Financhill
Buy
53

CQP Quote, Financials, Valuation and Earnings

Last price:
$56.20
Seasonality move :
5.21%
Day range:
$55.42 - $57.26
52-week range:
$49.53 - $68.42
Dividend yield:
5.66%
P/E ratio:
14.64x
P/S ratio:
2.65x
P/B ratio:
11.89x
Volume:
93.5K
Avg. volume:
90.2K
1-year change:
-10.9%
Market cap:
$27.3B
Revenue:
$8.7B
EPS (TTM):
$3.85
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.9B $9.3B $17.2B $9.7B $8.7B
Revenue Growth (YoY) -11.59% 56.66% 85.76% -43.83% -9.93%
 
Cost of Revenues $3.8B $6.9B $11.5B $5.3B $5.5B
Gross Profit $2.1B $2.4B $5.7B $4.4B $3.2B
Gross Profit Margin 35.13% 25.75% 32.94% 45.3% 36.51%
 
R&D Expenses -- $2M -- -- --
Selling, General & Admin $110M $94M $97M $99M $100M
Other Inc / (Exp) -$38M -$97M -$33M -$5M -$3M
Operating Expenses $110M $96M $97M $106M $116M
Operating Income $2B $2.3B $5.6B $4.3B $3.1B
 
Net Interest Expenses $909M $831M $870M $823M $800M
EBT. Incl. Unusual Items $1.2B $1.6B $2.5B $4.3B $2.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $1.2B $1.6B $2.5B $4.3B $2.5B
 
Minority Interest in Earnings $27M $30M $60M $57M $40M
Net Income to Common Excl Extra Items $1.1B $1.5B $1.6B $3.4B $2.1B
 
Basic EPS (Cont. Ops) $2.66 $3.00 $3.25 $7.00 $4.28
Diluted EPS (Cont. Ops) $2.66 $3.00 $3.25 $7.00 $4.28
Weighted Average Basic Share $399.3M $484M $484M $484M $484M
Weighted Average Diluted Share $399.3M $484M $484M $484M $484M
 
EBITDA $2.5B $2.8B $6.2B $4.9B $3.7B
EBIT $2B $2.3B $5.6B $4.3B $3.1B
 
Revenue (Reported) $5.9B $9.3B $17.2B $9.7B $8.7B
Operating Income (Reported) $2B $2.3B $5.6B $4.3B $3.1B
Operating Income (Adjusted) $2B $2.3B $5.6B $4.3B $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.3B $4.9B $2.1B $2.1B $2.4B
Revenue Growth (YoY) 168.88% 117.25% -56.89% -3.43% 16.98%
 
Cost of Revenues $1.7B $5.2B $1.2B $1.3B $1.8B
Gross Profit $553M -$233M $944M $749M $617M
Gross Profit Margin 24.34% -4.72% 44.36% 36.45% 25.67%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24M $26M $24M $25M $26M
Other Inc / (Exp) -$25M -- -$4M -- --
Operating Expenses $24M $26M $27M $28M $26M
Operating Income $529M -$259M $917M $721M $591M
 
Net Interest Expenses $210M $222M $205M $199M $189M
EBT. Incl. Unusual Items $381M -$514M $791M $635M $506M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $381M -$514M $791M $635M $506M
 
Minority Interest in Earnings $8M $15M $14M $10M $10M
Net Income to Common Excl Extra Items $343M -$734M $590M $536M $398M
 
Basic EPS (Cont. Ops) $0.69 -$1.55 $1.19 $1.09 $0.80
Diluted EPS (Cont. Ops) $0.69 -$1.55 $1.19 $1.09 $0.80
Weighted Average Basic Share $484M $484M $484M $484M $484M
Weighted Average Diluted Share $484M $484M $484M $484M $484M
 
EBITDA $669M -$99M $1.1B $892M $764M
EBIT $529M -$259M $917M $721M $591M
 
Revenue (Reported) $2.3B $4.9B $2.1B $2.1B $2.4B
Operating Income (Reported) $529M -$259M $917M $721M $591M
Operating Income (Adjusted) $529M -$259M $917M $721M $591M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8B $15.5B $11.7B $8.9B $10.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.7B $14.3B $5.7B $5.5B $7.4B
Gross Profit $2.3B $1.2B $6B $3.5B $2.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1M -- -- -- --
Selling, General & Admin $96M $96M $103M $93M $103M
Other Inc / (Exp) -$77M -$15M -$6M -$2M --
Operating Expenses $97M $97M $105M $113M $110M
Operating Income $2.2B $1.1B $5.9B $3.3B $2.8B
 
Net Interest Expenses $854M $836M $849M $806M $764M
EBT. Incl. Unusual Items $1.5B $493M $5.9B $2.8B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $1.5B $494M $5.9B $2.8B $2.3B
 
Minority Interest in Earnings $29M $53M $58M $34M $40M
Net Income to Common Excl Extra Items $1.4B -$200M $5B $1.9B $1.9B
 
Basic EPS (Cont. Ops) $2.85 -$0.52 $10.29 $3.83 $3.85
Diluted EPS (Cont. Ops) $2.85 -$0.52 $10.29 $3.83 $3.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.8B $1.7B $6.6B $4B $3.5B
EBIT $2.2B $1.1B $5.9B $3.3B $2.8B
 
Revenue (Reported) $8B $15.5B $11.7B $8.9B $10.3B
Operating Income (Reported) $2.2B $1.1B $5.9B $3.3B $2.8B
Operating Income (Adjusted) $2.2B $1.1B $5.9B $3.3B $2.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.1B $12.3B $7B $6.2B $7.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.4B $11.9B $3.3B $3.7B $5.7B
Gross Profit $1.7B $451M $3.7B $2.5B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1M -- -- -- --
Selling, General & Admin $71M $73M $79M $76M $79M
Other Inc / (Exp) -$79M $3M -$6M -$3M $22M
Operating Expenses $72M $73M $81M $88M $82M
Operating Income $1.6B $378M $3.6B $2.4B $2B
 
Net Interest Expenses $636M $641M $620M $603M $567M
EBT. Incl. Unusual Items $1.1B -$13M $3.3B $1.9B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $1.1B -$13M $3.3B $1.9B $1.7B
 
Minority Interest in Earnings $22M $45M $43M $20M $30M
Net Income to Common Excl Extra Items $1B -$658M $2.7B $1.2B $1.4B
 
Basic EPS (Cont. Ops) $2.07 -$1.45 $5.58 $2.41 $2.80
Diluted EPS (Cont. Ops) $2.07 -$1.45 $5.58 $2.41 $2.80
Weighted Average Basic Share $1.5B $1.5B $1.5B $1.5B $1.5B
Weighted Average Diluted Share $1.5B $1.5B $1.5B $1.5B $1.5B
 
EBITDA $2B $847M $4.1B $2.9B $2.5B
EBIT $1.6B $378M $3.6B $2.4B $2B
 
Revenue (Reported) $6.1B $12.3B $7B $6.2B $7.8B
Operating Income (Reported) $1.6B $378M $3.6B $2.4B $2B
Operating Income (Adjusted) $1.6B $378M $3.6B $2.4B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $974M $996M $631M $379M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $484M $779M $1.2B $642M $535M
Inventory $107M $176M $160M $142M $151M
Prepaid Expenses $144M $141M $177M $84M $101M
Other Current Assets $61M $80M $50M $43M $65M
Total Current Assets $2.1B $2.2B $2.6B $1.6B $1.3B
 
Property Plant And Equipment $16.8B $16.9B $16.8B $16.3B $15.8B
Long-Term Investments $11M $33M $28M $40M $98M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $11M $30M $37M $51M $60M
Total Assets $19.1B $19.4B $19.6B $18.1B $17.5B
 
Accounts Payable $12M $21M $32M $69M $62M
Accrued Expenses $662M $1.1B $1.4B $811M $843M
Current Portion Of Long-Term Debt -- -- -- $300M $351M
Current Portion Of Capital Lease Obligations $7M $8M -- -- --
Other Current Liabilities $11M $16M $784M $214M $270M
Total Current Liabilities $883M $1.3B $2.4B $1.6B $1.7B
 
Long-Term Debt $17.7B $17.3B $16.3B $15.7B $14.9B
Capital Leases -- -- -- -- --
Total Liabilities $18.6B $18.6B $21.8B $18.9B $18B
 
Common Stock $714M $1B -$1.1B $1B $1.8B
Other Common Equity Adj -- -- -- -- --
Common Equity $714M $1B -$1.1B $1B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$175M -$306M -$1B -$1.8B -$2.3B
Total Equity $539M $718M -$2.1B -$784M -$509M
 
Total Liabilities and Equity $19.1B $19.4B $19.6B $18.1B $17.5B
Cash and Short Terms $1.3B $974M $996M $631M $379M
Total Debt $17.7B $17.3B $16.3B $15.7B $14.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.8B $1.2B $534M $411M $164M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $536M $1.2B $442M $432M $539M
Inventory $134M $241M $131M $135M $147M
Prepaid Expenses -- -- -- $53M $52M
Other Current Assets $105M $74M $60M -- --
Total Current Assets $2.8B $3.4B $1.4B $1.2B $1.1B
 
Property Plant And Equipment $16.9B $16.9B $16.4B $15.9B $15.5B
Long-Term Investments $25M $33M $111M $64M $14M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $163M $167M $166M $188M --
Total Assets $19.9B $20.5B $18.1B $17.4B $16.8B
 
Accounts Payable $14M $31M $50M $51M $58M
Accrued Expenses $851M $1.7B $646M $569M --
Current Portion Of Long-Term Debt $944M $1.5B $349M $700M --
Current Portion Of Capital Lease Obligations $8M $9M $11M -- --
Other Current Liabilities $23M $1.2B $299M $230M --
Total Current Liabilities $2.1B $4.6B $1.5B $1.7B $1.7B
 
Long-Term Debt $17.3B $15.8B $15.7B $14.9B $14.2B
Capital Leases -- -- -- -- --
Total Liabilities $19.3B $24.4B $19B $18B $17.2B
 
Common Stock $856M $3.1B $647M $1.6B $2.3B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$267M -$825M -$1.6B -$2.2B -$2.6B
Total Equity $589M -$3.9B -$973M -$626M -$348M
 
Total Liabilities and Equity $19.9B $20.5B $18.1B $17.4B $16.8B
Cash and Short Terms $1.8B $1.2B $534M $411M $164M
Total Debt $17.3B $15.8B $15.7B $14.9B $14.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.2B $1.6B $2.5B $4.3B $2.5B
Depreciation & Amoritzation $551M $557M $634M $672M $680M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$93M -$235M -$483M $612M $95M
Change in Inventories $8M -$68M $12M $18M -$10M
Cash From Operations $1.8B $2.3B $4.1B $3.1B $3B
 
Capital Expenditures $972M $648M $451M $220M $154M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$972M -$648M -$451M -$227M -$162M
 
Dividends Paid (Ex Special Dividend) $1.4B $1.5B $2.6B $2.9B $2.2B
Special Dividend Paid
Long-Term Debt Issued $2B $3.2B $559M $1.4B $1.2B
Long-Term Debt Repaid -$2B -$3.6B -$1.6B -$1.7B -$2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$70M -$107M -$40M -$37M -$21M
Cash From Financing -$1.4B -$2B -$3.7B -$3.2B -$3.1B
 
Beginning Cash (CF) $1.3B $974M $996M $631M $379M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$655M -$333M $22M -$365M -$252M
Ending Cash (CF) $652M $641M $1B $266M $127M
 
Levered Free Cash Flow $779M $1.6B $3.7B $2.9B $2.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $507M $2.5B $906M $623M --
Depreciation & Amoritzation $140M $165M $172M $171M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$192M $48M -$143M -$118M --
Change in Inventories -$42M $79M -$12M -$16M --
Cash From Operations $624M $1.7B $916M $876M --
 
Capital Expenditures $153M $95M $50M $49M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$153M -$95M -$51M -$50M --
 
Dividends Paid (Ex Special Dividend) $378M $758M $717M $506M --
Special Dividend Paid -- $295K $255K -- $55K
Long-Term Debt Issued $482M $559M -- -- --
Long-Term Debt Repaid -$1.4B -$1.6B -$50M -$350M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$19M -- -$1M -$2M --
Cash From Financing -$1.3B -$1.8B -$768M -$858M --
 
Beginning Cash (CF) $974M $996M $631M $379M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$872M -$187M $97M -$32M --
Ending Cash (CF) $102M $809M $728M $347M --
 
Levered Free Cash Flow $471M $1.6B $866M $827M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.5B $494M $5.9B $2.8B $2.3B
Depreciation & Amoritzation $555M $609M $665M $681M $686M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$283M -$723M $803M $70M -$192M
Change in Inventories -$20M -$109M $109M -$6M -$13M
Cash From Operations $2.1B $3.1B $3.9B $3B $2.8B
 
Capital Expenditures $672M $509M $265M $155M $225M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$672M -$509M -$271M -$163M -$230M
 
Dividends Paid (Ex Special Dividend) $1.4B $2.3B $2.9B $2.4B $2B
Special Dividend Paid
Long-Term Debt Issued $2.7B -- -- $1.2B --
Long-Term Debt Repaid -$2.2B -- -$3.2B -$1.7B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$85M -- -- -$20M --
Cash From Financing -$1B -$3.2B -$4.3B -$3B -$2.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $435M -$663M -$649M -$123M -$247M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.4B $2.6B $3.6B $2.9B $2.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.6B $2.5B $4.3B $2.5B $1.7B
Depreciation & Amoritzation $557M $634M $672M $680M $515M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$235M -$483M $612M $95M -$74M
Change in Inventories -$68M $12M $18M -$10M $3M
Cash From Operations $2.3B $4.1B $3.1B $3B $1.9B
 
Capital Expenditures $648M $451M $220M $154M $176M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$648M -$451M -$227M -$162M -$180M
 
Dividends Paid (Ex Special Dividend) $1.5B $2.6B $2.9B $2.2B $1.5B
Special Dividend Paid -- $855K $1.1M $260K $100K
Long-Term Debt Issued $3.2B $559M $1.4B $1.2B $265M
Long-Term Debt Repaid -$3.6B -$1.6B -$1.7B -$2B -$565M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$107M -- -$37M -$21M -$2M
Cash From Financing -$2B -$3.7B -$3.2B -$3.1B -$1.9B
 
Beginning Cash (CF) $5.5B $4.7B $4.2B $1.6B $478M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$333M $22M -$365M -$252M -$215M
Ending Cash (CF) $5.1B $4.7B $3.9B $1.3B $263M
 
Levered Free Cash Flow $1.6B $3.7B $2.9B $2.8B $1.7B

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

GET BETTER TRADE IDEAS

Popular

How Big Will the SpaceX IPO Be?
How Big Will the SpaceX IPO Be?

Operated up to now as a private business, SpaceX will…

Where Will ISRG Stock Be in 5 Years?
Where Will ISRG Stock Be in 5 Years?

Intuitive Surgical (NASDAQ:ISRG) is the innovative medical tech business behind…

Is Kratos Stock a Good Investment?
Is Kratos Stock a Good Investment?

UAV and hypersonic system defense contractor Kratos (NASDAQ:KTOS) has swung…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Sell
50
Is GOOGL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Alerts

Sell
40
GDXU alert for Jan 31

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 38.85% over the past day.

Sell
34
PFSI alert for Jan 31

PennyMac Financial Services, Inc. [PFSI] is down 33.21% over the past day.

Sell
40
SHNY alert for Jan 31

MicroSectors Gold 3X Leveraged ETN [SHNY] is down 31.56% over the past day.

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

Show me the best stock