Financhill
Buy
53

CI Quote, Financials, Valuation and Earnings

Last price:
$276.02
Seasonality move :
5.97%
Day range:
$273.94 - $276.78
52-week range:
$239.51 - $350.00
Dividend yield:
2.18%
P/E ratio:
12.20x
P/S ratio:
0.28x
P/B ratio:
1.77x
Volume:
760.2K
Avg. volume:
1.7M
1-year change:
-1.8%
Market cap:
$73.9B
Revenue:
$244.4B
EPS (TTM):
$22.67
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $160.6B $174.3B $180B $195.2B $244.4B
Revenue Growth (YoY) 4.43% 8.55% 3.3% 8.42% 25.21%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $107.8B $121.4B $128.6B $137.2B $185.4B
Operating Expenses -$8.8B -$8.4B -$8.1B -$9B -$7B
Operating Income $8.8B $8.4B $8.1B $9B $7B
 
Net Interest Expenses $1.4B $1.2B $1.2B $1.4B $1.4B
EBT. Incl. Unusual Items $10.9B $6.8B $8.4B $5.5B $5.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4B $1.4B $1.6B $141M $1.5B
Net Income to Company $8.5B $5.4B $6.8B $5.4B $3.8B
 
Minority Interest in Earnings $31M $50M $78M $208M $344M
Net Income to Common Excl Extra Items $8.5B $5.4B $6.8B $5.4B $3.8B
 
Basic EPS (Cont. Ops) $23.17 $15.87 $21.66 $17.57 $12.25
Diluted EPS (Cont. Ops) $22.96 $15.73 $21.41 $17.39 $12.12
Weighted Average Basic Share $365M $338M $309.5M $293.9M $280.3M
Weighted Average Diluted Share $368.4M $341M $313.1M $296.9M $283.2M
 
EBITDA -- -- -- -- --
EBIT $10.9B $6.8B $8.4B $5.5B $5.3B
 
Revenue (Reported) $160.6B $174.3B $180B $195.2B $244.4B
Operating Income (Reported) $8.8B $8.4B $8.1B $9B $7B
Operating Income (Adjusted) $10.9B $6.8B $8.4B $5.5B $5.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $44.4B $45.2B $49B $62.8B $69.8B
Revenue Growth (YoY) 8.22% 1.9% 8.49% 28.02% 11.15%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $31B $32.8B $34.5B $48.3B --
Operating Expenses -$2.4B -$2.1B -$2.4B -$1.7B -$2.6B
Operating Income $2.4B $2.1B $2.4B $1.7B $2.6B
 
Net Interest Expenses $303M $304M $365M $376M $347M
EBT. Incl. Unusual Items $2.1B $3.5B $1.8B $1.2B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $424M $713M $391M $367M $322M
Net Income to Company $1.6B $2.8B $1.4B $825M --
 
Minority Interest in Earnings $14M $21M $41M $86M $105M
Net Income to Common Excl Extra Items $1.6B $2.8B $1.4B $825M $2B
 
Basic EPS (Cont. Ops) $4.84 $9.07 $4.79 $2.65 $7.02
Diluted EPS (Cont. Ops) $4.80 $8.97 $4.74 $2.63 $6.98
Weighted Average Basic Share $335.2M $303.9M $294.1M $278.5M $265.9M
Weighted Average Diluted Share $337.6M $307.5M $297.1M $281.4M $267.5M
 
EBITDA -- -- -- -- --
EBIT $2.1B $3.5B $1.8B $1.2B $2.3B
 
Revenue (Reported) $44.4B $45.2B $49B $62.8B $69.8B
Operating Income (Reported) $2.4B $2.1B $2.4B $1.7B $2.6B
Operating Income (Adjusted) $2.1B $3.5B $1.8B $1.2B $2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $170.4B $180B $189.9B $229.7B $268.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $117.4B $127.8B $133.8B $127.2B --
Operating Expenses -$8.3B -$8.2B -$8.4B -$6.9B -$9.6B
Operating Income $8.3B $8.2B $8.4B $6.9B $9.6B
 
Net Interest Expenses $1.3B $1.2B $1.4B $1.4B $1.4B
EBT. Incl. Unusual Items $10.8B $8.4B $6.7B $3.4B $8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4B $1.7B $1.2B $99M $1.4B
Net Income to Company $8.4B $6.7B $5.5B $3.3B --
 
Minority Interest in Earnings $40M $66M $159M $310M $403M
Net Income to Common Excl Extra Items $8.4B $6.7B $5.5B $3.3B $6.6B
 
Basic EPS (Cont. Ops) $23.87 $21.21 $18.02 $10.71 $22.87
Diluted EPS (Cont. Ops) $23.76 $20.97 $17.80 $10.60 $22.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $10.8B $8.4B $6.7B $3.4B $8B
 
Revenue (Reported) $170.4B $180B $189.9B $229.7B $268.2B
Operating Income (Reported) $8.3B $8.2B $8.4B $6.9B $9.6B
Operating Income (Adjusted) $10.8B $8.4B $6.7B $3.4B $8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $128.5B $134.3B $144.1B $178.7B $202.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $54B $61B
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $89.1B $95.4B $100.6B $90.6B $48.9B
Operating Expenses -$6.6B -$6.3B -$6.7B -$4.6B -$7.2B
Operating Income $6.6B $6.3B $6.7B $4.6B $7.2B
 
Net Interest Expenses $915M $904M $1.1B $1.1B $1B
EBT. Incl. Unusual Items $5.5B $7B $5.3B $3.3B $6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B $1.5B $1.1B $1B $950M
Net Income to Company $4.3B $5.6B $4.3B $2.2B $3B
 
Minority Interest in Earnings $33M $49M $130M $232M $291M
Net Income to Common Excl Extra Items $4.3B $5.6B $4.3B $2.2B $5B
 
Basic EPS (Cont. Ops) $12.47 $17.77 $14.03 $7.19 $17.66
Diluted EPS (Cont. Ops) $12.35 $17.58 $13.89 $7.11 $17.54
Weighted Average Basic Share $1B $937.5M $884.3M $846.1M $803M
Weighted Average Diluted Share $1B $947.1M $893M $851.9M $808.6M
 
EBITDA -- -- -- -- --
EBIT $5.5B $7B $5.3B $3.3B $6B
 
Revenue (Reported) $128.5B $134.3B $144.1B $178.7B $202.5B
Operating Income (Reported) $6.6B $6.3B $6.7B $4.6B $7.2B
Operating Income (Adjusted) $5.5B $7B $5.3B $3.3B $6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $10.2B $5.1B $5.9B $7.8B $7.6B
Short Term Investments $1.3B $920M $905M $925M $665M
Accounts Receivable, Net $17.2B $19.6B $22.4B $23.4B $30.4B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $27.8B $36.1B $30.1B $37.4B $48.9B
 
Property Plant And Equipment $4.8B $4.2B $4.1B $4.1B $3.7B
Long-Term Investments $2.7B $5.7B $2.4B $12.8B $1.4B
Goodwill $44.6B $45.8B $45.8B $44.3B $44.4B
Other Intangibles $35.2B $34.2B $32.5B $30.9B $29.4B
Other Long-Term Assets -- -- -- -- --
Total Assets $150.8B $151B $139.6B $147.9B $151.5B
 
Accounts Payable $6.2B $7.2B $7.8B $8.6B $9.3B
Accrued Expenses $8.5B $7.3B $8B $10B $9.4B
Current Portion Of Long-Term Debt $18M $23M $33M $42M $43M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $36B $43.6B $41.2B $48.7B $58B
 
Long-Term Debt $30.2B $31.7B $28.6B $28.6B $28.9B
Capital Leases -- -- -- -- --
Total Liabilities $100.4B $103.8B $94.8B $101.6B $110.3B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj -$861M -$884M -$1.7B -$1.9B -$2.3B
Common Equity $50.3B $47.1B $44.7B $46.2B $41B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $65M $72M $79M $128M $210M
Total Equity $50.4B $47.2B $44.8B $46.4B $41.2B
 
Total Liabilities and Equity $150.8B $151B $139.6B $147.9B $151.5B
Cash and Short Terms $11.5B $6B $6.8B $8.7B $8.2B
Total Debt $33.6B $32.4B $31.7B $30.2B $31.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $3.5B $7.1B $8.5B $5.9B $6B
Short Term Investments $1.4B $783M $1B $864M --
Accounts Receivable, Net $20.9B $21.8B $24B $32.4B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $25.5B $30.2B $34.5B $49.2B $46.7B
 
Property Plant And Equipment $4.6B $399.7B $3.9B $3.6B $3.7B
Long-Term Investments $900M $900M $200M -- --
Goodwill $46.1B $45.8B $45.8B $44.4B --
Other Intangibles $34.6B $32.9B $31.3B $29.8B --
Other Long-Term Assets -- -- -- -- --
Total Assets $149.2B $139.4B $144.7B $153.1B $153.7B
 
Accounts Payable $6.3B $7.3B $7.7B $8.5B $9.3B
Accrued Expenses $7.4B $8B $9.7B $8.9B --
Current Portion Of Long-Term Debt $23M $32M $39M $44M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $36.3B $41.1B $47.1B $57.1B $56.5B
 
Long-Term Debt $32.1B $28.5B $28.1B $30.2B $30.9B
Capital Leases -- -- -- -- --
Total Liabilities $101.7B $94.3B $99B $110.8B $111.7B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj -$1.2B -$2B -$2.1B -$2.2B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $68M $92M $75M $203M $209M
Total Equity $47.5B $45.1B $45.8B $42.3B $42B
 
Total Liabilities and Equity $149.2B $139.4B $144.7B $153.1B $153.7B
Cash and Short Terms $4.9B $7.9B $9.5B $6.8B --
Total Debt $34.9B $32.1B $31.1B $32.8B $30.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $8.5B $5.4B $6.8B $5.4B $3.8B
Depreciation & Amoritzation $2.8B $2.9B $2.9B $3B $2.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.6B -$3.5B -$1.8B -$2.2B -$7.9B
Change in Inventories -- -- -- -- --
Cash From Operations $10.4B $7.2B $8.7B $11.8B $10.4B
 
Capital Expenditures $1.1B $1.2B $1.3B $1.6B $1.4B
Cash Acquisitions $139M $1.9B -- $447M $131M
Cash From Investing $3B -$4B $3.1B -$5.6B -$3.4B
 
Dividends Paid (Ex Special Dividend) -- $1.3B $1.4B $1.5B $1.6B
Special Dividend Paid
Long-Term Debt Issued $4.9B $4.3B -- $1.5B $4.5B
Long-Term Debt Repaid -$9.4B -$4.6B -$500M -$3B -$3B
Repurchase of Common Stock $4B $7.7B $7.6B $2.3B $7B
Other Financing Activities -$328M -$112M -$79M -$469M -$411M
Cash From Financing -$8.5B -$8.2B -$11.2B -$4.3B -$7.6B
 
Beginning Cash (CF) $10.2B $5.1B $5.9B $7.8B $7.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.8B -$5.1B $428M $1.9B -$745M
Ending Cash (CF) $15.1B -$106M $6.3B $9.7B $6.8B
 
Levered Free Cash Flow $9.3B $6B $7.4B $10.2B $9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.6B $2.8B $1.4B $825M --
Depreciation & Amoritzation $734M $726M $766M $650M $697M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$671M $634M -$600M -$3.6B --
Change in Inventories -- -- -- -$472M --
Cash From Operations $2.1B $3.3B $2.8B $46M $3.4B
 
Capital Expenditures $350M $338M $403M $399M $278M
Cash Acquisitions $61M -$57M $443M $132M $597M
Cash From Investing -$710M $4.9B -$1.3B -$2B -$4.4B
 
Dividends Paid (Ex Special Dividend) $330M $341M $362M $390M $402M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$2.9B -- --
Repurchase of Common Stock $2.6B $3.5B $624M -- --
Other Financing Activities $41M $31M -$54M -$66M --
Cash From Financing -$1.7B -$5.5B -$2.6B $439M $2.7B
 
Beginning Cash (CF) $3.5B $7.1B $8.5B $5.9B $6B
Foreign Exchange Rate Adjustment -$19M -$18M -$7M $18M -$5M
Additions / Reductions -$338M $2.6B -$1.1B -$1.5B $1.7B
Ending Cash (CF) $3.1B $9.7B $7.4B $4.4B $7.7B
 
Levered Free Cash Flow $1.8B $2.9B $2.4B -$353M $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $8.4B $6.7B $5.5B $3.3B --
Depreciation & Amoritzation $2.9B $2.9B $3B $2.9B $2.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.6B -$783M -$1.9B -$11.5B --
Change in Inventories -- -- -- -- --
Cash From Operations $7.2B $10.8B $12.4B $6.6B $8.7B
 
Capital Expenditures $1.2B $1.3B $1.6B $1.4B $1.2B
Cash Acquisitions $1.9B -$3M $443M $136M $596M
Cash From Investing $686M $3.4B -$5.4B -$4.1B -$4.3B
 
Dividends Paid (Ex Special Dividend) $1B $1.4B $1.4B $1.5B $1.6B
Special Dividend Paid
Long-Term Debt Issued $4.3B -- $1.5B $4.5B --
Long-Term Debt Repaid -$7.1B -- -$3.5B -$3B --
Repurchase of Common Stock $8B $7.3B $3.5B $5.6B $4.6B
Other Financing Activities -$205M $61M -$466M -$451M --
Cash From Financing -$10.6B -$11B -$5.7B -$5.6B -$5.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.7B $3.2B $1.4B -$3.1B -$1.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $6B $9.6B $10.9B $5.2B $7.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.3B $5.6B $4.3B $2.2B $3B
Depreciation & Amoritzation $2.2B $2.2B $2.3B $2.1B $2.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$4.3B -$1.6B -$1.6B -$11B -$6.4B
Change in Inventories -- -- -- -- $726M
Cash From Operations $2.9B $6.6B $10.3B $5.2B $3.5B
 
Capital Expenditures $850M $950M $1.2B $1.1B $890M
Cash Acquisitions $1.9B -- $443M $132M $597M
Cash From Investing -$3.7B $3.7B -$4.7B -$3.2B -$4B
 
Dividends Paid (Ex Special Dividend) $1B $1.1B $1.1B $1.2B $1.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.3B -- $1.5B $4.5B --
Long-Term Debt Repaid -$4.6B -- -$3B -$3B -$1.6B
Repurchase of Common Stock $6.3B $5.9B $1.7B $5B $2.6B
Other Financing Activities -$119M $54M -$333M -$315M -$418M
Cash From Financing -$5.8B -$8.6B -$3B -$4.4B -$2.4B
 
Beginning Cash (CF) $13.8B $15.9B $26B $21.1B $18.7B
Foreign Exchange Rate Adjustment -$46M -$98M $2M $6M $30M
Additions / Reductions -$6.7B $1.6B $2.6B -$2.4B -$2.9B
Ending Cash (CF) $7.1B $17.4B $28.6B $18.7B $15.9B
 
Levered Free Cash Flow $2.1B $5.6B $9.1B $4.1B $2.6B

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

GET BETTER TRADE IDEAS

Popular

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 29

Galecto, Inc. [GLTO] is down 12.13% over the past day.

Sell
20
SMX alert for Dec 29

SMX (Security Matters) Plc [SMX] is down 27.67% over the past day.

Sell
11
CDNAF alert for Dec 29

Canadian Tire Corp. Ltd. [CDNAF] is up 11.94% over the past day.

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

Show me the best stock