Financhill
Sell
46

CI Quote, Financials, Valuation and Earnings

Last price:
$314.42
Seasonality move :
1.76%
Day range:
$311.14 - $315.65
52-week range:
$262.03 - $370.83
Dividend yield:
1.86%
P/E ratio:
17.30x
P/S ratio:
0.34x
P/B ratio:
2.08x
Volume:
1.1M
Avg. volume:
1.8M
1-year change:
-6.41%
Market cap:
$83.5B
Revenue:
$244.4B
EPS (TTM):
$18.06
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $160.6B $174.3B $180B $195.2B $244.4B
Revenue Growth (YoY) 4.43% 8.54% 3.31% 8.42% 25.21%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.1B $13B $13.2B $14.8B $14.8B
Other Inc / (Exp) $107.8B $121.4B $128.6B $137.2B $185.4B
Operating Expenses $123.5B $132.4B $141.5B $148.9B $199.1B
Operating Income -- -- -- -- --
 
Net Interest Expenses $1.4B $1.2B $1.2B $1.4B $1.4B
EBT. Incl. Unusual Items $10.9B $6.8B $8.4B $5.5B $5.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4B $1.4B $1.6B $141M $1.5B
Net Income to Company $8.5B $5.4B $6.8B $5.4B $3.8B
 
Minority Interest in Earnings -$31M -$50M -$78M -$208M -$344M
Net Income to Common Excl Extra Items $8.5B $5.4B $6.7B $5.2B $3.4B
 
Basic EPS (Cont. Ops) $23.17 $15.89 $21.66 $17.57 $12.25
Diluted EPS (Cont. Ops) $22.96 $15.75 $21.41 $17.39 $12.12
Weighted Average Basic Share $365M $338M $309.5M $293.9M $280.3M
Weighted Average Diluted Share $368.4M $341M $313.1M $296.9M $283.2M
 
EBITDA -- -- -- -- --
EBIT $12.3B $8B $9.6B $7B $6.7B
 
Revenue (Reported) $160.6B $174.3B $180B $195.2B $244.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $12.3B $8B $9.6B $7B $6.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $41B $43.7B $46.5B $55.4B $65.5B
Revenue Growth (YoY) 6.75% 6.62% 6.36% 19.28% 18.19%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3B $3.3B $3.5B $3.7B $4.2B
Other Inc / (Exp) $28B $30.7B $32.1B $42B $48.6B
Operating Expenses $30.9B $33.5B $35.5B $45.5B $53.1B
Operating Income -- -- -- -- --
 
Net Interest Expenses $314M $299M $358M $322M $362M
EBT. Incl. Unusual Items $1.5B $1.6B $1.6B $79M $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $342M $355M $295M $291M $239M
Net Income to Company $1.2B $1.2B $1.3B -$212M $1.4B
 
Minority Interest in Earnings -$10M -$15M -$39M -$65M -$86M
Net Income to Common Excl Extra Items $1.2B $1.2B $1.3B -$277M $1.3B
 
Basic EPS (Cont. Ops) $3.33 $3.76 $4.28 -$0.97 $4.88
Diluted EPS (Cont. Ops) $3.30 $3.73 $4.24 -$0.97 $4.85
Weighted Average Basic Share $348.2M $318.5M $295.7M $286.5M $270.9M
Weighted Average Diluted Share $352M $321.3M $299M $286.5M $270.9M
 
EBITDA -- -- -- -- --
EBIT $1.8B $1.9B $2B $401M $2B
 
Revenue (Reported) $41B $43.7B $46.5B $55.4B $65.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.8B $1.9B $2B $401M $2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $163.1B $177B $182.8B $204.1B $254.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14B $13B $13.4B $15B $15.4B
Other Inc / (Exp) $110.7B $124.1B $130B $147.1B $192B
Operating Expenses $126.5B $135.1B $143.5B $159B $206.6B
Operating Income -- -- -- -- --
 
Net Interest Expenses $1.4B $1.2B $1.3B $1.4B $1.5B
EBT. Incl. Unusual Items $11B $6.8B $8.4B $4B $6.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.5B $1.4B $1.6B $137M $1.4B
Net Income to Company $8.5B $5.5B $6.9B $3.9B $5.4B
 
Minority Interest in Earnings -$33M -$55M -$102M -$234M -$365M
Net Income to Common Excl Extra Items $8.4B $5.4B $6.8B $3.6B $5B
 
Basic EPS (Cont. Ops) $23.31 $16.35 $22.12 $12.27 $18.17
Diluted EPS (Cont. Ops) $23.11 $16.21 $21.93 $12.18 $18.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $12.3B $8B $9.7B $5.4B $8.3B
 
Revenue (Reported) $163.1B $177B $182.8B $204.1B $254.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $12.3B $8B $9.7B $5.4B $8.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $41B $43.7B $46.5B $55.4B $65.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3B $3.3B $3.5B $3.7B $4.2B
Other Inc / (Exp) $28B $30.7B $32.1B $42B $48.6B
Operating Expenses $30.9B $33.5B $35.5B $45.5B $53.1B
Operating Income -- -- -- -- --
 
Net Interest Expenses $314M $299M $358M $322M $362M
EBT. Incl. Unusual Items $1.5B $1.6B $1.6B $79M $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $342M $355M $295M $291M $239M
Net Income to Company $1.2B $1.2B $1.3B -$212M $1.4B
 
Minority Interest in Earnings -$10M -$15M -$39M -$65M -$86M
Net Income to Common Excl Extra Items $1.2B $1.2B $1.3B -$277M $1.3B
 
Basic EPS (Cont. Ops) $3.33 $3.76 $4.28 -$0.97 $4.88
Diluted EPS (Cont. Ops) $3.30 $3.73 $4.24 -$0.97 $4.85
Weighted Average Basic Share $348.2M $318.5M $295.7M $286.5M $270.9M
Weighted Average Diluted Share $352M $321.3M $299M $286.5M $270.9M
 
EBITDA -- -- -- -- --
EBIT $1.8B $1.9B $2B $401M $2B
 
Revenue (Reported) $41B $43.7B $46.5B $55.4B $65.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.8B $1.9B $2B $401M $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $10.2B $5.1B $5.9B $7.8B $7.6B
Short Term Investments $1.3B $920M $905M $925M $665M
Accounts Receivable, Net $17.2B $19.6B $22.4B $23.4B $30.4B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $28.9B $26.1B $29.5B $32.4B $38.7B
 
Property Plant And Equipment $4.2B $4B $3.8B $3.9B $4B
Long-Term Investments $1.3B $920M $905M $925M $665M
Goodwill $44.6B $45.8B $45.8B $44.3B $44.4B
Other Intangibles $35.2B $34.2B $32.5B $30.9B $29.4B
Other Long-Term Assets -- -- -- -- --
Total Assets $155.5B $154.9B $143.9B $152.8B $155.9B
 
Accounts Payable $5.5B $6.7B $7.8B $8.6B $9.3B
Accrued Expenses $8.5B $7.3B $8B $10B $9.4B
Current Portion Of Long-Term Debt $18M $23M $33M $42M $43M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $30.7B $31.8B $35.8B $41.1B $50.2B
 
Long-Term Debt $29.5B $31.1B $28.1B $28.2B $28.9B
Capital Leases -- -- -- -- --
Total Liabilities $105.1B $107.7B $99.1B $106.4B $114.6B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj -$861M -$884M -$1.7B -$1.9B -$2.3B
Common Equity $50.3B $47.1B $44.7B $46.2B $41B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $65M $72M $79M $128M $210M
Total Equity $50.4B $47.2B $44.8B $46.4B $41.2B
 
Total Liabilities and Equity $155.5B $154.9B $143.9B $152.8B $155.9B
Cash and Short Terms $11.5B $6B $6.8B $8.7B $8.2B
Total Debt $32.9B $33.7B $31.1B $30.9B $32B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $6.5B $4.4B $7.9B $8.4B $8.3B
Short Term Investments $1.5B $731M $914M $1.1B $727M
Accounts Receivable, Net $18.6B $20.6B $22.7B $25.2B $31.3B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $26.7B $26.1B $31.8B $34.8B $40.4B
 
Property Plant And Equipment $4.1B $3.7B $3.8B $3.6B $3.7B
Long-Term Investments $1.5B $731M $914M $1.1B $727M
Goodwill $44.6B $45.8B $45.8B $44.3B $44.4B
Other Intangibles $34.8B $33.7B $32.1B $30.5B $29B
Other Long-Term Assets -- -- -- -- --
Total Assets $152.1B $152.6B $148B $153.1B $150.7B
 
Accounts Payable $19.4B $21.9B $7.4B $8.1B $9.1B
Accrued Expenses $7.9B $7.8B $9.2B $8.9B $8B
Current Portion Of Long-Term Debt $20M $27M $36M $42M $4B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $27.7B $31.9B $37.6B $43B $49.8B
 
Long-Term Debt $31.6B $31B $29.1B $31.1B $26.5B
Capital Leases -- -- -- -- --
Total Liabilities $103.9B $106.4B $103.4B $111.8B $110.2B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj -$1.2B -$1.5B -$1.8B -$2.3B -$2.6B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $65M $77M $94M $169M $188M
Total Equity $48.2B $46.2B $44.6B $41.4B $40.4B
 
Total Liabilities and Equity $152.1B $152.6B $148B $153.1B $150.7B
Cash and Short Terms $8B $5.2B $8.8B $9.5B $9.1B
Total Debt $32B $33.2B $32.5B $32.8B $30.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $8.5B $5.4B $6.8B $5.4B $3.8B
Depreciation & Amoritzation $2.8B $2.9B $2.9B $3B $2.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.6B -$3.5B -$1.8B -$2.2B -$7.9B
Change in Inventories -- -- -- -- --
Cash From Operations $10.4B $7.2B $8.7B $11.8B $10.4B
 
Capital Expenditures $1.1B $1.2B $1.3B $1.6B $1.4B
Cash Acquisitions $5.5B -$1.9B $4.8B -$434M $390M
Cash From Investing $3B -$3.6B $3.1B -$5.2B -$2.1B
 
Dividends Paid (Ex Special Dividend) -$15M -$1.3B -$1.4B -$1.5B -$1.6B
Special Dividend Paid
Long-Term Debt Issued $4.9B $4.3B -- $1.5B $4.5B
Long-Term Debt Repaid -$9.4B -$4.6B -$500M -$3B -$3B
Repurchase of Common Stock -$4B -$7.7B -$7.6B -$2.3B -$7B
Other Financing Activities -$328M -$112M -$79M -$469M -$411M
Cash From Financing -$8.5B -$8.2B -$11.2B -$4.3B -$7.6B
 
Beginning Cash (CF) $5.4B $10.2B $5.5B $6B $8.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.8B -$4.6B $514M $2.3B $614M
Ending Cash (CF) $10.2B $5.5B $6B $8.3B $8.9B
 
Levered Free Cash Flow $9.3B $6B $7.4B $10.2B $9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.2B $1.2B $1.3B -$212M $1.4B
Depreciation & Amoritzation $715M $717M $749M $741M $674M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.4B -$399M -$407M -$2.6B -$2.4B
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $2B $5B $4.8B $1.9B
 
Capital Expenditures $242M $288M $408M $300M $327M
Cash Acquisitions -- -$57M $22M -- $2.3B
Cash From Investing -$717M -$324M -$3B -$495M $1.2B
 
Dividends Paid (Ex Special Dividend) -$345M -$357M -$368M -$401M -$412M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.3B -- $1.5B $4.5B --
Long-Term Debt Repaid -$4.2B -- -$80M -$2.2B -$700M
Repurchase of Common Stock -$2.8B -$1.4B -$962M -$4B -$1.5B
Other Financing Activities -$149M -$76M -$139M -$175M -$239M
Cash From Financing -$4.1B -$2.2B -$37M -$2.5B -$3.7B
 
Beginning Cash (CF) $10.2B $5.5B $6B $8.3B $8.9B
Foreign Exchange Rate Adjustment -$26M -$23M $5M -$9M $9M
Additions / Reductions -$3.7B -$465M $2B $1.8B -$564M
Ending Cash (CF) $6.5B $5.1B $8B $10.1B $8.4B
 
Levered Free Cash Flow $851M $1.7B $4.6B $4.5B $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $8.5B $5.5B $6.9B $3.9B $5.4B
Depreciation & Amoritzation $2.8B $2.9B $3B $3B $2.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.7B -$2.5B -$1.9B -$4.4B -$7.7B
Change in Inventories -- -- -- -- --
Cash From Operations $9.6B $8.1B $11.7B $11.6B $7.4B
 
Capital Expenditures $1.1B $1.2B $1.4B $1.5B $1.4B
Cash Acquisitions $5.5B -$2B $4.9B -$456M $2.7B
Cash From Investing $2.5B -$3.2B $439M -$2.7B -$410M
 
Dividends Paid (Ex Special Dividend) -$360M -$1.4B -$1.4B -$1.5B -$1.6B
Special Dividend Paid
Long-Term Debt Issued $5.7B -$2M $1.5B $4.5B --
Long-Term Debt Repaid -$9.3B -$379M -$580M -$5.1B -$1.5B
Repurchase of Common Stock -$5.9B -$6.3B -$7.2B -$5.3B -$4.5B
Other Financing Activities -$381M -$39M -$142M -$505M -$475M
Cash From Financing -$10.8B -$6.3B -$9.1B -$6.8B -$8.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B -$1.4B $3B $2.2B -$1.8B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8.5B $6.9B $10.2B $10.2B $6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.2B $1.2B $1.3B -$212M $1.4B
Depreciation & Amoritzation $715M $717M $749M $741M $674M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.4B -$399M -$407M -$2.6B -$2.4B
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $2B $5B $4.8B $1.9B
 
Capital Expenditures $242M $288M $408M $300M $327M
Cash Acquisitions -- -$57M $22M -- $2.3B
Cash From Investing -$717M -$324M -$3B -$495M $1.2B
 
Dividends Paid (Ex Special Dividend) -$345M -$357M -$368M -$401M -$412M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.3B -- $1.5B $4.5B --
Long-Term Debt Repaid -$4.2B -- -$80M -$2.2B -$700M
Repurchase of Common Stock -$2.8B -$1.4B -$962M -$4B -$1.5B
Other Financing Activities -$149M -$76M -$139M -$175M -$239M
Cash From Financing -$4.1B -$2.2B -$37M -$2.5B -$3.7B
 
Beginning Cash (CF) $10.2B $5.5B $6B $8.3B $8.9B
Foreign Exchange Rate Adjustment -$26M -$23M $5M -$9M $9M
Additions / Reductions -$3.7B -$465M $2B $1.8B -$564M
Ending Cash (CF) $6.5B $5.1B $8B $10.1B $8.4B
 
Levered Free Cash Flow $851M $1.7B $4.6B $4.5B $1.6B

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 18.36% over the past day.

Sell
20
ENPH alert for Jun 18

Enphase Energy [ENPH] is up 4.18% over the past day.

Sell
49
QNTM alert for Jun 18

Quantum BioPharma [QNTM] is up 17.61% over the past day.

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

Show me the best stock