Financhill
Buy
59

CACC Quote, Financials, Valuation and Earnings

Last price:
$471.97
Seasonality move :
7.43%
Day range:
$494.93 - $513.53
52-week range:
$401.90 - $549.75
Dividend yield:
0%
P/E ratio:
13.99x
P/S ratio:
2.57x
P/B ratio:
3.58x
Volume:
175.3K
Avg. volume:
189.8K
1-year change:
0.64%
Market cap:
$5.5B
Revenue:
$2.3B
EPS (TTM):
$36.50
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.9B $1.8B $1.9B $2.2B $2.3B
Revenue Growth (YoY) 11.18% -1.27% 3.79% 13.7% 7.16%
 
Cost of Revenues $26.3M $25.6M $26.6M $27.8M --
Gross Profit $1.8B $1.8B $1.9B $2.1B $2.3B
Gross Profit Margin 98.58% 98.6% 98.6% 98.71% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.9M $2.8M $600K -$21.8M --
Operating Expenses $377.3M $927.5M $1.2B $1.4B $1.3B
Operating Income $1.5B $879.3M $633.9M $772.7M $1B
 
Net Interest Expenses $164.3M $167.6M $264.5M $419.5M $462.9M
EBT. Incl. Unusual Items $1.3B $711.7M $367.6M $329.5M $565.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $302.6M $175.9M $81.5M $81.6M $141.5M
Net Income to Company $958.3M $535.8M $286.1M $247.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $958.3M $535.8M $286.1M $247.9M $423.9M
 
Basic EPS (Cont. Ops) $59.57 $39.50 $22.09 $20.12 $37.15
Diluted EPS (Cont. Ops) $59.52 $39.32 $21.99 $19.88 $36.50
Weighted Average Basic Share $16.1M $13.6M $13M $12.3M --
Weighted Average Diluted Share $16.1M $13.6M $13M $12.5M --
 
EBITDA $1.5B $1.4B $1.4B $1.6B --
EBIT $1.5B $1.4B $1.4B $1.6B $1.6B
 
Revenue (Reported) $1.9B $1.8B $1.9B $2.2B $2.3B
Operating Income (Reported) $1.5B $879.3M $633.9M $772.7M $1B
Operating Income (Adjusted) $1.5B $1.4B $1.4B $1.6B $1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $463.2M $459M $491.6M $565.9M $579.9M
Revenue Growth (YoY) 4.75% -0.91% 7.1% 15.11% 2.47%
 
Cost of Revenues $6.6M $6.3M $6.7M $6.9M --
Gross Profit $456.6M $452.7M $484.9M $559M $579.9M
Gross Profit Margin 98.58% 98.63% 98.64% 98.78% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.5M $500K -$1M $600K --
Operating Expenses $133.3M $240.3M $287.9M $255.8M $309.1M
Operating Income $323.3M $212.4M $197M $303.2M $270.8M
 
Net Interest Expenses $38.6M $49.4M $78.8M $111.3M $113.8M
EBT. Incl. Unusual Items $284.7M $163M $116.4M $191.9M $157M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $67.1M $35.7M $22.8M $40M $35M
Net Income to Company $217.6M $127.3M $93.6M $151.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $217.6M $127.3M $93.6M $151.9M $122M
 
Basic EPS (Cont. Ops) $14.77 $9.59 $7.33 $12.39 $11.18
Diluted EPS (Cont. Ops) $14.60 $9.58 $7.29 $12.26 $10.99
Weighted Average Basic Share $14.7M $13.3M $12.8M $12.3M $10.9M
Weighted Average Diluted Share $14.9M $13.3M $12.8M $12.4M $11.1M
 
EBITDA $355.8M $349M $367.4M $433.5M --
EBIT $349.2M $342.7M $360.7M $426.6M $400.4M
 
Revenue (Reported) $463.2M $459M $491.6M $565.9M $579.9M
Operating Income (Reported) $323.3M $212.4M $197M $303.2M $270.8M
Operating Income (Adjusted) $349.2M $342.7M $360.7M $426.6M $400.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.9B $1.8B $1.9B $2.2B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26.3M $25.6M $26.6M $27.8M $20.5M
Gross Profit $1.8B $1.8B $1.9B $2.1B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.9M $2M $600K -$21.8M --
Operating Expenses $404.6M $928.5M $1.2B $1.4B $1.3B
Operating Income $1.4B $878.3M $635.9M $772.7M $1B
 
Net Interest Expenses $164.2M $166.6M $266.5M $419.5M $462.9M
EBT. Incl. Unusual Items $1.3B $711.7M $367.6M $329.5M $565.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $302.6M $175.9M $81.5M $81.6M $141.5M
Net Income to Company $958.3M $535.8M $286.1M $247.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $958.3M $535.8M $286.1M $247.9M $423.9M
 
Basic EPS (Cont. Ops) $59.63 $39.13 $22.12 $20.13 $37.15
Diluted EPS (Cont. Ops) $59.40 $38.96 $22.03 $19.86 $36.50
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.5B $1.4B $1.4B $1.6B --
EBIT $1.4B $1.4B $1.4B $1.6B $1.6B
 
Revenue (Reported) $1.9B $1.8B $1.9B $2.2B $2.3B
Operating Income (Reported) $1.4B $878.3M $635.9M $772.7M $1B
Operating Income (Adjusted) $1.4B $1.4B $1.4B $1.6B $1.6B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $1.8B $1.9B $2.2B $2.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $25.6M $26.6M $27.8M $20.5M --
Gross Profit $1.8B $1.9B $2.1B $2.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2M $600K -$21.8M -$400K --
Operating Expenses $928.5M $1.2B $1.4B $1.3B --
Operating Income $878.3M $635.9M $772.7M $1B --
 
Net Interest Expenses $166.6M $266.5M $419.5M $462.9M --
EBT. Incl. Unusual Items $711.7M $367.6M $329.5M $565.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $175.9M $81.5M $81.6M $141.5M --
Net Income to Company $535.8M $286.1M $247.9M $301.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $535.8M $286.1M $247.9M $423.9M --
 
Basic EPS (Cont. Ops) $39.13 $22.12 $20.13 $37.15 --
Diluted EPS (Cont. Ops) $38.96 $22.03 $19.86 $36.50 --
Weighted Average Basic Share $54.3M $51.8M $49.3M $45.8M --
Weighted Average Diluted Share $54.5M $52.1M $49.7M $46.6M --
 
EBITDA $1.4B $1.4B $1.6B $1.3B --
EBIT $1.4B $1.4B $1.6B $1.6B --
 
Revenue (Reported) $1.8B $1.9B $2.2B $2.3B --
Operating Income (Reported) $878.3M $635.9M $772.7M $1B --
Operating Income (Adjusted) $1.4B $1.4B $1.6B $1.6B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $437.1M $421.7M $477.8M $854.5M $500.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $546.3M $430.4M $482.1M $858.7M $567.9M
 
Property Plant And Equipment $57.3M $51.4M $46.5M $14.7M $12.6M
Long-Term Investments $59.2M $68.3M $86.3M $96.9M $106.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $107.3M $121.4M $122.2M $126.6M --
Total Assets $7.8B $7.6B $8.4B $9.7B $8.6B
 
Accounts Payable $175M $260.8M $318.8M $315.8M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.6B $1.8B $473.9M $520.3M $400.2M
 
Long-Term Debt $3.2B $3.1B $5B $6.3B $6.4B
Capital Leases -- -- -- -- --
Total Liabilities $6B $6B $6.6B $8B $7.1B
 
Common Stock $100K $100K $100K $100K $100K
Other Common Equity Adj -- -- -- -- --
Common Equity $1.8B $1.6B $1.8B $1.7B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.8B $1.6B $1.8B $1.7B $1.5B
 
Total Liabilities and Equity $7.8B $7.6B $8.4B $9.7B $8.6B
Cash and Short Terms $437.1M $421.7M $477.8M $854.5M $500.7M
Total Debt $4.6B $4.6B $5.1B $6.4B $6.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $437.1M $421.7M $477.8M $854.5M $500.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $546.3M $430.4M $482.1M $858.7M $567.9M
 
Property Plant And Equipment $57.3M $51.4M $46.5M $14.7M $12.6M
Long-Term Investments $59.2M $68.3M $86.3M $96.9M $106.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $107.3M $121.4M $122.2M $126.6M --
Total Assets $7.8B $7.6B $8.4B $9.7B $8.6B
 
Accounts Payable $175M $260.8M $318.8M $315.8M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.6B $1.8B $473.9M $520.3M $400.2M
 
Long-Term Debt $3.2B $3.1B $5B $6.3B $6.4B
Capital Leases -- -- -- -- --
Total Liabilities $6B $6B $6.6B $8B $7.1B
 
Common Stock $100K $100K $100K $100K $100K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.8B $1.6B $1.8B $1.7B $1.5B
 
Total Liabilities and Equity $7.8B $7.6B $8.4B $9.7B $8.6B
Cash and Short Terms $437.1M $421.7M $477.8M $854.5M $500.7M
Total Debt $4.6B $4.6B $5.1B $6.4B $6.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $958.3M $535.8M $286.1M $247.9M --
Depreciation & Amoritzation $26.3M $25.6M $26.6M $27.8M --
Stock-Based Compensation $24.8M $36.5M $39.1M $45M --
Change in Accounts Receivable $37.8M $100.5M $4.4M $100K --
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.2B $1.2B $1.1B --
 
Capital Expenditures $7.6M $3.1M $4M $1.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $437.3M -$460.6M -$1.4B -$1.7B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.4B $8.2B $10.8B $9.7B --
Long-Term Debt Repaid -$3.4B -$8.2B -$10.3B -$8.5B --
Repurchase of Common Stock $1.5B $784.5M $202.6M $313.3M --
Other Financing Activities -$17.2M $3.8M -$26.9M -$38.7M --
Cash From Financing -$1.5B -$794.6M $266.2M $957.3M --
 
Beginning Cash (CF) $434.2M $417.7M $470.9M $845M $500.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38M -$16.5M $53.2M $374.1M --
Ending Cash (CF) $472.2M $401.2M $524.1M $1.2B --
 
Levered Free Cash Flow $1.1B $1.2B $1.2B $1.1B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $217.6M $127.3M $93.6M $151.9M --
Depreciation & Amoritzation $6.6M $6.3M $6.7M $6.9M --
Stock-Based Compensation $19.4M $9.6M $10.1M $12.8M --
Change in Accounts Receivable -$84.2M $20.3M $9.9M $22.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $131.1M $286.8M $311.2M $306.2M --
 
Capital Expenditures $1.5M $1.2M $1.7M $700K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $223.1M -$121.5M -$344.9M -$187.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $947.2M $1.4B $3.3B $891.6M --
Long-Term Debt Repaid -$939.1M -$1.5B -$3.1B -$790.4M --
Repurchase of Common Stock $377.9M $105.3M $53.6M $61.4M --
Other Financing Activities -$4.3M -$6.2M -$19M -$31.1M --
Cash From Financing -$362.3M -$143M $66.4M $9.7M --
 
Beginning Cash (CF) $434.2M $417.7M $470.9M $845M $500.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.1M $22.3M $32.7M $128.7M --
Ending Cash (CF) $426.1M $440M $503.6M $973.7M --
 
Levered Free Cash Flow $129.6M $285.6M $309.5M $305.5M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $958.3M $535.8M $286.1M $247.9M --
Depreciation & Amoritzation $26.3M $25.6M $26.6M $27.8M --
Stock-Based Compensation $24.8M $36.5M $39.1M $45M --
Change in Accounts Receivable $37.8M $100.5M $4.4M $100K --
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.2B $1.2B $1.1B --
 
Capital Expenditures $7.6M $3.1M $4M $1.8M $1.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $437.3M -$460.6M -$1.4B -$1.7B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.4B $8.2B $10.8B $9.7B --
Long-Term Debt Repaid -$3.4B -$8.2B -$10.3B -$8.5B --
Repurchase of Common Stock $1.5B $784.5M $202.6M $313.3M --
Other Financing Activities -$17.2M $3.8M -$26.9M -$38.7M --
Cash From Financing -$1.5B -$794.6M $266.2M $957.3M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38M -$16.5M $53.2M $374.1M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $1.2B $1.2B $1.1B --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $535.8M $286.1M $247.9M $301.9M --
Depreciation & Amoritzation $25.6M $26.6M $27.8M $20.5M --
Stock-Based Compensation $36.5M $39.1M $45M $37.7M --
Change in Accounts Receivable $100.5M $4.4M $100K -$5.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.2B $1.1B $785.3M --
 
Capital Expenditures $3.1M $4M $1.8M $1.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$460.6M -$1.4B -$1.7B -$613.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8.2B $10.8B $9.7B $1.2B --
Long-Term Debt Repaid -$8.2B -$10.3B -$8.5B -$1.1B --
Repurchase of Common Stock $784.5M $202.6M $313.3M $534M --
Other Financing Activities $3.8M -$26.9M -$38.7M $17.6M --
Cash From Financing -$794.6M $266.2M $957.3M -$518.1M --
 
Beginning Cash (CF) $1.7B $1.8B $2.6B $2.7B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$16.5M $53.2M $374.1M -$346.2M --
Ending Cash (CF) $1.7B $1.9B $3B $1.8B --
 
Levered Free Cash Flow $1.2B $1.2B $1.1B $784.1M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 9.95% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 6.67% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.37% over the past day.

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

Show me the best stock