Financhill
Sell
11

CRPFY Quote, Financials, Valuation and Earnings

Last price:
$8.40
Seasonality move :
-7.19%
Day range:
$8.40 - $8.40
52-week range:
$8.40 - $8.50
Dividend yield:
5.42%
P/E ratio:
15.67x
P/S ratio:
0.56x
P/B ratio:
8.73x
Volume:
--
Avg. volume:
--
1-year change:
-1.18%
Market cap:
$1.5B
Revenue:
$2.7B
EPS (TTM):
$0.54
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.6B $2.8B $2.7B $2.8B $2.7B
Revenue Growth (YoY) -10.07% 7.85% -1.38% 2.82% -3.11%
 
Cost of Revenues $1.6B $1.8B $1.7B $2B $2.2B
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$835.6M -$822.7M -$882.2M -$552.7M -$300.8M
Operating Income $835.6M $822.7M $882.2M $552.7M $300.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $827.2M $820M $875.2M $571.6M $298.3M
Earnings of Discontinued Ops. -$1.4M -$5.9M -$20.7K -- --
Income Tax Expense $260.4M $393.9M $411.7M $293.2M $163.9M
Net Income to Company $624M $495.2M $545.9M $357.1M $213.5M
 
Minority Interest in Earnings $177.3M $152.3M $134.6M $149.6M $163.8M
Net Income to Common Excl Extra Items $621.6M $499.1M $540.2M $353.8M $212.4M
 
Basic EPS (Cont. Ops) $2.73 $2.00 $2.22 $1.12 $0.27
Diluted EPS (Cont. Ops) $2.73 $2.00 $2.22 $1.12 $0.27
Weighted Average Basic Share $162M $170.8M $182.8M $182.8M $182.8M
Weighted Average Diluted Share $162M $170.8M $182.8M $182.8M $182.8M
 
EBITDA $906.6M $950.4M $997M $486.8M $436.5M
EBIT $1B $1B $1.2B $1.1B $858.1M
 
Revenue (Reported) $2.6B $2.8B $2.7B $2.8B $2.7B
Operating Income (Reported) $835.6M $822.7M $882.2M $552.7M $300.8M
Operating Income (Adjusted) $1B $1B $1.2B $1.1B $858.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $660M $629.2M $660.7M $651.3M $652.8M
Revenue Growth (YoY) 7.2% -4.66% 5% -1.42% 0.23%
 
Cost of Revenues $422.1M $307.1M $345M $354.3M --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$188.3M -$203.3M -$80.9M -$53.4M -$75.4M
Operating Income $188.3M $203.3M $80.9M $53.4M $75.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $187.3M $202.3M $79.3M $51.4M $72.1M
Earnings of Discontinued Ops. -$292.2K -$227.1K $84K -- --
Income Tax Expense $166.6M $92.7M $47.7M $35.9M $41.3M
Net Income to Company $22.9M $84M -- -- --
 
Minority Interest in Earnings $32.4M $34.8M $38.1M $38.1M $47.2M
Net Income to Common Excl Extra Items $38M $129.6M $51.8M $36.6M $51.8M
 
Basic EPS (Cont. Ops) $0.03 $0.52 $0.08 -$0.01 $0.03
Diluted EPS (Cont. Ops) $0.03 $0.52 $0.08 -$0.01 $0.03
Weighted Average Basic Share $170.8M $182.8M $182.8M $182.8M $182.8M
Weighted Average Diluted Share $170.8M $182.8M $182.8M $182.8M $182.8M
 
EBITDA $215.9M $380.6M $357.8M $361.3M --
EBIT $234.6M $280.4M $223.9M $189.2M $194M
 
Revenue (Reported) $660M $629.2M $660.7M $651.3M $652.8M
Operating Income (Reported) $188.3M $203.3M $80.9M $53.4M $75.4M
Operating Income (Adjusted) $234.6M $280.4M $223.9M $189.2M $194M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.9B $2.9B $2.6B $2.8B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $1.5B $1.6B $2.1B --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$1B -$941.9M -$530.8M -$380.2M -$342.6M
Operating Income $1B $941.9M $530.8M $380.2M $342.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1B $939.5M $520.8M $403.9M $335.6M
Earnings of Discontinued Ops. -$5.1M -$1.3M $334.6K -$77.8K --
Income Tax Expense $426.7M $377.2M $320.1M $228.7M $148.3M
Net Income to Company -- $611.1M -- -- --
 
Minority Interest in Earnings $193.3M $168.4M $116.5M $177.8M $166.2M
Net Income to Common Excl Extra Items $661M $642.7M $273.2M $254.4M $264.2M
 
Basic EPS (Cont. Ops) $2.81 $2.67 $0.86 $0.42 $0.54
Diluted EPS (Cont. Ops) $2.81 $2.67 $0.86 $0.42 $0.54
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.1B $1.5B $975.3M $190.8M --
EBIT $1.2B $1.2B $1B $1B $824.1M
 
Revenue (Reported) $2.9B $2.9B $2.6B $2.8B $2.7B
Operating Income (Reported) $1B $941.9M $530.8M $380.2M $342.6M
Operating Income (Adjusted) $1.2B $1.2B $1B $1B $824.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.1B $2.1B $2B $2B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $953.7M $900.7M $1B $331.5M
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$689.8M -$802.9M -$423.2M -$264.8M -$301.7M
Operating Income $689.8M $802.9M $423.2M $264.8M $301.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $687.9M $801.3M $418.1M $262.8M $295.2M
Earnings of Discontinued Ops. -$4.9M -$309.3K $79K -- --
Income Tax Expense $321.7M $307M $214.7M $153.4M $134.5M
Net Income to Company $395.1M $511M -- -- --
 
Minority Interest in Earnings $118.3M $133.8M $109.7M $137.2M $138M
Net Income to Common Excl Extra Items $421.1M $556.5M $260.5M $170.2M $220.1M
 
Basic EPS (Cont. Ops) $1.79 $2.38 $0.83 $0.19 $0.45
Diluted EPS (Cont. Ops) $1.79 $2.38 $0.83 $0.19 $0.45
Weighted Average Basic Share $503.5M $536.4M $548.4M $558.1M $548.4M
Weighted Average Diluted Share $503.5M $536.4M $548.4M $558.1M $548.4M
 
EBITDA $797.5M $1.3B $1.2B $1B $377.8M
EBIT $823.6M $1B $813.5M $704.4M $662.9M
 
Revenue (Reported) $2.1B $2.1B $2B $2B $2B
Operating Income (Reported) $689.8M $802.9M $423.2M $264.8M $301.7M
Operating Income (Adjusted) $823.6M $1B $813.5M $704.4M $662.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $645.1M $641.8M $480.4M $920.9M $923.5M
Short Term Investments $1B $1.2B $729.5M $1.1B $985M
Accounts Receivable, Net $314.3M $399.2M $393.2M $488.4M $527.7M
Inventory $43.9M $48M $53.9M $67.5M $62.6M
Prepaid Expenses $140.7M $121.5M $104.3M $144.1M $126.5M
Other Current Assets -- -- -- -- --
Total Current Assets $2.1B $2.1B $2B $2.4B $2.3B
 
Property Plant And Equipment $797M $663.8M $582M $755.7M $709M
Long-Term Investments $254.5M $296.8M $339.2M $294.5M $277.5M
Goodwill $111.5M $67M $53.6M $65.3M $56.5M
Other Intangibles $2.7B $2.8B $2.8B $3.6B $3.3B
Other Long-Term Assets $2.1M $1.7M $2.4M $3M $2.3M
Total Assets $11.2B $11.5B $11.1B $14.8B $13.8B
 
Accounts Payable $120.1M $123.9M $107.1M $139.5M $140.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $51.7M $39.5M $40.3M $32.5M $37.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.9B $2.4B $2.8B $3.2B $2.2B
 
Long-Term Debt $3.3B $3.4B $2.8B $3.8B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $7.6B $8.3B $8.1B $10.8B $10.1B
 
Common Stock $947.5K $839.1K $754K $943.7K $829.9K
Other Common Equity Adj -- -- -- -- --
Common Equity $147.9M $134.1M $124.9M $163.9M $149.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $765.6M $726M $692.4M $889.5M $858.7M
Total Equity $3.5B $3.3B $3.1B $4B $3.7B
 
Total Liabilities and Equity $11.2B $11.5B $11.1B $14.8B $13.8B
Cash and Short Terms $1.6B $1.8B $1.5B $1.8B $1.4B
Total Debt $3.3B $3.4B $2.9B $3.9B $3.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $481M $397.4M $850.7M $915.6M $643.3M
Short Term Investments $1.2B $902.1M -- -- --
Accounts Receivable, Net $695.2M $647.8M $759.4M $820.8M --
Inventory $52.7M $53.7M -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2B $1.8B $2.4B $2.3B $2.2B
 
Property Plant And Equipment $785.7M $678.7M $818.5M $863.4M $976.9M
Long-Term Investments $271.3M $328.8M $278M $261.2M $290.1M
Goodwill $99.7M $59.9M -- -- --
Other Intangibles $2.7B $2.8B -- -- --
Other Long-Term Assets $39.8M $42.1M $341.5M $385.7M --
Total Assets $11.7B $11.1B $13.6B $14.4B $15.5B
 
Accounts Payable $117.1M $108.2M $124.9M $145.5M $150.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7B $1.6B $1.8B $1.7B $2B
 
Long-Term Debt $3.4B $3.2B $3.9B $3.9B $4.5B
Capital Leases -- -- -- -- --
Total Liabilities $8.3B $7.9B $9.9B $10.5B $11.2B
 
Common Stock $895.9K $795.8K $903.6K $875.9K $933.6K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $732.9M $714.1M $824.3M $866.9M $968.1M
Total Equity $3.4B $3.2B $3.7B $3.9B $4.3B
 
Total Liabilities and Equity $11.7B $11.1B $13.6B $14.4B $15.5B
Cash and Short Terms $2.2B $1.9B $1.5B $1.4B --
Total Debt $3.4B $3.3B $3.9B $4B $4.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $624M $495.2M $545.9M $357.1M $213.5M
Depreciation & Amoritzation $100.6M $106.9M $101.9M $110.1M $137M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $57.7M -$84.6M -$116.9M $29.8M -$117.7M
Change in Inventories -- -- -- -- --
Cash From Operations $258.5M $534.9M -$278.8M -$196.9M -$319.1M
 
Capital Expenditures $282.4M $332.7M $64.7M $85.2M $108.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$314.7M -$817.3M -$16.8M $69.4M $96.3M
 
Dividends Paid (Ex Special Dividend) $113.4M $106.6M $99.6M $197.8M $100.2M
Special Dividend Paid
Long-Term Debt Issued $618.9M $640.8M $1.2B $523M $509.8M
Long-Term Debt Repaid -$415.7M -$240M -$600.5M -$465.8M -$437.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $226.2M $120.2M -$80.4M -$88.7M $140.9M
Cash From Financing $293.5M $464.2M $600.8M $73.8M $211.7M
 
Beginning Cash (CF) $889.6M $1.1B $1.1B $1.5B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $223.4M $199.9M $328.1M -$70.5M -$6.5M
Ending Cash (CF) $1.1B $1.3B $1.5B $1.4B $1.5B
 
Levered Free Cash Flow -$23.9M $202.1M -$343.5M -$282.1M -$427.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $22.9M $84M -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $31.1M -$110M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$143.5M -$149.3M -$7.6M -$37.2M $188.9M
 
Capital Expenditures -$78.8M -$108.1M $21.3M $20.7M $28.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $37.4M -$25.8M $172.2M $89.4M -$206.1M
 
Dividends Paid (Ex Special Dividend) $9M $8.6M $62M $27.5M $23M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $87.4M -$42.2M -- -- --
Long-Term Debt Repaid -$41M $54.6M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $30.4K -$10.9M -- -- --
Cash From Financing $91.2M $115.7M $29.4M $38.4M -$46.9M
 
Beginning Cash (CF) $985.7M $1.2B -- -- --
Foreign Exchange Rate Adjustment $2.7M $10.3M -$4.6M $8.3M -$26.6M
Additions / Reductions -$12.1M -$49.1M $189.4M $98.9M -$90.7M
Ending Cash (CF) $931.1M $989M -- -- --
 
Levered Free Cash Flow -$64.6M -$41.3M -$28.9M -$58M $159.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $611.1M -- -- --
Depreciation & Amoritzation -- $100.4M -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$131.1M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $609.7M $81.4M -$330.9M -$171.7M $178.7M
 
Capital Expenditures $271.8M $230M $78.5M $104M $112.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$803.8M -$194.9M $286.5M -$102.4M -$482.2M
 
Dividends Paid (Ex Special Dividend) $95.3M $104M $157.7M $114.6M $98.5M
Special Dividend Paid
Long-Term Debt Issued -- $733.2M -- -- --
Long-Term Debt Repaid -- -$526.6M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $70.5M -- -- --
Cash From Financing $201.9M $314.6M $334.4M $331.4M $12M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.2M $213.5M $310.7M $47.3M -$347.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $338M -$148.6M -$409.4M -$275.7M $66M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $395.1M $511M -- -- --
Depreciation & Amoritzation $9.4M $26.6M $23.5M $32.9M $34.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $110.3K -$46.4M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $135.2M -$324M -$372.3M -$347.7M $152.2M
 
Capital Expenditures $145.9M $39.5M $52.5M $71.5M $75.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$686M -$54.8M $248.7M $77M -$502.1M
 
Dividends Paid (Ex Special Dividend) $79.1M $75.4M $132.2M $49.6M $47.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $539.8M $632.2M -- -- --
Long-Term Debt Repaid -$220.9M -$507.5M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$799K -$50.5M -- -- --
Cash From Financing $398.7M $244.2M -$30.2M $227.6M $26.5M
 
Beginning Cash (CF) $3.2B $3.5B -- -- --
Foreign Exchange Rate Adjustment $14.3M $8.3M $5.8M $12.5M -$48.5M
Additions / Reductions -$137.7M -$126.3M -$148.1M -$30.5M -$371.9M
Ending Cash (CF) $3B $3.2B -- -- --
 
Levered Free Cash Flow -$10.6M -$363.5M -$424.8M -$419.2M $77M

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 26

Travere Therapeutics, Inc. [TVTX] is down 0.87% over the past day.

Buy
68
KOD alert for Dec 26

Kodiak Sciences, Inc. [KOD] is down 3.99% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is up 0.36% over the past day.

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

Show me the best stock