Financhill
Buy
61

CATY Quote, Financials, Valuation and Earnings

Last price:
$54.17
Seasonality move :
-0.03%
Day range:
$53.67 - $54.48
52-week range:
$36.06 - $54.99
Dividend yield:
2.51%
P/E ratio:
11.94x
P/S ratio:
2.71x
P/B ratio:
1.25x
Volume:
342.7K
Avg. volume:
372.7K
1-year change:
15.93%
Market cap:
$3.6B
Revenue:
$1.4B
EPS (TTM):
$4.54
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $721.8M $880.9M $1.3B $1.4B $1.4B
Revenue Growth (YoY) -5.37% 22.04% 47.79% 6.91% -0.43%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$573K $392K $15.2M -$6.4M --
Operating Expenses -$384M -$476.7M -$404.3M -$317.5M -$390.2M
Operating Income $384M $476.7M $404.3M $317.5M $390.2M
 
Net Interest Expenses $7M $12.3M $32.5M $24.7M $15M
EBT. Incl. Unusual Items $381.8M $472.5M $403.6M $317.5M $390.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $83.5M $111.9M $49.5M $31.6M $75.1M
Net Income to Company $298.3M $360.6M $354.1M $286M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $298.3M $360.6M $354.1M $286M $315.1M
 
Basic EPS (Cont. Ops) $3.81 $4.85 $4.88 $3.97 $4.55
Diluted EPS (Cont. Ops) $3.80 $4.83 $4.86 $3.95 $4.54
Weighted Average Basic Share $78.3M $74.3M $72.6M $72.1M $69.2M
Weighted Average Diluted Share $78.6M $74.7M $72.9M $72.3M $69.5M
 
EBITDA $466.7M $609.9M $922.2M $995.3M --
EBIT $450.6M $590.1M $904.1M $978.5M $957M
 
Revenue (Reported) $721.8M $880.9M $1.3B $1.4B $1.4B
Operating Income (Reported) $384M $476.7M $404.3M $317.5M $390.2M
Operating Income (Adjusted) $450.6M $590.1M $904.1M $978.5M $957M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $188.8M $275.8M $356.2M $346.4M $360.5M
Revenue Growth (YoY) 7.19% 46.07% 29.12% -2.74% 4.07%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2.2M -$966K $9M -$1.3M --
Operating Expenses -$99.5M -$131.3M -$93.7M -$86.8M -$113.5M
Operating Income $99.5M $131.3M $93.7M $86.8M $113.5M
 
Net Interest Expenses $1.6M $4.6M $10M $3.3M $2.5M
EBT. Incl. Unusual Items $98.6M $131.3M $93M $86.8M $113.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.2M $33.7M $10.5M $6.6M $23M
Net Income to Company $75.3M $97.6M $82.5M $80.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $75.3M $97.6M $82.5M $80.2M $90.5M
 
Basic EPS (Cont. Ops) $0.98 $1.33 $1.14 $1.13 $1.34
Diluted EPS (Cont. Ops) $0.98 $1.33 $1.13 $1.12 $1.33
Weighted Average Basic Share $76.6M $73.1M $72.7M $71.2M $67.7M
Weighted Average Diluted Share $76.9M $73.5M $72.9M $71.5M $68M
 
EBITDA -- -- -- -- --
EBIT $112.3M $193.3M $244.1M $245.7M $251.2M
 
Revenue (Reported) $188.8M $275.8M $356.2M $346.4M $360.5M
Operating Income (Reported) $99.5M $131.3M $93.7M $86.8M $113.5M
Operating Income (Adjusted) $112.3M $193.3M $244.1M $245.7M $251.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $733.6M $908M $1.3B $1.4B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$573K $392K $15.2M -$6.4M --
Operating Expenses -$384M -$476.6M -$404.3M -$318M -$390.2M
Operating Income $384M $476.6M $404.3M $318M $390.2M
 
Net Interest Expenses $7M $12.3M $32.5M $24.7M $15M
EBT. Incl. Unusual Items $381.8M $472.5M $403.6M $317.5M $390.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $83.5M $111.9M $49.5M $31.6M $75.1M
Net Income to Company $298.3M $360.6M $354.1M $286M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $298.3M $360.6M $354.1M $286M $315.1M
 
Basic EPS (Cont. Ops) $3.81 $4.87 $4.88 $3.97 $4.56
Diluted EPS (Cont. Ops) $3.80 $4.85 $4.86 $3.96 $4.54
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $450.6M $590.1M $904.1M $978.5M $957M
 
Revenue (Reported) $733.6M $908M $1.3B $1.4B $1.4B
Operating Income (Reported) $384M $476.6M $404.3M $318M $390.2M
Operating Income (Adjusted) $450.6M $590.1M $904.1M $978.5M $957M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $908M $1.3B $1.4B $1.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $392K $15.2M -$6.4M -$5.6M --
Operating Expenses -$476.6M -$404.3M -$318M -$390.2M --
Operating Income $476.6M $404.3M $318M $390.2M --
 
Net Interest Expenses $12.3M $32.5M $24.7M $15M --
EBT. Incl. Unusual Items $472.5M $403.6M $317.5M $390.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $111.9M $49.5M $31.6M $75.1M --
Net Income to Company $360.6M $354.1M $286M $147M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $360.6M $354.1M $286M $315.1M --
 
Basic EPS (Cont. Ops) $4.87 $4.88 $3.97 $4.56 --
Diluted EPS (Cont. Ops) $4.85 $4.86 $3.96 $4.54 --
Weighted Average Basic Share $296.6M $290.3M $288.3M $276.8M --
Weighted Average Diluted Share $297.9M $291.5M $289.3M $277.8M --
 
EBITDA $115.4M $212.8M $248.5M $233.6M --
EBIT $590.1M $904.1M $978.5M $957M --
 
Revenue (Reported) $908M $1.3B $1.4B $1.4B --
Operating Income (Reported) $476.6M $404.3M $318M $390.2M --
Operating Income (Adjusted) $590.1M $904.1M $978.5M $957M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $134.1M $195.4M $174M $157.2M $146.3M
Short Term Investments $3.4B $2.4B $2.3B $1.6B --
Accounts Receivable, Net $57M $82.4M $97.7M $97.8M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.6B $1.3B $965.9M $1.2B $1.6B
 
Property Plant And Equipment $127.2M $124.4M $123.2M $117.3M $121.8M
Long-Term Investments $2.6B $1.3B $988.6M $1.2B $1.6B
Goodwill $372.2M $375.7M $375.7M $375.7M --
Other Intangibles $4.6M $5.8M $4.5M $3.3M --
Other Long-Term Assets -- -- -- -- --
Total Assets $20.9B $22B $23.1B $23.1B $24.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $11.6B $17.4B $18.3B $18.4B $9.7B
 
Long-Term Debt $183.5M $648.4M $698.9M $217.5M $172.8M
Capital Leases -- -- -- -- --
Total Liabilities $18.5B $19.5B $20.4B $20.2B $21.3B
 
Common Stock $909K $911K $914K $916K --
Other Common Equity Adj -- -- -- -- --
Common Equity $2.4B $2.5B $2.7B $2.8B $2.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.4B $2.5B $2.7B $2.8B $2.9B
 
Total Liabilities and Equity $20.9B $22B $23.1B $23.1B $24.2B
Cash and Short Terms $3.6B $2.6B $2.4B $1.7B --
Total Debt $183.5M $648.4M $698.9M $217.5M $172.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $134.1M $195.4M $174M $157.2M $146.3M
Short Term Investments $3.4B $2.4B $2.3B $1.6B --
Accounts Receivable, Net $57M $82.4M $97.7M $97.8M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.6B $1.3B $965.9M $1.2B $1.6B
 
Property Plant And Equipment $127.2M $124.4M $123.2M $117.3M $121.8M
Long-Term Investments $2.6B $1.3B $988.6M $1.2B $1.6B
Goodwill $372.2M $375.7M $375.7M $375.7M --
Other Intangibles $4.6M $5.8M $4.5M $3.3M --
Other Long-Term Assets -- -- -- -- --
Total Assets $20.9B $22B $23.1B $23.1B $24.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $11.6B $17.4B $18.3B $18.4B $9.7B
 
Long-Term Debt $183.5M $648.4M $698.9M $217.5M $172.8M
Capital Leases -- -- -- -- --
Total Liabilities $18.5B $19.5B $20.4B $20.2B $21.3B
 
Common Stock $909K $911K $914K $916K --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.4B $2.5B $2.7B $2.8B $2.9B
 
Total Liabilities and Equity $20.9B $22B $23.1B $23.1B $24.2B
Cash and Short Terms $3.6B $2.6B $2.4B $1.7B --
Total Debt $183.5M $648.4M $698.9M $217.5M $172.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $228.9M $298.3M $360.6M $354.1M $286M
Depreciation & Amoritzation $16.5M $16.1M $19.8M $18.1M $16.8M
Stock-Based Compensation $6.4M $6.8M $7.8M $7.8M $6.8M
Change in Accounts Receivable -$21.2M -$34.2M -$80.4M -$54.4M -$10.1M
Change in Inventories -- -- -- -- --
Cash From Operations $319.5M $334M $467.4M $384.7M $329.2M
 
Capital Expenditures $5.8M $3.7M $3.4M $3.4M $3.6M
Cash Acquisitions -- -- $73.9M -- --
Cash From Investing -$241.8M -$859.6M -$1.8B -$1.5B $184M
 
Dividends Paid (Ex Special Dividend) $98.7M $99.3M $101M $98.6M $98M
Special Dividend Paid
Long-Term Debt Issued $1.5B $50M $5.5B $14B $7B
Long-Term Debt Repaid -$2B -$180M -$5B -$14B -$7.4B
Repurchase of Common Stock $23.6M $167.1M $141.3M $16.7M $84.7M
Other Financing Activities -$1.9M -$2.6M -$2.9M -$4.5M -$3.7M
Cash From Financing $749.5M $1.6B $94.7M $758.7M -$302.5M
 
Beginning Cash (CF) $593.8M $1.4B $2.4B $1.2B $828.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $827.3M $1B -$1.3B -$333.6M $210.7M
Ending Cash (CF) $1.4B $2.4B $1.2B $828.8M $1B
 
Levered Free Cash Flow $313.8M $330.2M $464M $381.3M $325.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $75.3M $97.6M $82.5M $80.2M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $1.8M $1.8M $2M $1.9M --
Change in Accounts Receivable -$12.6M $614K $6.7M -$19.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $96.8M $97.4M $65.8M $86.8M --
 
Capital Expenditures $900K $297K $1.8M $982K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$431.8M -$197.4M -$589.9M -$80.9M --
 
Dividends Paid (Ex Special Dividend) $26M $24.8M $24.7M $24.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $5.1B $3.9B -- --
Long-Term Debt Repaid -- -$5B -$3.4B -- --
Repurchase of Common Stock $66.4M $31.5M -$16K $24.1M --
Other Financing Activities -- -$41K -$952K -$4K --
Cash From Financing $960.5M -$987K $189.9M -$305.2M --
 
Beginning Cash (CF) $1.8B $1.3B $1.2B $1.3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $625.5M -$100.9M -$334.1M -$299.2M --
Ending Cash (CF) $2.4B $1.2B $828.8M $1B --
 
Levered Free Cash Flow $95.9M $97.1M $64M $85.8M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $298.3M $360.6M $354.1M $286M --
Depreciation & Amoritzation $16.1M $19.8M $18.1M $16.8M --
Stock-Based Compensation $6.8M $7.8M $7.8M $6.8M --
Change in Accounts Receivable -$34.2M -$80.4M -$54.4M -$10.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $334M $467.4M $384.7M $329.2M --
 
Capital Expenditures $3.7M $3.4M $3.4M $3.6M $4.5M
Cash Acquisitions -- $73.9M -- -- --
Cash From Investing -$859.6M -$1.8B -$1.5B $184M --
 
Dividends Paid (Ex Special Dividend) $99.3M $101M $98.6M $98M --
Special Dividend Paid
Long-Term Debt Issued $50M -- $14B $7B --
Long-Term Debt Repaid -$180M -- -$14B -$7.4B --
Repurchase of Common Stock $167.1M $141.3M $16.7M $84.7M --
Other Financing Activities -$2.6M -$2.9M -$4.5M -$3.7M --
Cash From Financing $1.6B $94.7M $758.7M -$302.5M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B -$1.3B -$333.6M $210.7M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $330.2M $464M $381.3M $325.5M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $360.6M $354.1M $286M $147M --
Depreciation & Amoritzation $4.6M $4.5M $4.4M $8.2M --
Stock-Based Compensation $7.8M $7.8M $6.8M $5.7M --
Change in Accounts Receivable -$80.4M -$54.4M -$10.1M $20.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $467.4M $384.7M $329.2M $313.5M --
 
Capital Expenditures $3.4M $3.4M $3.6M $4.5M --
Cash Acquisitions $73.9M -- -- -- --
Cash From Investing -$1.8B -$1.5B $184M -$810.1M --
 
Dividends Paid (Ex Special Dividend) $101M $98.6M $98M $70.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.5B $14B $7B $4.9B --
Long-Term Debt Repaid -$5B -$14B -$7.4B -$4.5B --
Repurchase of Common Stock $141.3M $16.7M $84.7M $127.9M --
Other Financing Activities -$2.9M -$4.5M -$3.7M -$2.8M --
Cash From Financing $94.7M $758.7M -$302.5M $765.2M --
 
Beginning Cash (CF) $6.1B $4.9B $4.4B $2.4B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3B -$333.6M $210.7M $268.5M --
Ending Cash (CF) $4.8B $4.6B $4.7B $2.6B --
 
Levered Free Cash Flow $464M $381.3M $325.5M $309.1M --

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: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

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

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
43
BILL alert for Feb 10

Bill Holdings, Inc. [BILL] is up 3.7% over the past day.

Buy
75
PRLB alert for Feb 9

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 9

Strategy, Inc. [MSTR] is up 2.59% over the past day.

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

Show me the best stock