Financhill
Buy
62

CFR Quote, Financials, Valuation and Earnings

Last price:
$129.05
Seasonality move :
2.37%
Day range:
$127.52 - $129.87
52-week range:
$100.31 - $146.44
Dividend yield:
3.06%
P/E ratio:
13.28x
P/S ratio:
2.87x
P/B ratio:
1.91x
Volume:
127.7K
Avg. volume:
469.2K
1-year change:
-5.13%
Market cap:
$8.3B
Revenue:
$2.8B
EPS (TTM):
$9.72
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.5B $1.4B $1.9B $2.6B $2.8B
Revenue Growth (YoY) -1.28% -5.98% 35.28% 40.55% 7.81%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $109M $69K -- $66K -$96K
Operating Expenses -$351.3M -$489.5M -$668.8M -$712.4M -$696M
Operating Income $351.3M $489.5M $668.8M $712.4M $696M
 
Net Interest Expenses $8.5M $7.1M $8.8M $13.3M $13.5M
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 $328M $439.2M $573.9M $591.7M $576.3M
 
Basic EPS (Cont. Ops) $5.11 $6.79 $8.84 $9.11 $8.88
Diluted EPS (Cont. Ops) $5.09 $6.74 $8.79 $9.08 $8.86
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) $1.5B $1.4B $1.9B $2.6B $2.8B
Operating Income (Reported) $351.3M $489.5M $668.8M $712.4M $696M
Operating Income (Adjusted) $396.4M $513.4M $853.3M $1.4B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $343.3M $507.5M $664.4M $720.1M $744.6M
Revenue Growth (YoY) 2.76% 47.82% 30.9% 8.39% 3.4%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -$31K $16K --
Operating Expenses -$121.3M -$197.7M -$187M -$175.2M -$208M
Operating Income $121.3M $197.7M $187M $175.2M $208M
 
Net Interest Expenses $1.8M $2.3M $3.4M $3.4M $3.1M
EBT. Incl. Unusual Items $121.3M $197.5M $187M $175.2M $208M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.3M $27.7M $31.3M $28.7M $33.6M
Net Income to Company $108M $169.8M $155.7M $146.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $107M $168.3M $154.1M $144.9M $172.6M
 
Basic EPS (Cont. Ops) $1.66 $2.60 $2.38 $2.24 $2.67
Diluted EPS (Cont. Ops) $1.64 $2.58 $2.37 $2.24 $2.67
Weighted Average Basic Share $63.7M $64.2M $64.1M $64M $64.1M
Weighted Average Diluted Share $64.1M $64.5M $64.2M $64.1M $64.1M
 
EBITDA -- -- -- -- --
EBIT $127.4M $250.3M $362.7M $379.1M $386.5M
 
Revenue (Reported) $343.3M $507.5M $664.4M $720.1M $744.6M
Operating Income (Reported) $121.3M $197.7M $187M $175.2M $208M
Operating Income (Adjusted) $127.4M $250.3M $362.7M $379.1M $386.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $1.6B $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 $23K $168K --
Operating Expenses -$475.3M -$560.4M -$811.5M -$632.7M -$757.7M
Operating Income $475.3M $560.4M $811.5M $632.7M $757.7M
 
Net Interest Expenses $7.2M $7.7M $12.7M $13.7M $12.6M
EBT. Incl. Unusual Items $475.3M $560.2M $811.5M $632.7M $757.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $45M $71.2M $124.9M $102.4M $120.6M
Net Income to Company $430.3M $489M $686.6M $530.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $427.4M $485M $679.8M $524.1M $631.1M
 
Basic EPS (Cont. Ops) $6.64 $7.47 $10.48 $8.07 $9.73
Diluted EPS (Cont. Ops) $6.59 $7.42 $10.44 $8.05 $9.72
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $499.7M $644.7M $1.4B $1.4B $1.5B
 
Revenue (Reported) $1.4B $1.6B $2.6B $2.8B $2.9B
Operating Income (Reported) $475.3M $560.4M $811.5M $632.7M $757.7M
Operating Income (Adjusted) $499.7M $644.7M $1.4B $1.4B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1B $1.3B $1.9B $2.1B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- $23K $16K -$14K
Operating Expenses -$378.4M -$449.2M -$591.7M -$512M -$573.7M
Operating Income $378.4M $449.2M $591.7M $512M $573.7M
 
Net Interest Expenses $5.4M $6M $9.8M $10.2M $9.3M
EBT. Incl. Unusual Items $378.4M $449M $591.7M $512M $573.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36.3M $61M $96.3M $84.3M $91.4M
Net Income to Company $342.1M $388M $495.4M $427.7M $307.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $340M $384.6M $490.4M $422.8M $477.6M
 
Basic EPS (Cont. Ops) $5.25 $5.92 $7.56 $6.52 $7.36
Diluted EPS (Cont. Ops) $5.21 $5.89 $7.53 $6.50 $7.35
Weighted Average Basic Share $190.6M $192.3M $192.7M $192.4M $192.6M
Weighted Average Diluted Share $192M $193.4M $193.3M $192.8M $192.8M
 
EBITDA -- -- -- -- --
EBIT $396.1M $527.4M $1.1B $1.1B $1.1B
 
Revenue (Reported) $1B $1.3B $1.9B $2.1B $2.2B
Operating Income (Reported) $378.4M $449.2M $591.7M $512M $573.7M
Operating Income (Adjusted) $396.1M $527.4M $1.1B $1.1B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $529.5M $555.8M $691.6M $617.6M $722.9M
Short Term Investments $10.4B $13.9B $18.2B $16.6B $15B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $10.5B $16.8B $12.3B $9B $10.5B
 
Property Plant And Equipment $1B $1.1B $1.1B $1.2B $1.2B
Long-Term Investments $9.9B $16.1B $11.3B $8.1B $9.6B
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 $26.3B $32.5B $34.6B $30.2B $36.7B
 
Long-Term Debt $526.1M $503.4M $512.3M $504.3M $501.1M
Capital Leases -- -- -- -- --
Total Liabilities $38.1B $46.4B $49.8B $47.1B $48.6B
 
Common Stock $642K $642K $643K $644K $644K
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 $526.1M $503.4M $512.3M $504.3M $501.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $638.3M $665.1M $574.7M $751.2M $615.5M
Short Term Investments $11.7B $17.4B $16.1B $15.3B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $16.4B $13.8B $7.8B $9.4B $8.2B
 
Property Plant And Equipment $1B $1.1B $1.2B $1.2B $1.3B
Long-Term Investments $15.9B $13.1B $7.1B $8.6B $7.4B
Goodwill $655M $655M -- -- --
Other Intangibles $1M $486K -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $47.9B $52.9B $48.7B $51B $52.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $29.8B $34.6B $29.6B $29.6B $30.7B
 
Long-Term Debt $545.8M $542.3M $539.5M $535.5M $525.1M
Capital Leases -- -- -- -- --
Total Liabilities $43.5B $50.1B $45.7B $46.9B $48.1B
 
Common Stock $642K $642K $644K $644K $644K
Other Common Equity Adj $350.3M -$1.5B -$1.8B -$915.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.4B $2.8B $3B $4.1B $4.5B
 
Total Liabilities and Equity $47.9B $52.9B $48.7B $51B $52.5B
Cash and Short Terms $28B $30.9B $23.6B $24.5B --
Total Debt $545.8M $542.3M $539.5M $535.5M $525.1M
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 $524.4M $648.9M $723.3M $481.1M $993.2M
 
Capital Expenditures $95.4M $65.9M $102.5M $158.6M $127.8M
Cash Acquisitions -- -- -- -- $703K
Cash From Investing -$1.6B -$2.5B -$8.3B -$945M -$184.5M
 
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 $429M $583M $620.8M $322.4M $865.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $108M $169.8M $155.7M $146.5M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $2M $3.2M $3.1M $1.8M $4.3M
Change in Accounts Receivable -$26.7M $71.9M -$3.6M $35M --
Change in Inventories -- -- -- -- --
Cash From Operations $204.8M $245.2M $240M $307.7M $246.6M
 
Capital Expenditures $9M $27.6M $32.9M $25.3M $36.9M
Cash Acquisitions -- -- -- $703K --
Cash From Investing $51.3M -$1.6B -$113.5M $178.7M -$273.2M
 
Dividends Paid (Ex Special Dividend) $49.8M $58M $61.2M $63M $66.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $54K -- $11.4M $20M $69.8M
Other Financing Activities -- -- -- -- --
Cash From Financing $813.6M $1.3B $384.3M $1.6B $850.8M
 
Beginning Cash (CF) $15.2B $13.7B $7.1B $7.1B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B -$25.9M $510.7M $2.1B $824.1M
Ending Cash (CF) $16.3B $13.6B $7.6B $9.2B --
 
Levered Free Cash Flow $195.7M $217.6M $207.1M $282.3M $209.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $430.3M $489M $686.6M $530.2M --
Depreciation & Amoritzation $68.2M $71M $74.3M $81.6M --
Stock-Based Compensation $13.4M $13.7M $22.3M $22M $22.9M
Change in Accounts Receivable -$171.3M -$44.1M $2.6M $34.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $602.1M $635.6M $746.4M $844M $162.9M
 
Capital Expenditures $50.6M $84.4M $164.9M $130.7M $141.8M
Cash Acquisitions -- -- -- $703K --
Cash From Investing $1.8B -$9.9B -$2.6B -$217K -$2.5B
 
Dividends Paid (Ex Special Dividend) $191.8M $208.2M $235.7M $247.4M $259.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $3.1M $3.5M $43.9M $54.5M $81.1M
Other Financing Activities -- -- -- -- --
Cash From Financing $6.7B $6.6B -$4.2B $736.5M $1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.1B -$2.6B -$6B $1.6B -$1.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $551.5M $551.2M $581.5M $713.4M $21.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $342.1M $388M $495.4M $427.7M $307.9M
Depreciation & Amoritzation $16.9M $17.6M $18.5M $20.2M $43.7M
Stock-Based Compensation $7.8M $8.7M $12.6M $10M $13.2M
Change in Accounts Receivable -$65.8M -$63.4M $55.4M $322.6M $1.5M
Change in Inventories -- -- -- -- --
Cash From Operations $553M $539.8M $562.9M $925.9M $95.6M
 
Capital Expenditures $37.1M $55.6M $118.1M $90.1M $104.1M
Cash Acquisitions -- -- -- $703K --
Cash From Investing $814.4M -$6.5B -$831.8M $112.9M -$2.2B
 
Dividends Paid (Ex Special Dividend) $146M $158.3M $177.6M $185.9M $196.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $1.3M $996K $40.5M $52.3M $72.5M
Other Financing Activities -- -- -- -- --
Cash From Financing $4.6B $3.1B -$4.1B -$527.7M -$235.9M
 
Beginning Cash (CF) $37.3B $44.7B $28.4B $24.3B $18.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6B -$3B -$4.4B $511.1M -$2.3B
Ending Cash (CF) $43.2B $41.7B $24B $24.8B $15B
 
Levered Free Cash Flow $515.9M $484.1M $444.8M $835.7M -$8.6M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock