Financhill
Sell
23

CABGY Quote, Financials, Valuation and Earnings

Last price:
$25.96
Seasonality move :
5.25%
Day range:
$25.72 - $26.21
52-week range:
$18.21 - $30.22
Dividend yield:
3.03%
P/E ratio:
17.32x
P/S ratio:
1.41x
P/B ratio:
3.23x
Volume:
30.8K
Avg. volume:
69.5K
1-year change:
34.31%
Market cap:
$17.1B
Revenue:
$10.9B
EPS (TTM):
--
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9B $9.6B $9.9B $10.7B $10.9B
Revenue Growth (YoY) -9.38% 6.69% 3.93% 7.56% 1.89%
 
Cost of Revenues $4.9B $5.2B $5.6B $6.2B $6.2B
Gross Profit $4.1B $4.3B $4.3B $4.5B $4.7B
Gross Profit Margin 45.66% 45.06% 43.29% 42.36% 43.44%
 
R&D Expenses $18.8M $15.1M $15.1M $19.2M $20.6M
Selling, General & Admin $2.9B $3B $3B $3.3B $3.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.6B $2.8B $2.8B $3B $3.2B
Operating Income $1.5B $1.5B $1.5B $1.5B $1.6B
 
Net Interest Expenses $95.4M $121.7M $98.2M $152.2M $210.1M
EBT. Incl. Unusual Items $1.3B $1.6B $1.3B $1.3B $1.4B
Earnings of Discontinued Ops. -- -$45.1M -$1.1B -$6.9B $327.5M
Income Tax Expense $341.5M $342.3M $251.2M $269.7M $287.4M
Net Income to Company $1.5B $1.6B $1.6B $1.6B $1.7B
 
Minority Interest in Earnings $119M $184.8M $165.4M $146.7M $166.3M
Net Income to Common Excl Extra Items $1B $1.3B $1.2B $1.2B $1.2B
 
Basic EPS (Cont. Ops) $1.26 $1.51 -$0.21 -$8.70 $1.50
Diluted EPS (Cont. Ops) $1.26 $1.51 -$0.21 -$8.70 $1.50
Weighted Average Basic Share $730.5M $719.2M $699.2M $680.4M $663.1M
Weighted Average Diluted Share $733.8M $721.5M $699.2M $680.4M $664.6M
 
EBITDA $2.1B $2.2B $2.2B $2.1B $2.2B
EBIT $1.5B $1.5B $1.5B $1.5B $1.6B
 
Revenue (Reported) $9B $9.6B $9.9B $10.7B $10.9B
Operating Income (Reported) $1.5B $1.5B $1.5B $1.5B $1.6B
Operating Income (Adjusted) $1.5B $1.5B $1.5B $1.5B $1.6B
Period Ending 2011-12-31 2012-12-31 2013-12-31 2014-12-31 2015-12-31
Revenue $2.7B $2.8B $2.9B $2.4B $2.1B
Revenue Growth (YoY) 10.23% 1.96% 0.94% -13.14% -10.61%
 
Cost of Revenues $1.4B $1.4B $1.4B $1.2B $1.2B
Gross Profit $1.3B $1.4B $1.4B $1.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $986.9M $989M $996.6M $886.9M $797M
Operating Income $298.1M $370.9M $424.7M $269.6M $189M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $214.6M $66.1M $291.6M $68.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49.3M $14.8M $61.5M $32.7M $40.2M
Net Income to Company $321.8M $364M $428.9M $287.1M $208.6M
 
Minority Interest in Earnings $15M $20.3M $23M $18.5M --
Net Income to Common Excl Extra Items $180.2M $53.7M $228.7M $46.7M $11.4M
 
Basic EPS (Cont. Ops) $0.22 $0.05 $0.27 $0.04 $0.01
Diluted EPS (Cont. Ops) $0.22 $0.05 $0.27 $0.04 --
Weighted Average Basic Share $760M $738.5M $761.5M $762.7M $762.7M
Weighted Average Diluted Share $760M $800M $771.9M $762.7M $762.7M
 
EBITDA $477.3M $553.1M $593.5M $453.2M $256.8M
EBIT $298.1M $370.9M $410.1M $269.6M --
 
Revenue (Reported) $2.7B $2.8B $2.9B $2.4B $2.1B
Operating Income (Reported) $298.1M $370.9M $424.7M $269.6M $189M
Operating Income (Adjusted) $298.1M $370.9M $410.1M $269.6M --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $9.4B $10.1B $10.2B $10.8B $12B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.9B $5.4B $5.6B $5.9B $6.5B
Gross Profit $4.5B $4.7B $4.6B $4.9B $5.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $3B $3.1B $3.4B $3.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3B $3B $3.1B $3.4B $3.8B
Operating Income $1.5B $1.7B $1.5B $1.5B $1.7B
 
Net Interest Expenses $102.5M $120.6M $113M $187.5M $311.1M
EBT. Incl. Unusual Items $1.4B $1.6B $1.4B $1.3B $1.3B
Earnings of Discontinued Ops. $50.9M -$1.4B $15.3M -$6.9B $327.7M
Income Tax Expense $351.7M $327.2M $266.2M $267.6M $301M
Net Income to Company $1.6B $1.8B $1.5B $1.6B $1.8B
 
Minority Interest in Earnings $138.1M $195.5M $171.9M $154M $159.5M
Net Income to Common Excl Extra Items $1.1B $1.4B $1.2B $1.1B $1.1B
 
Basic EPS (Cont. Ops) $1.37 -$0.27 $1.58 -$8.64 $1.50
Diluted EPS (Cont. Ops) $1.37 -$0.27 $1.55 -$8.64 $1.50
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.2B $2.3B $2B $2.1B $2.4B
EBIT $1.5B $1.7B $1.5B $1.5B $1.7B
 
Revenue (Reported) $9.4B $10.1B $10.2B $10.8B $12B
Operating Income (Reported) $1.5B $1.7B $1.5B $1.5B $1.7B
Operating Income (Adjusted) $1.5B $1.7B $1.5B $1.5B $1.7B
Period Ending 2021-12-25 2022-12-25 2023-12-25 2024-12-25
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $1.3B $1.2B $2.3B $1.6B
Short Term Investments -- -- -- $332M $8.2M
Accounts Receivable, Net $612.3M $873.1M $727.2M $756M $686M
Inventory $758.3M $824.3M $820.6M $861.1M $826.6M
Prepaid Expenses $126.4M $142M $138.3M $123.7M $164.5M
Other Current Assets -- -- -- -- --
Total Current Assets $3.1B $3.5B $4.9B $4.5B $3.7B
 
Property Plant And Equipment $4.3B $4.1B $3.4B $3.6B $3.8B
Long-Term Investments $853.5M $955.2M $927M $936.2M $762.1M
Goodwill $8.3B $8B $5.5B $5.7B $5.8B
Other Intangibles $2.6B $2.4B $1.6B $1.6B $1.5B
Other Long-Term Assets -- -- -- -- $279K
Total Assets $19.8B $19.6B $16.7B $16.6B $15.7B
 
Accounts Payable $2.7B $3.2B $3.1B $3.3B $3.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $65.8M $57.1M $56.1M $69.2M $63.5M
Other Current Liabilities $1.4B $2.2B $2.2B $2.2B $1.4B
Total Current Liabilities $4.7B $6.6B $7B $7B $6.4B
 
Long-Term Debt $4.8B $3.5B $3.3B $4.6B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $12.6B $12.1B $11.7B $12.8B $11.5B
 
Common Stock $487.1M $444.2M $407.2M $407.1M $372.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $5B $5.3B $3.5B $2.6B $2.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $666.4M $498.3M $404.7M $372.7M $394.5M
Total Equity $7.1B $7.5B $5B $3.8B $4.3B
 
Total Liabilities and Equity $19.8B $19.6B $16.7B $16.6B $15.7B
Cash and Short Terms $1.3B $1.3B $1.2B $2.3B $1.6B
Total Debt $4.9B $4.4B $3.9B $5.7B $4.4B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $1.3B $1.9B $1.6B $1.5B --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1B $1.2B $1.2B --
Inventory $873M $796.6M $977.7M $936.1M --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3.9B $6.5B $5.9B $4.2B --
 
Property Plant And Equipment $4.3B $3.3B $3.4B $3.6B --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $20.2B $18B $17.7B $16.1B --
 
Accounts Payable $3.4B $3.4B $3.7B $3.7B --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $59.7M $50.4M $57.2M $63.6M --
Other Current Liabilities $2.1B $2.4B $2.6B $2.5B --
Total Current Liabilities $5.8B $8.2B $8.9B $7.1B --
 
Long-Term Debt $4.4B $3.1B $2.9B $4.2B --
Capital Leases -- -- -- -- --
Total Liabilities $12.9B $12.7B $13.2B $12.7B --
 
Common Stock $464.9M $398.3M $400.9M $385.4M --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $699.2M $602.7M $354.5M $336.1M --
Total Equity $7.2B $5.3B $4.5B $3.4B --
 
Total Liabilities and Equity $20.2B $18B $17.7B $16.1B --
Cash and Short Terms $1.3B $1.9B $1.6B $1.5B --
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.5B $1.6B $1.6B $1.6B $1.7B
Depreciation & Amoritzation $663.1M $673.6M $591.5M $591.1M $633.7M
Stock-Based Compensation $6.4M $13M $13.7M $18.9M $14.5M
Change in Accounts Receivable $243.9M -$315M -$102.7M $66M -$58.3M
Change in Inventories -$152.9K -$85.7M -$179.6M -$20.7M -$3.2M
Cash From Operations $1.7B $2.2B $2.1B $2B $1.8B
 
Capital Expenditures $672.2M $620.3M $567.6M $615.6M $729.5M
Cash Acquisitions $380.8M $186.1M $147.2M $279.7M $941.2M
Cash From Investing -$958.7M -$830.3M -$673.2M -$1.6B -$944.8M
 
Dividends Paid (Ex Special Dividend) $473M $506.5M $478.8M $536.1M $522.2M
Special Dividend Paid
Long-Term Debt Issued $1.3B $2.2M $691.5M $2.2B --
Long-Term Debt Repaid -$500.1M -$193.7M -$791.5M -$540.8M --
Repurchase of Common Stock $443.5M $572.2M $621.6M $464.3M $284.2M
Other Financing Activities $15.3M -$87.5M -$147.7M -$160.6M -$937.7M
Cash From Financing -$264.4M -$1.3B -$1.2B $368.4M -$1.1B
 
Beginning Cash (CF) $1.3B $1.3B $1.2B $2B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $429.6M $61.3M $143.1M $584M -$271.5M
Ending Cash (CF) $1.7B $1.4B $1.2B $2.4B $1.3B
 
Levered Free Cash Flow $1B $1.5B $1.6B $1.4B $1B
Period Ending 2011-12-31 2012-12-31 2013-12-31 2014-12-31 2015-12-31
Net Income to Stockholders $321.8M $364M $428.9M $287.1M $208.6M
Depreciation & Amoritzation $177.3M $177.8M $189.4M $181.8M $185.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $612.9M $550.6M $368.1M $241.9M $308.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $48.9M $4.7M $391.6M $287.1M $1.6M
Cash From Investing -$367.5M -$417.9M -$782.4M -$601M -$16.6M
 
Dividends Paid (Ex Special Dividend) -$12.5M $144.7M $162.6M -$7.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $405.9M -- -- -- --
Long-Term Debt Repaid -$559.5M -- -- -- --
Repurchase of Common Stock $100.4M $12.1M $29.7M $8.8M $23.9M
Other Financing Activities $24.4M -$304.1M $683.2M $191.8M $391.9M
Cash From Financing -$90.2M $68.9M $578.5M $186.3M -$270.5M
 
Beginning Cash (CF) $549.3M $1B $686M $392.9M $429.8M
Foreign Exchange Rate Adjustment $22.3M -$12.1M -$9.7M -$12M --
Additions / Reductions $177.6M $189.5M $145.8M -$184.7M $21.6M
Ending Cash (CF) $749.2M $1.2B $822.1M $196.3M $449.3M
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $1.6B $1.8B $1.5B $1.6B $1.8B
Depreciation & Amoritzation $682.6M $656.7M $541.9M $599.7M $702.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2B $2.4B $2B $1.7B $1.7B
 
Capital Expenditures $599.6M $576M $571.5M $685.8M $796.8M
Cash Acquisitions $394.8M $182.7M $387.6M $167.2M $5.2B
Cash From Investing -$779.2M -$826M -$1B -$1.2B -$5.6B
 
Dividends Paid (Ex Special Dividend) $550.4M $478.5M $500.3M $521.8M $523.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $315.6M $645.9M $497.6M $552.4M $9.2M
Other Financing Activities -- -- -- -- --
Cash From Financing -$1B -$827.9M -$763.1M -$853.7M $3.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $140.1M $866.3M $89.7M -$629M -$269.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.4B $1.8B $1.4B $965.9M $891.8M
Period Ending 2021-12-25 2022-12-25 2023-12-25 2024-12-25
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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