Financhill
Buy
61

C Quote, Financials, Valuation and Earnings

Last price:
$73.22
Seasonality move :
3.1%
Day range:
$73.72 - $74.80
52-week range:
$53.51 - $84.74
Dividend yield:
2.97%
P/E ratio:
12.52x
P/S ratio:
1.77x
P/B ratio:
0.73x
Volume:
10.9M
Avg. volume:
15.9M
1-year change:
22.18%
Market cap:
$140.2B
Revenue:
$81.1B
EPS (TTM):
$5.95
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $75.5B $71.9B $74.5B $77B $81.1B
Revenue Growth (YoY) 0.57% -4.78% 3.61% 3.42% 5.28%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.5B $26.7B $28.3B $30.7B $29.7B
Other Inc / (Exp) $1.6B $459M $204M $975M -$470M
Operating Expenses $23.5B $26.7B $28.4B $29.3B $29B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $13.6B $27.5B $18.8B $12.9B $17B
Earnings of Discontinued Ops. -$20M $7M -$231M -$1M -$2M
Income Tax Expense $2.5B $5.5B $3.6B $3.5B $4.2B
Net Income to Company $11.1B $21.9B $15.1B $9.2B $12.7B
 
Minority Interest in Earnings -$40M -$73M -$89M -$153M -$151M
Net Income to Common Excl Extra Items $11B $22B $14.8B $9.2B $12.7B
 
Basic EPS (Cont. Ops) $4.74 $10.21 $7.04 $4.07 $6.03
Diluted EPS (Cont. Ops) $4.72 $10.14 $7.00 $4.04 $5.95
Weighted Average Basic Share $2.1B $2B $1.9B $1.9B $1.9B
Weighted Average Diluted Share $2.1B $2B $2B $2B $1.9B
 
EBITDA -- -- -- -- --
EBIT $27B $35.5B $44.5B $91.3B $106.7B
 
Revenue (Reported) $75.5B $71.9B $74.5B $77B $81.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $27B $35.5B $44.5B $91.3B $106.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $17.7B $17B $17.8B $17.4B $19.6B
Revenue Growth (YoY) -7.53% -4.03% 4.81% -2.14% 12.31%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.7B $7.6B $7.1B $7.3B $7.3B
Other Inc / (Exp) $276M -$100M $538M -$168M -$271M
Operating Expenses $5.7B $7.6B $7.3B $4.7B $7B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $5.4B $4B $3.2B -$2.1B $3.8B
Earnings of Discontinued Ops. $6M -- -$2M -$1M --
Income Tax Expense $1.1B $771M $640M -$296M $912M
Net Income to Company $4.3B $3.2B $2.5B -$1.8B $2.9B
 
Minority Interest in Earnings -$22M -$6M -$21M -$31M -$34M
Net Income to Common Excl Extra Items $4.3B $3.2B $2.5B -$1.8B $2.9B
 
Basic EPS (Cont. Ops) $2.22 $1.60 $1.16 -$1.16 $1.36
Diluted EPS (Cont. Ops) $2.08 $1.46 $1.16 -$1.16 $1.34
Weighted Average Basic Share $2.1B $2B $1.9B $1.9B $1.9B
Weighted Average Diluted Share $2.1B $2B $2B $1.9B $1.9B
 
EBITDA -- -- -- -- --
EBIT $6.8B $6B $15.6B $20.5B $25.1B
 
Revenue (Reported) $17.7B $17B $17.8B $17.4B $19.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $6.8B $6B $15.6B $20.5B $25.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $75.8B $71.9B $74.5B $77B $81.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.5B $26.7B $28.3B $30.7B $29.7B
Other Inc / (Exp) $1.6B $459M $881M $1.1B -$470M
Operating Expenses $23.5B $26.7B $29.1B $29.5B $28.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $13.6B $27.5B $18.8B $12.9B $17B
Earnings of Discontinued Ops. -$20M $7M -$231M -$1M -$2M
Income Tax Expense $2.5B $5.5B $3.6B $3.5B $4.2B
Net Income to Company $11.1B $21.9B $15.1B $9.2B $12.7B
 
Minority Interest in Earnings -$40M -$73M -$89M -$153M -$151M
Net Income to Common Excl Extra Items $11B $22B $14.8B $9.2B $12.7B
 
Basic EPS (Cont. Ops) $5.03 $10.28 $7.03 $4.03 $6.02
Diluted EPS (Cont. Ops) $4.88 $10.08 $7.00 $3.99 $5.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $27B $35.5B $44.5B $91.3B $106.7B
 
Revenue (Reported) $75.8B $71.9B $74.5B $77B $81.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $27B $35.5B $44.5B $91.3B $106.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $71.9B $74.5B $77B $81.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.7B $28.3B $30.7B $29.7B --
Other Inc / (Exp) $459M $881M $1.1B -$470M --
Operating Expenses $26.7B $29.1B $29.5B $28.4B --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $27.5B $18.8B $12.9B $17B --
Earnings of Discontinued Ops. $7M -$231M -$1M -$2M --
Income Tax Expense $5.5B $3.6B $3.5B $4.2B --
Net Income to Company $21.9B $15.1B $9.2B $12.7B --
 
Minority Interest in Earnings -$73M -$89M -$153M -$151M --
Net Income to Common Excl Extra Items $22B $14.8B $9.2B $12.7B --
 
Basic EPS (Cont. Ops) $10.28 $7.03 $4.03 $6.02 --
Diluted EPS (Cont. Ops) $10.08 $7.00 $3.99 $5.95 --
Weighted Average Basic Share $8.1B $7.8B $7.7B $7.6B --
Weighted Average Diluted Share $8.2B $7.9B $7.8B $7.7B --
 
EBITDA -- -- -- -- --
EBIT $35.5B $44.5B $91.3B $106.7B --
 
Revenue (Reported) $71.9B $74.5B $77B $81.1B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $35.5B $44.5B $91.3B $106.7B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $309.6B $262B $342B $260.9B $276.5B
Short Term Investments $329.2B $279.3B $238.7B $245.1B $221.5B
Accounts Receivable, Net $44.8B $54.3B $54.2B $53.9B $50.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $979B $923.4B $1T $905.9B $823.2B
 
Property Plant And Equipment -- $24.3B $26.3B $28.7B $30.2B
Long-Term Investments $647B $700.3B $716.2B $721.8B $720.7B
Goodwill $22.2B $21.3B $19.7B $20.1B $19.3B
Other Intangibles $4.7B $4.5B $4.4B $4.4B $4.5B
Other Long-Term Assets -- -- -- -- --
Total Assets $2.3T $2.3T $2.4T $2.4T $2.4T
 
Accounts Payable $50.5B $61.4B $69.2B $63.5B $66.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $11.5B $12B $21.6B $17.2B $19.6B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $279.5B $280.7B $318.8B $379.1B $369.9B
 
Long-Term Debt $271.7B $254.4B $271.6B $286.6B $287.3B
Capital Leases -- -- -- -- --
Total Liabilities $2.1T $2.1T $2.2T $2.2T $2.1T
 
Common Stock $19.5B $19B $19B $17.6B $17.9B
Other Common Equity Adj -$32.1B -$38.8B -$47.1B -$44.8B -$47.9B
Common Equity $180B $183B $182.2B $187.9B $190.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $758M $700M $649M $798M $768M
Total Equity $200.2B $202.7B $201.8B $206.3B $209.4B
 
Total Liabilities and Equity $2.3T $2.3T $2.4T $2.4T $2.4T
Cash and Short Terms $638.8B $541.3B $580.8B $506B $498B
Total Debt $301.2B $282.3B $318.7B $324.1B $335.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $309.6B $262B $342B $260.9B $276.5B
Short Term Investments $329.2B $279.3B $238.7B $245.1B $221.5B
Accounts Receivable, Net $44.8B $54.3B $54.2B $53.9B $50.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $979B $923.4B $1T $905.9B $823.2B
 
Property Plant And Equipment -- $24.3B $26.3B $28.7B $30.2B
Long-Term Investments $647B $700.3B $716.2B $721.8B $720.7B
Goodwill $22.2B $21.3B $19.7B $20.1B $19.3B
Other Intangibles $4.7B $4.5B $4.4B $4.4B $4.5B
Other Long-Term Assets -- -- -- -- --
Total Assets $2.3T $2.3T $2.4T $2.4T $2.4T
 
Accounts Payable $50.5B $61.4B $69.2B $63.5B $66.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $11.5B $12B $21.6B $17.2B $19.6B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $279.5B $280.7B $318.8B $379.1B $369.9B
 
Long-Term Debt $271.7B $254.4B $271.6B $286.6B $287.3B
Capital Leases -- -- -- -- --
Total Liabilities $2.1T $2.1T $2.2T $2.2T $2.1T
 
Common Stock $19.5B $19B $19B $17.6B $17.9B
Other Common Equity Adj -$32.1B -$38.8B -$47.1B -$44.8B -$47.9B
Common Equity -- -- -- -- --
Total Preferred Equity $1.5B $1B -- -$3.4B $1.5B
Minority Interest, Total $758M $700M $649M $798M $768M
Total Equity $200.2B $202.7B $201.8B $206.3B $209.4B
 
Total Liabilities and Equity $2.3T $2.3T $2.4T $2.4T $2.4T
Cash and Short Terms $638.8B $541.3B $580.8B $506B $498B
Total Debt $301.2B $282.3B $318.7B $324.1B $335.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $11.1B $21.9B $15.1B $9.2B $12.7B
Depreciation & Amoritzation $3.9B $4B $4.3B $4.6B $4.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$23.5B $47.1B $25.1B -$73.4B -$19.7B
 
Capital Expenditures $3.4B $4.1B $5.6B $6.6B $6.5B
Cash Acquisitions -- -- $5.7B -$1.4B --
Cash From Investing -$92.4B -$110.7B -$79.5B -$8.5B $86.3B
 
Dividends Paid (Ex Special Dividend) -$5.4B -$5.2B -$5B -$5.2B -$5.2B
Special Dividend Paid
Long-Term Debt Issued $76.5B $70.7B $104.7B $65.8B $99.1B
Long-Term Debt Repaid -$63.4B -$75B -$57.1B -$65B -$93B
Repurchase of Common Stock -$4.4B -$11.4B -$3.3B -$6.1B -$7.5B
Other Financing Activities -$411M -$337M -$344M -$329M -$454M
Cash From Financing $233.6B $17.3B $137.8B $687M -$38.3B
 
Beginning Cash (CF) $193.9B $309.6B $262B $342B $260.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $117.7B -$46.4B $83.4B -$81.2B $28.3B
Ending Cash (CF) $309.6B $262B $342B $260.9B $276.5B
 
Levered Free Cash Flow -$26.9B $43B $19.4B -$80B -$26.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.3B $3.2B $2.5B -$1.8B $2.9B
Depreciation & Amoritzation $1.1B $985M $1.1B $1.2B $1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.2B -$12.1B $12.8B -$4.7B $24.8B
 
Capital Expenditures $1.1B $1.3B $2B $1.8B $1.7B
Cash Acquisitions -- -- $2.5B -$227M --
Cash From Investing -$9.2B $1.3B -$36.2B -$38.5B $7.7B
 
Dividends Paid (Ex Special Dividend) -$1.3B -$1.2B -$1.2B -$1.3B -$1.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10.9B $16.7B $19.3B $13.4B $20.9B
Long-Term Debt Repaid -$15.9B -$18.5B -$10.1B -$14.7B -$25.4B
Repurchase of Common Stock -- -$153M -- -$3.9B -$968M
Other Financing Activities -$3M -$9M -$5M -$5M -$6M
Cash From Financing -$2.4B -$50.6B $66.2B $45.7B -$47.3B
 
Beginning Cash (CF) $323.7B $323.8B $299.6B $254B $303.1B
Foreign Exchange Rate Adjustment -$1.2B -$409M -$383M $4.3B -$11.8B
Additions / Reductions -$12.9B -$61.4B $42.8B $2.6B -$14.8B
Ending Cash (CF) $309.6B $262B $342B $260.9B $276.5B
 
Levered Free Cash Flow -$2.4B -$13.4B $10.8B -$6.4B $23.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $11.1B $21.9B $15.1B $9.2B $12.7B
Depreciation & Amoritzation $3.9B $4B $4.3B $4.6B $4.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$23.5B $47.1B $25.1B -$73.4B -$19.7B
 
Capital Expenditures $3.4B $4.1B $5.6B $6.6B $6.5B
Cash Acquisitions -- -- $5.7B -$1.4B --
Cash From Investing -$92.4B -$110.7B -$79.5B -$8.5B $86.3B
 
Dividends Paid (Ex Special Dividend) -$5.4B -$5.2B -$5B -$5.2B -$5.2B
Special Dividend Paid
Long-Term Debt Issued $76.5B $70.7B $104.7B $65.8B $99.1B
Long-Term Debt Repaid -$63.4B -$75B -$57.1B -$65B -$93B
Repurchase of Common Stock -$4.4B -$11.4B -$3.3B -$6.1B -$7.5B
Other Financing Activities -$411M -$337M -$344M -$329M -$454M
Cash From Financing $233.6B $17.3B $137.8B $687M -$38.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $117.7B -$46.4B $83.4B -$81.2B $28.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$26.9B $43B $19.4B -$80B -$26.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $21.9B $15.1B $9.2B $12.7B --
Depreciation & Amoritzation $4B $4.3B $4.6B $4.3B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $47.1B $25.1B -$73.4B -$19.7B --
 
Capital Expenditures $4.1B $5.6B $6.6B $6.5B --
Cash Acquisitions -- $5.7B -$1.4B -- --
Cash From Investing -$110.7B -$79.5B -$8.5B $86.3B --
 
Dividends Paid (Ex Special Dividend) -$5.2B -$5B -$5.2B -$5.2B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $70.7B $104.7B $65.8B $99.1B --
Long-Term Debt Repaid -$75B -$57.1B -$65B -$93B --
Repurchase of Common Stock -$11.4B -$3.3B -$6.1B -$7.5B --
Other Financing Activities -$337M -$344M -$329M -$454M --
Cash From Financing $17.3B $137.8B $687M -$38.3B --
 
Beginning Cash (CF) $1.3T $1.1T $1.2T $1.1T --
Foreign Exchange Rate Adjustment -$1.2B -$3.4B $95M -$12.7B --
Additions / Reductions -$46.4B $83.4B -$81.2B $28.3B --
Ending Cash (CF) $1.2T $1.2T $1.1T $1.1T --
 
Levered Free Cash Flow $43B $19.4B -$80B -$26.2B --

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

GET BETTER TRADE IDEAS

Popular

Is Diamondback Energy a Good Stock to Buy?
Is Diamondback Energy a Good Stock to Buy?

Diamondback Energy (FANG) is a lesser-known diamond in the rough…

What Is Hindsight Bias In Investing?
What Is Hindsight Bias In Investing?

You’ve probably heard the expression “hindsight is 20/20.” That saying…

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Stock Ideas

Buy
58
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
29
UNF alert for Mar 26

UniFirst [UNF] is up 0.24% over the past day.

Sell
30
KEQU alert for Mar 26

Kewaunee Scientific [KEQU] is down 1.45% over the past day.

Buy
82
EPAC alert for Mar 26

Enerpac Tool Group [EPAC] is down 3.19% over the past day.

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

Show me the best stock