Financhill
Sell
39

CP Quote, Financials, Valuation and Earnings

Last price:
$74.83
Seasonality move :
5.61%
Day range:
$74.35 - $75.29
52-week range:
$70.89 - $91.58
Dividend yield:
0.74%
P/E ratio:
26.80x
P/S ratio:
6.59x
P/B ratio:
2.14x
Volume:
3.1M
Avg. volume:
2.5M
1-year change:
-1.51%
Market cap:
$69.8B
Revenue:
$9.3B
EPS (TTM):
$2.79
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $5.9B $5.8B $6.4B $6.8B $9.3B
Revenue Growth (YoY) 3.99% -1.99% 10.82% 6.24% 37.25%
 
Cost of Revenues $3.5B $3.3B $3.8B $4.2B $6.1B
Gross Profit $2.3B $2.5B $2.6B $2.5B $3.2B
Gross Profit Margin 39.82% 42.94% 40.1% 37.5% 34.93%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $369.9M $260.5M $681.2M $1.1B -$4.9B
Operating Expenses $15.8M -- $477M $18.4M -$5.3B
Operating Income $2.3B $2.5B $2.6B $2.5B $3.2B
 
Net Interest Expenses $337.5M $341.8M $351M $501.1M $571M
EBT. Incl. Unusual Items $2.4B $2.4B $2.9B $3.2B -$2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $531.9M $565.7M $612.6M $482.7M -$5.2B
Net Income to Company $1.8B $1.8B $2.3B $2.7B $2.9B
 
Minority Interest in Earnings -- -- -- -- $3M
Net Income to Common Excl Extra Items $1.8B $1.8B $2.3B $2.7B $2.9B
 
Basic EPS (Cont. Ops) $2.65 $2.69 $3.35 $2.91 $3.13
Diluted EPS (Cont. Ops) $2.64 $2.68 $3.33 $2.90 $3.12
Weighted Average Basic Share $693.8M $677.2M $679.7M $930M $931.3M
Weighted Average Diluted Share $696.3M $679.9M $682.8M $932.9M $933.7M
 
EBITDA $3.2B $3.3B $3.9B $4.3B -$547.3M
EBIT $2.7B $2.7B $3.2B $3.7B -$1.7B
 
Revenue (Reported) $5.9B $5.8B $6.4B $6.8B $9.3B
Operating Income (Reported) $2.3B $2.5B $2.6B $2.5B $3.2B
Operating Income (Adjusted) $2.7B $2.7B $3.2B $3.7B -$1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.4B $1.5B $1.8B $2.5B $2.6B
Revenue Growth (YoY) -6.68% 10.3% 14.84% 40.52% 4.53%
 
Cost of Revenues $813.4M $933.7M $1.1B $1.6B $1.7B
Gross Profit $584.5M $608.2M $715.3M $874.1M $881.5M
Gross Profit Margin 41.81% 39.44% 40.4% 35.13% 33.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $91.5M -$16.7M $244.3M $53.7M $64.5M
Operating Expenses -- -$59.5M $2.3M -- --
Operating Income $584.5M $608.2M $715.3M $874.1M $881.5M
 
Net Interest Expenses $85.5M $82.6M $127.1M $154.2M $140.7M
EBT. Incl. Unusual Items $590.5M $508.9M $832.5M $773.5M $805.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $141.8M $134.2M $150.1M $192.2M $192M
Net Income to Company $479M $337.2M $659.7M $584.9M $617M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $448.7M $374.7M $682.4M $581.2M $613.3M
 
Basic EPS (Cont. Ops) $0.66 $0.56 $0.74 $0.63 $0.66
Diluted EPS (Cont. Ops) $0.66 $0.56 $0.74 $0.63 $0.66
Weighted Average Basic Share $676.2M $666.9M $930M $931.5M $933.2M
Weighted Average Diluted Share $679M $669.8M $932.9M $933.9M $935.3M
 
EBITDA $822.4M $752.7M $1.1B $1.3B $1.3B
EBIT $676.1M $591.5M $959.6M $927.7M $946M
 
Revenue (Reported) $1.4B $1.5B $1.8B $2.5B $2.6B
Operating Income (Reported) $584.5M $608.2M $715.3M $874.1M $881.5M
Operating Income (Adjusted) $676.1M $591.5M $959.6M $927.7M $946M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.8B $6.3B $6.6B $8.3B $10.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.4B $3.7B $4B $5.4B $6.9B
Gross Profit $2.4B $2.6B $2.5B $2.9B $3.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $216.3M $901.2M $653M -$4.6B $268.8M
Operating Expenses $5.3M $499.6M -$4.9M -- --
Operating Income $2.4B $2.6B $2.5B $2.9B $3.7B
 
Net Interest Expenses $340.5M $337.5M $477.8M $541.9M $590.9M
EBT. Incl. Unusual Items $2.3B $3.1B $2.7B -$2.2B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $591.9M $643.8M $528.7M -$5.3B $799.4M
Net Income to Company $1.7B $2.4B $2.2B $3.1B $2.6B
 
Minority Interest in Earnings -- -- -- -$743.4K $5.9M
Net Income to Common Excl Extra Items $1.7B $2.5B $2.2B $3.1B $2.6B
 
Basic EPS (Cont. Ops) $2.52 $3.71 $2.46 $3.33 $2.79
Diluted EPS (Cont. Ops) $2.51 $3.69 $2.46 $3.32 $2.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.2B $4.1B $3.8B -$712M $5.4B
EBIT $2.7B $3.5B $3.2B -$1.7B $4B
 
Revenue (Reported) $5.8B $6.3B $6.6B $8.3B $10.6B
Operating Income (Reported) $2.4B $2.6B $2.5B $2.9B $3.7B
Operating Income (Adjusted) $2.7B $3.5B $3.2B -$1.7B $4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.2B $4.8B $4.9B $6.5B $7.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $2.9B $3.1B $4.3B $5.2B
Gross Profit $1.8B $1.8B $1.8B $2.2B $2.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $123.9M $765.4M $725.2M -$5B $224.7M
Operating Expenses $2.2M $502.6M $10.2M -$5.3B --
Operating Income $1.8B $1.8B $1.8B $2.2B $2.7B
 
Net Interest Expenses $255.7M $251.6M $378.6M $419.7M $439.6M
EBT. Incl. Unusual Items $1.6B $2.4B $2.2B -$3.2B $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $416.1M $494.1M $408.9M -$5.4B $597.4M
Net Income to Company $1.2B $1.8B $1.7B $2.2B $1.8B
 
Minority Interest in Earnings -- -- -- -$743.4K $2.2M
Net Income to Common Excl Extra Items $1.2B $1.9B $1.7B $2.2B $1.8B
 
Basic EPS (Cont. Ops) $1.78 $2.80 $1.87 $2.32 $1.98
Diluted EPS (Cont. Ops) $1.78 $2.78 $1.87 $2.32 $1.98
Weighted Average Basic Share $2B $2B $2.8B $2.8B $2.8B
Weighted Average Diluted Share $2B $2B $2.8B $2.8B $2.8B
 
EBITDA $2.3B $3.1B $3B -$2B $3.9B
EBIT $1.9B $2.6B $2.5B -$2.8B $2.9B
 
Revenue (Reported) $4.2B $4.8B $4.9B $6.5B $7.8B
Operating Income (Reported) $1.8B $1.8B $1.8B $2.2B $2.7B
Operating Income (Adjusted) $1.9B $2.6B $2.5B -$2.8B $2.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $101.8M $115.3M $54.1M $332.3M $349.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $616.3M $647M $642.3M $748.6M $1.4B
Inventory $139.3M $163.1M $184.3M $209.3M $301.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $68.9M $110.6M $169.4M $101.7M $189.2M
Total Current Assets $926.3M $1B $1.1B $1.4B $2.3B
 
Property Plant And Equipment $14.9B $16.3B $16.9B $16.7B $37.9B
Long-Term Investments $261M $156.1M $33.3B $33.4B $401.8M
Goodwill $148.5M $258M $257.3M $253.5M $13.4B
Other Intangibles $9.2M $29M $33.7M $30.9M $3.6B
Other Long-Term Assets $71.2M $95.7M $103.5M $112.7M $177.1M
Total Assets $17.1B $18.5B $53.5B $54.2B $60.2B
 
Accounts Payable $346.8M $314.5M $338.8M $370.6M $512.6M
Accrued Expenses $472.3M $435.2M $432.9M $418.5M $786.2M
Current Portion Of Long-Term Debt $458.6M $930.1M $1.2B $1.1B $2.4B
Current Portion Of Capital Lease Obligations $52.8M $49.4M $46.3M $50.1M $76.9M
Other Current Liabilities -- -- -- -- $45.2M
Total Current Liabilities $1.8B $2.1B $2.5B $2.4B $4.3B
 
Long-Term Debt $6.2B $6.7B $14.6B $13.4B $14.6B
Capital Leases -- -- -- -- --
Total Liabilities $11.7B $12.8B $26.9B $25.5B $28.3B
 
Common Stock $1.5B $1.6B $20B $18.8B $19.3B
Other Common Equity Adj -$1.9B -$2.2B -$1.6B $67M -$465.9M
Common Equity $5.4B $5.7B $26.5B $28.7B $31.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $692.7M
Total Equity $5.4B $5.7B $26.5B $28.7B $32B
 
Total Liabilities and Equity $17.1B $18.5B $53.5B $54.2B $60.2B
Cash and Short Terms $101.8M $115.3M $54.1M $332.3M $349.8M
Total Debt $6.7B $7.7B $15.8B $14.5B $17B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $136.7M $164.6M $100.9M $216.3M $342.7M
Short Term Investments -- -- -- $200.8M --
Accounts Receivable, Net $627.5M $635.8M $770M $1.4B $1.4B
Inventory $138.2M $178M $195.2M $292.8M $301.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $86.7M $149M $136M $185.4M $193.2M
Total Current Assets $989.1M $1.1B $1.2B $2.3B $2.3B
 
Property Plant And Equipment $15.1B $16.5B $16.2B $38.4B $39.4B
Long-Term Investments $166.6M $160.7M $33.8B $403.9M $410.8M
Goodwill -- -- -- $13.4B $13.4B
Other Intangibles -- -- -- $2.3B $2.2B
Other Long-Term Assets $351.1M $1.7B $311.5M $417.9M $458.9M
Total Assets $17.8B $20.7B $53.7B $59.6B $60.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7B $2.9B $2.1B $3.2B $4.3B
 
Long-Term Debt $6.7B $6.3B $14.1B $16B $13.8B
Capital Leases -- -- -- -- --
Total Liabilities $12.1B $13.3B $26B $28.5B $27.5B
 
Common Stock $1.5B $1.6B $18.6B $18.8B $19B
Other Common Equity Adj -$1.8B -$2.1B $97.3M $48.6M -$20.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $695.2M $693.5M
Total Equity $5.7B $7.4B $27.7B $31.1B $33.4B
 
Total Liabilities and Equity $17.8B $20.7B $53.7B $59.6B $60.9B
Cash and Short Terms $136.7M $164.6M $100.9M $417.1M $342.7M
Total Debt $7.3B $7.8B $15B $17.3B $16.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.8B $1.8B $2.3B $2.7B $2.9B
Depreciation & Amoritzation $531.9M $581.4M $646.9M $655.6M $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $20.3M -$45.5M $25.5M -$113M -$234.8M
Change in Inventories -$6M -$11.2M -$11.2M -$20.8M $740.6K
Cash From Operations $2.3B $2.1B $2.9B $3.2B $3.1B
 
Capital Expenditures $1.2B $1.2B $1.2B $1.2B $1.9B
Cash Acquisitions -$131.1M -$282.9M -$9.8B -- $220.7M
Cash From Investing -$1.4B -$1.5B -$11B -$1.1B -$1.6B
 
Dividends Paid (Ex Special Dividend) -$310.4M -$348.5M -$404.4M -$543.4M -$523.6M
Special Dividend Paid
Long-Term Debt Issued $693.9M $920.3M $9B -- --
Long-Term Debt Repaid -$376.7M -$62.7M -$286.3M -$927.7M -$1.8B
Repurchase of Common Stock -$854.4M -$1.1B -- -- --
Other Financing Activities -$9M $8.2M -$59.8M -- -$12.6M
Cash From Financing -$837.1M -$570.2M $7.9B -$1.8B -$1.4B
 
Beginning Cash (CF) $46M $99.3M $117.2M $63M $334M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $57.3M $6M -$84.5M $268.2M $14.8M
Ending Cash (CF) $100.2M $109.7M $65.4M $346.6M $343.6M
 
Levered Free Cash Flow $1B $844.1M $1.7B $2B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $479M $337.2M $659.7M $584.9M $617M
Depreciation & Amoritzation $157.5M $153M $156.1M $337.2M $347.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $408.3M $383.6M $821.9M $768.4M $937.1M
 
Capital Expenditures $388M $280.4M $313.2M $562.2M $557.6M
Cash Acquisitions $550.7K -$1.4B -- $520.9K --
Cash From Investing -$386.5M -$1.7B -$304.5M -$554.7M -$559.8M
 
Dividends Paid (Ex Special Dividend) -$91.3M -$95.7M -$129.7M -$132.5M -$130.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $27.9M $502.6M -- -- --
Long-Term Debt Repaid $290.3M -$251.8M -$379.9M -$10.9M -$65.7M
Repurchase of Common Stock -$315.9M -- -- -- --
Other Financing Activities $318.8K -$1.4M -- -$773.1K --
Cash From Financing -$85.6M $738.4M -$540.7M -$243M -$438.7M
 
Beginning Cash (CF) $199.8M $726.3M $120.5M $241.6M $407M
Foreign Exchange Rate Adjustment -$2.5M $8M $9.8M $6M -$7.3M
Additions / Reductions -$63.8M -$554.3M -$23.3M -$29.3M -$61.4M
Ending Cash (CF) $137.3M $177.1M $105.7M $219.1M $339.3M
 
Levered Free Cash Flow $20.3M $103.3M $508.7M $206.2M $379.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.7B $2.4B $2.2B $3.1B $2.6B
Depreciation & Amoritzation $569M $625.1M $652.1M $979.3M $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.1B $3.2B $2.3B $3.4B $3.6B
 
Capital Expenditures $1.4B $1.1B $1.1B $1.8B $2.1B
Cash Acquisitions -$116.8M -$1.7B -$8.4B $222.1M -$1.4M
Cash From Investing -$1.5B -$2.8B -$9.5B -$1.7B -$1.8B
 
Dividends Paid (Ex Special Dividend) -$339.2M -$395.9M -$508.6M -$532.4M -$518.5M
Special Dividend Paid
Long-Term Debt Issued $661.1M $700.2M -- -- --
Long-Term Debt Repaid -$146.1M -$198.7M -$924.4M -$838.2M -$1.2B
Repurchase of Common Stock -$833.8M -- -- -- --
Other Financing Activities $726.3K -$41.3M -- -- --
Cash From Financing -$628.9M -$374.6M $7B -$1.6B -$1.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.4M $33M -$113.3M $120.7M $128.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $755.9M $2.1B $1.2B $1.7B $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.2B $1.8B $1.7B $2.2B $1.8B
Depreciation & Amoritzation $436.7M $480.3M $485.5M $809.2M $1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $2.4B $1.9B $2.1B $2.6B
 
Capital Expenditures $1B $882.1M $779.6M $1.3B $1.5B
Cash Acquisitions $14.3M -$1.4B -- $222.1M --
Cash From Investing -$985.2M -$2.2B -$749M -$1.3B -$1.5B
 
Dividends Paid (Ex Special Dividend) -$254.4M -$301.7M -$405.9M -$394.9M -$389.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $722.6M $502.6M -- -- --
Long-Term Debt Repaid -$141.1M -$277.1M -$915.2M -$825.6M -$226.4M
Repurchase of Common Stock -$709.1M -- -- -- --
Other Financing Activities $8.3M -$41.3M -- -$12.7M --
Cash From Financing -$349.7M -$154M -$1.1B -$895.7M -$1.1B
 
Beginning Cash (CF) $483.2M $1.1B $262.5M $789.3M $1.1B
Foreign Exchange Rate Adjustment $9M $4.8M $16.1M $3.7M $6.6M
Additions / Reductions $28.5M $55.6M $26.8M -$120.7M -$7.3M
Ending Cash (CF) $521.3M $1.2B $303.5M $675M $1.1B
 
Levered Free Cash Flow $357.2M $1.6B $1.1B $750.4M $1.1B

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

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

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

Show me the best stock