Financhill
Sell
38

CMI Quote, Financials, Valuation and Earnings

Last price:
$314.85
Seasonality move :
0.2%
Day range:
$314.29 - $320.06
52-week range:
$260.02 - $387.90
Dividend yield:
2.31%
P/E ratio:
15.66x
P/S ratio:
1.28x
P/B ratio:
3.97x
Volume:
619.2K
Avg. volume:
701.7K
1-year change:
16.63%
Market cap:
$43.4B
Revenue:
$34.1B
EPS (TTM):
$20.10
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $19.8B $24B $28.1B $34.1B $34.1B
Revenue Growth (YoY) -15.95% 21.25% 16.87% 21.34% 0.11%
 
Cost of Revenues $14.9B $18.3B $21.4B $25.8B $25.7B
Gross Profit $4.9B $5.7B $6.7B $8.2B $8.4B
Gross Profit Margin 24.7% 23.71% 23.93% 24.22% 24.75%
 
R&D Expenses $906M $1.1B $1.3B $1.5B $1.5B
Selling, General & Admin $2.1B $2.4B $2.7B $3.3B $3.3B
Other Inc / (Exp) $496M $580M $313M -$1.6B $1.7B
Operating Expenses $3B $3.5B $4.1B $4.9B $5.1B
Operating Income $1.8B $2.2B $2.6B $3.3B $3.4B
 
Net Interest Expenses $5M $29M $74M $136M $184M
EBT. Incl. Unusual Items $2.3B $2.8B $2.8B $1.6B $4.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $527M $587M $636M $786M $835M
Net Income to Company $1.8B $2.2B $2.2B $840M $4.1B
 
Minority Interest in Earnings -$22M -$33M -$32M -$105M -$122M
Net Income to Common Excl Extra Items $1.8B $2.1B $2.2B $735M $3.9B
 
Basic EPS (Cont. Ops) $12.07 $14.74 $15.20 $5.19 $28.55
Diluted EPS (Cont. Ops) $12.01 $14.61 $15.12 $5.15 $28.37
Weighted Average Basic Share $148.2M $144.6M $141.5M $141.7M $138.2M
Weighted Average Diluted Share $149M $145.9M $142.3M $142.7M $139.1M
 
EBITDA $3.1B $3.5B $3.8B $3B $6.3B
EBIT $2.4B $2.9B $3B $2B $5.3B
 
Revenue (Reported) $19.8B $24B $28.1B $34.1B $34.1B
Operating Income (Reported) $1.8B $2.2B $2.6B $3.3B $3.4B
Operating Income (Adjusted) $2.4B $2.9B $3B $2B $5.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.1B $6.4B $8.5B $8.4B $8.2B
Revenue Growth (YoY) 21.57% 4.81% 32.39% -0.59% -2.73%
 
Cost of Revenues $4.6B $4.9B $6.4B $6.4B $6B
Gross Profit $1.5B $1.5B $2B $2B $2.2B
Gross Profit Margin 24.39% 23.99% 24% 24.29% 26.36%
 
R&D Expenses $260M $298M $350M $369M $344M
Selling, General & Admin $574M $615M $722M $809M $754M
Other Inc / (Exp) $142M $38M $129M $1.4B $114M
Operating Expenses $839M $983M $1.1B $1.2B $1.1B
Operating Income $647M $549M $938M $830M $1B
 
Net Interest Expenses $6M $9M $38M $37M $17M
EBT. Incl. Unusual Items $783M $578M $1B $2.2B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $172M $155M $223M $193M $267M
Net Income to Company $611M $423M $806M $2B $850M
 
Minority Interest in Earnings -$8M -$5M -$16M -$35M -$26M
Net Income to Common Excl Extra Items $603M $418M $790M $2B $824M
 
Basic EPS (Cont. Ops) $4.10 $2.94 $5.58 $14.10 $5.99
Diluted EPS (Cont. Ops) $4.07 $2.92 $5.55 $14.03 $5.96
Weighted Average Basic Share $147M $142.2M $141.5M $141.3M $137.6M
Weighted Average Diluted Share $148.3M $143.1M $142.4M $142.1M $138.3M
 
EBITDA $981M $756M $1.4B $2.6B $1.5B
EBIT $811M $595M $1.1B $2.3B $1.2B
 
Revenue (Reported) $6.1B $6.4B $8.5B $8.4B $8.2B
Operating Income (Reported) $647M $549M $938M $830M $1B
Operating Income (Adjusted) $811M $595M $1.1B $2.3B $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $20.9B $24.3B $30.1B $34B $33.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.8B $18.6B $22.9B $25.8B $25.3B
Gross Profit $5.1B $5.7B $7.2B $8.3B $8.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $928M $1.1B $1.3B $1.5B $1.4B
Selling, General & Admin $2.2B $2.4B $2.8B $3.4B $3.2B
Other Inc / (Exp) $505M $476M $483M -$291M $376M
Operating Expenses $3.1B $3.6B $4.2B $5B $5B
Operating Income $2B $2.1B $3B $3.2B $3.6B
 
Net Interest Expenses $25M $32M $182M $135M $164M
EBT. Incl. Unusual Items $2.5B $2.5B $3.3B $2.8B $3.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $572M $570M $704M $756M $909M
Net Income to Company $1.9B $2B $2.6B $2.1B $2.9B
 
Minority Interest in Earnings -$13M -$30M -$43M -$124M -$113M
Net Income to Common Excl Extra Items $1.9B $1.9B $2.5B $1.9B $2.8B
 
Basic EPS (Cont. Ops) $12.75 $13.58 $17.85 $13.73 $20.23
Diluted EPS (Cont. Ops) $12.65 $13.46 $17.74 $13.59 $20.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.2B $3.3B $4.4B $4.2B $5.2B
EBIT $2.6B $2.6B $3.5B $3.2B $4.2B
 
Revenue (Reported) $20.9B $24.3B $30.1B $34B $33.9B
Operating Income (Reported) $2B $2.1B $3B $3.2B $3.6B
Operating Income (Adjusted) $2.6B $2.6B $3.5B $3.2B $4.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.1B $6.4B $8.5B $8.4B $8.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.6B $4.9B $6.4B $6.4B $6B
Gross Profit $1.5B $1.5B $2B $2B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $260M $298M $350M $369M $344M
Selling, General & Admin $574M $615M $722M $809M $754M
Other Inc / (Exp) $142M $38M $129M $1.4B $114M
Operating Expenses $839M $983M $1.1B $1.2B $1.1B
Operating Income $647M $549M $938M $830M $1B
 
Net Interest Expenses $6M $9M $38M $37M $17M
EBT. Incl. Unusual Items $783M $578M $1B $2.2B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $172M $155M $223M $193M $267M
Net Income to Company $611M $423M $806M $2B $850M
 
Minority Interest in Earnings -$8M -$5M -$16M -$35M -$26M
Net Income to Common Excl Extra Items $603M $418M $790M $2B $824M
 
Basic EPS (Cont. Ops) $4.10 $2.94 $5.58 $14.10 $5.99
Diluted EPS (Cont. Ops) $4.07 $2.92 $5.55 $14.03 $5.96
Weighted Average Basic Share $147M $142.2M $141.5M $141.3M $137.6M
Weighted Average Diluted Share $148.3M $143.1M $142.4M $142.1M $138.3M
 
EBITDA $981M $756M $1.4B $2.6B $1.5B
EBIT $811M $595M $1.1B $2.3B $1.2B
 
Revenue (Reported) $6.1B $6.4B $8.5B $8.4B $8.2B
Operating Income (Reported) $647M $549M $938M $830M $1B
Operating Income (Adjusted) $811M $595M $1.1B $2.3B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.4B $2.6B $2.1B $2.2B $1.7B
Short Term Investments $461M $595M $472M $562M $593M
Accounts Receivable, Net $3.4B $3.6B $5.2B $5.6B $5.2B
Inventory $3.4B $4.4B $5.6B $5.7B $5.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $790M $777M $1.1B $1.2B $1.6B
Total Current Assets $11.9B $12.3B $14.5B $15.2B $14.8B
 
Property Plant And Equipment $4.7B $4.9B $6B $6.8B $6.9B
Long-Term Investments $1.4B $1.5B $1.8B $1.8B $1.9B
Goodwill $1.3B $1.3B $2.3B $2.5B $2.4B
Other Intangibles $963M $900M $2.7B $2.5B $2.4B
Other Long-Term Assets $816M $894M $1B $960M $982M
Total Assets $22.6B $23.7B $30.3B $32B $31.5B
 
Accounts Payable $2.8B $3B $4.3B $4.3B $4B
Accrued Expenses $1.3B $1.5B $1.7B $3.7B $2B
Current Portion Of Long-Term Debt $62M $59M $783M $118M $660M
Current Portion Of Capital Lease Obligations $128M $128M $132M $138M $130M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.3B $7.1B $11.4B $12.9B $11.2B
 
Long-Term Debt $3.6B $3.6B $4.5B $4.8B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $13.6B $14.3B $20.1B $22.1B $20.2B
 
Common Stock $2.4B $2.1B $556M $556M $556M
Other Common Equity Adj -- -- -$1.9B -$2.2B -$2.4B
Common Equity $8.1B $8.1B $9B $8.9B $10.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $927M $1.3B $1.3B $1.1B $1B
Total Equity $9B $9.4B $10.2B $9.9B $11.3B
 
Total Liabilities and Equity $22.6B $23.7B $30.3B $32B $31.5B
Cash and Short Terms $3.9B $3.2B $2.6B $2.7B $2.3B
Total Debt $4.2B $4.2B $7.9B $6.7B $7.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $3B $2.3B $2B $2.5B $1.5B
Short Term Investments $397M $527M $459M $510M $626M
Accounts Receivable, Net $3.7B $4B $5.8B $5.5B $5.7B
Inventory $3.8B $4.6B $5.9B $5.8B $6.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $805M $839M $1.2B $1.3B $1.6B
Total Current Assets $12.1B $12.6B $15.4B $15.6B $15.5B
 
Property Plant And Equipment $4.7B $4.8B $6.1B $6.5B $6.9B
Long-Term Investments $1.6B $1.6B $1.9B $1.8B $2B
Goodwill $1.3B $1.3B $2.4B $2.4B $2.4B
Other Intangibles $964M $917M $2.6B $2.5B $2.4B
Other Long-Term Assets $808M $910M $937M $969M $952M
Total Assets $23B $24.1B $31.4B $31.8B $32.5B
 
Accounts Payable $3.3B $3.5B $4.6B $4.5B $4.3B
Accrued Expenses $1.3B $1.5B $1.7B $3.6B $1.8B
Current Portion Of Long-Term Debt $61M $69M $798M $113M $952M
Current Portion Of Capital Lease Obligations $125M $127M $133M $129M $133M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.7B $7.5B $11.9B $11.7B $11.6B
 
Long-Term Debt $3.6B $3.5B $4.4B $5.8B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $13.9B $14.8B $20.6B $21.7B $20.6B
 
Common Stock $2.4B $2.4B $556M $556M $556M
Other Common Equity Adj $29M -- -$1.8B -$2.3B -$2.4B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $922M $927M $1.3B $1B $1B
Total Equity $9B $9.4B $10.9B $10.1B $12B
 
Total Liabilities and Equity $23B $24.1B $31.4B $31.8B $32.5B
Cash and Short Terms $3.4B $2.8B $2.4B $3.1B $2.2B
Total Debt $4.1B $4.1B $7.8B $6.8B $7.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.8B $2.2B $2.2B $840M $4.1B
Depreciation & Amoritzation $673M $662M $784M $1B $1.1B
Stock-Based Compensation $31M -- -- -- --
Change in Accounts Receivable -$51M -$174M -$697M -$330M $298M
Change in Inventories $46M -$945M -$567M -- -$402M
Cash From Operations $2.7B $2.3B $2B $4B $1.5B
 
Capital Expenditures $575M $734M $916M $1.2B $1.2B
Cash Acquisitions -$51M -- -$3.2B -$278M -$446M
Cash From Investing -$719M -$873M -$4.2B -$1.6B -$1.8B
 
Dividends Paid (Ex Special Dividend) -$782M -$809M -$855M -$921M -$969M
Special Dividend Paid
Long-Term Debt Issued $2B $79M $2.1B $861M $2.7B
Long-Term Debt Repaid -$73M -$73M -$1.6B -$1.1B -$1.6B
Repurchase of Common Stock -$641M -$1.4B -$374M -- --
Other Financing Activities $1M -$12M $84M -$202M -$119M
Cash From Financing $280M -$2.2B $1.7B -$2.2B -$173M
 
Beginning Cash (CF) $1.1B $3.4B $2.6B $2.1B $2.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.3B -$844M -$541M $146M -$468M
Ending Cash (CF) $3.4B $2.6B $2.1B $2.2B $1.7B
 
Levered Free Cash Flow $2.1B $1.5B $1B $2.8B $279M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $611M $423M $806M $2B $850M
Depreciation & Amoritzation $170M $161M $246M $265M $269M
Stock-Based Compensation $8M -- -- -- --
Change in Accounts Receivable -$374M -$417M -$621M -$11M -$457M
Change in Inventories -$336M -$289M -$263M -$354M -$331M
Cash From Operations $339M $164M $495M $276M -$3M
 
Capital Expenditures $98M $104M $193M $169M $162M
Cash Acquisitions -$24M $83M -- -$236M -$72M
Cash From Investing -$25M -$10M -$228M -$406M -$246M
 
Dividends Paid (Ex Special Dividend) -$197M -$207M -$222M -$239M -$251M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $14M $43M $2.4B $52M
Long-Term Debt Repaid -$16M -$24M -$142M -$748M -$144M
Repurchase of Common Stock -$418M -$311M -- -- --
Other Financing Activities -$24M $33M -$13M -$25M -$46M
Cash From Financing -$745M -$497M -$363M $499M $92M
 
Beginning Cash (CF) $3.4B $2.6B $2.1B $2.2B $1.7B
Foreign Exchange Rate Adjustment -$12M $27M -$25M -$7M $18M
Additions / Reductions -$431M -$343M -$96M $369M -$157M
Ending Cash (CF) $3B $2.3B $2B $2.5B $1.5B
 
Levered Free Cash Flow $241M $60M $302M $107M -$165M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.9B $2B $2.6B $2.1B $2.9B
Depreciation & Amoritzation $675M $653M $869M $1B $1.1B
Stock-Based Compensation $35M -$8M -- -- --
Change in Accounts Receivable -$532M -$217M -$901M $280M -$148M
Change in Inventories -$119M -$898M -$541M -$91M -$379M
Cash From Operations $2.7B $2.1B $2.3B $3.7B $1.2B
 
Capital Expenditures $590M $740M $1B $1.2B $1.2B
Cash Acquisitions -$68M $107M -$3.3B -$514M -$282M
Cash From Investing -$645M -$858M -$4.4B -$1.8B -$1.6B
 
Dividends Paid (Ex Special Dividend) -$784M -$819M -$870M -$938M -$981M
Special Dividend Paid
Long-Term Debt Issued -- $93M $2.1B $3.2B $374M
Long-Term Debt Repaid -$79M -$81M -$1.7B -$1.7B -$964M
Repurchase of Common Stock -$509M -$1.3B -- -- --
Other Financing Activities -$17M $45M $38M -$214M -$140M
Cash From Financing -$699M -$2B $1.8B -$1.3B -$580M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B -$756M -$294M $611M -$994M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.1B $1.3B $1.3B $2.6B $7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $611M $423M $806M $2B $850M
Depreciation & Amoritzation $170M $161M $246M $265M $269M
Stock-Based Compensation $8M -- -- -- --
Change in Accounts Receivable -$374M -$417M -$621M -$11M -$457M
Change in Inventories -$336M -$289M -$263M -$354M -$331M
Cash From Operations $339M $164M $495M $276M -$3M
 
Capital Expenditures $98M $104M $193M $169M $162M
Cash Acquisitions -$24M $83M -- -$236M -$72M
Cash From Investing -$25M -$10M -$228M -$406M -$246M
 
Dividends Paid (Ex Special Dividend) -$197M -$207M -$222M -$239M -$251M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $14M $43M $2.4B $52M
Long-Term Debt Repaid -$16M -$24M -$142M -$748M -$144M
Repurchase of Common Stock -$418M -$311M -- -- --
Other Financing Activities -$24M $33M -$13M -$25M -$46M
Cash From Financing -$745M -$497M -$363M $499M $92M
 
Beginning Cash (CF) $3.4B $2.6B $2.1B $2.2B $1.7B
Foreign Exchange Rate Adjustment -$12M $27M -$25M -$7M $18M
Additions / Reductions -$431M -$343M -$96M $369M -$157M
Ending Cash (CF) $3B $2.3B $2B $2.5B $1.5B
 
Levered Free Cash Flow $241M $60M $302M $107M -$165M

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

GET BETTER TRADE IDEAS

Popular

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…

Is Target’s Dividend Worth Buying?
Is Target’s Dividend Worth Buying?

Retail giant Target (NYSE:TGT) has been through an extremely volatile…

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 up 30.47% over the past day.

Sell
20
ENPH alert for Jun 18

Enphase Energy [ENPH] is down 23.99% over the past day.

Sell
26
FSLR alert for Jun 18

First Solar [FSLR] is down 17.97% over the past day.

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

Show me the best stock