Financhill
Sell
41

CF Quote, Financials, Valuation and Earnings

Last price:
$95.70
Seasonality move :
0.12%
Day range:
$95.33 - $100.74
52-week range:
$67.34 - $105.27
Dividend yield:
2.06%
P/E ratio:
10.80x
P/S ratio:
2.23x
P/B ratio:
3.13x
Volume:
3.6M
Avg. volume:
2.5M
1-year change:
21.08%
Market cap:
$15.2B
Revenue:
$7.1B
EPS (TTM):
$8.99
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6.5B $11.2B $6.6B $5.9B $7.1B
Revenue Growth (YoY) 58.54% 71.09% -40.72% -10.48% 19.34%
 
Cost of Revenues $4.2B $5.4B $3.9B $3.9B $4.4B
Gross Profit $2.4B $5.8B $2.7B $2.1B $2.7B
Gross Profit Margin 36.11% 51.94% 41.07% 34.72% 38.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $223M $290M $289M $320M $364M
Other Inc / (Exp) -$458M -$197M -$12M $49M --
Operating Expenses $223M $290M $289M $320M $364M
Operating Income $2.1B $5.5B $2.4B $1.7B $2.4B
 
Net Interest Expenses $184M $344M $150M $121M $155M
EBT. Incl. Unusual Items $1.5B $5.1B $2.2B $1.8B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $283M $1.2B $410M $285M $441M
Net Income to Company $1.3B $3.9B $1.8B $1.5B $1.8B
 
Minority Interest in Earnings $343M $591M $313M $259M $343M
Net Income to Common Excl Extra Items $1.3B $3.9B $1.8B $1.5B $1.8B
 
Basic EPS (Cont. Ops) $4.27 $16.46 $7.89 $6.75 $8.98
Diluted EPS (Cont. Ops) $4.24 $16.39 $7.87 $6.74 $8.97
Weighted Average Basic Share $215M $203.3M $193.3M $180.4M $162.1M
Weighted Average Diluted Share $216.2M $204.2M $193.8M $180.7M $162.2M
 
EBITDA $3B $6.4B $3.3B $2.7B $3.3B
EBIT $2.1B $5.5B $2.4B $1.7B $2.4B
 
Revenue (Reported) $6.5B $11.2B $6.6B $5.9B $7.1B
Operating Income (Reported) $2.1B $5.5B $2.4B $1.7B $2.4B
Operating Income (Adjusted) $2.1B $5.5B $2.4B $1.7B $2.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.5B $2.6B $1.6B $1.5B $1.9B
Revenue Growth (YoY) 130.49% 2.68% -39.76% -2.99% 22.84%
 
Cost of Revenues $1.4B $1.4B $1B $1B $1.1B
Gross Profit $1.1B $1.2B $547M $523M $769M
Gross Profit Margin 43.78% 45.48% 34.82% 34.32% 41.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $56M $87M $76M $78M $91M
Other Inc / (Exp) $2M $18M $26M $44M --
Operating Expenses $56M $87M $76M $78M $91M
Operating Income $1.1B $1.1B $471M $445M $678M
 
Net Interest Expenses $44M -- $35M $47M $41M
EBT. Incl. Unusual Items $1.1B $1.3B $436M $433M $602M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $226M $245M $84M $41M $107M
Net Income to Company $859M $1B $352M $392M $495M
 
Minority Interest in Earnings $154M $149M $78M $64M $91M
Net Income to Common Excl Extra Items $859M $1B $352M $392M $495M
 
Basic EPS (Cont. Ops) $3.29 $4.37 $1.44 $1.89 $2.59
Diluted EPS (Cont. Ops) $3.27 $4.36 $1.44 $1.89 $2.59
Weighted Average Basic Share $214M $196.6M $190.1M $173.2M $155.9M
Weighted Average Diluted Share $215.5M $197.4M $190.6M $173.5M $156.1M
 
EBITDA $1.3B $1.3B $700M $666M $906M
EBIT $1.1B $1.1B $471M $445M $678M
 
Revenue (Reported) $2.5B $2.6B $1.6B $1.5B $1.9B
Operating Income (Reported) $1.1B $1.1B $471M $445M $678M
Operating Income (Adjusted) $1.1B $1.1B $471M $445M $678M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6.5B $11.2B $6.6B $5.9B $7.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.3B $5.5B $4B $3.9B $4.1B
Gross Profit $2.2B $5.7B $2.6B $2.1B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $223M $290M $289M $320M $364M
Other Inc / (Exp) -$458M -$197M -$12M $49M --
Operating Expenses $223M $290M $289M $320M $364M
Operating Income $2B $5.4B $2.3B $1.7B $2.6B
 
Net Interest Expenses $184M $369M $150M $121M $155M
EBT. Incl. Unusual Items $1.5B $5.1B $2.2B $1.8B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $283M $1.2B $410M $285M $441M
Net Income to Company $1.3B $3.9B $1.8B $1.5B $1.8B
 
Minority Interest in Earnings $343M $591M $313M $259M $343M
Net Income to Common Excl Extra Items $1.3B $3.9B $1.8B $1.5B $1.8B
 
Basic EPS (Cont. Ops) $4.28 $16.39 $7.86 $6.77 $9.00
Diluted EPS (Cont. Ops) $4.25 $16.32 $7.83 $6.76 $8.99
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.9B $6.3B $3.2B $2.7B $3.5B
EBIT $2B $5.4B $2.3B $1.7B $2.6B
 
Revenue (Reported) $6.5B $11.2B $6.6B $5.9B $7.1B
Operating Income (Reported) $2B $5.4B $2.3B $1.7B $2.6B
Operating Income (Adjusted) $2B $5.4B $2.3B $1.7B $2.6B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $11.2B $6.6B $5.9B $7.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.5B $4B $3.9B $4.1B --
Gross Profit $5.7B $2.6B $2.1B $3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $290M $289M $320M $364M --
Other Inc / (Exp) -$197M -$12M $49M -$9M --
Operating Expenses $290M $289M $320M $364M --
Operating Income $5.4B $2.3B $1.7B $2.6B --
 
Net Interest Expenses $369M $150M $121M $155M --
EBT. Incl. Unusual Items $5.1B $2.2B $1.8B $2.2B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B $410M $285M $441M --
Net Income to Company $3.9B $1.8B $1.5B $1.8B --
 
Minority Interest in Earnings $591M $313M $259M $343M --
Net Income to Common Excl Extra Items $3.9B $1.8B $1.5B $1.8B --
 
Basic EPS (Cont. Ops) $16.39 $7.86 $6.77 $9.00 --
Diluted EPS (Cont. Ops) $16.32 $7.83 $6.76 $8.99 --
Weighted Average Basic Share $813.6M $773.3M $721.9M $648.4M --
Weighted Average Diluted Share $817.1M $775.4M $723M $649.2M --
 
EBITDA $6.3B $3.2B $2.7B $3.5B --
EBIT $5.4B $2.3B $1.7B $2.6B --
 
Revenue (Reported) $11.2B $6.6B $5.9B $7.1B --
Operating Income (Reported) $5.4B $2.3B $1.7B $2.6B --
Operating Income (Adjusted) $5.4B $2.3B $1.7B $2.6B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.6B $2.3B $2B $1.6B $2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $464M $542M $459M $378M $488M
Inventory $408M $474M $299M $314M $383M
Prepaid Expenses $4M $215M $167M $145M $105M
Other Current Assets $56M $79M $47M $43M --
Total Current Assets $2.6B $3.7B $3.1B $2.5B $3B
 
Property Plant And Equipment $7.3B $6.7B $7.4B $7B $7.1B
Long-Term Investments $82M $74M $26M $29M $32M
Goodwill $2.1B $2.1B $2.5B $2.5B --
Other Intangibles $45M $15M $538M $507M --
Other Long-Term Assets $187M $210M $240M $262M --
Total Assets $12.6B $13.4B $14.6B $13.6B $14.1B
 
Accounts Payable $110M $63M $114M $125M $681M
Accrued Expenses $455M $512M $406M $478M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $89M $93M $96M $86M --
Other Current Liabilities $54M $89M $36M $5M --
Total Current Liabilities $1.4B $995M $800M $818M $887M
 
Long-Term Debt $3.6B $3.1B $3.1B $3.2B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $6.5B $5.6B $6.2B $6B $6.3B
 
Common Stock $2M $2M $2M $2M --
Other Common Equity Adj -$257M -$230M -$209M -$280M --
Common Equity $3.2B $5.1B $5.7B $5B --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.8B $2.8B $2.7B $2.6B $2.9B
Total Equity $6B $7.9B $8.4B $7.6B $7.8B
 
Total Liabilities and Equity $12.6B $13.4B $14.6B $13.6B $14.1B
Cash and Short Terms $1.6B $2.3B $2B $1.6B $2B
Total Debt $3.6B $3.1B $3.1B $3.2B $3.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.6B $2.3B $2B $1.6B $2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $464M $542M $459M $378M $488M
Inventory $408M $474M $299M $314M $383M
Prepaid Expenses $4M $215M $167M $145M $105M
Other Current Assets $56M $79M $47M $43M --
Total Current Assets $2.6B $3.7B $3.1B $2.5B $3B
 
Property Plant And Equipment $7.3B $6.7B $7.4B $7B $7.1B
Long-Term Investments $82M $74M $26M $29M $32M
Goodwill $2.1B $2.1B $2.5B $2.5B --
Other Intangibles $45M $15M $538M $507M --
Other Long-Term Assets $187M $210M $240M $262M --
Total Assets $12.6B $13.4B $14.6B $13.6B $14.1B
 
Accounts Payable $565M $63M $114M $603M $681M
Accrued Expenses $455M $512M $406M $478M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $89M $93M $96M $86M --
Other Current Liabilities $54M $89M $36M $5M --
Total Current Liabilities $1.4B $995M $800M $818M $887M
 
Long-Term Debt $3.6B $3.1B $3.1B $3.2B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $6.5B $5.6B $6.2B $6B $6.3B
 
Common Stock $2M $2M $2M $2M --
Other Common Equity Adj -$257M -$230M -$209M -$280M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.8B $2.8B $2.7B $2.6B $2.9B
Total Equity $6B $7.9B $8.4B $7.6B $7.8B
 
Total Liabilities and Equity $12.6B $13.4B $14.6B $13.6B $14.1B
Cash and Short Terms $1.6B $2.3B $2B $1.6B $2B
Total Debt $3.6B $3.1B $3.1B $3.2B $3.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.3B $3.9B $1.8B $1.5B $1.8B
Depreciation & Amoritzation $888M $850M $869M $925M $898M
Stock-Based Compensation $30M $41M $37M $36M $45M
Change in Accounts Receivable -$235M -$110M $100M $77M -$98M
Change in Inventories -$123M -$93M $152M -$28M -$88M
Cash From Operations $2.9B $3.9B $2.8B $2.3B $2.8B
 
Capital Expenditures $524M $462M $1.7B $519M $951M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$466M -$446M -$1.7B -$469M -$642M
 
Dividends Paid (Ex Special Dividend) $260M $306M $311M $364M $326M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$518M -$507M -- -- --
Repurchase of Common Stock $539M $1.3B $580M $1.5B $1.4B
Other Financing Activities -$210M -$623M -$461M -$308M --
Cash From Financing -$1.5B -$2.7B -$1.4B -$2.2B -$1.8B
 
Beginning Cash (CF) $1.6B $2.3B $2B $1.6B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $945M $695M -$291M -$418M $368M
Ending Cash (CF) $2.6B $3B $1.7B $1.2B $2.4B
 
Levered Free Cash Flow $2.3B $3.4B $1B $1.8B $1.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $859M $1B $352M $392M $495M
Depreciation & Amoritzation $238M $198M $229M $221M $228M
Stock-Based Compensation $7M $9M $8M $10M $10M
Change in Accounts Receivable -$120M $135M -$65M $75M $117M
Change in Inventories -$3M $38M $22M -$19M -$34M
Cash From Operations $1.5B $587M $480M $420M $539M
 
Capital Expenditures $132M $134M $1.4B $196M $226M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$83M -$134M -$1.4B -$196M -$226M
 
Dividends Paid (Ex Special Dividend) $65M $79M $76M $86M $78M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $489M $251M $225M $375M $345M
Other Financing Activities -$16M $23M -$2M -- --
Cash From Financing -$527M -$330M -$302M -$462M -$189M
 
Beginning Cash (CF) $1.6B $2.3B $2B $1.6B $2B
Foreign Exchange Rate Adjustment $1M $8M $8M -$25M $20M
Additions / Reductions $871M $131M -$1.2B -$263M $144M
Ending Cash (CF) $2.5B $2.5B $818M $1.3B $2.1B
 
Levered Free Cash Flow $1.3B $453M -$933M $224M $313M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.3B $3.9B $1.8B $1.5B $1.8B
Depreciation & Amoritzation $888M $850M $869M $925M $898M
Stock-Based Compensation $30M $41M $37M $36M $45M
Change in Accounts Receivable -$235M -$110M $100M $77M -$98M
Change in Inventories -$123M -$93M $152M -$28M -$88M
Cash From Operations $2.9B $3.9B $2.8B $2.3B $2.8B
 
Capital Expenditures $524M $462M $1.7B $519M $951M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$466M -$446M -$1.7B -$469M -$642M
 
Dividends Paid (Ex Special Dividend) $260M $306M $311M $364M $326M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$518M -- -- -- --
Repurchase of Common Stock $539M $1.3B $580M $1.5B $1.4B
Other Financing Activities -$210M -$623M -$461M -$308M --
Cash From Financing -$1.5B -$2.7B -$1.4B -$2.2B -$1.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $945M $695M -$291M -$418M $368M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.3B $3.4B $1B $1.8B $1.8B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $3.9B $1.8B $1.5B $1.8B --
Depreciation & Amoritzation $850M $869M $925M $898M --
Stock-Based Compensation $41M $37M $36M $45M --
Change in Accounts Receivable -$110M $100M $77M -$98M --
Change in Inventories -$93M $152M -$28M -$88M --
Cash From Operations $3.9B $2.8B $2.3B $2.8B --
 
Capital Expenditures $462M $1.7B $519M $951M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$446M -$1.7B -$469M -$642M --
 
Dividends Paid (Ex Special Dividend) $306M $311M $364M $326M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$507M -- -- -- --
Repurchase of Common Stock $1.3B $580M $1.5B $1.4B --
Other Financing Activities -$623M -$461M -$308M $106M --
Cash From Financing -$2.7B -$1.4B -$2.2B -$1.8B --
 
Beginning Cash (CF) $9.5B $11.3B $7.1B $6.9B --
Foreign Exchange Rate Adjustment -$20M $3M -$15M $33M --
Additions / Reductions $695M -$291M -$418M $368M --
Ending Cash (CF) $10.2B $11B $6.7B $7.3B --
 
Levered Free Cash Flow $3.4B $1B $1.8B $1.8B --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
40
Is GOOGL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
77
RNG alert for Feb 23

RingCentral, Inc. [RNG] is down 12.94% over the past day.

Sell
9
FROG alert for Feb 23

JFrog Ltd. [FROG] is down 8.4% over the past day.

Buy
72
SNSE alert for Feb 23

Sensei Biotherapeutics, Inc. [SNSE] is up 3.31% over the past day.

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

Show me the best stock