Financhill
Sell
44

CF Quote, Financials, Valuation and Earnings

Last price:
$85.47
Seasonality move :
7.9%
Day range:
$84.43 - $85.69
52-week range:
$69.13 - $94.46
Dividend yield:
2.34%
P/E ratio:
13.51x
P/S ratio:
2.64x
P/B ratio:
2.86x
Volume:
538.2K
Avg. volume:
1.8M
1-year change:
6.15%
Market cap:
$14.9B
Revenue:
$6.6B
EPS (TTM):
$6.32
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4.6B $4.1B $6.5B $11.2B $6.6B
Revenue Growth (YoY) 3.64% -10.15% 58.54% 71.09% -40.72%
 
Cost of Revenues $3.4B $3.3B $4.2B $5.3B $4.1B
Gross Profit $1.2B $801M $2.4B $5.9B $2.5B
Gross Profit Margin 25.58% 19.42% 36.51% 52.4% 38.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $239M $206M $223M $290M $289M
Other Inc / (Exp) $55M $26M -$458M -$197M -$12M
Operating Expenses $240M $203M $203M $290M $293M
Operating Income $934M $598M $2.2B $5.6B $2.3B
 
Net Interest Expenses $217M $161M $183M $279M --
EBT. Incl. Unusual Items $772M $463M $1.5B $5.1B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $126M $31M $283M $1.2B $410M
Net Income to Company $646M $432M $1.3B $3.9B $1.8B
 
Minority Interest in Earnings -$153M -$115M -$343M -$591M -$313M
Net Income to Common Excl Extra Items $493M $317M $917M $3.3B $1.5B
 
Basic EPS (Cont. Ops) $2.24 $1.48 $4.27 $16.45 $7.89
Diluted EPS (Cont. Ops) $2.23 $1.47 $4.24 $16.38 $7.87
Weighted Average Basic Share $220.2M $214.9M $215M $203.3M $193.3M
Weighted Average Diluted Share $221.6M $215.2M $216.2M $204.2M $193.8M
 
EBITDA $1.9B $1.5B $2.6B $6.3B $3.3B
EBIT $996M $648M $1.7B $5.4B $2.4B
 
Revenue (Reported) $4.6B $4.1B $6.5B $11.2B $6.6B
Operating Income (Reported) $934M $598M $2.2B $5.6B $2.3B
Operating Income (Adjusted) $996M $648M $1.7B $5.4B $2.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $847M $1.4B $2.3B $1.3B $1.4B
Revenue Growth (YoY) -18.4% 60.8% 70.41% -45.15% 7.62%
 
Cost of Revenues $764M $922M $1.4B $896M $926M
Gross Profit $83M $440M $916M $377M $444M
Gross Profit Margin 9.8% 32.31% 39.47% 29.62% 32.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $49M $52M $66M $68M $78M
Other Inc / (Exp) $1M -$474M -$98M -$49M $6M
Operating Expenses $45M $57M $91M $81M $82M
Operating Income $38M $383M $825M $296M $362M
 
Net Interest Expenses $48M $46M $34M -- --
EBT. Incl. Unusual Items -$9M -$137M $693M $253M $400M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$13M -$46M $155M $23M $59M
Net Income to Company $4M -$91M $538M $230M $341M
 
Minority Interest in Earnings -$32M -$94M -$100M -$66M -$65M
Net Income to Common Excl Extra Items -$28M -$185M $438M $164M $276M
 
Basic EPS (Cont. Ops) -$0.13 -$0.86 $2.19 $0.85 $1.55
Diluted EPS (Cont. Ops) -$0.13 -$0.86 $2.18 $0.85 $1.55
Weighted Average Basic Share $213.9M $214.9M $200.2M $192.4M $178.4M
Weighted Average Diluted Share $213.9M $214.9M $200.9M $192.9M $178.6M
 
EBITDA $249M $109M $958M $503M $663M
EBIT $37M -$94M $737M $290M $434M
 
Revenue (Reported) $847M $1.4B $2.3B $1.3B $1.4B
Operating Income (Reported) $38M $383M $825M $296M $362M
Operating Income (Adjusted) $37M -$94M $737M $290M $434M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.1B $5.1B $11.1B $7.7B $6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.2B $3.7B $5.4B $4.4B $4B
Gross Profit $848M $1.4B $5.8B $3.3B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $217M $219M $259M $300M $318M
Other Inc / (Exp) $64M -$444M -$213M -$20M $31M
Operating Expenses $289M $215M $265M $248M $323M
Operating Income $559M $1.2B $5.5B $3.1B $1.7B
 
Net Interest Expenses $170M $178M $356M -- --
EBT. Incl. Unusual Items $453M $575M $4.9B $3.1B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $46M $55M $1.1B $571M $328M
Net Income to Company $407M $520M $3.8B $2.5B $1.4B
 
Minority Interest in Earnings -$122M -$221M -$596M -$384M -$273M
Net Income to Common Excl Extra Items $285M $299M $3.2B $2.1B $1.2B
 
Basic EPS (Cont. Ops) $1.33 $1.38 $15.30 $10.79 $6.32
Diluted EPS (Cont. Ops) $1.32 $1.38 $15.24 $10.75 $6.32
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.5B $1.6B $6.2B $4B $2.8B
EBIT $644M $754M $5.3B $3.1B $1.9B
 
Revenue (Reported) $4.1B $5.1B $11.1B $7.7B $6B
Operating Income (Reported) $559M $1.2B $5.5B $3.1B $1.7B
Operating Income (Adjusted) $644M $754M $5.3B $3.1B $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3B $4B $8.6B $5.1B $4.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.8B $4B $3B $2.9B
Gross Profit $621M $1.2B $4.6B $2B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $154M $167M $203M $213M $242M
Other Inc / (Exp) $10M -$460M -$215M -$38M $5M
Operating Expenses $162M $174M $236M $194M $224M
Operating Income $459M $1.1B $4.4B $1.9B $1.3B
 
Net Interest Expenses $123M $140M $313M $10M $16M
EBT. Incl. Unusual Items $346M $458M $3.8B $1.8B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33M $57M $913M $326M $244M
Net Income to Company $313M $401M $2.9B $1.5B $1.1B
 
Minority Interest in Earnings -$83M -$189M -$442M -$235M -$195M
Net Income to Common Excl Extra Items $230M $212M $2.5B $1.3B $890M
 
Basic EPS (Cont. Ops) $1.07 $0.98 $12.01 $6.42 $4.88
Diluted EPS (Cont. Ops) $1.07 $0.98 $11.97 $6.40 $4.88
Weighted Average Basic Share $644.4M $645.3M $617M $583.2M $548.7M
Weighted Average Diluted Share $645.1M $647.5M $619.7M $584.8M $549.5M
 
EBITDA $1.1B $1.2B $4.9B $2.6B $2.1B
EBIT $485M $591M $4.2B $1.9B $1.4B
 
Revenue (Reported) $3B $4B $8.6B $5.1B $4.4B
Operating Income (Reported) $459M $1.1B $4.4B $1.9B $1.3B
Operating Income (Adjusted) $485M $591M $4.2B $1.9B $1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $287M $683M $1.6B $2.3B $2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $229M $256M $464M $542M $459M
Inventory $351M $287M $408M $474M $299M
Prepaid Expenses $71M $97M $4M $215M $167M
Other Current Assets $23M $35M $56M $79M $47M
Total Current Assets $974M $1.4B $2.6B $3.7B $3.1B
 
Property Plant And Equipment $8.5B $7.9B $7.3B $6.7B $7.4B
Long-Term Investments $88M $80M $82M $74M $26M
Goodwill $2.4B $2.4B $2.1B $2.1B $2.5B
Other Intangibles $110M $104M $45M $15M $538M
Other Long-Term Assets $185M $207M $187M $210M $240M
Total Assets $12.2B $12B $12.4B $13.3B $14.4B
 
Accounts Payable $78M $85M $110M $63M $114M
Accrued Expenses $359M $339M $455M $512M $406M
Current Portion Of Long-Term Debt -- $249M -- -- --
Current Portion Of Capital Lease Obligations $90M $88M $89M $93M $96M
Other Current Liabilities $18M $15M $54M $95M $42M
Total Current Liabilities $665M $906M $1.4B $995M $800M
 
Long-Term Debt $4B $3.7B $3.5B $3B $3B
Capital Leases -- -- -- -- --
Total Liabilities $6.5B $6.4B $6.3B $5.5B $6B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$366M -$320M -$257M -$230M -$209M
Common Equity $2.9B $2.9B $3.2B $5.1B $5.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.7B $2.7B $2.8B $2.8B $2.7B
Total Equity $5.6B $5.6B $6B $7.9B $8.4B
 
Total Liabilities and Equity $12.2B $12B $12.4B $13.3B $14.4B
Cash and Short Terms $287M $683M $1.6B $2.3B $2B
Total Debt $4B $4B $3.5B $3B $3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $553M $757M $2.2B $3.3B $1.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $234M $386M $721M $417M $482M
Inventory $298M $418M $500M $318M $301M
Prepaid Expenses $53M $201M $179M $147M $133M
Other Current Assets $33M $52M $88M $54M $57M
Total Current Assets $1.2B $1.8B $3.7B $4.2B $2.9B
 
Property Plant And Equipment $8B $7.5B $6.8B $6.4B $7.1B
Long-Term Investments $86M $92M $86M $32M $28M
Goodwill $2.4B $2.1B $2.1B $2.1B $2.5B
Other Intangibles $102M $66M $15M -- $515M
Other Long-Term Assets $207M $207M $637M $799M $869M
Total Assets $11.9B $11.8B $13.3B $13.5B $13.8B
 
Accounts Payable $424M $537M $711M $497M $562M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $93M $93M $96M $101M $86M
Other Current Liabilities $18M $9M $38M $26M $14M
Total Current Liabilities $681M $1B $1.4B $926M $1B
 
Long-Term Debt $4B $3.5B $3B $3B $3B
Capital Leases -- -- -- -- --
Total Liabilities $6.5B $6.2B $6.2B $5.2B $6.1B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$388M -$316M -$270M -$225M -$209M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.6B $2.7B $2.7B $2.6B $2.5B
Total Equity $5.5B $5.6B $7.1B $8.3B $7.7B
 
Total Liabilities and Equity $11.9B $11.8B $13.3B $13.5B $13.8B
Cash and Short Terms $553M $757M $2.2B $3.3B $1.9B
Total Debt $4B $3.5B $3B $3B $3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $646M $432M $1.3B $3.9B $1.8B
Depreciation & Amoritzation $875M $892M $888M $850M $869M
Stock-Based Compensation $28M $25M $30M $41M $37M
Change in Accounts Receivable -$6M -$19M -$235M -$110M $100M
Change in Inventories -$26M $27M -$123M -$93M $152M
Cash From Operations $1.5B $1.2B $2.9B $3.9B $2.8B
 
Capital Expenditures $404M $309M $524M $462M $501M
Cash Acquisitions -- -- -- -- -$1.2B
Cash From Investing -$319M -$299M -$466M -$440M -$1.7B
 
Dividends Paid (Ex Special Dividend) -$265M -$258M -$260M -$306M -$311M
Special Dividend Paid
Long-Term Debt Issued -- $500M -- -- --
Long-Term Debt Repaid -$769M -$500M -$518M -$507M --
Repurchase of Common Stock -$374M -$110M -$539M -$1.3B -$580M
Other Financing Activities -$194M -$179M -$210M -$646M -$483M
Cash From Financing -$1.6B -$542M -$1.5B -$2.7B -$1.4B
 
Beginning Cash (CF) $682M $287M $683M $1.6B $2.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$397M $390M $944M $715M -$294M
Ending Cash (CF) $287M $683M $1.6B $2.3B $2B
 
Levered Free Cash Flow $1.1B $922M $2.3B $3.4B $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $4M -$91M $538M $230M $341M
Depreciation & Amoritzation $212M $203M $221M $213M $229M
Stock-Based Compensation $7M $7M $10M $10M $7M
Change in Accounts Receivable $18M $22M -$6M -$33M $47M
Change in Inventories -$22M -$111M -$32M -$10M -$3M
Cash From Operations $223M $687M $990M $618M $931M
 
Capital Expenditures $87M $211M $190M $147M $139M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$84M -$201M -$187M -$144M -$139M
 
Dividends Paid (Ex Special Dividend) -$64M -$65M -$80M -$77M -$90M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$263M -- -- --
Repurchase of Common Stock -$1M -$51M -$496M -$150M -$492M
Other Financing Activities -$86M -$130M -$395M -$204M -$164M
Cash From Financing -$150M -$503M -$966M -$431M -$745M
 
Beginning Cash (CF) $563M $777M $2.4B $3.2B $1.8B
Foreign Exchange Rate Adjustment $1M -$3M -$15M -$8M $11M
Additions / Reductions -$11M -$17M -$163M $43M $47M
Ending Cash (CF) $553M $757M $2.2B $3.3B $1.9B
 
Levered Free Cash Flow $136M $476M $800M $471M $792M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $407M $520M $3.8B $2.5B $1.4B
Depreciation & Amoritzation $874M $880M $890M $838M $933M
Stock-Based Compensation $24M $28M $39M $38M $34M
Change in Accounts Receivable $80M -$141M -$365M $300M -$63M
Change in Inventories -$14M -$122M -$134M $168M $13M
Cash From Operations $1.2B $1.7B $4.8B $2.9B $2.3B
 
Capital Expenditures $313M $495M $460M $445M $513M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$309M -$481M -$391M -$403M -$1.7B
 
Dividends Paid (Ex Special Dividend) -$258M -$260M -$292M -$314M -$354M
Special Dividend Paid
Long-Term Debt Issued $500M -- -- -- --
Long-Term Debt Repaid -$1.3B -$518M -- -- --
Repurchase of Common Stock -$204M -$61M -$1.6B -$628M -$1.4B
Other Financing Activities -$178M -$199M -$662M -$459M -$332M
Cash From Financing -$1.4B -$1B -$2.9B -$1.4B -$2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$469M $197M $1.5B $1.1B -$1.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $930M $1.2B $4.3B $2.4B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $313M $401M $2.9B $1.5B $1.1B
Depreciation & Amoritzation $662M $650M $652M $640M $704M
Stock-Based Compensation $20M $23M $32M $29M $26M
Change in Accounts Receivable $7M -$115M -$245M $165M $2M
Change in Inventories $29M -$120M -$131M $130M -$9M
Cash From Operations $941M $1.4B $3.3B $2.3B $1.9B
 
Capital Expenditures $206M $392M $328M $311M $323M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$201M -$383M -$308M -$271M -$273M
 
Dividends Paid (Ex Special Dividend) -$193M -$195M -$227M -$235M -$278M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $500M -- -- -- --
Long-Term Debt Repaid -$500M -$518M -$507M -- --
Repurchase of Common Stock -$110M -$61M -$1.1B -$377M -$1.2B
Other Financing Activities -$174M -$194M -$646M -$459M -$308M
Cash From Financing -$473M -$936M -$2.4B -$1.1B -$1.7B
 
Beginning Cash (CF) $1.6B $2.3B $6.6B $8.4B $5.6B
Foreign Exchange Rate Adjustment -$1M -- -$28M -$5M $10M
Additions / Reductions $267M $74M $592M $936M -$165M
Ending Cash (CF) $1.9B $2.3B $7.2B $9.3B $5.5B
 
Levered Free Cash Flow $735M $1B $2.9B $2B $1.5B

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