Financhill
Sell
36

CDUAF Quote, Financials, Valuation and Earnings

Last price:
$30.08
Seasonality move :
2.02%
Day range:
$30.08 - $30.14
52-week range:
$22.72 - $31.67
Dividend yield:
4.34%
P/E ratio:
21.54x
P/S ratio:
3.10x
P/B ratio:
2.12x
Volume:
18.4K
Avg. volume:
27K
1-year change:
14.24%
Market cap:
$8.2B
Revenue:
$2.7B
EPS (TTM):
$1.40
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4B $2.8B $3.1B $2.8B $2.7B
Revenue Growth (YoY) -18.1% 16.32% 10.91% -9.55% -2.88%
 
Cost of Revenues $1.4B $1.7B $1.8B $1.7B $1.7B
Gross Profit $984.9M $1.1B $1.3B $1.1B $1.1B
Gross Profit Margin 40.86% 38.63% 42.42% 38.28% 38.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $232.6M $323.8M $395.6M $255.6M $296.4M
Other Inc / (Exp) $23.1M $2.4M -$95.3M $224.4M $11.7M
Operating Expenses $272.1M $355.7M $381M $487.5M $274.5M
Operating Income $712.7M $727.4M $937.9M $589M $777.4M
 
Net Interest Expenses $288.5M $320.6M $307.3M $336.4M $364.2M
EBT. Incl. Unusual Items $413.8M $382.9M $585.3M $629M $402.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $113.3M $110.1M $152.9M $146.7M $97.1M
Net Income to Company $323.6M $319M $490.8M $531.2M $358.4M
 
Minority Interest in Earnings $5.2M $5.6M $5.4M $7.4M $8M
Net Income to Common Excl Extra Items $323.6M $319M $490.8M $531.2M $358.4M
 
Basic EPS (Cont. Ops) $0.98 $0.97 $1.59 $1.73 $1.08
Diluted EPS (Cont. Ops) $0.98 $0.97 $1.59 $1.73 $1.08
Weighted Average Basic Share $272.8M $269.9M $269.1M $270.1M $271.4M
Weighted Average Diluted Share $273.3M $270.3M $269.7M $270.3M $271.4M
 
EBITDA $1.2B $1.2B $1.4B $1.1B $1.3B
EBIT $712.7M $727.4M $937.9M $589M $777.4M
 
Revenue (Reported) $2.4B $2.8B $3.1B $2.8B $2.7B
Operating Income (Reported) $712.7M $727.4M $937.9M $589M $777.4M
Operating Income (Adjusted) $712.7M $727.4M $937.9M $589M $777.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $626.9M $687.5M $605.4M $593.9M $575M
Revenue Growth (YoY) 14.91% 9.66% -11.94% -1.91% -3.17%
 
Cost of Revenues $400M $414.2M $399.6M $373.2M $369.6M
Gross Profit $227M $273.3M $205.8M $220.7M $205.5M
Gross Profit Margin 36.2% 39.76% 33.99% 37.16% 35.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $77.8M $98.8M $4.5M $129.8M $27.6M
Other Inc / (Exp) $14.3M $16.1M $68.6M $16.1M --
Operating Expenses $80.9M $98.8M $5.2M $200.9M -$13.1M
Operating Income $146M $174.6M $200.6M $19.8M $218.5M
 
Net Interest Expenses $78.6M $78.1M $85.7M $93.8M $89.3M
EBT. Incl. Unusual Items $58.7M $92.6M $111.1M -$1.5M $82M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.1M $24.5M $28.3M $1.5M $21.8M
Net Income to Company $57.9M $84.2M $93.9M $10.3M $75.3M
 
Minority Interest in Earnings $1.6M $765.6K $745.6K $1.5M $1.5M
Net Income to Common Excl Extra Items $57.9M $84.2M $93.9M $10.3M $74.1M
 
Basic EPS (Cont. Ops) $0.16 $0.25 $0.29 -$0.02 $0.21
Diluted EPS (Cont. Ops) $0.16 $0.25 $0.29 -$0.02 $0.21
Weighted Average Basic Share $268.9M $269.2M $270.3M $271.6M $271.8M
Weighted Average Diluted Share $269.3M $269.8M $270.3M $271.6M $272.1M
 
EBITDA $265.9M $293.2M $326.6M $148.8M $351.4M
EBIT $146M $174.6M $200.6M $19.8M $218.5M
 
Revenue (Reported) $626.9M $687.5M $605.4M $593.9M $575M
Operating Income (Reported) $146M $174.6M $200.6M $19.8M $218.5M
Operating Income (Adjusted) $146M $174.6M $200.6M $19.8M $218.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.7B $3.1B $2.9B $2.7B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.8B $1.8B $1.7B $1.6B
Gross Profit $1B $1.3B $1.2B $1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $363.7M $344M $214.4M $297.5M $183.4M
Other Inc / (Exp) $37.8M $15.8M $12.9M $81.2M --
Operating Expenses $393.6M $359.1M $202.7M $680.4M $34.3M
Operating Income $629.5M $990.3M $950.7M $343.2M $1B
 
Net Interest Expenses $316.5M $316.3M $332.2M $365.3M $358.3M
EBT. Incl. Unusual Items $298.5M $643.4M $593.3M $428.5M $502.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $79.2M $176.8M $144.4M $103.2M $116.6M
Net Income to Company $257.1M $526M $500.7M $377.5M $443.9M
 
Minority Interest in Earnings $5.5M $5.5M $6.7M $8.1M $7.9M
Net Income to Common Excl Extra Items $257.1M $526M $500.7M $377.5M $442.4M
 
Basic EPS (Cont. Ops) $0.73 $1.73 $1.62 $1.15 $1.40
Diluted EPS (Cont. Ops) $0.73 $1.73 $1.62 $1.15 $1.40
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $1.5B $1.5B $887.7M $1.5B
EBIT $629.5M $990.3M $950.7M $343.2M $1B
 
Revenue (Reported) $2.7B $3.1B $2.9B $2.7B $2.6B
Operating Income (Reported) $629.5M $990.3M $950.7M $343.2M $1B
Operating Income (Adjusted) $629.5M $990.3M $950.7M $343.2M $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2B $2.3B $2.1B $2B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.3B $1.3B $1.3B $1.2B
Gross Profit $716.9M $985.2M $817.5M $765.1M $768.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $241.7M $261.5M $82.6M $232.9M $119.8M
Other Inc / (Exp) $28.6M $42M $144M $1.1M -$16.9M
Operating Expenses $260.8M $265.4M $88.5M $391.8M $95.1M
Operating Income $456.1M $719.8M $729M $373.3M $673.1M
 
Net Interest Expenses $238.2M $233.8M $253.4M $277.9M $265.3M
EBT. Incl. Unusual Items $201.8M $464.9M $469.6M $269.9M $369.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $54.7M $122.1M $112.8M $69.5M $88.7M
Net Income to Company $175.8M $384.8M $392.5M $239.4M $330.4M
 
Minority Interest in Earnings $4M $3.9M $5.2M $5.9M $5.7M
Net Income to Common Excl Extra Items $175.8M $384.8M $392.5M $239.4M $323M
 
Basic EPS (Cont. Ops) $0.49 $1.26 $1.28 $0.70 $1.02
Diluted EPS (Cont. Ops) $0.49 $1.25 $1.27 $0.70 $1.01
Weighted Average Basic Share $810.6M $807.2M $809.7M $814M $815.2M
Weighted Average Diluted Share $811.5M $808.8M $810.5M $814M $815.7M
 
EBITDA $866.9M $1.1B $1.1B $762.9M $1.1B
EBIT $456.1M $719.8M $729M $373.3M $673.1M
 
Revenue (Reported) $2B $2.3B $2.1B $2B $1.9B
Operating Income (Reported) $456.1M $719.8M $729M $373.3M $673.1M
Operating Income (Adjusted) $456.1M $719.8M $729M $373.3M $673.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $613M $596.1M $515.1M $308.7M $273.3M
Short Term Investments -- -- -- $112.3M $112.2M
Accounts Receivable, Net $501.6M $582.7M $620.7M $537.7M $480.5M
Inventory $22M $16.6M $17.7M $48.5M $41M
Prepaid Expenses -- -- -- -- --
Other Current Assets $23.5M $80M $28.7M $159.1M $94.8M
Total Current Assets $1.2B $1.4B $1.4B $1.1B $904.6M
 
Property Plant And Equipment $13.8B $14.3B $13.8B $15.1B $14.4B
Long-Term Investments $270.8M $318.3M $389.7M $428.5M $340.7M
Goodwill -- -- -- $106.3M $98.2M
Other Intangibles $514.4M $569.4M $603.4M $735.7M $693.3M
Other Long-Term Assets $35.3M $29M $25.1M $220.1M $154.7M
Total Assets $15.9B $16.7B $16.2B $17.6B $16.5B
 
Accounts Payable $430.9M $585M $729.9M $621.9M $566M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $130.2M $259.6M $78.1M $398M $51.6M
Current Portion Of Capital Lease Obligations $7.1M $5.5M $5.2M $6M $5.6M
Other Current Liabilities $77.6M $99.6M $149.6M $47.5M $16M
Total Current Liabilities $671.9M $1.1B $972M $1.1B $821.9M
 
Long-Term Debt $7B $7.1B $7B $7.6B $7.5B
Capital Leases -- -- -- -- --
Total Liabilities $10.6B $11.3B $11B $12.1B $11.6B
 
Common Stock $979.6M $973.8M $923.3M $967.7M $900.4M
Other Common Equity Adj -$23.5M -$17.3M $92.8M -$753.8K $19.5M
Common Equity $4B $4B $3.9B $4.1B $3.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $146.8M $148M $138M $160.8M $147.4M
Total Equity $5.3B $5.4B $5.2B $5.4B $5B
 
Total Liabilities and Equity $15.9B $16.7B $16.2B $17.6B $16.5B
Cash and Short Terms $613M $596.1M $515.1M $308.7M $273.3M
Total Debt $7.2B $7.4B $7.1B $8B $7.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $460.2M $663M $451.2M $288.7M $645.4M
Short Term Investments -- -- $141.2M $159.1M --
Accounts Receivable, Net $413.6M $441.8M $371.3M $385.7M $282.4M
Inventory $18.9M $18.9M $44.4M $40.7M $56.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $117.6M $66.5M $83.1M $108.8M --
Total Current Assets $1.1B $1.3B $1B $833.5M $1.1B
 
Property Plant And Equipment $14.1B $13.4B $14.6B $15.1B $15.3B
Long-Term Investments $282.6M $365.3M $381.7M $342.7M $332M
Goodwill -- -- $106.7M $104.4M --
Other Intangibles $555.8M $578.4M $690.1M $725.3M --
Other Long-Term Assets $30.6M $55.6M $36.8M $139.1M --
Total Assets $16.2B $15.7B $16.9B $17.2B $17.7B
 
Accounts Payable $412M $483.2M $472.6M $450.8M $398.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $228.1M $223.8M $581.9M $41.4M --
Current Portion Of Capital Lease Obligations $5.5M $5.1M $5.9M $5.9M --
Other Current Liabilities $95.6M $129.4M $153M $11.8M --
Total Current Liabilities $746.7M $853.7M $1.2B $511.5M $702.2M
 
Long-Term Debt $7.3B $6.8B $7.2B $8B $8.4B
Capital Leases -- -- -- -- --
Total Liabilities $11B $10.6B $11.7B $12B $12.6B
 
Common Stock $958.3M $895.2M $938.6M $958.6M $939.3M
Other Common Equity Adj -$14.1M $42.4M -$13.2M $20.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -$87.3M -- -- -- --
Minority Interest, Total $147.6M $136.1M $155.3M $155.4M $154.5M
Total Equity $5.2B $5.1B $5.2B $5.2B $5.2B
 
Total Liabilities and Equity $16.2B $15.7B $16.9B $17.2B $17.7B
Cash and Short Terms $460.2M $663M $451.2M $288.7M $645.4M
Total Debt $7.5B $7B $7.8B $8.1B $8.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $323.6M $319M $490.8M $531.2M $358.4M
Depreciation & Amoritzation $454.8M $519.2M $493.9M $537.2M $519M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$9.7M -$83.7M -$119.1M $83M -$35.8M
Change in Inventories $1.5M $5.6M -$2.3M -$30.4M -$10.9M
Cash From Operations $923M $1.1B $1.3B $983.2M $1B
 
Capital Expenditures $663.5M $973.9M $1.1B $992.1M $1.2B
Cash Acquisitions -- $67M -- $512M --
Cash From Investing -$674.7M -$1B -$964.8M -$1.7B -$1B
 
Dividends Paid (Ex Special Dividend) $405.6M $431.5M $411M $396.4M $401.5M
Special Dividend Paid
Long-Term Debt Issued $156M $367.7M $442.7M $1.4B $474.2M
Long-Term Debt Repaid -$129.9M -$141.2M -$431.2M -$652.5M -$272.8M
Repurchase of Common Stock $8.9M $181.1M -- -- --
Other Financing Activities -$7.5M -$12.8M -$9.2M -$29.6M -$12.4M
Cash From Financing -$395.9M -$74.2M -$407.9M $321.6M -$212.4M
 
Beginning Cash (CF) $609.1M $594.5M $515.1M $157M $118.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$148.4M -$22.3M -$39.9M -$363.8M -$209.5M
Ending Cash (CF) $460M $567.4M $472.1M -$206.1M -$94.2M
 
Levered Free Cash Flow $259.4M $89.3M $284.2M -$8.9M -$129.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $57.9M $84.2M $93.9M $10.3M $75.3M
Depreciation & Amoritzation $119.8M $118.7M $126M $129M $134.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $189.7M $221.3M $222.2M $218.5M $249M
 
Capital Expenditures $193.6M $282.5M $243.1M $299.9M $287.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$185.7M -$251.9M -$266.9M -$195M -$282.2M
 
Dividends Paid (Ex Special Dividend) $105.5M $103.4M $99.9M $104.1M $105.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $365.2M $134M $284.4M $330.9M --
Long-Term Debt Repaid -$2.2M -$142.5M -$10.5M -$44.6M --
Repurchase of Common Stock $87.3M -- -- -- --
Other Financing Activities -$6.3M -$1.4M -$6.7M -$8.1M --
Cash From Financing $163.5M -$111M $167M $174.5M $540.8M
 
Beginning Cash (CF) $458.6M $661.5M $294.4M $129.5M $480.1M
Foreign Exchange Rate Adjustment $2.4M -- -- -$1.5M $2.9M
Additions / Reductions $169.8M -$141.6M $122.3M $196.5M $510.5M
Ending Cash (CF) $630.8M $519.9M $416.7M $324.6M $993.5M
 
Levered Free Cash Flow -$4M -$61.2M -$20.9M -$81.4M -$38.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $257.1M $526M $500.7M $377.5M $443.9M
Depreciation & Amoritzation $532.1M $474.3M $510.9M $544.6M $516.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $978.4M $1.3B $1.1B $1B $1.1B
 
Capital Expenditures $899.7M $983.8M $1B $1B $1.2B
Cash Acquisitions -- $66.6M $511M -- --
Cash From Investing -$940.3M -$893.8M -$1.7B -$929.1M -$1.2B
 
Dividends Paid (Ex Special Dividend) $429.6M $420.4M $398.2M $395.4M $407.8M
Special Dividend Paid
Long-Term Debt Issued -- $354.8M $1.2B $712.4M --
Long-Term Debt Repaid -$89.1M -$377.5M -$557.9M -$543.7M --
Repurchase of Common Stock $192M -$1.6M -- -- --
Other Financing Activities -$11.7M -$10.9M -$11.3M -$32.4M --
Cash From Financing -$358.6M -$128.3M $274.8M -$254.9M $424.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$322.8M $265.5M -$365.2M -$180.5M $350.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $78.7M $307M $53.3M -$45M -$109.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $175.8M $384.8M $392.5M $239.4M $330.4M
Depreciation & Amoritzation $410.9M $364.8M $382M $389.6M $396.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $745.9M $975M $727.7M $749.4M $845.1M
 
Capital Expenditures $709.4M $716.5M $706.9M $764.4M $843.7M
Cash Acquisitions -- -- $511M -- --
Cash From Investing -$751.5M -$633.6M -$1.4B -$663.3M -$841.5M
 
Dividends Paid (Ex Special Dividend) $324.5M $313.3M $300.2M $299.2M $312.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $365.2M $352.3M $1.1B $464.6M $427.7M
Long-Term Debt Repaid -$9.5M -$245.8M -$372.6M -$263.8M -$237M
Repurchase of Common Stock $182.8M -- -- -- --
Other Financing Activities -$8.7M -$6.9M -$8.9M -$11.7M -$7.2M
Cash From Financing -$160.6M -$211.5M $466.4M -$111M $523.5M
 
Beginning Cash (CF) $1.4B $2.2B $894.9M $258.2M $842.3M
Foreign Exchange Rate Adjustment -$1.6M $6.4K $5.3K -$1.5M $3.6M
Additions / Reductions -$167.8M $129.9M -$208.3M -$26.3M $530.7M
Ending Cash (CF) $1.2B $2.3B $686.6M $230.4M $1.4B
 
Levered Free Cash Flow $36.5M $258.6M $20.9M -$14.9M $1.5M

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