Financhill
Sell
41

CF Quote, Financials, Valuation and Earnings

Last price:
$77.57
Seasonality move :
7.02%
Day range:
$77.54 - $78.23
52-week range:
$67.34 - $104.45
Dividend yield:
2.58%
P/E ratio:
9.35x
P/S ratio:
1.92x
P/B ratio:
2.50x
Volume:
1.5M
Avg. volume:
2.5M
1-year change:
-9.17%
Market cap:
$12.1B
Revenue:
$5.9B
EPS (TTM):
$8.30
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.1B $6.5B $11.2B $6.6B $5.9B
Revenue Growth (YoY) -10.15% 58.54% 71.09% -40.72% -10.48%
 
Cost of Revenues $3.3B $4.2B $5.4B $3.9B $3.9B
Gross Profit $834M $2.4B $5.8B $2.7B $2.1B
Gross Profit Margin 20.22% 36.11% 51.94% 41.07% 34.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $206M $223M $290M $289M $320M
Other Inc / (Exp) $26M -$458M -$197M -$12M $49M
Operating Expenses $206M $223M $290M $289M $320M
Operating Income $628M $2.1B $5.5B $2.4B $1.7B
 
Net Interest Expenses $179M $184M $344M $150M $121M
EBT. Incl. Unusual Items $463M $1.5B $5.1B $2.2B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31M $283M $1.2B $410M $285M
Net Income to Company $432M $1.3B $3.9B $1.8B $1.5B
 
Minority Interest in Earnings $115M $343M $591M $313M $259M
Net Income to Common Excl Extra Items $432M $1.3B $3.9B $1.8B $1.5B
 
Basic EPS (Cont. Ops) $1.48 $4.27 $16.46 $7.89 $6.75
Diluted EPS (Cont. Ops) $1.47 $4.24 $16.39 $7.87 $6.74
Weighted Average Basic Share $214.9M $215M $203.3M $193.3M $180.4M
Weighted Average Diluted Share $215.2M $216.2M $204.2M $193.8M $180.7M
 
EBITDA $1.5B $3B $6.4B $3.3B $2.7B
EBIT $628M $2.1B $5.5B $2.4B $1.7B
 
Revenue (Reported) $4.1B $6.5B $11.2B $6.6B $5.9B
Operating Income (Reported) $628M $2.1B $5.5B $2.4B $1.7B
Operating Income (Adjusted) $628M $2.1B $5.5B $2.4B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $2.3B $1.3B $1.4B $1.7B
Revenue Growth (YoY) 60.8% 70.41% -45.15% 7.62% 21.1%
 
Cost of Revenues $934M $1.4B $902M $926M $958M
Gross Profit $428M $915M $371M $444M $701M
Gross Profit Margin 31.42% 39.42% 29.14% 32.41% 42.25%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $52M $66M $68M $78M $88M
Other Inc / (Exp) -$474M -$98M -$49M $6M --
Operating Expenses $52M $66M $68M $78M $88M
Operating Income $376M $849M $303M $366M $613M
 
Net Interest Expenses $46M $46M $39M -- $41M
EBT. Incl. Unusual Items -$137M $693M $253M $400M $565M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$46M $155M $23M $59M $105M
Net Income to Company -$91M $538M $230M $341M $460M
 
Minority Interest in Earnings $94M $100M $66M $65M $107M
Net Income to Common Excl Extra Items -$91M $538M $230M $341M $460M
 
Basic EPS (Cont. Ops) -$0.86 $2.19 $0.85 $1.55 $2.19
Diluted EPS (Cont. Ops) -$0.86 $2.18 $0.85 $1.55 $2.19
Weighted Average Basic Share $214.9M $200.2M $192.4M $178.4M $161M
Weighted Average Diluted Share $214.9M $200.9M $192.9M $178.6M $161.2M
 
EBITDA $576M $1.1B $516M $595M $830M
EBIT $376M $849M $303M $366M $613M
 
Revenue (Reported) $1.4B $2.3B $1.3B $1.4B $1.7B
Operating Income (Reported) $376M $849M $303M $366M $613M
Operating Income (Adjusted) $376M $849M $303M $366M $613M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.1B $11.1B $7.7B $6B $6.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.8B $5.5B $4.4B $3.9B $4B
Gross Profit $1.3B $5.7B $3.3B $2.1B $2.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $219M $259M $300M $318M $351M
Other Inc / (Exp) -$444M -$213M -$20M $31M --
Operating Expenses $219M $259M $300M $318M $351M
Operating Income $1.1B $5.4B $3B $1.8B $2.4B
 
Net Interest Expenses $178M $413M $115M $109M $161M
EBT. Incl. Unusual Items $575M $4.9B $3.1B $1.8B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $55M $1.1B $571M $328M $375M
Net Income to Company $520M $3.8B $2.5B $1.4B $1.7B
 
Minority Interest in Earnings $221M $596M $384M $273M $316M
Net Income to Common Excl Extra Items $520M $3.8B $2.5B $1.4B $1.7B
 
Basic EPS (Cont. Ops) $1.39 $15.31 $10.79 $6.32 $8.31
Diluted EPS (Cont. Ops) $1.38 $15.24 $10.75 $6.31 $8.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.9B $6.3B $3.8B $2.7B $3.3B
EBIT $1.1B $5.4B $3B $1.8B $2.4B
 
Revenue (Reported) $5.1B $11.1B $7.7B $6B $6.7B
Operating Income (Reported) $1.1B $5.4B $3B $1.8B $2.4B
Operating Income (Adjusted) $1.1B $5.4B $3B $1.8B $2.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4B $8.6B $5.1B $4.4B $5.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9B $4B $3B $2.9B $3B
Gross Profit $1.1B $4.5B $2.1B $1.5B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $167M $203M $213M $242M $273M
Other Inc / (Exp) -$460M -$215M -$38M $5M -$9M
Operating Expenses $167M $203M $213M $242M $273M
Operating Income $938M $4.3B $1.9B $1.3B $2B
 
Net Interest Expenses $140M $369M $115M $74M $114M
EBT. Incl. Unusual Items $458M $3.8B $1.8B $1.3B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57M $913M $326M $244M $334M
Net Income to Company $401M $2.9B $1.5B $1.1B $1.3B
 
Minority Interest in Earnings $189M $442M $235M $195M $252M
Net Income to Common Excl Extra Items $401M $2.9B $1.5B $1.1B $1.3B
 
Basic EPS (Cont. Ops) $0.98 $12.02 $6.41 $4.88 $6.41
Diluted EPS (Cont. Ops) $0.97 $11.96 $6.40 $4.87 $6.40
Weighted Average Basic Share $645.3M $617M $583.2M $548.7M $492.5M
Weighted Average Diluted Share $647.5M $619.7M $584.8M $549.5M $493.1M
 
EBITDA $1.6B $5B $2.5B $2B $2.6B
EBIT $938M $4.3B $1.9B $1.3B $2B
 
Revenue (Reported) $4B $8.6B $5.1B $4.4B $5.2B
Operating Income (Reported) $938M $4.3B $1.9B $1.3B $2B
Operating Income (Adjusted) $938M $4.3B $1.9B $1.3B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $683M $1.6B $2.3B $2B $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $256M $464M $542M $459M $378M
Inventory $287M $408M $474M $299M $314M
Prepaid Expenses $97M $4M $215M $167M $145M
Other Current Assets $35M $56M $79M $47M $43M
Total Current Assets $1.4B $2.6B $3.7B $3.1B $2.5B
 
Property Plant And Equipment $7.9B $7.3B $6.7B $7.4B $7B
Long-Term Investments $80M $82M $74M $26M $29M
Goodwill $2.4B $2.1B $2.1B $2.5B $2.5B
Other Intangibles $104M $45M $15M $538M $507M
Other Long-Term Assets $207M $187M $210M $240M $262M
Total Assets $12.3B $12.6B $13.4B $14.6B $13.6B
 
Accounts Payable $85M $110M $63M $114M $125M
Accrued Expenses $339M $455M $512M $406M $478M
Current Portion Of Long-Term Debt $249M -- -- -- --
Current Portion Of Capital Lease Obligations $88M $89M $93M $96M $86M
Other Current Liabilities $15M $54M $89M $36M $5M
Total Current Liabilities $906M $1.4B $995M $800M $818M
 
Long-Term Debt $3.9B $3.6B $3.1B $3.1B $3.2B
Capital Leases -- -- -- -- --
Total Liabilities $6.7B $6.5B $5.6B $6.2B $6B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$320M -$257M -$230M -$209M -$280M
Common Equity $2.9B $3.2B $5.1B $5.7B $5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.7B $2.8B $2.8B $2.7B $2.6B
Total Equity $5.6B $6B $7.9B $8.4B $7.6B
 
Total Liabilities and Equity $12.3B $12.6B $13.4B $14.6B $13.6B
Cash and Short Terms $683M $1.6B $2.3B $2B $1.6B
Total Debt $4.1B $3.6B $3.1B $3.1B $3.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $757M $2.2B $3.3B $1.9B $1.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $386M $721M $417M $482M $602M
Inventory $418M $500M $318M $301M $367M
Prepaid Expenses $201M $179M $147M $133M $125M
Other Current Assets $52M $88M $54M $57M --
Total Current Assets $1.8B $3.7B $4.2B $2.9B $3B
 
Property Plant And Equipment $7.5B $6.8B $6.4B $7.1B $7.2B
Long-Term Investments $92M $86M $32M $28M $35M
Goodwill $2.1B $2.1B $2.1B $2.5B --
Other Intangibles $66M $15M -- $515M --
Other Long-Term Assets $207M $637M $799M $869M --
Total Assets $11.8B $13.3B $13.5B $13.8B $14.2B
 
Accounts Payable $537M $711M $497M $562M $716M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $93M $96M $101M $86M --
Other Current Liabilities $9M $38M $26M $14M --
Total Current Liabilities $1B $1.4B $926M $1B $1.3B
 
Long-Term Debt $3.6B $3.2B $3.1B $3.2B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $6.2B $6.2B $5.2B $6.1B $6.5B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$316M -$270M -$225M -$209M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.7B $2.7B $2.6B $2.5B $2.8B
Total Equity $5.6B $7.1B $8.3B $7.7B $7.7B
 
Total Liabilities and Equity $11.8B $13.3B $13.5B $13.8B $14.2B
Cash and Short Terms $757M $2.2B $3.3B $1.9B $1.8B
Total Debt $3.6B $3.2B $3.1B $3.2B $3.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $432M $1.3B $3.9B $1.8B $1.5B
Depreciation & Amoritzation $892M $888M $850M $869M $925M
Stock-Based Compensation $25M $30M $41M $37M $36M
Change in Accounts Receivable -$19M -$235M -$110M $100M $77M
Change in Inventories $27M -$123M -$93M $152M -$28M
Cash From Operations $1.2B $2.9B $3.9B $2.8B $2.3B
 
Capital Expenditures $309M $524M $462M $1.7B $519M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$305M -$466M -$446M -$1.7B -$469M
 
Dividends Paid (Ex Special Dividend) $258M $260M $306M $311M $364M
Special Dividend Paid
Long-Term Debt Issued $500M -- -- -- --
Long-Term Debt Repaid -$500M -$518M -$507M -- --
Repurchase of Common Stock $100M $539M $1.3B $580M $1.5B
Other Financing Activities -$179M -$210M -$623M -$461M -$308M
Cash From Financing -$542M -$1.5B -$2.7B -$1.4B -$2.2B
 
Beginning Cash (CF) $683M $1.6B $2.3B $2B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $396M $945M $695M -$291M -$418M
Ending Cash (CF) $1.1B $2.6B $3B $1.7B $1.2B
 
Levered Free Cash Flow $928M $2.3B $3.4B $1B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$91M $538M $230M $341M $460M
Depreciation & Amoritzation $203M $221M $213M $229M $217M
Stock-Based Compensation $7M $10M $10M $7M $13M
Change in Accounts Receivable $22M -$6M -$33M $47M -$37M
Change in Inventories -$111M -$32M -$10M -$3M -$48M
Cash From Operations $687M $990M $618M $931M $1.1B
 
Capital Expenditures $211M $190M $147M $139M $347M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$201M -$187M -$144M -$139M -$283M
 
Dividends Paid (Ex Special Dividend) $65M $80M $77M $90M $81M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$263M -- -- -- --
Repurchase of Common Stock $50M $519M $150M $490M $360M
Other Financing Activities -$130M -$395M -$204M -$164M --
Cash From Financing -$503M -$966M -$431M -$745M -$618M
 
Beginning Cash (CF) $757M $2.2B $3.3B $1.9B $1.8B
Foreign Exchange Rate Adjustment -$3M -$15M -$8M $11M -$11M
Additions / Reductions -$20M -$178M $35M $58M $152M
Ending Cash (CF) $734M $2B $3.3B $1.9B $2B
 
Levered Free Cash Flow $476M $800M $471M $792M $717M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $520M $3.8B $2.5B $1.4B $1.7B
Depreciation & Amoritzation $880M $890M $838M $933M $891M
Stock-Based Compensation $28M $39M $38M $34M $45M
Change in Accounts Receivable -$141M -$365M $300M -$63M -$140M
Change in Inventories -$122M -$134M $168M $13M -$73M
Cash From Operations $1.7B $4.8B $2.9B $2.3B $2.6B
 
Capital Expenditures $495M $460M $445M $1.7B $921M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$486M -$395M -$405M -$1.7B -$612M
 
Dividends Paid (Ex Special Dividend) $260M $292M $314M $354M $334M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$518M -- -- -- --
Repurchase of Common Stock $50M $1.6B $606M $1.4B $1.4B
Other Financing Activities -$199M -$662M -$436M -$310M --
Cash From Financing -$1B -$2.9B -$1.4B -$2B -$2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $204M $1.4B $1.1B -$1.4B -$39M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2B $4.3B $2.4B $595M $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $401M $2.9B $1.5B $1.1B $1.3B
Depreciation & Amoritzation $650M $652M $640M $704M $670M
Stock-Based Compensation $23M $32M $29M $26M $35M
Change in Accounts Receivable -$115M -$245M $165M $2M -$215M
Change in Inventories -$120M -$131M $130M -$9M -$54M
Cash From Operations $1.4B $3.3B $2.3B $1.9B $2.2B
 
Capital Expenditures $392M $328M $311M $323M $725M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$383M -$312M -$271M -$273M -$416M
 
Dividends Paid (Ex Special Dividend) $195M $227M $235M $278M $248M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$518M -$507M -- -- --
Repurchase of Common Stock $50M $1.1B $355M $1.1B $1B
Other Financing Activities -$194M -$646M -$459M -$308M $106M
Cash From Financing -$936M -$2.4B -$1.1B -$1.7B -$1.6B
 
Beginning Cash (CF) $2.3B $7.2B $9.3B $5.5B $4.9B
Foreign Exchange Rate Adjustment -- -$28M -$5M $10M $13M
Additions / Reductions $74M $564M $931M -$155M $224M
Ending Cash (CF) $2.4B $7.7B $10.2B $5.3B $5.2B
 
Levered Free Cash Flow $1B $2.9B $2B $1.5B $1.5B

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