Financhill
Buy
82

C Quote, Financials, Valuation and Earnings

Last price:
$114.87
Seasonality move :
3.95%
Day range:
$113.05 - $115.61
52-week range:
$55.51 - $115.61
Dividend yield:
2.02%
P/E ratio:
16.15x
P/S ratio:
1.29x
P/B ratio:
1.06x
Volume:
37.7M
Avg. volume:
13.1M
1-year change:
67.87%
Market cap:
$205.5B
Revenue:
$171B
EPS (TTM):
$7.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $88.9B $80.2B $101.6B $157.1B $171B
Revenue Growth (YoY) -14.09% -9.86% 26.72% 54.63% 8.84%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.6B $459M $204M $975M -$470M
Operating Expenses -$13.8B -$27.7B -$19.3B -$14B -$17.7B
Operating Income $13.8B $27.7B $19.3B $14B $17.7B
 
Net Interest Expenses $5.3B $3.6B $8.3B $17.2B $18.1B
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 $21.9B $15.1B $9.2B $12.7B
 
Basic EPS (Cont. Ops) $4.74 $10.21 $7.04 $4.07 $6.03
Diluted EPS (Cont. Ops) $4.71 $10.14 $7.00 $4.04 $5.94
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 $28.2B $35.5B $44.5B $91.3B $106.7B
 
Revenue (Reported) $88.9B $80.2B $101.6B $157.1B $171B
Operating Income (Reported) $13.8B $27.7B $19.3B $14B $17.7B
Operating Income (Adjusted) $28.2B $35.5B $44.5B $91.3B $106.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $19.4B $28.2B $41.2B $43.5B $43.9B
Revenue Growth (YoY) -3.29% 45.57% 45.75% 5.65% 0.88%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $96M $475M $251M -$86M --
Operating Expenses -$5.9B -$6.9B -$4.9B -$4.4B -$5.4B
Operating Income $5.9B $6.9B $4.9B $4.4B $5.4B
 
Net Interest Expenses $836M $2.4B $4.4B $4.7B $4.5B
EBT. Incl. Unusual Items $5.9B $4.4B $4.8B $4.4B $5.4B
Earnings of Discontinued Ops. -$1M -$6M $2M -$1M -$1M
Income Tax Expense $1.2B $879M $1.2B $1.1B $1.6B
Net Income to Company $4.6B $3.5B $3.5B $3.2B --
 
Minority Interest in Earnings $24M $30M $41M $35M $38M
Net Income to Common Excl Extra Items $4.6B $3.5B $3.5B $3.2B $3.8B
 
Basic EPS (Cont. Ops) $2.17 $1.64 $1.64 $1.53 $1.89
Diluted EPS (Cont. Ops) $2.15 $1.63 $1.63 $1.51 $1.86
Weighted Average Basic Share $2B $1.9B $1.9B $1.9B $1.8B
Weighted Average Diluted Share $2B $2B $2B $1.9B $1.9B
 
EBITDA -- -- -- -- --
EBIT $8.1B $11.8B $25.8B $27.5B $27.1B
 
Revenue (Reported) $19.4B $28.2B $41.2B $43.5B $43.9B
Operating Income (Reported) $5.9B $6.9B $4.9B $4.4B $5.4B
Operating Income (Adjusted) $8.1B $11.8B $25.8B $27.5B $27.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $80.3B $92.5B $147.9B $170.8B $169.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $835M $243M $1.8B -$282M --
Operating Expenses -$29.5B -$22.3B -$18.4B -$12.1B -$20.3B
Operating Income $29.5B $22.3B $18.4B $12.1B $20.3B
 
Net Interest Expenses $3.7B $5.7B $16.1B $18.3B $17.4B
EBT. Incl. Unusual Items $29.4B $19.6B $18.2B $11.1B $19.8B
Earnings of Discontinued Ops. $13M -$229M -$2M -$3M -$2M
Income Tax Expense $5.9B $3.8B $4.5B $3B $5B
Net Income to Company $23.1B $15.7B $13.6B $8B --
 
Minority Interest in Earnings $89M $74M $143M $148M $129M
Net Income to Common Excl Extra Items $23.3B $15.7B $13.6B $7.9B $14.7B
 
Basic EPS (Cont. Ops) $10.76 $7.34 $6.35 $3.52 $7.23
Diluted EPS (Cont. Ops) $10.69 $7.30 $6.30 $3.46 $7.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $38.8B $34.9B $86.4B $102B $103.2B
 
Revenue (Reported) $80.3B $92.5B $147.9B $170.8B $169.7B
Operating Income (Reported) $29.5B $22.3B $18.4B $12.1B $20.3B
Operating Income (Adjusted) $38.8B $34.9B $86.4B $102B $103.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $61.1B $73.3B $116.9B $129.8B $128.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $559M $343M $1.3B -$114M $130M
Operating Expenses -$23.6B -$18.3B -$15B -$13.4B -$16.1B
Operating Income $23.6B $18.3B $15B $13.4B $16.1B
 
Net Interest Expenses $2.7B $4.8B $12.6B $13.7B $13B
EBT. Incl. Unusual Items $23.5B $15.6B $15B $13.2B $16B
Earnings of Discontinued Ops. $7M -$229M -- -$2M -$2M
Income Tax Expense $4.7B $3B $3.8B $3.3B $4.1B
Net Income to Company $18.8B $12.6B $11.1B $9.8B $8.1B
 
Minority Interest in Earnings $67M $68M $122M $117M $95M
Net Income to Common Excl Extra Items $18.7B $12.5B $11.1B $9.8B $11.8B
 
Basic EPS (Cont. Ops) $8.68 $5.87 $5.19 $4.67 $5.87
Diluted EPS (Cont. Ops) $8.62 $5.83 $5.14 $4.61 $5.77
Weighted Average Basic Share $6.1B $5.9B $5.8B $5.7B $5.6B
Weighted Average Diluted Share $6.2B $5.9B $5.9B $5.8B $5.7B
 
EBITDA -- -- -- -- --
EBIT $30.4B $28.9B $70.8B $81.5B $78.1B
 
Revenue (Reported) $61.1B $73.3B $116.9B $129.8B $128.6B
Operating Income (Reported) $23.6B $18.3B $15B $13.4B $16.1B
Operating Income (Adjusted) $30.4B $28.9B $70.8B $81.5B $78.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $40.6B $38.2B $47.6B $46.4B $42.3B
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 $1T $975.6B $1.1T $1.1T $1.1T
 
Property Plant And Equipment $2.8B $845M $26.3B $31.5B $33B
Long-Term Investments $279.3B $230.7B $319.1B $241.2B $261B
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 $718.7B $731.8B $740.4B $782B $754B
 
Long-Term Debt $231.1B $223.7B $241.5B $232.2B $247.7B
Capital Leases -- -- -- -- --
Total Liabilities $2.1T $2.1T $2.2T $2.2T $2.1T
 
Common Stock $31M $31M $31M $31M $31M
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 $274.5B $256.7B $274B $278B $289.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $28.9B $26.5B $45.5B $45.3B $47.8B
Short Term Investments $286.9B $224.6B $227.1B $231.9B --
Accounts Receivable, Net $59.5B $79.7B $66.2B $63.7B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.1T $1.1T $1.1T $1.1T $1.3T
 
Property Plant And Equipment $2.8B $2.9B $30.7B $32.9B $35.9B
Long-Term Investments $301.7B $280.7B $234.9B $285.6B $331.7B
Goodwill $21.6B $19.3B $19.8B $19.7B --
Other Intangibles $4.6B $4.5B $4.5B $4.1B --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.4T $2.4T $2.4T $2.4T $2.6T
 
Accounts Payable $60.5B $87.8B $75.1B $81.2B $89.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $12.7B $21.8B $20.3B $18.4B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $728.2B $769.5B $728.4B $746.4B $855.2B
 
Long-Term Debt $250.9B $256.2B $278.7B $302.1B $319B
Capital Leases -- -- -- -- --
Total Liabilities $2.2T $2.2T $2.2T $2.2T $2.4T
 
Common Stock $31M $31M $31M $31M $31M
Other Common Equity Adj -$36.9B -$48.3B -$46.2B -$45.2B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- $744M -$1.8B --
Minority Interest, Total $735M $557M $692M $819M $854M
Total Equity $201.6B $199.1B $210.2B $209.9B $213.9B
 
Total Liabilities and Equity $2.4T $2.4T $2.4T $2.4T $2.6T
Cash and Short Terms $610.7B $524.2B $481.1B $535B --
Total Debt $261.3B $256.2B $278.7B $302.1B $319B
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 $77.2B $22B $22.9B $2.5B $12.3B
 
Capital Expenditures $3.4B $4.1B $5.6B $6.6B $6.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$193.1B -$85.7B -$77.3B -$84.4B $54.3B
 
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 $115.7B -$47.6B $80B -$81.1B $15.6B
Ending Cash (CF) $309.6B $262B $342B $260.9B $276.5B
 
Levered Free Cash Flow $73.7B $17.9B $17.3B -$4.1B $5.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.6B $3.5B $3.5B $3.2B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $7.5B $17.5B -$1.7B -$3B -$10.3B
 
Capital Expenditures $1B $1.2B $1.7B $1.6B $1.6B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.8B -$1.9B $4.8B $37.7B $1.4B
 
Dividends Paid (Ex Special Dividend) $1.3B $1.3B $1.4B $1.3B $1.4B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $12.5B $25.2B $19.8B $30.1B --
Long-Term Debt Repaid -$14.6B -$18.6B -$14.3B -$18.3B --
Repurchase of Common Stock $3.1B $50M $1.2B $4.2B $5B
Other Financing Activities -$4M -$5M -$2M -$5M --
Cash From Financing $23.3B $1.1B -$44B $15.4B $20.7B
 
Beginning Cash (CF) $299.2B $284B $296.9B $246.1B --
Foreign Exchange Rate Adjustment -$346M -$1.1B -$2B $6.9B -$1.2B
Additions / Reductions $24.6B $15.6B -$42.9B $57B $10.6B
Ending Cash (CF) $323.8B $299.6B $254B $303.1B --
 
Levered Free Cash Flow $6.4B $16.3B -$3.4B -$4.5B -$11.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $23.1B $15.7B $13.6B $8B --
Depreciation & Amoritzation $4B $4.1B $4.5B $4.5B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $58.8B $10.3B $6B $6.2B $32.2B
 
Capital Expenditures $4B $5B $6.8B $6.6B $6.6B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$122.1B -$52.3B -$67.9B -$15.3B -$152.8B
 
Dividends Paid (Ex Special Dividend) $5.3B $5B $5.1B $5.2B $5.3B
Special Dividend Paid
Long-Term Debt Issued $64.8B $102.2B $71.8B $91.5B --
Long-Term Debt Repaid -$72.4B -$65.5B -$60.4B -$82.2B --
Repurchase of Common Stock $11.2B $3.4B $2.2B $10.5B $13.2B
Other Financing Activities -$331M -$348M -$329M -$453M --
Cash From Financing $65.4B $21B $21.1B $54.7B $165.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $113M -$24.2B -$45.6B $49.1B $45B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $54.8B $5.4B -$819M -$414M $25.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $18.8B $12.6B $11.1B $9.8B $8.1B
Depreciation & Amoritzation $962M $1B $1.1B $1.1B $2.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $30.1B $18.5B $1.5B $5.2B $25.1B
 
Capital Expenditures $2.8B $3.7B $4.8B $4.8B $4.9B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$83B -$49.7B -$40.3B $28.8B -$178.3B
 
Dividends Paid (Ex Special Dividend) $4B $3.8B $3.9B $3.9B $4B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $54B $85.5B $52.5B $78.2B $67.5B
Long-Term Debt Repaid -$56.5B -$47B -$50.3B -$67.5B -$46.3B
Repurchase of Common Stock $11.2B $3.3B $2.2B $6.6B $12.3B
Other Financing Activities -$328M -$339M -$324M -$448M -$770M
Cash From Financing $67.9B $71.6B -$45B $9B $212.8B
 
Beginning Cash (CF) $933.5B $818.2B $962.9B $779.8B $584.9B
Foreign Exchange Rate Adjustment -$789M -$3B -$4.2B -$876M $11.9B
Additions / Reductions $14.2B $37.6B -$88B $42.2B $71.5B
Ending Cash (CF) $947.7B $855.7B $874.9B $822B $645.8B
 
Levered Free Cash Flow $27.3B $14.8B -$3.3B $388M $20.2B

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
57
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 38x

Alerts

Sell
1
LW alert for Dec 20

Lamb Weston Holdings, Inc. [LW] is down 25.96% over the past day.

Buy
54
BMRN alert for Dec 20

BioMarin Pharmaceutical, Inc. [BMRN] is up 17.79% over the past day.

Buy
82
RKLB alert for Dec 20

Rocket Lab Corp. [RKLB] is up 17.72% over the past day.

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

Show me the best stock