Financhill
Sell
24

CC Quote, Financials, Valuation and Earnings

Last price:
$11.12
Seasonality move :
6.31%
Day range:
$11.10 - $11.58
52-week range:
$9.33 - $29.21
Dividend yield:
9%
P/E ratio:
19.84x
P/S ratio:
0.29x
P/B ratio:
2.75x
Volume:
1.7M
Avg. volume:
4M
1-year change:
-57.3%
Market cap:
$1.7B
Revenue:
$5.8B
EPS (TTM):
$0.56
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5B $6.3B $6.8B $6.1B $5.8B
Revenue Growth (YoY) -10.08% 27.69% 7.66% -11.02% -4.87%
 
Cost of Revenues $3.9B $5B $5.2B $4.8B $4.6B
Gross Profit $1.1B $1.4B $1.6B $1.3B $1.2B
Gross Profit Margin 21.47% 21.77% 23.66% 21.49% 19.91%
 
R&D Expenses $93M $107M $118M $108M $109M
Selling, General & Admin $527M $592M $710M $1.3B $585M
Other Inc / (Exp) -$17M $187M $118M $13M -$52M
Operating Expenses $661M $707M $830M $1.4B $708M
Operating Income $406M $674M $786M -$123M $443M
 
Net Interest Expenses $210M $185M $163M $208M $264M
EBT. Incl. Unusual Items $179M $676M $741M -$318M $127M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$40M $68M $163M -$81M $41M
Net Income to Company $219M $608M $578M -$237M $86M
 
Minority Interest in Earnings -- -- -- -$1M --
Net Income to Common Excl Extra Items $219M $608M $578M -$238M $86M
 
Basic EPS (Cont. Ops) $1.33 $3.69 $3.72 -$1.60 $0.58
Diluted EPS (Cont. Ops) $1.32 $3.60 $3.65 -$1.60 $0.57
Weighted Average Basic Share $164.7M $164.9M $155.4M $148.9M $149.5M
Weighted Average Diluted Share $166.3M $168.7M $158.3M $148.9M $150.2M
 
EBITDA $709M $1.2B $1.2B $197M $692M
EBIT $389M $861M $904M -$110M $391M
 
Revenue (Reported) $5B $6.3B $6.8B $6.1B $5.8B
Operating Income (Reported) $406M $674M $786M -$123M $443M
Operating Income (Adjusted) $389M $861M $904M -$110M $391M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.6B $1.4B $1.4B $1.4B
Revenue Growth (YoY) -1.11% 17.71% -12.7% 2.69% -1.28%
 
Cost of Revenues $1B $1.2B $1.2B $1.2B $1.1B
Gross Profit $313M $393M $202M $255M $273M
Gross Profit Margin 23.39% 24.95% 14.69% 18.06% 19.58%
 
R&D Expenses $26M $29M $30M $26M $26M
Selling, General & Admin $180M $159M $175M $223M $169M
Other Inc / (Exp) $4M $142M -$25M -$11M $1M
Operating Expenses $244M $190M $206M $253M $198M
Operating Income $69M $203M -$4M $2M $75M
 
Net Interest Expenses $50M $43M $40M $63M $67M
EBT. Incl. Unusual Items $23M $302M -$69M -$71M $9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M $69M $28M -$53M $17M
Net Income to Company $19M $233M -$97M -$17M -$8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19M $233M -$97M -$18M -$8M
 
Basic EPS (Cont. Ops) $0.11 $1.43 -$0.58 -$0.13 -$0.05
Diluted EPS (Cont. Ops) $0.11 $1.39 -$0.58 -$0.13 -$0.06
Weighted Average Basic Share $165.1M $162.9M $150M $148.9M $149.8M
Weighted Average Diluted Share $168.1M $166.7M $152.2M $148.9M $150.3M
 
EBITDA $153M $420M $45M $66M $154M
EBIT $73M $345M -$29M -$8M $76M
 
Revenue (Reported) $1.3B $1.6B $1.4B $1.4B $1.4B
Operating Income (Reported) $69M $203M -$4M $2M $75M
Operating Income (Adjusted) $73M $345M -$29M -$8M $76M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5B $6.3B $6.8B $6.1B $5.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.9B $5B $5.2B $4.8B $4.6B
Gross Profit $1.1B $1.4B $1.6B $1.3B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $92M $107M $117M $108M $109M
Selling, General & Admin $527M $594M $710M $1.3B $587M
Other Inc / (Exp) -$17M $189M $116M $13M -$53M
Operating Expenses $660M $708M $830M $1.4B $705M
Operating Income $407M $673M $787M -$124M $446M
 
Net Interest Expenses $210M $184M $162M $208M $265M
EBT. Incl. Unusual Items $180M $678M $741M -$318M $128M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$39M $69M $163M -$81M $41M
Net Income to Company $219M $608M $578M -$237M $86M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $219M $609M $578M -$237M $87M
 
Basic EPS (Cont. Ops) $1.33 $3.71 $3.71 -$1.60 $0.59
Diluted EPS (Cont. Ops) $1.33 $3.62 $3.63 -$1.61 $0.56
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $710M $1.2B $1.2B $197M $694M
EBIT $390M $862M $903M -$110M $393M
 
Revenue (Reported) $5B $6.3B $6.8B $6.1B $5.8B
Operating Income (Reported) $407M $673M $787M -$124M $446M
Operating Income (Adjusted) $390M $862M $903M -$110M $393M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6.3B $6.8B $6.1B $5.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5B $5.2B $4.8B $4.6B --
Gross Profit $1.4B $1.6B $1.3B $1.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $107M $117M $108M $109M --
Selling, General & Admin $594M $710M $1.3B $587M --
Other Inc / (Exp) $189M $116M $13M -$53M --
Operating Expenses $708M $830M $1.4B $705M --
Operating Income $673M $787M -$124M $446M --
 
Net Interest Expenses $184M $162M $208M $265M --
EBT. Incl. Unusual Items $678M $741M -$318M $128M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $69M $163M -$81M $41M --
Net Income to Company $608M $578M -$237M $86M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $609M $578M -$237M $87M --
 
Basic EPS (Cont. Ops) $3.71 $3.71 -$1.60 $0.59 --
Diluted EPS (Cont. Ops) $3.62 $3.63 -$1.61 $0.56 --
Weighted Average Basic Share $659.8M $621.5M $595.9M $598M --
Weighted Average Diluted Share $674.8M $633.3M $599.3M $600.2M --
 
EBITDA $1.2B $1.2B $197M $694M --
EBIT $862M $903M -$110M $393M --
 
Revenue (Reported) $6.3B $6.8B $6.1B $5.8B --
Operating Income (Reported) $673M $787M -$124M $446M --
Operating Income (Adjusted) $862M $903M -$110M $393M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1B $1.5B $1.1B $1.2B $713M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $449M $644M $509M $509M $619M
Inventory $939M $1.1B $1.4B $1.4B $1.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $78M $75M $82M $66M $71M
Total Current Assets $2.6B $3.3B $3.2B $3.8B $3B
 
Property Plant And Equipment $3.7B $3.4B $3.4B $3.5B $3.4B
Long-Term Investments $167M $169M $175M $158M $152M
Goodwill $153M $102M $102M $102M $46M
Other Intangibles $14M $6M $13M $3M $3M
Other Long-Term Assets $231M $321M $523M $317M $459M
Total Assets $7.1B $7.6B $7.6B $8.3B $7.5B
 
Accounts Payable $820M $1.1B $1.2B $1.1B $1.1B
Accrued Expenses $227M $126M $222M $957M $310M
Current Portion Of Long-Term Debt $21M $25M $43M $51M $54M
Current Portion Of Capital Lease Obligations $57M $59M $49M $55M $53M
Other Current Liabilities -- $83M -- -- --
Total Current Liabilities $1.4B $1.9B $1.9B $2.5B $1.8B
 
Long-Term Debt $4B $3.7B $3.6B $4B $4.1B
Capital Leases -- -- -- -- --
Total Liabilities $6.3B $6.5B $6.5B $7.5B $6.9B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$310M -$364M -$343M -$274M -$367M
Common Equity $813M $1.1B $1.1B $737M $604M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2M $1M -- $2M $1M
Total Equity $815M $1.1B $1.1B $739M $605M
 
Total Liabilities and Equity $7.1B $7.6B $7.6B $8.3B $7.5B
Cash and Short Terms $1.1B $1.5B $1.1B $1.2B $713M
Total Debt $4B $3.7B $3.6B $4B $4.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1B $1.5B $1.1B $1.2B $713M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $449M $644M $509M $509M $619M
Inventory $939M $1.1B $1.4B $1.4B $1.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $78M $75M $82M $66M $71M
Total Current Assets $2.6B $3.3B $3.2B $3.8B $3B
 
Property Plant And Equipment $3.7B $3.4B $3.4B $3.5B $3.4B
Long-Term Investments $167M $169M $175M $158M $152M
Goodwill $153M $102M $102M $102M $46M
Other Intangibles $14M $6M $13M $3M $3M
Other Long-Term Assets $231M $321M $523M $317M $459M
Total Assets $7.1B $7.6B $7.6B $8.3B $7.5B
 
Accounts Payable $820M $1.1B $1.2B $1.1B $1.1B
Accrued Expenses $227M $126M $222M $957M $310M
Current Portion Of Long-Term Debt $21M $25M $43M $51M $54M
Current Portion Of Capital Lease Obligations $57M $59M $49M $55M $53M
Other Current Liabilities -- $83M -- -- --
Total Current Liabilities $1.4B $1.9B $1.9B $2.5B $1.8B
 
Long-Term Debt $4B $3.7B $3.6B $4B $4.1B
Capital Leases -- -- -- -- --
Total Liabilities $6.3B $6.5B $6.5B $7.5B $6.9B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$310M -$364M -$343M -$274M -$367M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2M $1M -- $2M $1M
Total Equity $815M $1.1B $1.1B $739M $605M
 
Total Liabilities and Equity $7.1B $7.6B $7.6B $8.3B $7.5B
Cash and Short Terms $1.1B $1.5B $1.1B $1.2B $713M
Total Debt $4B $3.7B $3.6B $4B $4.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $219M $608M $578M -$237M $86M
Depreciation & Amoritzation $320M $317M $291M $307M $301M
Stock-Based Compensation $16M $34M $27M $18M $15M
Change in Accounts Receivable $175M -$225M $91M -$10M -$152M
Change in Inventories $126M -$210M -$294M $58M -$146M
Cash From Operations $807M $814M $755M $556M -$633M
 
Capital Expenditures $267M $277M $307M $370M $360M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$234M $220M -$284M -$229M -$353M
 
Dividends Paid (Ex Special Dividend) -$164M -$164M -$154M -$149M -$148M
Special Dividend Paid
Long-Term Debt Issued $1.1B $741M $105M $771M $699M
Long-Term Debt Repaid -$1.4B -$949M -$185M -$378M -$604M
Repurchase of Common Stock -- -$173M -$495M -$69M --
Other Financing Activities -$42M -$32M -$8M -$22M $8M
Cash From Financing -$449M -$554M -$686M $172M -$36M
 
Beginning Cash (CF) $943M $1.1B $1.6B $1.3B $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $124M $480M -$215M $499M -$1B
Ending Cash (CF) $1.1B $1.6B $1.3B $1.8B $763M
 
Levered Free Cash Flow $540M $537M $448M $186M -$993M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $19M $233M -$97M -$17M -$8M
Depreciation & Amoritzation $80M $75M $74M $74M $78M
Stock-Based Compensation $4M $10M $3M $5M $3M
Change in Accounts Receivable $78M $118M $347M $202M $196M
Change in Inventories $15M -$132M -$35M -$13M -$55M
Cash From Operations $353M $208M $161M $482M $138M
 
Capital Expenditures $53M $83M $67M $135M $109M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$34M $422M -$65M -$130M -$107M
 
Dividends Paid (Ex Special Dividend) -$41M -$41M -$37M -$37M -$36M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $800M $91M $105M $53M $632M
Long-Term Debt Repaid -$927M -$157M -$112M -$21M -$502M
Repurchase of Common Stock -- -$93M -$144M -- --
Other Financing Activities -$26M -$3M -$3M -$1M -$10M
Cash From Financing -$187M -$195M -$191M -$5M $85M
 
Beginning Cash (CF) $956M $1.1B $1.4B $1.4B $666M
Foreign Exchange Rate Adjustment $17M -$15M $31M $13M -$19M
Additions / Reductions $132M $435M -$95M $347M $116M
Ending Cash (CF) $1.1B $1.6B $1.3B $1.8B $763M
 
Levered Free Cash Flow $300M $125M $94M $347M $29M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $219M $608M $578M -$237M $86M
Depreciation & Amoritzation $320M $317M $291M $307M $301M
Stock-Based Compensation $16M $34M $27M $18M $15M
Change in Accounts Receivable $175M -$225M $91M -$10M -$152M
Change in Inventories $126M -$210M -$294M $58M -$146M
Cash From Operations $807M $814M $755M $556M -$633M
 
Capital Expenditures $267M $277M $307M $370M $360M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$234M $220M -$284M -$229M -$353M
 
Dividends Paid (Ex Special Dividend) -$164M -$164M -$154M -$149M -$148M
Special Dividend Paid
Long-Term Debt Issued $1.1B -- -- -- --
Long-Term Debt Repaid -$1.4B -$949M -$185M -$378M -$604M
Repurchase of Common Stock -- -$173M -$495M -$69M --
Other Financing Activities -$42M -$32M -$8M -$22M $8M
Cash From Financing -$449M -$554M -$686M $172M -$36M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $124M $480M -$215M $499M -$1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $540M $537M $448M $186M -$993M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $608M $578M -$237M $86M --
Depreciation & Amoritzation $317M $291M $307M $301M --
Stock-Based Compensation $34M $27M $18M $15M --
Change in Accounts Receivable -$225M $91M -$10M -$152M --
Change in Inventories -$210M -$294M $58M -$146M --
Cash From Operations $814M $755M $556M -$633M --
 
Capital Expenditures $277M $307M $370M $360M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $220M -$284M -$229M -$353M --
 
Dividends Paid (Ex Special Dividend) -$164M -$154M -$149M -$148M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $741M $105M $771M $699M --
Long-Term Debt Repaid -$949M -$185M -$378M -$604M --
Repurchase of Common Stock -$173M -$495M -$69M -- --
Other Financing Activities -$32M -$8M -$22M $8M --
Cash From Financing -$554M -$686M $172M -$36M --
 
Beginning Cash (CF) $4.4B $5.5B $4.7B $4.4B --
Foreign Exchange Rate Adjustment -$34M -$32M $4M -$22M --
Additions / Reductions $480M -$215M $499M -$1B --
Ending Cash (CF) $4.8B $5.3B $5.2B $3.4B --
 
Levered Free Cash Flow $537M $448M $186M -$993M --

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

GET BETTER TRADE IDEAS

Popular

How High Will MSTY Go By 2030?
How High Will MSTY Go By 2030?

YieldMax’s MSTR Option Income Strategy ETF (MSTY) is a high-yield…

Will NVIDIA Stock Bounce Back?
Will NVIDIA Stock Bounce Back?

After the wild market moves during February and March, investors…

Is Energy Transfer a Good Dividend Stock to Buy Now?
Is Energy Transfer a Good Dividend Stock to Buy Now?

Energy Transfer (NYSE:ET) offers an impressive yield, to say the…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

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

Buy
52
Is NVDA Stock a Buy?

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

Alerts

Sell
49
YPF alert for Apr 16

YPF SA [YPF] is down 3.95% over the past day.

Sell
42
RGC alert for Apr 16

Regencell Bioscience Holdings [RGC] is down 1.04% over the past day.

Sell
45
DSDVY alert for Apr 16

DSV AS [DSDVY] is up 9.6% over the past day.

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

Show me the best stock