Financhill
Buy
53

CRCCY Quote, Financials, Valuation and Earnings

Last price:
$16.00
Seasonality move :
-5.29%
Day range:
$16.00 - $16.00
52-week range:
$7.99 - $28.00
Dividend yield:
5.58%
P/E ratio:
10.96x
P/S ratio:
0.60x
P/B ratio:
6.32x
Volume:
--
Avg. volume:
3
1-year change:
100.25%
Market cap:
$23B
Revenue:
$34.1B
EPS (TTM):
$1.46
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $32.7B $34.7B $32.9B $33B $34.1B
Revenue Growth (YoY) -0.41% 6.14% -5.4% 0.29% 3.54%
 
Cost of Revenues $26B $28.2B $26.4B $26.6B $27.2B
Gross Profit $6.8B $6.6B $6.4B $6.4B $6.9B
Gross Profit Margin 20.64% 18.93% 19.58% 19.28% 20.15%
 
R&D Expenses $1.8B $1.9B $1.8B $1.9B $2.1B
Selling, General & Admin $3.3B $3.2B $3.1B $4B $2.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.8B $4.9B $4.8B $4.7B $5.2B
Operating Income $1.9B $1.7B $1.6B $1.6B $1.7B
 
Net Interest Expenses $127.4M $157.6M $169.2M $169.4M $167.6M
EBT. Incl. Unusual Items $2.3B $2.1B $2.4B $2.3B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $314.1M $207.4M $262.5M $254.5M $245.7M
Net Income to Company $2B $1.9B $2.1B $2.1B $2.2B
 
Minority Interest in Earnings $361M $327.9M $400.8M $403.4M $455.3M
Net Income to Common Excl Extra Items $2B $1.9B $2.1B $2.1B $2.2B
 
Basic EPS (Cont. Ops) $1.14 $1.11 $1.21 $1.15 $1.20
Diluted EPS (Cont. Ops) $1.12 $1.11 $1.21 $1.15 $1.20
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.5B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $3B $2.9B $2.8B $2.8B $2.9B
EBIT $1.9B $1.7B $1.6B $1.6B $1.7B
 
Revenue (Reported) $32.7B $34.7B $32.9B $33B $34.1B
Operating Income (Reported) $1.9B $1.7B $1.6B $1.6B $1.7B
Operating Income (Adjusted) $1.9B $1.7B $1.6B $1.6B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.5B $7.9B $7.6B $8.7B $9B
Revenue Growth (YoY) -7% 4.59% -2.89% 14.25% 2.65%
 
Cost of Revenues $6B $6.3B $6B $6.9B $7.1B
Gross Profit $1.5B $1.5B $1.6B $1.8B $1.8B
Gross Profit Margin 19.69% 19.55% 21.31% 20.92% 20.34%
 
R&D Expenses $343.5M $392.9M $406.6M $545M $564.3M
Selling, General & Admin $783.3M $719.4M $754.5M $688.7M $714.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $1.1B $1.1B $1.3B $1.4B
Operating Income $398.8M $440.4M $504.1M $486.8M $460.3M
 
Net Interest Expenses $27.9M -- $45.7M $20.1M $18.5M
EBT. Incl. Unusual Items $494.5M $617.4M $545.5M $615.7M $565M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $42.5M $82.1M $65.3M $63.4M $53.3M
Net Income to Company -$751.9M -$616.9M -$647.8M -$766.3M --
 
Minority Interest in Earnings $69.8M $112.6M $108.8M $127.6M $131.9M
Net Income to Common Excl Extra Items $452M $535.3M $480.2M $552.3M $511.7M
 
Basic EPS (Cont. Ops) $0.27 $0.29 $0.26 $0.30 $0.26
Diluted EPS (Cont. Ops) $0.27 $0.29 $0.26 $0.30 $0.26
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $706.2M $725.6M $782.5M $799.6M --
EBIT $398.8M $440.4M $504.1M $486.8M $460.3M
 
Revenue (Reported) $7.5B $7.9B $7.6B $8.7B $9B
Operating Income (Reported) $398.8M $440.4M $504.1M $486.8M $460.3M
Operating Income (Adjusted) $398.8M $440.4M $504.1M $486.8M $460.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $34.4B $32.9B $32.3B $33.7B $38.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27.5B $26.8B $25.7B $26.7B $30.4B
Gross Profit $6.9B $6.1B $6.6B $7.1B $8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.9B $1.9B $1.8B $2.1B $2.3B
Selling, General & Admin $3.5B $2.9B $3.2B $3.7B $3.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.3B $4.7B $5B $5.4B $5.8B
Operating Income $1.6B $1.4B $1.6B $1.6B $2.2B
 
Net Interest Expenses $85.2M $8.5M $66.1M $94.8M $18.5M
EBT. Incl. Unusual Items $2.3B $2.1B $2.3B $2.5B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $268.9M $202.4M $241M $290.5M $327.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $351.9M $382.1M $401.9M $446M $508.7M
Net Income to Common Excl Extra Items $2B $1.9B $2.1B $2.2B $2.6B
 
Basic EPS (Cont. Ops) $1.17 $1.05 $1.15 $1.24 $1.46
Diluted EPS (Cont. Ops) $1.14 $1.04 $1.15 $1.24 $1.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.8B $2.6B $2.7B $2.8B --
EBIT $1.6B $1.4B $1.6B $1.6B $2.2B
 
Revenue (Reported) $34.4B $32.9B $32.3B $33.7B $38.5B
Operating Income (Reported) $1.6B $1.4B $1.6B $1.6B $2.2B
Operating Income (Adjusted) $1.6B $1.4B $1.6B $1.6B $2.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $22.2B $20.3B $20.1B $21.2B $25.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.9B $16.5B $16.1B $16.9B $20.1B
Gross Profit $4.3B $3.8B $4B $4.3B $5.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.1B $1B $1B $1.3B $1.5B
Selling, General & Admin $2.2B $1.9B $2.1B $1.8B $1.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.2B $2.9B $3B $3.2B $3.6B
Operating Income $1.1B $913.2M $994M $1.1B $1.6B
 
Net Interest Expenses $79M $8.5M $66.1M $94.8M $18.5M
EBT. Incl. Unusual Items $1.4B $1.4B $1.3B $1.5B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $204.8M $200.3M $179.8M $216.7M $298.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $204.4M $257.9M $264.2M $309.1M $362.5M
Net Income to Common Excl Extra Items $1.2B $1.2B $1.1B $1.3B $1.7B
 
Basic EPS (Cont. Ops) $0.70 $0.63 $0.60 $0.70 $0.96
Diluted EPS (Cont. Ops) $0.69 $0.63 $0.60 $0.70 $0.96
Weighted Average Basic Share $4.3B $4.3B $4.3B $4.3B $4.3B
Weighted Average Diluted Share $4.3B $4.3B $4.3B $4.3B $4.3B
 
EBITDA $2B $1.8B $1.8B $2B $1.8B
EBIT $1.1B $913.2M $994M $1.1B $1.6B
 
Revenue (Reported) $22.2B $20.3B $20.1B $21.2B $25.4B
Operating Income (Reported) $1.1B $913.2M $994M $1.1B $1.6B
Operating Income (Adjusted) $1.1B $913.2M $994M $1.1B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.2B $9.4B $9.6B $9.2B $10.4B
Short Term Investments $887.7M $1.7B $1.5B $1.3B $1.1B
Accounts Receivable, Net $17.1B $19.8B $20.2B $22.9B $23.1B
Inventory $9.6B $9.6B $9.1B $9.4B $10.8B
Prepaid Expenses $2B $1.8B $1.1B $1.1B $1.2B
Other Current Assets $3.4B $3.4B $1.6B $1.4B $1.7B
Total Current Assets $38.2B $43.9B $41.8B $44.4B $47.4B
 
Property Plant And Equipment $10.4B $10.5B $9.5B $9.4B $9.9B
Long-Term Investments $5.3B $8.6B $4.8B $4.7B $4.7B
Goodwill $50.3M $42.8M $37.9M $43.4M $42M
Other Intangibles $2.5B $2.7B $2.4B $2.5B $2.4B
Other Long-Term Assets $2.9B $3.9B $4.5B $4.9B $5.1B
Total Assets $60B $67B $63.9B $66.7B $70.6B
 
Accounts Payable $16.3B $19.2B $18.8B $21.7B $22.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $470.3M $417.2M $359.5M $346.6M $385.3M
Total Current Liabilities $30.2B $33.8B $32.7B $35.3B $38.2B
 
Long-Term Debt $1.2B $1.8B $1B $1.2B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $33.1B $37.4B $35.5B $38.1B $41.1B
 
Common Stock $4.4B $4.5B $4.1B $4B $3.9B
Other Common Equity Adj -- -- -- -- --
Common Equity $3.3B $3.6B $3.4B $3.5B $3.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4B $5.3B $5.2B $5B $5.7B
Total Equity $25.9B $28.6B $27.5B $27.7B $28.8B
 
Total Liabilities and Equity $59B $66B $63B $65.9B $69.9B
Cash and Short Terms $6.2B $9.4B $9.6B $9.2B $10.4B
Total Debt $2B $2.1B $1.6B $1.4B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $8.2B $9.4B $7.5B $7.9B $7.6B
Short Term Investments $1.5B $1.9B $1.5B $945.8M --
Accounts Receivable, Net $21.4B $19.2B $20.6B $23.8B $27.9B
Inventory $12.1B $11.9B $12.2B $13.2B $15.8B
Prepaid Expenses $1.4B $1.3B $1.3B $1.4B $1.6B
Other Current Assets $3.2B $1.6B $1.5B $1.5B --
Total Current Assets $46.8B $44B $43.8B $48.3B $55.3B
 
Property Plant And Equipment $10.2B $9.2B $9B $9.8B $10.3B
Long-Term Investments $5.4B $4.3B $4.8B $4.9B $5B
Goodwill $50.4M $40.1M $50.6M $43.7M --
Other Intangibles $2.5B $2.4B $2.3B $2.4B --
Other Long-Term Assets $3.6B $4.1B $4.8B $5.3B --
Total Assets $69.2B $64.7B $65.3B $71.5B $80B
 
Accounts Payable $19.9B $20.1B $21.4B $23.8B $25.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.9B $1.9B $1.6B $393.4M --
Total Current Liabilities $37B $35.5B $35.5B $39B $46.6B
 
Long-Term Debt $1.8B $686.2M $1.1B $1.1B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $41.5B $38.7B $38.9B $42.4B $50.2B
 
Common Stock $4.4B $4B $3.9B $4.1B $4B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.2B $4.9B $5.1B $5.7B $6B
Total Equity $27.7B $26B $26.4B $29B $29.8B
 
Total Liabilities and Equity $69.2B $64.7B $65.3B $71.5B $80B
Cash and Short Terms $8.2B $9.4B $7.5B $7.9B $7.6B
Total Debt $1.8B $1.6B $1.7B $1.8B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2B $1.9B $2.1B $2.1B $2.2B
Depreciation & Amoritzation $1.1B $1.2B $1.2B $1.1B $1.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$3.3B -$4B -$1.9B -$5.5B -$3B
Change in Inventories -$263.9M $172.9M -$279M -$547.1M -$1.7B
Cash From Operations -$691.2M $3.3B $3.7B $2.2B $4.1B
 
Capital Expenditures $1.1B $915.9M $1.1B $1.1B $1.4B
Cash Acquisitions $25.5M -- -- -- --
Cash From Investing -$8.8M -$957.3M -$1.4B -$1.5B -$1.9B
 
Dividends Paid (Ex Special Dividend) $623.7M $801M $767.2M $810.1M $797.5M
Special Dividend Paid
Long-Term Debt Issued $18.9B $16.3B $7.9B $7.3B $2.8B
Long-Term Debt Repaid -$18.6B -$15.3B -$8.3B -$6.7B -$3.4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$49.3M $1.2B -$147.2M -$29.5M $359.6M
Cash From Financing -$618.1M -$173.6M -$1.7B -$927M -$2B
 
Beginning Cash (CF) $5.1B $7.6B $7.9B $7.9B $9.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.4B $2.1B $652.3M -$195.8M $230.3M
Ending Cash (CF) $3.7B $9.6B $8.6B $7.7B $9.5B
 
Levered Free Cash Flow -$1.8B $2.4B $2.6B $1.1B $2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$751.9M -$616.9M -$647.8M -$766.3M --
Depreciation & Amoritzation -$587.9M -$604.4M -$537.7M -$545.3M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $4.4B $1B $2.2B -$835.9M --
Change in Inventories $1.9B $2.3B $2.7B $2.7B --
Cash From Operations $1.6B $1.8B $1.6B $813.3M -$260.8M
 
Capital Expenditures $267.9M $164.9M $235.6M $218.4M $285.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.2B -$187.8M -$108.8M $442.6M -$511.7M
 
Dividends Paid (Ex Special Dividend) -- -- -$832M -$795.3M $5.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.5B $2.3B $2.7B $1B --
Long-Term Debt Repaid -$3.9B -$2.2B -$2.5B -$897.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.1B -$15.5M -$11.1M $2.4M --
Cash From Financing -$1.3B -$803.9M -$740.7M -$845.2M -$725.8M
 
Beginning Cash (CF) $6.7B $7.5B $6B $6.9B $6.5B
Foreign Exchange Rate Adjustment -$28.3M $36.9M -$18.7M -$1.8M -$5.9M
Additions / Reductions $1.5B $888.2M $719.2M $408.8M -$1.5B
Ending Cash (CF) $8.2B $8.4B $6.7B $7.4B $5B
 
Levered Free Cash Flow $1.3B $1.7B $1.4B $594.9M -$546M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $5B $1.6B $3.8B $1.5B
 
Capital Expenditures $1B $754.8M $1.2B $1.3B $1.5B
Cash Acquisitions $25.4M -- -- -- --
Cash From Investing $711.5M -$522.2M -$1.3B -$1.3B -$3.1B
 
Dividends Paid (Ex Special Dividend) $621.8M $801M $767.5M $803.9M $1.6B
Special Dividend Paid
Long-Term Debt Issued $19.9B $9.1B $8.4B $3.5B --
Long-Term Debt Repaid -$20B -$9.8B -$8.7B -$4.7B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.3B -$257.4M $61.4M $456.5M --
Cash From Financing -$1.2B -$2B -$1.6B -$2.8B $235.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $815.1M $2.5B -$1.3B -$323.2M -$1.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $282.4M $4.3B $416.1M $2.6B -$3.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$126.4M $1.6B -$493.4M $1.1B -$1.5B
 
Capital Expenditures $635.9M $474.8M $588M $714.1M $769.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.4B -$963.3M -$881.6M -$673.2M -$1.9B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $835.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $12.3B $5.2B $5.7B $1.8B $274.2M
Long-Term Debt Repaid -$9.7B -$4.1B -$4.5B -$2.5B -$168.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.4B -$102.9M $105.7M $591.6M -$13.7M
Cash From Financing $1.8B -$82.8M $26.9M -$1.9B $338.1M
 
Beginning Cash (CF) $17.4B $20.6B $18.4B $22.9B $22.3B
Foreign Exchange Rate Adjustment -$43.2M $63.2M $16.5M -$19.3M $33.9M
Additions / Reductions $220.5M $610.9M -$1.3B -$1.5B -$3B
Ending Cash (CF) $17.6B $21.2B $17.1B $21.4B $19.3B
 
Levered Free Cash Flow -$762.3M $1.1B -$1.1B $401.7M -$2.3B

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
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

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
72
GLTO alert for Dec 29

Galecto, Inc. [GLTO] is down 12.13% over the past day.

Sell
20
SMX alert for Dec 29

SMX (Security Matters) Plc [SMX] is down 27.67% over the past day.

Sell
11
CDNAF alert for Dec 29

Canadian Tire Corp. Ltd. [CDNAF] is up 11.94% over the past day.

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

Show me the best stock