Financhill
Buy
83

CFG Quote, Financials, Valuation and Earnings

Last price:
$60.51
Seasonality move :
-10.06%
Day range:
$60.50 - $61.77
52-week range:
$32.60 - $62.16
Dividend yield:
2.84%
P/E ratio:
16.98x
P/S ratio:
2.21x
P/B ratio:
1.10x
Volume:
3.7M
Avg. volume:
4.7M
1-year change:
35.17%
Market cap:
$26B
Revenue:
$12.3B
EPS (TTM):
$3.56
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.2B $7.2B $9.3B $12.2B $12.3B
Revenue Growth (YoY) -7.31% -0.36% 29.03% 31.04% 0.81%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $4M $10M $9M $28M $18M
Operating Expenses -$1.3B -$3.1B -$3B -$2.2B -$1.9B
Operating Income $1.3B $3.1B $3B $2.2B $1.9B
 
Net Interest Expenses $262M $179M $397M $818M $728M
EBT. Incl. Unusual Items $1.3B $3B $2.7B $2B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $241M $658M $582M $422M $379M
Net Income to Company $1.1B $2.3B $2.1B $1.6B $1.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1B $2.3B $2.1B $1.6B $1.5B
 
Basic EPS (Cont. Ops) $2.22 $5.18 $4.12 $3.14 $3.04
Diluted EPS (Cont. Ops) $2.22 $5.16 $4.10 $3.13 $3.03
Weighted Average Basic Share $427.1M $425.7M $476M $475.1M $450.7M
Weighted Average Diluted Share $428.2M $427.4M $477.8M $476.7M $453.5M
 
EBITDA -- -- -- -- --
EBIT $2.1B $3.3B $3.7B $6B $6.4B
 
Revenue (Reported) $7.2B $7.2B $9.3B $12.2B $12.3B
Operating Income (Reported) $1.3B $3.1B $3B $2.2B $1.9B
Operating Income (Adjusted) $2.1B $3.3B $3.7B $6B $6.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.7B $2.5B $3.1B $3.1B $3B
Revenue Growth (YoY) -9.86% 42.12% 26.24% -0.45% -1.9%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3M -- $5M $9M --
Operating Expenses -$698M -$888M -$599M -$503M -$629M
Operating Income $698M $888M $599M $503M $629M
 
Net Interest Expenses $42M $128M $175M $180M $154M
EBT. Incl. Unusual Items $681M $813M $549M $470M $629M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $151M $177M $119M $88M $135M
Net Income to Company $530M $636M $430M $382M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $530M $636M $430M $382M $494M
 
Basic EPS (Cont. Ops) $1.18 $1.23 $0.85 $0.77 $1.06
Diluted EPS (Cont. Ops) $1.18 $1.23 $0.85 $0.76 $1.05
Weighted Average Basic Share $426.1M $495.7M $469.5M $446.6M $431.4M
Weighted Average Diluted Share $427.8M $497.5M $471.2M $449.9M $435.5M
 
EBITDA -- -- -- -- --
EBIT $758M $1.1B $1.6B $1.6B $1.6B
 
Revenue (Reported) $1.7B $2.5B $3.1B $3.1B $3B
Operating Income (Reported) $698M $888M $599M $503M $629M
Operating Income (Adjusted) $758M $1.1B $1.6B $1.6B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.3B $8.3B $12B $12.5B $12.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $9M $6M $23M $23M --
Operating Expenses -$2.9B -$2.9B -$2.8B -$1.8B -$2.2B
Operating Income $2.9B $2.9B $2.8B $1.8B $2.2B
 
Net Interest Expenses $187M $279M $765M $775M $655M
EBT. Incl. Unusual Items $2.9B $2.5B $2.7B $1.6B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $619M $561M $581M $288M $455M
Net Income to Company $2.2B $2B $2.1B $1.3B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.2B $2B $2.1B $1.3B $1.7B
 
Basic EPS (Cont. Ops) $5.00 $4.02 $4.04 $2.56 $3.59
Diluted EPS (Cont. Ops) $4.98 $4.00 $4.03 $2.54 $3.56
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $3.2B $3.1B $6B $6.3B $6.1B
 
Revenue (Reported) $7.3B $8.3B $12B $12.5B $12.1B
Operating Income (Reported) $2.9B $2.9B $2.8B $1.8B $2.2B
Operating Income (Adjusted) $3.2B $3.1B $6B $6.3B $6.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.4B $6.4B $9.1B $9.4B $9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $9M $5M $19M $14M $12M
Operating Expenses -$2.4B -$2.1B -$2B -$1.5B -$1.7B
Operating Income $2.4B $2.1B $2B $1.5B $1.7B
 
Net Interest Expenses $136M $236M $604M $561M $488M
EBT. Incl. Unusual Items $2.3B $1.8B $1.8B $1.4B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $504M $407M $406M $272M $348M
Net Income to Company $1.8B $1.4B $1.4B $1.1B $809M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.8B $1.4B $1.4B $1.1B $1.3B
 
Basic EPS (Cont. Ops) $4.01 $2.85 $2.78 $2.22 $2.76
Diluted EPS (Cont. Ops) $3.99 $2.83 $2.77 $2.20 $2.74
Weighted Average Basic Share $1.3B $1.4B $1.4B $1.4B $1.3B
Weighted Average Diluted Share $1.3B $1.4B $1.4B $1.4B $1.3B
 
EBITDA -- -- -- -- --
EBIT $2.6B $2.3B $4.6B $4.9B $4.6B
 
Revenue (Reported) $5.4B $6.4B $9.1B $9.4B $9B
Operating Income (Reported) $2.4B $2.1B $2B $1.5B $1.7B
Operating Income (Adjusted) $2.6B $2.3B $4.6B $4.9B $4.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $12.7B $9.2B $10.5B $11.6B $10.6B
Short Term Investments $22.4B $25.4B $23.7B $29.7B $32.6B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $13.5B $10B $11.8B $13B $12.2B
 
Property Plant And Equipment $1.6B $1.5B $1.9B $1.8B $1.7B
Long-Term Investments $8.3B $7.4B $4.7B $4.4B $4.8B
Goodwill $7.1B $7.1B $8.2B $8.2B $8.2B
Other Intangibles -- $64M $197M $157M $146M
Other Long-Term Assets -- -- -- -- --
Total Assets $184.1B $189.8B $226.7B $222B $217.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $12M $73M $3M $505M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $94.2B $103.2B $110.9B $117.6B $93.8B
 
Long-Term Debt $7.7B $5.7B $16B $13.8B $11.8B
Capital Leases -- -- -- -- --
Total Liabilities $161.5B $166.4B $203B $197.6B $193.3B
 
Common Stock $6M $6M $6M $6M $7M
Other Common Equity Adj -$60M -$665M -$4.6B -$3.8B -$3.6B
Common Equity $20.7B $21.4B $21.7B $22.3B $22.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $22.7B $23.4B $23.7B $24.3B $24.3B
 
Total Liabilities and Equity $184.1B $189.8B $226.7B $222B $217.5B
Cash and Short Terms $35.4B $34.9B $34.6B $41.7B $43.8B
Total Debt $9B $7.6B $16.7B $14.2B $13.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $13.7B $8.2B $15.4B $10.9B $11.7B
Short Term Investments $24.3B $23.3B $24.7B $32.7B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $14.5B $9.2B $16.7B $12.5B $13.3B
 
Property Plant And Equipment $732M $827M $878M $862M $857M
Long-Term Investments $7.7B $6.1B $4.3B $4.8B $5.7B
Goodwill $7.1B $8.2B $8.2B $8.2B --
Other Intangibles -- -- $167M $137M --
Other Long-Term Assets -- -- -- -- --
Total Assets $187B $224.7B $225.3B $219.7B $222.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $8M $263M $232M $15M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $98.3B $101.2B $92.3B $93.3B $135.9B
 
Long-Term Debt $5.8B $16.3B $17.4B $11.2B $9.1B
Capital Leases -- -- -- -- --
Total Liabilities $163.6B $201.5B $202.4B $194.8B $196.9B
 
Common Stock $6M $6M $6M $6M $7M
Other Common Equity Adj -$508M -$4.8B -$5.2B -$2.9B --
Common Equity -- -- -- -- --
Total Preferred Equity -$250M -- -- -$300M --
Minority Interest, Total -- -- -- -- --
Total Equity $23.4B $23.1B $22.9B $24.9B $25.8B
 
Total Liabilities and Equity $187B $224.7B $225.3B $219.7B $222.7B
Cash and Short Terms $38.3B $31.7B $40.4B $44.2B --
Total Debt $6.9B $16.3B $17.4B $13.9B $10.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $2.3B $2.1B $1.6B $1.5B
Depreciation & Amoritzation $578M $625M $565M $478M $498M
Stock-Based Compensation $48M $59M $84M $87M $97M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $111M $2.3B $4.1B $3B $2B
 
Capital Expenditures $118M $1.2B $226M $172M $122M
Cash Acquisitions $3M $165M $255M -- --
Cash From Investing -$6.1B -$10.5B -$12.6B $5.2B $3B
 
Dividends Paid (Ex Special Dividend) $770M $783M $892M $928M $903M
Special Dividend Paid
Long-Term Debt Issued $8.3B -- $24.6B $26B $13.2B
Long-Term Debt Repaid -$14.1B -$1.4B -$19.7B -$28.4B -$14.3B
Repurchase of Common Stock $270M $545M $153M $906M $1.4B
Other Financing Activities -$96M -$23M -$25M $21M $18M
Cash From Financing $15.4B $4.6B $9.9B -$7.1B -$6B
 
Beginning Cash (CF) $3.4B $12.7B $9.2B $10.5B $11.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.3B -$3.6B $1.4B $1.1B -$1B
Ending Cash (CF) $12.7B $9.2B $10.5B $11.6B $10.6B
 
Levered Free Cash Flow -$7M $1.1B $3.9B $2.8B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $530M $636M $430M $382M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $12M $16M $18M $21M $23M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $3B $1B $130M $1.7B
 
Capital Expenditures $177M $85M $33M $34M $35M
Cash Acquisitions $14M $1M -- -- --
Cash From Investing -$1.3B $883M $382M $161M -$1.5B
 
Dividends Paid (Ex Special Dividend) $200M $243M $231M $225M $217M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $6.3B $9B $2.3B --
Long-Term Debt Repaid $1M -$4.4B -$5.8B -$1.5B --
Repurchase of Common Stock $250M -- $243M $625M $75M
Other Financing Activities -- -- -- $7M --
Cash From Financing $1.1B -$2.2B $2.4B -$1.1B $2.9B
 
Beginning Cash (CF) $12.6B $6.5B $11.6B $11.8B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B $1.6B $3.8B -$856M $3.1B
Ending Cash (CF) $13.7B $8.2B $15.4B $10.9B --
 
Levered Free Cash Flow $1.1B $2.9B $975M $96M $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.2B $2B $2.1B $1.3B --
Depreciation & Amoritzation $612M $620M $469M $500M --
Stock-Based Compensation $61M $80M $89M $90M $118M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2B $3.8B $3.7B $2.2B $2.9B
 
Capital Expenditures $827M $706M $109M $122M $130M
Cash Acquisitions $14M $386M $20M -- --
Cash From Investing -$3.6B -$20B $4.9B $1.6B -$2.4B
 
Dividends Paid (Ex Special Dividend) $783M $852M $931M $907M $881M
Special Dividend Paid
Long-Term Debt Issued -- $11.5B $34.3B $17.9B --
Long-Term Debt Repaid -$2.2B -$6.2B -$33.3B -$21.4B --
Repurchase of Common Stock $345M $202M $1.1B $1.1B $700M
Other Financing Activities -$24M -$25M -$27M $48M --
Cash From Financing $6.1B $10.6B -$1.4B -$8.3B $308M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.5B -$5.6B $7.2B -$4.5B $735M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2B $3.1B $3.6B $2.1B $2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.8B $1.4B $1.4B $1.1B $809M
Depreciation & Amoritzation $152M $67M $118M $102M $247M
Stock-Based Compensation $47M $68M $73M $76M $97M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $2.7B $2.3B $1.5B $2.4B
 
Capital Expenditures $709M $241M $124M $74M $82M
Cash Acquisitions $14M $235M -- -- --
Cash From Investing -$3B -$12.5B $5B $1.4B -$4B
 
Dividends Paid (Ex Special Dividend) $590M $659M $698M $677M $655M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $11.5B $21.2B $13.2B $6B
Long-Term Debt Repaid -$1.4B -$6.2B -$19.8B -$12.7B -$5.9B
Repurchase of Common Stock $345M $2M $906M $1.1B $475M
Other Financing Activities -$22M -$24M -$26M $1M -$18M
Cash From Financing $2.8B $8.8B -$2.5B -$3.6B $2.7B
 
Beginning Cash (CF) $40B $25.6B $30.1B $35B $22.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $983M -$998M $4.9B -$713M $1B
Ending Cash (CF) $41B $24.6B $34.9B $34.3B $20.1B
 
Levered Free Cash Flow $461M $2.4B $2.2B $1.4B $2.3B

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

GET BETTER TRADE IDEAS

Popular

Will The Magnificent 7 Stocks Go Up This Year?
Will The Magnificent 7 Stocks Go Up This Year?

2025 was another banner year for the Magnificent Seven stocks,…

Why Did Planet Labs Stock Rally So Much?
Why Did Planet Labs Stock Rally So Much?

Satellite imaging startup Planet Labs (NYSE:PL), after years of disappointing…

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

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

Buy
65
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Buy
51
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
100
ATGL alert for Jan 10

Alpha Technology Group Ltd. [ATGL] is up 47.05% over the past day.

Buy
65
RGC alert for Jan 10

Regencell Bioscience Holdings Ltd. [RGC] is up 10.55% over the past day.

Buy
71
NAIL alert for Jan 10

Direxion Daily Homebuilders & Supplies Bull 3X Shs [NAIL] is up 18.52% over the past day.

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

Show me the best stock