Financhill
Sell
40

CGEMY Quote, Financials, Valuation and Earnings

Last price:
$33.32
Seasonality move :
6.63%
Day range:
$32.62 - $34.02
52-week range:
$25.98 - $39.07
Dividend yield:
2.3%
P/E ratio:
17.24x
P/S ratio:
1.22x
P/B ratio:
1.86x
Volume:
494.8K
Avg. volume:
281.2K
1-year change:
1.83%
Market cap:
$28.3B
Revenue:
$23.9B
EPS (TTM):
$2.00
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $18.1B $21.5B $23.1B $24.3B $23.9B
Revenue Growth (YoY) 14.28% 18.81% 7.69% 5.33% -1.84%
 
Cost of Revenues $13.5B $15.9B $17.1B $18.2B $17.8B
Gross Profit $4.6B $5.5B $6B $6.1B $6.1B
Gross Profit Margin 25.39% 25.72% 25.9% 25.06% 25.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6B $2.9B $3.1B $3.3B $3.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.6B $2.9B $3.1B $3.3B $3.4B
Operating Income $2B $2.6B $2.9B $2.8B $2.7B
 
Net Interest Expenses $176.7M $189.1M $155.5M $197.8M $194.7M
EBT. Incl. Unusual Items $1.5B $2B $2.4B $2.5B $2.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $456M $621.7M $746.2M $676.8M $736.6M
Net Income to Company $1.1B $1.4B $1.6B $1.8B $1.8B
 
Minority Interest in Earnings -$2.3M $2.4M $3.2M $5.4M $6.5M
Net Income to Common Excl Extra Items $1.1B $1.4B $1.6B $1.8B $1.8B
 
Basic EPS (Cont. Ops) $1.30 $1.62 $1.91 $2.10 $2.12
Diluted EPS (Cont. Ops) $1.26 $1.57 $1.85 $2.03 $2.05
Weighted Average Basic Share $838.1M $842.9M $851.3M $856.8M $851M
Weighted Average Diluted Share $862.8M $869.5M $880.1M $887M $881.9M
 
EBITDA $2.8B $3.4B $3.6B $3.6B $3.5B
EBIT $2B $2.6B $2.9B $2.8B $2.7B
 
Revenue (Reported) $18.1B $21.5B $23.1B $24.3B $23.9B
Operating Income (Reported) $2B $2.6B $2.9B $2.8B $2.7B
Operating Income (Adjusted) $2B $2.6B $2.9B $2.8B $2.7B
Period Ending 2008-12-31 2009-12-31 2010-12-31 2011-12-31 2012-12-31
Revenue -- -- -- -- $3.4B
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) -- -- -- -- $3.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $20.3B $22.6B $23.8B $24B $24B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.1B $16.8B $17.7B $18B $17.9B
Gross Profit $5.2B $5.8B $6.1B $6.1B $6.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.8B $3B $3.2B $3.3B $3.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.8B $3B $3.2B $3.3B $3.4B
Operating Income $2.3B $2.8B $2.9B $2.7B $2.7B
 
Net Interest Expenses $195.6M $169.2M $178.5M $196.8M $182.6M
EBT. Incl. Unusual Items $1.9B $2.2B $2.5B $2.5B $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $571.2M $640.4M $726.3M $690.9M $668.3M
Net Income to Company $1.3B $1.5B $1.7B $1.8B $1.7B
 
Minority Interest in Earnings $1.2M $2.3M $5.3M $5.4M $5.4M
Net Income to Common Excl Extra Items $1.3B $1.6B $1.8B $1.8B $1.7B
 
Basic EPS (Cont. Ops) $1.54 $1.84 $2.05 $2.13 $2.00
Diluted EPS (Cont. Ops) $1.50 $1.78 $2.00 $2.06 $1.93
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.2B $3.6B $3.6B $3.5B $3.5B
EBIT $2.3B $2.8B $2.9B $2.7B $2.7B
 
Revenue (Reported) $20.3B $22.6B $23.8B $24B $24B
Operating Income (Reported) $2.3B $2.8B $2.9B $2.7B $2.7B
Operating Income (Adjusted) $2.3B $2.8B $2.9B $2.7B $2.7B
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 $3.9B $4B $4.5B $4.1B $3.2B
Short Term Investments $415.7M $435.9M $413.9M $178M $278.9M
Accounts Receivable, Net $4.7B $5.1B $5.5B $5.5B $5.3B
Inventory -- -- -- -- --
Prepaid Expenses $296.1M $292.3M $307.4M $309.3M $309.6M
Other Current Assets $111.9M $75.9M $81.5M $67.4M $65.6M
Total Current Assets $9.5B $10.1B $10.9B $10.6B $9.5B
 
Property Plant And Equipment $2.1B $1.9B $1.7B $1.7B $1.7B
Long-Term Investments $406.2M $450.3M $428M $456.2M $446.3M
Goodwill $12B $12B $11.9B $12.4B $12.8B
Other Intangibles $1.4B $1.1B $971.6M $882.1M $871M
Other Long-Term Assets $36.9M $61.1M $37.5M $35.4M $43.7M
Total Assets $26.9B $27.3B $27.2B $27.3B $26.6B
 
Accounts Payable $1.5B $1.9B $1.8B $1.7B $1.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $353M $310.2M $275.6M $277.5M $272.6M
Other Current Liabilities $152.5M $198.1M $338.9M $201.2M $246.6M
Total Current Liabilities $7.3B $7.4B $8.6B $8B $8B
 
Long-Term Debt $9.6B $8.3B $6.6B $6.3B $5.1B
Capital Leases -- -- -- -- --
Total Liabilities $19.4B $17.7B $16.8B $15.7B $14.4B
 
Common Stock $1.7B $1.6B $1.5B $1.5B $1.4B
Other Common Equity Adj -- -- -- -- --
Common Equity $7.5B $9.6B $10.4B $11.5B $12.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $14.7M $13.6M $17.1M $21M $22.8M
Total Equity $7.5B $9.6B $10.4B $11.6B $12.2B
 
Total Liabilities and Equity $26.9B $27.3B $27.2B $27.3B $26.6B
Cash and Short Terms $3.9B $4B $4.5B $4.1B $3.2B
Total Debt $9.9B $8.6B $6.9B $6.5B $5.4B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $3.1B $2.5B $3.5B $2.8B $2.5B
Short Term Investments $383.2M $433.5M $624.9M $393.4M $307.2M
Accounts Receivable, Net $2.9B $3B $3.3B $3.1B $3.3B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $427.7M $456.2M
Other Current Assets $723.5M $882.7M $67.4M $64.3M $48.1M
Total Current Assets $9.6B $9.6B $11.5B $10.3B $10.4B
 
Property Plant And Equipment $1.9B $1.8B $1.8B $1.7B $1.8B
Long-Term Investments -- -- -- -- --
Goodwill $12B $11.6B $11.9B $12.2B $13.4B
Other Intangibles $1.2B $1B $941.1M $899.3M $1B
Other Long-Term Assets $716.4M $972.5M $43.5M $34.3M $49.3M
Total Assets $26.5B $25.8B $27.8B $26.6B $28.6B
 
Accounts Payable $4.2B $4.4B $4.7B $4.7B $5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $333.2M $276.8M $280.4M $270.1M $300.2M
Other Current Liabilities $161.8M $295.6M $202.1M $134M $260.3M
Total Current Liabilities $7.7B $7.1B $8.4B $8.4B $9.4B
 
Long-Term Debt $7.9B $6.9B $6.2B $4.6B $4.1B
Capital Leases -- -- -- -- --
Total Liabilities $18.5B $16.4B $16.8B $15B $15.7B
 
Common Stock $1.6B $1.4B $1.5B $1.5B $1.6B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.1M $15.7M $18.5M $23.6M $27M
Total Equity $8B $9.4B $11B $11.6B $12.9B
 
Total Liabilities and Equity $26.5B $25.8B $27.8B $26.6B $28.6B
Cash and Short Terms $3.5B $2.9B $4.1B $3.2B $2.8B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $1.4B $1.6B $1.8B $1.8B
Depreciation & Amoritzation $739.8M $794.3M $755.7M $756.8M $738.8M
Stock-Based Compensation -- -- -- $272.4M $295.3M
Change in Accounts Receivable $82.1M -$232.9M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $2.9B $2.6B $2.7B $2.8B
 
Capital Expenditures $234.8M $314.4M $304.8M $280M $340.7M
Cash Acquisitions $2B $436.2M $214.4M $370.8M $894.6M
Cash From Investing -$2B -$801.4M -$692.6M -$414.1M -$1.4B
 
Dividends Paid (Ex Special Dividend) $257.6M $388.9M $429.8M $604.3M $631.7M
Special Dividend Paid
Long-Term Debt Issued $10.6B $162.1M $493.6M $2.1B $916.7M
Long-Term Debt Repaid -$7.2B -$2.2B -$508.3M -$3.2B -$1.6B
Repurchase of Common Stock $585.9M $232.9M $868.1M $947.1M $1.1B
Other Financing Activities -$1.9B $31.9M $68.5M $185.1M $224M
Cash From Financing $694.2M -$1.9B -$1.1B -$2.5B -$2.2B
 
Beginning Cash (CF) $3.9B $4B $4.5B $4.1B $3.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $430.9M $344M $710.5M -$300.6M -$789.6M
Ending Cash (CF) $4.2B $4.5B $5.1B $3.7B $2.5B
 
Levered Free Cash Flow $1.6B $2.6B $2.3B $2.4B $2.4B
Period Ending 2008-12-31 2009-12-31 2010-12-31 2011-12-31 2012-12-31
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 -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $1.3B $1.5B $1.7B $1.8B $1.7B
Depreciation & Amoritzation $840.7M $773.5M $712.5M $750.8M $755.2M
Stock-Based Compensation $123.6M $161.8M $187.3M $288.6M $304.4M
Change in Accounts Receivable -$215.8M -$568.1M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.3B $2.6B $2.2B $3B $2.7B
 
Capital Expenditures $236.5M $365.8M $271.6M $289.9M $337.1M
Cash Acquisitions $248.7M $381M $169.6M $403.4M $893.4M
Cash From Investing -$201.1M -$915.5M -$708.7M -$492.2M -$1.2B
 
Dividends Paid (Ex Special Dividend) $414.3M $432.1M $571.7M $627.5M $636.6M
Special Dividend Paid
Long-Term Debt Issued $430.3M $344M $921.9M $1.5B $2.2B
Long-Term Debt Repaid -$1.3B -$1.8B -$744.3M -$2.9B -$2.7B
Repurchase of Common Stock $382M $791.2M $274.4M $1.3B $711.8M
Other Financing Activities $281.6M $35.2M $145.1M $208.9M $193.1M
Cash From Financing -$1.6B -$2B -$457.9M -$3.2B -$1.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $547.7M -$210.8M $847.1M -$672.7M -$509.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.1B $2.2B $1.9B $2.7B $2.3B
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