Financhill
Buy
67

C Quote, Financials, Valuation and Earnings

Last price:
$86.69
Seasonality move :
1.54%
Day range:
$85.62 - $86.96
52-week range:
$53.51 - $88.83
Dividend yield:
2.58%
P/E ratio:
13.70x
P/S ratio:
2.04x
P/B ratio:
0.83x
Volume:
10.3M
Avg. volume:
12.8M
1-year change:
31.99%
Market cap:
$162B
Revenue:
$81.1B
EPS (TTM):
$6.33
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $75.5B $71.9B $74.5B $77B $81.1B
Revenue Growth (YoY) 0.57% -4.78% 3.61% 3.42% 5.28%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.5B $26.7B $28.3B $30.7B $29.7B
Other Inc / (Exp) $1.6B $459M $204M $975M -$470M
Operating Expenses $23.5B $26.7B $28.4B $29.3B $29B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $13.6B $27.5B $18.8B $12.9B $17B
Earnings of Discontinued Ops. -$20M $7M -$231M -$1M -$2M
Income Tax Expense $2.5B $5.5B $3.6B $3.5B $4.2B
Net Income to Company $11.1B $21.9B $15.1B $9.2B $12.7B
 
Minority Interest in Earnings -$40M -$73M -$89M -$153M -$151M
Net Income to Common Excl Extra Items $11B $22B $14.8B $9.2B $12.7B
 
Basic EPS (Cont. Ops) $4.74 $10.21 $7.04 $4.07 $6.03
Diluted EPS (Cont. Ops) $4.72 $10.14 $7.00 $4.04 $5.95
Weighted Average Basic Share $2.1B $2B $1.9B $1.9B $1.9B
Weighted Average Diluted Share $2.1B $2B $2B $2B $1.9B
 
EBITDA -- -- -- -- --
EBIT $27B $35.5B $44.5B $91.3B $106.7B
 
Revenue (Reported) $75.5B $71.9B $74.5B $77B $81.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $27B $35.5B $44.5B $91.3B $106.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $19.7B $19.2B $20.4B $21B $21.6B
Revenue Growth (YoY) -6.29% -2.49% 6.34% 2.95% 2.83%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.3B $7.2B $7.9B $7.9B $7.7B
Other Inc / (Exp) $343M -$8M $1.1B -$35M $34M
Operating Expenses $6.3B $7.2B $9B $7.3B $7.7B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $10.3B $5.3B $6.2B $4.5B $5.4B
Earnings of Discontinued Ops. -$2M -$2M -$1M -$1M -$1M
Income Tax Expense $2.3B $941M $1.5B $1.1B $1.3B
Net Income to Company $7.9B $4.3B $4.6B $3.4B $4.1B
 
Minority Interest in Earnings -$33M -$17M -$45M -$36M -$43M
Net Income to Common Excl Extra Items $7.9B $4.3B $4.6B $3.4B $4.1B
 
Basic EPS (Cont. Ops) $3.64 $2.03 $2.21 $1.59 $2.00
Diluted EPS (Cont. Ops) $3.62 $2.02 $2.19 $1.58 $1.96
Weighted Average Basic Share $2.1B $2B $1.9B $1.9B $1.9B
Weighted Average Diluted Share $2.1B $2B $2B $1.9B $1.9B
 
EBITDA -- -- -- -- --
EBIT $12.3B $7.5B $22.2B $27.3B $25.1B
 
Revenue (Reported) $19.7B $19.2B $20.4B $21B $21.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $12.3B $7.5B $22.2B $27.3B $25.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $74.4B $71.4B $75.7B $77.6B $81.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.9B $27.6B $29B $30.7B $29.6B
Other Inc / (Exp) $1.6B $108M $2B $31M -$401M
Operating Expenses $23.9B $27.6B $30.9B $27.9B $29B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $20.8B $22.4B $19.7B $11.3B $18B
Earnings of Discontinued Ops. -$4M $7M -$230M -$1M -$2M
Income Tax Expense $4.3B $4.1B $4.2B $3.1B $4.4B
Net Income to Company $16.5B $18.3B $15.4B $8B $13.4B
 
Minority Interest in Earnings -$79M -$57M -$117M -$144M -$158M
Net Income to Common Excl Extra Items $16.5B $18.3B $15.1B $8B $13.4B
 
Basic EPS (Cont. Ops) $7.61 $8.67 $7.21 $3.41 $6.43
Diluted EPS (Cont. Ops) $7.44 $8.48 $7.17 $3.38 $6.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $30.5B $30.7B $59.2B $96.3B $104.5B
 
Revenue (Reported) $74.4B $71.4B $75.7B $77.6B $81.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $30.5B $30.7B $59.2B $96.3B $104.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $19.7B $19.2B $20.4B $21B $21.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.3B $7.2B $7.9B $7.9B $7.7B
Other Inc / (Exp) $343M -$8M $1.1B -$35M $34M
Operating Expenses $6.3B $7.2B $9B $7.3B $7.7B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $10.3B $5.3B $6.2B $4.5B $5.4B
Earnings of Discontinued Ops. -$2M -$2M -$1M -$1M -$1M
Income Tax Expense $2.3B $941M $1.5B $1.1B $1.3B
Net Income to Company $7.9B $4.3B $4.6B $3.4B $4.1B
 
Minority Interest in Earnings -$33M -$17M -$45M -$36M -$43M
Net Income to Common Excl Extra Items $7.9B $4.3B $4.6B $3.4B $4.1B
 
Basic EPS (Cont. Ops) $3.64 $2.03 $2.21 $1.59 $2.00
Diluted EPS (Cont. Ops) $3.62 $2.02 $2.19 $1.58 $1.96
Weighted Average Basic Share $2.1B $2B $1.9B $1.9B $1.9B
Weighted Average Diluted Share $2.1B $2B $2B $1.9B $1.9B
 
EBITDA -- -- -- -- --
EBIT $12.3B $7.5B $22.2B $27.3B $25.1B
 
Revenue (Reported) $19.7B $19.2B $20.4B $21B $21.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $12.3B $7.5B $22.2B $27.3B $25.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $309.6B $262B $342B $260.9B $276.5B
Short Term Investments $329.2B $279.3B $238.7B $245.1B $221.5B
Accounts Receivable, Net $44.8B $54.3B $54.2B $53.9B $50.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $979B $923.4B $1T $905.9B $823.2B
 
Property Plant And Equipment -- $24.3B $26.3B $28.7B $30.2B
Long-Term Investments $647B $700.3B $716.2B $721.8B $720.7B
Goodwill $22.2B $21.3B $19.7B $20.1B $19.3B
Other Intangibles $4.7B $4.5B $4.4B $4.4B $4.5B
Other Long-Term Assets -- -- -- -- --
Total Assets $2.3T $2.3T $2.4T $2.4T $2.4T
 
Accounts Payable $50.5B $61.4B $69.2B $63.5B $66.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $11.5B $12B $21.6B $17.2B $19.6B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $279.5B $280.7B $318.8B $379.1B $369.9B
 
Long-Term Debt $271.7B $254.4B $271.6B $286.6B $287.3B
Capital Leases -- -- -- -- --
Total Liabilities $2.1T $2.1T $2.2T $2.2T $2.1T
 
Common Stock $19.5B $19B $19B $17.6B $17.9B
Other Common Equity Adj -$32.1B -$38.8B -$47.1B -$44.8B -$47.9B
Common Equity $180B $183B $182.2B $187.9B $190.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $758M $700M $649M $798M $768M
Total Equity $200.2B $202.7B $201.8B $206.3B $209.4B
 
Total Liabilities and Equity $2.3T $2.3T $2.4T $2.4T $2.4T
Cash and Short Terms $638.8B $541.3B $580.8B $506B $498B
Total Debt $301.2B $282.3B $318.7B $324.1B $335.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $324.7B $272.1B $329B $272.7B $308.3B
Short Term Investments $297.3B $259.1B $230.1B $253.1B $219.5B
Accounts Receivable, Net $60.5B $89.2B $55.5B $61.3B $57.4B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $998.1B $966.3B $999.1B $931.6B $975.7B
 
Property Plant And Equipment -- -- $27.1B $29.2B $30.8B
Long-Term Investments $650.7B $717.8B $712.4B $716.1B $739B
Goodwill $21.9B $19.9B $19.9B $20B $19.4B
Other Intangibles $4.7B $4.5B $4.6B $4.3B $4.4B
Other Long-Term Assets -- -- -- -- --
Total Assets $2.3T $2.4T $2.5T $2.4T $2.6T
 
Accounts Payable $60.9B $91.3B $76.7B $73B $78.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $15.1B $10.9B $18.6B $14.7B $26.5B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $312.2B $326B $374.6B $404.3B $531.4B
 
Long-Term Debt $256.3B $254B $279.7B $285.5B $295.7B
Capital Leases -- -- -- -- --
Total Liabilities $2.1T $2.2T $2.2T $2.2T $2.4T
 
Common Stock $20.3B $19B $20.3B $17.6B $18.4B
Other Common Equity Adj -$35B -$43.6B -$45.4B -$45.7B -$45.7B
Common Equity -- -- -- -- --
Total Preferred Equity $800M -- $1.2B -$2M $495M
Minority Interest, Total $724M $644M $724M $813M $850M
Total Equity $203.3B $198.4B $209B $207.4B $213.3B
 
Total Liabilities and Equity $2.3T $2.4T $2.5T $2.4T $2.6T
Cash and Short Terms $622B $531.2B $559.1B $525.8B $527.8B
Total Debt $288.4B $284.1B $319.9B $317.4B $344.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $11.1B $21.9B $15.1B $9.2B $12.7B
Depreciation & Amoritzation $3.9B $4B $4.3B $4.6B $4.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$23.5B $47.1B $25.1B -$73.4B -$19.7B
 
Capital Expenditures $3.4B $4.1B $5.6B $6.6B $6.5B
Cash Acquisitions -- -- $5.7B -$1.4B --
Cash From Investing -$92.4B -$110.7B -$79.5B -$8.5B $86.3B
 
Dividends Paid (Ex Special Dividend) -$5.4B -$5.2B -$5B -$5.2B -$5.2B
Special Dividend Paid
Long-Term Debt Issued $76.5B $70.7B $104.7B $65.8B $99.1B
Long-Term Debt Repaid -$63.4B -$75B -$57.1B -$65B -$93B
Repurchase of Common Stock -$4.4B -$11.4B -$3.3B -$6.1B -$7.5B
Other Financing Activities -$411M -$337M -$344M -$329M -$454M
Cash From Financing $233.6B $17.3B $137.8B $687M -$38.3B
 
Beginning Cash (CF) $193.9B $309.6B $262B $342B $260.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $117.7B -$46.4B $83.4B -$81.2B $28.3B
Ending Cash (CF) $309.6B $262B $342B $260.9B $276.5B
 
Levered Free Cash Flow -$26.9B $43B $19.4B -$80B -$26.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $7.9B $4.3B $4.6B $3.4B $4.1B
Depreciation & Amoritzation $962M $1B $1.1B $1.1B $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $23.2B -$9.2B -$30.5B -$10.8B -$58.7B
 
Capital Expenditures $830M $1.2B $1.6B $1.6B $1.5B
Cash Acquisitions -- -- -$29M -- --
Cash From Investing -$40.9B -$38.8B -$3.1B $14.8B -$99B
 
Dividends Paid (Ex Special Dividend) -$1.4B -$1.3B -$1.3B -$1.3B -$1.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $15.5B $31.8B $15.7B $20.4B $29.6B
Long-Term Debt Repaid -$22.4B -$17.1B -$12.5B -$20.1B -$23.1B
Repurchase of Common Stock -$3B -$2.8B -- -$963M -$3.3B
Other Financing Activities -$312M -$330M -$315M -$433M -$754M
Cash From Financing $33.3B $58.4B $15.8B $12.4B $185B
 
Beginning Cash (CF) $309.6B $262B $342B $260.9B $276.5B
Foreign Exchange Rate Adjustment -$452M -$233M -$274M -$4.6B $4.5B
Additions / Reductions $15.5B $10.3B -$17.8B $16.4B $27.3B
Ending Cash (CF) $324.7B $272.1B $324B $272.7B $308.3B
 
Levered Free Cash Flow $22.4B -$10.5B -$32.1B -$12.4B -$60.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $16.5B $18.3B $15.4B $8B $13.4B
Depreciation & Amoritzation $4B $4B $4.4B $4.6B $4.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $25.2B $14.6B $3.8B -$53.8B -$67.5B
 
Capital Expenditures $3.8B $4.5B $6B $6.6B $6.4B
Cash Acquisitions -- -- $5.7B -$1.4B --
Cash From Investing -$60.5B -$108.6B -$43.7B $9.5B -$27.6B
 
Dividends Paid (Ex Special Dividend) -$5.3B -$5.1B -$5B -$5.2B -$5.2B
Special Dividend Paid
Long-Term Debt Issued $63B $87B $88.7B $70.5B $108.3B
Long-Term Debt Repaid -$72.8B -$69.6B -$52.5B -$72.6B -$95.9B
Repurchase of Common Stock -$3B -$11.2B -$417M -$7.1B -$9.8B
Other Financing Activities -$317M -$355M -$329M -$447M -$775M
Cash From Financing $75.5B $42.4B $95.2B -$2.7B $134.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $40.2B -$51.6B $55.3B -$47B $39.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $21.4B $10.1B -$2.2B -$60.3B -$74B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $7.9B $4.3B $4.6B $3.4B $4.1B
Depreciation & Amoritzation $962M $1B $1.1B $1.1B $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $23.2B -$9.2B -$30.5B -$10.8B -$58.7B
 
Capital Expenditures $830M $1.2B $1.6B $1.6B $1.5B
Cash Acquisitions -- -- -$29M -- --
Cash From Investing -$40.9B -$38.8B -$3.1B $14.8B -$99B
 
Dividends Paid (Ex Special Dividend) -$1.4B -$1.3B -$1.3B -$1.3B -$1.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $15.5B $31.8B $15.7B $20.4B $29.6B
Long-Term Debt Repaid -$22.4B -$17.1B -$12.5B -$20.1B -$23.1B
Repurchase of Common Stock -$3B -$2.8B -- -$963M -$3.3B
Other Financing Activities -$312M -$330M -$315M -$433M -$754M
Cash From Financing $33.3B $58.4B $15.8B $12.4B $185B
 
Beginning Cash (CF) $309.6B $262B $342B $260.9B $276.5B
Foreign Exchange Rate Adjustment -$452M -$233M -$274M -$4.6B $4.5B
Additions / Reductions $15.5B $10.3B -$17.8B $16.4B $27.3B
Ending Cash (CF) $324.7B $272.1B $324B $272.7B $308.3B
 
Levered Free Cash Flow $22.4B -$10.5B -$32.1B -$12.4B -$60.2B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will Microsoft Be a $5 Trillion Stock?
Will Microsoft Be a $5 Trillion Stock?

Microsoft’s market capitalization sits near $3.73 trillion today. To clear the…

Where Will C3.ai Stock Be in 1 Year?
Where Will C3.ai Stock Be in 1 Year?

C3 .ai (NYSE: AI) has been the poster child for “hype versus execution.”…

What Is the Ceiling for IONQ Stock?
What Is the Ceiling for IONQ Stock?

IonQ (NYSE:IONQ) is a quantum computing startup that, like many…

Stock Ideas

Buy
69
Is NVDA Stock a Buy?

Market Cap: $4T
P/E Ratio: 56x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 43x

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
58
INKT alert for Jul 12

MiNK Therapeutics [INKT] is up 727.94% over the past day.

Buy
51
NEGG alert for Jul 12

Newegg Commerce [NEGG] is up 74.03% over the past day.

Buy
68
ATRO alert for Jul 12

Astronics [ATRO] is up 16.28% over the past day.

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

Show me the best stock