Financhill
Sell
49

CMA Quote, Financials, Valuation and Earnings

Last price:
$58.71
Seasonality move :
2.08%
Day range:
$58.25 - $60.05
52-week range:
$45.32 - $73.45
Dividend yield:
4.84%
P/E ratio:
11.70x
P/S ratio:
2.42x
P/B ratio:
1.25x
Volume:
1.5M
Avg. volume:
2M
1-year change:
6.78%
Market cap:
$7.7B
Revenue:
$3.2B
EPS (TTM):
$5.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.9B $3B $3.5B $3.6B $3.2B
Revenue Growth (YoY) -12.89% 1.89% 19.11% 1.64% -9.69%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.2B $1.3B $1.4B $1.5B
Other Inc / (Exp) $85M -- $8M -$42M -$11M
Operating Expenses $1.1B $1.2B $1.3B $1.3B $1.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $621M $1.5B $1.5B $1.1B $888M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $124M $322M $325M $263M $190M
Net Income to Company $497M $1.2B $1.2B $881M $698M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $497M $1.2B $1.2B $881M $698M
 
Basic EPS (Cont. Ops) $3.45 $8.45 $8.56 $6.47 $5.06
Diluted EPS (Cont. Ops) $3.43 $8.35 $8.47 $6.44 $5.02
Weighted Average Basic Share $139M $135M $131M $132M $133M
Weighted Average Diluted Share $140M $137M $133M $133M $134M
 
EBITDA -- -- -- -- --
EBIT $803M $1.5B $1.7B $2.8B $2.6B
 
Revenue (Reported) $2.9B $3B $3.5B $3.6B $3.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $803M $1.5B $1.7B $2.8B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $734M $750M $1B $782M $825M
Revenue Growth (YoY) -8.71% 2.18% 36% -23.33% 5.5%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $291M $307M $339M $392M $354M
Other Inc / (Exp) $36M -$90M $8M -$74M -$10M
Operating Expenses $291M $307M $339M $392M $354M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $286M $289M $446M $52M $217M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $65M $61M $96M $19M $47M
Net Income to Company $221M $228M $350M $33M $170M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $221M $228M $350M $33M $170M
 
Basic EPS (Cont. Ops) $1.50 $1.69 $2.61 $0.20 $1.23
Diluted EPS (Cont. Ops) $1.49 $1.66 $2.58 $0.20 $1.22
Weighted Average Basic Share $139M $132M $131M $132M $133M
Weighted Average Diluted Share $140M $134M $133M $133M $134M
 
EBITDA -- -- -- -- --
EBIT $306M $302M $580M $517M $609M
 
Revenue (Reported) $734M $750M $1B $782M $825M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $306M $302M $580M $517M $609M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.9B $3B $3.5B $3.6B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.2B $1.3B $1.4B $1.4B
Other Inc / (Exp) $85M -$18M $8M -$42M -$11M
Operating Expenses $1.1B $1.2B $1.3B $1.4B $1.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $621M $1.5B $1.5B $1.1B $888M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $124M $322M $325M $263M $190M
Net Income to Company $497M $1.2B $1.2B $881M $698M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $497M $1.2B $1.2B $881M $698M
 
Basic EPS (Cont. Ops) $3.42 $8.42 $8.57 $6.48 $5.06
Diluted EPS (Cont. Ops) $3.39 $8.31 $8.47 $6.44 $5.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $803M $1.5B $1.7B $2.8B $2.6B
 
Revenue (Reported) $2.9B $3B $3.5B $3.6B $3.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $803M $1.5B $1.7B $2.8B $2.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3B $3.5B $3.6B $3.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.3B $1.4B $1.4B --
Other Inc / (Exp) -$18M $8M -$42M -$11M --
Operating Expenses $1.2B $1.3B $1.4B $1.4B --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.5B $1.5B $1.1B $888M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $322M $325M $263M $190M --
Net Income to Company $1.2B $1.2B $881M $698M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.2B $1.2B $881M $698M --
 
Basic EPS (Cont. Ops) $8.42 $8.57 $6.48 $5.06 --
Diluted EPS (Cont. Ops) $8.31 $8.47 $6.44 $5.02 --
Weighted Average Basic Share $541M $524M $527M $531M --
Weighted Average Diluted Share $547M $530M $530M $535M --
 
EBITDA -- -- -- -- --
EBIT $1.5B $1.7B $2.8B $2.6B --
 
Revenue (Reported) $3B $3.5B $3.6B $3.2B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.5B $1.7B $2.8B $2.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $15.8B $22.7B $6.3B $9.5B $6.8B
Short Term Investments $15.2B $17.2B $19.2B $17.3B $7.4B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $31.6B $40.5B $26.2B $27.6B $14.9B
 
Property Plant And Equipment $459M $454M $400M $445M $473M
Long-Term Investments $15.2B $17.2B $19.2B $17.3B $7.4B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $88.1B $94.6B $85.4B $85.8B $79.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $3.2B $3.6B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $905M $877M $4.1B $3.6B --
 
Long-Term Debt $4.8B $1.9B $2.2B $6.2B $6.7B
Capital Leases -- -- -- -- --
Total Liabilities $80.1B $86.7B $80.2B $79.4B $72.8B
 
Common Stock $1.5B $1.5B $1.5B $1.5B $1.5B
Other Common Equity Adj -- -- -- -- --
Common Equity $7.7B $7.5B $4.8B $6B $6.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.1B $7.9B $5.2B $6.4B $6.5B
 
Total Liabilities and Equity $88.1B $94.6B $85.4B $85.8B $79.3B
Cash and Short Terms $31B $39.9B $25.5B $26.8B $14.2B
Total Debt $5.7B $2.8B $6.2B $9.8B $6.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $15.8B $22.7B $6.3B $9.5B $6.8B
Short Term Investments $15.2B $17.2B $19.2B $17.3B $7.4B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $31.6B $40.5B $26.2B $27.6B $14.9B
 
Property Plant And Equipment $459M $454M $400M $445M $473M
Long-Term Investments $15.2B $17.2B $19.2B $17.3B $7.4B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $88.1B $94.6B $85.4B $85.8B $79.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $3.2B $3.6B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $905M $877M $4.1B $3.6B --
 
Long-Term Debt $4.8B $1.9B $2.2B $6.2B $6.7B
Capital Leases -- -- -- -- --
Total Liabilities $80.1B $86.7B $80.2B $79.4B $72.8B
 
Common Stock $1.5B $1.5B $1.5B $1.5B $1.5B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.1B $7.9B $5.2B $6.4B $6.5B
 
Total Liabilities and Equity $88.1B $94.6B $85.4B $85.8B $79.3B
Cash and Short Terms $31B $39.9B $25.5B $26.8B $14.2B
Total Debt $5.7B $2.8B $6.2B $9.8B $6.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $497M $1.2B $1.2B $881M $698M
Depreciation & Amoritzation $108M $99M $92M $87M $96M
Stock-Based Compensation $24M $41M $60M $52M $54M
Change in Accounts Receivable $25M $13M -$152M -$65M $83M
Change in Inventories -- -- -- -- --
Cash From Operations $928M $634M $638M $1.3B $601M
 
Capital Expenditures $79M $70M $82M $153M $153M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.6B $1.7B -$10B $3.5B $3.3B
 
Dividends Paid (Ex Special Dividend) -$383M -$392M -$376M -$394M -$400M
Special Dividend Paid
Long-Term Debt Issued -- -- $500M $4B $1B
Long-Term Debt Repaid -$1.7B -$2.8B -- -$850M -$500M
Repurchase of Common Stock -$199M -$729M -$36M -- -$100M
Other Financing Activities -$1M $4M -$9M -$19M -$14M
Cash From Financing $13.6B $4.6B -$7.1B -$1.5B -$6.6B
 
Beginning Cash (CF) $5.8B $15.8B $22.7B $6.3B $9.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.9B $6.9B -$16.4B $3.2B -$2.7B
Ending Cash (CF) $15.8B $22.7B $6.3B $9.5B $6.8B
 
Levered Free Cash Flow $849M $564M $556M $1.1B $448M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $221M $228M $350M $33M $170M
Depreciation & Amoritzation $26M $23M $21M $23M $26M
Stock-Based Compensation $6M $5M $12M $8M $9M
Change in Accounts Receivable -$7M -$4M -$57M $5M $28M
Change in Inventories -- -- -- -- --
Cash From Operations $208M $429M $597M $1.1B -$354M
 
Capital Expenditures $28M $20M $24M $60M $35M
Cash Acquisitions -- -- -- -- --
Cash From Investing $28M -$1.4B -$1.4B $1.7B $253M
 
Dividends Paid (Ex Special Dividend) -$101M -$94M -$93M -$103M -$105M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$50M $7M $16M -$87M
Other Financing Activities -- $2M -$9M -$17M -$15M
Cash From Financing $4.4B $108M $1.1B -$1.4B $512M
 
Beginning Cash (CF) $11.1B $23.6B $6B $8.1B $6.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.6B -$910M $312M $1.4B $411M
Ending Cash (CF) $15.8B $22.7B $6.3B $9.5B $6.8B
 
Levered Free Cash Flow $180M $409M $573M $1.1B -$389M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $497M $1.2B $1.2B $881M $698M
Depreciation & Amoritzation $108M $99M $92M $87M $96M
Stock-Based Compensation $24M $41M $60M $52M $54M
Change in Accounts Receivable $25M $13M -$152M -$65M $83M
Change in Inventories -- -- -- -- --
Cash From Operations $928M $634M $638M $1.3B $601M
 
Capital Expenditures $79M $70M $82M $153M $153M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.6B $1.7B -$10B $3.5B $3.3B
 
Dividends Paid (Ex Special Dividend) -$383M -$392M -$376M -$394M -$400M
Special Dividend Paid
Long-Term Debt Issued -- -- $500M $4B $1B
Long-Term Debt Repaid -$1.7B -$2.8B -- -- --
Repurchase of Common Stock -$199M -$729M -$36M -- -$100M
Other Financing Activities -- $4M -$9M -- --
Cash From Financing $13.6B $4.6B -$7.1B -$1.5B -$6.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.9B $6.9B -$16.4B $3.2B -$2.7B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $849M $564M $556M $1.1B $448M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.2B $1.2B $881M $698M --
Depreciation & Amoritzation $99M $92M $87M $96M --
Stock-Based Compensation $41M $60M $52M $54M --
Change in Accounts Receivable $13M -$152M -$65M $83M --
Change in Inventories -- -- -- -- --
Cash From Operations $634M $638M $1.3B $601M --
 
Capital Expenditures $70M $82M $153M $153M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.7B -$10B $3.5B $3.3B --
 
Dividends Paid (Ex Special Dividend) -$392M -$376M -$394M -$400M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $500M $4B $1B --
Long-Term Debt Repaid -$2.8B -- -$850M -$500M --
Repurchase of Common Stock -$729M -$36M -- -$100M --
Other Financing Activities $4M -$9M -$19M -$14M --
Cash From Financing $4.6B -$7.1B -$1.5B -$6.6B --
 
Beginning Cash (CF) $70.7B $49.7B $35.4B $25.8B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.9B -$16.4B $3.2B -$2.7B --
Ending Cash (CF) $77.6B $33.3B $38.6B $23.1B --
 
Levered Free Cash Flow $564M $556M $1.1B $448M --

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

GET BETTER TRADE IDEAS

Popular

Why Did Buffett Sell the S&P 500?
Why Did Buffett Sell the S&P 500?

Warren Buffett has always been an advocate of investing in…

Will SoundHound AI Stock Recover?
Will SoundHound AI Stock Recover?

SoundHound AI (NASDAQ:SOUN) is a leading maker of artificial intelligence…

What Stocks Did Warren Buffett Just Buy?
What Stocks Did Warren Buffett Just Buy?

In Q4 of last year, Warren Buffett added to or…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 29

Ajinomoto [AJINY] is up 99.61% over the past day.

Buy
69
AGX alert for Mar 29

Argan [AGX] is up 19.83% over the past day.

Sell
24
AIR alert for Mar 29

AAR [AIR] is down 16.36% over the past day.

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

Show me the best stock