Financhill
Buy
52

CFG Quote, Financials, Valuation and Earnings

Last price:
$44.56
Seasonality move :
-6.37%
Day range:
$42.97 - $44.59
52-week range:
$30.24 - $49.25
Dividend yield:
3.77%
P/E ratio:
17.54x
P/S ratio:
2.62x
P/B ratio:
0.86x
Volume:
2.6M
Avg. volume:
3.7M
1-year change:
38.64%
Market cap:
$19.6B
Revenue:
$8.2B
EPS (TTM):
$2.54
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $6.5B $6.9B $6.6B $8.1B $8.2B
Revenue Growth (YoY) 5.92% 6.38% -3.74% 21.14% 2.14%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $2.3B $2.3B $2.8B $3.2B
Other Inc / (Exp) $19M $4M $10M $9M $28M
Operating Expenses $2.1B $2.3B $2.3B $2.6B $3.1B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.3B $1.3B $3B $2.7B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $460M $241M $658M $582M $422M
Net Income to Company $1.8B $1.1B $2.3B $2.1B $1.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.8B $1.1B $2.3B $2.1B $1.6B
 
Basic EPS (Cont. Ops) $3.82 $2.22 $5.18 $4.12 $3.14
Diluted EPS (Cont. Ops) $3.81 $2.22 $5.16 $4.10 $3.13
Weighted Average Basic Share $449.7M $427.1M $425.7M $476M $475.1M
Weighted Average Diluted Share $451.2M $428.2M $427.4M $477.8M $476.7M
 
EBITDA -- -- -- -- --
EBIT $3.8B $2.1B $3.3B $3.7B $6B
 
Revenue (Reported) $6.5B $6.9B $6.6B $8.1B $8.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $3.8B $2.1B $3.3B $3.7B $6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.8B $1.7B $2.2B $2B $1.9B
Revenue Growth (YoY) 9.34% -7.37% 31.22% -7.49% -5.51%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $548M $558M $721M $749M $727M
Other Inc / (Exp) $1M $3M -- $5M $9M
Operating Expenses $548M $558M $684M $727M $714M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $375M $681M $813M $549M $470M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $61M $151M $177M $119M $88M
Net Income to Company $314M $530M $636M $430M $382M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $314M $530M $636M $430M $382M
 
Basic EPS (Cont. Ops) $0.68 $1.18 $1.23 $0.85 $0.77
Diluted EPS (Cont. Ops) $0.68 $1.18 $1.23 $0.85 $0.77
Weighted Average Basic Share $426.8M $426.1M $495.7M $469.5M $446.6M
Weighted Average Diluted Share $428M $427.8M $497.5M $471.2M $449.9M
 
EBITDA -- -- -- -- --
EBIT $518M $758M $1.1B $1.6B $1.6B
 
Revenue (Reported) $1.8B $1.7B $2.2B $2B $1.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $518M $758M $1.1B $1.6B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.8B $6.6B $7.5B $8.5B $7.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.3B $2.7B $2.9B $3.3B
Other Inc / (Exp) $10M $9M $6M $23M $23M
Operating Expenses $2.2B $2.3B $2.6B $2.6B $3.2B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.3B $2.9B $2.5B $2.7B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $217M $619M $561M $581M $288M
Net Income to Company $1.1B $2.2B $2B $2.1B $1.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1B $2.2B $2B $2.1B $1.3B
 
Basic EPS (Cont. Ops) $2.22 $5.00 $4.02 $4.04 $2.56
Diluted EPS (Cont. Ops) $2.22 $4.98 $4.00 $4.02 $2.54
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $2.3B $3.2B $3.1B $6B $6.3B
 
Revenue (Reported) $6.8B $6.6B $7.5B $8.5B $7.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.3B $3.2B $3.1B $6B $6.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.2B $4.9B $5.8B $6.2B $5.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.7B $2.1B $2.2B $2.3B
Other Inc / (Exp) $4M $9M $5M $19M $14M
Operating Expenses $1.7B $1.7B $2B $2B $2.1B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $727M $2.3B $1.8B $1.8B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $126M $504M $407M $406M $272M
Net Income to Company $601M $1.8B $1.4B $1.4B $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $601M $1.8B $1.4B $1.4B $1.1B
 
Basic EPS (Cont. Ops) $1.24 $4.01 $2.85 $2.78 $2.22
Diluted EPS (Cont. Ops) $1.24 $3.99 $2.83 $2.77 $2.20
Weighted Average Basic Share $1.3B $1.3B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.3B $1.3B $1.4B $1.4B $1.4B
 
EBITDA -- -- -- -- --
EBIT $1.4B $2.6B $2.3B $4.6B $4.9B
 
Revenue (Reported) $5.2B $4.9B $5.8B $6.2B $5.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.4B $2.6B $2.3B $4.6B $4.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $3.7B $13B $9.5B $10.9B $12B
Short Term Investments $20.3B $22.4B $25.4B $23.7B $29.7B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $27.3B $39.3B $37.7B $36.9B $43.3B
 
Property Plant And Equipment $761M $759M $768M $844M $895M
Long-Term Investments $23.2B $25.5B $27.6B $33.5B $38.6B
Goodwill $7B $7.1B $7.1B $8.2B $8.2B
Other Intangibles -- -- $64M $197M $157M
Other Long-Term Assets -- -- -- -- --
Total Assets $165.7B $183.3B $188.4B $226.7B $222B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $9M $12M $73M $3M $505M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $274M $243M $74M $3M $505M
 
Long-Term Debt $14B $8.3B $6.9B $15.9B $13.5B
Capital Leases -- -- -- -- --
Total Liabilities $143.5B $160.7B $165B $203B $197.6B
 
Common Stock $1.6B $2B $2B $2B $2B
Other Common Equity Adj -$411M -$60M -$665M -$4.6B -$3.8B
Common Equity $20.6B $20.7B $21.4B $21.7B $22.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $22.2B $22.7B $23.4B $23.7B $24.3B
 
Total Liabilities and Equity $165.7B $183.3B $188.4B $226.7B $222B
Cash and Short Terms $23.9B $35.4B $34.9B $34.6B $41.7B
Total Debt $14.1B $8.4B $7B $15.9B $14B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $9.5B $14B $8.4B $15.7B $11.6B
Short Term Investments $22.3B $24.3B $23.3B $24.7B $32.7B
Accounts Receivable, Net $527M -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $36.6B $41.6B $34.5B $42.1B $44.8B
 
Property Plant And Equipment $747M $732M $827M $878M $862M
Long-Term Investments $25.4B $26.7B $33.2B $33.8B $41.3B
Goodwill $7.1B $7.1B $8.2B $8.2B $8.2B
Other Intangibles -- -- -- $167M $137M
Other Long-Term Assets -- -- -- -- --
Total Assets $179.2B $187B $224.7B $225.3B $219.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $252M $8M $263M $232M $15M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $252M $8M $263M $232M $2B
 
Long-Term Debt $9.1B $6.9B $16.3B $17.4B $12B
Capital Leases -- -- -- -- --
Total Liabilities $156.8B $163.6B $201.5B $202.4B $194.8B
 
Common Stock $2B $2B $2B $2B $2.1B
Other Common Equity Adj $10M -$508M -$4.8B -$5.2B -$2.9B
Common Equity -- -- -- -- --
Total Preferred Equity -- -$250M -- -- -$300M
Minority Interest, Total -- -- -- -- --
Total Equity $22.5B $23.4B $23.1B $22.9B $24.9B
 
Total Liabilities and Equity $179.2B $187B $224.7B $225.3B $219.7B
Cash and Short Terms $31.9B $38.3B $31.7B $40.4B $44.2B
Total Debt $9.4B $7B $16.5B $17.6B $14B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.8B $1.1B $2.3B $2.1B $1.6B
Depreciation & Amoritzation $633M $578M $625M $565M $478M
Stock-Based Compensation $41M $48M $59M $84M $87M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $111M $2.3B $4.1B $3B
 
Capital Expenditures $95M $118M $124M $126M $172M
Cash Acquisitions -$129M -$3M -$165M -$255M --
Cash From Investing -$3.9B -$6.1B -$10.5B -$12.6B $5.2B
 
Dividends Paid (Ex Special Dividend) -$682M -$770M -$783M -$892M -$928M
Special Dividend Paid
Long-Term Debt Issued $12.9B $8.3B -- $24.6B $26B
Long-Term Debt Repaid -$15.9B -$14.1B -$1.4B -$19.7B -$28.4B
Repurchase of Common Stock -$1.2B -$270M -$545M -$153M -$906M
Other Financing Activities -$21M -$96M -$23M -$25M $21M
Cash From Financing $1.5B $15.4B $4.6B $9.9B -$7.1B
 
Beginning Cash (CF) $4.1B $3.4B $12.7B $9.2B $10.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$688M $9.3B -$3.6B $1.4B $1.1B
Ending Cash (CF) $3.4B $12.7B $9.2B $10.5B $11.6B
 
Levered Free Cash Flow $1.6B -$7M $2.2B $4B $2.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $314M $530M $636M $430M $382M
Depreciation & Amoritzation $103M $136M $121M $122M $129M
Stock-Based Compensation $11M $12M $16M $18M $21M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $658M $1.3B $3B $1B $130M
 
Capital Expenditures -$53M $27M $85M $33M $34M
Cash Acquisitions -- -$14M -$1M -- --
Cash From Investing $2.1B -$1.3B $883M $382M $161M
 
Dividends Paid (Ex Special Dividend) -$196M -$200M -$243M -$231M -$225M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $14M -- $6.3B $9B $2.3B
Long-Term Debt Repaid -$5M $1M -$4.4B -$5.8B -$1.5B
Repurchase of Common Stock -- -$250M -- -$250M -$625M
Other Financing Activities -$79M -- -- -- $7M
Cash From Financing -$988M $1.1B -$2.2B $2.4B -$1.1B
 
Beginning Cash (CF) $7.4B $12.6B $6.5B $11.6B $11.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8B $1.1B $1.6B $3.8B -$856M
Ending Cash (CF) $9.2B $13.7B $8.2B $15.4B $10.9B
 
Levered Free Cash Flow $711M $1.3B $2.9B $982M $96M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.1B $2.2B $2B $2.1B $1.3B
Depreciation & Amoritzation $612M $612M $620M $469M $500M
Stock-Based Compensation $31M $61M $80M $89M $90M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$28M $2B $3.8B $3.7B $2.2B
 
Capital Expenditures $48M $177M $206M $109M $122M
Cash Acquisitions -$3M -$14M -$386M -$20M --
Cash From Investing -$7.6B -$3.6B -$20B $4.9B $1.6B
 
Dividends Paid (Ex Special Dividend) -$752M -$783M -$852M -$931M -$907M
Special Dividend Paid
Long-Term Debt Issued $13.9B -- $11.5B $34.3B $17.9B
Long-Term Debt Repaid -$18.6B -$2.2B -$6.2B -$33.3B -$21.4B
Repurchase of Common Stock -$670M -$345M -- -$1.1B -$1.1B
Other Financing Activities -$94M -$24M -$25M -$27M $48M
Cash From Financing $13B $6.1B $10.6B -$1.4B -$8.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.4B $4.5B -$5.6B $7.2B -$4.5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$76M $1.9B $3.6B $3.6B $2.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $601M $1.8B $1.4B $1.4B $1.1B
Depreciation & Amoritzation $419M $453M $448M $352M $374M
Stock-Based Compensation $34M $47M $68M $73M $76M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$755M $1.2B $2.7B $2.3B $1.5B
 
Capital Expenditures -- $59M $141M $124M $74M
Cash Acquisitions -$3M -$14M -$235M -- --
Cash From Investing -$5.5B -$3B -$12.5B $5B $1.4B
 
Dividends Paid (Ex Special Dividend) -$577M -$590M -$659M -$698M -$677M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8.3B -- $11.5B $21.2B $13.2B
Long-Term Debt Repaid -$13.3B -$1.4B -$6.2B -$19.8B -$12.7B
Repurchase of Common Stock -$270M -$345M -$2M -$906M -$1.1B
Other Financing Activities -$94M -$22M -$24M -$26M $1M
Cash From Financing $12.1B $2.8B $8.8B -$2.5B -$3.6B
 
Beginning Cash (CF) $14.9B $40B $25.6B $30.1B $35B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.8B $983M -$998M $4.9B -$713M
Ending Cash (CF) $20.7B $41B $24.6B $34.9B $34.3B
 
Levered Free Cash Flow -$755M $1.1B $2.5B $2.2B $1.4B

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

GET BETTER TRADE IDEAS

Popular

Will Booking Holdings Stock Split?
Will Booking Holdings Stock Split?

Booking Holdings, the travel and technology company that owns brands…

Why Buy Domino’s Pizza Stock?
Why Buy Domino’s Pizza Stock?

When you think of growth stocks, you probably imagine technology…

What Companies Are In The VanEck Semiconductor ETF?
What Companies Are In The VanEck Semiconductor ETF?

There’s a lot to love about the VanEck Semiconductor ETF,…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 121x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Sell
39
DOGZ alert for Jan 4

Dogness (International) [DOGZ] is down 20.52% over the past day.

Buy
66
DMRC alert for Jan 4

Digimarc [DMRC] is up 16.19% over the past day.

Sell
39
MSTR alert for Jan 4

MicroStrategy [MSTR] is up 13.33% over the past day.

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

Show me the best stock