Financhill
Buy
54

CMI Quote, Financials, Valuation and Earnings

Last price:
$298.92
Seasonality move :
2.31%
Day range:
$297.37 - $303.42
52-week range:
$260.02 - $387.90
Dividend yield:
2.39%
P/E ratio:
14.84x
P/S ratio:
1.22x
P/B ratio:
3.76x
Volume:
683.1K
Avg. volume:
962.7K
1-year change:
5.2%
Market cap:
$41.1B
Revenue:
$34.1B
EPS (TTM):
$20.10
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $19.8B $24B $28.1B $34.1B $34.1B
Revenue Growth (YoY) -15.95% 21.25% 16.87% 21.34% 0.11%
 
Cost of Revenues $14.9B $18.3B $21.4B $25.8B $25.7B
Gross Profit $4.9B $5.7B $6.7B $8.2B $8.4B
Gross Profit Margin 24.7% 23.71% 23.93% 24.22% 24.75%
 
R&D Expenses $906M $1.1B $1.3B $1.5B $1.5B
Selling, General & Admin $2.1B $2.4B $2.7B $3.3B $3.3B
Other Inc / (Exp) $496M $580M $313M -$1.6B $1.7B
Operating Expenses $3B $3.5B $4.1B $4.9B $5.1B
Operating Income $1.8B $2.2B $2.6B $3.3B $3.4B
 
Net Interest Expenses $5M $29M $74M $136M $184M
EBT. Incl. Unusual Items $2.3B $2.8B $2.8B $1.6B $4.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $527M $587M $636M $786M $835M
Net Income to Company $1.8B $2.2B $2.2B $840M $4.1B
 
Minority Interest in Earnings -$22M -$33M -$32M -$105M -$122M
Net Income to Common Excl Extra Items $1.8B $2.1B $2.2B $735M $3.9B
 
Basic EPS (Cont. Ops) $12.07 $14.74 $15.20 $5.19 $28.55
Diluted EPS (Cont. Ops) $12.01 $14.61 $15.12 $5.15 $28.37
Weighted Average Basic Share $148.2M $144.6M $141.5M $141.7M $138.2M
Weighted Average Diluted Share $149M $145.9M $142.3M $142.7M $139.1M
 
EBITDA $3.1B $3.5B $3.8B $3B $6.3B
EBIT $2.4B $2.9B $3B $2B $5.3B
 
Revenue (Reported) $19.8B $24B $28.1B $34.1B $34.1B
Operating Income (Reported) $1.8B $2.2B $2.6B $3.3B $3.4B
Operating Income (Adjusted) $2.4B $2.9B $3B $2B $5.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.1B $6.4B $8.5B $8.4B $8.2B
Revenue Growth (YoY) 21.57% 4.81% 32.39% -0.59% -2.73%
 
Cost of Revenues $4.6B $4.9B $6.4B $6.4B $6B
Gross Profit $1.5B $1.5B $2B $2B $2.2B
Gross Profit Margin 24.39% 23.99% 24% 24.29% 26.36%
 
R&D Expenses $260M $298M $350M $369M $344M
Selling, General & Admin $574M $615M $722M $809M $754M
Other Inc / (Exp) $142M $38M $129M $1.4B $114M
Operating Expenses $839M $983M $1.1B $1.2B $1.1B
Operating Income $647M $549M $938M $830M $1B
 
Net Interest Expenses $6M $9M $38M $37M $17M
EBT. Incl. Unusual Items $783M $578M $1B $2.2B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $172M $155M $223M $193M $267M
Net Income to Company $611M $423M $806M $2B $850M
 
Minority Interest in Earnings -$8M -$5M -$16M -$35M -$26M
Net Income to Common Excl Extra Items $603M $418M $790M $2B $824M
 
Basic EPS (Cont. Ops) $4.10 $2.94 $5.58 $14.10 $5.99
Diluted EPS (Cont. Ops) $4.07 $2.92 $5.55 $14.03 $5.96
Weighted Average Basic Share $147M $142.2M $141.5M $141.3M $137.6M
Weighted Average Diluted Share $148.3M $143.1M $142.4M $142.1M $138.3M
 
EBITDA $981M $756M $1.4B $2.6B $1.5B
EBIT $811M $595M $1.1B $2.3B $1.2B
 
Revenue (Reported) $6.1B $6.4B $8.5B $8.4B $8.2B
Operating Income (Reported) $647M $549M $938M $830M $1B
Operating Income (Adjusted) $811M $595M $1.1B $2.3B $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $20.9B $24.3B $30.1B $34B $33.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.8B $18.6B $22.9B $25.8B $25.3B
Gross Profit $5.1B $5.7B $7.2B $8.3B $8.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $928M $1.1B $1.3B $1.5B $1.4B
Selling, General & Admin $2.2B $2.4B $2.8B $3.4B $3.2B
Other Inc / (Exp) $505M $476M $483M -$291M $376M
Operating Expenses $3.1B $3.6B $4.2B $5B $5B
Operating Income $2B $2.1B $3B $3.2B $3.6B
 
Net Interest Expenses $25M $32M $182M $135M $164M
EBT. Incl. Unusual Items $2.5B $2.5B $3.3B $2.8B $3.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $572M $570M $704M $756M $909M
Net Income to Company $1.9B $2B $2.6B $2.1B $2.9B
 
Minority Interest in Earnings -$13M -$30M -$43M -$124M -$113M
Net Income to Common Excl Extra Items $1.9B $1.9B $2.5B $1.9B $2.8B
 
Basic EPS (Cont. Ops) $12.75 $13.58 $17.85 $13.73 $20.23
Diluted EPS (Cont. Ops) $12.65 $13.46 $17.74 $13.59 $20.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.2B $3.3B $4.4B $4.2B $5.2B
EBIT $2.6B $2.6B $3.5B $3.2B $4.2B
 
Revenue (Reported) $20.9B $24.3B $30.1B $34B $33.9B
Operating Income (Reported) $2B $2.1B $3B $3.2B $3.6B
Operating Income (Adjusted) $2.6B $2.6B $3.5B $3.2B $4.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.1B $6.4B $8.5B $8.4B $8.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.6B $4.9B $6.4B $6.4B $6B
Gross Profit $1.5B $1.5B $2B $2B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $260M $298M $350M $369M $344M
Selling, General & Admin $574M $615M $722M $809M $754M
Other Inc / (Exp) $142M $38M $129M $1.4B $114M
Operating Expenses $839M $983M $1.1B $1.2B $1.1B
Operating Income $647M $549M $938M $830M $1B
 
Net Interest Expenses $6M $9M $38M $37M $17M
EBT. Incl. Unusual Items $783M $578M $1B $2.2B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $172M $155M $223M $193M $267M
Net Income to Company $611M $423M $806M $2B $850M
 
Minority Interest in Earnings -$8M -$5M -$16M -$35M -$26M
Net Income to Common Excl Extra Items $603M $418M $790M $2B $824M
 
Basic EPS (Cont. Ops) $4.10 $2.94 $5.58 $14.10 $5.99
Diluted EPS (Cont. Ops) $4.07 $2.92 $5.55 $14.03 $5.96
Weighted Average Basic Share $147M $142.2M $141.5M $141.3M $137.6M
Weighted Average Diluted Share $148.3M $143.1M $142.4M $142.1M $138.3M
 
EBITDA $981M $756M $1.4B $2.6B $1.5B
EBIT $811M $595M $1.1B $2.3B $1.2B
 
Revenue (Reported) $6.1B $6.4B $8.5B $8.4B $8.2B
Operating Income (Reported) $647M $549M $938M $830M $1B
Operating Income (Adjusted) $811M $595M $1.1B $2.3B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.4B $2.6B $2.1B $2.2B $1.7B
Short Term Investments $461M $595M $472M $562M $593M
Accounts Receivable, Net $3.4B $3.6B $5.2B $5.6B $5.2B
Inventory $3.4B $4.4B $5.6B $5.7B $5.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $790M $777M $1.1B $1.2B $1.6B
Total Current Assets $11.9B $12.3B $14.5B $15.2B $14.8B
 
Property Plant And Equipment $4.7B $4.9B $6B $6.8B $6.9B
Long-Term Investments $1.4B $1.5B $1.8B $1.8B $1.9B
Goodwill $1.3B $1.3B $2.3B $2.5B $2.4B
Other Intangibles $963M $900M $2.7B $2.5B $2.4B
Other Long-Term Assets $816M $894M $1B $960M $982M
Total Assets $22.6B $23.7B $30.3B $32B $31.5B
 
Accounts Payable $2.8B $3B $4.3B $4.3B $4B
Accrued Expenses $1.3B $1.5B $1.7B $3.7B $2B
Current Portion Of Long-Term Debt $62M $59M $783M $118M $660M
Current Portion Of Capital Lease Obligations $128M $128M $132M $138M $130M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.3B $7.1B $11.4B $12.9B $11.2B
 
Long-Term Debt $3.6B $3.6B $4.5B $4.8B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $13.6B $14.3B $20.1B $22.1B $20.2B
 
Common Stock $2.4B $2.1B $556M $556M $556M
Other Common Equity Adj -- -- -$1.9B -$2.2B -$2.4B
Common Equity $8.1B $8.1B $9B $8.9B $10.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $927M $1.3B $1.3B $1.1B $1B
Total Equity $9B $9.4B $10.2B $9.9B $11.3B
 
Total Liabilities and Equity $22.6B $23.7B $30.3B $32B $31.5B
Cash and Short Terms $3.9B $3.2B $2.6B $2.7B $2.3B
Total Debt $4.2B $4.2B $7.9B $6.7B $7.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $3B $2.3B $2B $2.5B $1.5B
Short Term Investments $397M $527M $459M $510M $626M
Accounts Receivable, Net $3.7B $4B $5.8B $5.5B $5.7B
Inventory $3.8B $4.6B $5.9B $5.8B $6.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $805M $839M $1.2B $1.3B $1.6B
Total Current Assets $12.1B $12.6B $15.4B $15.6B $15.5B
 
Property Plant And Equipment $4.7B $4.8B $6.1B $6.5B $6.9B
Long-Term Investments $1.6B $1.6B $1.9B $1.8B $2B
Goodwill $1.3B $1.3B $2.4B $2.4B $2.4B
Other Intangibles $964M $917M $2.6B $2.5B $2.4B
Other Long-Term Assets $808M $910M $937M $969M $952M
Total Assets $23B $24.1B $31.4B $31.8B $32.5B
 
Accounts Payable $3.3B $3.5B $4.6B $4.5B $4.3B
Accrued Expenses $1.3B $1.5B $1.7B $3.6B $1.8B
Current Portion Of Long-Term Debt $61M $69M $798M $113M $952M
Current Portion Of Capital Lease Obligations $125M $127M $133M $129M $133M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.7B $7.5B $11.9B $11.7B $11.6B
 
Long-Term Debt $3.6B $3.5B $4.4B $5.8B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $13.9B $14.8B $20.6B $21.7B $20.6B
 
Common Stock $2.4B $2.4B $556M $556M $556M
Other Common Equity Adj $29M -- -$1.8B -$2.3B -$2.4B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $922M $927M $1.3B $1B $1B
Total Equity $9B $9.4B $10.9B $10.1B $12B
 
Total Liabilities and Equity $23B $24.1B $31.4B $31.8B $32.5B
Cash and Short Terms $3.4B $2.8B $2.4B $3.1B $2.2B
Total Debt $4.1B $4.1B $7.8B $6.8B $7.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.8B $2.2B $2.2B $840M $4.1B
Depreciation & Amoritzation $673M $662M $784M $1B $1.1B
Stock-Based Compensation $31M -- -- -- --
Change in Accounts Receivable -$51M -$174M -$697M -$330M $298M
Change in Inventories $46M -$945M -$567M -- -$402M
Cash From Operations $2.7B $2.3B $2B $4B $1.5B
 
Capital Expenditures $575M $734M $916M $1.2B $1.2B
Cash Acquisitions -$51M -- -$3.2B -$278M -$446M
Cash From Investing -$719M -$873M -$4.2B -$1.6B -$1.8B
 
Dividends Paid (Ex Special Dividend) -$782M -$809M -$855M -$921M -$969M
Special Dividend Paid
Long-Term Debt Issued $2B $79M $2.1B $861M $2.7B
Long-Term Debt Repaid -$73M -$73M -$1.6B -$1.1B -$1.6B
Repurchase of Common Stock -$641M -$1.4B -$374M -- --
Other Financing Activities $1M -$12M $84M -$202M -$119M
Cash From Financing $280M -$2.2B $1.7B -$2.2B -$173M
 
Beginning Cash (CF) $1.1B $3.4B $2.6B $2.1B $2.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.3B -$844M -$541M $146M -$468M
Ending Cash (CF) $3.4B $2.6B $2.1B $2.2B $1.7B
 
Levered Free Cash Flow $2.1B $1.5B $1B $2.8B $279M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $611M $423M $806M $2B $850M
Depreciation & Amoritzation $170M $161M $246M $265M $269M
Stock-Based Compensation $8M -- -- -- --
Change in Accounts Receivable -$374M -$417M -$621M -$11M -$457M
Change in Inventories -$336M -$289M -$263M -$354M -$331M
Cash From Operations $339M $164M $495M $276M -$3M
 
Capital Expenditures $98M $104M $193M $169M $162M
Cash Acquisitions -$24M $83M -- -$236M -$72M
Cash From Investing -$25M -$10M -$228M -$406M -$246M
 
Dividends Paid (Ex Special Dividend) -$197M -$207M -$222M -$239M -$251M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $14M $43M $2.4B $52M
Long-Term Debt Repaid -$16M -$24M -$142M -$748M -$144M
Repurchase of Common Stock -$418M -$311M -- -- --
Other Financing Activities -$24M $33M -$13M -$25M -$46M
Cash From Financing -$745M -$497M -$363M $499M $92M
 
Beginning Cash (CF) $3.4B $2.6B $2.1B $2.2B $1.7B
Foreign Exchange Rate Adjustment -$12M $27M -$25M -$7M $18M
Additions / Reductions -$431M -$343M -$96M $369M -$157M
Ending Cash (CF) $3B $2.3B $2B $2.5B $1.5B
 
Levered Free Cash Flow $241M $60M $302M $107M -$165M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.9B $2B $2.6B $2.1B $2.9B
Depreciation & Amoritzation $675M $653M $869M $1B $1.1B
Stock-Based Compensation $35M -$8M -- -- --
Change in Accounts Receivable -$532M -$217M -$901M $280M -$148M
Change in Inventories -$119M -$898M -$541M -$91M -$379M
Cash From Operations $2.7B $2.1B $2.3B $3.7B $1.2B
 
Capital Expenditures $590M $740M $1B $1.2B $1.2B
Cash Acquisitions -$68M $107M -$3.3B -$514M -$282M
Cash From Investing -$645M -$858M -$4.4B -$1.8B -$1.6B
 
Dividends Paid (Ex Special Dividend) -$784M -$819M -$870M -$938M -$981M
Special Dividend Paid
Long-Term Debt Issued -- $93M $2.1B $3.2B $374M
Long-Term Debt Repaid -$79M -$81M -$1.7B -$1.7B -$964M
Repurchase of Common Stock -$509M -$1.3B -- -- --
Other Financing Activities -$17M $45M $38M -$214M -$140M
Cash From Financing -$699M -$2B $1.8B -$1.3B -$580M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B -$756M -$294M $611M -$994M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.1B $1.3B $1.3B $2.6B $7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $611M $423M $806M $2B $850M
Depreciation & Amoritzation $170M $161M $246M $265M $269M
Stock-Based Compensation $8M -- -- -- --
Change in Accounts Receivable -$374M -$417M -$621M -$11M -$457M
Change in Inventories -$336M -$289M -$263M -$354M -$331M
Cash From Operations $339M $164M $495M $276M -$3M
 
Capital Expenditures $98M $104M $193M $169M $162M
Cash Acquisitions -$24M $83M -- -$236M -$72M
Cash From Investing -$25M -$10M -$228M -$406M -$246M
 
Dividends Paid (Ex Special Dividend) -$197M -$207M -$222M -$239M -$251M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $14M $43M $2.4B $52M
Long-Term Debt Repaid -$16M -$24M -$142M -$748M -$144M
Repurchase of Common Stock -$418M -$311M -- -- --
Other Financing Activities -$24M $33M -$13M -$25M -$46M
Cash From Financing -$745M -$497M -$363M $499M $92M
 
Beginning Cash (CF) $3.4B $2.6B $2.1B $2.2B $1.7B
Foreign Exchange Rate Adjustment -$12M $27M -$25M -$7M $18M
Additions / Reductions -$431M -$343M -$96M $369M -$157M
Ending Cash (CF) $3B $2.3B $2B $2.5B $1.5B
 
Levered Free Cash Flow $241M $60M $302M $107M -$165M

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

GET BETTER TRADE IDEAS

Popular

Is it Safe to Invest in Google With OpenAI Threats?
Is it Safe to Invest in Google With OpenAI Threats?

For the last 20 years, Google parent company Alphabet (NASDAQ:GOOG,…

Is Broadcom Stock a Millionaire Maker?
Is Broadcom Stock a Millionaire Maker?

Broadcom (Nasdaq: AVGO) stock has gone up more than 64%…

Is Berkshire The Best Stock to Buy in a Bad Market?
Is Berkshire The Best Stock to Buy in a Bad Market?

Berkshire Hathaway (NYSE:BRK.A, BRK.B) has historically been one of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
60
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
60
RGC alert for May 7

Regencell Bioscience Holdings [RGC] is up 15.89% over the past day.

Buy
77
FARO alert for May 7

Faro Technologies [FARO] is up 0.05% over the past day.

Buy
53
SRPT alert for May 7

Sarepta Therapeutics [SRPT] is down 20.73% over the past day.

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

Show me the best stock