Financhill
Buy
62

CFR Quote, Financials, Valuation and Earnings

Last price:
$125.25
Seasonality move :
3.57%
Day range:
$122.80 - $126.07
52-week range:
$94.09 - $147.64
Dividend yield:
3.01%
P/E ratio:
14.12x
P/S ratio:
3.90x
P/B ratio:
2.14x
Volume:
380.8K
Avg. volume:
483.2K
1-year change:
11.22%
Market cap:
$8B
Revenue:
$2.1B
EPS (TTM):
$8.87
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4B $1.4B $1.7B $2B $2.1B
Revenue Growth (YoY) 5.38% -4.85% 23.66% 17.16% 3.85%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $507.9M $524.3M $636.3M $788.2M $832.5M
Other Inc / (Exp) $109M $69K -- $66K -$96K
Operating Expenses $508.8M $524.3M $636.3M $788.2M $832.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $351.3M $489.5M $668.8M $712.4M $696M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.2M $46.5M $89.7M $114.4M $113.4M
Net Income to Company $331.2M $443.1M $579.2M $598M $582.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $331.2M $443.1M $579.2M $598M $582.5M
 
Basic EPS (Cont. Ops) $5.11 $6.79 $8.84 $9.11 $8.88
Diluted EPS (Cont. Ops) $5.10 $6.76 $8.81 $9.10 $8.87
Weighted Average Basic Share $62.7M $63.6M $64.2M $64.2M $64.1M
Weighted Average Diluted Share $63M $64.1M $64.5M $64.4M $64.3M
 
EBITDA -- -- -- -- --
EBIT $396.4M $513.4M $853.3M $1.4B $1.5B
 
Revenue (Reported) $1.4B $1.4B $1.7B $2B $2.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $396.4M $513.4M $853.3M $1.4B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $333.6M $349.8M $504.1M $502.1M $536.3M
Revenue Growth (YoY) -3.69% 4.85% 44.14% -0.41% 6.83%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $157.8M $162.6M $202.6M $281.4M $252.5M
Other Inc / (Exp) -- $69K -- $152K -$112K
Operating Expenses $158M $162.6M $202.6M $281.4M $252.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $96.9M $111.2M $219.8M $120.7M $184M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.6M $10.1M $28.7M $18.1M $29.2M
Net Income to Company $88.3M $101M $191.2M $102.6M $154.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $88.3M $101M $191.2M $102.6M $154.9M
 
Basic EPS (Cont. Ops) $1.39 $1.54 $2.92 $1.55 $2.37
Diluted EPS (Cont. Ops) $1.38 $1.54 $2.91 $1.55 $2.36
Weighted Average Basic Share $62.9M $63.9M $64.3M $64.1M $64.1M
Weighted Average Diluted Share $63.3M $64.4M $64.7M $64.3M $64.3M
 
EBITDA -- -- -- -- --
EBIT $103.6M $117.4M $325.9M $311.6M $371.2M
 
Revenue (Reported) $333.6M $349.8M $504.1M $502.1M $536.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $103.6M $117.4M $325.9M $311.6M $371.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4B $1.4B $1.7B $2B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $507.9M $524.3M $636.3M $788.2M $832.5M
Other Inc / (Exp) $109M $69K -- $175K -$96K
Operating Expenses $508.8M $524.8M $636.6M $788.2M $832.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $351.3M $489.5M $668.8M $712.4M $696M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.2M $46.5M $89.7M $114.4M $113.4M
Net Income to Company $331.2M $443.1M $579.2M $598M $582.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $331.2M $443.1M $579.2M $598M $582.5M
 
Basic EPS (Cont. Ops) $5.11 $6.79 $8.85 $9.11 $8.88
Diluted EPS (Cont. Ops) $5.10 $6.76 $8.81 $9.10 $8.87
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $396.4M $513.4M $853.3M $1.4B $1.5B
 
Revenue (Reported) $1.4B $1.4B $1.7B $2B $2.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $396.4M $513.4M $853.3M $1.4B $1.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.4B $1.7B $2B $2.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $524.3M $636.3M $788.2M $832.5M --
Other Inc / (Exp) $69K -- $175K -$96K --
Operating Expenses $524.8M $636.6M $788.2M $832.5M --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $489.5M $668.8M $712.4M $696M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $46.5M $89.7M $114.4M $113.4M --
Net Income to Company $443.1M $579.2M $598M $582.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $443.1M $579.2M $598M $582.5M --
 
Basic EPS (Cont. Ops) $6.79 $8.85 $9.11 $8.88 --
Diluted EPS (Cont. Ops) $6.76 $8.81 $9.10 $8.87 --
Weighted Average Basic Share $254.4M $256.6M $256.8M $256.5M --
Weighted Average Diluted Share $256.4M $258.1M $257.6M $257.1M --
 
EBITDA -- -- -- -- --
EBIT $513.4M $853.3M $1.4B $1.5B --
 
Revenue (Reported) $1.4B $1.7B $2B $2.1B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $513.4M $853.3M $1.4B $1.5B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $10.3B $16.5B $11.8B $8.6B $10.2B
Short Term Investments $10.4B $13.9B $18.2B $16.6B $15B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $20.7B $30.5B $30.3B $25.3B $25.3B
 
Property Plant And Equipment $1B $1.1B $1.1B $1.2B $1.2B
Long-Term Investments $12.4B $15.7B $20.9B $20.2B $18.6B
Goodwill $655M $655M -- -- --
Other Intangibles $1.6M $866K -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $42.4B $50.9B $52.9B $50.8B $52.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.1B $2.8B $4.7B $4.1B $4.4B
 
Long-Term Debt $235.4M $222.2M $222.4M $222.6M $222.8M
Capital Leases -- -- -- -- --
Total Liabilities $38.1B $46.4B $49.8B $47.1B $48.6B
 
Common Stock $146.1M $146.1M $146.1M $146.1M $146.1M
Other Common Equity Adj $513M $347.3M -$1.3B -$1.1B -$1.3B
Common Equity $4.1B $4.3B $3B $3.6B $3.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.3B $4.4B $3.1B $3.7B $3.9B
 
Total Liabilities and Equity $42.4B $50.9B $52.9B $50.8B $52.5B
Cash and Short Terms $20.7B $30.5B $30.1B $25.2B $25.3B
Total Debt $235.4M $222.2M $222.4M $222.6M $222.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $10.3B $16.5B $11.8B $8.6B $10.2B
Short Term Investments $10.4B $13.9B $18.2B $16.6B $15B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $20.7B $30.5B $30.3B $25.3B $25.3B
 
Property Plant And Equipment $1B $1.1B $1.1B $1.2B $1.2B
Long-Term Investments $12.4B $15.7B $20.9B $20.2B $18.6B
Goodwill $655M $655M -- -- --
Other Intangibles $1.6M $866K -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $42.4B $50.9B $52.9B $50.8B $52.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.1B $2.8B $4.7B $4.1B $4.4B
 
Long-Term Debt $235.4M $222.2M $222.4M $222.6M $222.8M
Capital Leases -- -- -- -- --
Total Liabilities $38.1B $46.4B $49.8B $47.1B $48.6B
 
Common Stock $146.1M $146.1M $146.1M $146.1M $146.1M
Other Common Equity Adj $513M $347.3M -$1.3B -$1.1B -$1.3B
Common Equity -- -- -- -- --
Total Preferred Equity $145.5M -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.3B $4.4B $3.1B $3.7B $3.9B
 
Total Liabilities and Equity $42.4B $50.9B $52.9B $50.8B $52.5B
Cash and Short Terms $20.7B $30.5B $30.1B $25.2B $25.3B
Total Debt $235.4M $222.2M $222.4M $222.6M $222.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $331.2M $443.1M $579.2M $598M $582.5M
Depreciation & Amoritzation $64.4M $69.3M $71.3M $76.4M $82.8M
Stock-Based Compensation $13.9M $12.8M $18.3M $24.6M $19.8M
Change in Accounts Receivable -$158.3M -$46.6M -$116.2M -$232.7M $259.1M
Change in Inventories -- -- -- -- --
Cash From Operations $524.2M $648.3M $722.6M $478.8M $989.5M
 
Capital Expenditures $95.4M $65.9M $102.5M $158.6M $127.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6B -$2.5B -$8.3B -$942.8M -$180.9M
 
Dividends Paid (Ex Special Dividend) -$182.6M -$195.9M -$216.5M -$239M -$249.1M
Special Dividend Paid
Long-Term Debt Issued $1.3B -- -- -- --
Long-Term Debt Repaid -$1.3B -$13.4M -- -- --
Repurchase of Common Stock -$165.8M -$3.9M -$4.4M -$42.7M -$60.9M
Other Financing Activities -- -- -- -- --
Cash From Financing $7.6B $8.2B $3B -$2.9B $738.3M
 
Beginning Cash (CF) $3.8B $10.3B $16.6B $12B $8.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.5B $6.3B -$4.6B -$3.3B $1.5B
Ending Cash (CF) $10.3B $16.6B $12B $8.7B $10.2B
 
Levered Free Cash Flow $428.8M $582.4M $620.1M $320.2M $861.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $88.3M $101M $191.2M $102.6M $154.9M
Depreciation & Amoritzation $16.6M $17.7M $18M $20.2M $21.4M
Stock-Based Compensation $5.7M $5M $9.6M $11.9M $9.7M
Change in Accounts Receivable -$105.4M $19.3M -$52.9M -$288.1M -$63.5M
Change in Inventories -- -- -- -- --
Cash From Operations $49.1M $95.7M $182.7M -$83M $64.3M
 
Capital Expenditures $13.6M $28.8M $46.9M $40.6M $37.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $936.6M -$3.3B -$1.7B -$111.9M -$294.4M
 
Dividends Paid (Ex Special Dividend) -$45.8M -$49.9M -$58.2M -$61.4M -$63.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$1.8M -$2.5M -$3.4M -$2.2M -$8.6M
Other Financing Activities -- -- -- -- --
Cash From Financing $2.1B $3.6B -$59.3M $1.3B $1.3B
 
Beginning Cash (CF) $7.2B $16.3B $13.6B $7.6B $9.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1B $329M -$1.6B $1.1B $1B
Ending Cash (CF) $10.3B $16.6B $12B $8.7B $10.2B
 
Levered Free Cash Flow $35.6M $66.9M $135.8M -$123.6M $26.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $331.2M $443.1M $579.2M $598M $582.5M
Depreciation & Amoritzation $64.4M $69.3M $71.3M $76.4M $82.8M
Stock-Based Compensation $13.9M $12.8M $18.3M $24.6M $19.8M
Change in Accounts Receivable -$158.3M -$46.6M -$116.2M -$232.7M $259.1M
Change in Inventories -- -- -- -- --
Cash From Operations $524.2M $648.3M $722.6M $478.8M $989.5M
 
Capital Expenditures $95.4M $65.9M $102.5M $158.6M $127.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6B -$2.5B -$8.3B -$942.8M -$180.9M
 
Dividends Paid (Ex Special Dividend) -$182.6M -$195.9M -$216.5M -$239M -$249.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$165.8M -$3.9M -$4.4M -$42.7M -$60.9M
Other Financing Activities -- -- -- -- --
Cash From Financing $7.6B $8.2B $3B -$2.9B $738.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.5B $6.3B -$4.6B -$3.3B $1.5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $428.8M $582.4M $620.1M $320.2M $861.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $443.1M $579.2M $598M $582.5M --
Depreciation & Amoritzation $69.3M $71.3M $76.4M $82.8M --
Stock-Based Compensation $12.8M $18.3M $24.6M $19.8M --
Change in Accounts Receivable -$46.6M -$116.2M -$232.7M $259.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $648.3M $722.6M $478.8M $989.5M --
 
Capital Expenditures $65.9M $102.5M $158.6M $127.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.5B -$8.3B -$942.8M -$180.9M --
 
Dividends Paid (Ex Special Dividend) -$195.9M -$216.5M -$239M -$249.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$3.9M -$4.4M -$42.7M -$60.9M --
Other Financing Activities -- -- -- -- --
Cash From Financing $8.2B $3B -$2.9B $738.3M --
 
Beginning Cash (CF) $53.5B $58.3B $36.1B $33.5B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.3B -$4.6B -$3.3B $1.5B --
Ending Cash (CF) $59.8B $53.8B $32.7B $35B --
 
Levered Free Cash Flow $582.4M $620.1M $320.2M $861.8M --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
69
AJINY alert for Apr 1

Ajinomoto [AJINY] is down 2.15% over the past day.

Sell
40
RGC alert for Mar 31

Regencell Bioscience Holdings [RGC] is up 26.1% over the past day.

Buy
62
AGX alert for Apr 1

Argan [AGX] is down 4.98% over the past day.

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

Show me the best stock