Financhill
Sell
48

CF Quote, Financials, Valuation and Earnings

Last price:
$80.23
Seasonality move :
12.66%
Day range:
$79.23 - $80.50
52-week range:
$67.34 - $104.45
Dividend yield:
2.49%
P/E ratio:
9.67x
P/S ratio:
1.98x
P/B ratio:
2.58x
Volume:
2M
Avg. volume:
2.4M
1-year change:
-12.32%
Market cap:
$12.5B
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 Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Sell
50
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
67
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 5

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
38
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 22.58% over the past day.

Buy
69
ASTS alert for Dec 5

AST Spacemobile, Inc. [ASTS] is up 18.25% over the past day.

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

Show me the best stock