Financhill
Sell
39

CF Quote, Financials, Valuation and Earnings

Last price:
$89.84
Seasonality move :
3.51%
Day range:
$88.78 - $92.14
52-week range:
$67.34 - $104.45
Dividend yield:
2.23%
P/E ratio:
10.83x
P/S ratio:
2.22x
P/B ratio:
2.89x
Volume:
2.4M
Avg. volume:
2.4M
1-year change:
-2.57%
Market cap:
$14B
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 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $8.6B $5.1B $4.4B $5.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4B $3B $2.9B $3B --
Gross Profit $4.5B $2.1B $1.5B $2.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $203M $213M $242M $273M --
Other Inc / (Exp) -$215M -$38M $5M -$9M --
Operating Expenses $203M $213M $242M $273M --
Operating Income $4.3B $1.9B $1.3B $2B --
 
Net Interest Expenses $369M $115M $74M $114M --
EBT. Incl. Unusual Items $3.8B $1.8B $1.3B $1.6B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $913M $326M $244M $334M --
Net Income to Company $2.9B $1.5B $1.1B $1.3B --
 
Minority Interest in Earnings $442M $235M $195M $252M --
Net Income to Common Excl Extra Items $2.9B $1.5B $1.1B $1.3B --
 
Basic EPS (Cont. Ops) $12.02 $6.41 $4.88 $6.41 --
Diluted EPS (Cont. Ops) $11.96 $6.40 $4.87 $6.40 --
Weighted Average Basic Share $617M $583.2M $548.7M $492.5M --
Weighted Average Diluted Share $619.7M $584.8M $549.5M $493.1M --
 
EBITDA $5B $2.5B $2B $2.6B --
EBIT $4.3B $1.9B $1.3B $2B --
 
Revenue (Reported) $8.6B $5.1B $4.4B $5.2B --
Operating Income (Reported) $4.3B $1.9B $1.3B $2B --
Operating Income (Adjusted) $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 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $2.9B $1.5B $1.1B $1.3B --
Depreciation & Amoritzation $652M $640M $704M $670M --
Stock-Based Compensation $32M $29M $26M $35M --
Change in Accounts Receivable -$245M $165M $2M -$215M --
Change in Inventories -$131M $130M -$9M -$54M --
Cash From Operations $3.3B $2.3B $1.9B $2.2B --
 
Capital Expenditures $328M $311M $323M $725M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$312M -$271M -$273M -$416M --
 
Dividends Paid (Ex Special Dividend) $227M $235M $278M $248M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$507M -- -- -- --
Repurchase of Common Stock $1.1B $355M $1.1B $1B --
Other Financing Activities -$646M -$459M -$308M $106M --
Cash From Financing -$2.4B -$1.1B -$1.7B -$1.6B --
 
Beginning Cash (CF) $7.2B $9.3B $5.5B $4.9B --
Foreign Exchange Rate Adjustment -$28M -$5M $10M $13M --
Additions / Reductions $564M $931M -$155M $224M --
Ending Cash (CF) $7.7B $10.2B $5.3B $5.2B --
 
Levered Free Cash Flow $2.9B $2B $1.5B $1.5B --

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

GET BETTER TRADE IDEAS

Popular

How Big Will the SpaceX IPO Be?
How Big Will the SpaceX IPO Be?

Operated up to now as a private business, SpaceX will…

Where Will ISRG Stock Be in 5 Years?
Where Will ISRG Stock Be in 5 Years?

Intuitive Surgical (NASDAQ:ISRG) is the innovative medical tech business behind…

Is Kratos Stock a Good Investment?
Is Kratos Stock a Good Investment?

UAV and hypersonic system defense contractor Kratos (NASDAQ:KTOS) has swung…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
65
Is GOOG Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 43x

Buy
51
Is GOOGL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 43x

Alerts

Sell
49
HYMC alert for Feb 3

Hycroft Mining Holding Corp. [HYMC] is down 5.78% over the past day.

Buy
67
FBRX alert for Feb 3

Forte Biosciences, Inc. [FBRX] is up 18.72% over the past day.

Buy
72
BNR alert for Feb 3

Burning Rock Biotech Ltd. [BNR] is up 11.66% over the past day.

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

Show me the best stock