Financhill
Buy
53

C Quote, Financials, Valuation and Earnings

Last price:
$111.08
Seasonality move :
1.77%
Day range:
$110.94 - $119.18
52-week range:
$55.51 - $125.16
Dividend yield:
2.12%
P/E ratio:
15.95x
P/S ratio:
1.22x
P/B ratio:
1.01x
Volume:
19.4M
Avg. volume:
14.5M
1-year change:
36.77%
Market cap:
$194.2B
Revenue:
$169.2B
EPS (TTM):
$6.97
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $80.2B $101.6B $157.1B $171B $169.2B
Revenue Growth (YoY) -9.86% 26.72% 54.63% 8.84% -1.07%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $459M $204M $975M -$470M --
Operating Expenses -$27.7B -$19.3B -$14B -$17.7B -$20.2B
Operating Income $27.7B $19.3B $14B $17.7B $20.2B
 
Net Interest Expenses $3.6B $8.3B $17.2B $18.1B --
EBT. Incl. Unusual Items $27.5B $18.8B $12.9B $17B $19.8B
Earnings of Discontinued Ops. $7M -$231M -$1M -$2M -$3M
Income Tax Expense $5.5B $3.6B $3.5B $4.2B $5.4B
Net Income to Company $21.9B $15.1B $9.2B $12.7B --
 
Minority Interest in Earnings $73M $89M $153M $151M $146M
Net Income to Common Excl Extra Items $21.9B $15.1B $9.2B $12.7B $14.3B
 
Basic EPS (Cont. Ops) $10.21 $7.04 $4.07 $6.03 $7.11
Diluted EPS (Cont. Ops) $10.14 $7.00 $4.04 $5.94 $6.99
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 -- $48.8B $95.8B $111B --
EBIT $35.5B $44.5B $91.3B $106.7B $102.9B
 
Revenue (Reported) $80.2B $101.6B $157.1B $171B $169.2B
Operating Income (Reported) $27.7B $19.3B $14B $17.7B $20.2B
Operating Income (Adjusted) $35.5B $44.5B $91.3B $106.7B $102.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $19.2B $31B $41B $41.1B $42.2B
Revenue Growth (YoY) -0.11% 61.9% 32.27% 0.18% 2.59%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$100M $538M -$168M -$271M --
Operating Expenses -$4B -$3.4B $1.2B -$4.1B -$4B
Operating Income $4B $3.4B -$1.2B $4.1B $4B
 
Net Interest Expenses $907M $3.5B $4.6B $4.4B $4.5B
EBT. Incl. Unusual Items $4B $3.2B -$2.1B $3.8B $3.8B
Earnings of Discontinued Ops. -- -$2M -$1M -- -$1M
Income Tax Expense $771M $640M -$296M $912M $1.3B
Net Income to Company $3.2B $2.5B -$1.8B $2.9B --
 
Minority Interest in Earnings $6M $21M $31M $34M $51M
Net Income to Common Excl Extra Items $3.2B $2.5B -$1.9B $2.9B $2.5B
 
Basic EPS (Cont. Ops) $1.47 $1.16 -$1.15 $1.36 $1.21
Diluted EPS (Cont. Ops) $1.46 $1.16 -$1.14 $1.34 $1.19
Weighted Average Basic Share $2B $1.9B $1.9B $1.9B $1.8B
Weighted Average Diluted Share $2B $2B $1.9B $1.9B $1.8B
 
EBITDA -- -- -- -- --
EBIT $6B $15.6B $20.5B $25.1B $24.8B
 
Revenue (Reported) $19.2B $31B $41B $41.1B $42.2B
Operating Income (Reported) $4B $3.4B -$1.2B $4.1B $4B
Operating Income (Adjusted) $6B $15.6B $20.5B $25.1B $24.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $80.2B $104.3B $157.9B $170.9B $170.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $459M $881M $1.1B -$385M --
Operating Expenses -$27.7B -$21.7B -$13.8B -$17.5B -$20.2B
Operating Income $27.7B $21.7B $13.8B $17.5B $20.2B
 
Net Interest Expenses $3.6B $8.3B $17.2B $18.1B $17.4B
EBT. Incl. Unusual Items $27.5B $18.8B $12.9B $17B $19.8B
Earnings of Discontinued Ops. $7M -$231M -$1M -$2M -$3M
Income Tax Expense $5.5B $3.6B $3.5B $4.2B $5.4B
Net Income to Company $21.9B $15.1B $9.2B $12.7B --
 
Minority Interest in Earnings $73M $89M $153M $151M $146M
Net Income to Common Excl Extra Items $21.9B $15.1B $9.2B $12.7B $14.3B
 
Basic EPS (Cont. Ops) $10.15 $7.03 $4.04 $6.02 $7.08
Diluted EPS (Cont. Ops) $10.09 $6.99 $4.00 $5.94 $6.97
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $36.4B $44.5B $91.3B $106.7B $102.9B
 
Revenue (Reported) $80.2B $104.3B $157.9B $170.9B $170.8B
Operating Income (Reported) $27.7B $21.7B $13.8B $17.5B $20.2B
Operating Income (Adjusted) $36.4B $44.5B $91.3B $106.7B $102.9B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $104.3B $157.9B $170.9B $170.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $881M $1.1B -$385M $130M --
Operating Expenses -$21.7B -$13.8B -$17.5B -$20.2B --
Operating Income $21.7B $13.8B $17.5B $20.2B --
 
Net Interest Expenses $8.3B $17.2B $18.1B $17.4B --
EBT. Incl. Unusual Items $18.8B $12.9B $17B $19.8B --
Earnings of Discontinued Ops. -$231M -$1M -$2M -$3M --
Income Tax Expense $3.6B $3.5B $4.2B $5.4B --
Net Income to Company $15.1B $9.2B $12.7B $8.1B --
 
Minority Interest in Earnings $89M $153M $151M $146M --
Net Income to Common Excl Extra Items $15.1B $9.2B $12.7B $14.3B --
 
Basic EPS (Cont. Ops) $7.03 $4.04 $6.02 $7.08 --
Diluted EPS (Cont. Ops) $6.99 $4.00 $5.94 $6.97 --
Weighted Average Basic Share $7.8B $7.7B $7.6B $7.3B --
Weighted Average Diluted Share $7.9B $7.8B $7.8B $7.5B --
 
EBITDA $8.6B $23.3B $28.4B $26.2B --
EBIT $44.5B $91.3B $106.7B $102.9B --
 
Revenue (Reported) $104.3B $157.9B $170.9B $170.8B --
Operating Income (Reported) $21.7B $13.8B $17.5B $20.2B --
Operating Income (Adjusted) $44.5B $91.3B $106.7B $102.9B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $38.2B $47.6B $46.4B $42.3B $23.7B
Short Term Investments $279.3B $238.7B $245.1B $221.5B --
Accounts Receivable, Net $54.3B $54.2B $53.9B $50.8B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $975.6B $1.1T $1.1T $1.1T $1.3T
 
Property Plant And Equipment $845M $26.3B $31.5B $33B $33.3B
Long-Term Investments $230.7B $319.1B $241.2B $261B $325.9B
Goodwill $21.3B $19.7B $20.1B $19.3B --
Other Intangibles $4.5B $4.4B $4.4B $4.5B --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.3T $2.4T $2.4T $2.4T $2.7T
 
Accounts Payable $61.4B $69.2B $63.5B $66.6B $74.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $12B $21.6B $17.2B $19.6B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $731.8B $740.4B $782B $754B $846.3B
 
Long-Term Debt $223.7B $241.5B $232.2B $247.7B $315.8B
Capital Leases -- -- -- -- --
Total Liabilities $2.1T $2.2T $2.2T $2.1T $2.4T
 
Common Stock $31M $31M $31M $31M $31M
Other Common Equity Adj -$38.8B -$47.1B -$44.8B -$47.9B --
Common Equity $183B $182.2B $187.9B $190.7B $192.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $700M $649M $798M $768M $1.5B
Total Equity $202.7B $201.8B $206.3B $209.4B $213.8B
 
Total Liabilities and Equity $2.3T $2.4T $2.4T $2.4T $2.7T
Cash and Short Terms $541.3B $580.8B $506B $498B --
Total Debt $256.7B $274B $278B $289.6B $315.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $38.2B $47.6B $46.4B $42.3B $23.7B
Short Term Investments $279.3B $238.7B $245.1B $221.5B --
Accounts Receivable, Net $54.3B $54.2B $53.9B $50.8B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $975.6B $1.1T $1.1T $1.1T $1.3T
 
Property Plant And Equipment $845M $26.3B $31.5B $33B $33.3B
Long-Term Investments $230.7B $319.1B $241.2B $261B $325.9B
Goodwill $21.3B $19.7B $20.1B $19.3B --
Other Intangibles $4.5B $4.4B $4.4B $4.5B --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.3T $2.4T $2.4T $2.4T $2.7T
 
Accounts Payable $61.4B $69.2B $63.5B $66.6B $74.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $12B $21.6B $17.2B $19.6B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $731.8B $740.4B $782B $754B $846.3B
 
Long-Term Debt $223.7B $241.5B $232.2B $247.7B $315.8B
Capital Leases -- -- -- -- --
Total Liabilities $2.1T $2.2T $2.2T $2.1T $2.4T
 
Common Stock $31M $31M $31M $31M $31M
Other Common Equity Adj -$38.8B -$47.1B -$44.8B -$47.9B --
Common Equity -- -- -- -- --
Total Preferred Equity $1B -- -$3.4B $1.5B --
Minority Interest, Total $700M $649M $798M $768M $1.5B
Total Equity $202.7B $201.8B $206.3B $209.4B $213.8B
 
Total Liabilities and Equity $2.3T $2.4T $2.4T $2.4T $2.7T
Cash and Short Terms $541.3B $580.8B $506B $498B --
Total Debt $256.7B $274B $278B $289.6B $315.8B
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 $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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $3.2B $2.5B -$1.8B $2.9B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$8.2B $4.4B $963M $7.1B --
 
Capital Expenditures $1.3B $2B $1.8B $1.7B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.6B -$27.6B -$44.1B $25.5B --
 
Dividends Paid (Ex Special Dividend) $1.2B $1.2B $1.3B $1.3B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $16.7B $19.3B $13.4B $20.9B --
Long-Term Debt Repaid -$18.5B -$10.1B -$14.7B -$25.4B --
Repurchase of Common Stock $153M -- $3.9B $968M --
Other Financing Activities -$9M -$5M -$5M -$6M --
Cash From Financing -$50.6B $66.2B $45.7B -$47.3B --
 
Beginning Cash (CF) $323.8B $299.6B $254B $303.1B --
Foreign Exchange Rate Adjustment -$409M -$383M $4.3B -$11.8B --
Additions / Reductions -$61.8B $42.4B $6.9B -$26.6B --
Ending Cash (CF) $262B $342B $260.9B $276.5B --
 
Levered Free Cash Flow -$9.5B $2.5B -$802M $5.4B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $21.9B $15.1B $9.2B $12.7B --
Depreciation & Amoritzation $4B $4.3B $4.6B $4.3B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $22B $22.9B $2.5B $12.3B --
 
Capital Expenditures $4.1B $5.6B $6.6B $6.5B $4.9B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$85.7B -$77.3B -$84.4B $54.3B --
 
Dividends Paid (Ex Special Dividend) $5.2B $5B $5.2B $5.2B --
Special Dividend Paid
Long-Term Debt Issued $70.7B $104.7B $65.8B $99.1B --
Long-Term Debt Repaid -$75B -$57.1B -$65B -$93B --
Repurchase of Common Stock $11.4B $3.3B $6.1B $7.5B --
Other Financing Activities -$337M -$344M -$329M -$454M --
Cash From Financing $17.3B $137.8B $687M -$38.3B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$47.6B $80B -$81.1B $15.6B --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $17.9B $17.3B -$4.1B $5.8B --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $15.1B $9.2B $12.7B $8.1B --
Depreciation & Amoritzation $1B $1.1B $1.1B $2.1B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $22.9B $2.5B $12.3B $25.1B --
 
Capital Expenditures $5.6B $6.6B $6.5B $4.9B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$77.3B -$84.4B $54.3B -$178.3B --
 
Dividends Paid (Ex Special Dividend) $5B $5.2B $5.2B $4B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $104.7B $65.8B $99.1B $67.5B --
Long-Term Debt Repaid -$57.1B -$65B -$93B -$46.3B --
Repurchase of Common Stock $3.3B $6.1B $7.5B $12.3B --
Other Financing Activities -$344M -$329M -$454M -$770M --
Cash From Financing $137.8B $687M -$38.3B $212.8B --
 
Beginning Cash (CF) $1.1T $1.2T $1.1T $584.9B --
Foreign Exchange Rate Adjustment -$3.4B $95M -$12.7B $11.9B --
Additions / Reductions $80B -$81.1B $15.6B $71.5B --
Ending Cash (CF) $1.2T $1.1T $1.1T $645.8B --
 
Levered Free Cash Flow $17.3B -$4.1B $5.8B $20.2B --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

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

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 35x

Sell
42
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
66
DIOD alert for Feb 13

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock