Financhill
Sell
41

CF Quote, Financials, Valuation and Earnings

Last price:
$90.57
Seasonality move :
10.63%
Day range:
$90.48 - $92.23
52-week range:
$67.34 - $104.45
Dividend yield:
2.21%
P/E ratio:
11.95x
P/S ratio:
2.60x
P/B ratio:
3.07x
Volume:
2.9M
Avg. volume:
3.1M
1-year change:
18.98%
Market cap:
$14.7B
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

Why Is Planet Labs Stock Up Today?
Why Is Planet Labs Stock Up Today?

Planet Labs (NYSE: PL) opened Friday trading with an unmistakable…

Is Coherent Stock Breaking Out?
Is Coherent Stock Breaking Out?

Coherent (NYSE: COHR) has spent the better part of two years…

What Is The Long-term Outlook for AMC Stock?
What Is The Long-term Outlook for AMC Stock?

Meme stock extraordinaire AMC Entertainment Holdings, Inc. (NYSE:AMC) has long…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

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

Buy
70
Is MSFT Stock a Buy?

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

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
95
AVAV alert for Jun 27

AeroVironment [AVAV] is up 2.13% over the past day.

Buy
70
AEVA alert for Jun 27

Aeva Technologies [AEVA] is up 8.52% over the past day.

Buy
88
TSSI alert for Jun 27

TSS [TSSI] is down 2.73% over the past day.

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

Show me the best stock