Financhill
Sell
48

CAT Quote, Financials, Valuation and Earnings

Last price:
$350.40
Seasonality move :
3.59%
Day range:
$357.70 - $362.88
52-week range:
$276.94 - $418.50
Dividend yield:
1.5%
P/E ratio:
16.74x
P/S ratio:
2.72x
P/B ratio:
8.99x
Volume:
1.8M
Avg. volume:
1.9M
1-year change:
23.55%
Market cap:
$174.3B
Revenue:
$67.1B
EPS (TTM):
$21.57
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $53.8B $41.7B $51B $59.4B $67.1B
Revenue Growth (YoY) -1.69% -22.4% 22.09% 16.59% 12.84%
 
Cost of Revenues $37.4B $29.7B $36B $41.9B $43.8B
Gross Profit $16.4B $12.1B $15B $17.5B $23.3B
Gross Profit Margin 30.51% 28.93% 29.43% 29.47% 34.69%
 
R&D Expenses $1.7B $1.4B $1.7B $1.8B $2.1B
Selling, General & Admin $5.2B $4.6B $5.4B $5.7B $6.4B
Other Inc / (Exp) -$259M -$156M $1.7B $199M $101M
Operating Expenses $8.1B $7.5B $8.1B $8.7B $10.3B
Operating Income $8.3B $4.6B $6.9B $8.8B $13B
 
Net Interest Expenses $219M $402M $408M $276M $17M
EBT. Incl. Unusual Items $7.8B $4B $8.2B $8.8B $13.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7B $1B $1.7B $2.1B $2.8B
Net Income to Company $6.1B $3B $6.5B $6.7B $10.3B
 
Minority Interest in Earnings -$1M -$5M -$4M $1M $3M
Net Income to Common Excl Extra Items $6.1B $3B $6.5B $6.7B $10.3B
 
Basic EPS (Cont. Ops) $10.85 $5.51 $11.93 $12.72 $20.24
Diluted EPS (Cont. Ops) $10.74 $5.46 $11.83 $12.64 $20.12
Weighted Average Basic Share $561.6M $544.1M $544M $526.9M $510.6M
Weighted Average Diluted Share $567.5M $548.6M $548.5M $530.4M $513.6M
 
EBITDA $10.8B $6.9B $11B $11.4B $15.7B
EBIT $8.2B $4.5B $8.7B $9.2B $13.6B
 
Revenue (Reported) $53.8B $41.7B $51B $59.4B $67.1B
Operating Income (Reported) $8.3B $4.6B $6.9B $8.8B $13B
Operating Income (Adjusted) $8.2B $4.5B $8.7B $9.2B $13.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.9B $12.4B $15B $16.8B $16.1B
Revenue Growth (YoY) -22.55% 25.46% 20.95% 12.11% -4.19%
 
Cost of Revenues $7.1B $8.7B $10.4B $10.9B $10.4B
Gross Profit $2.8B $3.7B $4.6B $5.9B $5.7B
Gross Profit Margin 28.59% 29.6% 30.95% 35.38% 35.42%
 
R&D Expenses $344M $427M $476M $554M $533M
Selling, General & Admin $1.1B $1.3B $1.4B $1.6B $1.7B
Other Inc / (Exp) -$7M $205M $190M $60M -$32M
Operating Expenses $1.8B $2B $2.2B $2.5B $2.6B
Operating Income $985M $1.7B $2.4B $3.4B $3.1B
 
Net Interest Expenses $115M $94M $57M -- $17M
EBT. Incl. Unusual Items $863M $1.8B $2.6B $3.5B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $187M $368M $527M $734M $642M
Net Income to Company $671M $1.4B $2B $2.8B $2.5B
 
Minority Interest in Earnings -$3M -$2M $1M $1M $1M
Net Income to Common Excl Extra Items $668M $1.4B $2B $2.8B $2.5B
 
Basic EPS (Cont. Ops) $1.23 $2.62 $3.89 $5.48 $5.09
Diluted EPS (Cont. Ops) $1.22 $2.60 $3.87 $5.45 $5.06
Weighted Average Basic Share $542.3M $544M $525M $509.8M $484.2M
Weighted Average Diluted Share $546.4M $547.6M $527.6M $512.6M $486.7M
 
EBITDA $1.6B $2.5B $3.2B $4.2B $3.8B
EBIT $999M $1.9B $2.7B $3.6B $3.2B
 
Revenue (Reported) $9.9B $12.4B $15B $16.8B $16.1B
Operating Income (Reported) $985M $1.7B $2.4B $3.4B $3.1B
Operating Income (Adjusted) $999M $1.9B $2.7B $3.6B $3.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $43.7B $48.4B $56.6B $66.6B $65.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $31.1B $33.8B $40.2B $44.3B $42.1B
Gross Profit $12.6B $14.6B $16.4B $22.3B $23.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.4B $1.6B $1.9B $2B $2.1B
Selling, General & Admin $4.7B $5.2B $5.6B $6.1B $6.7B
Other Inc / (Exp) -$245M $357M $1.7B -$428M $96M
Operating Expenses $7.6B $8B $8.6B $9.9B $10.3B
Operating Income $5B $6.6B $7.8B $12.4B $13.3B
 
Net Interest Expenses $359M $421M $324M $109M --
EBT. Incl. Unusual Items $4.4B $6.6B $9.2B $11.9B $13.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $1.5B $1.9B $2.8B $2.8B
Net Income to Company $3.3B $5.2B $7.4B $9.1B $10.7B
 
Minority Interest in Earnings -$4M -$4M $1M -- $6M
Net Income to Common Excl Extra Items $3.3B $5.1B $7.4B $9.1B $10.7B
 
Basic EPS (Cont. Ops) $6.07 $9.43 $13.86 $17.75 $21.68
Diluted EPS (Cont. Ops) $6.01 $9.35 $13.77 $17.65 $21.57
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $7.4B $9.5B $11.9B $14.6B $16.1B
EBIT $4.9B $7.1B $9.7B $12.4B $13.9B
 
Revenue (Reported) $43.7B $48.4B $56.6B $66.6B $65.7B
Operating Income (Reported) $5B $6.6B $7.8B $12.4B $13.3B
Operating Income (Adjusted) $4.9B $7.1B $9.7B $12.4B $13.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $30.5B $37.2B $42.8B $50B $48.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.8B $25.9B $30.1B $32.5B $30.8B
Gross Profit $8.8B $11.3B $12.7B $17.5B $17.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1B $1.2B $1.4B $1.6B $1.6B
Selling, General & Admin $3.4B $3.9B $4.2B $4.6B $4.9B
Other Inc / (Exp) $174M $687M $657M $30M $25M
Operating Expenses $5.6B $6B $6.5B $7.7B $7.6B
Operating Income $3.2B $5.3B $6.2B $9.8B $10.1B
 
Net Interest Expenses $293M $312M $228M $67M $43M
EBT. Incl. Unusual Items $3.1B $5.6B $6.7B $9.8B $10.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $839M $1.3B $1.4B $2.2B $2.2B
Net Income to Company $2.2B $4.4B $5.3B $7.7B $8B
 
Minority Interest in Earnings -$5M -$4M $1M -- $3M
Net Income to Common Excl Extra Items $2.2B $4.4B $5.3B $7.7B $8B
 
Basic EPS (Cont. Ops) $4.07 $8.00 $9.92 $14.94 $16.37
Diluted EPS (Cont. Ops) $4.04 $7.93 $9.86 $14.86 $16.29
Weighted Average Basic Share $1.6B $1.6B $1.6B $1.5B $1.5B
Weighted Average Diluted Share $1.6B $1.6B $1.6B $1.5B $1.5B
 
EBITDA $5.3B $7.8B $8.6B $11.8B $12.1B
EBIT $3.4B $6B $7B $10.2B $10.5B
 
Revenue (Reported) $30.5B $37.2B $42.8B $50B $48.6B
Operating Income (Reported) $3.2B $5.3B $6.2B $9.8B $10.1B
Operating Income (Adjusted) $3.4B $6B $7B $10.2B $10.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $9.4B $9.3B $7B $7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $17.9B $16.8B $17.4B $17.9B $18.8B
Inventory $11.3B $11.4B $14B $16.3B $16.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.7B $1.9B $2.8B $2.6B $4.6B
Total Current Assets $39.2B $39.5B $43.5B $43.8B $46.9B
 
Property Plant And Equipment $12.9B $12.4B $12.1B $12B $12.7B
Long-Term Investments -- -- -- -- --
Goodwill $6.2B $6.4B $6.3B $5.3B $5.3B
Other Intangibles $1.6B $1.3B $1B $758M $564M
Other Long-Term Assets $3.3B $3.8B $4.1B $4.6B $5.3B
Total Assets $78.5B $78.3B $82.8B $81.9B $87.5B
 
Accounts Payable $6B $6.1B $8.2B $8.7B $7.9B
Accrued Expenses $5.4B $4.7B $6B $6.4B $7.7B
Current Portion Of Long-Term Debt $6.2B $9.1B $6.4B $5.3B $8.8B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.2B $2B $2.3B $2.7B $3.1B
Total Current Liabilities $26.6B $25.7B $29.8B $31.5B $34.7B
 
Long-Term Debt $26.2B $25.9B $26B $25.8B $24.5B
Capital Leases -- -- -- -- --
Total Liabilities $63.8B $62.9B $66.3B $66.1B $68B
 
Common Stock $5.9B $6.2B $6.4B $6.6B $6.4B
Other Common Equity Adj -$1.6B -$888M -$1.6B -$2.5B -$1.8B
Common Equity $14.6B $15.3B $16.5B $15.9B $19.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $41M $47M $32M $22M $9M
Total Equity $14.6B $15.4B $16.5B $15.9B $19.5B
 
Total Liabilities and Equity $78.5B $78.3B $82.8B $81.9B $87.5B
Cash and Short Terms $8.3B $9.4B $9.3B $7B $7B
Total Debt $37.5B $37.1B $37.7B $37.1B $37.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $9.4B $6.3B $6.5B $5.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $15.9B $16.6B $17.1B $18.7B $18.9B
Inventory $11.5B $13.7B $16.9B $17.6B $17.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.8B $2.2B $2.3B $5.1B $3.1B
Total Current Assets $38.5B $41.9B $42.6B $48B $44.9B
 
Property Plant And Equipment $12.2B $11.9B $11.6B $12.3B $12.8B
Long-Term Investments -- -- -- -- --
Goodwill $6.3B $6.4B $6.1B $5.3B $5.3B
Other Intangibles $1.4B $1.1B $806M $604M $448M
Other Long-Term Assets $3.5B $3.9B $4.4B $4.9B $5.1B
Total Assets $76.7B $80.8B $80.9B $86.8B $86.3B
 
Accounts Payable $5.2B $7.2B $8.3B $7.8B $7.7B
Accrued Expenses $4.6B $5.7B $6.2B $7B $7.1B
Current Portion Of Long-Term Debt $12B $9.6B $11B $12.9B $12.1B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2B $2.3B $2.9B $3.1B $2.9B
Total Current Liabilities $25B $26B $30.2B $33.1B $32.2B
 
Long-Term Debt $26.1B $27.2B $25.5B $24.3B $25.8B
Capital Leases -- -- -- -- --
Total Liabilities $61.7B $64.1B $65.3B $66.3B $66.9B
 
Common Stock $6.2B $6.4B $6.5B $6.7B $5.6B
Other Common Equity Adj -$1.4B -$1.4B -$3.4B -$2.2B -$1.7B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $45M $30M $31M $18M $6M
Total Equity $15B $16.7B $15.6B $20.5B $19.4B
 
Total Liabilities and Equity $76.7B $80.8B $80.9B $86.8B $86.3B
Cash and Short Terms $9.3B $9.4B $6.3B $6.5B $5.6B
Total Debt $38.1B $36.8B $36.5B $37.1B $37.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $6.1B $3B $6.5B $6.7B $10.3B
Depreciation & Amoritzation $2.6B $2.4B $2.4B $2.2B $2.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $171M $1.4B -$1.3B -$220M -$437M
Change in Inventories $274M -$34M -$2.6B -$2.6B -$364M
Cash From Operations $6.9B $6.3B $7.2B $7.8B $12.9B
 
Capital Expenditures $2.7B $2.1B $2.5B $2.6B $3.1B
Cash Acquisitions $41M $25M $36M $1M -$4M
Cash From Investing -$1.9B -$1.5B -$3.1B -$2.5B -$5.9B
 
Dividends Paid (Ex Special Dividend) -$2.1B -$2.2B -$2.3B -$2.4B -$2.6B
Special Dividend Paid
Long-Term Debt Issued $9.8B $10.4B $7B $6.7B $8.3B
Long-Term Debt Repaid -$8.3B -$8.2B -$9.8B -$7.7B -$6.3B
Repurchase of Common Stock -$4B -$1.1B -$2.7B -$4.2B -$5B
Other Financing Activities -$3M -$1M -$4M -$10M --
Cash From Financing -$4.5B -$3.8B -$4.2B -$7.3B -$6.9B
 
Beginning Cash (CF) $7.9B $8.3B $9.4B $9.3B $7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $446M $1.1B -$74M -$2.1B $82M
Ending Cash (CF) $8.3B $9.4B $9.3B $7B $7B
 
Levered Free Cash Flow $4.2B $4.2B $4.7B $5.2B $9.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $671M $1.4B $2B $2.8B $2.5B
Depreciation & Amoritzation $593M $593M $551M $525M $543M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $297M $17M $82M $146M $215M
Change in Inventories $6M -$1B -$1.1B $136M -$138M
Cash From Operations $1.7B $1.7B $2.5B $4.1B $3.6B
 
Capital Expenditures $493M $587M $617M $781M $723M
Cash Acquisitions -- -$5M -- -- -$6M
Cash From Investing -$216M -$375M $190M -$3.4B -$1B
 
Dividends Paid (Ex Special Dividend) -$558M -$607M -$633M -$663M -$683M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.3B $2B $1.6B $3.1B $3.4B
Long-Term Debt Repaid -$2.2B -$2.7B -$1B -$2.2B -$1.6B
Repurchase of Common Stock $10M -$1.4B -$1.4B -$358M -$782M
Other Financing Activities -- -$2M -$1M -- --
Cash From Financing -$1B -$2.7B -$2.3B -$1.4B -$1.2B
 
Beginning Cash (CF) $8.8B $10.8B $6B $7.4B $4.3B
Foreign Exchange Rate Adjustment $10M -$12M -$72M -$59M -$22M
Additions / Reductions $518M -$1.4B $404M -$775M $1.3B
Ending Cash (CF) $9.3B $9.4B $6.4B $6.6B $5.6B
 
Levered Free Cash Flow $1.2B $1.2B $1.9B $3.3B $2.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.3B $5.2B $7.4B $9.1B $10.7B
Depreciation & Amoritzation $2.5B $2.4B $2.2B $2.2B $2.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.2B -$357M -$568M -$904M -$148M
Change in Inventories $811M -$2.1B -$3.5B -$925M $279M
Cash From Operations $6.7B $7.9B $6.4B $11.6B $12.6B
 
Capital Expenditures $2.3B $2.3B $2.7B $2.9B $3B
Cash Acquisitions $51M $35M $14M -$14M -$57M
Cash From Investing -$1.5B -$2.6B -$2.7B -$6.2B -$1.4B
 
Dividends Paid (Ex Special Dividend) -$2.3B -$2.3B -$2.4B -$2.5B -$2.6B
Special Dividend Paid
Long-Term Debt Issued $10.4B $7.9B $5.6B $7.5B $9.5B
Long-Term Debt Repaid -$9B -$10.1B -$6.5B -$6.9B -$8.7B
Repurchase of Common Stock -$1.9B -$1.6B -$4.4B -$3.1B -$9.8B
Other Financing Activities -$2M -$4M -- -- --
Cash From Financing -$3.7B -$5.1B -$6.7B -$5B -$12.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B $96M -$3B $439M -$885M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.4B $5.5B $3.8B $8.7B $9.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.2B $4.4B $5.3B $7.7B $8B
Depreciation & Amoritzation $1.8B $1.8B $1.7B $1.6B $1.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.5B -$326M $365M -$319M -$30M
Change in Inventories -$139M -$2.2B -$3.1B -$1.4B -$781M
Cash From Operations $4.3B $5.8B $5B $8.9B $8.6B
 
Capital Expenditures $1.5B $1.7B $1.9B $2.2B $2.2B
Cash Acquisitions $13M $23M $1M -$14M -$67M
Cash From Investing -$959M -$2.1B -$1.7B -$5.3B -$804M
 
Dividends Paid (Ex Special Dividend) -$1.7B -$1.7B -$1.8B -$1.9B -$2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.4B $6.9B $5.6B $6.4B $7.6B
Long-Term Debt Repaid -$6.8B -$8.6B -$5.3B -$4.5B -$6.9B
Repurchase of Common Stock -$1.1B -$1.6B -$3.3B -$2.2B -$7.1B
Other Financing Activities -$1M -$4M -$1M -- --
Cash From Financing -$2.2B -$3.6B -$6.2B -$3.9B -$9.1B
 
Beginning Cash (CF) $24.2B $31.6B $21.8B $21.2B $16.3B
Foreign Exchange Rate Adjustment -$56M -$9M -$79M -$119M -$39M
Additions / Reductions $1.1B $92M -$2.8B -$334M -$1.3B
Ending Cash (CF) $25.2B $31.6B $18.9B $20.8B $15B
 
Levered Free Cash Flow $2.8B $4.1B $3.1B $6.6B $6.5B

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

GET BETTER TRADE IDEAS

Popular

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Why Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 10

IonQ [IONQ] is up 7.07% over the past day.

Sell
47
CEG alert for Jan 10

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
8
CRNX alert for Jan 10

Crinetics Pharmaceuticals [CRNX] is down 16.31% over the past day.

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

Show me the best stock