Financhill
Sell
34

CWT Quote, Financials, Valuation and Earnings

Last price:
$44.15
Seasonality move :
1.04%
Day range:
$43.92 - $45.04
52-week range:
$41.29 - $51.63
Dividend yield:
2.72%
P/E ratio:
19.30x
P/S ratio:
2.63x
P/B ratio:
1.55x
Volume:
372.4K
Avg. volume:
397.4K
1-year change:
1.87%
Market cap:
$2.6B
Revenue:
$1B
EPS (TTM):
$2.29
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $794.3M $790.9M $846.4M $794.6M $1B
Revenue Growth (YoY) 11.16% -0.43% 7.02% -6.12% 30.48%
 
Cost of Revenues $499.1M $502.2M $547.7M $554.2M $595.8M
Gross Profit $295.2M $288.7M $298.7M $240.5M $441M
Gross Profit Margin 37.16% 36.51% 35.29% 30.26% 42.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $117.1M $126.7M $132.7M $142.2M $139.5M
Other Inc / (Exp) $4.7M $18.8M $14M $30.5M $26.4M
Operating Expenses $147.1M $159.2M $167.8M $178.5M $180.1M
Operating Income $148.1M $129.6M $130.9M $61.9M $261M
 
Net Interest Expenses $41.9M $43.2M $44.3M $49.8M $57.6M
EBT. Incl. Unusual Items $108.8M $105.1M $101.6M $44.6M $232.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12M $4.1M $6.4M -$6.8M $42.5M
Net Income to Company $96.8M $101M $95.3M $51.4M $190.1M
 
Minority Interest in Earnings -- -$146K -$748K -$535K -$722K
Net Income to Common Excl Extra Items $96.8M $101M $95.3M $51.4M $190.1M
 
Basic EPS (Cont. Ops) $1.97 $1.96 $1.77 $0.91 $3.26
Diluted EPS (Cont. Ops) $1.97 $1.96 $1.77 $0.91 $3.25
Weighted Average Basic Share $49.3M $51.6M $54.3M $57M $58.6M
Weighted Average Diluted Share $49.3M $51.6M $54.4M $57M $58.6M
 
EBITDA $249M $241.2M $248.3M $185.1M $395.1M
EBIT $148.1M $129.6M $130.9M $61.9M $261M
 
Revenue (Reported) $794.3M $790.9M $846.4M $794.6M $1B
Operating Income (Reported) $148.1M $129.6M $130.9M $61.9M $261M
Operating Income (Adjusted) $148.1M $129.6M $130.9M $61.9M $261M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $256.7M $266.3M $255M $299.6M $311.2M
Revenue Growth (YoY) -15.58% 3.73% -4.26% 17.49% 3.9%
 
Cost of Revenues $144.6M $152.7M $163.5M $171M $182.1M
Gross Profit $112.1M $113.6M $91.5M $128.5M $129.1M
Gross Profit Margin 43.67% 42.66% 35.87% 42.9% 41.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30.7M $33.3M $34.2M $35.5M $36.2M
Other Inc / (Exp) -$1.3M -$775K $1.8M $6M --
Operating Expenses $39.3M $42.8M $44M $46.3M $47.9M
Operating Income $72.9M $70.8M $47.4M $82.2M $81.3M
 
Net Interest Expenses $11.2M $11.3M $12.8M $13.6M $17.1M
EBT. Incl. Unusual Items $64.4M $61.9M $39.3M $78M $73.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M $6.2M $5M $17.4M $12.6M
Net Income to Company $62.5M $55.7M $34.3M $60.6M $61.1M
 
Minority Interest in Earnings $70K -$189K -$113K -$126K -$114K
Net Income to Common Excl Extra Items $62.5M $55.7M $34.3M $60.6M $61.1M
 
Basic EPS (Cont. Ops) $1.20 $1.03 $0.60 $1.03 $1.03
Diluted EPS (Cont. Ops) $1.20 $1.03 $0.60 $1.03 $1.03
Weighted Average Basic Share $51.8M $54M $57.7M $58.9M $59.6M
Weighted Average Diluted Share $51.8M $54M $57.7M $59M $59.7M
 
EBITDA $100.8M $100.4M $77.8M $115.8M $117.9M
EBIT $72.9M $70.8M $47.4M $82.2M $81.3M
 
Revenue (Reported) $256.7M $266.3M $255M $299.6M $311.2M
Operating Income (Reported) $72.9M $70.8M $47.4M $82.2M $81.3M
Operating Income (Adjusted) $72.9M $70.8M $47.4M $82.2M $81.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $806.7M $818.8M $781.1M $1B $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $505M $534.4M $541.5M $595.5M $627.5M
Gross Profit $301.7M $284.4M $239.6M $433.6M $374.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $124.1M $133.3M $138.5M $140.1M $140.2M
Other Inc / (Exp) $6.1M $15.8M $23.8M $35.5M --
Operating Expenses $155.8M $167.4M $175.4M $179.7M $183M
Operating Income $145.9M $117M $64.2M $253.9M $191.8M
 
Net Interest Expenses $42.9M $44.6M $48.6M $55M $64.2M
EBT. Incl. Unusual Items $119.1M $85.8M $43.1M $235.1M $158M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6M $6.6M $2.2M $34.6M $22.2M
Net Income to Company $113M $79.2M $40.9M $200.6M $135.8M
 
Minority Interest in Earnings -$79K -$717K -$443K -$717K -$556K
Net Income to Common Excl Extra Items $113M $79.2M $40.9M $200.6M $135.8M
 
Basic EPS (Cont. Ops) $2.20 $1.48 $0.72 $3.46 $2.29
Diluted EPS (Cont. Ops) $2.20 $1.48 $0.72 $3.46 $2.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $254.9M $233.4M $184.2M $386.5M $335.2M
EBIT $145.9M $117M $64.2M $253.9M $191.8M
 
Revenue (Reported) $806.7M $818.8M $781.1M $1B $1B
Operating Income (Reported) $145.9M $117M $64.2M $253.9M $191.8M
Operating Income (Adjusted) $145.9M $117M $64.2M $253.9M $191.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $617.6M $645.5M $580.1M $814.6M $780.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $380.6M $412.9M $406.7M $448M $479.8M
Gross Profit $236.9M $232.6M $173.4M $366.6M $300.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $92.8M $99.4M $105.2M $103.1M $103.7M
Other Inc / (Exp) $2.1M -$945K $8.9M $17.1M $11.8M
Operating Expenses $117.1M $125.3M $132.9M $134.1M $137M
Operating Income $119.9M $107.3M $40.5M $232.5M $163.4M
 
Net Interest Expenses $31.9M $33.2M $37.5M $42.7M $49.3M
EBT. Incl. Unusual Items $102.2M $82.9M $24.4M $214.9M $140.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.7M $7.1M $2.9M $44.3M $24M
Net Income to Company $97.5M $75.8M $21.4M $170.6M $116.4M
 
Minority Interest in Earnings -$79K -$650K -$345K -$527K -$361K
Net Income to Common Excl Extra Items $97.5M $75.8M $21.4M $170.6M $116.4M
 
Basic EPS (Cont. Ops) $1.89 $1.42 $0.37 $2.94 $1.96
Diluted EPS (Cont. Ops) $1.89 $1.41 $0.37 $2.93 $1.96
Weighted Average Basic Share $153.3M $161.7M $170.1M $175M $178.7M
Weighted Average Diluted Share $153.3M $161.9M $170.1M $175.1M $178.8M
 
EBITDA $203.6M $195.8M $131.7M $333.1M $273.1M
EBIT $119.9M $107.3M $40.5M $232.5M $163.4M
 
Revenue (Reported) $617.6M $645.5M $580.1M $814.6M $780.2M
Operating Income (Reported) $119.9M $107.3M $40.5M $232.5M $163.4M
Operating Income (Adjusted) $119.9M $107.3M $40.5M $232.5M $163.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $45.1M $80.7M $85M $85M $95.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $78.1M $93.5M $88.2M $96.3M $98.3M
Inventory $8.8M $9.5M $12.6M $16.2M $20.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $96.2M $78.6M $66.8M $64.2M $55.9M
Total Current Assets $266M $300.5M $295.5M $296.3M $324.1M
 
Property Plant And Equipment $2.7B $2.8B $3.1B $3.8B $4.1B
Long-Term Investments -- -- -- -- --
Goodwill $31.8M $36.8M $36.8M $37M $37.1M
Other Intangibles $27.6M $30M $16.8M $20.7M $24.1M
Other Long-Term Assets $120.5M $153.4M $175.9M $231.3M $303M
Total Assets $3.5B $3.7B $3.9B $4.7B $5.3B
 
Accounts Payable $135M $147.4M $144.1M $160.3M $171M
Accrued Expenses $10.3M $15.2M $17.1M $18M $15.5M
Current Portion Of Long-Term Debt $375.1M $40.2M $73.3M $180.7M $277.4M
Current Portion Of Capital Lease Obligations $1.8M $1.8M $1.1M $962K $1.2M
Other Current Liabilities $34.6M $32.9M $12.2M $21.5M $22.6M
Total Current Liabilities $588.7M $256.6M $294.7M $430.3M $538.4M
 
Long-Term Debt $795M $1.1B $1.1B $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $2.6B $2.5B $2.6B $3.3B $3.6B
 
Common Stock $503K $537K $556K $577K $595K
Other Common Equity Adj -- -- -- -- -$7.2M
Common Equity $921.3M $1.2B $1.3B $1.4B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $5.4M $4.8M $3.6M $3M
Total Equity $921.3M $1.2B $1.3B $1.4B $1.6B
 
Total Liabilities and Equity $3.5B $3.7B $3.9B $4.7B $5.3B
Cash and Short Terms $45.1M $80.7M $85M $85M $95.7M
Total Debt $800.1M $1.1B $1.1B $1.1B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $141.4M $113.4M $69.1M $105.2M $121.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $121.9M $122.7M $123.7M $137M $141.6M
Inventory $9.4M $11M $15.5M $19.9M $20.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $85M $54.7M $52.9M $59.1M --
Total Current Assets $393.4M $339.2M $302.3M $363M $399.3M
 
Property Plant And Equipment $2.8B $3B $3.2B $4B $4.4B
Long-Term Investments -- -- -- -- --
Goodwill $36.8M $36.8M $36.8M $37M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $124.6M $144.4M $188.3M $233.6M --
Total Assets $3.7B $3.8B $4B $5B $5.5B
 
Accounts Payable $148.4M $157.9M $152.9M $171.5M $188.2M
Accrued Expenses $68.1M $79.2M $85M $114.2M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $19.3M $9.7M $26.5M $24.1M --
Total Current Liabilities $360.9M $322.5M $381.1M $570.7M $729.9M
 
Long-Term Debt $1.1B $1.1B $1.1B $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $2.6B $2.5B $2.6B $3.4B $3.8B
 
Common Stock $526K $548K $577K $595K $596K
Other Common Equity Adj -- -- -- -$9.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.7M $4.9M $4.3M $3M $2.4M
Total Equity $1.1B $1.3B $1.4B $1.6B $1.7B
 
Total Liabilities and Equity $3.7B $3.8B $4B $5B $5.5B
Cash and Short Terms $141.4M $113.4M $69.1M $105.2M $121.6M
Total Debt $1.1B $1.1B $1.1B $1.1B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $96.8M $101M $95.3M $51.4M $190.1M
Depreciation & Amoritzation $100.9M $111.6M $117.4M $123.1M $134.1M
Stock-Based Compensation $4.6M $6.8M $5.2M $3M $3.7M
Change in Accounts Receivable -$17.2M -$11.5M -$41.1M $38.9M -$45M
Change in Inventories -- -- -- -- --
Cash From Operations $117.9M $231.7M $243.8M $217.8M $290.9M
 
Capital Expenditures $298.7M $293.2M $327.8M $383.7M $470.8M
Cash Acquisitions $40.5M $6.5M -- $175K $1.6M
Cash From Investing -$346.1M -$300.9M -$335.5M -$389.4M -$474.9M
 
Dividends Paid (Ex Special Dividend) $41.8M $47.4M $54.2M $59M $65.5M
Special Dividend Paid
Long-Term Debt Issued $335M $478.9M $150M $227.8M $629.8M
Long-Term Debt Repaid -$162.2M -$540.4M -$120.4M -$121.8M -$480.9M
Repurchase of Common Stock $1.7M $1.8M $2M $1.8M $1.4M
Other Financing Activities $17.1M $17.5M $16M $11.3M $23.7M
Cash From Financing $230M $104.7M $96.1M $171.5M $194.7M
 
Beginning Cash (CF) $45.1M $80.7M $85M $85M $95.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8M $35.5M $4.4M -$59K $10.7M
Ending Cash (CF) $47M $116.2M $89.4M $84.9M $106.4M
 
Levered Free Cash Flow -$180.7M -$61.5M -$84M -$165.9M -$179.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $3.4M $19.5M $29.9M $19.5M --
Depreciation & Amoritzation $27.9M $28.9M $32M $33.6M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $31.7M $26.2M $44.9M -$38.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $52.6M $43.9M $74.3M $68.1M --
 
Capital Expenditures $85.4M $105.7M $109.6M $138.6M --
Cash Acquisitions -- -$6.3M -$2.6M $1.4M --
Cash From Investing -$85.3M -$107.1M -$109.8M -$140M --
 
Dividends Paid (Ex Special Dividend) $12.3M $13.7M $15M $16.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $20M $55M $64.3M $259.8M --
Long-Term Debt Repaid -$108.8M -$58.8M -$265K -$190.2M --
Repurchase of Common Stock $174K $122K $104K $96K --
Other Financing Activities $4.1M $4.4M $1.8M $9M --
Cash From Financing -$28M $34.8M $51.4M $62.4M --
 
Beginning Cash (CF) $80.7M $85M $85M $95.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$60.7M -$28.4M $15.9M -$9.5M --
Ending Cash (CF) $19.9M $56.6M $100.9M $86.2M --
 
Levered Free Cash Flow -$32.9M -$61.7M -$35.3M -$70.6M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $113M $79.2M $40.9M $200.6M $135.8M
Depreciation & Amoritzation $109.1M $116.4M $120M $132.5M $143.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$19M -$35.6M $20.1M $38.5M -$72.1M
Change in Inventories -- -- -- -- --
Cash From Operations $200.4M $252.4M $187.4M $297.1M $322.7M
 
Capital Expenditures $285.1M $307.5M $379.8M $441.8M $503.3M
Cash Acquisitions $7.4M $6.3M -$3.5M -$2.4M $1.4M
Cash From Investing -$298.5M -$313.7M -$386.7M -$444.7M -$507.9M
 
Dividends Paid (Ex Special Dividend) $45.7M $52.7M $57.7M $63.8M $72.6M
Special Dividend Paid
Long-Term Debt Issued $523.9M $115M $218.4M $434.3M --
Long-Term Debt Repaid -$522.2M -$170.4M -$180.4M -$290.9M --
Repurchase of Common Stock $1.7M $2.1M $1.9M $1.4M $1.4M
Other Financing Activities $17.7M $15.7M $14M $16.5M --
Cash From Financing $125.5M $33.4M $154.9M $183.7M $201.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.4M -$28M -$44.4M $36.1M $16.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$84.7M -$55.1M -$192.4M -$144.7M -$180.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $101M $95.3M $51.4M $190.1M $116.4M
Depreciation & Amoritzation $111.6M $117.4M $123.1M $134.1M $109.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$11.5M -$41.1M $38.9M -$45M -$33.5M
Change in Inventories -- -- -- -- --
Cash From Operations $231.7M $243.8M $217.8M $290.9M $254.7M
 
Capital Expenditures $293.2M $327.8M $383.7M $470.8M $364.7M
Cash Acquisitions $6.5M $0 $175K $1.6M --
Cash From Investing -$300.9M -$335.5M -$389.4M -$474.9M -$367.9M
 
Dividends Paid (Ex Special Dividend) $47.4M $54.2M $59M $65.5M $56M
Special Dividend Paid -- -- -- -- $40K
Long-Term Debt Issued $478.9M $150M $227.8M $629.8M $410M
Long-Term Debt Repaid -$540.4M -$120.4M -$121.8M -$480.9M -$255.4M
Repurchase of Common Stock $1.8M $2M $1.8M $1.4M $1.3M
Other Financing Activities $17.5M $16M $11.3M $23.7M $25.8M
Cash From Financing $104.7M $96.1M $171.5M $194.7M $139.1M
 
Beginning Cash (CF) $374.7M $334.5M $330.1M $371.8M $307.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $35.5M $4.4M -$59K $10.7M $25.9M
Ending Cash (CF) $410.2M $338.9M $330.1M $382.5M $333.8M
 
Levered Free Cash Flow -$61.5M -$84M -$165.9M -$179.9M -$110M

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

GET BETTER TRADE IDEAS

Popular

Why Did AMD Stock Go Up?
Why Did AMD Stock Go Up?

Since January 9th, shares of chipmaker AMD (NASDAQ:AMD) have been…

Will Data Centers Be In Space?
Will Data Centers Be In Space?

With demand for data centers seemingly growing by the day,…

Why Did SoundHound AI Stock Go Up?
Why Did SoundHound AI Stock Go Up?

SoundHound AI (NASDAQ:SOUN) has moved higher in recent days, breaking…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

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

Buy
57
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
47
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
56
INTC alert for Jan 24

Intel Corp. [INTC] is down 17.01% over the past day.

Buy
64
BNR alert for Jan 24

Burning Rock Biotech Ltd. [BNR] is down 12.81% over the past day.

Sell
19
APGE alert for Jan 24

Apogee Therapeutics, Inc. [APGE] is down 12.28% over the past day.

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

Show me the best stock