Financhill
Buy
56

CBOE Quote, Financials, Valuation and Earnings

Last price:
$222.30
Seasonality move :
2.87%
Day range:
$219.78 - $222.81
52-week range:
$166.13 - $223.51
Dividend yield:
1.1%
P/E ratio:
30.84x
P/S ratio:
5.73x
P/B ratio:
5.45x
Volume:
891.4K
Avg. volume:
836.1K
1-year change:
21.2%
Market cap:
$23.3B
Revenue:
$4.1B
EPS (TTM):
$7.22
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.4B $3.5B $4B $3.8B $4.1B
Revenue Growth (YoY) 37.3% 1.98% 13.27% -4.67% 8.51%
 
Cost of Revenues $2.2B $2B $2.2B $1.9B $2B
Gross Profit $1.3B $1.5B $1.7B $1.9B $2.1B
Gross Profit Margin 36.6% 42.24% 44% 50.83% 50.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $292.1M $381.9M $475.7M $555.4M $603M
Other Inc / (Exp) -$9.4M -$18M -$481.1M $32.7M -$72.7M
Operating Expenses $546.9M $654.6M $771.3M $852.7M $891.7M
Operating Income $707.4M $821.5M $970.4M $1.1B $1.2B
 
Net Interest Expenses $37.6M $47.4M $56.4M $50.4M $24.2M
EBT. Incl. Unusual Items $660.4M $756.1M $432.9M $1B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $192.2M $227.1M $197.9M $286.2M $318.9M
Net Income to Company $468.2M $529M $235M $761.4M $764.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $468.2M $529M $235M $761.4M $764.9M
 
Basic EPS (Cont. Ops) $4.28 $4.93 $2.20 $7.16 $7.24
Diluted EPS (Cont. Ops) $4.27 $4.92 $2.19 $7.13 $7.21
Weighted Average Basic Share $109.1M $107M $106.3M $105.8M $105.1M
Weighted Average Diluted Share $109.3M $107.2M $106.7M $106.2M $105.5M
 
EBITDA $857.6M $971.5M $659.7M $1.3B $1.3B
EBIT $699.1M $804.1M $492.9M $1.1B $1.1B
 
Revenue (Reported) $3.4B $3.5B $4B $3.8B $4.1B
Operating Income (Reported) $707.4M $821.5M $970.4M $1.1B $1.2B
Operating Income (Adjusted) $699.1M $804.1M $492.9M $1.1B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $844.2M $866.4M $1B $968.7M $1.1B
Revenue Growth (YoY) 41.03% 2.63% 15.96% -3.58% 14.34%
 
Cost of Revenues $369.7M $475.9M $547.6M $469.7M $583.1M
Gross Profit $474.5M $390.5M $457.1M $499M $524.5M
Gross Profit Margin 56.21% 45.07% 45.5% 51.51% 47.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $249.1M $100.1M $127.6M $145.1M $153.9M
Other Inc / (Exp) -$27.2M -$3M -$1M $3.5M -$13.2M
Operating Expenses $310.9M $166.2M $204.6M $205.5M $225.9M
Operating Income $163.6M $224.3M $252.5M $293.5M $298.6M
 
Net Interest Expenses $13.5M $11.1M $15.7M $9.5M $5.7M
EBT. Incl. Unusual Items $122.9M $210.2M $235.8M $287.5M $279.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35.6M $44.3M $76.1M $75.5M $83.2M
Net Income to Company $87.3M $165.9M $159.7M $212M $196.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $87.3M $165.9M $159.7M $212M $196.5M
 
Basic EPS (Cont. Ops) $0.81 $1.55 $1.50 $1.99 $1.87
Diluted EPS (Cont. Ops) $0.81 $1.54 $1.49 $1.98 $1.86
Weighted Average Basic Share $107.9M $107M $106M $105.8M $104.8M
Weighted Average Diluted Share $107.9M $107.2M $107M $106.2M $105.2M
 
EBITDA $177.1M $263.7M $297.6M $338.7M $324.7M
EBIT $136.6M $221.7M $252.9M $300.7M $292.6M
 
Revenue (Reported) $844.2M $866.4M $1B $968.7M $1.1B
Operating Income (Reported) $163.6M $224.3M $252.5M $293.5M $298.6M
Operating Income (Adjusted) $136.6M $221.7M $252.9M $300.7M $292.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.4B $3.5B $4B $3.8B $4.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2B $2.2B $1.9B $2B
Gross Profit $1.3B $1.5B $1.7B $1.9B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $292.1M $381.9M $482.2M $563M $609.5M
Other Inc / (Exp) -$9.4M -$18M -$481.1M $32.7M -$72.7M
Operating Expenses $546.9M $654.6M $771.3M $852.7M $891.7M
Operating Income $707.4M $821.5M $970.4M $1.1B $1.2B
 
Net Interest Expenses $37.6M $47.4M $56.4M $50.4M $24.2M
EBT. Incl. Unusual Items $660.4M $756.1M $432.9M $1B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $192.2M $227.1M $197.9M $286.2M $318.9M
Net Income to Company $468.2M $529M $235M $761.4M $764.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $468.2M $529M $235M $761.4M $764.9M
 
Basic EPS (Cont. Ops) $4.28 $4.93 $2.19 $7.16 $7.25
Diluted EPS (Cont. Ops) $4.27 $4.91 $2.18 $7.13 $7.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $857.6M $971.5M $659.7M $1.3B $1.3B
EBIT $699.1M $804.1M $492.9M $1.1B $1.1B
 
Revenue (Reported) $3.4B $3.5B $4B $3.8B $4.1B
Operating Income (Reported) $707.4M $821.5M $970.4M $1.1B $1.2B
Operating Income (Adjusted) $699.1M $804.1M $492.9M $1.1B $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.5B $4B $3.8B $4.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $2.2B $1.9B $2B --
Gross Profit $1.5B $1.7B $1.9B $2.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $381.9M $482.2M $563M $609.5M --
Other Inc / (Exp) -$18M -$481.1M $32.7M -$72.7M --
Operating Expenses $654.6M $771.3M $852.7M $891.7M --
Operating Income $821.5M $970.4M $1.1B $1.2B --
 
Net Interest Expenses $47.4M $56.4M $50.4M $24.2M --
EBT. Incl. Unusual Items $756.1M $432.9M $1B $1.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $227.1M $197.9M $286.2M $318.9M --
Net Income to Company $529M $235M $761.4M $764.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $529M $235M $761.4M $764.9M --
 
Basic EPS (Cont. Ops) $4.93 $2.19 $7.16 $7.25 --
Diluted EPS (Cont. Ops) $4.91 $2.18 $7.13 $7.22 --
Weighted Average Basic Share $427.9M $425.1M $423.1M $420.2M --
Weighted Average Diluted Share $428.5M $426.5M $424.6M $421.8M --
 
EBITDA $971.5M $659.7M $1.3B $1.3B --
EBIT $804.1M $492.9M $1.1B $1.1B --
 
Revenue (Reported) $3.5B $4B $3.8B $4.1B --
Operating Income (Reported) $821.5M $970.4M $1.1B $1.2B --
Operating Income (Adjusted) $804.1M $492.9M $1.1B $1.1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $245.4M $341.9M $432.7M $543.2M $920.3M
Short Term Investments $92.4M $37.1M $91.7M $57.5M $110.3M
Accounts Receivable, Net $337.3M $326.9M $369.8M $337.3M $444.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $26.5M $36.8M $70.5M $118M $84.6M
Total Current Assets $1.6B $1.5B $1.6B $2B $2.5B
 
Property Plant And Equipment $193.6M $217.6M $222.2M $245.8M $242.5M
Long-Term Investments $42.7M $245.8M $253.2M $345.3M $383.7M
Goodwill $2.9B $3B $3.1B $3.1B $3.1B
Other Intangibles $1.8B $1.7B $1.7B $1.6B $1.4B
Other Long-Term Assets $51.8M $87.3M $127.6M $171.7M $135.9M
Total Assets $6.5B $6.8B $7B $7.5B $7.8B
 
Accounts Payable $28.5M $19.5M $27.5M $24.7M $17.9M
Accrued Expenses $73.2M $96.3M $121M $115.2M $118.8M
Current Portion Of Long-Term Debt $68.7M -- $304.7M -- --
Current Portion Of Capital Lease Obligations -- -- -- $20.8M $19.9M
Other Current Liabilities $827.3M $809.7M $590M $911.9M $845.5M
Total Current Liabilities $1.3B $1.2B $1.5B $1.4B $1.4B
 
Long-Term Debt $1.1B $1.3B $1.4B $1.4B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.2B $3.5B $3.5B $3.5B
 
Common Stock $1.2M $1.1M $1.1M $1.1M $1M
Other Common Equity Adj $75M $55.6M -$31M -$9.4M -$48.4M
Common Equity $3.3B $3.6B $3.5B $4B $4.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.3B $3.6B $3.5B $4B $4.3B
 
Total Liabilities and Equity $6.5B $6.8B $7B $7.5B $7.8B
Cash and Short Terms $337.8M $379M $524.4M $600.7M $1B
Total Debt $1.2B $1.3B $1.7B $1.4B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $245.4M $341.9M $432.7M $543.2M $920.3M
Short Term Investments $92.4M $37.1M $91.7M $57.5M $110.3M
Accounts Receivable, Net $337.3M $326.9M $369.8M $337.3M $444.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $26.5M $36.8M $70.5M $118M $84.6M
Total Current Assets $1.6B $1.5B $1.6B $2B $2.5B
 
Property Plant And Equipment $193.6M $217.6M $222.2M $245.8M $242.5M
Long-Term Investments $42.7M $245.8M $253.2M $345.3M $383.7M
Goodwill $2.9B $3B $3.1B $3.1B $3.1B
Other Intangibles $1.8B $1.7B $1.7B $1.6B $1.4B
Other Long-Term Assets $51.8M $87.3M $127.6M $171.7M $135.9M
Total Assets $6.5B $6.8B $7B $7.5B $7.8B
 
Accounts Payable $28.5M $19.5M $27.5M $24.7M $17.9M
Accrued Expenses $73.2M $96.3M $121M $115.2M $118.8M
Current Portion Of Long-Term Debt $68.7M -- $304.7M -- --
Current Portion Of Capital Lease Obligations -- -- -- $20.8M $19.9M
Other Current Liabilities $827.3M $809.7M $590M $911.9M $845.5M
Total Current Liabilities $1.3B $1.2B $1.5B $1.4B $1.4B
 
Long-Term Debt $1.1B $1.3B $1.4B $1.4B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.2B $3.5B $3.5B $3.5B
 
Common Stock $1.2M $1.1M $1.1M $1.1M $1M
Other Common Equity Adj $75M $55.6M -$31M -$9.4M -$48.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.3B $3.6B $3.5B $4B $4.3B
 
Total Liabilities and Equity $6.5B $6.8B $7B $7.5B $7.8B
Cash and Short Terms $337.8M $379M $524.4M $600.7M $1B
Total Debt $1.2B $1.3B $1.7B $1.4B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $468.2M $529M $235M $761.4M $764.9M
Depreciation & Amoritzation $158.5M $167.4M $166.8M $158M $133M
Stock-Based Compensation $21.7M $26.6M $30.7M $41.3M $41.8M
Change in Accounts Receivable -$84.6M $22.3M -$55.2M $13.1M -$123.8M
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $596.8M $651.1M $1.1B $1.1B
 
Capital Expenditures $47.4M $51M $59.8M $45M $60.9M
Cash Acquisitions -$351.5M -$151.5M -$708.3M -- --
Cash From Investing -$430.5M -$352.7M -$835.1M -$55.1M -$141.8M
 
Dividends Paid (Ex Special Dividend) -$170.6M -$193.3M -$209.4M -$223.5M -$249.4M
Special Dividend Paid
Long-Term Debt Issued $563.7M $110M $663.6M -- --
Long-Term Debt Repaid -$225M -$20M -$220M -$305M --
Repurchase of Common Stock -$349.1M -$81.3M -$100.9M -$83.9M -$204.8M
Other Financing Activities -$6.7M -$9.1M -$42.1M -$13.1M -$19.9M
Cash From Financing -$201.7M -$200.3M $81.7M -$656.1M -$495M
 
Beginning Cash (CF) $229.3M $1.1B $1.1B $979.9M $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $826.6M $43.8M -$102.3M $364.4M $463.8M
Ending Cash (CF) $1.1B $1.1B $979.9M $1.4B $1.8B
 
Levered Free Cash Flow $1.4B $545.8M $591.3M $1B $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $87.3M $165.9M $159.7M $212M $196.5M
Depreciation & Amoritzation $40.5M $42M $44.7M $38M $32.1M
Stock-Based Compensation $4.4M $3.9M $7.6M $6.2M $9.7M
Change in Accounts Receivable -$41.5M $3M $8.7M $18.4M -$115.5M
Change in Inventories -- -- -- -- --
Cash From Operations $269.4M -$688.6M -$143.6M -$189M -$710.4M
 
Capital Expenditures $10.2M $13.7M $27.4M $17.1M $23.8M
Cash Acquisitions -$248.2M $15.8M -$900K -- --
Cash From Investing -$325.9M -$216.2M -$90.5M -$38.2M -$126.8M
 
Dividends Paid (Ex Special Dividend) -$45.3M -$51.5M -$53.4M -$58.5M -$66.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $493.7M -- -- -- --
Long-Term Debt Repaid -$225M -- -$120M -$75M --
Repurchase of Common Stock -$88M -- -$15.3M -$5.8M -$500K
Other Financing Activities -$4.5M -$2M -$4M -$2.2M --
Cash From Financing $130.9M -$53.8M -$193M -$142.5M -$70.7M
 
Beginning Cash (CF) $984.6M $2.1B $1.4B $1.7B $2.8B
Foreign Exchange Rate Adjustment -$1.5M -$11.6M $20.5M $35.1M -$128.5M
Additions / Reductions $74.4M -$958.6M -$427.1M -$369.7M -$907.9M
Ending Cash (CF) $1.1B $1.1B $979.9M $1.4B $1.8B
 
Levered Free Cash Flow $259.2M -$702.3M -$171M -$206.1M -$734.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $468.2M $529M $235M $761.4M $764.9M
Depreciation & Amoritzation $158.5M $167.4M $166.8M $158M $133M
Stock-Based Compensation $21.7M $26.6M $30.7M $41.3M $41.8M
Change in Accounts Receivable -$84.6M $22.3M -$55.2M $13.1M -$123.8M
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $596.8M $651.1M $1.1B $1.1B
 
Capital Expenditures $47.4M $51M $59.8M $45M $60.9M
Cash Acquisitions -$351.5M -$151.5M -$708.3M -- --
Cash From Investing -$430.5M -$352.7M -$835.1M -$55.1M -$141.8M
 
Dividends Paid (Ex Special Dividend) -$170.6M -$193.3M -$209.4M -$223.5M -$249.4M
Special Dividend Paid
Long-Term Debt Issued -- $110M $663.6M -- --
Long-Term Debt Repaid -$225M -$20M -- -- --
Repurchase of Common Stock -$349.1M -$81.3M -$100.9M -$83.9M -$204.8M
Other Financing Activities -$6.7M -$9.1M -$42.1M -$13.1M -$19.9M
Cash From Financing -$201.7M -$200.3M $81.7M -$656.1M -$495M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $826.6M $43.8M -$102.3M $364.4M $463.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.4B $545.8M $591.3M $1B $1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $529M $235M $761.4M $764.9M --
Depreciation & Amoritzation $167.4M $166.8M $158M $133M --
Stock-Based Compensation $26.6M $30.7M $41.3M $41.8M --
Change in Accounts Receivable $22.3M -$55.2M $13.1M -$123.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $596.8M $651.1M $1.1B $1.1B --
 
Capital Expenditures $51M $59.8M $45M $60.9M --
Cash Acquisitions -$151.5M -$708.3M -- -- --
Cash From Investing -$352.7M -$835.1M -$55.1M -$141.8M --
 
Dividends Paid (Ex Special Dividend) -$193.3M -$209.4M -$223.5M -$249.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $110M $663.6M -- -- --
Long-Term Debt Repaid -$20M -$220M -$305M -- --
Repurchase of Common Stock -$81.3M -$100.9M -$83.9M -$204.8M --
Other Financing Activities -$9.1M -$42.1M -$13.1M -$19.9M --
Cash From Financing -$200.3M $81.7M -$656.1M -$495M --
 
Beginning Cash (CF) $6.3B $6.3B $5.7B $9.6B --
Foreign Exchange Rate Adjustment -$9.1M -$10M $52.8M -$95.1M --
Additions / Reductions $43.8M -$102.3M $364.4M $463.8M --
Ending Cash (CF) $6.3B $6.2B $6.2B $10B --
 
Levered Free Cash Flow $545.8M $591.3M $1B $1B --

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

GET BETTER TRADE IDEAS

Popular

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Why Did Buffett Sell the S&P 500?
Why Did Buffett Sell the S&P 500?

Warren Buffett has always been an advocate of investing in…

Will SoundHound AI Stock Recover?
Will SoundHound AI Stock Recover?

SoundHound AI (NASDAQ:SOUN) is a leading maker of artificial intelligence…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 29

Ajinomoto [AJINY] is up 99.61% over the past day.

Buy
69
AGX alert for Mar 29

Argan [AGX] is up 19.83% over the past day.

Sell
24
AIR alert for Mar 29

AAR [AIR] is down 16.36% over the past day.

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

Show me the best stock