Financhill
Buy
83

CM Quote, Financials, Valuation and Earnings

Last price:
$91.19
Seasonality move :
3.48%
Day range:
$90.23 - $91.47
52-week range:
$53.62 - $91.47
Dividend yield:
3.04%
P/E ratio:
14.89x
P/S ratio:
1.95x
P/B ratio:
2.05x
Volume:
947.3K
Avg. volume:
912.6K
1-year change:
36.92%
Market cap:
$84.5B
Revenue:
$44B
EPS (TTM):
$6.12
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $18.3B $24.1B $40.9B $46.7B $44B
Revenue Growth (YoY) -1.36% 32.15% 69.4% 14.35% -5.84%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $554M $937.5M $1.8B $2.4B --
Operating Expenses -$6.4B -$6B -$4.9B -$6.4B -$7.5B
Operating Income $6.4B $6B $4.9B $6.4B $7.5B
 
Net Interest Expenses $97M $157.6M $339.6M $374.7M $290.6M
EBT. Incl. Unusual Items $6.6B $6.2B $5.1B $6.7B $7.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $1.3B $1.4B $1.5B $1.8B
Net Income to Company $5.1B $4.8B $3.7B $5.3B --
 
Minority Interest in Earnings $13.5M $17.9M $28.2M $28.7M $17.9M
Net Income to Common Excl Extra Items $5.1B $4.8B $3.7B $5.3B $6B
 
Basic EPS (Cont. Ops) $5.55 $5.20 $3.83 $5.36 $6.16
Diluted EPS (Cont. Ops) $5.54 $5.19 $3.83 $5.35 $6.12
Weighted Average Basic Share $897.9M $903.3M $915.6M $939.4M $935.4M
Weighted Average Diluted Share $900.4M $905.7M $916.2M $941.7M $940.7M
 
EBITDA -- -- -- -- --
EBIT $9.2B $13.6B $29B $35B $31.3B
 
Revenue (Reported) $18.3B $24.1B $40.9B $46.7B $44B
Operating Income (Reported) $6.4B $6B $4.9B $6.4B $7.5B
Operating Income (Adjusted) $9.2B $13.6B $29B $35B $31.3B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $4.6B $7.8B $11.1B $11.8B $11.1B
Revenue Growth (YoY) 9.16% 69.91% 42.27% 6.47% -5.74%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $82.7M $227.6M $460.8M $601.3M --
Operating Expenses -$1.4B -$1.1B -$1.3B -$1.7B -$1.9B
Operating Income $1.4B $1.1B $1.3B $1.7B $1.9B
 
Net Interest Expenses $23.1M $63.1M $88.4M $87.9M $67M
EBT. Incl. Unusual Items $1.5B $1.1B $1.4B $1.7B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $326.9M $213.4M $280.6M $384.5M $441M
Net Income to Company $1B $922.1M $1.1B $1.4B --
 
Minority Interest in Earnings $3.2M $5.3M $5.9M $5.9M $4.3M
Net Income to Common Excl Extra Items $1.1B $890.6M $1.1B $1.4B $1.6B
 
Basic EPS (Cont. Ops) $1.23 $0.95 $1.13 $1.40 $1.60
Diluted EPS (Cont. Ops) $1.22 $0.95 $1.12 $1.39 $1.59
Weighted Average Basic Share $900.9M $905.1M $924.8M $944.3M $928.8M
Weighted Average Diluted Share $904.1M $906.5M $931.1M $948.6M $935.6M
 
EBITDA -- -- -- -- --
EBIT $2.1B $4.9B $8.2B $8.8B $7.7B
 
Revenue (Reported) $4.6B $7.8B $11.1B $11.8B $11.1B
Operating Income (Reported) $1.4B $1.1B $1.3B $1.7B $1.9B
Operating Income (Adjusted) $2.1B $4.9B $8.2B $8.8B $7.7B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $18.3B $24B $40.9B $46.7B $44B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $552.1M $936.8M $1.8B $2.4B --
Operating Expenses -$6.4B -$6B -$4.9B -$6.4B -$7.5B
Operating Income $6.4B $6B $4.9B $6.4B $7.5B
 
Net Interest Expenses $96.9M $156.4M $339.5M $374.7M $290.6M
EBT. Incl. Unusual Items $6.6B $6.2B $5.1B $6.7B $7.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $1.3B $1.4B $1.5B $1.8B
Net Income to Company $5.1B $4.8B $3.7B $5.3B --
 
Minority Interest in Earnings $13.5M $17.8M $28.2M $28.7M $17.7M
Net Income to Common Excl Extra Items $5.1B $4.9B $3.7B $5.3B $6B
 
Basic EPS (Cont. Ops) $5.56 $5.22 $3.82 $5.36 $6.16
Diluted EPS (Cont. Ops) $5.54 $5.20 $3.81 $5.34 $6.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $9.2B $13.5B $29B $35B $31.3B
 
Revenue (Reported) $18.3B $24B $40.9B $46.7B $44B
Operating Income (Reported) $6.4B $6B $4.9B $6.4B $7.5B
Operating Income (Adjusted) $9.2B $13.5B $29B $35B $31.3B
Period Ending 2022-10-31 2023-10-31 2024-10-31 2025-10-31 2026-10-31
Revenue $24B $40.9B $46.7B $44B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $936.8M $1.8B $2.4B $1.5B --
Operating Expenses -$6B -$4.9B -$6.4B -$7.5B --
Operating Income $6B $4.9B $6.4B $7.5B --
 
Net Interest Expenses $156.4M $339.5M $374.7M $290.6M --
EBT. Incl. Unusual Items $6.2B $5.1B $6.7B $7.7B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3B $1.4B $1.5B $1.8B --
Net Income to Company $4.8B $3.7B $5.3B $2.9B --
 
Minority Interest in Earnings $17.8M $28.2M $28.7M $17.7M --
Net Income to Common Excl Extra Items $4.9B $3.7B $5.3B $6B --
 
Basic EPS (Cont. Ops) $5.22 $3.82 $5.36 $6.16 --
Diluted EPS (Cont. Ops) $5.20 $3.81 $5.34 $6.12 --
Weighted Average Basic Share $3.6B $3.7B $3.8B $3.7B --
Weighted Average Diluted Share $3.6B $3.7B $3.8B $3.8B --
 
EBITDA -- -- -- -- --
EBIT $13.5B $29B $35B $31.3B --
 
Revenue (Reported) $24B $40.9B $46.7B $44B --
Operating Income (Reported) $6B $4.9B $6.4B $7.5B --
Operating Income (Adjusted) $13.5B $29B $35B $31.3B --
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Cash and Equivalents $27.9B $23.1B $15B $6.1B $8.8B
Short Term Investments $43.6B $41.2B $44.3B $26.8B --
Accounts Receivable, Net $1.7B $2.4B $3.1B $3.9B --
Inventory -- -- -- -- --
Prepaid Expenses $469.6M $479.1M $438.9M $422.7M --
Other Current Assets -- -- -- -- --
Total Current Assets $158.5B $159.1B $145.5B $138.6B $143.1B
 
Property Plant And Equipment $2.7B $2.5B $2.3B $2.4B $2.5B
Long-Term Investments $1.6B $2.6B $2.2B $2.7B $3.7B
Goodwill $4B $3.9B $3.9B $3.9B --
Other Intangibles $1.6B $1.9B $2B $2B --
Other Long-Term Assets -- -- -- -- --
Total Assets $675.8B $691.8B $702.8B $747.5B $797.2B
 
Accounts Payable $4.7B $4.9B $4.3B $4.3B $4.7B
Accrued Expenses $2.4B $2B $1.9B $2.8B --
Current Portion Of Long-Term Debt $199.3M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $416.3B $396.7B $123.8B $411.3B $445.2B
 
Long-Term Debt $40.1B $41.2B $56.4B $48.1B $13.2B
Capital Leases -- -- -- -- --
Total Liabilities $638.8B $654.8B $664.5B $705.2B $751.2B
 
Common Stock $11.6B $10.8B $11.6B $12.2B $12B
Other Common Equity Adj $862.6M $1.2B $1.1B $2.3B --
Common Equity $33.3B $33.2B $34.6B $38.6B $41.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $146.8M $147.4M $167.1M $195.1M $202.7M
Total Equity $37B $36.9B $38.3B $42.3B $46B
 
Total Liabilities and Equity $675.8B $691.8B $702.8B $747.5B $797.2B
Cash and Short Terms $99.5B $95.1B $90B $67B --
Total Debt $48.8B $47.7B $56.4B $54.2B $13.5B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Cash and Equivalents $27.9B $23.1B $15B $6.1B $8.8B
Short Term Investments $43.6B $41.2B $44.3B $26.8B --
Accounts Receivable, Net $1.7B $2.4B $3.1B $3.9B --
Inventory -- -- -- -- --
Prepaid Expenses $469.6M $479.1M $438.9M $422.7M --
Other Current Assets -- -- -- -- --
Total Current Assets $158.5B $159.1B $145.5B $138.6B $143.1B
 
Property Plant And Equipment $2.7B $2.5B $2.3B $2.4B $2.5B
Long-Term Investments $1.6B $2.6B $2.2B $2.7B $3.7B
Goodwill $4B $3.9B $3.9B $3.9B --
Other Intangibles $1.6B $1.9B $2B $2B --
Other Long-Term Assets -- -- -- -- --
Total Assets $675.8B $691.8B $702.8B $747.5B $797.2B
 
Accounts Payable $4.7B $4.9B $4.3B $4.3B $4.7B
Accrued Expenses $2.4B $2B $1.9B $2.8B --
Current Portion Of Long-Term Debt $199.3M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $416.3B $396.7B $123.8B $411.3B $445.2B
 
Long-Term Debt $40.1B $41.2B $56.4B $48.1B $13.2B
Capital Leases -- -- -- -- --
Total Liabilities $638.8B $654.8B $664.5B $705.2B $751.2B
 
Common Stock $11.6B $10.8B $11.6B $12.2B $12B
Other Common Equity Adj $862.6M $1.2B $1.1B $2.3B --
Common Equity -- -- -- -- --
Total Preferred Equity $594.5M $463.7M -- $98.4K --
Minority Interest, Total $146.8M $147.4M $167.1M $195.1M $202.7M
Total Equity $37B $36.9B $38.3B $42.3B $46B
 
Total Liabilities and Equity $675.8B $691.8B $702.8B $747.5B $797.2B
Cash and Short Terms $99.5B $95.1B $90B $67B --
Total Debt $48.8B $47.7B $56.4B $54.2B $13.5B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $5.1B $4.8B $3.7B $5.3B --
Depreciation & Amoritzation $182.1M $812.9M $847.5M $859.5M $841.2M
Stock-Based Compensation $15.1M $18.6M $9.6M $11.8M $14.3M
Change in Accounts Receivable $36.6M -$744.9M -$942.6M -$522.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $13.6B $14.8B $21B $12B $9.1B
 
Capital Expenditures $667M $861.1M $751.8M $800M $791.9M
Cash Acquisitions -- $2.4B -- -- --
Cash From Investing -$52B -$74.5B -$47.5B -$59.6B -$40.8B
 
Dividends Paid (Ex Special Dividend) $2.1B $2.3B $1.7B $2.2B $2.9B
Special Dividend Paid
Long-Term Debt Issued $794.8M $776.7M $1.3B $1.7B --
Long-Term Debt Repaid -$1B -$254.8M -$1.4B -$1.3B --
Repurchase of Common Stock $11.9M $725.2M -- $1B $2.2B
Other Financing Activities -- -- -- -- --
Cash From Financing $34.4B $59.5B $17.9B $40.3B $37.7B
 
Beginning Cash (CF) $34.6B $26.9B $23.4B $15.3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.1B -$62.1M -$8.4B -$7.3B $6.1B
Ending Cash (CF) $27.5B $24.5B $15.4B $6.3B --
 
Levered Free Cash Flow $12.9B $14B $20.3B $11.2B $8.3B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $1B $922.1M $1.1B $1.4B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $1.6M $6.8M $3.6M $5.1M $6.4M
Change in Accounts Receivable -$139.2M -$413.4M -$385.5M -$168.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $6.8B $5.2B $6.6B $469.4M $6.8B
 
Capital Expenditures $214.8M $294.6M $204.3M $287.8M $274.5M
Cash Acquisitions -- $5.3M -- -- --
Cash From Investing -$20.4B -$26.1B -$15.4B -$12.4B -$8.3B
 
Dividends Paid (Ex Special Dividend) $533M $563.7M $400.4M $641.5M $711.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$19M $328.6K -$13.6M $10.5M --
Long-Term Debt Repaid -$41.8M -$68.4M -$47.2M -$67M --
Repurchase of Common Stock -- $600.5M -$1.5M $306.1M $809.8M
Other Financing Activities -- -- -- -- --
Cash From Financing $16.3B $25B $15.1B $10B -$3.5B
 
Beginning Cash (CF) $24.6B $20.1B $10.1B $8.5B --
Foreign Exchange Rate Adjustment -$16.7M $117.2M $92.3M $24.9M $30.8M
Additions / Reductions $2.7B $4.2B $6.5B -$1.9B -$4.9B
Ending Cash (CF) $27.5B $24.5B $15.4B $6.3B --
 
Levered Free Cash Flow $6.6B $5B $6.4B $181.6M $6.5B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $5.1B $4.8B $3.7B $5.3B --
Depreciation & Amoritzation $808.4M $813.2M $847M $859.7M --
Stock-Based Compensation $15M $18.6M $9.6M $11.7M $14.4M
Change in Accounts Receivable $36.6M -$744.9M -$942.6M -$522.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $13.6B $14.7B $20.9B $12B $9.2B
 
Capital Expenditures $669.6M $857.3M $746.8M $799.4M $799.2M
Cash Acquisitions -- $2.4B -- -- --
Cash From Investing -$52.3B -$74.4B -$47.2B -$59.6B -$41.1B
 
Dividends Paid (Ex Special Dividend) $2.1B $2.3B $1.7B $2.2B $2.9B
Special Dividend Paid
Long-Term Debt Issued -- $776.7M $1.3B $1.7B --
Long-Term Debt Repaid -$1B -$254.8M -$1.4B -$1.3B --
Repurchase of Common Stock $11.7M $707.1M -- $1B $2.2B
Other Financing Activities -- -- -- -- --
Cash From Financing $34.9B $59.1B $17.8B $40.2B $38B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4B -$348.3M -$8.4B -$7.3B $6.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $12.9B $13.8B $20.2B $11.2B $8.4B
Period Ending 2022-10-31 2023-10-31 2024-10-31 2025-10-31 2026-10-31
Net Income to Stockholders $4.8B $3.7B $5.3B $2.9B --
Depreciation & Amoritzation $199.7M $205.4M $204.1M $399M --
Stock-Based Compensation $18.6M $9.6M $11.7M $14.4M --
Change in Accounts Receivable -$744.9M -$942.6M -$522.4M $62.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $14.7B $20.9B $12B $9.2B --
 
Capital Expenditures $857.3M $746.8M $799.4M $799.2M --
Cash Acquisitions $2.4B -- -- -- --
Cash From Investing -$74.4B -$47.2B -$59.6B -$41.1B --
 
Dividends Paid (Ex Special Dividend) $2.3B $1.7B $2.2B $2.9B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $776.7M $1.3B $1.7B $877.7M --
Long-Term Debt Repaid -$254.8M -$1.4B -$1.3B -$159.4M --
Repurchase of Common Stock $707.1M -- $1B $2.2B --
Other Financing Activities -- -- -- -$9.8M --
Cash From Financing $59.1B $17.8B $40.2B $38B --
 
Beginning Cash (CF) $82.2B $66.7B $38.1B $15.5B --
Foreign Exchange Rate Adjustment $190M $36.1M $15.7M $45.4M --
Additions / Reductions -$348.3M -$8.4B -$7.3B $6.1B --
Ending Cash (CF) $79.4B $58.7B $29B $19.3B --
 
Levered Free Cash Flow $13.8B $20.2B $11.2B $8.4B --

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock