Financhill
Buy
65

CB Quote, Financials, Valuation and Earnings

Last price:
$313.32
Seasonality move :
1.52%
Day range:
$312.46 - $314.40
52-week range:
$252.16 - $314.12
Dividend yield:
1.22%
P/E ratio:
13.08x
P/S ratio:
2.16x
P/B ratio:
1.72x
Volume:
1M
Avg. volume:
1.8M
1-year change:
13.3%
Market cap:
$123.3B
Revenue:
$55.9B
EPS (TTM):
$23.95
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $36.1B $41B $43B $50B $55.9B
Revenue Growth (YoY) 5.32% 13.6% 4.93% 16.34% 11.78%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $91M $80M -$307M -$140M
Operating Expenses -$3.7B -$7.9B -$7.2B -$9.4B -$11.2B
Operating Income $3.7B $7.9B $7.2B $9.4B $11.2B
 
Net Interest Expenses $516M $492M $570M $672M $741M
EBT. Incl. Unusual Items $4.2B $9.8B $6.5B $9.5B $11.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $629M $1.3B $1.2B $511M $1.8B
Net Income to Company $3.5B $8.5B $5.2B $9B $9.6B
 
Minority Interest in Earnings -- -- -- -$13M $368M
Net Income to Common Excl Extra Items $3.5B $8.5B $5.2B $9B $9.6B
 
Basic EPS (Cont. Ops) $7.82 $19.41 $12.50 $21.97 $22.94
Diluted EPS (Cont. Ops) $7.79 $19.27 $12.39 $21.80 $22.70
Weighted Average Basic Share $451.6M $440M $419.8M $410.8M $404.2M
Weighted Average Diluted Share $453.4M $443.2M $423.5M $414.2M $408.5M
 
EBITDA -- -- -- -- --
EBIT $4.2B $9.8B $6.5B $9.5B $11.5B
 
Revenue (Reported) $36.1B $41B $43B $50B $55.9B
Operating Income (Reported) $3.7B $7.9B $7.2B $9.4B $11.2B
Operating Income (Adjusted) $4.2B $9.8B $6.5B $9.5B $11.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.8B $12B $13.9B $15B $16.3B
Revenue Growth (YoY) 14.05% 10.77% 15.69% 8.53% 8.19%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $69M -$32M -$230M --
Operating Expenses -$1.4B -$1.4B -$2.5B -$2.8B -$4B
Operating Income $1.4B $1.4B $2.5B $2.8B $4B
 
Net Interest Expenses $122M $150M $174M $192M $197M
EBT. Incl. Unusual Items $2.1B $1.1B $2.5B $3B $3.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $218M $263M $413M $504M $787M
Net Income to Company $1.8B $792M $2B $2.5B --
 
Minority Interest in Earnings -- -- -$3M $166M $306M
Net Income to Common Excl Extra Items $1.8B $792M $2B $2.5B $3.1B
 
Basic EPS (Cont. Ops) $4.21 $1.90 $4.99 $5.75 $7.05
Diluted EPS (Cont. Ops) $4.18 $1.89 $4.95 $5.70 $6.99
Weighted Average Basic Share $435.3M $416.5M $409.5M $403.8M $397.3M
Weighted Average Diluted Share $438.4M $419.6M $412.6M $407.9M $400.9M
 
EBITDA -- -- -- -- --
EBIT $2.1B $1.1B $2.5B $3B $3.9B
 
Revenue (Reported) $10.8B $12B $13.9B $15B $16.3B
Operating Income (Reported) $1.4B $1.4B $2.5B $2.8B $4B
Operating Income (Adjusted) $2.1B $1.1B $2.5B $3B $3.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $40.4B $41.9B $48.4B $55B $58.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $85M -$159M -$391M --
Operating Expenses -$7.9B -$7.5B -$8.8B -$10.8B -$12B
Operating Income $7.9B $7.5B $8.8B $10.8B $12B
 
Net Interest Expenses $492M $542M $653M $725M $748M
EBT. Incl. Unusual Items $10B $7.4B $8.6B $10.9B $12.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B $1.3B $1.5B $658M $2.3B
Net Income to Company $8.8B $6.1B $7B $10.3B --
 
Minority Interest in Earnings -- -- -$3M $293M $414M
Net Income to Common Excl Extra Items $8.8B $6.1B $7B $10.3B $10.1B
 
Basic EPS (Cont. Ops) $19.76 $14.30 $17.06 $24.62 $24.19
Diluted EPS (Cont. Ops) $19.65 $14.18 $16.92 $24.42 $23.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $10B $7.4B $8.6B $10.9B $12.4B
 
Revenue (Reported) $40.4B $41.9B $48.4B $55B $58.6B
Operating Income (Reported) $7.9B $7.5B $8.8B $10.8B $12B
Operating Income (Adjusted) $10B $7.4B $8.6B $10.9B $12.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $30.5B $31.5B $36.8B $41.8B $44.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $85M -$154M -$238M --
Operating Expenses -$5.6B -$5.2B -$6.9B -$8.3B -$9B
Operating Income $5.6B $5.2B $6.9B $8.3B $9B
 
Net Interest Expenses $366M $416M $499M $552M $559M
EBT. Incl. Unusual Items $7.3B $4.8B $6.9B $8.3B $9.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $873M $907M $1.2B $1.3B $1.8B
Net Income to Company $6.4B $3.9B $5.7B $7B $4.3B
 
Minority Interest in Earnings -- -- -$3M $303M $349M
Net Income to Common Excl Extra Items $6.4B $3.9B $5.7B $7B $7.4B
 
Basic EPS (Cont. Ops) $14.40 $9.31 $13.90 $16.55 $17.79
Diluted EPS (Cont. Ops) $14.31 $9.23 $13.79 $16.39 $17.63
Weighted Average Basic Share $1.3B $1.3B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.3B $1.3B $1.2B $1.2B $1.2B
 
EBITDA -- -- -- -- --
EBIT $7.3B $4.8B $6.9B $8.3B $9.3B
 
Revenue (Reported) $30.5B $31.5B $36.8B $41.8B $44.6B
Operating Income (Reported) $5.6B $5.2B $6.9B $8.3B $9B
Operating Income (Adjusted) $7.3B $4.8B $6.9B $8.3B $9.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8B $1.8B $2.1B $2.6B $2.5B
Short Term Investments $95B $96.3B $23.8B $31.3B $36.9B
Accounts Receivable, Net $26.3B $28.9B $31.1B $33.6B $34.5B
Inventory -- -- -- -- --
Prepaid Expenses $2.8B $3B $3.1B $3.2B $3.4B
Other Current Assets -- -- -- -- --
Total Current Assets $25.4B $24.3B $25.4B $27.7B $29.2B
 
Property Plant And Equipment $2.5B $2.4B $3B $3.7B $3.9B
Long-Term Investments $10.2B $19.3B $3.3B $3.6B $3.8B
Goodwill $15.4B $15.2B $16.2B $19.7B $19.6B
Other Intangibles $6.1B $5.7B $9.1B $10.4B $9.6B
Other Long-Term Assets -- -- -- -- --
Total Assets $174B $181.8B $179.3B $207.2B $223.1B
 
Accounts Payable $6.8B $7.3B $7.8B $8.3B $8.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $61.9B $67.3B $68.1B $74.2B $77.5B
 
Long-Term Debt $15.6B $15.8B $15.3B $14B $15.6B
Capital Leases -- -- -- -- --
Total Liabilities $114.6B $122B $128.8B $143.5B $154.7B
 
Common Stock $11.1B $11B $10.3B $241M $235M
Other Common Equity Adj $2.9B $350M -$10.2B -$6.8B -$8.6B
Common Equity $59.4B $59.7B $50.5B $59.5B $64B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $4.2B $4.4B
Total Equity $59.4B $59.7B $50.5B $63.7B $68.4B
 
Total Liabilities and Equity $174B $181.8B $179.3B $207.2B $223.1B
Cash and Short Terms $96.8B $97.9B $25.8B $33.8B $39.2B
Total Debt $15.8B $17B $15.8B $15.6B $16.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.8B $2.3B $2.8B $2.7B $2.5B
Short Term Investments $96.2B $88.3B $105.2B $37.4B --
Accounts Receivable, Net $28.6B $31.9B $34B $35.6B --
Inventory -- -- -- -- --
Prepaid Expenses $3.1B $3.3B $3.5B $3.6B --
Other Current Assets -- -- -- -- --
Total Current Assets $25.8B $26.4B $29.5B $34.9B $36.9B
 
Property Plant And Equipment $434M $458M $549M $748M $1B
Long-Term Investments $3B $2.9B $188M -- --
Goodwill $15.4B $16.1B $19.6B $20B --
Other Intangibles $5.8B $8.7B $10.5B $10B --
Other Long-Term Assets -- -- -- -- --
Total Assets $179.1B $175.8B $199.2B $227B $245.5B
 
Accounts Payable $7.1B $7.8B $8.5B $8.7B $8.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $1.6B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $66.9B $70.6B $73.2B $80B $83.4B
 
Long-Term Debt $15.6B $14.8B $14.6B $15.7B $17.3B
Capital Leases -- -- -- -- --
Total Liabilities $119.8B $128.2B $141.7B $156.9B $167.7B
 
Common Stock $11B $10.3B $241M $235M $231M
Other Common Equity Adj $978M -$12.2B -$11.5B -$5.3B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $5.1B $4.4B $6B
Total Equity $59.3B $47.6B $57.5B $70.1B $77.8B
 
Total Liabilities and Equity $179.1B $175.8B $199.2B $227B $245.5B
Cash and Short Terms $97.8B $90.4B $107.8B $39.9B --
Total Debt $15.6B $14.8B $14.6B $15.7B $17.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.5B $8.5B $5.2B $9B $9.6B
Depreciation & Amoritzation $290M $287M $285M $310M $323M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$450M -$2.9B -$2.4B -$1.6B -$1.3B
Change in Inventories -- -- -- -- --
Cash From Operations $10.7B $12.6B $12.3B $13.8B $17.6B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- $5.2B $34M $538M
Cash From Investing -$8.4B -$8.1B -$6.7B -$8.8B -$15.3B
 
Dividends Paid (Ex Special Dividend) $1.4B $1.4B $1.4B $1.4B $1.4B
Special Dividend Paid
Long-Term Debt Issued $988M $1.6B -- -- $2.4B
Long-Term Debt Repaid -$1.3B -- -$1B -$475M -$1.4B
Repurchase of Common Stock $523M $4.9B $2.9B $2.4B $1.8B
Other Financing Activities -$3M -$25M -$139M -$677M $46M
Cash From Financing -$2.1B -$4.4B -$5.1B -$4.5B -$2.2B
 
Beginning Cash (CF) $1.8B $1.8B $2.1B $2.6B $2.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $190M -$25M $316M $494M -$72M
Ending Cash (CF) $2B $1.7B $2.3B $3.1B $2.3B
 
Levered Free Cash Flow $10.7B $12.6B $12.3B $13.8B $17.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.8B $792M $2B $2.5B --
Depreciation & Amoritzation $71M $69M $84M $81M $75M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.1B -$1.4B -$417M -$1M --
Change in Inventories -- -- -- -- --
Cash From Operations $3.6B $3.6B $5.1B $4.8B $3.9B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- $5.1B -$23M -- --
Cash From Investing -$2B -$6.5B -$3.5B -$5.9B -$5.6B
 
Dividends Paid (Ex Special Dividend) $353M $349M $356M $371M $390M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $1.3B --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $1.5B $656M $581M $295M $1.1B
Other Financing Activities $10M -$24M $40M $559M --
Cash From Financing -$1.8B -$2B -$1B $1.1B $1.7B
 
Beginning Cash (CF) $1.8B $2.3B $2.8B $2.7B $2.5B
Foreign Exchange Rate Adjustment -$15M -$77M -$92M $53M $49M
Additions / Reductions -$202M -$5B $403M $110M $83M
Ending Cash (CF) $1.6B -$2.8B $3.1B $2.8B $2.6B
 
Levered Free Cash Flow $3.6B $3.6B $5.1B $4.8B $3.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $8.8B $6.1B $7B $10.3B --
Depreciation & Amoritzation $289M $282M $300M $325M $306M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2B -$4.2B -$833M -$1.7B --
Change in Inventories -- -- -- -- --
Cash From Operations $12.3B $12.4B $13.4B $16.1B $14.7B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- $5.1B $71M $572M $289M
Cash From Investing -$5.8B -$9.3B -$7.2B -$14.9B -$12.8B
 
Dividends Paid (Ex Special Dividend) $1.4B $1.4B $1.4B $1.4B $1.5B
Special Dividend Paid
Long-Term Debt Issued -- -- -- $2.3B --
Long-Term Debt Repaid -- -- -$1.5B -$700M --
Repurchase of Common Stock $4.1B $3.7B $2B $1.9B $3B
Other Financing Activities -$119M -$91M -$70M -$286M --
Cash From Financing -$6.7B -$2.3B -$5.7B -$1.2B -$2.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$77M $468M $514M -$100M -$224M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $12.3B $12.4B $13.4B $16.1B $14.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6.4B $3.9B $5.7B $7B $4.3B
Depreciation & Amoritzation $216M $211M $226M $241M $224M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.3B -$3.6B -$2B -$2.2B -$1.6B
Change in Inventories -- -- -- -- --
Cash From Operations $9.4B $9.2B $10.4B $12.7B $9.8B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- $5.1B -- $538M $289M
Cash From Investing -$4.6B -$5.9B -$6.4B -$12.5B -$9.9B
 
Dividends Paid (Ex Special Dividend) $1.1B $1B $1B $1.1B $1.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $2.3B $249M
Long-Term Debt Repaid -- -- -$475M -$700M -$800M
Repurchase of Common Stock $3.9B $2.8B $1.8B $1.4B $2.5B
Other Financing Activities -$47M -$113M -$44M $347M $347M
Cash From Financing -$4.8B -$2.7B -$3.3B -$62M -$189M
 
Beginning Cash (CF) $5.6B $11.4B $7.5B $7.9B $7.1B
Foreign Exchange Rate Adjustment -$33M -$215M -$36M -$49M $266M
Additions / Reductions -$40M $453M $651M $57M -$95M
Ending Cash (CF) $5.6B $11.7B $8.2B $7.9B $7.2B
 
Levered Free Cash Flow $9.4B $9.2B $10.4B $12.7B $9.8B

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 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock