Financhill
Sell
19

CABGY Quote, Financials, Valuation and Earnings

Last price:
$19.06
Seasonality move :
1.97%
Day range:
$18.94 - $19.32
52-week range:
$18.70 - $29.59
Dividend yield:
4.15%
P/E ratio:
--
P/S ratio:
1.20x
P/B ratio:
4.05x
Volume:
499.8K
Avg. volume:
307.6K
1-year change:
-23.82%
Market cap:
$12.6B
Revenue:
$10.7B
EPS (TTM):
-$8.59
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $9.9B $9B $9.6B $10B $10.7B
Revenue Growth (YoY) -0.2% -9.23% 6.61% 4.16% 7.26%
 
Cost of Revenues $5B $4.6B $5B $5.4B $5.9B
Gross Profit $4.9B $4.3B $4.5B $4.5B $4.8B
Gross Profit Margin 49.53% 48.45% 47.54% 45.64% 44.62%
 
R&D Expenses $19.9M $18.8M $15.1M $15.2M $19.2M
Selling, General & Admin $3.4B $2.9B $3B $3.1B $3.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.4B $2.9B $3B $3.1B $3.2B
Operating Income $1.5B $1.5B $1.5B $1.5B $1.5B
 
Net Interest Expenses $90.9M $116.3M $110.7M $71.7M $100.6M
EBT. Incl. Unusual Items $1.5B $1.4B $1.7B $1.4B $1.4B
Earnings of Discontinued Ops. -- -- -$45.2M -$1.1B -$6.9B
Income Tax Expense $412.5M $342.1M $342.7M $252.1M $269.9M
Net Income to Company $1.6B $1.5B $1.6B $1.6B $1.6B
 
Minority Interest in Earnings -$136.1M -$119.2M -$185.1M -$166M -$146.8M
Net Income to Common Excl Extra Items $985M $923.9M $1.1B -$150.7M -$5.9B
 
Basic EPS (Cont. Ops) $1.31 $1.27 $1.51 -$0.22 -$8.70
Diluted EPS (Cont. Ops) $1.30 $1.26 $1.51 -$0.22 -$8.70
Weighted Average Basic Share $752.1M $730.5M $719.2M $699.2M $680.4M
Weighted Average Diluted Share $756.1M $733.8M $721.5M $701M $682.3M
 
EBITDA $2.3B $2.2B $2.4B $2.1B $2.2B
EBIT $1.6B $1.5B $1.8B $1.5B $1.6B
 
Revenue (Reported) $9.9B $9B $9.6B $10B $10.7B
Operating Income (Reported) $1.5B $1.5B $1.5B $1.5B $1.5B
Operating Income (Adjusted) $1.6B $1.5B $1.8B $1.5B $1.6B
Period Ending 2011-12-31 2012-12-31 2013-12-31 2014-12-31 2015-12-31
Revenue $2.7B $2.7B $2.8B $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 $1.3B $1.4B $1.2B $986M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $986.8M $960.9M $972.1M $886.7M $797.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $999.9M $961.4M $972.4M $895.6M $797M
Operating Income $285M $370.4M $409.7M $260.6M $189M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $48.9M $68.5M $289M $79.4M $52.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49.3M $14.8M $60.6M $32.7M $40.2M
Net Income to Company $319.7M $408.4M $412.8M $322.6M $208.6M
 
Minority Interest in Earnings -$15M -$20.3M -$22.8M -$18.5M -$733.2K
Net Income to Common Excl Extra Items -$15.4M $33.4M $205.7M $28.2M $11.4M
 
Basic EPS (Cont. Ops) -$0.02 $0.05 $0.27 $0.04 $0.01
Diluted EPS (Cont. Ops) -$0.02 $0.04 $0.27 $0.03 $0.01
Weighted Average Basic Share $762.6M $762.7M $762.7M $762.7M $762.7M
Weighted Average Diluted Share $762.6M $769.2M $767.3M $772.2M $762.7M
 
EBITDA $636.5M $365.5M $527.5M $315.6M $256.8M
EBIT $354.3M $91.8M $345.3M $132.9M $73.5M
 
Revenue (Reported) $2.7B $2.7B $2.8B $2.4B $2.1B
Operating Income (Reported) $285M $370.4M $409.7M $260.6M $189M
Operating Income (Adjusted) $354.3M $91.8M $345.3M $132.9M $73.5M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $9.1B $9.4B $9.9B $10.3B $10.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.6B $4.9B $5.3B $5.7B $5.9B
Gross Profit $4.5B $4.5B $4.6B $4.6B $4.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.1B $3B $3B $3.1B $3.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.1B $3B $3B $3.1B $3.4B
Operating Income $1.4B $1.5B $1.6B $1.5B $1.5B
 
Net Interest Expenses $72.5M $124.7M $98.8M $81.7M $120.4M
EBT. Incl. Unusual Items $1.4B $1.4B $1.7B $1.5B $1.4B
Earnings of Discontinued Ops. -- $50.9M -$1.3B $15.6M -$6.8B
Income Tax Expense $382.7M $353.5M $320.8M $268.3M $266.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$125.5M -$138.7M -$191.7M -$173.3M -$153.3M
Net Income to Common Excl Extra Items $939M $999.2M -$167.9M $1.1B -$5.9B
 
Basic EPS (Cont. Ops) $1.27 $1.38 -$0.25 $1.56 -$8.59
Diluted EPS (Cont. Ops) $1.26 $1.38 -$0.26 $1.56 -$8.59
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.2B $2.3B $2.4B $2.2B $2.2B
EBIT $1.6B $1.6B $1.8B $1.6B $1.6B
 
Revenue (Reported) $9.1B $9.4B $9.9B $10.3B $10.8B
Operating Income (Reported) $1.4B $1.5B $1.6B $1.5B $1.5B
Operating Income (Adjusted) $1.6B $1.6B $1.8B $1.6B $1.6B
Period Ending 2021-01-08 2022-01-08 2023-01-08 2024-01-08
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 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $782.9M $1.3B $1.3B $1.2B $2B
Short Term Investments -- -- -- -- $332M
Accounts Receivable, Net $800.4M $615.7M $830.9M $694.5M $722.5M
Inventory $712.3M $762.5M $820.7M $823M $862.8M
Prepaid Expenses $116.3M $127.1M $141.4M $138.7M $124M
Other Current Assets -- -- -- -- --
Total Current Assets $2.7B $3.1B $3.5B $4.9B $4.5B
 
Property Plant And Equipment $4.1B $4.3B $4.1B $3.4B $3.6B
Long-Term Investments -- -- -- -- --
Goodwill $8B $8.3B $8B $5.5B $5.7B
Other Intangibles $2.5B $2.6B $2.4B $1.6B $1.6B
Other Long-Term Assets -- -- -- -- --
Total Assets $18.4B $19.6B $19.2B $16.6B $16.6B
 
Accounts Payable $2.6B $2.7B $3.1B $3.2B $3.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $63.6M $65.8M $57.1M $56.1M $69.2M
Other Current Liabilities $1.4B $1.4B $2.2B $2.2B $2.2B
Total Current Liabilities $5B $4.7B $6.6B $7B $7B
 
Long-Term Debt $3B $4.7B $3.3B $3.1B $4.4B
Capital Leases -- -- -- -- --
Total Liabilities $11.5B $12.5B $11.8B $11.6B $12.8B
 
Common Stock $457.4M $489.7M $442.2M $408.3M $407.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $6.5B $6.5B $6.9B $4.6B $3.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $387.5M $670.1M $496.1M $405.9M $373.4M
Total Equity $6.9B $7.2B $7.4B $5B $3.8B
 
Total Liabilities and Equity $18.4B $19.6B $19.2B $16.6B $16.6B
Cash and Short Terms $782.9M $1.3B $1.3B $1.2B $2.3B
Total Debt $3.5B $4.8B $4.2B $3.9B $5.5B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $1.2B $1.3B $1.9B $1.6B $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1B $1.3B $1B $1.2B $1.2B
Inventory $739.3M $873M $796.6M $977.7M $936.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3.3B $3.9B $6.5B $5.9B $4.2B
 
Property Plant And Equipment $4B $4.3B $3.3B $3.4B $3.6B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $18.6B $20.2B $18B $17.7B $16.1B
 
Accounts Payable $2.7B $3.4B $3.4B $3.7B $3.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $62.9M $59.7M $50.4M $57.2M $63.6M
Other Current Liabilities $2B $2.1B $2.4B $2.6B $2.5B
Total Current Liabilities $5B $5.8B $8.2B $8.9B $7.1B
 
Long-Term Debt $4.1B $4.4B $3.1B $2.9B $4.2B
Capital Leases -- -- -- -- --
Total Liabilities $12.4B $12.9B $12.7B $13.2B $12.7B
 
Common Stock $447M $464.9M $398.3M $400.9M $385.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $367.3M $699.2M $602.7M $354.5M $336.1M
Total Equity $6.2B $7.2B $5.3B $4.5B $3.4B
 
Total Liabilities and Equity $18.6B $20.2B $18B $17.7B $16.1B
Cash and Short Terms $1.2B $1.3B $1.9B $1.6B $1.5B
Total Debt $4.4B $4.6B $4.4B $4.8B $5.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.6B $1.5B $1.6B $1.6B $1.6B
Depreciation & Amoritzation $681M $672M $674.4M $593.6M $591.5M
Stock-Based Compensation $32.5M $6.4M $13M $13.8M $18.9M
Change in Accounts Receivable $50.4M $244.4M -$315.4M -$103.1M $66.1M
Change in Inventories -$28.2M -$153.2K -$85.8M -$180.2M -$20.8M
Cash From Operations $1.8B $1.7B $2B $1.8B $1.7B
 
Capital Expenditures $688.5M $673.6M $621M $569.6M $616M
Cash Acquisitions -$6.1M -$367.9M -$106.5M -$6.8M -$120.4M
Cash From Investing -$341.4M -$899.6M -$647.1M -$434.5M -$977M
 
Dividends Paid (Ex Special Dividend) -$410.5M -$473.9M -$507.1M -$480.4M -$536.5M
Special Dividend Paid
Long-Term Debt Issued $931.1M $1.3B $2.2M $691.5M $2.2B
Long-Term Debt Repaid -$874.8M -$500.1M -$193.7M -$791.5M -$789.1M
Repurchase of Common Stock -$614.8M -$444.3M -$572.8M -$623.7M -$464.6M
Other Financing Activities -$384.9M $15.3M -$87.5M -$147.7M -$160.6M
Cash From Financing -$1.5B -$277.3M -$1.4B -$1.4B $198.9M
 
Beginning Cash (CF) $814.8M $788.9M $1.3B $1.2B $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$49.6M $497.5M -$11.5M $240.4M $936.2M
Ending Cash (CF) $772.1M $1.2B $1.3B $1.2B $1.9B
 
Levered Free Cash Flow $1.1B $1B $1.3B $1.3B $1.1B
Period Ending 2011-12-31 2012-12-31 2013-12-31 2014-12-31 2015-12-31
Net Income to Stockholders $319.7M $408.4M $412.8M $322.6M $208.6M
Depreciation & Amoritzation $283M $286.1M $178.9M $195.9M $185.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $604M $577.7M $356.6M $256.3M $308.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$99.2M -$109.9M -$408.7M -$294.4M $1.6M
Cash From Investing -$360.2M -$423.2M -$776.4M -$601.1M -$16.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $405.9M -- -- -- --
Long-Term Debt Repaid -$559.5M -- -- -- --
Repurchase of Common Stock -$99.8M $131.4M $140.5M $210.7M $180.7M
Other Financing Activities $24.4M -$304.1M $683.2M $191.8M $391.9M
Cash From Financing -$89.6M $52.2M $588.9M $171.9M -$270.5M
 
Beginning Cash (CF) $360.6M $665.5M $414.3M $570.6M $429.8M
Foreign Exchange Rate Adjustment $22.2M -$12.2M -$9.3M -$11M -$1.8M
Additions / Reductions $154.3M $206.7M $169.2M -$172.9M $21.6M
Ending Cash (CF) $529.6M $873.7M $575.8M $388.5M $449.3M
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2014-12-31 2015-12-31 2016-12-31 2017-12-31 2018-12-31
Net Income to Stockholders -- -- $1.2B $1.4B --
Depreciation & Amoritzation -- -- $703M $698.8M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $1.4B $1.8B --
 
Capital Expenditures -- -- $567.2M $622.2M $260.4M
Cash Acquisitions -- -- $399M $75.6M --
Cash From Investing -- -- -$103.8M -$487.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$40.4M -$26.1M --
Other Financing Activities -- -- -$1.1B -$110.9M --
Cash From Financing -- -- -$1.4B -$1.2B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$84.2M $111.4M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $821.6M $1.2B --
Period Ending 2021-01-08 2022-01-08 2023-01-08 2024-01-08
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 SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock