Financhill
Sell
24

CZR Quote, Financials, Valuation and Earnings

Last price:
$28.09
Seasonality move :
16.39%
Day range:
$27.99 - $28.91
52-week range:
$26.42 - $45.93
Dividend yield:
0%
P/E ratio:
10.31x
P/S ratio:
0.54x
P/B ratio:
1.43x
Volume:
5.2M
Avg. volume:
5.4M
1-year change:
-28.31%
Market cap:
$5.9B
Revenue:
$11.2B
EPS (TTM):
-$1.28
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.6B $9.6B $10.8B $11.5B $11.2B
Revenue Growth (YoY) 43.51% 163.78% 13.07% 6.53% -2.46%
 
Cost of Revenues $1.8B $4.6B $5.4B $5.4B $5.4B
Gross Profit $1.8B $4.9B $5.4B $6.1B $5.8B
Gross Profit Margin 49.12% 51.44% 50.09% 53.2% 51.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $902M $1.8B $2.1B $2B $1.9B
Other Inc / (Exp) -$506M -$680M -$161M -$272M -$33M
Operating Expenses $1.7B $3.2B $3.6B $3.6B $3.6B
Operating Income $102M $1.7B $1.9B $2.6B $2.3B
 
Net Interest Expenses $1.2B $2.3B $2.3B $2.3B $2.4B
EBT. Incl. Unusual Items -$1.6B -$1.3B -$565M -$60M -$124M
Earnings of Discontinued Ops. -$20M -$30M -$386M -- --
Income Tax Expense $132M -$283M -$41M -$888M $87M
Net Income to Company -$1.8B -$1B -$910M $828M -$211M
 
Minority Interest in Earnings $1M -$3M $11M -$42M -$67M
Net Income to Common Excl Extra Items -$1.8B -$1B -$899M $786M -$278M
 
Basic EPS (Cont. Ops) -$13.50 -$4.83 -$4.19 $3.65 -$1.29
Diluted EPS (Cont. Ops) -$13.50 -$4.83 -$4.19 $3.64 -$1.29
Weighted Average Basic Share $130M $211M $214M $215M $215M
Weighted Average Diluted Share $130M $211M $214M $216M $215M
 
EBITDA $179M $2.2B $2.9B $3.6B $3.6B
EBIT -$404M $1B $1.7B $2.3B $2.3B
 
Revenue (Reported) $3.6B $9.6B $10.8B $11.5B $11.2B
Operating Income (Reported) $102M $1.7B $1.9B $2.6B $2.3B
Operating Income (Adjusted) -$404M $1B $1.7B $2.3B $2.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.6B $2.6B $2.8B $2.8B $2.8B
Revenue Growth (YoY) 167.74% 63.47% 8.88% 0.14% -0.92%
 
Cost of Revenues $821M $1.5B $1.3B $1.4B $1.4B
Gross Profit $764M $1.1B $1.5B $1.4B $1.4B
Gross Profit Margin 48.2% 43.15% 53.88% 51.08% 50.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $399M $498M $523M $476M $477M
Other Inc / (Exp) $72M -$251M -$195M -$41M $121M
Operating Expenses $733M $863M $896M $861M $895M
Operating Income $31M $255M $624M $582M $508M
 
Net Interest Expenses $582M $561M $585M $581M $586M
EBT. Incl. Unusual Items -$479M -$557M -$156M -$40M $43M
Earnings of Discontinued Ops. -$13M $8M -- -- --
Income Tax Expense $65M -$116M $6M $16M $19M
Net Income to Company -- -- -$162M -$56M $24M
 
Minority Interest in Earnings $2M -$1M $14M -$16M -$13M
Net Income to Common Excl Extra Items -$555M -$434M -$148M -$72M $11M
 
Basic EPS (Cont. Ops) -$1.91 -$2.03 -$0.70 -$0.34 $0.05
Diluted EPS (Cont. Ops) -$1.91 -$2.03 -$0.70 -$0.34 $0.05
Weighted Average Basic Share $208M $211M $214M $215M $212M
Weighted Average Diluted Share $208M $211M $214M $216M $212M
 
EBITDA $362M $304M $728M $861M $979M
EBIT $103M $20M $433M $543M $634M
 
Revenue (Reported) $1.6B $2.6B $2.8B $2.8B $2.8B
Operating Income (Reported) $31M $255M $624M $582M $508M
Operating Income (Adjusted) $103M $20M $433M $543M $634M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.6B $9.6B $10.8B $11.5B $11.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $4.6B $5.4B $5.4B $5.4B
Gross Profit $1.8B $4.9B $5.4B $6.1B $5.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $902M $1.8B $2.1B $2B $1.9B
Other Inc / (Exp) -$506M -$680M -$161M -$272M -$33M
Operating Expenses $1.7B $3.2B $3.6B $3.6B $3.6B
Operating Income $102M $1.7B $1.9B $2.6B $2.3B
 
Net Interest Expenses $1.2B $2.3B $2.3B $2.3B $2.4B
EBT. Incl. Unusual Items -$1.6B -$1.3B -$565M -$60M -$124M
Earnings of Discontinued Ops. -$20M -$30M -$386M -- --
Income Tax Expense $132M -$283M -$41M -$888M $87M
Net Income to Company -- -- -- $828M -$211M
 
Minority Interest in Earnings $1M -$3M $11M -$42M -$67M
Net Income to Common Excl Extra Items -$1.8B -$1B -$899M $786M -$278M
 
Basic EPS (Cont. Ops) -$11.50 -$4.82 -$4.21 $3.64 -$1.28
Diluted EPS (Cont. Ops) -$11.50 -$4.82 -$4.21 $3.63 -$1.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $179M $2.2B $2.9B $3.6B $3.6B
EBIT -$404M $1B $1.7B $2.3B $2.3B
 
Revenue (Reported) $3.6B $9.6B $10.8B $11.5B $11.2B
Operating Income (Reported) $102M $1.7B $1.9B $2.6B $2.3B
Operating Income (Adjusted) -$404M $1B $1.7B $2.3B $2.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9.6B $10.8B $11.5B $11.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.6B $5.4B $5.4B $5.4B --
Gross Profit $4.9B $5.4B $6.1B $5.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $2.1B $2B $1.9B --
Other Inc / (Exp) -$680M -$161M -$272M -$33M --
Operating Expenses $3.2B $3.6B $3.6B $3.6B --
Operating Income $1.7B $1.9B $2.6B $2.3B --
 
Net Interest Expenses $2.3B $2.3B $2.3B $2.4B --
EBT. Incl. Unusual Items -$1.3B -$565M -$60M -$124M --
Earnings of Discontinued Ops. -$30M -$386M -- -- --
Income Tax Expense -$283M -$41M -$888M $87M --
Net Income to Company -- -$910M $828M -$211M --
 
Minority Interest in Earnings -$3M $11M -$42M -$67M --
Net Income to Common Excl Extra Items -$1B -$899M $786M -$278M --
 
Basic EPS (Cont. Ops) -$4.82 -$4.21 $3.64 -$1.28 --
Diluted EPS (Cont. Ops) -$4.82 -$4.21 $3.63 -$1.28 --
Weighted Average Basic Share $842M $856M $860M $859M --
Weighted Average Diluted Share $844M $858M $863M $859M --
 
EBITDA $2.2B $2.9B $3.6B $3.6B --
EBIT $1B $1.7B $2.3B $2.3B --
 
Revenue (Reported) $9.6B $10.8B $11.5B $11.2B --
Operating Income (Reported) $1.7B $1.9B $2.6B $2.3B --
Operating Income (Adjusted) $1B $1.7B $2.3B $2.3B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8B $1.1B $1B $1B $866M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $342M $472M $611M $608M $470M
Inventory $44M $42M $59M $46M $45M
Prepaid Expenses $253M -- -- -- --
Other Current Assets -- $290M $263M $264M $271M
Total Current Assets $6.1B $6B $2.1B $2B $1.7B
 
Property Plant And Equipment $15.2B $15.3B $14.6B $14.8B $14.8B
Long-Term Investments $173M $158M $94M $157M $131M
Goodwill $9.9B $11.1B $11B $11B $10.6B
Other Intangibles $4.3B $4.9B $4.7B $4.5B $4.1B
Other Long-Term Assets $810M $650M $1B $848M $1.1B
Total Assets $36.4B $38B $33.5B $33.4B $32.6B
 
Accounts Payable $167M $254M $314M $408M $296M
Accrued Expenses $793M $1.2B $1.1B $1B $845M
Current Portion Of Long-Term Debt $67M $70M $108M $65M $109M
Current Portion Of Capital Lease Obligations $53M $49M $50M $23M $21M
Other Current Liabilities $787M $2.7B -- -- --
Total Current Liabilities $2.5B $5.3B $2.7B $2.7B $2.3B
 
Long-Term Debt $14.1B $13.7B $12.7B $12.2B $12B
Capital Leases -- -- -- -- --
Total Liabilities $31.4B $33.5B $29.8B $28.6B $28.2B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $34M $36M $92M $97M $96M
Common Equity $5B $4.5B $3.7B $4.6B $4.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $18M $61M $38M $168M $219M
Total Equity $5B $4.5B $3.8B $4.7B $4.4B
 
Total Liabilities and Equity $36.4B $38B $33.5B $33.4B $32.6B
Cash and Short Terms $1.8B $1.1B $1B $1B $866M
Total Debt $14.1B $13.8B $12.8B $12.3B $12.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8B $1.1B $1B $1B $866M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $342M $472M $611M $608M $470M
Inventory $44M $42M $59M $46M $45M
Prepaid Expenses $253M -- -- -- --
Other Current Assets -- $290M $263M $264M $271M
Total Current Assets $6.1B $6B $2.1B $2B $1.7B
 
Property Plant And Equipment $15.2B $15.3B $14.6B $14.8B $14.8B
Long-Term Investments $173M $158M $94M $157M $131M
Goodwill $9.9B $11.1B $11B $11B $10.6B
Other Intangibles $4.3B $4.9B $4.7B $4.5B $4.1B
Other Long-Term Assets $810M $650M $1B $848M $1.1B
Total Assets $36.4B $38B $33.5B $33.4B $32.6B
 
Accounts Payable $167M $254M $314M $408M $296M
Accrued Expenses $793M $1.2B $1.1B $1B $845M
Current Portion Of Long-Term Debt $67M $70M $108M $65M $109M
Current Portion Of Capital Lease Obligations $53M $49M $50M $23M $21M
Other Current Liabilities $787M $2.7B -- -- --
Total Current Liabilities $2.5B $5.3B $2.7B $2.7B $2.3B
 
Long-Term Debt $14.1B $13.7B $12.7B $12.2B $12B
Capital Leases -- -- -- -- --
Total Liabilities $31.4B $33.5B $29.8B $28.6B $28.2B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $34M $36M $92M $97M $96M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $18M $61M $38M $168M $219M
Total Equity $5B $4.5B $3.8B $4.7B $4.4B
 
Total Liabilities and Equity $36.4B $38B $33.5B $33.4B $32.6B
Cash and Short Terms $1.8B $1.1B $1B $1B $866M
Total Debt $14.1B $13.8B $12.8B $12.3B $12.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.8B -$1B -$910M $828M -$211M
Depreciation & Amoritzation $583M $1.1B $1.2B $1.3B $1.3B
Stock-Based Compensation $79M $82M $101M $104M $94M
Change in Accounts Receivable -$70M -$135M -$143M -$82M $86M
Change in Inventories -- -- -- -- --
Cash From Operations -$582M $1.2B $975M $1.8B $1.1B
 
Capital Expenditures $199M $832M $963M $1.3B $1.3B
Cash Acquisitions -$5.9B -$899M -- -$3M --
Cash From Investing -$6.1B -$2.9B -$382M -$1.3B -$704M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $13B $1.3B $1.5B $5.5B $7.5B
Long-Term Debt Repaid -$4.7B -$2.3B -$2.7B -$6.1B -$7.7B
Repurchase of Common Stock -- -- -- -- -$191M
Other Financing Activities -$372M -$103M -$42M -$59M -$154M
Cash From Financing $10.6B -$550M -$1.3B -$713M -$498M
 
Beginning Cash (CF) $217M $4.3B $2B $1.3B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.9B -$2.3B -$689M -$160M -$127M
Ending Cash (CF) $4.3B $2B $1.3B $1.1B $1B
 
Levered Free Cash Flow -$781M $340M $12M $515M -$236M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -$162M -$56M $24M
Depreciation & Amoritzation -- -- $295M $318M $345M
Stock-Based Compensation -- -- $24M $22M $21M
Change in Accounts Receivable -- -- -$80M -$65M -$23M
Change in Inventories -- -- -- -- --
Cash From Operations -$382M $253M $524M $508M $309M
 
Capital Expenditures $84M $237M $235M $369M $279M
Cash Acquisitions $178M -$13M -$21M -$3M --
Cash From Investing $140M -$239M -$218M -$375M $275M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5M -- $750M $160M $1.4B
Long-Term Debt Repaid -$1.3B -$857M -$980M -$184M -$1.8B
Repurchase of Common Stock -- -- -- $66M -$50M
Other Financing Activities $41M -$28M -$15M -$47M -$32M
Cash From Financing $698M -$882M -$244M -$5M -$494M
 
Beginning Cash (CF) $3.7B $2.9B $1.2B $1B $926M
Foreign Exchange Rate Adjustment $129M $1M -- -- --
Additions / Reductions $436M -$868M $62M $128M $90M
Ending Cash (CF) $4.3B $2B $1.3B $1.1B $1B
 
Levered Free Cash Flow -$466M $16M $289M $139M $30M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- $828M -$211M
Depreciation & Amoritzation -- -- -- $1.3B $1.3B
Stock-Based Compensation -- -- $101M $104M $94M
Change in Accounts Receivable -- -- -- -$82M $86M
Change in Inventories -- -- -- -- --
Cash From Operations -$582M $1.2B $975M $1.8B $1.1B
 
Capital Expenditures $199M $832M $963M $1.3B $1.3B
Cash Acquisitions -$5.9B -$899M -- -$3M --
Cash From Investing -$6.1B -$2.9B -$382M -$1.3B -$704M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $13B $1.3B $1.5B $5.5B $7.5B
Long-Term Debt Repaid -$4.7B -$2.3B -$2.7B -$6.1B -$7.7B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$372M -$103M -$42M -$59M -$154M
Cash From Financing $10.6B -$550M -$1.3B -$713M -$498M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.9B -$2.3B -$689M -$160M -$127M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$781M $340M $12M $515M -$236M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -$910M $828M -$211M --
Depreciation & Amoritzation -- $1.2B $1.3B $1.3B --
Stock-Based Compensation -- $101M $104M $94M --
Change in Accounts Receivable -- -$143M -$82M $86M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $975M $1.8B $1.1B --
 
Capital Expenditures $832M $963M $1.3B $1.3B --
Cash Acquisitions -$899M -- -$3M -- --
Cash From Investing -$2.9B -$382M -$1.3B -$704M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $1.5B $5.5B $7.5B --
Long-Term Debt Repaid -$2.3B -$2.7B -$6.1B -$7.7B --
Repurchase of Common Stock -- -- -- -$191M --
Other Financing Activities -$103M -$42M -$59M -$154M --
Cash From Financing -$550M -$1.3B -$713M -$498M --
 
Beginning Cash (CF) $13.6B $6.3B $4.9B $3.9B --
Foreign Exchange Rate Adjustment $32M -$29M -- -- --
Additions / Reductions -$2.3B -$689M -$160M -$127M --
Ending Cash (CF) $11.4B $5.6B $4.7B $3.8B --
 
Levered Free Cash Flow $340M $12M $515M -$236M --

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

GET BETTER TRADE IDEAS

Popular

Is the Market Going to Go Lower?
Is the Market Going to Go Lower?

The last month has been extremely difficult for the stock…

2 Dividend Stocks to Buy in a Recession
2 Dividend Stocks to Buy in a Recession

While many economists and investors initially expected 2025 to be…

Is Ford Stock Undervalued Amid the EV Transition?
Is Ford Stock Undervalued Amid the EV Transition?

There is a lot going on in the electric vehicle…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

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

Alerts

Sell
49
SMTC alert for Mar 17

Semtech [SMTC] is down 0.49% over the past day.

Buy
62
PLPC alert for Mar 17

Preformed Line Products [PLPC] is up 3.8% over the past day.

Sell
50
NUTX alert for Mar 17

Nutex Health [NUTX] is up 4.82% over the past day.

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

Show me the best stock