Financhill
Buy
52

CI Quote, Financials, Valuation and Earnings

Last price:
$274.87
Seasonality move :
6.6%
Day range:
$273.29 - $275.94
52-week range:
$239.51 - $350.00
Dividend yield:
2.21%
P/E ratio:
12.08x
P/S ratio:
0.28x
P/B ratio:
1.75x
Volume:
1.4M
Avg. volume:
1.9M
1-year change:
-2.8%
Market cap:
$73.1B
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

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

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

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock