Financhill
Buy
62

CHRW Quote, Financials, Valuation and Earnings

Last price:
$98.40
Seasonality move :
3.82%
Day range:
$95.95 - $98.52
52-week range:
$65.00 - $114.82
Dividend yield:
2.51%
P/E ratio:
25.55x
P/S ratio:
0.67x
P/B ratio:
6.78x
Volume:
1.2M
Avg. volume:
1.3M
1-year change:
31.35%
Market cap:
$11.7B
Revenue:
$17.7B
EPS (TTM):
$3.85
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $16.2B $23.1B $24.7B $17.6B $17.7B
Revenue Growth (YoY) 5.86% 42.54% 6.9% -28.75% 0.73%
 
Cost of Revenues $15B $21.5B $22.8B $16.5B $16.4B
Gross Profit $1.2B $1.6B $1.9B $1.1B $1.3B
Gross Profit Margin 7.22% 6.96% 7.57% 6.47% 7.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $496.1M $526.4M $603.4M $624.3M $639.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $496.1M $526.4M $603.4M $624.3M $639.6M
Operating Income $673.3M $1.1B $1.3B $514.6M $669.1M
 
Net Interest Expenses $44.9M $59.8M $100M $105.4M $89.9M
EBT. Incl. Unusual Items $628.3M $1B $1.2B $409.2M $579.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $121.9M $178M $226.2M $84.1M $113.5M
Net Income to Company $506.4M $844.2M $940.5M $325.1M $465.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $506.4M $844.2M $940.5M $325.1M $465.7M
 
Basic EPS (Cont. Ops) $3.74 $6.37 $7.48 $2.74 $3.89
Diluted EPS (Cont. Ops) $3.72 $6.31 $7.40 $2.72 $3.86
Weighted Average Basic Share $135.5M $132.5M $125.7M $118.6M $119.8M
Weighted Average Diluted Share $136.2M $133.8M $127.2M $119.7M $120.7M
 
EBITDA $775M $1.2B $1.4B $613.6M $766.3M
EBIT $673.3M $1.1B $1.3B $514.6M $669.1M
 
Revenue (Reported) $16.2B $23.1B $24.7B $17.6B $17.7B
Operating Income (Reported) $673.3M $1.1B $1.3B $514.6M $669.1M
Operating Income (Adjusted) $673.3M $1.1B $1.3B $514.6M $669.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.5B $6.5B $5.1B $4.2B $4.2B
Revenue Growth (YoY) 19.93% 42.92% -22.07% -16.68% -0.88%
 
Cost of Revenues $4.2B $6.1B $4.7B $4B $3.9B
Gross Profit $331.3M $436.3M $340.9M $256.8M $330.2M
Gross Profit Margin 7.28% 6.71% 6.73% 6.08% 7.89%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $124.5M $148.9M $176.8M $149.4M $146.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $124.5M $148.9M $176.8M $149.4M $146.4M
Operating Income $206.8M $287.4M $164M $107.4M $183.8M
 
Net Interest Expenses $12M $18.4M $42.5M $38.1M $15.4M
EBT. Incl. Unusual Items $194.8M $269M $121.6M $69.3M $168.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $47M $38.9M $25.4M $38.3M $19.1M
Net Income to Company $147.8M $230.1M $96.2M $31M $149.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $147.8M $230.1M $96.2M $31M $149.3M
 
Basic EPS (Cont. Ops) $1.09 $1.77 $0.81 $0.26 $1.24
Diluted EPS (Cont. Ops) $1.08 $1.74 $0.80 $0.26 $1.22
Weighted Average Basic Share $136M $130.3M $119.1M $118.6M $120.6M
Weighted Average Diluted Share $136.3M $131.4M $119.1M $119.4M $122.3M
 
EBITDA $231.5M $310M $188.1M $130.5M $208.1M
EBIT $206.8M $287.4M $164M $107.4M $183.8M
 
Revenue (Reported) $4.5B $6.5B $5.1B $4.2B $4.2B
Operating Income (Reported) $206.8M $287.4M $164M $107.4M $183.8M
Operating Income (Adjusted) $206.8M $287.4M $164M $107.4M $183.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $16.2B $23.1B $24.7B $17.6B $17.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15B $21.5B $22.8B $16.5B $16.4B
Gross Profit $1.2B $1.6B $1.9B $1.1B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $496.1M $526.4M $603.4M $624.3M $639.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $496.1M $526.4M $603.4M $624.3M $639.6M
Operating Income $673.3M $1.1B $1.3B $514.6M $669.1M
 
Net Interest Expenses $44.9M $59.8M $100M $105.4M $89.9M
EBT. Incl. Unusual Items $628.3M $1B $1.2B $409.2M $579.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $121.9M $178M $226.2M $84.1M $113.5M
Net Income to Company $506.4M $844.2M $940.5M $325.1M $465.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $506.4M $844.2M $940.5M $325.1M $465.7M
 
Basic EPS (Cont. Ops) $3.75 $6.38 $7.40 $2.74 $3.89
Diluted EPS (Cont. Ops) $3.71 $6.31 $7.30 $2.71 $3.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $775M $1.2B $1.4B $613.6M $766.3M
EBIT $673.3M $1.1B $1.3B $514.6M $669.1M
 
Revenue (Reported) $16.2B $23.1B $24.7B $17.6B $17.7B
Operating Income (Reported) $673.3M $1.1B $1.3B $514.6M $669.1M
Operating Income (Adjusted) $673.3M $1.1B $1.3B $514.6M $669.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $23.1B $24.7B $17.6B $17.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.5B $22.8B $16.5B $16.4B --
Gross Profit $1.6B $1.9B $1.1B $1.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $526.4M $603.4M $624.3M $639.6M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $526.4M $603.4M $624.3M $639.6M --
Operating Income $1.1B $1.3B $514.6M $669.1M --
 
Net Interest Expenses $59.8M $100M $105.4M $89.9M --
EBT. Incl. Unusual Items $1B $1.2B $409.2M $579.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $178M $226.2M $84.1M $113.5M --
Net Income to Company $844.2M $940.5M $325.1M $465.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $844.2M $940.5M $325.1M $465.7M --
 
Basic EPS (Cont. Ops) $6.38 $7.40 $2.74 $3.89 --
Diluted EPS (Cont. Ops) $6.31 $7.30 $2.71 $3.85 --
Weighted Average Basic Share $530M $503M $474.2M $479.2M --
Weighted Average Diluted Share $535.4M $508.8M $478.9M $483M --
 
EBITDA $1.2B $1.4B $613.6M $766.3M --
EBIT $1.1B $1.3B $514.6M $669.1M --
 
Revenue (Reported) $23.1B $24.7B $17.6B $17.7B --
Operating Income (Reported) $1.1B $1.3B $514.6M $669.1M --
Operating Income (Adjusted) $1.1B $1.3B $514.6M $669.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $243.8M $257.4M $217.5M $145.5M $145.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.4B $4B $3B $2.4B $2.4B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $51.2M $129.6M $122.4M $163.3M $102.2M
Total Current Assets $2.9B $4.8B $3.6B $2.9B $3B
 
Property Plant And Equipment $498.7M $432.4M $531.6M $498.6M $471.3M
Long-Term Investments -- -- -- -- --
Goodwill $1.5B $1.5B $1.5B $1.5B $1.4B
Other Intangibles $173.5M $159.7M $152.8M $146.2M $130.3M
Other Long-Term Assets $24.5M -- -- -- --
Total Assets $5.1B $7B $6B $5.2B $5.3B
 
Accounts Payable $1.2B $1.8B $1.5B $1.3B $1.2B
Accrued Expenses $308M $514M $367.1M $307.4M $326.6M
Current Portion Of Long-Term Debt -- $525M $1.1B $160M $455.8M
Current Portion Of Capital Lease Obligations $66.2M $66.3M $73.7M $74.5M $72.8M
Other Current Liabilities -- -- -- -- $67.4M
Total Current Liabilities $1.8B $3.3B $3.3B $2.1B $2.3B
 
Long-Term Debt $1.1B $1.4B $920M $1.4B $921.9M
Capital Leases -- -- -- -- --
Total Liabilities $3.3B $5B $4.6B $3.8B $3.6B
 
Common Stock $13.4M $12.9M $11.6M $11.7M $11.9M
Other Common Equity Adj -$46M -$61.1M -$88.9M -$80.9M -$110.4M
Common Equity $1.9B $2B $1.4B $1.4B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.9B $2B $1.4B $1.4B $1.7B
 
Total Liabilities and Equity $5.1B $7B $6B $5.2B $5.3B
Cash and Short Terms $243.8M $257.4M $217.5M $145.5M $145.8M
Total Debt $1.1B $1.9B $2B $1.6B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $243.8M $257.4M $217.5M $145.5M $145.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.4B $4B $3B $2.4B $2.4B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $51.2M $129.6M $122.4M $163.3M $102.2M
Total Current Assets $2.9B $4.8B $3.6B $2.9B $3B
 
Property Plant And Equipment $498.7M $432.4M $531.6M $498.6M $471.3M
Long-Term Investments -- -- -- -- --
Goodwill $1.5B $1.5B $1.5B $1.5B $1.4B
Other Intangibles $173.5M $159.7M $152.8M $146.2M $130.3M
Other Long-Term Assets $24.5M -- -- -- --
Total Assets $5.1B $7B $6B $5.2B $5.3B
 
Accounts Payable $1.2B $1.8B $1.5B $1.3B $1.2B
Accrued Expenses $308M $514M $367.1M $307.4M $326.6M
Current Portion Of Long-Term Debt -- $525M $1.1B $160M $455.8M
Current Portion Of Capital Lease Obligations $66.2M $66.3M $73.7M $74.5M $72.8M
Other Current Liabilities -- -- -- -- $67.4M
Total Current Liabilities $1.8B $3.3B $3.3B $2.1B $2.3B
 
Long-Term Debt $1.1B $1.4B $920M $1.4B $921.9M
Capital Leases -- -- -- -- --
Total Liabilities $3.3B $5B $4.6B $3.8B $3.6B
 
Common Stock $13.4M $12.9M $11.6M $11.7M $11.9M
Other Common Equity Adj -$46M -$61.1M -$88.9M -$80.9M -$110.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.9B $2B $1.4B $1.4B $1.7B
 
Total Liabilities and Equity $5.1B $7B $6B $5.2B $5.3B
Cash and Short Terms $243.8M $257.4M $217.5M $145.5M $145.8M
Total Debt $1.1B $1.9B $2B $1.6B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $506.4M $844.2M $940.5M $325.1M $465.7M
Depreciation & Amoritzation $101.7M $91.3M $92.8M $99M $97.2M
Stock-Based Compensation $44M $130M $90.7M $58.2M $84.6M
Change in Accounts Receivable -$517.6M -$1.8B $1.1B $675.3M -$176.2M
Change in Inventories -- -- -- -- --
Cash From Operations $499.2M $95M $1.7B $731.9M $509.1M
 
Capital Expenditures $54M $70.9M $128.5M $84.1M $74.3M
Cash Acquisitions -$223.2M -$14.8M -- -- --
Cash From Investing -$271.7M -$85.7M -$64.9M -$82.8M -$74.3M
 
Dividends Paid (Ex Special Dividend) -$210M -$277.3M -$285.3M -$291.6M -$294.8M
Special Dividend Paid
Long-Term Debt Issued $1.4B $4B $4.7B $3.9B $3.2B
Long-Term Debt Repaid -$1.6B -$3.2B -$4.6B -$4.3B -$3.4B
Repurchase of Common Stock -$177.5M -$581.8M -$1.5B -$63.9M --
Other Financing Activities -$17.9M -$26.7M -$28.4M -$25.3M -$32.2M
Cash From Financing -$440.7M $7.6M -$1.6B -$717.8M -$416.1M
 
Beginning Cash (CF) $447.9M $243.8M $257.4M $217.5M $145.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$213.2M $16.9M -$34.3M -$68.7M $18.7M
Ending Cash (CF) $243.8M $257.4M $217.5M $145.5M $145.8M
 
Levered Free Cash Flow $445.2M $24M $1.5B $647.8M $434.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $147.8M $230.1M $96.2M $31M $149.3M
Depreciation & Amoritzation $24.7M $22.6M $24.1M $23.1M $24.3M
Stock-Based Compensation $10.9M $36M $12.3M $20.9M $20.3M
Change in Accounts Receivable -$93.9M -$293.9M $963.6M $96.7M $310M
Change in Inventories -- -- -- -- --
Cash From Operations $162.1M $75.9M $773.4M $47.3M $267.9M
 
Capital Expenditures $13.7M $18.4M $27.8M $16.1M $15.2M
Cash Acquisitions -- -$1K -- -- --
Cash From Investing -$13.7M -$18.4M -$27.5M -$16.1M -$15.2M
 
Dividends Paid (Ex Special Dividend) -$2.5M -$68.4M -$69.1M -$72.6M -$74.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $393M $1.3B $826M $1.1B $741M
Long-Term Debt Repaid -$453M -$1.1B -$1.1B -$1.1B -$925M
Repurchase of Common Stock -$109M -$153M -$436.3M -- --
Other Financing Activities -$1.3M -$1.5M -$1.8M -$1.5M -$8.3M
Cash From Financing -$165.7M -$2.3M -$725.5M -$66.3M -$231.9M
 
Beginning Cash (CF) $252.6M $202.6M $187.5M $174.7M $131.7M
Foreign Exchange Rate Adjustment $8.5M -$395K $9.6M $3.4M -$7.5M
Additions / Reductions -$17.3M $55.2M $20.4M -$35.1M $20.9M
Ending Cash (CF) $243.8M $257.4M $217.5M $145.5M $145.8M
 
Levered Free Cash Flow $148.4M $57.5M $745.5M $31.2M $252.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $506.4M $844.2M $940.5M $325.1M $465.7M
Depreciation & Amoritzation $101.7M $91.3M $92.8M $99M $97.2M
Stock-Based Compensation $44M $130M $90.7M $58.2M $84.6M
Change in Accounts Receivable -$517.6M -$1.8B $1.1B $675.3M -$176.2M
Change in Inventories -- -- -- -- --
Cash From Operations $499.2M $95M $1.7B $731.9M $509.1M
 
Capital Expenditures $54M $70.9M $128.5M $84.1M $74.3M
Cash Acquisitions -$223.2M -$14.8M -- -- --
Cash From Investing -$271.7M -$85.7M -$64.9M -$82.8M -$74.3M
 
Dividends Paid (Ex Special Dividend) -$210M -$277.3M -$285.3M -$291.6M -$294.8M
Special Dividend Paid
Long-Term Debt Issued $1.4B $4B $4.7B $3.9B $3.2B
Long-Term Debt Repaid -$1.6B -$3.2B -$4.6B -$4.3B -$3.4B
Repurchase of Common Stock -$177.5M -$581.8M -$1.5B -$63.9M --
Other Financing Activities -$17.9M -$26.7M -$28.4M -$25.3M -$32.2M
Cash From Financing -$440.7M $7.6M -$1.6B -$717.8M -$416.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$213.2M $16.9M -$34.3M -$68.7M $18.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $445.2M $24M $1.5B $647.8M $434.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $844.2M $940.5M $325.1M $465.7M --
Depreciation & Amoritzation $91.3M $92.8M $99M $97.2M --
Stock-Based Compensation $130M $90.7M $58.2M $84.6M --
Change in Accounts Receivable -$1.8B $1.1B $675.3M -$176.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $95M $1.7B $731.9M $509.1M --
 
Capital Expenditures $70.9M $128.5M $84.1M $74.3M --
Cash Acquisitions -$14.8M -- -- -- --
Cash From Investing -$85.7M -$64.9M -$82.8M -$74.3M --
 
Dividends Paid (Ex Special Dividend) -$277.3M -$285.3M -$291.6M -$294.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4B $4.7B $3.9B $3.2B --
Long-Term Debt Repaid -$3.2B -$4.6B -$4.3B -$3.4B --
Repurchase of Common Stock -$581.8M -$1.5B -$63.9M -- --
Other Financing Activities -$26.7M -$28.4M -$25.3M -$32.2M --
Cash From Financing $7.6M -$1.6B -$717.8M -$416.1M --
 
Beginning Cash (CF) $836.9M $926.7M $841.5M $512.2M --
Foreign Exchange Rate Adjustment -$3.2M -$5.6M -$3.3M -$8.2M --
Additions / Reductions $16.9M -$34.3M -$68.7M $18.7M --
Ending Cash (CF) $850.5M $886.7M $769.6M $512.5M --
 
Levered Free Cash Flow $24M $1.5B $647.8M $434.8M --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock