Financhill
Sell
47

CB Quote, Financials, Valuation and Earnings

Last price:
$276.31
Seasonality move :
1.33%
Day range:
$274.60 - $276.54
52-week range:
$220.23 - $302.05
Dividend yield:
1.3%
P/E ratio:
11.32x
P/S ratio:
2.06x
P/B ratio:
1.70x
Volume:
398K
Avg. volume:
1.6M
1-year change:
25.26%
Market cap:
$111.5B
Revenue:
$49.8B
EPS (TTM):
$24.42
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $34.2B $36.1B $40.9B $43.1B $49.8B
Revenue Growth (YoY) 4.75% 5.32% 13.34% 5.37% 15.73%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $3B $3.1B $3.4B $4B
Other Inc / (Exp) -- -- $91M $80M -$307M
Operating Expenses $3.4B $3.4B $3.5B $3.7B $4.3B
Operating Income -- -- -- -- --
 
Net Interest Expenses $552M $516M $492M $570M $672M
EBT. Incl. Unusual Items $5.2B $4.2B $9.8B $6.5B $9.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $795M $629M $1.3B $1.2B $511M
Net Income to Company $4.5B $3.5B $8.5B $5.2B $9B
 
Minority Interest in Earnings -- -- -- -- $13M
Net Income to Common Excl Extra Items $4.5B $3.5B $8.5B $5.2B $9B
 
Basic EPS (Cont. Ops) $9.77 $7.82 $19.38 $12.50 $21.97
Diluted EPS (Cont. Ops) $9.71 $7.79 $19.24 $12.39 $21.80
Weighted Average Basic Share $455.9M $451.6M $440M $419.8M $410.8M
Weighted Average Diluted Share $458.9M $453.4M $443.2M $423.5M $414.2M
 
EBITDA -- -- -- -- --
EBIT $5.8B $4.7B $10.3B $7.1B $10.2B
 
Revenue (Reported) $34.2B $36.1B $40.9B $43.1B $49.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $5.8B $4.7B $10.3B $7.1B $10.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.5B $10.8B $12.1B $13.9B $14.9B
Revenue Growth (YoY) 4.98% 14.05% 11.4% 15.21% 7.08%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $733M $806M $883M $1.1B $1.1B
Other Inc / (Exp) -- -- $69M -$32M -$230M
Operating Expenses $823M $892M $953M $1.1B $1.2B
Operating Income -- -- -- -- --
 
Net Interest Expenses $130M $122M $150M $174M $192M
EBT. Incl. Unusual Items $1.3B $2.1B $1.1B $2.5B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $142M $218M $263M $413M $504M
Net Income to Company $1.2B $1.8B $792M $2B $2.5B
 
Minority Interest in Earnings -- -- -- $3M -$166M
Net Income to Common Excl Extra Items $1.2B $1.8B $792M $2B $2.3B
 
Basic EPS (Cont. Ops) $2.64 $4.21 $1.90 $4.99 $5.75
Diluted EPS (Cont. Ops) $2.63 $4.18 $1.89 $4.95 $5.70
Weighted Average Basic Share $451.8M $435.3M $416.5M $409.5M $403.8M
Weighted Average Diluted Share $453.3M $438.4M $419.6M $412.6M $407.9M
 
EBITDA -- -- -- -- --
EBIT $1.5B $2.2B $1.2B $2.6B $3.2B
 
Revenue (Reported) $9.5B $10.8B $12.1B $13.9B $14.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.5B $2.2B $1.2B $2.6B $3.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $34.9B $40.4B $41.9B $48.3B $54.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $3.1B $3.3B $3.9B $4.3B
Other Inc / (Exp) -- -- $85M -$159M -$391M
Operating Expenses $3.4B $3.4B $3.6B $4.1B $4.7B
Operating Income -- -- -- -- --
 
Net Interest Expenses $524M $492M $542M $653M $725M
EBT. Incl. Unusual Items $2.8B $10B $7.4B $8.6B $10.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $464M $1.2B $1.3B $1.5B $658M
Net Income to Company $2.3B $8.8B $6.1B $7B $10.3B
 
Minority Interest in Earnings -- -- -- $3M -$293M
Net Income to Common Excl Extra Items $2.3B $8.8B $6.1B $7B $10B
 
Basic EPS (Cont. Ops) $5.07 $19.76 $14.33 $17.07 $24.62
Diluted EPS (Cont. Ops) $5.02 $19.65 $14.19 $16.93 $24.42
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $3.3B $10.5B $7.9B $9.2B $11.7B
 
Revenue (Reported) $34.9B $40.4B $41.9B $48.3B $54.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $3.3B $10.5B $7.9B $9.2B $11.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $26.2B $30.5B $31.5B $36.7B $41.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.3B $2.5B $3B $3.3B
Other Inc / (Exp) -- -- $85M -$154M -$238M
Operating Expenses $2.5B $2.6B $2.7B $3.2B $3.5B
Operating Income -- -- -- -- --
 
Net Interest Expenses $390M $366M $416M $499M $552M
EBT. Incl. Unusual Items $1.4B $7.3B $4.8B $6.9B $8.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $295M $873M $907M $1.2B $1.3B
Net Income to Company $1.1B $6.4B $3.9B $5.7B $7B
 
Minority Interest in Earnings -- -- -- $3M -$303M
Net Income to Common Excl Extra Items $1.1B $6.4B $3.9B $5.7B $6.7B
 
Basic EPS (Cont. Ops) $2.47 $14.40 $9.31 $13.91 $16.54
Diluted EPS (Cont. Ops) $2.45 $14.31 $9.24 $13.80 $16.39
Weighted Average Basic Share $1.4B $1.3B $1.3B $1.2B $1.2B
Weighted Average Diluted Share $1.4B $1.3B $1.3B $1.2B $1.2B
 
EBITDA -- -- -- -- --
EBIT $1.8B $7.6B $5.3B $7.4B $8.9B
 
Revenue (Reported) $26.2B $30.5B $31.5B $36.7B $41.7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.8B $7.6B $5.3B $7.4B $8.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.5B $1.7B $1.7B $2B $2.4B
Short Term Investments $89.8B $95B $96.3B $23.8B $31.3B
Accounts Receivable, Net $25.7B $26.3B $28.9B $31.1B $33.6B
Inventory -- -- -- -- --
Prepaid Expenses $2.6B $2.8B $3B $3.1B $3.2B
Other Current Assets -- -- -- -- --
Total Current Assets $119.7B $125.8B $129.8B $60B $70.6B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $103.2B $110.7B $111.2B $112.2B $131.2B
Goodwill $15.3B $15.4B $15.2B $16.2B $19.7B
Other Intangibles $6.4B $6.1B $5.7B $9.1B $10.4B
Other Long-Term Assets -- -- -- -- --
Total Assets $176.9B $190.8B $200.1B $199B $230.7B
 
Accounts Payable $6.2B $6.7B $7.2B $7.8B $8.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.5B $6.7B $8.2B $8.3B $9.8B
 
Long-Term Debt $13.6B $14.9B $15.2B $14.4B $13B
Capital Leases -- -- -- -- --
Total Liabilities $121.6B $131.3B $140.3B $148.5B $167B
 
Common Stock $11.1B $11.1B $11B $10.3B $241M
Other Common Equity Adj $619M $2.9B $350M -$10.2B -$6.8B
Common Equity $55.3B $59.4B $59.7B $50.5B $59.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $4.2B
Total Equity $55.3B $59.4B $59.7B $50.5B $63.7B
 
Total Liabilities and Equity $176.9B $190.8B $200.1B $199B $230.7B
Cash and Short Terms $91.3B $96.8B $97.9B $25.8B $33.8B
Total Debt $14.9B $14.9B $16.2B $14.9B $14.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.7B $1.6B $2.1B $2.6B $2.5B
Short Term Investments $94.5B $96.2B $88.3B $105.2B $37.4B
Accounts Receivable, Net $26.5B $28.6B $31.9B $34B $35.6B
Inventory -- -- -- -- --
Prepaid Expenses $2.8B $3.1B $3.3B $3.5B $3.6B
Other Current Assets -- -- -- -- --
Total Current Assets $125.4B $129.5B $125.6B $145.3B $79.2B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $109.3B $111.3B $98.1B $124.4B $143.1B
Goodwill $15.3B $15.4B $16.1B $19.6B $20B
Other Intangibles $6.1B $5.8B $8.7B $10.5B $10B
Other Long-Term Assets -- -- -- -- --
Total Assets $187.8B $199.1B $198.1B $222.7B $250.6B
 
Accounts Payable $6.4B $7.1B $7.8B $8.5B $8.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $1.6B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.7B $7.1B $9.3B $9.2B $10.3B
 
Long-Term Debt $14.8B $14.8B $14B $13.7B $14.6B
Capital Leases -- -- -- -- --
Total Liabilities $131.4B $139.7B $150.5B $165.2B $180.4B
 
Common Stock $11.1B $11B $10.3B $241M $235M
Other Common Equity Adj $1.9B $978M -$12.2B -$11.5B -$5.3B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $5.1B $4.4B
Total Equity $56.4B $59.3B $47.6B $57.5B $70.1B
 
Total Liabilities and Equity $187.8B $199.1B $198.1B $222.7B $250.6B
Cash and Short Terms $96.2B $97.8B $90.4B $107.8B $39.9B
Total Debt $16.1B $14.8B $15.5B $14.4B $16.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $4.5B $3.5B $8.5B $5.2B $9B
Depreciation & Amoritzation $305M $290M $287M $285M $310M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $568M -$450M -$2.9B -$2.4B -$1.6B
Change in Inventories -- -- -- -- --
Cash From Operations $6.3B $9.8B $11.2B $11.3B $12.6B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$1.9B -$3.5B -$3.7B -$7.8B -$2.1B
Cash From Investing -$5.9B -$7.5B -$6.7B -$5.7B -$7.6B
 
Dividends Paid (Ex Special Dividend) -$1.4B -$1.4B -$1.4B -$1.4B -$1.4B
Special Dividend Paid
Long-Term Debt Issued $2.8B $988M $1.6B -- --
Long-Term Debt Repaid -$510M -$1.3B -- -$1B -$475M
Repurchase of Common Stock -$1.5B -$523M -$4.9B -$2.9B -$2.4B
Other Financing Activities $211M -$3M -$25M -$139M -$677M
Cash From Financing -$151M -$2.1B -$4.4B -$5.1B -$4.5B
 
Beginning Cash (CF) $1.3B $1.6B $1.8B $1.8B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $286M $182M $81M $462M $495M
Ending Cash (CF) $1.6B $1.8B $1.8B $2.1B $2.6B
 
Levered Free Cash Flow $6.3B $9.8B $11.2B $11.3B $12.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.2B $1.8B $792M $2B $2.5B
Depreciation & Amoritzation $72M $71M $69M $84M $81M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$104M -$1.1B -$1.4B -$417M -$1M
Change in Inventories -- -- -- -- --
Cash From Operations $3.5B $3.3B $3.4B $4.7B $4.3B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$517M -$1.1B -$5.9B $201M -$233M
Cash From Investing -$4B -$1.7B -$6.3B -$3.2B -$5.4B
 
Dividends Paid (Ex Special Dividend) -$357M -$353M -$349M -$356M -$371M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $988M -- -- -- $1.3B
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$1.5B -$656M -$581M -$295M
Other Financing Activities $30M $10M -$24M $40M $559M
Cash From Financing $664M -$1.8B -$2B -$1B $1.1B
 
Beginning Cash (CF) $1.7B $2B $7.2B $2.4B $2.6B
Foreign Exchange Rate Adjustment -$9M -$15M -$77M -$92M $53M
Additions / Reductions $173M -$187M -$4.9B $495M $57M
Ending Cash (CF) $1.9B $1.8B $2.3B $2.8B $2.7B
 
Levered Free Cash Flow $3.5B $3.3B $3.4B $4.7B $4.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.3B $8.8B $6.1B $7B $10.3B
Depreciation & Amoritzation $293M $289M $282M $300M $325M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$307M -$2B -$4.2B -$833M -$1.7B
Change in Inventories -- -- -- -- --
Cash From Operations $8.7B $11.1B $11.2B $12.1B $14.8B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$3.1B -$3B -$8.9B -$1.6B -$2.2B
Cash From Investing -$9.1B -$4.5B -$8.1B -$5.9B -$13.7B
 
Dividends Paid (Ex Special Dividend) -$1.4B -$1.4B -$1.4B -$1.4B -$1.4B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $2.3B
Long-Term Debt Repaid -- -- -- -$1.5B -$700M
Repurchase of Common Stock -$660M -$4.1B -$3.7B -$2B -$1.9B
Other Financing Activities $125M -$119M -$91M -$70M -$286M
Cash From Financing $739M -$6.7B -$2.3B -$5.7B -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $336M -$103M $756M $481M -$86M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8.7B $11.1B $11.2B $12.1B $14.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.1B $6.4B $3.9B $5.7B $7B
Depreciation & Amoritzation $217M $216M $211M $226M $241M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$820M -$2.3B -$3.6B -$2B -$2.2B
Change in Inventories -- -- -- -- --
Cash From Operations $7.2B $8.5B $8.6B $9.4B $11.6B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$2.6B -$2.1B -$7.3B -$1.1B -$1.3B
Cash From Investing -$6.7B -$3.8B -$5.2B -$5.4B -$11.4B
 
Dividends Paid (Ex Special Dividend) -$1B -$1.1B -$1B -$1B -$1.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $988M -- -- -- $2.3B
Long-Term Debt Repaid -- -- -- -$475M -$700M
Repurchase of Common Stock -$333M -$3.9B -$2.8B -$1.8B -$1.4B
Other Financing Activities $69M -$47M -$113M -$44M $347M
Cash From Financing -$234M -$4.8B -$2.7B -$3.3B -$62M
 
Beginning Cash (CF) $5B $5.7B $11B $6.9B $7.8B
Foreign Exchange Rate Adjustment -$51M -$33M -$215M -$36M -$49M
Additions / Reductions $278M -$7M $668M $687M $106M
Ending Cash (CF) $5.2B $5.6B $11.4B $7.5B $7.9B
 
Levered Free Cash Flow $7.2B $8.5B $8.6B $9.4B $11.6B

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock