Financhill
Buy
74

CIB Quote, Financials, Valuation and Earnings

Last price:
$64.20
Seasonality move :
4.59%
Day range:
$63.63 - $64.78
52-week range:
$31.19 - $65.73
Dividend yield:
9.64%
P/E ratio:
16.47x
P/S ratio:
1.47x
P/B ratio:
3.02x
Volume:
131K
Avg. volume:
311K
1-year change:
99.29%
Market cap:
$15.4B
Revenue:
$10.9B
EPS (TTM):
$3.91
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.2B $6.1B $7.8B $10.9B $10.9B
Revenue Growth (YoY) -12.03% -1.62% 29.1% 39.11% -0.43%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $57.5M $128.7M $315.1M $135M $433.1M
Operating Expenses -$119.4M -$1.5B -$2.2B -$1.9B -$2.2B
Operating Income $119.4M $1.5B $2.2B $1.9B $2.2B
 
Net Interest Expenses $477.3M $405.6M $533.5M $760.1M $679M
EBT. Incl. Unusual Items $46.6M $1.5B $2.2B $1.9B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.8M $473.8M $645.1M $446.8M $587M
Net Income to Company $85.8M $1.1B $1.7B $1.5B $1.6B
 
Minority Interest in Earnings $10.7M $32.3M $50M $22.7M $24M
Net Income to Common Excl Extra Items $85.3M $1.1B $1.6B $1.4B $1.6B
 
Basic EPS (Cont. Ops) $0.20 $2.44 $3.54 $3.15 $3.42
Diluted EPS (Cont. Ops) $0.20 $2.44 $3.54 $3.15 $3.42
Weighted Average Basic Share $240.5M $240.5M $240.5M $240.5M $240.5M
Weighted Average Diluted Share $240.5M $240.5M $240.5M $240.5M $240.5M
 
EBITDA -- -- -- -- --
EBIT $1.6B $2.7B $4.2B $5.7B $5.8B
 
Revenue (Reported) $6.2B $6.1B $7.8B $10.9B $10.9B
Operating Income (Reported) $119.4M $1.5B $2.2B $1.9B $2.2B
Operating Income (Adjusted) $1.6B $2.7B $4.2B $5.7B $5.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.5B $2B $2.9B $2.7B $2.8B
Revenue Growth (YoY) 1.82% 34.56% 42.64% -5.83% 2.87%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $25.8M $134.6M $58.5M $152.6M --
Operating Expenses -$365.3M -$557.3M -$485.5M -$546.4M -$725.8M
Operating Income $365.3M $557.3M $485.5M $546.4M $725.8M
 
Net Interest Expenses $98.7M $140.7M $200M $165.7M $120M
EBT. Incl. Unusual Items $386.9M $559.1M $472.6M $501.5M $734.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $151.1M $190.9M $110.1M $144M $210.4M
Net Income to Company -- -- $445.7M $339.6M --
 
Minority Interest in Earnings $6M $7.4M $6.1M $4.5M $3.1M
Net Income to Common Excl Extra Items $251M $379M $374.7M $370.8M $538.4M
 
Basic EPS (Cont. Ops) $0.55 $0.83 $0.82 $0.82 $1.19
Diluted EPS (Cont. Ops) $0.55 $0.83 $0.82 $0.82 $1.19
Weighted Average Basic Share $240.5M $240.5M $240.5M $240.5M $240.5M
Weighted Average Diluted Share $240.5M $240.5M $240.5M $240.5M $240.5M
 
EBITDA -- -- -- -- --
EBIT $663.1M $1.1B $1.5B $1.4B $1.6B
 
Revenue (Reported) $1.5B $2B $2.9B $2.7B $2.8B
Operating Income (Reported) $365.3M $557.3M $485.5M $546.4M $725.8M
Operating Income (Adjusted) $663.1M $1.1B $1.5B $1.4B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.1B $7.3B $10.2B $11.3B $10.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $36.2M $295.6M $103M $407M --
Operating Expenses -$872.5M -$2.4B -$1.8B -$2.2B -$2.4B
Operating Income $872.5M $2.4B $1.8B $2.2B $2.4B
 
Net Interest Expenses $410M $454.7M $720.9M $726.8M $514.4M
EBT. Incl. Unusual Items $908.9M $2.4B $1.8B $2B $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $305.5M $766.3M $394.3M $530.2M $704.2M
Net Income to Company -- -- -- $1.4B --
 
Minority Interest in Earnings $25.4M $58.9M $25.9M $16.5M $26.8M
Net Income to Common Excl Extra Items $663.3M $1.7B $1.4B $1.5B $1.8B
 
Basic EPS (Cont. Ops) $1.29 $3.65 $3.12 $3.37 $3.91
Diluted EPS (Cont. Ops) $1.29 $3.65 $3.12 $3.37 $3.91
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $2.1B $4B $5.3B $5.9B $5.7B
 
Revenue (Reported) $6.1B $7.3B $10.2B $11.3B $10.5B
Operating Income (Reported) $872.5M $2.4B $1.8B $2.2B $2.4B
Operating Income (Adjusted) $2.1B $4B $5.3B $5.9B $5.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.5B $5.7B $8.1B $8.4B $7.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $177.8M $261.3M $45.5M $379.8M $160.5M
Operating Expenses -$952.4M -$1.9B -$1.4B -$1.7B -$1.9B
Operating Income $952.4M $1.9B $1.4B $1.7B $1.9B
 
Net Interest Expenses $301.8M $350.6M $566.7M $532M $366.2M
EBT. Incl. Unusual Items $986.7M $1.9B $1.4B $1.5B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $301M $599.2M $329.6M $413.8M $533.3M
Net Income to Company -- -- $1.2B $1.1B $422.7M
 
Minority Interest in Earnings $20.7M $47.4M $21M $15.6M $18.5M
Net Income to Common Excl Extra Items $731.4M $1.3B $1.1B $1.2B $1.4B
 
Basic EPS (Cont. Ops) $1.59 $2.82 $2.36 $2.57 $3.06
Diluted EPS (Cont. Ops) $1.59 $2.82 $2.36 $2.57 $3.06
Weighted Average Basic Share $721.4M $721.4M $721.4M $721.4M $721.4M
Weighted Average Diluted Share $721.4M $721.4M $721.4M $721.4M $721.4M
 
EBITDA -- -- -- -- --
EBIT $1.9B $3.2B $4.2B $4.4B $4.3B
 
Revenue (Reported) $4.5B $5.7B $8.1B $8.4B $7.9B
Operating Income (Reported) $952.4M $1.9B $1.4B $1.7B $1.9B
Operating Income (Adjusted) $1.9B $3.2B $4.2B $4.4B $4.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.5B $4.4B $3.9B $5.2B $3.9B
Short Term Investments -- -- -- $1.1B $666.9M
Accounts Receivable, Net $83.8M $98.5M $97.7M $156.6M $134.8M
Inventory -- -- -- -- --
Prepaid Expenses $462.1M $516.1M $386.3M $567.8M $663.4M
Other Current Assets -- -- -- -- --
Total Current Assets $7.6B $7.2B $7.3B $11.6B $8.8B
 
Property Plant And Equipment $1.7B $1.7B $1.8B $2.1B $1.7B
Long-Term Investments $2.5B $1.6B $2.5B $3.4B $1.8B
Goodwill $2B $2B $2B $2B $2B
Other Intangibles $144.7M $119.5M $124.1M $175.3M $170.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $74.7B $71.2B $72.8B $88.5B $84.5B
 
Accounts Payable $18.7M $13.5M $11.7M $442.3M $433.2M
Accrued Expenses $91M $86.6M $74.1M $103.5M $97.2M
Current Portion Of Long-Term Debt -- -- -- $1.2B $1.8B
Current Portion Of Capital Lease Obligations -- -- -- $5.3M $4.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $35.6B $39B $35.9B $40.4B $40.6B
 
Long-Term Debt $6.5B $5.8B $6.3B $6.6B $4.4B
Capital Leases -- -- -- -- --
Total Liabilities $66.5B $62.9B $64.5B $78.4B $74.4B
 
Common Stock $140.6M $118.2M $99.2M $124.1M $109.2M
Other Common Equity Adj $5B $4.8B $4.9B $6.3B $6.6B
Common Equity $3.6B $7.9B $8.1B $9.8B $9.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $459M $415.5M $187.4M $247.9M $236.5M
Total Equity $8.2B $8.3B $8.2B $10.1B $10.1B
 
Total Liabilities and Equity $74.7B $71.2B $72.8B $88.5B $84.5B
Cash and Short Terms $6.8B $6B $5.9B $9.4B $6.8B
Total Debt $6.5B $5.8B $6.3B $6.6B $4.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $3.6B $3.8B $3.7B $3.7B $4.3B
Short Term Investments -- -- -- $1.3B --
Accounts Receivable, Net -- -- -- $150.1M --
Inventory -- -- -- -- --
Prepaid Expenses $110.5M $120.1M $180.1M $862M --
Other Current Assets -- -- -- -- --
Total Current Assets $5.4B $5.6B $7.4B $6.5B $8B
 
Property Plant And Equipment $1.7B $1.6B $2B $1.8B $1.8B
Long-Term Investments $1.7B $2.3B $2.9B $1.8B $2.8B
Goodwill -- -- -- $2B --
Other Intangibles -- -- -- $173.4M --
Other Long-Term Assets -- -- -- -- --
Total Assets $70.8B $73.1B $83.6B $84.7B $95.7B
 
Accounts Payable -- -- -- $1.3B $1.2B
Accrued Expenses -- -- -- $139.5M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $36.7B $36.3B $35.7B $39.3B $46B
 
Long-Term Debt $7.8B $7.3B $7.3B $6B $5.8B
Capital Leases -- -- -- -- --
Total Liabilities $62.4B $64.9B $74.1B $74.6B $84.5B
 
Common Stock $126.2M $104.7M $118.9M $115.2M $122.8M
Other Common Equity Adj $5B $5.1B $6.1B $6.8B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $421.9M $190.7M $237.6M $243.2M $309.5M
Total Equity $8.4B $8.1B $9.5B $10B $11.1B
 
Total Liabilities and Equity $70.8B $73.1B $83.6B $84.7B $95.7B
Cash and Short Terms $4.5B $4.8B $5.1B $7.3B --
Total Debt $7.8B $7.3B $7.3B $6B $5.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $85.8M $1.1B $1.7B $1.5B $1.6B
Depreciation & Amoritzation $97.6M $124.4M $222.9M $250.4M $248.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$111.1M -$131M $122.2M -$122.6M -$175.9M
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $2.3B $3.4B $3.2B $3.1B
 
Capital Expenditures $442.8M $621.6M $888.2M $639M $550.9M
Cash Acquisitions $302.4M $2.4M -- -- --
Cash From Investing -$6B -$6B -$8.4B -$2.7B -$7.6B
 
Dividends Paid (Ex Special Dividend) $420.9M $124.6M $542.4M $762.6M $833.9M
Special Dividend Paid
Long-Term Debt Issued $4.4B $1.5B $3.9B $2.7B $3.3B
Long-Term Debt Repaid -$5.6B -$2.8B -$3B -$3.3B -$4.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$11.2M -- -$8.8M -$9.6M -$4.8M
Cash From Financing $4.4B $3.3B $5.7B $2.7B $2.2B
 
Beginning Cash (CF) $6.5B $6.3B $6B $7.4B $9.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10M $434.5M $1.5B $1.9B -$1.7B
Ending Cash (CF) $6.5B $6.8B $7.5B $9.3B $8.1B
 
Levered Free Cash Flow $894.4M $1.7B $2.5B $2.6B $2.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $445.7M $339.6M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$177.6M -$133.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $543.4M $489.8M $695.4M $404.6M -$339.5M
 
Capital Expenditures $155.3M $148M $110M $87.5M $149.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B -$1.9B -$642.3M -$1.9B -$691M
 
Dividends Paid (Ex Special Dividend) $15.7M $176.9M $202.5M $207.4M $38.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $924.5M $575M --
Long-Term Debt Repaid -- -- -$1.5B -$1.1B --
Repurchase of Common Stock -- -- -- -- $88.2M
Other Financing Activities -- -- -$5M $3.1M --
Cash From Financing $281M $1.2B $90.4M $201.1M $702.3M
 
Beginning Cash (CF) -- -- $6.5B $8B --
Foreign Exchange Rate Adjustment $92.6M $301.5M -$92.2M $18.4M $107M
Additions / Reductions -$304.7M $93.8M $51.4M -$1.2B -$221.2M
Ending Cash (CF) -- -- $7.2B $6.5B --
 
Levered Free Cash Flow $388.1M $341.8M $585.5M $317.1M -$489.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- $1.4B --
Depreciation & Amoritzation -- -- -- $243.5M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$114.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.4B $2.8B $3.1B $3.5B $3B
 
Capital Expenditures $548.5M $694.4M $924.3M $510.1M $583.3M
Cash Acquisitions $302.4M $2.4M -- -- --
Cash From Investing -$4.7B -$9.5B -$4.1B -$6B -$6.3B
 
Dividends Paid (Ex Special Dividend) $184.5M $398.3M $709.1M $852.3M $1.5B
Special Dividend Paid
Long-Term Debt Issued -- -- -- $2B --
Long-Term Debt Repaid -- -- -- -$3.3B --
Repurchase of Common Stock -- -- -- -- $88.2M
Other Financing Activities -- -- -- -$2.6M --
Cash From Financing $1.2B $7.3B $2.4B $1.4B $4.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3B $1.3B $969.8M -$896.2M $1.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.9B $2.1B $2.2B $3B $2.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $1.2B $1.1B $422.7M
Depreciation & Amoritzation $32.1M $33.3M $52.6M $63.5M $61.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$323.5M -$315M $130.1M
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $1.9B $1.7B $1.9B $1.9B
 
Capital Expenditures $330.8M $403.6M $439.7M $310.8M $347M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.2B -$6.6B -$2.3B -$5.6B -$4.2B
 
Dividends Paid (Ex Special Dividend) $110.3M $384M $550.8M $640.5M $1.3B
Special Dividend Paid -- -- -- -- $350.8K
Long-Term Debt Issued -- -- $2.5B $1.8B $509.4M
Long-Term Debt Repaid -- -- -$3.1B -$3.1B -$1.3B
Repurchase of Common Stock -- -- -- -- $88.2M
Other Financing Activities -- -- -$9.3M -$2.2M -$3.7M
Cash From Financing $224.4M $4.2B $876.2M -$371.4M $2B
 
Beginning Cash (CF) -- -- $19.2B $25.1B $7.9B
Foreign Exchange Rate Adjustment $581.4M $450.5M -$823.2M $609.3M -$246.7M
Additions / Reductions -$958.8M -$78.8M -$591.4M -$3.4B -$574.4M
Ending Cash (CF) -- -- $19.7B $21.3B $6.8B
 
Levered Free Cash Flow $1.1B $1.5B $1.2B $1.6B $1.5B

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