Financhill
Buy
69

CILJF Quote, Financials, Valuation and Earnings

Last price:
$1.72
Seasonality move :
-2.83%
Day range:
$1.72 - $1.72
52-week range:
$1.05 - $2.64
Dividend yield:
5.14%
P/E ratio:
3.97x
P/S ratio:
0.36x
P/B ratio:
0.60x
Volume:
--
Avg. volume:
12.1K
1-year change:
56.36%
Market cap:
$48.6B
Revenue:
$117.2B
EPS (TTM):
$0.43
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $106.6B $118.3B $131.4B $122.4B $117.2B
Revenue Growth (YoY) 10.88% 11.06% 11% -6.8% -4.24%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5B $2.3B $2.6B $3.6B $3.6B
Other Inc / (Exp) $1.2B $1.4B $1.6B $1.4B $1.5B
Operating Expenses $4.6B $4.3B $4.1B $5.2B $1B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $8.7B $7.9B $7.8B $3.6B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $113.1M $449.6M -$296.9M -$1.4B -$1.5B
Net Income to Company $8.5B $7.4B $8.1B $5B $3.2B
 
Minority Interest in Earnings -$105.3M -$161.7M -$230.9M -$213.2M -$215.3M
Net Income to Common Excl Extra Items $8.4B $7.3B $7.9B $4.8B $3B
 
Basic EPS (Cont. Ops) $0.30 $0.26 $0.28 $0.17 $0.11
Diluted EPS (Cont. Ops) $0.30 $0.26 $0.28 $0.17 $0.11
Weighted Average Basic Share $28.4B $28.4B $28.2B $28.1B $28.1B
Weighted Average Diluted Share $28.4B $28.4B $28.2B $28.1B $28.1B
 
EBITDA -- -- -- -- --
EBIT $8.7B $7.9B $7.8B $3.6B $1.7B
 
Revenue (Reported) $106.6B $118.3B $131.4B $122.4B $117.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $8.7B $7.9B $7.8B $3.6B $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $25.4B $26.9B $25.1B $11.7B $26.5B
Revenue Growth (YoY) 8.65% 6.14% -6.65% -53.38% 126.42%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $3.2B $2.5B -$589.1M $1.8B
Other Inc / (Exp) $330.9M $365.3M $372.8M $300M $305.3M
Operating Expenses $1.2B $2.6B $2.1B -$644M $1.9B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- $8.7B $15.6B
EBT. Incl. Unusual Items $2.6B $721.1M $427.7M -$82.5M $10.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $201.8M -$491.3M -$457.2M -$623.7M $1.2B
Net Income to Company -$4.4B -$6.5B -$4B -- --
 
Minority Interest in Earnings -$45.6M -$51.6M -$57.4M -$50.9M -$85.9M
Net Income to Common Excl Extra Items $2.4B $1.2B $827.6M $490.3M $9.3B
 
Basic EPS (Cont. Ops) $0.09 $0.04 $0.03 $0.02 $0.33
Diluted EPS (Cont. Ops) $0.09 $0.04 $0.03 $0.02 $0.33
Weighted Average Basic Share $28B $28.1B $28.3B $28.1B $28B
Weighted Average Diluted Share $28B $28.1B $28.3B $28.1B $28B
 
EBITDA -- -- -- -- --
EBIT $2.6B $721.1M $427.7M $8.6B $26.2B
 
Revenue (Reported) $25.4B $26.9B $25.1B $11.7B $26.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.6B $721.1M $427.7M $8.6B $26.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $115B $130.9B $126.4B $56.3B $135.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $962M $2.8B $2.5B $34.3M $3.6B
Other Inc / (Exp) $1.3B $1.5B $1.6B $1.1B $1.7B
Operating Expenses $2.2B $4.3B $4.7B -$2.9B $5.1B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- $27.6B $40.2B
EBT. Incl. Unusual Items $7.4B $7.9B $4.2B $4.6B $14B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $430.7M -$240.3M -$1.1B -$1.3B $1.5B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$144.7M -$209.3M -$237M -$194.9M -$252.4M
Net Income to Common Excl Extra Items $6.8B $8B $5.1B $5.7B $12.2B
 
Basic EPS (Cont. Ops) $0.24 $0.28 $0.18 $0.20 $0.43
Diluted EPS (Cont. Ops) $0.24 $0.28 $0.18 $0.20 $0.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $7.4B $7.9B $4.2B $32.2B $54.2B
 
Revenue (Reported) $115B $130.9B $126.4B $56.3B $135.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $7.4B $7.9B $4.2B $32.2B $54.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $111B $106.2B $38.3B $58B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.4B $4.3B $659.4M $636M --
Other Inc / (Exp) $1.1B $1.1B $852.2M $1B --
Operating Expenses $4.8B $5.4B -$2.8B $1.4B --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- $27.6B $40.2B --
EBT. Incl. Unusual Items $7.8B $4.3B $5.1B $17.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $181.3M -$631.6M -$550.3M $2.5B --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$168.2M -$174.1M -$155.4M -$192.7M --
Net Income to Common Excl Extra Items $7.5B $4.8B $5.5B $14.6B --
 
Basic EPS (Cont. Ops) $0.27 $0.17 $0.19 $0.52 --
Diluted EPS (Cont. Ops) $0.27 $0.17 $0.19 $0.52 --
Weighted Average Basic Share $84.6B $84.6B $84.8B $84.7B --
Weighted Average Diluted Share $84.6B $84.6B $84.8B $84.7B --
 
EBITDA -- -- -- -- --
EBIT $7.8B $4.3B $32.7B $57.5B --
 
Revenue (Reported) $111B $106.2B $38.3B $58B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $7.8B $4.3B $32.7B $57.5B --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $7.9B $8.8B $9.6B $18.7B $21.1B
Short Term Investments $151.3B $186.1B $224.2B $251.9B $319.3B
Accounts Receivable, Net $3.2B $4.1B $4.2B $4B $4.2B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $171.2B $208.2B $250B $284.1B $354.2B
 
Property Plant And Equipment $7.8B $8.4B $9B $8.1B $7.7B
Long-Term Investments $336.3B $429.5B $537.8B $550.4B $632.1B
Goodwill -- -- -- -- --
Other Intangibles $1.2B $1.3B $1.3B $1.2B $1.2B
Other Long-Term Assets -- -- -- -- --
Total Assets $532.6B $650.9B $767.6B $761.2B $830.7B
 
Accounts Payable $7.4B $8.6B $9B $9B $9.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $29B $33.1B $34.9B $28.3B $27.6B
 
Long-Term Debt $7.7B $8.1B $8.3B $6.9B $6.7B
Capital Leases -- -- -- -- --
Total Liabilities $474.1B $581B $691.1B $696.7B $764.4B
 
Common Stock $4B $4.3B $4.4B $4.1B $4B
Other Common Equity Adj -- -- -- -- --
Common Equity $57.7B $68.9B $75.2B $63.2B $64.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $797.2M $1.1B $1.3B $1.3B $1.4B
Total Equity $58.5B $69.9B $76.4B $64.5B $66.3B
 
Total Liabilities and Equity $532.6B $650.9B $767.6B $761.2B $830.7B
Cash and Short Terms $159.2B $194.9B $233.8B $270.6B $340.4B
Total Debt $7.9B $8.3B $8.5B $6.9B $6.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $8B $8.9B $17B $21.7B $10.9B
Short Term Investments $158.2B $204.4B $226.5B $280.1B --
Accounts Receivable, Net $6.8B $7.2B $6.9B $6.9B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $182.7B $232.1B $260.9B $320.1B $10.9B
 
Property Plant And Equipment $7.8B $8.5B $7.7B $7.5B $7.8B
Long-Term Investments $378.6B $497.9B $514.6B $588.4B $826B
Goodwill -- -- -- -- --
Other Intangibles $1.2B $1.3B $1.2B $1.1B $1.2B
Other Long-Term Assets -- -- -- -- --
Total Assets $594.7B $731.2B $719.6B $789.4B $924.3B
 
Accounts Payable $8.3B $9.2B $8.7B $9.3B --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $29.5B $33.2B $28.8B $26B $1B
 
Long-Term Debt $7.8B $8.1B $7.5B $6.5B $6.8B
Capital Leases -- -- -- -- --
Total Liabilities $532.6B $657.3B $654.8B $727.5B $841.9B
 
Common Stock $4.1B $4.4B $4B $3.9B $4B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $963.6M $1.2B $1.2B $1.3B $1.6B
Total Equity $62.1B $73.9B $64.8B $61.9B $82.4B
 
Total Liabilities and Equity $594.7B $731.2B $719.6B $789.4B $924.3B
Cash and Short Terms $166.2B $213.3B $243.5B $301.9B $10.9B
Total Debt $8.1B $8.4B $7.7B $6.5B $6.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $8.5B $7.4B $8.1B $5B $3.2B
Depreciation & Amoritzation $585.3M $688.2M $765M $733.7M $672.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.2B -$224.7M $561.7M $1.6B $500.3M
Change in Inventories -- -- -- -- --
Cash From Operations $41.4B $44.1B $44.4B $52.4B $54.9B
 
Capital Expenditures $1.7B $1.1B $864.7M $457.9M $589.7M
Cash Acquisitions $207.3M $315.2M -$5.5B -$4.5B -$4.8B
Cash From Investing -$35.8B -$42.4B -$61B -$24.6B -$60.5B
 
Dividends Paid (Ex Special Dividend) -$1.2B -$3.6B -$4.1B -$3.9B -$3.1B
Special Dividend Paid
Long-Term Debt Issued $5.1B $988.5M $18M $102.4M $6.1M
Long-Term Debt Repaid -$52.8M -$942.6M -$1.7M -$1.2B -$81.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.1B $2.4B $21.3B -$12.8B $11.7B
Cash From Financing -$5.2B -$1.1B $17.2B -$17.9B $8.5B
 
Beginning Cash (CF) $7.4B $7.7B $8.8B $9B $18B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $353.5M $501.4M $592.6M $10B $2.9B
Ending Cash (CF) $7.7B $8.2B $9.4B $19B $20.9B
 
Levered Free Cash Flow $39.8B $43B $43.5B $51.9B $54.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$4.4B -$6.5B -$4B -- --
Depreciation & Amoritzation -$328.3M -$381.2M -$381.1M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $4.1B $4.5B $3.5B -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$25.8B -$30.7B -$36.7B -- --
 
Capital Expenditures $212M $135.9M $45.8M $106.2M -$4.9M
Cash Acquisitions $95M $70.9M $12.8M -$413.7M -$67.2M
Cash From Investing -$12.8B -$11.4B $12.7B -$17.4B -$15.4B
 
Dividends Paid (Ex Special Dividend) -$3.1B -$3.2B -$2.8B -$2.1B -$1.9B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $502M -- -- -$80.9K $4.9B
Long-Term Debt Repaid -$1.8B -- -$3M -$1M -$22.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $4.5B $3.6B -$11.7B $4.7B $996.9M
Cash From Financing $99.5M $337.7M -$14.5B $2.6B $4B
 
Beginning Cash (CF) $11.4B $12.7B $14.2B $27.8B $12.3B
Foreign Exchange Rate Adjustment -$15.5M $1.2M $2.3M -$1.5M -$5.6M
Additions / Reductions -$4B -$3.8B $3.7B -$5.5B -$2B
Ending Cash (CF) $7.6B $8.9B $17.6B $21.7B $10.5B
 
Levered Free Cash Flow -$26B -$30.8B -$36.8B -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $1.5B $895.2M $636M $478.7M $670.1M
Cash Acquisitions $115.5M -$1.8B -$5.3B -$4.3B -$4B
Cash From Investing -$37.6B -$63.7B -$22.4B -$57.8B -$63.4B
 
Dividends Paid (Ex Special Dividend) -$3.7B -$4B -$3.8B -$3.1B -$3B
Special Dividend Paid
Long-Term Debt Issued $690.8M -- -- -- --
Long-Term Debt Repaid -- -- -- -$1.3B -$4.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.1B $19.5B -$13.1B $12.3B -$3.4B
Cash From Financing -$9.9B $16.8B -$16.9B $7.9B -$6.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.2B $746.4M $9.2B $5.3B -$11.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $479.8M $251.1M $271.8M $352.2M --
Cash Acquisitions -$1.9B -$1.7B -$1.5B -$672.4M --
Cash From Investing -$46.5B -$8B -$41.2B -$44.1B --
 
Dividends Paid (Ex Special Dividend) -$3.9B -$3.6B -$2.8B -$2.6B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2.5M $4.9B --
Long-Term Debt Repaid -- -$14.2M -$77.8M -$4.9B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $12.6B -$21.9B $3.2B -$11.9B --
Cash From Financing $8.6B -$25.5B $369.8M -$14.6B --
 
Beginning Cash (CF) $34.5B $36.7B $71.7B $68.6B --
Foreign Exchange Rate Adjustment -$4.6M $33.3M $14.8M -$4.2M --
Additions / Reductions $135M $8.7B $4.1B -$10.2B --
Ending Cash (CF) $34.6B $44.8B $74.8B $58.3B --
 
Levered Free Cash Flow -$315.6M -$163.9M -- -- --

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