16% 12.41% -8.48% -8.5%
 
Cost of Revenues $1.3B $1.8B $2.2B $2.1B $1.9B
Gross Profit $485M $745M $631M $554M $476M
Gross Profit Margin 26.97% 29.35% 22.12% 21.22% 19.93%
 
R&D Expenses $20M $24M $42M $34M $31M
Selling, General & Admin $137M $174M $285M $265M $230M
Other Inc / (Exp) $111M $114M $32M $99M $20M
Operating Expenses $163M $209M $368M $340M $301M
Operating Income $322M $536M $263M $214M $175M
 
Net Interest Expenses $24M $34M $174M $156M $198M
EBT. Incl. Unusual Items $409M $616M $121M $157M -$3M
Earnings of Discontinued Ops. -$1M -- -$3M -- -$5M
Income Tax Expense $85M $112M $25M $33M $9M
Net Income to Company $323M $504M $93M $124M -$17M
 
Minority Interest in Earnings -$1M -$2M -$2M -$3M -$4M
Net Income to Common Excl Extra Items $322M $502M $91M $121M -$21M
 
Basic EPS (Cont. Ops) $2.84 $4.64 $0.84 $1.11 -$0.19
Diluted EPS (Cont. Ops) $2.82 $4.61 $0.83 $1.10 -$0.19
Weighted Average Basic Share $113.5M $108.2M $108.6M $109.1M $109.4M
Weighted Average Diluted Share $114M $108.9M $109.2M $109.5M $109.4M
 
EBITDA $525M $757M $481M $553M $358M
EBIT $434M $651M $303M $326M $167M
 
Revenue (Reported) $1.8B $2.5B $2.9B $2.6B $2.4B
Operating Income (Reported) $322M $536M $263M $214M $175M
Operating Income (Adjusted) $434M $651M $303M $326M $167M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6B $9.3B $10B $10.7B $10.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.6B $6.3B $7.7B $8.2B $7.8B
Gross Profit $1.4B $2.9B $2.3B $2.5B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $77M $90M $130M $138M $127M
Selling, General & Admin $494M $670M $935M $1.1B $993M
Other Inc / (Exp) $1.6B $405M $293M $722M -$1.5B
Operating Expenses $594M $790M $1.2B $1.4B $1.3B
Operating Income $836M $2.2B $1.1B $1.2B $1B
 
Net Interest Expenses $101M $102M $476M $670M $685M
EBT. Incl. Unusual Items $2.4B $2.5B $926M $1.2B -$1.2B
Earnings of Discontinued Ops. -$6M -$21M -$11M -$6M -$13M
Income Tax Expense $267M $357M -$576M -$782M $486M
Net Income to Company $2.1B $2.1B $1.5B $2B -$1.7B
 
Minority Interest in Earnings -$6M -$7M -$8M -$5M -$9M
Net Income to Common Excl Extra Items $2.1B $2.1B $1.5B $2B -$1.7B
 
Basic EPS (Cont. Ops) $18.05 $18.83 $13.68 $18.27 -$15.21
Diluted EPS (Cont. Ops) $17.97 $18.73 $13.58 $18.17 -$15.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.8B $2.9B $2B $2.7B $308M
EBIT $2.5B $2.6B $1.5B $1.9B -$479M
 
Revenue (Reported) $6B $9.3B $10B $10.7B $10.1B
Operating Income (Reported) $836M $2.2B $1.1B $1.2B $1B
Operating Income (Adjusted) $2.5B $2.6B $1.5B $1.9B -$479M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.8B $2.5B $2.9B $2.6B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.8B $2.2B $2.1B $1.9B
Gross Profit $485M $745M $631M $554M $476M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $20M $24M $42M $34M $31M
Selling, General & Admin $137M $174M $285M $265M $230M
Other Inc / (Exp) $111M $114M $32M $99M $20M
Operating Expenses $163M $209M $368M $340M $301M
Operating Income $322M $536M $263M $214M $175M
 
Net Interest Expenses $24M $34M $174M $156M $198M
EBT. Incl. Unusual Items $409M $616M $121M $157M -$3M
Earnings of Discontinued Ops. -$1M -- -$3M -- -$5M
Income Tax Expense $85M $112M $25M $33M $9M
Net Income to Company $323M $504M $93M $124M -$17M
 
Minority Interest in Earnings -$1M -$2M -$2M -$3M -$4M
Net Income to Common Excl Extra Items $322M $502M $91M $121M -$21M
 
Basic EPS (Cont. Ops) $2.84 $4.64 $0.84 $1.11 -$0.19
Diluted EPS (Cont. Ops) $2.82 $4.61 $0.83 $1.10 -$0.19
Weighted Average Basic Share $113.5M $108.2M $108.6M $109.1M $109.4M
Weighted Average Diluted Share $114M $108.9M $109.2M $109.5M $109.4M
 
EBITDA $525M $757M $481M $553M $358M
EBIT $434M $651M $303M $326M $167M
 
Revenue (Reported) $1.8B $2.5B $2.9B $2.6B $2.4B
Operating Income (Reported) $322M $536M $263M $214M $175M
Operating Income (Adjusted) $434M $651M $303M $326M $167M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $955M $536M $1.5B $1.8B $962M
Short Term Investments $533M -- -- -- --
Accounts Receivable, Net $792M $1.2B $1.4B $1.2B $1.1B
Inventory $978M $1.5B $2.8B $2.4B $2.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $55M $80M $241M $272M $285M
Total Current Assets $3.8B $3.8B $6.6B $6.2B $5.1B
 
Property Plant And Equipment $4.2B $4.4B $6B $6B $5.7B
Long-Term Investments $820M $823M $1.1B $1.2B $1.2B
Goodwill $1.2B $1.4B $7.1B $7B $5.4B
Other Intangibles $319M $735M $4.1B $4B $3.6B
Other Long-Term Assets $411M $521M $547M $524M $555M
Total Assets $10.9B $12B $26.3B $26.6B $22.9B
 
Accounts Payable $797M $1.2B $1.5B $1.5B $1.2B
Accrued Expenses $150M $165M $416M $421M $388M
Current Portion Of Long-Term Debt $496M $591M $1B $1.2B $1.4B
Current Portion Of Capital Lease Obligations $36M $37M $83M $89M $79M
Other Current Liabilities $253M $122M $468M $395M $386M
Total Current Liabilities $2B $2.5B $4.1B $4.1B $3.9B
 
Long-Term Debt $3.2B $3.2B $13.4B $12.3B $11.1B
Capital Leases -- -- -- -- --
Total Liabilities $7B $7.4B $20.2B $19B $17.2B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$328M -$329M -$518M -$744M -$848M
Common Equity $3.5B $4.2B $5.6B $7.1B $5.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $369M $348M $468M $461M $434M
Total Equity $3.9B $4.5B $6.1B $7.6B $5.6B
 
Total Liabilities and Equity $10.9B $12B $26.3B $26.6B $22.9B
Cash and Short Terms $1.5B $536M $1.5B $1.8B $962M
Total Debt $3.7B $4B $14.7B $13.7B $12.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $791M $605M $1.2B $1.5B $951M
Short Term Investments $331M $9M -- -- --
Accounts Receivable, Net $959M $1.4B $1.6B $1.3B $1.2B
Inventory $1B $1.5B $2.7B $2.4B $2.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $53M $124M $219M $283M $278M
Total Current Assets $3.7B $4.2B $6.4B $5.9B $5.4B
 
Property Plant And Equipment $4.1B $4.5B $6B $5.9B $5.6B
Long-Term Investments $796M $847M $1B $1.2B $1.2B
Goodwill $1.1B $1.4B $7.1B $6.9B $5.4B
Other Intangibles $308M $715M $4.1B $3.9B $3.7B
Other Long-Term Assets $456M $569M $553M $537M $543M
Total Assets $10.8B $12.4B $26.1B $26B $23.2B
 
Accounts Payable $906M $1.2B $1.4B $1.4B $1.3B
Accrued Expenses $123M $116M $278M $327M $276M
Current Portion Of Long-Term Debt $497M $560M $1.2B $2.4B $345M
Current Portion Of Capital Lease Obligations $36M $44M $110M $86M $78M
Other Current Liabilities $124M $135M $419M $364M $358M
Total Current Liabilities $1.9B $2.6B $3.9B $4.9B $2.8B
 
Long-Term Debt $3.1B $3.1B $13.4B $11B $12.4B
Capital Leases -- -- -- -- --
Total Liabilities $6.8B $7.5B $20B $18.5B $17.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$302M -$333M -$502M -$797M -$817M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $365M $346M $469M $460M $429M
Total Equity $3.9B $5B $6.1B $7.5B $5.6B
 
Total Liabilities and Equity $10.8B $12.4B $26.1B $26B $23.2B
Cash and Short Terms $1.1B $614M $1.2B $1.5B $951M
Total Debt $3.6B $4B $14.8B $13.5B $12.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2B $1.9B $1.9B $2B -$1.5B
Depreciation & Amoritzation $356M $378M $478M $739M $823M
Stock-Based Compensation $28M $95M $60M $40M $32M
Change in Accounts Receivable $141M -$396M $218M $105M $92M
Change in Inventories $124M -$367M -$253M $398M $11M
Cash From Operations $1.3B $1.8B $1.8B $1.9B $966M
 
Capital Expenditures $364M $467M $543M $568M $435M
Cash Acquisitions $1.5B -$1.1B -$10.5B $532M --
Cash From Investing $592M -$1.1B -$11.1B -$134M -$470M
 
Dividends Paid (Ex Special Dividend) -$293M -$304M -$297M -$305M -$307M
Special Dividend Paid
Long-Term Debt Issued $311M $1.2B $11.3B $3.5B $503M
Long-Term Debt Repaid -$783M -$792M -$526M -$4.5B -$1.5B
Repurchase of Common Stock -$650M -$1B -$17M -- --
Other Financing Activities -$56M -$142M -$175M -$63M -$59M
Cash From Financing -$1.5B -$1B $10.3B -$1.5B -$1.3B
 
Beginning Cash (CF) $463M $955M $536M $1.5B $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $464M -$404M $968M $309M -$817M
Ending Cash (CF) $955M $536M $1.5B $1.8B $962M
 
Levered Free Cash Flow $979M $1.3B $1.3B $1.3B $531M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $323M $504M $93M $124M -$17M
Depreciation & Amoritzation $91M $106M $178M $227M $191M
Stock-Based Compensation $12M $15M $14M $10M $5M
Change in Accounts Receivable -$184M -$240M -$216M -$55M -$99M
Change in Inventories -$62M -$32M $45M -$19M $14M
Cash From Operations $116M $316M -$96M $101M $37M
 
Capital Expenditures $92M $137M $164M $137M $102M
Cash Acquisitions -- -- $9M -- $6M
Cash From Investing $98M -$149M -$178M -$151M -$98M
 
Dividends Paid (Ex Special Dividend) -$78M -$73M -$76M -$77M -$3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $74M $338M $267M $3.3B
Long-Term Debt Repaid -$7M -$7M -$307M -$424M -$3.2B
Repurchase of Common Stock -$267M -$17M -- -- --
Other Financing Activities -$21M -$72M -$24M -$26M -$78M
Cash From Financing -$371M -$95M -$69M -$259M $45M
 
Beginning Cash (CF) $955M $536M $1.5B $1.8B $962M
Foreign Exchange Rate Adjustment -$7M -$3M $2M -$13M $5M
Additions / Reductions -$157M $72M -$343M -$309M -$16M
Ending Cash (CF) $791M $605M $1.2B $1.5B $951M
 
Levered Free Cash Flow $24M $179M -$260M -$36M -$65M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2.1B $2.1B $1.5B $2B -$1.7B
Depreciation & Amoritzation $361M $393M $550M $788M $787M
Stock-Based Compensation $30M $98M $59M $36M $27M
Change in Accounts Receivable -$32M -$452M $242M $266M $48M
Change in Inventories $73M -$337M -$176M $334M $44M
Cash From Operations $1.2B $2B $1.4B $2.1B $902M
 
Capital Expenditures $337M $512M $570M $541M $400M
Cash Acquisitions $1.5B -$1.1B -$10.5B $523M $6M
Cash From Investing $818M -$1.4B -$11.2B -$107M -$417M
 
Dividends Paid (Ex Special Dividend) -$297M -$299M -$300M -$306M -$233M
Special Dividend Paid
Long-Term Debt Issued -- $1.3B $11.6B $3.4B $3.5B
Long-Term Debt Repaid -$742M -$792M -$826M -$4.7B -$4.2B
Repurchase of Common Stock -$750M -$750M -- -- --
Other Financing Activities -$50M -$193M -$127M -$65M -$111M
Cash From Financing -$1.8B -$766M $10.3B -$1.6B -$1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $192M -$175M $553M $343M -$524M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $863M $1.4B $837M $1.6B $502M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $323M $504M $93M $124M -$17M
Depreciation & Amoritzation $91M $106M $178M $227M $191M
Stock-Based Compensation $12M $15M $14M $10M $5M
Change in Accounts Receivable -$184M -$240M -$216M -$55M -$99M
Change in Inventories -$62M -$32M $45M -$19M $14M
Cash From Operations $116M $316M -$96M $101M $37M
 
Capital Expenditures $92M $137M $164M $137M $102M
Cash Acquisitions -- -- $9M -- $6M
Cash From Investing $98M -$149M -$178M -$151M -$98M
 
Dividends Paid (Ex Special Dividend) -$78M -$73M -$76M -$77M -$3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $74M $338M $267M $3.3B
Long-Term Debt Repaid -$7M -$7M -$307M -$424M -$3.2B
Repurchase of Common Stock -$267M -$17M -- -- --
Other Financing Activities -$21M -$72M -$24M -$26M -$78M
Cash From Financing -$371M -$95M -$69M -$259M $45M
 
Beginning Cash (CF) $955M $536M $1.5B $1.8B $962M
Foreign Exchange Rate Adjustment -$7M -$3M $2M -$13M $5M
Additions / Reductions -$157M $72M -$343M -$309M -$16M
Ending Cash (CF) $791M $605M $1.2B $1.5B $951M
 
Levered Free Cash Flow $24M $179M -$260M -$36M -$65M

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

GET BETTER TRADE IDEAS

Popular

How High Will Brown Forman Stock Go?
How High Will Brown Forman Stock Go?

On the surface, Brown‑Forman (NYSE: BF.B) is having an unremarkable year.…

Is Bloom Energy Flying Under the Radar?
Is Bloom Energy Flying Under the Radar?

Bloom Energy (NYSE:BE) manufactures scalable fuel cells for providing on-site…

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
61
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
42
Is AAPL Stock a Buy?

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

Alerts

Buy
55
TLN alert for Jul 19

Talen Energy [TLN] is up 24.44% over the past day.

Sell
48
CRSP alert for Jul 19

CRISPR Therapeutics AG [CRSP] is up 18.22% over the past day.

Buy
83
SOC alert for Jul 19

Sable Offshore [SOC] is up 11.86% over the past day.

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

Show me the best stock