Financhill
Sell
39

CHDN Quote, Financials, Valuation and Earnings

Last price:
$132.24
Seasonality move :
1.21%
Day range:
$131.68 - $135.04
52-week range:
$111.10 - $150.21
Dividend yield:
0.31%
P/E ratio:
24.09x
P/S ratio:
3.70x
P/B ratio:
8.86x
Volume:
843.8K
Avg. volume:
428.4K
1-year change:
1.35%
Market cap:
$9.7B
Revenue:
$2.5B
EPS (TTM):
$5.49
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.3B $1.1B $1.6B $1.8B $2.5B
Revenue Growth (YoY) 31.78% -20.73% 51.54% 13.31% 36.02%
 
Cost of Revenues $986.7M $860.5M $1.2B $1.2B $1.7B
Gross Profit $343M $193.5M $446.1M $566.4M $795.7M
Gross Profit Margin 25.8% 18.36% 27.93% 31.3% 32.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $122M $114.8M $138.5M $164.2M $202.3M
Other Inc / (Exp) $46.3M $9.3M $120.7M $353.9M $236.8M
Operating Expenses $122M $114.8M $138.5M $164.2M $202.3M
Operating Income $221M $78.7M $307.6M $402.2M $593.4M
 
Net Interest Expenses $70.9M $80M $84.7M $147.3M $268.4M
EBT. Incl. Unusual Items $196.4M $8M $343.6M $608.8M $561.8M
Earnings of Discontinued Ops. -$2.4M -$95.4M -- -- --
Income Tax Expense $56.8M -$5.3M $94.5M $169.4M $144.5M
Net Income to Company $139.6M $13.3M $249.1M $439.4M $417.3M
 
Minority Interest in Earnings $300K $200K -- -- --
Net Income to Common Excl Extra Items $137.5M -$81.9M $249.1M $439.4M $417.3M
 
Basic EPS (Cont. Ops) $1.72 -$1.04 $3.22 $5.79 $5.55
Diluted EPS (Cont. Ops) $1.69 -$1.04 $3.18 $5.71 $5.49
Weighted Average Basic Share $80.2M $79.2M $77.2M $75.9M $75.2M
Weighted Average Diluted Share $81.2M $80.2M $78.4M $77M $76.1M
 
EBITDA $368.3M $185.9M $536.8M $875.1M $1B
EBIT $267.3M $88M $428.3M $756.1M $830.2M
 
Revenue (Reported) $1.3B $1.1B $1.6B $1.8B $2.5B
Operating Income (Reported) $221M $78.7M $307.6M $402.2M $593.4M
Operating Income (Adjusted) $267.3M $88M $428.3M $756.1M $830.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $337.8M $393M $383.1M $572.5M $628.5M
Revenue Growth (YoY) 10.28% 16.34% -2.52% 49.44% 9.78%
 
Cost of Revenues $249M $287.3M $280.5M $408.5M $442.9M
Gross Profit $88.8M $105.7M $102.6M $164M $185.6M
Gross Profit Margin 26.29% 26.9% 26.78% 28.65% 29.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $38.8M $36.1M $38.4M $50.2M $59.8M
Other Inc / (Exp) $26.7M $39.8M $45.4M $35.9M $33.4M
Operating Expenses $38.8M $36.1M $38.4M $50.2M $59.8M
Operating Income $50M $69.6M $64.2M $113.8M $125.8M
 
Net Interest Expenses $19.7M $21.7M $36.2M $67.9M $73.1M
EBT. Incl. Unusual Items $57M $87.7M $73.4M $81.8M $86.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.9M $26.3M $16.4M $20.8M $19.9M
Net Income to Company $139.2M $61.4M $57M $61M $66.2M
 
Minority Interest in Earnings $100K -- -- -- -$800K
Net Income to Common Excl Extra Items $43.2M $61.4M $57M $61M $65.4M
 
Basic EPS (Cont. Ops) $0.55 $0.80 $0.75 $0.81 $0.87
Diluted EPS (Cont. Ops) $0.54 $0.79 $0.74 $0.79 $0.86
Weighted Average Basic Share $79M $77.2M $75.6M $75.2M $73.9M
Weighted Average Diluted Share $80.2M $78.4M $76.7M $77.1M $74.6M
 
EBITDA $100.3M $136.9M $138.3M $193.1M $210.2M
EBIT $76.7M $109.4M $109.6M $149.7M $159.2M
 
Revenue (Reported) $337.8M $393M $383.1M $572.5M $628.5M
Operating Income (Reported) $50M $69.6M $64.2M $113.8M $125.8M
Operating Income (Adjusted) $76.7M $109.4M $109.6M $149.7M $159.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.1B $1.5B $1.7B $2.4B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $878.7M $1.1B $1.2B $1.6B $1.8B
Gross Profit $177.7M $414.9M $518.5M $766M $919.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $117.9M $129.2M $151.5M $202.1M $223.7M
Other Inc / (Exp) $17.6M $104.7M $412.8M $175.4M $145.6M
Operating Expenses $117.9M $129.2M $151.5M $202.1M $223.7M
Operating Income $59.8M $285.7M $367M $563.9M $696.1M
 
Net Interest Expenses $78.2M $83.8M $114.2M $252.5M $287.6M
EBT. Incl. Unusual Items -$800K $306.6M $665.6M $486.8M $554.1M
Earnings of Discontinued Ops. -$96.6M $700K -- -- --
Income Tax Expense -$1.9M $84.4M $183.9M $126.1M $139.7M
Net Income to Company $3M $222.2M $481.7M $360.7M $414.4M
 
Minority Interest in Earnings $500K -- -- -- -$1.7M
Net Income to Common Excl Extra Items -$95M $222.9M $481.7M $360.7M $412.7M
 
Basic EPS (Cont. Ops) -$1.20 $2.88 $6.32 $4.80 $5.55
Diluted EPS (Cont. Ops) -$1.21 $2.84 $6.23 $4.72 $5.49
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $181M $500.3M $888.7M $902.3M $1B
EBIT $77.4M $390.4M $779.8M $739.3M $841.7M
 
Revenue (Reported) $1.1B $1.5B $1.7B $2.4B $2.7B
Operating Income (Reported) $59.8M $285.7M $367M $563.9M $696.1M
Operating Income (Adjusted) $77.4M $390.4M $779.8M $739.3M $841.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $775.8M $1.2B $1.3B $1.9B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $634.5M $869.7M $894.6M $1.3B $1.4B
Gross Profit $141.3M $362.7M $435.1M $634.7M $758.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $85.3M $99.7M $112.7M $150.6M $172M
Other Inc / (Exp) -$5.4M $90M $382.1M $203.6M $112.4M
Operating Expenses $85.3M $99.7M $112.7M $150.6M $172M
Operating Income $56M $263M $322.4M $484.1M $586.8M
 
Net Interest Expenses $59.3M $63.1M $92.6M $197.8M $217M
EBT. Incl. Unusual Items -$8.7M $289.9M $611.9M $489.9M $482.2M
Earnings of Discontinued Ops. -$96.1M -- -- -- --
Income Tax Expense -$5.6M $84.1M $173.5M $130.2M $125.4M
Net Income to Company -$3.1M $205.8M $438.4M $359.7M $356.8M
 
Minority Interest in Earnings $200K -- -- -- -$1.7M
Net Income to Common Excl Extra Items -$99M $205.8M $438.4M $359.7M $355.1M
 
Basic EPS (Cont. Ops) -$1.25 $2.66 $5.75 $4.78 $4.78
Diluted EPS (Cont. Ops) -$1.26 $2.62 $5.67 $4.70 $4.73
Weighted Average Basic Share $237.4M $232.6M $228.4M $225.8M $221.9M
Weighted Average Diluted Share $238.6M $236.2M $231.5M $230.1M $223.9M
 
EBITDA $120.8M $435.2M $787.1M $814.3M $849M
EBIT $50.6M $353M $704.5M $687.7M $699.2M
 
Revenue (Reported) $775.8M $1.2B $1.3B $1.9B $2.1B
Operating Income (Reported) $56M $263M $322.4M $484.1M $586.8M
Operating Income (Adjusted) $50.6M $353M $704.5M $687.7M $699.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $96.2M $67.4M $291.3M $129.8M $144.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $12.3M $6.5M $7.6M $12.5M $42.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $26.9M $28.2M $37.6M $44.3M $59.5M
Total Current Assets $221.2M $235.1M $501.5M $344.5M $400.8M
 
Property Plant And Equipment $937.3M $1.1B $994.9M $2B $2.6B
Long-Term Investments $634.5M $630.6M $663.6M $659.4M $655.9M
Goodwill $367.1M $366.8M $366.8M $723.8M $899.9M
Other Intangibles $369.8M $350.6M $348.1M $2.4B $2.4B
Other Long-Term Assets $21.1M $21.2M $106.7M $109M $19.3M
Total Assets $2.6B $2.7B $3B $6.2B $7B
 
Accounts Payable $57.8M $70.7M $81.6M $145.5M $158.5M
Accrued Expenses $48.9M $38.8M $80.9M $153.2M $212.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $104.6M $234.5M $122.2M $113.2M $128.4M
Total Current Liabilities $301.2M $424.2M $395M $621.6M $755.8M
 
Long-Term Debt $1.5B $1.6B $2B $4.6B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $2B $2.3B $2.7B $5.7B $6.1B
 
Common Stock -- $18.2M -- -- --
Other Common Equity Adj -$900K -$900K -$900K -$900K -$900K
Common Equity $508.3M $367.1M $306.8M $551.5M $893.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.7M -- -- -- --
Total Equity $511M $367.1M $306.8M $551.5M $893.6M
 
Total Liabilities and Equity $2.6B $2.7B $3B $6.2B $7B
Cash and Short Terms $96.2M $67.4M $291.3M $129.8M $144.5M
Total Debt $1.5B $1.6B $2B $4.6B $4.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $622M $315.7M $110.6M $129.9M $152.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $53M $50.6M $69.4M $36M $36.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $33.3M $36.5M $43.7M $69.3M $62.8M
Total Current Assets $806.6M $528.1M $1.8B $370.6M $387.4M
 
Property Plant And Equipment $1.1B $1.1B $1.2B $2.4B $2.8B
Long-Term Investments $634M $655.1M $661M $660.1M $650.2M
Goodwill $366.8M $366.8M $375.7M $899.9M $900.2M
Other Intangibles $351.8M $349.3M $485M $2.4B $2.4B
Other Long-Term Assets $22M $20.8M $105.2M $19M $17.5M
Total Assets $3.3B $3B $4.7B $6.8B $7.2B
 
Accounts Payable $108.2M $92.4M $109.1M $169M $182.4M
Accrued Expenses $43.1M $51.9M $124M $185.5M $210.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $253.1M $137.4M $134.5M $171.6M $185.4M
Total Current Liabilities $471M $352.5M $491.7M $669.9M $710.1M
 
Long-Term Debt $2.2B $2B $3.2B $4.7B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $2.9B $2.6B $4.1B $5.9B $6.1B
 
Common Stock $15.5M -- -- -- $1.7M
Other Common Equity Adj -$900K -$900K -$900K -$900K -$1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $17.9M
Total Equity $372.2M $338.8M $612.7M $888.7M $1.1B
 
Total Liabilities and Equity $3.3B $3B $4.7B $6.8B $7.2B
Cash and Short Terms $622M $315.7M $110.6M $129.9M $152.7M
Total Debt $2.2B $2B $3.2B $4.7B $4.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $139.6M $13.3M $249.1M $439.4M $417.3M
Depreciation & Amoritzation $101M $97.9M $108.5M $119M $175.2M
Stock-Based Compensation $23.8M $23.7M $27.8M $31.8M $32.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $289.6M $141.9M $335.5M $536.8M $605.8M
 
Capital Expenditures $163.3M $234.2M $91.8M $456.8M $676.5M
Cash Acquisitions -$616.7M -- -- -$2.9B -$241.3M
Cash From Investing -$781.2M -$239.4M -$100.4M -$3.1B -$718M
 
Dividends Paid (Ex Special Dividend) -$22.2M -$23.4M -$24.8M -$26M -$27.1M
Special Dividend Paid
Long-Term Debt Issued $1.2B $726.1M $780.8M $2.9B $1.8B
Long-Term Debt Repaid -$640.3M -$580.4M -$430.9M -$205.4M -$1.5B
Repurchase of Common Stock -$95M -$28.4M -$297.5M -$174.9M -$55.9M
Other Financing Activities -$18M -$18.6M -$17.6M -$53.4M -$24.8M
Cash From Financing $460.8M $76M -$500K $2.4B $129.3M
 
Beginning Cash (CF) $173.3M $142.5M $121M $355.6M $204.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30.8M -$21.5M $234.6M -$150.9M $17.1M
Ending Cash (CF) $142.5M $121M $355.6M $204.7M $221.8M
 
Levered Free Cash Flow $126.3M -$92.3M $243.7M $80M -$70.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $139.2M $61.4M $57M $61M $66.2M
Depreciation & Amoritzation $23.6M $27.5M $28.7M $43.4M $51M
Stock-Based Compensation $6.9M $7.8M $9.1M $8.1M $7.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $60.4M $56.7M $43.7M $96.2M $169.4M
 
Capital Expenditures $78.8M $22.5M $129.9M $185.7M $125.6M
Cash Acquisitions -- -- -$81.7M -$241.3M --
Cash From Investing -$81M -$24.7M -$211.6M -$430.5M -$125.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$100K $100K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$100K -- $20M $197.5M $133M
Long-Term Debt Repaid -$1M $4.3M -$1.8M -$95.7M -$159.2M
Repurchase of Common Stock -- -$48.5M -$59M -$35.3M -$4M
Other Financing Activities $2.3M $500K $1.2M $2.4M -$3M
Cash From Financing $1.2M -$57.1M -$38.4M $86.4M -$43.2M
 
Beginning Cash (CF) $699M $411.4M $1.9B $441.1M $230.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.4M -$25.1M -$206.3M -$247.9M $500K
Ending Cash (CF) $679.6M $386.3M $1.7B $193.2M $231.4M
 
Levered Free Cash Flow -$18.4M $34.2M -$86.2M -$89.5M $43.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3M $222.2M $481.7M $360.7M $414.4M
Depreciation & Amoritzation $103.6M $109.9M $108.9M $163M $198.4M
Stock-Based Compensation $23.5M $26.8M $30.9M $33.1M $31.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $166.7M $271.6M $493M $611.6M $748.6M
 
Capital Expenditures $260.3M $76.2M $336.7M $657.9M $596M
Cash Acquisitions -$34.5M -- -$81.7M -$3.1B --
Cash From Investing -$303.4M -$81.8M -$152.2M -$3.5B -$584.3M
 
Dividends Paid (Ex Special Dividend) -$23.4M -$24.8M -$25.7M -$27.1M -$29M
Special Dividend Paid
Long-Term Debt Issued $726.3M $780.9M $1.2B $3.1B $1.1B
Long-Term Debt Repaid -$35.7M -$975.2M -$7M -$1.5B -$996.4M
Repurchase of Common Stock -$56.6M -$242.4M -$198.6M -$67.2M -$178.8M
Other Financing Activities -$15.4M -$21.6M -$23.7M -$53.6M -$15.7M
Cash From Financing $582.5M -$483.1M $966.1M $1.4B -$126.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $445.8M -$293.3M $1.3B -$1.5B $38.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$93.6M $195.4M $156.3M -$46.3M $152.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$3.1M $205.8M $438.4M $359.7M $356.8M
Depreciation & Amoritzation $70.2M $82.2M $82.6M $126.6M $149.8M
Stock-Based Compensation $17.3M $20.4M $23.5M $24.8M $23.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $137.3M $267M $424.5M $499.3M $642.1M
 
Capital Expenditures $210.1M $52.1M $297M $498.1M $417.6M
Cash Acquisitions -- -- -$81.7M -$241.3M --
Cash From Investing -$212.8M -$55.2M -$107M -$549.5M -$415.8M
 
Dividends Paid (Ex Special Dividend) -$23.4M -$24.8M -$25.7M -$26.8M -$28.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $726M $780.8M $1.2B $1.4B $750.4M
Long-Term Debt Repaid -$34.4M -$429.2M -$5.3M -$1.3B -$757.5M
Repurchase of Common Stock -$28.4M -$242.4M -$143.5M -$35.8M -$158.7M
Other Financing Activities -$14.5M -$17.5M -$23.6M -$23.8M -$14.7M
Cash From Financing $612.6M $53.5M $1B $38.7M -$216.7M
 
Beginning Cash (CF) $1.6B $728.1M $2.6B $883.2M $674.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $537.1M $265.3M $1.3B -$11.5M $9.6M
Ending Cash (CF) $2.1B $993.4M $4B $871.7M $684.3M
 
Levered Free Cash Flow -$72.8M $214.9M $127.5M $1.2M $224.5M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock