Financhill
Buy
57

CF Quote, Financials, Valuation and Earnings

Last price:
$99.92
Seasonality move :
9.28%
Day range:
$100.83 - $102.88
52-week range:
$67.34 - $104.45
Dividend yield:
1.95%
P/E ratio:
13.50x
P/S ratio:
2.94x
P/B ratio:
3.47x
Volume:
3.1M
Avg. volume:
2.8M
1-year change:
38.45%
Market cap:
$16.6B
Revenue:
$5.9B
EPS (TTM):
$7.59
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.1B $6.5B $11.2B $6.6B $5.9B
Revenue Growth (YoY) -10.15% 58.54% 71.09% -40.72% -10.48%
 
Cost of Revenues $3.3B $4.2B $5.3B $4.1B $3.9B
Gross Profit $801M $2.4B $5.9B $2.5B $2.1B
Gross Profit Margin 19.42% 36.51% 52.4% 38.38% 34.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $206M $223M $290M $289M $320M
Other Inc / (Exp) $26M -$458M -$197M -$12M $49M
Operating Expenses $203M $203M $290M $293M $345M
Operating Income $598M $2.2B $5.6B $2.3B $1.7B
 
Net Interest Expenses $161M $183M $279M -- --
EBT. Incl. Unusual Items $463M $1.5B $5.1B $2.2B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31M $283M $1.2B $410M $285M
Net Income to Company $432M $1.3B $3.9B $1.8B $1.5B
 
Minority Interest in Earnings -$115M -$343M -$591M -$313M -$259M
Net Income to Common Excl Extra Items $317M $917M $3.3B $1.5B $1.2B
 
Basic EPS (Cont. Ops) $1.48 $4.27 $16.45 $7.89 $6.75
Diluted EPS (Cont. Ops) $1.47 $4.24 $16.38 $7.87 $6.74
Weighted Average Basic Share $214.9M $215M $203.3M $193.3M $180.4M
Weighted Average Diluted Share $215.2M $216.2M $204.2M $193.8M $180.7M
 
EBITDA $1.5B $2.6B $6.3B $3.3B $2.8B
EBIT $648M $1.7B $5.4B $2.4B $1.9B
 
Revenue (Reported) $4.1B $6.5B $11.2B $6.6B $5.9B
Operating Income (Reported) $598M $2.2B $5.6B $2.3B $1.7B
Operating Income (Adjusted) $648M $1.7B $5.4B $2.4B $1.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1B $2.9B $2B $1.5B $1.7B
Revenue Growth (YoY) 7.93% 173.66% -29.85% -26.94% 13.13%
 
Cost of Revenues $759M $1.2B $1.1B $1.1B $1.1B
Gross Profit $289M $1.7B $863M $409M $572M
Gross Profit Margin 27.58% 59.21% 42.89% 27.82% 34.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $55M $64M $74M $88M $84M
Other Inc / (Exp) $5M $25M $5M $3M -$17M
Operating Expenses $53M $66M $39M $105M $98M
Operating Income $236M $1.6B $824M $304M $474M
 
Net Interest Expenses $48M $205M $10M $7M $20M
EBT. Incl. Unusual Items $193M $1.5B $819M $300M $437M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18M $401M $169M $62M $86M
Net Income to Company $175M $1.1B $650M $238M $351M
 
Minority Interest in Earnings -$24M -$168M -$90M -$44M -$39M
Net Income to Common Excl Extra Items $151M $883M $560M $194M $312M
 
Basic EPS (Cont. Ops) $0.70 $4.23 $2.86 $1.03 $1.85
Diluted EPS (Cont. Ops) $0.70 $4.21 $2.85 $1.03 $1.85
Weighted Average Basic Share $214.9M $208.6M $196.2M $187.6M $168.6M
Weighted Average Diluted Share $216M $209.9M $196.9M $188.1M $168.8M
 
EBITDA $443M $1.9B $1.1B $588M $693M
EBIT $239M $1.7B $857M $335M $472M
 
Revenue (Reported) $1B $2.9B $2B $1.5B $1.7B
Operating Income (Reported) $236M $1.6B $824M $304M $474M
Operating Income (Adjusted) $239M $1.7B $857M $335M $472M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.2B $8.4B $10.3B $6.1B $6.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.3B $4.6B $5.3B $4B $3.9B
Gross Profit $886M $3.8B $5B $2.1B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $207M $232M $300M $303M $316M
Other Inc / (Exp) $28M -$438M -$217M -$14M $29M
Operating Expenses $196M $216M $263M $359M $338M
Operating Income $690M $3.6B $4.8B $1.7B $1.9B
 
Net Interest Expenses $166M $340M $84M -- $11M
EBT. Incl. Unusual Items $552M $2.8B $4.5B $1.7B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36M $666M $926M $303M $309M
Net Income to Company $516M $2.1B $3.5B $1.4B $1.6B
 
Minority Interest in Earnings -$116M -$487M -$513M -$267M -$254M
Net Income to Common Excl Extra Items $400M $1.6B $3B $1.2B $1.3B
 
Basic EPS (Cont. Ops) $1.86 $7.80 $15.01 $6.03 $7.59
Diluted EPS (Cont. Ops) $1.86 $7.76 $14.96 $6.02 $7.59
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.6B $4.1B $5.4B $2.8B $2.9B
EBIT $737M $3.2B $4.6B $1.9B $2B
 
Revenue (Reported) $4.2B $8.4B $10.3B $6.1B $6.1B
Operating Income (Reported) $690M $3.6B $4.8B $1.7B $1.9B
Operating Income (Adjusted) $737M $3.2B $4.6B $1.9B $2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1B $2.9B $2B $1.5B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $759M $1.2B $1.1B $1.1B $1.1B
Gross Profit $289M $1.7B $863M $409M $572M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $55M $64M $74M $88M $84M
Other Inc / (Exp) $5M $25M $5M $3M -$17M
Operating Expenses $53M $66M $39M $105M $98M
Operating Income $236M $1.6B $824M $304M $474M
 
Net Interest Expenses $48M $205M $10M $7M $20M
EBT. Incl. Unusual Items $193M $1.5B $819M $300M $437M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18M $401M $169M $62M $86M
Net Income to Company $175M $1.1B $650M $238M $351M
 
Minority Interest in Earnings -$24M -$168M -$90M -$44M -$39M
Net Income to Common Excl Extra Items $151M $883M $560M $194M $312M
 
Basic EPS (Cont. Ops) $0.70 $4.23 $2.86 $1.03 $1.85
Diluted EPS (Cont. Ops) $0.70 $4.21 $2.85 $1.03 $1.85
Weighted Average Basic Share $214.9M $208.6M $196.2M $187.6M $168.6M
Weighted Average Diluted Share $216M $209.9M $196.9M $188.1M $168.8M
 
EBITDA $443M $1.9B $1.1B $588M $693M
EBIT $239M $1.7B $857M $335M $472M
 
Revenue (Reported) $1B $2.9B $2B $1.5B $1.7B
Operating Income (Reported) $236M $1.6B $824M $304M $474M
Operating Income (Adjusted) $239M $1.7B $857M $335M $472M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $683M $1.6B $2.3B $2B $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $256M $464M $542M $459M $378M
Inventory $287M $408M $474M $299M $314M
Prepaid Expenses $97M $4M $215M $167M $145M
Other Current Assets $35M $56M $79M $47M $43M
Total Current Assets $1.4B $2.6B $3.7B $3.1B $2.5B
 
Property Plant And Equipment $7.9B $7.3B $6.7B $7.4B $7B
Long-Term Investments $80M $82M $74M $26M $29M
Goodwill $2.4B $2.1B $2.1B $2.5B $2.5B
Other Intangibles $104M $45M $15M $538M $507M
Other Long-Term Assets $207M $187M $210M $240M $262M
Total Assets $12B $12.4B $13.3B $14.4B $13.5B
 
Accounts Payable $85M $110M $63M $114M $125M
Accrued Expenses $339M $455M $512M $406M $478M
Current Portion Of Long-Term Debt $249M -- -- -- --
Current Portion Of Capital Lease Obligations $88M $89M $93M $96M $86M
Other Current Liabilities $15M $54M $89M $36M $5M
Total Current Liabilities $906M $1.4B $995M $800M $818M
 
Long-Term Debt $3.7B $3.5B $3B $3B $3B
Capital Leases -- -- -- -- --
Total Liabilities $6.4B $6.3B $5.5B $6B $5.9B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$320M -$257M -$230M -$209M -$280M
Common Equity $2.9B $3.2B $5.1B $5.7B $5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.7B $2.8B $2.8B $2.7B $2.6B
Total Equity $5.6B $6B $7.9B $8.4B $7.6B
 
Total Liabilities and Equity $12B $12.4B $13.3B $14.4B $13.5B
Cash and Short Terms $683M $1.6B $2.3B $2B $1.6B
Total Debt $4B $3.5B $3B $3B $3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $804M $2.6B $2.8B $1.8B $1.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $271M $679M $482M $535M $582M
Inventory $379M $488M $430M $271M $351M
Prepaid Expenses $11M -- $69M $102M $54M
Other Current Assets $24M $42M $42M $38M $40M
Total Current Assets $1.5B $3.8B $3.8B $2.7B $2.4B
 
Property Plant And Equipment $7.7B $7.1B $6.6B $7.2B $6.9B
Long-Term Investments $91M $84M $81M $29M $33M
Goodwill $2.4B $2.1B $2.1B $2.5B $2.5B
Other Intangibles $102M $44M $15M $532M $499M
Other Long-Term Assets $211M $595M $783M $864M $933M
Total Assets $12B $13.8B $13.4B $13.9B $13.3B
 
Accounts Payable $451M $629M $452M $501M $597M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $499M -- -- --
Current Portion Of Capital Lease Obligations $88M $88M $104M $77M $92M
Other Current Liabilities $6M $6M $12M $8M $7M
Total Current Liabilities $891M $2.2B $862M $690M $939M
 
Long-Term Debt $3.7B $3B $3B $3B $3B
Capital Leases -- -- -- -- --
Total Liabilities $6.3B $7B $5.3B $5.9B $6B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$305M -$266M -$224M -$225M -$271M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.6B $2.8B $2.6B $2.6B $2.5B
Total Equity $5.7B $6.8B $8.1B $8B $7.3B
 
Total Liabilities and Equity $12B $13.8B $13.4B $13.9B $13.3B
Cash and Short Terms $804M $2.6B $2.8B $1.8B $1.4B
Total Debt $3.7B $3.5B $3B $3B $3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $432M $1.3B $3.9B $1.8B $1.5B
Depreciation & Amoritzation $892M $888M $850M $869M $925M
Stock-Based Compensation $25M $30M $41M $37M $36M
Change in Accounts Receivable -$19M -$235M -$110M $100M $77M
Change in Inventories $27M -$123M -$93M $152M -$28M
Cash From Operations $1.2B $2.9B $3.9B $2.8B $2.3B
 
Capital Expenditures $309M $524M $462M $1.7B $521M
Cash Acquisitions -- -- -- -$1.2B --
Cash From Investing -$299M -$466M -$440M -$1.7B -$469M
 
Dividends Paid (Ex Special Dividend) -$258M -$260M -$306M -$311M -$364M
Special Dividend Paid
Long-Term Debt Issued $500M -- -- -- --
Long-Term Debt Repaid -$500M -$518M -$507M -- --
Repurchase of Common Stock -$110M -$539M -$1.4B -$602M -$1.5B
Other Financing Activities -$179M -$210M -$623M -$461M -$308M
Cash From Financing -$542M -$1.5B -$2.7B -$1.4B -$2.2B
 
Beginning Cash (CF) $287M $683M $1.6B $2.3B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $390M $944M $715M -$294M -$403M
Ending Cash (CF) $683M $1.6B $2.3B $2B $1.6B
 
Levered Free Cash Flow $922M $2.3B $3.4B $1B $1.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $175M $1.1B $650M $238M $351M
Depreciation & Amoritzation $204M $208M $206M $253M $221M
Stock-Based Compensation $8M $10M $12M $13M $10M
Change in Accounts Receivable -$7M -$185M $101M -$50M -$177M
Change in Inventories -$88M -$66M $39M $20M -$43M
Cash From Operations $578M $1.4B $947M $445M $586M
 
Capital Expenditures $71M $72M $69M $100M $132M
Cash Acquisitions -- -- -- -- $4M
Cash From Investing -$71M -$62M -$34M -$100M -$126M
 
Dividends Paid (Ex Special Dividend) -$65M -$64M -$79M -$97M -$86M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$255M -- -- -- --
Repurchase of Common Stock -$10M -$121M -$54M -$362M -$457M
Other Financing Activities -$64M -$251M -$277M -$144M -$129M
Cash From Financing -$387M -$339M -$410M -$602M -$671M
 
Beginning Cash (CF) $683M $1.6B $2.3B $2B $1.6B
Foreign Exchange Rate Adjustment $1M -$1M -$1M -$2M $3M
Additions / Reductions $120M $990M $503M -$257M -$211M
Ending Cash (CF) $804M $2.6B $2.8B $1.8B $1.4B
 
Levered Free Cash Flow $507M $1.3B $878M $345M $454M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $516M $2.1B $3.5B $1.4B $1.6B
Depreciation & Amoritzation $885M $892M $848M $916M $893M
Stock-Based Compensation $26M $32M $43M $38M $33M
Change in Accounts Receivable -$14M -$413M $176M -$51M -$50M
Change in Inventories -$32M -$101M $12M $133M -$91M
Cash From Operations $1.5B $3.7B $3.4B $2.3B $2.4B
 
Capital Expenditures $313M $525M $459M $1.8B $553M
Cash Acquisitions -- -- -- -- $4M
Cash From Investing -$305M -$457M -$412M -$1.7B -$495M
 
Dividends Paid (Ex Special Dividend) -$258M -$259M -$321M -$329M -$353M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$755M -- -- -- --
Repurchase of Common Stock -$12M -$650M -$1.3B -$910M -$1.6B
Other Financing Activities -$155M -$397M -$649M -$328M -$293M
Cash From Financing -$1.2B -$1.4B -$2.8B -$1.6B -$2.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $41M $1.8B $228M -$1.1B -$357M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2B $3.2B $3B $500M $1.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $175M $1.1B $650M $238M $351M
Depreciation & Amoritzation $204M $208M $206M $253M $221M
Stock-Based Compensation $8M $10M $12M $13M $10M
Change in Accounts Receivable -$7M -$185M $101M -$50M -$177M
Change in Inventories -$88M -$66M $39M $20M -$43M
Cash From Operations $578M $1.4B $947M $445M $586M
 
Capital Expenditures $71M $72M $69M $100M $132M
Cash Acquisitions -- -- -- -- $4M
Cash From Investing -$71M -$62M -$34M -$100M -$126M
 
Dividends Paid (Ex Special Dividend) -$65M -$64M -$79M -$97M -$86M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$255M -- -- -- --
Repurchase of Common Stock -$10M -$121M -$54M -$362M -$457M
Other Financing Activities -$64M -$251M -$277M -$144M -$129M
Cash From Financing -$387M -$339M -$410M -$602M -$671M
 
Beginning Cash (CF) $683M $1.6B $2.3B $2B $1.6B
Foreign Exchange Rate Adjustment $1M -$1M -$1M -$2M $3M
Additions / Reductions $120M $990M $503M -$257M -$211M
Ending Cash (CF) $804M $2.6B $2.8B $1.8B $1.4B
 
Levered Free Cash Flow $507M $1.3B $878M $345M $454M

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

GET BETTER TRADE IDEAS

Popular

AMC Stock Forecast, How High Could It Go in 2025 and Beyond?
AMC Stock Forecast, How High Could It Go in 2025 and Beyond?

AMC Entertainment (NYSE:AMC) has been rising lately after years of…

Where Will Reddit Stock Be In 5 Years?
Where Will Reddit Stock Be In 5 Years?

On a wet March morning last year, the famously orange…

Will Palantir Crash?
Will Palantir Crash?

AI and data analytics software major Palantir (NASDAQ:PLTR) has been…

Stock Ideas

Buy
65
Is MSFT Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 41x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 49x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Alerts

Sell
47
RGC alert for Jun 18

Regencell Bioscience Holdings [RGC] is down 19.06% over the past day.

Sell
20
ENPH alert for Jun 18

Enphase Energy [ENPH] is up 3.58% over the past day.

Sell
26
FSLR alert for Jun 18

First Solar [FSLR] is up 0.31% over the past day.

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

Show me the best stock