Financhill
Buy
51

CMI Quote, Financials, Valuation and Earnings

Last price:
$316.26
Seasonality move :
4.79%
Day range:
$319.72 - $327.58
52-week range:
$261.51 - $387.90
Dividend yield:
2.21%
P/E ratio:
11.48x
P/S ratio:
1.32x
P/B ratio:
4.33x
Volume:
842.8K
Avg. volume:
943.6K
1-year change:
9.76%
Market cap:
$44.5B
Revenue:
$34.1B
EPS (TTM):
$28.17
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $19.8B $24B $28.1B $34.1B $34.1B
Revenue Growth (YoY) -15.95% 21.25% 16.87% 21.34% 0.11%
 
Cost of Revenues $14.9B $18.3B $21.4B $25.8B $25.7B
Gross Profit $4.9B $5.7B $6.7B $8.2B $8.4B
Gross Profit Margin 24.7% 23.71% 23.93% 24.22% 24.75%
 
R&D Expenses $906M $1.1B $1.3B $1.5B $1.5B
Selling, General & Admin $2.1B $2.4B $2.7B $3.3B $3.3B
Other Inc / (Exp) $496M $580M $313M -$1.6B $1.7B
Operating Expenses $3B $3.5B $4.1B $4.9B $5.1B
Operating Income $1.8B $2.2B $2.6B $3.3B $3.4B
 
Net Interest Expenses $5M $29M $74M $136M $184M
EBT. Incl. Unusual Items $2.3B $2.8B $2.8B $1.6B $4.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $527M $587M $636M $786M $835M
Net Income to Company $1.8B $2.2B $2.2B $840M $4.1B
 
Minority Interest in Earnings -$22M -$33M -$32M -$105M -$122M
Net Income to Common Excl Extra Items $1.8B $2.1B $2.2B $735M $3.9B
 
Basic EPS (Cont. Ops) $12.07 $14.74 $15.20 $5.19 $28.55
Diluted EPS (Cont. Ops) $12.01 $14.61 $15.12 $5.15 $28.37
Weighted Average Basic Share $148.2M $144.6M $141.5M $141.7M $138.2M
Weighted Average Diluted Share $149M $145.9M $142.3M $142.7M $139.1M
 
EBITDA $3.1B $3.5B $3.8B $3B $6.3B
EBIT $2.4B $2.9B $3B $2B $5.3B
 
Revenue (Reported) $19.8B $24B $28.1B $34.1B $34.1B
Operating Income (Reported) $1.8B $2.2B $2.6B $3.3B $3.4B
Operating Income (Adjusted) $2.4B $2.9B $3B $2B $5.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.8B $5.9B $7.8B $8.5B $8.4B
Revenue Growth (YoY) 4.52% 0.34% 32.82% 9.95% -1.12%
 
Cost of Revenues $4.5B $4.5B $6B $6.5B $6.4B
Gross Profit $1.4B $1.3B $1.8B $2B $2B
Gross Profit Margin 23.35% 22.51% 23.41% 23.42% 24.08%
 
R&D Expenses $255M $288M $333M $390M $356M
Selling, General & Admin $576M $629M $742M $876M $801M
Other Inc / (Exp) $117M $148M $195M -$1.9B $53M
Operating Expenses $838M $938M $1.1B $1.3B $1.4B
Operating Income $523M $379M $670M $717M $664M
 
Net Interest Expenses $5M $14M $87M $36M $55M
EBT. Incl. Unusual Items $635M $514M $778M -$1.2B $662M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $125M $114M $134M $163M $217M
Net Income to Company $510M $400M $644M -$1.4B $445M
 
Minority Interest in Earnings -$9M -$6M -$13M -$38M -$27M
Net Income to Common Excl Extra Items $501M $394M $631M -$1.4B $418M
 
Basic EPS (Cont. Ops) $3.39 $2.78 $4.47 -$10.08 $3.04
Diluted EPS (Cont. Ops) $3.36 $2.75 $4.43 -$10.08 $3.02
Weighted Average Basic Share $147.9M $142.8M $141.5M $141.7M $137.3M
Weighted Average Diluted Share $149.3M $144.1M $142.3M $143M $138.2M
 
EBITDA $838M $705M $1.1B -$874M $1B
EBIT $664M $540M $865M -$1.1B $751M
 
Revenue (Reported) $5.8B $5.9B $7.8B $8.5B $8.4B
Operating Income (Reported) $523M $379M $670M $717M $664M
Operating Income (Adjusted) $664M $540M $865M -$1.1B $751M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $19.8B $24B $28.1B $34.1B $34.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.9B $18.3B $21.4B $25.8B $25.7B
Gross Profit $4.9B $5.7B $6.7B $8.2B $8.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $906M $1.1B $1.3B $1.5B $1.5B
Selling, General & Admin $2.1B $2.4B $2.7B $3.3B $3.2B
Other Inc / (Exp) $499M $580M $392M -$1.6B $1.7B
Operating Expenses $3B $3.5B $4.1B $4.9B $5B
Operating Income $1.8B $2.2B $2.6B $3.4B $3.4B
 
Net Interest Expenses $8M $29M $153M $136M $184M
EBT. Incl. Unusual Items $2.3B $2.8B $2.8B $1.6B $4.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $527M $587M $636M $786M $835M
Net Income to Company $1.8B $2.2B $2.2B $840M $4.1B
 
Minority Interest in Earnings -$22M -$33M -$32M -$105M -$122M
Net Income to Common Excl Extra Items $1.8B $2.1B $2.2B $735M $3.9B
 
Basic EPS (Cont. Ops) $12.07 $14.74 $15.21 $5.21 $28.34
Diluted EPS (Cont. Ops) $11.99 $14.61 $15.11 $5.11 $28.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.1B $3.5B $3.8B $3B $6.3B
EBIT $2.4B $2.9B $3B $2B $5.3B
 
Revenue (Reported) $19.8B $24B $28.1B $34.1B $34.1B
Operating Income (Reported) $1.8B $2.2B $2.6B $3.4B $3.4B
Operating Income (Adjusted) $2.4B $2.9B $3B $2B $5.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $24B $28.1B $34.1B $34.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.3B $21.4B $25.8B $25.7B --
Gross Profit $5.7B $6.7B $8.2B $8.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.1B $1.3B $1.5B $1.5B --
Selling, General & Admin $2.4B $2.7B $3.3B $3.2B --
Other Inc / (Exp) $580M $392M -$1.6B $1.7B --
Operating Expenses $3.5B $4.1B $4.9B $5B --
Operating Income $2.2B $2.6B $3.4B $3.4B --
 
Net Interest Expenses $29M $153M $136M $184M --
EBT. Incl. Unusual Items $2.8B $2.8B $1.6B $4.9B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $587M $636M $786M $835M --
Net Income to Company $2.2B $2.2B $840M $4.1B --
 
Minority Interest in Earnings -$33M -$32M -$105M -$122M --
Net Income to Common Excl Extra Items $2.1B $2.2B $735M $3.9B --
 
Basic EPS (Cont. Ops) $14.74 $15.21 $5.21 $28.34 --
Diluted EPS (Cont. Ops) $14.61 $15.11 $5.11 $28.17 --
Weighted Average Basic Share $578.4M $566M $566.7M $552.9M --
Weighted Average Diluted Share $583.6M $569.4M $570.7M $556.3M --
 
EBITDA $3.5B $3.8B $3B $6.3B --
EBIT $2.9B $3B $2B $5.3B --
 
Revenue (Reported) $24B $28.1B $34.1B $34.1B --
Operating Income (Reported) $2.2B $2.6B $3.4B $3.4B --
Operating Income (Adjusted) $2.9B $3B $2B $5.3B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.4B $2.6B $2.1B $2.2B $1.7B
Short Term Investments $461M $595M $472M $562M $593M
Accounts Receivable, Net $3.4B $3.6B $5.2B $5.6B $5.2B
Inventory $3.4B $4.4B $5.6B $5.7B $5.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $790M $777M $1.1B $1.2B $1.6B
Total Current Assets $11.9B $12.3B $14.5B $15.2B $14.8B
 
Property Plant And Equipment $4.7B $4.9B $6B $6.8B $6.9B
Long-Term Investments $1.4B $1.5B $1.8B $1.8B $1.9B
Goodwill $1.3B $1.3B $2.3B $2.5B $2.4B
Other Intangibles $963M $900M $2.7B $2.5B $2.4B
Other Long-Term Assets $816M $894M $1B $960M $982M
Total Assets $22.6B $23.7B $30.3B $32B $31.5B
 
Accounts Payable $2.8B $3B $4.3B $4.3B $4B
Accrued Expenses $1.3B $1.5B $1.7B $3.7B $2B
Current Portion Of Long-Term Debt $62M $59M $783M $118M $660M
Current Portion Of Capital Lease Obligations $128M $128M $132M $138M $130M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.3B $7.1B $11.4B $12.9B $11.2B
 
Long-Term Debt $3.6B $3.6B $4.5B $4.8B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $13.6B $14.3B $20.1B $22.1B $20.2B
 
Common Stock $2.4B $2.1B $556M $556M $556M
Other Common Equity Adj -- -- -$1.9B -$2.2B -$2.4B
Common Equity $8.1B $8.1B $9B $8.9B $10.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $927M $1.3B $1.3B $1.1B $1B
Total Equity $9B $9.4B $10.2B $9.9B $11.3B
 
Total Liabilities and Equity $22.6B $23.7B $30.3B $32B $31.5B
Cash and Short Terms $3.9B $3.2B $2.6B $2.7B $2.3B
Total Debt $4.2B $4.2B $7.9B $6.7B $7.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.4B $2.6B $2.1B $2.2B $1.7B
Short Term Investments $461M $595M $472M $562M $593M
Accounts Receivable, Net $3.4B $3.6B $5.2B $5.6B $5.2B
Inventory $3.4B $4.4B $5.6B $5.7B $5.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $790M $777M $1.1B $1.2B $1.6B
Total Current Assets $11.9B $12.3B $14.5B $15.2B $14.8B
 
Property Plant And Equipment $4.7B $4.9B $6B $6.8B $6.9B
Long-Term Investments $1.4B $1.5B $1.8B $1.8B $1.9B
Goodwill $1.3B $1.3B $2.3B $2.5B $2.4B
Other Intangibles $963M $900M $2.7B $2.5B $2.4B
Other Long-Term Assets $816M $894M $1B $960M $982M
Total Assets $22.6B $23.7B $30.3B $32B $31.5B
 
Accounts Payable $2.8B $3B $4.3B $4.3B $4B
Accrued Expenses $1.3B $1.5B $1.7B $3.7B $2B
Current Portion Of Long-Term Debt $62M $59M $783M $118M $660M
Current Portion Of Capital Lease Obligations $128M $128M $132M $138M $130M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.3B $7.1B $11.4B $12.9B $11.2B
 
Long-Term Debt $3.6B $3.6B $4.5B $4.8B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $13.6B $14.3B $20.1B $22.1B $20.2B
 
Common Stock $2.4B $2.1B $556M $556M $556M
Other Common Equity Adj -- -- -$1.9B -$2.2B -$2.4B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $927M $1.3B $1.3B $1.1B $1B
Total Equity $9B $9.4B $10.2B $9.9B $11.3B
 
Total Liabilities and Equity $22.6B $23.7B $30.3B $32B $31.5B
Cash and Short Terms $3.9B $3.2B $2.6B $2.7B $2.3B
Total Debt $4.2B $4.2B $7.9B $6.7B $7.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.8B $2.2B $2.2B $840M $4.1B
Depreciation & Amoritzation $673M $662M $784M $1B $1.1B
Stock-Based Compensation $31M -- -- -- --
Change in Accounts Receivable -$51M -$174M -$697M -$330M $298M
Change in Inventories $46M -$945M -$567M -- -$402M
Cash From Operations $2.7B $2.3B $2B $4B $1.5B
 
Capital Expenditures $575M $734M $916M $1.2B $1.2B
Cash Acquisitions -$51M -- -$3.2B -$278M -$446M
Cash From Investing -$719M -$873M -$4.2B -$1.6B -$1.8B
 
Dividends Paid (Ex Special Dividend) -$782M -$809M -$855M -$921M -$969M
Special Dividend Paid
Long-Term Debt Issued $2B $79M $2.1B $861M $2.7B
Long-Term Debt Repaid -$73M -$73M -$1.6B -$1.1B -$1.6B
Repurchase of Common Stock -$641M -$1.4B -$374M -- --
Other Financing Activities $1M -$12M $84M -$202M -$119M
Cash From Financing $280M -$2.2B $1.7B -$2.2B -$173M
 
Beginning Cash (CF) $1.1B $3.4B $2.6B $2.1B $2.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.3B -$844M -$541M $146M -$468M
Ending Cash (CF) $3.4B $2.6B $2.1B $2.2B $1.7B
 
Levered Free Cash Flow $2.1B $1.5B $1B $2.8B $279M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $510M $400M $644M -$1.4B $445M
Depreciation & Amoritzation $174M $165M $240M $264M $271M
Stock-Based Compensation $9M -$25M -- -- --
Change in Accounts Receivable -$98M $179M -$364M $117M $189M
Change in Inventories $96M -$26M $30M $318M $324M
Cash From Operations $1.1B $732M $817M $1.5B $1.4B
 
Capital Expenditures $274M $336M $463M $519M $540M
Cash Acquisitions -$21M -$3M -$237M -$151M -$214M
Cash From Investing -$382M -$595M -$676M -$783M -$713M
 
Dividends Paid (Ex Special Dividend) -$200M -$208M -$222M -$238M -$250M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9M $44M $27M $82M $97M
Long-Term Debt Repaid $312M -$16M -$480M -$745M -$182M
Repurchase of Common Stock -$91M -$174M -$4M -- --
Other Financing Activities $3M $27M $56M $6M -$25M
Cash From Financing -$284M -$148M -$442M -$1.1B -$737M
 
Beginning Cash (CF) $3B $2.6B $2.5B $2.6B $1.7B
Foreign Exchange Rate Adjustment -$42M $15M -$97M -$1M -$34M
Additions / Reductions $476M -$11M -$301M -$432M -$28M
Ending Cash (CF) $3.4B $2.6B $2.1B $2.2B $1.7B
 
Levered Free Cash Flow $868M $396M $354M $940M $882M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.8B $2.2B $2.2B $840M $4.1B
Depreciation & Amoritzation $673M $662M $784M $1B $1.1B
Stock-Based Compensation $31M -- -- -- --
Change in Accounts Receivable -$51M -$174M -$697M -$330M $298M
Change in Inventories $46M -$945M -$567M -- -$402M
Cash From Operations $2.7B $2.3B $2B $4B $1.5B
 
Capital Expenditures $575M $734M $916M $1.2B $1.2B
Cash Acquisitions -$51M -- -$3.2B -$278M -$446M
Cash From Investing -$719M -$873M -$4.2B -$1.6B -$1.8B
 
Dividends Paid (Ex Special Dividend) -$782M -$809M -$855M -$921M -$969M
Special Dividend Paid
Long-Term Debt Issued $2B -- $2.1B $861M $2.7B
Long-Term Debt Repaid -$73M -$73M -$1.6B -$1.1B -$1.6B
Repurchase of Common Stock -$641M -$1.4B -$374M -- --
Other Financing Activities $1M -$12M $84M -$202M -$119M
Cash From Financing $280M -$2.2B $1.7B -$2.2B -$173M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.3B -$844M -$541M $146M -$468M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.1B $1.5B $1B $2.8B $279M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.2B $2.2B $840M $4.1B --
Depreciation & Amoritzation $662M $784M $1B $1.1B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$174M -$697M -$330M $298M --
Change in Inventories -$945M -$567M -- -$402M --
Cash From Operations $2.3B $2B $4B $1.5B --
 
Capital Expenditures $734M $916M $1.2B $1.2B --
Cash Acquisitions -- -$3.2B -$278M -$446M --
Cash From Investing -$873M -$4.2B -$1.6B -$1.8B --
 
Dividends Paid (Ex Special Dividend) -$809M -$855M -$921M -$969M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $79M $2.1B $861M $2.7B --
Long-Term Debt Repaid -$73M -$1.6B -$1.1B -$1.6B --
Repurchase of Common Stock -$1.4B -$374M -- -- --
Other Financing Activities -$12M $84M -$202M -$119M --
Cash From Financing -$2.2B $1.7B -$2.2B -$173M --
 
Beginning Cash (CF) $11.4B $9.8B $8.5B $8B --
Foreign Exchange Rate Adjustment $35M $50M -$68M -$40M --
Additions / Reductions -$844M -$541M $146M -$468M --
Ending Cash (CF) $10.6B $9.3B $8.6B $7.5B --
 
Levered Free Cash Flow $1.5B $1B $2.8B $279M --

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

GET BETTER TRADE IDEAS

Popular

Is it Finally Time to Buy Medical Properties Trust?
Is it Finally Time to Buy Medical Properties Trust?

Medical Properties Trust (NYSE:MPW) is a REIT that focuses on…

Why Did Signet Jewelers Stock Go Up So Much?
Why Did Signet Jewelers Stock Go Up So Much?

Signet Jewelers (NYSE:SIG) is the largest diamond retailer in the…

Why Did HealthEquity Stock Fall So Much?
Why Did HealthEquity Stock Fall So Much?

HealthEquity (NASDAQ:HQY) is a fintech company that acts as an…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

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

Buy
53
Is MSFT Stock a Buy?

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

Sell
44
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
69
CNXC alert for Mar 28

Concentrix [CNXC] is down 15.88% over the past day.

Buy
74
SLNO alert for Mar 28

Soleno Therapeutics [SLNO] is up 9.07% over the past day.

Buy
51
CAR alert for Mar 28

Avis Budget Group [CAR] is down 2.52% over the past day.

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

Show me the best stock