Financhill
Buy
55

CRL Quote, Financials, Valuation and Earnings

Last price:
$140.32
Seasonality move :
7.09%
Day range:
$137.00 - $143.86
52-week range:
$91.86 - $254.15
Dividend yield:
0%
P/E ratio:
913.13x
P/S ratio:
1.81x
P/B ratio:
2.17x
Volume:
2.3M
Avg. volume:
2.3M
1-year change:
-39.92%
Market cap:
$6.9B
Revenue:
$4B
EPS (TTM):
-$0.65
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.9B $3.5B $4B $4.1B $4B
Revenue Growth (YoY) 11.55% 21.08% 12.31% 3.86% -1.92%
 
Cost of Revenues $1.9B $2.2B $2.5B $2.6B $2.7B
Gross Profit $1.1B $1.3B $1.5B $1.5B $1.3B
Gross Profit Margin 36.72% 37.7% 36.79% 36.39% 32.89%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $528.9M $619.9M $665.1M $747.9M $751M
Other Inc / (Exp) $100M -$35.9M $30.5M $95.5M -$231.5M
Operating Expenses $640.8M $744.8M $811.7M $885.3M $889.5M
Operating Income $432.7M $589.9M $651M $617.3M $442.3M
 
Net Interest Expenses $85.6M $73.3M $58.5M $131.5M $117.7M
EBT. Incl. Unusual Items $447.1M $480.7M $623M $581.3M $93.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $81.8M $81.9M $130.4M $100.9M $67.8M
Net Income to Company $365.3M $398.8M $492.6M $480.4M $25.3M
 
Minority Interest in Earnings -$1M -$7.9M -$6.4M -$5.7M -$15M
Net Income to Common Excl Extra Items $364.3M $391M $486.2M $474.6M $10.3M
 
Basic EPS (Cont. Ops) $7.35 $7.77 $9.57 $9.27 $0.20
Diluted EPS (Cont. Ops) $7.20 $7.60 $9.48 $9.22 $0.20
Weighted Average Basic Share $49.6M $50.3M $50.8M $51.2M $51.4M
Weighted Average Diluted Share $50.6M $51.4M $51.3M $51.5M $51.6M
 
EBITDA $768.5M $820.2M $986.1M $1B $581.1M
EBIT $533.5M $554.6M $682.3M $718M $219.4M
 
Revenue (Reported) $2.9B $3.5B $4B $4.1B $4B
Operating Income (Reported) $432.7M $589.9M $651M $617.3M $442.3M
Operating Income (Adjusted) $533.5M $554.6M $682.3M $718M $219.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $824.6M $913.9M $1B $1B $984.2M
Revenue Growth (YoY) 16.62% 10.84% 12.63% -1.73% -2.71%
 
Cost of Revenues $516.3M $577.1M $651.7M $666.7M $666.4M
Gross Profit $308.3M $336.8M $377.7M $344.8M $317.7M
Gross Profit Margin 37.39% 36.85% 36.69% 34.09% 32.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $155.7M $150M $174.8M $186.3M $177.8M
Other Inc / (Exp) -$27.7M -$28.6M -$3.3M $5.8M -$12.2M
Operating Expenses $184.6M $188M $209.8M $218.9M $243.1M
Operating Income $123.7M $148.8M $167.9M $126M $74.7M
 
Net Interest Expenses $29.7M $9.3M $33.6M $32.8M $26.5M
EBT. Incl. Unusual Items $66.3M $110.8M $131M $99M $36M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4M $15.6M $27.1M $24.5M $10.1M
Net Income to Company $63.9M $95.2M $104M $74.5M $25.9M
 
Minority Interest in Earnings -$2.4M -$2.2M -$823K -$7.2M -$409K
Net Income to Common Excl Extra Items $61.5M $93M $103.1M $67.3M $25.5M
 
Basic EPS (Cont. Ops) $1.23 $1.84 $2.02 $1.31 $0.50
Diluted EPS (Cont. Ops) $1.20 $1.81 $2.01 $1.30 $0.50
Weighted Average Basic Share $50M $50.6M $51.1M $51.4M $50.7M
Weighted Average Diluted Share $51.1M $51.3M $51.4M $51.8M $50.9M
 
EBITDA $157.5M $195.6M $242.5M $219.4M $184.2M
EBIT $96M $120.3M $165.4M $134M $63.9M
 
Revenue (Reported) $824.6M $913.9M $1B $1B $984.2M
Operating Income (Reported) $123.7M $148.8M $167.9M $126M $74.7M
Operating Income (Adjusted) $96M $120.3M $165.4M $134M $63.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3B $3.6B $4.1B $4.1B $4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2.3B $2.6B $2.6B $2.7B
Gross Profit $1.1B $1.4B $1.5B $1.5B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $554.8M $614.2M $689.9M $759.3M $742.5M
Other Inc / (Exp) $96.3M -$36.8M $55.9M $104.6M -$249.6M
Operating Expenses $667.6M $748.2M $833.4M $894.4M $913.7M
Operating Income $462.2M $614.9M $670.1M $575.3M $391M
 
Net Interest Expenses $100.5M $52.9M $82.8M $130.7M $111.4M
EBT. Incl. Unusual Items $458M $525.3M $643.2M $549.3M $30.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $79.6M $95.1M $141.8M $98.4M $53.4M
Net Income to Company $378.4M $430.1M $501.3M $450.9M -$23.3M
 
Minority Interest in Earnings -$3.3M -$7.7M -$5M -$12.1M -$8.3M
Net Income to Common Excl Extra Items $375.1M $422.5M $496.3M $438.8M -$31.6M
 
Basic EPS (Cont. Ops) $7.54 $8.38 $9.75 $8.55 -$0.63
Diluted EPS (Cont. Ops) $7.38 $8.21 $9.67 $8.52 -$0.65
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $798.2M $858.2M $1B $1B $546M
EBIT $559M $578.9M $727.4M $686.6M $149.3M
 
Revenue (Reported) $3B $3.6B $4.1B $4.1B $4B
Operating Income (Reported) $462.2M $614.9M $670.1M $575.3M $391M
Operating Income (Adjusted) $559M $578.9M $727.4M $686.6M $149.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $824.6M $913.9M $1B $1B $984.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $516.3M $577.1M $651.7M $666.7M $666.4M
Gross Profit $308.3M $336.8M $377.7M $344.8M $317.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $155.7M $150M $174.8M $186.3M $177.8M
Other Inc / (Exp) -$27.7M -$28.6M -$3.3M $5.8M -$12.2M
Operating Expenses $184.6M $188M $209.8M $218.9M $243.1M
Operating Income $123.7M $148.8M $167.9M $126M $74.7M
 
Net Interest Expenses $29.7M $9.3M $33.6M $32.8M $26.5M
EBT. Incl. Unusual Items $66.3M $110.8M $131M $99M $36M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4M $15.6M $27.1M $24.5M $10.1M
Net Income to Company $63.9M $95.2M $104M $74.5M $25.9M
 
Minority Interest in Earnings -$2.4M -$2.2M -$823K -$7.2M -$409K
Net Income to Common Excl Extra Items $61.5M $93M $103.1M $67.3M $25.5M
 
Basic EPS (Cont. Ops) $1.23 $1.84 $2.02 $1.31 $0.50
Diluted EPS (Cont. Ops) $1.20 $1.81 $2.01 $1.30 $0.50
Weighted Average Basic Share $50M $50.6M $51.1M $51.4M $50.7M
Weighted Average Diluted Share $51.1M $51.3M $51.4M $51.8M $50.9M
 
EBITDA $157.5M $195.6M $242.5M $219.4M $184.2M
EBIT $96M $120.3M $165.4M $134M $63.9M
 
Revenue (Reported) $824.6M $913.9M $1B $1B $984.2M
Operating Income (Reported) $123.7M $148.8M $167.9M $126M $74.7M
Operating Income (Adjusted) $96M $120.3M $165.4M $134M $63.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $228.4M $241.2M $233.9M $276.8M $194.6M
Short Term Investments $1M -- -- -- --
Accounts Receivable, Net $489M $489.5M $559.4M $578.1M $527.7M
Inventory $185.7M $199.1M $255.8M $380.3M $278.5M
Prepaid Expenses $165.2M $93.5M $89.3M $87.9M $103.2M
Other Current Assets -- $97.3M $107.6M $83.4M $105.8M
Total Current Assets $1.2B $1.3B $1.4B $1.6B $1.4B
 
Property Plant And Equipment $1.3B $1.6B $1.9B $2B $2B
Long-Term Investments $221.8M $201.4M $311.6M $243.8M $218.4M
Goodwill $1.8B $2.7B $2.8B $3.1B $2.8B
Other Intangibles $787.6M $1.1B $955.3M $864.1M $723.4M
Other Long-Term Assets $75.4M $151.5M $148.3M $309.4M $278.2M
Total Assets $5.5B $7B $7.6B $8.2B $7.5B
 
Accounts Payable $122.5M $198.1M $205.9M $168.9M $140.3M
Accrued Expenses $149.8M $228.8M $219.8M $227.8M $232M
Current Portion Of Long-Term Debt $47.2M -- -- -- --
Current Portion Of Capital Lease Obligations $27.7M -- -- -- --
Other Current Liabilities $10.7M $140.4M $204.6M $203.2M $194M
Total Current Liabilities $839.8M $1B $1.1B $1.1B $994.1M
 
Long-Term Debt $1.9B $2.7B $2.7B $2.6B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $3.3B $4.4B $4.6B $4.5B $4B
 
Common Stock $498K $505K $509K $513K $511K
Other Common Equity Adj -$138.9M -$164.7M -$262.1M -$196.4M -$317.3M
Common Equity $2.1B $2.5B $3B $3.6B $3.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $29.1M $57.2M $47.2M $62.1M $46.6M
Total Equity $2.1B $2.6B $3B $3.7B $3.5B
 
Total Liabilities and Equity $5.5B $7B $7.6B $8.2B $7.5B
Cash and Short Terms $229.4M $241.2M $233.9M $276.8M $194.6M
Total Debt $1.9B $2.7B $2.7B $2.6B $2.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $465.4M $241.9M $201.6M $327M $229.4M
Short Term Investments $1M $1.1M -- -- --
Accounts Receivable, Net $463.8M $526.7M $587.7M $590.6M $556.9M
Inventory $193.6M $221.2M $262.6M $361.3M $290.2M
Prepaid Expenses $148.6M $161.8M $175.5M $93.8M $130M
Other Current Assets -- -- $20.3M $99.1M $100.2M
Total Current Assets $1.4B $1.3B $1.4B $1.7B $1.5B
 
Property Plant And Equipment $1.3B $1.6B $1.9B $2B $2B
Long-Term Investments $211.3M $198.3M $293.8M $243.5M $214M
Goodwill $1.9B $2.7B $2.9B $3.1B $2.9B
Other Intangibles $795.6M $1B $958.1M $827.6M $655.7M
Other Long-Term Assets $81.9M $100.6M $154M $303.1M $294.1M
Total Assets $5.8B $7.1B $7.7B $8.2B $7.6B
 
Accounts Payable $127.1M $226M $120M $129.7M $149.3M
Accrued Expenses $198.2M $227.2M $221.4M $190.9M $242.5M
Current Portion Of Long-Term Debt $109K $99K -- -- --
Current Portion Of Capital Lease Obligations $28.7M $40.3M -- -- --
Other Current Liabilities $9.9M $13M $70M $188.2M $211.5M
Total Current Liabilities $803.4M $993.8M $981.4M $954.8M $1.1B
 
Long-Term Debt $2.2B $2.7B $2.7B $2.7B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $3.6B $4.4B $4.5B $4.4B $4.3B
 
Common Stock $504K $509K $512K $515K $512K
Other Common Equity Adj -$127M -$174.9M -$239.1M -$249.9M -$265.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $32.3M $60.5M $48.2M $63.5M $47.4M
Total Equity $2.2B $2.7B $3.2B $3.7B $3.2B
 
Total Liabilities and Equity $5.8B $7.1B $7.7B $8.2B $7.6B
Cash and Short Terms $466.4M $242.9M $201.6M $327M $229.4M
Total Debt $2.2B $2.7B $2.7B $2.7B $2.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $365.3M $398.8M $492.6M $480.4M $25.3M
Depreciation & Amoritzation $234.9M $265.5M $303.9M $314.1M $361.7M
Stock-Based Compensation $56.3M $71.5M $73.6M $72M $69.9M
Change in Accounts Receivable -$85.6M -$26.6M -$150.6M -$33.4M $21.6M
Change in Inventories -$18.4M -$25.2M -$78.5M -$62.3M $16.8M
Cash From Operations $546.6M $760.8M $619.6M $683.9M $734.6M
 
Capital Expenditures $166.6M $228.8M $324.7M $318.5M $233M
Cash Acquisitions -$418.6M -$1.2B -$120.1M -$194.8M -$5.5M
Cash From Investing -$601.5M -$1.4B -$607.9M -$563.2M -$245.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.2B $7B $3B $776.4M $1.1B
Long-Term Debt Repaid -$2.2B -$6.3B -$2.9B -$851.7M -$1.5B
Repurchase of Common Stock -$24M -$40.7M -$38.7M -$24.2M -$119.2M
Other Financing Activities -$5.9M -$2.3M -$48.7M -$11.6M -$43.4M
Cash From Financing $47.2M $672.6M -$42.4M -$85.5M -$550.9M
 
Beginning Cash (CF) $240M $233.1M $246.3M $241.2M $284.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.7M -$4.5M -$30.7M $35.2M -$61.4M
Ending Cash (CF) $233.1M $246.3M $241.2M $284.5M $205.6M
 
Levered Free Cash Flow $380M $532M $294.9M $365.4M $501.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $63.9M $95.2M $104M $74.5M $25.9M
Depreciation & Amoritzation $61.5M $75.3M $77.1M $85.4M $120.4M
Stock-Based Compensation $13.2M $14.6M $13.5M $16.7M $13.1M
Change in Accounts Receivable $5.6M -$57.9M -$33.8M -$17.3M -$29.4M
Change in Inventories -$11.4M -$23.2M -$8.6M $5.6M -$21.9M
Cash From Operations $170.2M $102.6M $109.4M $129.9M $171.7M
 
Capital Expenditures $28M $80.5M $106.9M $79.1M $59.3M
Cash Acquisitions -$94.2M -- -$50.2M -- $17.4M
Cash From Investing -$138M -$98M -$168.6M -$85.8M -$45.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B $962M $192.5M $300.9M $416.3M
Long-Term Debt Repaid -$1.7B -$948.3M -$157.3M -$292.5M -$149.4M
Repurchase of Common Stock -$36M -$34M -$19M -$9.4M -$353.1M
Other Financing Activities -$28.7M -$5.2M -$2.7M -$2.2M -$19.1M
Cash From Financing $194.7M -$13.3M $25.2M $18.3M -$105.3M
 
Beginning Cash (CF) $233.1M $246.3M $241.2M $284.5M $205.6M
Foreign Exchange Rate Adjustment $11M $5.7M $1.7M -$8.4M $5.3M
Additions / Reductions $227M -$8.7M -$34M $62.4M $20.9M
Ending Cash (CF) $471M $243.4M $208.9M $338.5M $231.7M
 
Levered Free Cash Flow $142.2M $22.2M $2.5M $50.7M $112.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $378.4M $430.1M $501.3M $450.9M -$23.3M
Depreciation & Amoritzation $239.2M $279.3M $305.6M $322.4M $396.7M
Stock-Based Compensation $58.6M $72.9M $72.5M $75.3M $66.3M
Change in Accounts Receivable -$47.9M -$90.2M -$126.5M -$16.9M $9.5M
Change in Inventories -$33.9M -$36.9M -$63.9M -$48.1M -$10.7M
Cash From Operations $648.2M $693.2M $626.4M $704.4M $776.4M
 
Capital Expenditures $168.9M $281.2M $351.1M $290.8M $213.1M
Cash Acquisitions -$130.6M -$1.1B -$170.3M -$144.6M $12M
Cash From Investing -$325.9M -$1.4B -$678.5M -$480.3M -$204.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.8B $6B $2.2B $884.7M $1.2B
Long-Term Debt Repaid -$3B -$5.5B -$2.1B -$986.8M -$1.4B
Repurchase of Common Stock -$36.3M -$38.7M -$23.7M -$14.5M -$463M
Other Financing Activities -$30.2M $21.1M -$46.1M -$11.1M -$60.4M
Cash From Financing -$237.2M $464.6M -$3.9M -$92.4M -$674.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $85.1M -$240.1M -$56M $131.7M -$103M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $479.3M $412M $275.2M $413.6M $563.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $63.9M $95.2M $104M $74.5M $25.9M
Depreciation & Amoritzation $61.5M $75.3M $77.1M $85.4M $120.4M
Stock-Based Compensation $13.2M $14.6M $13.5M $16.7M $13.1M
Change in Accounts Receivable $5.6M -$57.9M -$33.8M -$17.3M -$29.4M
Change in Inventories -$11.4M -$23.2M -$8.6M $5.6M -$21.9M
Cash From Operations $170.2M $102.6M $109.4M $129.9M $171.7M
 
Capital Expenditures $28M $80.5M $106.9M $79.1M $59.3M
Cash Acquisitions -$94.2M -- -$50.2M -- $17.4M
Cash From Investing -$138M -$98M -$168.6M -$85.8M -$45.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B $962M $192.5M $300.9M $416.3M
Long-Term Debt Repaid -$1.7B -$948.3M -$157.3M -$292.5M -$149.4M
Repurchase of Common Stock -$36M -$34M -$19M -$9.4M -$353.1M
Other Financing Activities -$28.7M -$5.2M -$2.7M -$2.2M -$19.1M
Cash From Financing $194.7M -$13.3M $25.2M $18.3M -$105.3M
 
Beginning Cash (CF) $233.1M $246.3M $241.2M $284.5M $205.6M
Foreign Exchange Rate Adjustment $11M $5.7M $1.7M -$8.4M $5.3M
Additions / Reductions $227M -$8.7M -$34M $62.4M $20.9M
Ending Cash (CF) $471M $243.4M $208.9M $338.5M $231.7M
 
Levered Free Cash Flow $142.2M $22.2M $2.5M $50.7M $112.4M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

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

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 4.76% over the past day.

Buy
52
QDEL alert for May 9

QuidelOrtho [QDEL] is down 0.93% over the past day.

Buy
61
TPC alert for May 9

Tutor Perini [TPC] is up 6.63% over the past day.

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

Show me the best stock