Financhill
Buy
86

CR Quote, Financials, Valuation and Earnings

Last price:
$176.05
Seasonality move :
0.53%
Day range:
$173.71 - $177.13
52-week range:
$127.04 - $188.52
Dividend yield:
0.48%
P/E ratio:
30.52x
P/S ratio:
4.85x
P/B ratio:
5.76x
Volume:
243.6K
Avg. volume:
367.7K
1-year change:
17.71%
Market cap:
$10.1B
Revenue:
$2.1B
EPS (TTM):
$5.77
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.9B $2.1B $1.8B $1.9B $2.1B
Revenue Growth (YoY) -4.48% -29.76% -13.87% 4.81% 14.45%
 
Cost of Revenues $1.9B $1.4B $1.1B $1.1B $1.3B
Gross Profit $1B $688.8M $661.2M $751M $867.8M
Gross Profit Margin 34.26% 33.39% 37.22% 40.33% 40.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $698.1M $467.1M $493.5M $500.6M $512M
Other Inc / (Exp) -$30.3M $15.6M $75.7M $300K $4.4M
Operating Expenses $698.1M $467.1M $493.5M $500.6M $512M
Operating Income $308.1M $221.7M $167.7M $250.4M $355.8M
 
Net Interest Expenses $53.3M $3.6M $6.9M $17.6M $21.7M
EBT. Incl. Unusual Items $224.5M $233.7M $236.5M $233.1M $338.5M
Earnings of Discontinued Ops. -- $238M $234.7M $80M $26.5M
Income Tax Expense $43.4M $36.3M $70.1M $57.2M $70.3M
Net Income to Company $181.1M $197.4M $166.4M $175.9M $268.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $181M $435.4M $401.1M $255.9M $294.7M
 
Basic EPS (Cont. Ops) $3.10 $7.46 $7.11 $4.51 $5.15
Diluted EPS (Cont. Ops) $3.08 $7.36 $7.01 $4.45 $5.05
Weighted Average Basic Share $58.3M $58.4M $56.4M $56.7M $57.2M
Weighted Average Diluted Share $58.8M $59.2M $57.2M $57.5M $58.3M
 
EBITDA $407.3M $277M $280.3M $291.2M $416.7M
EBIT $279.8M $238.6M $246.6M $255.8M $365.7M
 
Revenue (Reported) $2.9B $2.1B $1.8B $1.9B $2.1B
Operating Income (Reported) $308.1M $221.7M $167.7M $250.4M $355.8M
Operating Income (Adjusted) $279.8M $238.6M $246.6M $255.8M $365.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $779.6M $871.5M $513.8M $510.2M $557.6M
Revenue Growth (YoY) -2.29% 11.79% -41.04% -0.7% 9.29%
 
Cost of Revenues $470.5M $526.2M $306.9M $303.4M $320M
Gross Profit $309.1M $345.3M $206.9M $206.8M $237.6M
Gross Profit Margin 39.65% 39.62% 40.27% 40.53% 42.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $182.2M $198.3M $129.4M $125.5M $136.5M
Other Inc / (Exp) $17M $3.5M -$500K -$1.2M -$1M
Operating Expenses $182.2M $198.3M $129.4M $125.5M $136.5M
Operating Income $126.9M $147M $77.5M $81.3M $101.1M
 
Net Interest Expenses $13.2M $10.8M $5.7M $6M $1.3M
EBT. Incl. Unusual Items $130.7M $139.7M $71.3M $74.1M $98.8M
Earnings of Discontinued Ops. $5M -- $49.8M $6M $28.8M
Income Tax Expense $27.3M $34.7M $15.4M $15.3M $20.5M
Net Income to Company $103.4M $105M $55.9M $58.8M $78.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $108.4M $105M $105.7M $64.8M $107.1M
 
Basic EPS (Cont. Ops) $1.89 $1.84 $1.87 $1.14 $1.86
Diluted EPS (Cont. Ops) $1.84 $1.81 $1.84 $1.12 $1.83
Weighted Average Basic Share $58.2M $57.1M $56.5M $57M $57.4M
Weighted Average Diluted Share $58.9M $57.9M $57.3M $58.1M $58.5M
 
EBITDA $174.9M $179.4M $87.1M $93.2M $115.8M
EBIT $144.3M $150.8M $77.9M $81.3M $103.3M
 
Revenue (Reported) $779.6M $871.5M $513.8M $510.2M $557.6M
Operating Income (Reported) $126.9M $147M $77.5M $81.3M $101.1M
Operating Income (Adjusted) $144.3M $150.8M $77.9M $81.3M $103.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3B $2.1B $1.8B $1.9B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $1.4B $1.1B $1.1B $1.2B
Gross Profit $1B $714.3M $676.4M $750.9M $884.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $691.1M $479M $494M $496.7M $517.4M
Other Inc / (Exp) -$13M $2.2M $72.1M -$400K $4.7M
Operating Expenses $691.1M $479M $494M $496.7M $517.4M
Operating Income $349.2M $235.3M $182.4M $254.2M $367.5M
 
Net Interest Expenses $54.4M $1.3M $12.3M $17.9M $17M
EBT. Incl. Unusual Items $281.8M $236.2M $242.2M $235.9M $355.2M
Earnings of Discontinued Ops. $13.6M -- $225.6M $36.2M $55.3M
Income Tax Expense $54.8M $42.2M $66M $57.1M $73.5M
Net Income to Company $221.7M $199M $117.3M $178.8M $287.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $226.6M $432M $401.8M $215M $337M
 
Basic EPS (Cont. Ops) $3.93 $7.42 $7.31 $3.78 $5.87
Diluted EPS (Cont. Ops) $3.86 $7.32 $7.19 $3.73 $5.77
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $466.4M $328M $280.3M $297.3M $431.3M
EBIT $338.2M $238.6M $258.3M $259.2M $379.7M
 
Revenue (Reported) $3B $2.1B $1.8B $1.9B $2.1B
Operating Income (Reported) $349.2M $235.3M $182.4M $254.2M $367.5M
Operating Income (Adjusted) $338.2M $238.6M $258.3M $259.2M $379.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $779.6M $871.5M $513.8M $510.2M $557.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $470.5M $526.2M $306.9M $303.4M $320M
Gross Profit $309.1M $345.3M $206.9M $206.8M $237.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $182.2M $198.3M $129.4M $125.5M $136.5M
Other Inc / (Exp) $17M $3.5M -$500K -$1.2M -$1M
Operating Expenses $182.2M $198.3M $129.4M $125.5M $136.5M
Operating Income $126.9M $147M $77.5M $81.3M $101.1M
 
Net Interest Expenses $13.2M $10.8M $5.7M $6M $1.3M
EBT. Incl. Unusual Items $130.7M $139.7M $71.3M $74.1M $98.8M
Earnings of Discontinued Ops. $5M -- $49.8M $6M $28.8M
Income Tax Expense $27.3M $34.7M $15.4M $15.3M $20.5M
Net Income to Company $103.4M $105M $55.9M $58.8M $78.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $108.4M $105M $105.7M $64.8M $107.1M
 
Basic EPS (Cont. Ops) $1.89 $1.84 $1.87 $1.14 $1.86
Diluted EPS (Cont. Ops) $1.84 $1.81 $1.84 $1.12 $1.83
Weighted Average Basic Share $58.2M $57.1M $56.5M $57M $57.4M
Weighted Average Diluted Share $58.9M $57.9M $57.3M $58.1M $58.5M
 
EBITDA $174.9M $179.4M $87.1M $93.2M $115.8M
EBIT $144.3M $150.8M $77.9M $81.3M $103.3M
 
Revenue (Reported) $779.6M $871.5M $513.8M $510.2M $557.6M
Operating Income (Reported) $126.9M $147M $77.5M $81.3M $101.1M
Operating Income (Adjusted) $144.3M $150.8M $77.9M $81.3M $103.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $551M $478.6M $427M $329.6M $306.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $423.9M $483M $269.7M $297.7M $339.1M
Inventory $429.7M $449.1M $294.2M $343.9M $380.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $137.3M $118.7M $135.1M $100.3M $159.1M
Total Current Assets $1.6B $1.5B $1.8B $1.1B $1.4B
 
Property Plant And Equipment $573.7M $555.6M $248.3M $244.5M $261.3M
Long-Term Investments -- -- -- -- --
Goodwill $1.4B $1.6B $690.9M $576.4M $661.6M
Other Intangibles $519.1M $467.1M $71.7M $87.1M $159.9M
Other Long-Term Assets $397.3M $259.3M $1.6B $332.1M $144.7M
Total Assets $4.6B $4.5B $4.4B $2.4B $2.6B
 
Accounts Payable $198.9M $273.7M $179.2M $156.9M $188.2M
Accrued Expenses $141.5M $137M $98.7M $101.3M $137.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $23M $22.7M $11.6M $10.4M $13M
Other Current Liabilities $93.9M $62.3M $614.7M $35.4M $44.1M
Total Current Liabilities $1.1B $789.3M $1.5B $467.1M $543.4M
 
Long-Term Debt $842.9M $842.4M -- $248.5M $247M
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $2.7B $2.5B $991.1M $1B
 
Common Stock $72.4M $72.4M $72.4M $56.9M $57.3M
Other Common Equity Adj -$466.4M -$440.2M -$503.3M -$58M -$61.9M
Common Equity $1.5B $1.8B $1.9B $1.4B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.2M $2.8M $2.6M $2.5M $2.3M
Total Equity $1.5B $1.8B $1.9B $1.4B $1.6B
 
Total Liabilities and Equity $4.6B $4.5B $4.4B $2.4B $2.6B
Cash and Short Terms $551M $478.6M $427M $329.6M $306.7M
Total Debt $1.2B $842.4M $399.6M $248.5M $247M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $578.4M $307.2M $510.2M $219.4M $435.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $483.4M $510.9M $499.5M $356.3M $384.4M
Inventory $436.9M $471.3M $492.9M $383.8M $391.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $129.3M $115.1M $193.2M $112.7M $162.4M
Total Current Assets $1.6B $1.7B $1.7B $1.1B $1.4B
 
Property Plant And Equipment $574.5M $516.2M $508M $274.3M $270.1M
Long-Term Investments -- -- -- -- --
Goodwill $1.6B $1.4B $1.5B $791.6M $669.4M
Other Intangibles $503M $452.1M $406.5M $137.6M $157.3M
Other Long-Term Assets $195.1M $254.7M $184.9M $140.2M $144.4M
Total Assets $4.6B $4.4B $4.3B $2.4B $2.6B
 
Accounts Payable $233.6M $233.9M $247.1M $156M $149.6M
Accrued Expenses $148.4M $125.6M $143M $84.4M $125.2M
Current Portion Of Long-Term Debt -- -- $308.5M -- $247.1M
Current Portion Of Capital Lease Obligations $23.5M $22M $16.2M $11.9M $12.8M
Other Current Liabilities $66.5M $103.8M -- -- --
Total Current Liabilities $1B $797.8M $974.5M $492.8M $659.5M
 
Long-Term Debt $843.2M $842.7M $884.4M $246.8M --
Capital Leases -- -- -- -- --
Total Liabilities $3B $2.6B $2.3B $1B $862.9M
 
Common Stock $72.4M $72.4M $72.4M $57.1M $57.5M
Other Common Equity Adj -$497.2M -$458.6M -$487.8M -$67.3M -$40.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3M $2.9M $2.5M $2.4M $2.3M
Total Equity $1.6B $1.7B $2B $1.4B $1.8B
 
Total Liabilities and Equity $4.6B $4.4B $4.3B $2.4B $2.6B
Cash and Short Terms $578.4M $307.2M $510.2M $219.4M $435.1M
Total Debt $1.2B $946.7M $1.2B $356.8M $247.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $181.1M $197.4M $166.4M $175.9M $268.2M
Depreciation & Amoritzation $127.5M $38.4M $33.7M $35.4M $51M
Stock-Based Compensation $22.3M $21.7M $20.9M $25.8M $25.6M
Change in Accounts Receivable $138.5M -$36.5M -$48.2M -$23.7M -$32.1M
Change in Inventories $35.4M -$27.4M -$40.9M -$42.1M -$21.2M
Cash From Operations $309.5M $498.5M -$498.8M $162.1M $257.8M
 
Capital Expenditures $34.1M $35.3M $33.3M $39M $36.6M
Cash Acquisitions -$169.5M -- $318.1M -$90.5M -$200.5M
Cash From Investing -$229.1M -$300K $288.4M -$128.8M -$230M
 
Dividends Paid (Ex Special Dividend) -$100.4M -$100.6M -$105.9M -$57.3M -$46.9M
Special Dividend Paid
Long-Term Debt Issued $672.4M -- $399.4M $650M $190M
Long-Term Debt Repaid -$450.7M -$375.2M -- -$450.6M -$191.9M
Repurchase of Common Stock -$70M -$96.3M -$203.7M -- --
Other Financing Activities -$1.3M -- -- -$587.1M --
Cash From Financing $55.1M -$557.9M $106M -$423.2M -$49.7M
 
Beginning Cash (CF) $393.9M $551M $478.6M $657.6M $329.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $135.5M -$59.7M $218.4M -$331.6M -$10.1M
Ending Cash (CF) $551M $478.6M $657.6M $329.6M $308.2M
 
Levered Free Cash Flow $275.4M $463.2M -$532.1M $123.1M $221.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $103.4M $105M $55.9M $58.8M $78.3M
Depreciation & Amoritzation $30.6M $28.6M $9.2M $11.9M $12.5M
Stock-Based Compensation $6.2M $5.9M $5.6M $6.5M $9.3M
Change in Accounts Receivable -$48.9M -$52M -$43.4M -$36.6M -$42.1M
Change in Inventories -$1.7M -$35.2M -$38.2M -$19.4M -$8.4M
Cash From Operations $50.2M -$55.5M -$70.8M -$79.9M -$46.2M
 
Capital Expenditures $4.7M $13M $8.9M $8M $14.2M
Cash Acquisitions -- -- -- -$105.6M -$200K
Cash From Investing $29.5M -$13M -$12.8M -$114.5M $193.3M
 
Dividends Paid (Ex Special Dividend) -$25M -$26.7M -$26.6M -$11.7M -$13.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $104M -- $140M --
Long-Term Debt Repaid -$27.1M -- -$400M -$31.9M --
Repurchase of Common Stock -- -$175.8M -- -- --
Other Financing Activities -- -- $345.9M -- --
Cash From Financing -$44.8M -$97.8M -$67.8M $87.9M -$23.6M
 
Beginning Cash (CF) $551M $478.6M $657.6M $329.6M $306.7M
Foreign Exchange Rate Adjustment -$7.5M -$5.1M $4M -$3.7M $4.9M
Additions / Reductions $34.9M -$166.3M -$151.4M -$106.5M $123.5M
Ending Cash (CF) $578.4M $307.2M $510.2M $219.4M $435.1M
 
Levered Free Cash Flow $45.5M -$68.5M -$79.7M -$87.9M -$60.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $221.7M $199M $117.3M $178.8M $287.7M
Depreciation & Amoritzation $128.2M $36.4M $14.3M $38.1M $51.6M
Stock-Based Compensation $22.7M $21.4M $20.6M $26.7M $28.4M
Change in Accounts Receivable $77.6M -$39.6M -$39.6M -$16.9M -$37.6M
Change in Inventories $64.8M -$60.9M -$43.9M -$23.3M -$10.2M
Cash From Operations $395.2M $392.8M -$514.1M $153M $291.5M
 
Capital Expenditures $31M $43.6M $29.2M $38.1M $42.8M
Cash Acquisitions $2.5M -- $318.1M -$196.1M -$95.1M
Cash From Investing -$22.2M -$42.8M $288.6M -$230.5M $77.8M
 
Dividends Paid (Ex Special Dividend) -$99.9M -$102.3M -$105.8M -$42.4M -$48.4M
Special Dividend Paid
Long-Term Debt Issued $442.7M $104M $295.4M $790M $50M
Long-Term Debt Repaid -$477.8M -$348.1M -$400M -$82.5M -$160M
Repurchase of Common Stock -- -$272.1M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$124M -$610.9M $136M -$267.5M -$161.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $249M -$260.9M $233.3M -$286.7M $219.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $364.2M $349.2M -$543.3M $114.9M $248.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $103.4M $105M $55.9M $58.8M $78.3M
Depreciation & Amoritzation $30.6M $28.6M $9.2M $11.9M $12.5M
Stock-Based Compensation $6.2M $5.9M $5.6M $6.5M $9.3M
Change in Accounts Receivable -$48.9M -$52M -$43.4M -$36.6M -$42.1M
Change in Inventories -$1.7M -$35.2M -$38.2M -$19.4M -$8.4M
Cash From Operations $50.2M -$55.5M -$70.8M -$79.9M -$46.2M
 
Capital Expenditures $4.7M $13M $8.9M $8M $14.2M
Cash Acquisitions -- -- -- -$105.6M -$200K
Cash From Investing $29.5M -$13M -$12.8M -$114.5M $193.3M
 
Dividends Paid (Ex Special Dividend) -$25M -$26.7M -$26.6M -$11.7M -$13.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $104M -- $140M --
Long-Term Debt Repaid -$27.1M -- -$400M -$31.9M --
Repurchase of Common Stock -- -$175.8M -- -- --
Other Financing Activities -- -- $345.9M -- --
Cash From Financing -$44.8M -$97.8M -$67.8M $87.9M -$23.6M
 
Beginning Cash (CF) $551M $478.6M $657.6M $329.6M $306.7M
Foreign Exchange Rate Adjustment -$7.5M -$5.1M $4M -$3.7M $4.9M
Additions / Reductions $34.9M -$166.3M -$151.4M -$106.5M $123.5M
Ending Cash (CF) $578.4M $307.2M $510.2M $219.4M $435.1M
 
Levered Free Cash Flow $45.5M -$68.5M -$79.7M -$87.9M -$60.4M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
59
RGC alert for May 16

Regencell Bioscience Holdings [RGC] is up 9.38% over the past day.

Buy
89
BOOT alert for May 16

Boot Barn Holdings [BOOT] is up 0.02% over the past day.

Sell
43
FI alert for May 16

Fiserv [FI] is up 1.43% over the past day.

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

Show me the best stock