Financhill
Buy
60

CASH Quote, Financials, Valuation and Earnings

Last price:
$76.38
Seasonality move :
4%
Day range:
$76.33 - $78.53
52-week range:
$51.98 - $86.00
Dividend yield:
0.26%
P/E ratio:
10.31x
P/S ratio:
3.03x
P/B ratio:
2.16x
Volume:
145.7K
Avg. volume:
186.7K
1-year change:
44.34%
Market cap:
$1.8B
Revenue:
$605M
EPS (TTM):
$7.41
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $443.2M $508.3M $501.3M $577.4M $605M
Revenue Growth (YoY) -2.04% 14.67% -1.38% 15.18% 4.78%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $136.2M $151.1M $171.1M $184.3M $201.5M
Other Inc / (Exp) $19.3M $6K -- -- --
Operating Expenses $197.4M $187.8M $262.7M $241.7M $244.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $115M $156.4M $187.3M $182.1M $198.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.7M $10.7M $28M $16.3M $29.1M
Net Income to Company $109.3M $145.7M $159.4M $165.8M $169.7M
 
Minority Interest in Earnings -$4.6M -$4M -$3M -$2.2M -$1.3M
Net Income to Common Excl Extra Items $104.7M $141.7M $156.4M $163.6M $168.4M
 
Basic EPS (Cont. Ops) $2.94 $4.38 $5.26 $6.01 $6.63
Diluted EPS (Cont. Ops) $2.94 $4.38 $5.26 $5.99 $6.62
Weighted Average Basic Share $34.8M $31.7M $29.2M $26.8M $25.2M
Weighted Average Diluted Share $34.8M $31.8M $29.2M $26.9M $25.2M
 
EBITDA -- -- -- -- --
EBIT $148.8M $163.3M $192.2M $193M $220M
 
Revenue (Reported) $443.2M $508.3M $501.3M $577.4M $605M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $148.8M $163.3M $192.2M $193M $220M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $171.8M $177.8M $192.1M $202.9M $218.2M
Revenue Growth (YoY) 12.16% 3.55% 7.99% 5.63% 7.58%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $43.9M $45M $47.5M $54.1M $51.9M
Other Inc / (Exp) $6K $260K -- -- -$8.6M
Operating Expenses $53.6M $56M $63.2M $63.7M $61.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $61M $58.1M $64.5M $80.8M $90.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $8M $9.2M $15.2M $15.9M
Net Income to Company $59.9M $50.1M $55.4M $65.5M --
 
Minority Interest in Earnings -$843K -$851K -$597K -$249K -$237K
Net Income to Common Excl Extra Items $59.1M $49.3M $54.8M $65.3M $74.3M
 
Basic EPS (Cont. Ops) $1.84 $1.66 $1.99 $2.56 $3.13
Diluted EPS (Cont. Ops) $1.84 $1.66 $1.99 $2.56 $3.11
Weighted Average Basic Share $31.5M $29.2M $27.1M $25.3M $23.7M
Weighted Average Diluted Share $31.5M $29.2M $27.2M $25.3M $23.8M
 
EBITDA -- -- -- -- --
EBIT $62.9M $59.5M $67.8M $89.2M $96.2M
 
Revenue (Reported) $171.8M $177.8M $192.1M $202.9M $218.2M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $62.9M $59.5M $67.8M $89.2M $96.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $471.5M $510.2M $531.8M $599.2M $616M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $144M $158.1M $178.4M $194.5M $201.9M
Other Inc / (Exp) $57K $397K $198K -- -$7.9M
Operating Expenses $181.9M $247.6M $235.6M $236.4M $262.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $126.7M $196.3M $153.2M $197M $212.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M $28.3M $21.4M $21.5M $30.4M
Net Income to Company $122.7M $168M $131.7M $175.4M --
 
Minority Interest in Earnings -$4.2M -$2.8M -$3.3M -$1.5M -$1.2M
Net Income to Common Excl Extra Items $118.5M $165.2M $128.4M $173.9M $181.1M
 
Basic EPS (Cont. Ops) $3.59 $5.37 $4.54 $6.68 $7.43
Diluted EPS (Cont. Ops) $3.59 $5.37 $4.54 $6.66 $7.41
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $139.8M $201.9M $159.7M $217.9M $228.5M
 
Revenue (Reported) $471.5M $510.2M $531.8M $599.2M $616M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $139.8M $201.9M $159.7M $217.9M $228.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $276.7M $278.6M $309.1M $330.9M $341.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $76.3M $83.3M $90.6M $100.7M $101.2M
Other Inc / (Exp) $6K $397K -- -- -$7.9M
Operating Expenses $94.3M $154.1M $127.1M $121.8M $139.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $93.8M $133.7M $99.5M $114.4M $128.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.7M $22.3M $15.8M $21M $22.2M
Net Income to Company $89.2M $111.4M $83.8M $93.4M $31.6M
 
Minority Interest in Earnings -$2.1M -$833K -$1.2M -$506K -$436K
Net Income to Common Excl Extra Items $87.1M $110.6M $82.6M $92.9M $105.7M
 
Basic EPS (Cont. Ops) $2.68 $3.66 $2.97 $3.62 $4.42
Diluted EPS (Cont. Ops) $2.68 $3.66 $2.97 $3.62 $4.40
Weighted Average Basic Share $64.3M $59.5M $55.1M $51.1M $47.9M
Weighted Average Diluted Share $64.3M $59.5M $55.3M $51.1M $48.1M
 
EBITDA -- -- -- -- --
EBIT $97.8M $136.3M $103.8M $128.7M $137.2M
 
Revenue (Reported) $276.7M $278.6M $309.1M $330.9M $341.9M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $97.8M $136.3M $103.8M $128.7M $137.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $427.4M $314M $388M $375.6M $158.3M
Short Term Investments $814.5M $1.9B $1.9B $1.8B $1.7B
Accounts Receivable, Net $16.6M $16.3M $18M $23.3M $31.4M
Inventory -- -- -- -- --
Prepaid Expenses $8.3M -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.3B $2.5B $2.5B $2.4B $2.1B
 
Property Plant And Equipment $247.6M $258M $246.1M $250.9M $244.4M
Long-Term Investments $1.4B $1.9B $1.9B $1.8B $1.8B
Goodwill $309.5M $309.5M $309.5M $309.5M $309.5M
Other Intangibles $41.7M $33.1M $25.7M $20.7M $16.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $6.1B $6.7B $6.7B $7.5B $7.5B
 
Accounts Payable $1.9M -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $13M $377M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.9M -- -- $13M $377M
 
Long-Term Debt $87.5M $92.8M $36M $33.9M $33.4M
Capital Leases -- -- -- -- --
Total Liabilities $5.2B $5.8B $6.1B $6.9B $6.7B
 
Common Stock $344K $317K $288K $262K $248K
Other Common Equity Adj $17.5M $7.6M -$213.1M -$255.4M -$153.4M
Common Equity $843.7M $870.7M $645.2M $651.6M $839.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.6M $1.2M -$30K -$1M -$277K
Total Equity $847.3M $871.9M $645.1M $650.6M $839.6M
 
Total Liabilities and Equity $6.1B $6.7B $6.7B $7.5B $7.5B
Cash and Short Terms $1.2B $2.2B $2.3B $2.2B $1.9B
Total Debt $87.5M $92.8M $36M $46.9M $410.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $3.7B $237.7M $432.6M $347.9M $254.2M
Short Term Investments $921.9M $2B $1.8B $1.8B $1.4B
Accounts Receivable, Net $17.4M $19.1M $22.4M $30.3M $37.1M
Inventory -- -- -- -- --
Prepaid Expenses $10.2M $15.3M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $4.7B $2.6B $2.4B $2.3B $1.8B
 
Property Plant And Equipment $252.9M $256.2M $250.6M $253.2M $241.7M
Long-Term Investments $1.6B $2.1B $1.9B $1.8B $1.4B
Goodwill $309.5M $309.5M -- $309.5M --
Other Intangibles $36.9M $29.3M -- $18.5M --
Other Long-Term Assets -- -- -- -- --
Total Assets $9.8B $6.9B $6.9B $7.4B $7B
 
Accounts Payable $679K -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $43M $31M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $679K -- $43M $31M --
 
Long-Term Debt $95.3M $91.4M $34.5M $33.4M $33.4M
Capital Leases -- -- -- -- --
Total Liabilities $9B $6.1B $6.2B $6.7B $6.2B
 
Common Stock $319K $294K $271K $254K $236K
Other Common Equity Adj $12.8M -$69.4M -$187.8M -$206.6M -$166.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1M $322K -$551K -$420K -$658K
Total Equity $835.3M $763.4M $673.2M $739.5M $832.2M
 
Total Liabilities and Equity $9.8B $6.9B $6.9B $7.4B $7B
Cash and Short Terms $4.6B $2.3B $2.3B $2.1B $1.7B
Total Debt $95.3M $91.4M $77.5M $64.4M $33.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $109.3M $145.7M $159.4M $165.8M $169.7M
Depreciation & Amoritzation $60.7M $59M $61.6M $65M $57.8M
Stock-Based Compensation $10.2M $6.9M $10M $11.1M $10.3M
Change in Accounts Receivable $2.1M $374K -$1.7M -$5.3M -$8.1M
Change in Inventories -- -- -- -- --
Cash From Operations $467.2M $581.6M $268.8M $303.1M $453.5M
 
Capital Expenditures $65.9M $64M $438.9M $449.9M $276.8M
Cash Acquisitions $3.5M -- -- -- --
Cash From Investing -$206.3M -$1.1B -$310.9M -$920.8M -$227.7M
 
Dividends Paid (Ex Special Dividend) -$7.1M -$6.4M -$5.9M -$5.4M -$5.1M
Special Dividend Paid
Long-Term Debt Issued -- -- $20M -- --
Long-Term Debt Repaid -$1.7M -$32K -$75.1M -- --
Repurchase of Common Stock -$118.7M -$99.9M -$168.2M -$120.4M -$86.9M
Other Financing Activities -$11M -$9.6M -$6.9M -$5.4M -$1.2M
Cash From Financing $40M $422.9M $117.8M $604.9M -$443.2M
 
Beginning Cash (CF) $126.5M $427.4M $314M $388M $375.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $300.9M -$113.8M $75.8M -$12.8M -$217.3M
Ending Cash (CF) $427.4M $314M $388M $375.6M $158.3M
 
Levered Free Cash Flow $401.3M $517.6M -$170.1M -$146.8M $176.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $29.3M $61.3M $28.4M $27.9M $31.6M
Depreciation & Amoritzation $14.1M $15.3M $14.6M $14.7M $14.9M
Stock-Based Compensation $1M $3.4M $3.3M $1.2M $1.6M
Change in Accounts Receivable -$506K -$987K -$2.2M -$3.8M -$3.9M
Change in Inventories -- -- -- -- --
Cash From Operations $170.1M $157.1M $42.4M $22.4M -$76.6M
 
Capital Expenditures $13.7M $107.4M $166.3M $108.1M $54.9M
Cash Acquisitions -- -- -- -- $600.2M
Cash From Investing -$182.4M -$147.5M $45.4M -$43.6M $297.6M
 
Dividends Paid (Ex Special Dividend) -$1.6M -$1.5M -$1.4M -$1.3M -$1.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$8K -$7K -- -- --
Repurchase of Common Stock -$56.8M -$104.5M -$26.9M -$15.9M -$57M
Other Financing Activities -$2.3M -$1.1M -$1.8M -$46K -$678K
Cash From Financing $1.2B $906.4M -$107.1M $316.6M $220.1M
 
Beginning Cash (CF) $427.4M $314M $388M $375.6M $158.3M
Foreign Exchange Rate Adjustment $445K $66K $387K $618K -$2M
Additions / Reductions $1.2B $916M -$19.3M $295.4M $441.1M
Ending Cash (CF) $1.6B $1.2B $369.2M $671.6M $597.4M
 
Levered Free Cash Flow $156.4M $49.7M -$124M -$85.7M -$131.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $122.7M $168M $131.7M $175.4M --
Depreciation & Amoritzation $55.4M $61.4M $65.2M $60M --
Stock-Based Compensation $7.4M $8.8M $10.3M $11.1M $6M
Change in Accounts Receivable -$1.1M -$1.7M -$3.3M -$7.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $588.1M $487.1M $161.3M $334.7M --
 
Capital Expenditures $68.9M $234.9M $480.1M $383.9M $155M
Cash Acquisitions -- -- -- -- $600.2M
Cash From Investing -$720.3M -$990.7M $90.9M -$770.6M --
 
Dividends Paid (Ex Special Dividend) -$6.7M -$6.2M -$5.7M -$5.2M -$3.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$31K -$90K -- -- --
Repurchase of Common Stock -$92.3M -$159.6M -$103.9M -$94.5M --
Other Financing Activities -$10.6M -$7.6M -$7M -$2.7M --
Cash From Financing $3.7B -$3B -$55.8M $351.3M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.6B -$3.5B $196.4M -$84.6M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $519.3M $252.2M -$318.8M -$49.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $29.3M $61.3M $28.4M $27.9M $31.6M
Depreciation & Amoritzation $14.1M $15.3M $14.6M $14.7M $14.9M
Stock-Based Compensation $1M $3.4M $3.3M $1.2M $1.6M
Change in Accounts Receivable -$506K -$987K -$2.2M -$3.8M -$3.9M
Change in Inventories -- -- -- -- --
Cash From Operations $170.1M $157.1M $42.4M $22.4M -$76.6M
 
Capital Expenditures $13.7M $107.4M $166.3M $108.1M $54.9M
Cash Acquisitions -- -- -- -- $600.2M
Cash From Investing -$182.4M -$147.5M $45.4M -$43.6M $297.6M
 
Dividends Paid (Ex Special Dividend) -$1.6M -$1.5M -$1.4M -$1.3M -$1.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$8K -$7K -- -- --
Repurchase of Common Stock -$56.8M -$104.5M -$26.9M -$15.9M -$57M
Other Financing Activities -$2.3M -$1.1M -$1.8M -$46K -$678K
Cash From Financing $1.2B $906.4M -$107.1M $316.6M $220.1M
 
Beginning Cash (CF) $427.4M $314M $388M $375.6M $158.3M
Foreign Exchange Rate Adjustment $445K $66K $387K $618K -$2M
Additions / Reductions $1.2B $916M -$19.3M $295.4M $441.1M
Ending Cash (CF) $1.6B $1.2B $369.2M $671.6M $597.4M
 
Levered Free Cash Flow $156.4M $49.7M -$124M -$85.7M -$131.5M

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

GET BETTER TRADE IDEAS

Popular

Is It Time to Sell MercadoLibre?
Is It Time to Sell MercadoLibre?

MercadoLibre (NASDAQ:MELI) has earned a reputation for being not dissimilar…

Is Tesla Stock High Risk or High Reward?
Is Tesla Stock High Risk or High Reward?

EV-making supergiant Tesla, Inc. (NASDAQ:TSLA) is going through a difficult…

Why Did Chase Coleman Buy TSM?
Why Did Chase Coleman Buy TSM?

Billionaire Chase Coleman of Tiger Global Management has built a…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Sell
42
Is AAPL Stock a Buy?

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

Alerts

Buy
80
GWRE alert for Jun 5

Guidewire Software [GWRE] is up 16.33% over the past day.

Buy
60
REVG alert for Jun 5

REV Group [REVG] is up 15.05% over the past day.

Buy
55
SIG alert for Jun 5

Signet Jewelers [SIG] is down 0.96% over the past day.

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

Show me the best stock