Financhill
Buy
66

CFR Quote, Financials, Valuation and Earnings

Last price:
$147.21
Seasonality move :
2.99%
Day range:
$145.53 - $148.29
52-week range:
$100.31 - $148.29
Dividend yield:
2.69%
P/E ratio:
14.83x
P/S ratio:
3.24x
P/B ratio:
2.10x
Volume:
446K
Avg. volume:
526.7K
1-year change:
4.62%
Market cap:
$9.3B
Revenue:
$2.9B
EPS (TTM):
$9.92
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.4B $1.9B $2.6B $2.8B $2.9B
Revenue Growth (YoY) -5.98% 35.28% 40.55% 7.81% 2.42%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $69K -- $66K -$96K --
Operating Expenses -$489.5M -$668.8M -$712.4M -$696M -$771.7M
Operating Income $489.5M $668.8M $712.4M $696M $771.7M
 
Net Interest Expenses $7.1M $8.8M $13.3M $13.5M $12.3M
EBT. Incl. Unusual Items $489.5M $668.8M $712.4M $696M $771.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $46.5M $89.7M $114.4M $113.4M $123.1M
Net Income to Company $443.1M $579.2M $598M $582.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $439.2M $573.9M $591.7M $576.3M $642.1M
 
Basic EPS (Cont. Ops) $6.79 $8.84 $9.11 $8.88 $9.92
Diluted EPS (Cont. Ops) $6.74 $8.79 $9.08 $8.86 $9.91
Weighted Average Basic Share $63.6M $64.2M $64.2M $64.1M $64.1M
Weighted Average Diluted Share $64.1M $64.5M $64.4M $64.3M $64.1M
 
EBITDA $582.7M $924.6M $1.4B $1.6B $1.5B
EBIT $513.4M $853.3M $1.4B $1.5B $1.5B
 
Revenue (Reported) $1.4B $1.9B $2.6B $2.8B $2.9B
Operating Income (Reported) $489.5M $668.8M $712.4M $696M $771.7M
Operating Income (Adjusted) $513.4M $853.3M $1.4B $1.5B $1.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $353.5M $609.4M $689.3M $721.7M $742.8M
Revenue Growth (YoY) 4.38% 72.37% 13.12% 4.7% 2.92%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $69K -- $152K -$112K --
Operating Expenses -$111.2M -$219.8M -$120.7M -$184M -$198M
Operating Income $111.2M $219.8M $120.7M $184M $198M
 
Net Interest Expenses $1.7M $2.8M $3.5M $3.3M $3M
EBT. Incl. Unusual Items $111.2M $219.8M $120.7M $184M $198M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.1M $28.7M $18.1M $29.2M $31.7M
Net Income to Company $101M $191.2M $102.6M $154.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $100.4M $189.4M $101.3M $153.5M $164.6M
 
Basic EPS (Cont. Ops) $1.55 $2.92 $1.55 $2.37 $2.56
Diluted EPS (Cont. Ops) $1.53 $2.90 $1.55 $2.36 $2.56
Weighted Average Basic Share $63.9M $64.3M $64.1M $64.1M $63.6M
Weighted Average Diluted Share $64.3M $64.6M $64.3M $64.2M $63.6M
 
EBITDA -- -- -- -- --
EBIT $117.4M $325.9M $311.6M $371.2M $362.8M
 
Revenue (Reported) $353.5M $609.4M $689.3M $721.7M $742.8M
Operating Income (Reported) $111.2M $219.8M $120.7M $184M $198M
Operating Income (Adjusted) $117.4M $325.9M $311.6M $371.2M $362.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.4B $1.9B $2.6B $2.8B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $69K -- $175K -$96K --
Operating Expenses -$489.5M -$669M -$712.4M -$696M -$771.7M
Operating Income $489.5M $669M $712.4M $696M $771.7M
 
Net Interest Expenses $7.1M $8.8M $13.3M $13.5M $12.3M
EBT. Incl. Unusual Items $489.5M $668.8M $712.4M $696M $771.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $46.5M $89.7M $114.4M $113.4M $123.1M
Net Income to Company $443.1M $579.2M $598M $582.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $440.4M $574M $591.7M $576.2M $642.2M
 
Basic EPS (Cont. Ops) $6.79 $8.84 $9.11 $8.88 $9.92
Diluted EPS (Cont. Ops) $6.74 $8.79 $9.08 $8.86 $9.92
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $513.4M $853.3M $1.4B $1.5B $1.5B
 
Revenue (Reported) $1.4B $1.9B $2.6B $2.8B $2.9B
Operating Income (Reported) $489.5M $669M $712.4M $696M $771.7M
Operating Income (Adjusted) $513.4M $853.3M $1.4B $1.5B $1.5B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $1.9B $2.6B $2.8B $2.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $175K -$96K -$14K --
Operating Expenses -$669M -$712.4M -$696M -$771.7M --
Operating Income $669M $712.4M $696M $771.7M --
 
Net Interest Expenses $8.8M $13.3M $13.5M $12.3M --
EBT. Incl. Unusual Items $668.8M $712.4M $696M $771.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $89.7M $114.4M $113.4M $123.1M --
Net Income to Company $579.2M $598M $582.5M $307.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $574M $591.7M $576.2M $642.2M --
 
Basic EPS (Cont. Ops) $8.84 $9.11 $8.88 $9.92 --
Diluted EPS (Cont. Ops) $8.79 $9.08 $8.86 $9.92 --
Weighted Average Basic Share $256.6M $256.8M $256.5M $256.2M --
Weighted Average Diluted Share $258.1M $257.6M $257M $256.4M --
 
EBITDA $136.5M $364.7M $377.2M $369.9M --
EBIT $853.3M $1.4B $1.5B $1.5B --
 
Revenue (Reported) $1.9B $2.6B $2.8B $2.9B --
Operating Income (Reported) $669M $712.4M $696M $771.7M --
Operating Income (Adjusted) $853.3M $1.4B $1.5B $1.5B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $555.8M $691.6M $617.6M $722.9M $681.3M
Short Term Investments $13.9B $18.2B $16.6B $15B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $16.8B $12.3B $9B $10.5B $9.2B
 
Property Plant And Equipment $1.1B $1.1B $1.2B $1.2B $1.3B
Long-Term Investments $16.1B $11.3B $8.1B $9.6B $8.3B
Goodwill $655M -- -- -- --
Other Intangibles $866K -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $50.9B $52.9B $50.8B $52.5B $53B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $32.5B $34.6B $30.2B $36.7B $37B
 
Long-Term Debt $503.4M $512.3M $504.3M $501.1M $549.3M
Capital Leases -- -- -- -- --
Total Liabilities $46.4B $49.8B $47.1B $48.6B $48.5B
 
Common Stock $642K $643K $644K $644K $644K
Other Common Equity Adj $347.3M -$1.3B -$1.1B -$1.3B --
Common Equity $4.3B $3B $3.6B $3.8B $4.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.4B $3.1B $3.7B $3.9B $4.6B
 
Total Liabilities and Equity $50.9B $52.9B $50.8B $52.5B $53B
Cash and Short Terms $30.5B $30.1B $25.2B $25.3B --
Total Debt $503.4M $512.3M $504.3M $501.1M $549.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $555.8M $691.6M $617.6M $722.9M $681.3M
Short Term Investments $13.9B $18.2B $16.6B $15B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $16.8B $12.3B $9B $10.5B $9.2B
 
Property Plant And Equipment $1.1B $1.1B $1.2B $1.2B $1.3B
Long-Term Investments $16.1B $11.3B $8.1B $9.6B $8.3B
Goodwill $655M -- -- -- --
Other Intangibles $866K -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $50.9B $52.9B $50.8B $52.5B $53B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $32.5B $34.6B $30.2B $36.7B $37B
 
Long-Term Debt $503.4M $512.3M $504.3M $501.1M $549.3M
Capital Leases -- -- -- -- --
Total Liabilities $46.4B $49.8B $47.1B $48.6B $48.5B
 
Common Stock $642K $643K $644K $644K $644K
Other Common Equity Adj $347.3M -$1.3B -$1.1B -$1.3B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.4B $3.1B $3.7B $3.9B $4.6B
 
Total Liabilities and Equity $50.9B $52.9B $50.8B $52.5B $53B
Cash and Short Terms $30.5B $30.1B $25.2B $25.3B --
Total Debt $503.4M $512.3M $504.3M $501.1M $549.3M
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 $87.8M
Stock-Based Compensation $12.8M $18.3M $24.6M $19.8M $24.8M
Change in Accounts Receivable -$46.6M -$116.2M -$232.7M $259.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $648.9M $723.3M $481.1M $993.2M $277.7M
 
Capital Expenditures $65.9M $102.5M $158.6M $127.8M $146.7M
Cash Acquisitions -- -- -- $703K --
Cash From Investing -$2.5B -$8.3B -$945M -$184.5M -$1.6B
 
Dividends Paid (Ex Special Dividend) $195.9M $216.5M $239M $249.1M $262M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$13.4M -- -- -- --
Repurchase of Common Stock $3.9M $4.4M $42.7M $60.9M $157.8M
Other Financing Activities -- -- -- -- --
Cash From Financing $8.2B $3B -$2.9B $738.3M -$33.1M
 
Beginning Cash (CF) $10.3B $16.6B $12B $8.7B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.3B -$4.6B -$3.3B $1.5B -$1.4B
Ending Cash (CF) $16.6B $12B $8.7B $10.2B --
 
Levered Free Cash Flow $583M $620.8M $322.4M $865.4M $131M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $101M $191.2M $102.6M $154.9M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $5M $9.6M $11.9M $9.7M $11.6M
Change in Accounts Receivable $19.3M -$52.9M -$288.1M -$63.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $95.8M $183.5M -$81.8M $67.3M $182.1M
 
Capital Expenditures $28.8M $46.9M $40.6M $37.6M $42.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.3B -$1.7B -$113.1M -$297.4M $548.9M
 
Dividends Paid (Ex Special Dividend) $49.9M $58.2M $61.4M $63.2M $65.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $2.5M $3.4M $2.2M $8.6M $85.4M
Other Financing Activities -- -- -- -- --
Cash From Financing $3.6B -$59.3M $1.3B $1.3B $202.8M
 
Beginning Cash (CF) $16.3B $13.6B $7.6B $9.2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $329M -$1.6B $1.1B $1B $933.8M
Ending Cash (CF) $16.6B $12B $8.7B $10.2B --
 
Levered Free Cash Flow $67.1M $136.7M -$122.4M $29.7M $139.6M
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 $24.8M
Change in Accounts Receivable -$46.6M -$116.2M -$232.7M $259.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $648.9M $723.3M $481.1M $993.2M $277.7M
 
Capital Expenditures $65.9M $102.5M $158.6M $127.8M $146.7M
Cash Acquisitions -- -- -- $703K --
Cash From Investing -$2.5B -$8.3B -$945M -$184.5M -$1.6B
 
Dividends Paid (Ex Special Dividend) $195.9M $216.5M $239M $249.1M $262M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $3.9M $4.4M $42.7M $60.9M $157.8M
Other Financing Activities -- -- -- -- --
Cash From Financing $8.2B $3B -$2.9B $738.3M -$33.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.3B -$4.6B -$3.3B $1.5B -$1.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $583M $620.8M $322.4M $865.4M $131M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $579.2M $598M $582.5M $307.9M --
Depreciation & Amoritzation $17.6M $18.5M $20.2M $43.7M --
Stock-Based Compensation $18.3M $24.6M $19.8M $24.8M --
Change in Accounts Receivable -$116.2M -$232.7M $259.1M $1.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $723.3M $481.1M $993.2M $277.7M --
 
Capital Expenditures $102.5M $158.6M $127.8M $146.7M --
Cash Acquisitions -- -- $703K -- --
Cash From Investing -$8.3B -$945M -$184.5M -$1.6B --
 
Dividends Paid (Ex Special Dividend) $216.5M $239M $249.1M $262M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $4.4M $42.7M $60.9M $157.8M --
Other Financing Activities -- -- -- -- --
Cash From Financing $3B -$2.9B $738.3M -$33.1M --
 
Beginning Cash (CF) $58.3B $36.1B $33.5B $18.1B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.6B -$3.3B $1.5B -$1.4B --
Ending Cash (CF) $53.8B $32.7B $35B $15B --
 
Levered Free Cash Flow $620.8M $322.4M $865.4M $131M --

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
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

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

Buy
84
VAL alert for Feb 10

Valaris Ltd. [VAL] is up 34.18% over the past day.

Sell
18
MNDY alert for Feb 10

monday.com Ltd. [MNDY] is down 20.77% over the past day.

Buy
69
GDXU alert for Feb 10

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 17.51% over the past day.

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

Show me the best stock