Financhill
Buy
69

COF Quote, Financials, Valuation and Earnings

Last price:
$248.42
Seasonality move :
4.48%
Day range:
$246.22 - $247.91
52-week range:
$143.22 - $247.91
Dividend yield:
1.05%
P/E ratio:
105.01x
P/S ratio:
1.89x
P/B ratio:
1.38x
Volume:
1.8M
Avg. volume:
3.9M
1-year change:
37.58%
Market cap:
$157.4B
Revenue:
$53.7B
EPS (TTM):
$2.36
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $28.5B $32B $38.2B $49.2B $53.7B
Revenue Growth (YoY) -0.25% 1.21% 19.54% 28.58% 9.18%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.4B -- -- -- --
Other Inc / (Exp) $701M $2M -$9M -$34M -$35M
Operating Expenses $8.4B -$16B -$9.2B -$6B -$5.9B
Operating Income -- $16B $9.2B $6B $5.9B
 
Net Interest Expenses -- $642M $1.6B $3.2B $3.3B
EBT. Incl. Unusual Items $3.2B $15.8B $9.2B $6B $5.9B
Earnings of Discontinued Ops. -$3M -$4M -- -- $3M
Income Tax Expense $486M $3.4B $1.9B $1.2B $1.2B
Net Income to Company $2.7B $12.4B $7.4B $4.9B $4.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.7B $12.3B $7.3B $4.8B $4.7B
 
Basic EPS (Cont. Ops) $5.19 $27.04 $17.98 $11.98 $11.61
Diluted EPS (Cont. Ops) $5.18 $26.94 $17.91 $11.95 $11.59
Weighted Average Basic Share $457.8M $442.5M $391.8M $382.4M $382.7M
Weighted Average Diluted Share $458.9M $444.2M $393.2M $383.4M $383.6M
 
EBITDA -- -- -- -- --
EBIT $6.3B $17.4B $13.4B $18.7B $20.7B
 
Revenue (Reported) $28.5B $32B $38.2B $49.2B $53.7B
Operating Income (Reported) -- $16B $9.2B $6B $5.9B
Operating Income (Adjusted) $6.3B $17.4B $13.4B $18.7B $20.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.3B $10B $12.8B $13.9B $19.7B
Revenue Growth (YoY) 3.64% 20.15% 28.4% 8.13% 41.95%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $50M -- -- -$35M --
Operating Expenses -$4.2B -$2.2B -$2.2B -$2.2B -$4.4B
Operating Income $4.2B $2.2B $2.2B $2.2B $4.4B
 
Net Interest Expenses $154M $508M $839M $839M $762M
EBT. Incl. Unusual Items $4B $2.2B $2.2B $2.2B $4.4B
Earnings of Discontinued Ops. -- -- -- -- -$1M
Income Tax Expense $882M $493M $432M $441M $1.2B
Net Income to Company $3.1B $1.7B $1.8B $1.8B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.1B $1.7B $1.8B $1.7B $3.2B
 
Basic EPS (Cont. Ops) $6.81 $4.21 $4.46 $4.42 $4.83
Diluted EPS (Cont. Ops) $6.78 $4.20 $4.45 $4.41 $4.83
Weighted Average Basic Share $438.8M $383.4M $382.5M $383M $639M
Weighted Average Diluted Share $440.5M $384.6M $383.3M $383.7M $639.5M
 
EBITDA -- -- -- -- --
EBIT $4.4B $3.4B $5.7B $6B $8.7B
 
Revenue (Reported) $8.3B $10B $12.8B $13.9B $19.7B
Operating Income (Reported) $4.2B $2.2B $2.2B $2.2B $4.4B
Operating Income (Adjusted) $4.4B $3.4B $5.7B $6B $8.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $31.5B $35.8B $47.4B $53.2B $62.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $232M -$144M -- -$69M --
Operating Expenses -$16.2B -$10.8B -$6.7B -$5.4B -$1.1B
Operating Income $16.2B $10.8B $6.7B $5.4B $1.1B
 
Net Interest Expenses $654M $1.1B $3B $3.5B $2.9B
EBT. Incl. Unusual Items $15.8B $10.8B $6.7B $5.4B $1.6B
Earnings of Discontinued Ops. -$5M -$1M -- -- -$12M
Income Tax Expense $3.3B $2.2B $1.2B $1B $214M
Net Income to Company $12.5B $8.6B $5.4B $4.4B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.4B $8.5B $5.3B $4.3B $1.4B
 
Basic EPS (Cont. Ops) $26.87 $20.28 $13.34 $10.62 $2.38
Diluted EPS (Cont. Ops) $26.78 $20.20 $13.31 $10.59 $2.36
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $17.5B $13.3B $17.7B $20.2B $16.9B
 
Revenue (Reported) $31.5B $35.8B $47.4B $53.2B $62.7B
Operating Income (Reported) $16.2B $10.8B $6.7B $5.4B $1.1B
Operating Income (Adjusted) $17.5B $13.3B $17.7B $20.2B $16.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $22.8B $27.3B $36.5B $40.1B $49.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.7B -- -- -- --
Other Inc / (Exp) $128M -$18M -- -$35M --
Operating Expenses $598M -$7.7B -$5.1B -$4.5B -$182M
Operating Income $4.2B $7.7B $5.1B $4.5B $182M
 
Net Interest Expenses $154M $962M $2.3B $2.6B $2.2B
EBT. Incl. Unusual Items $12.8B $7.7B $5.1B $4.5B $182M
Earnings of Discontinued Ops. -$3M -- -- -- -$15M
Income Tax Expense $2.8B $1.6B $932M $797M -$152M
Net Income to Company $10B $6.1B $4.2B $3.7B -$2.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $9.9B $6.1B $4.1B $3.6B $275M
 
Basic EPS (Cont. Ops) $21.52 $14.85 $10.31 $8.94 -$0.30
Diluted EPS (Cont. Ops) $21.43 $14.79 $10.28 $8.92 -$0.31
Weighted Average Basic Share $1.3B $1.2B $1.1B $1.1B $1.5B
Weighted Average Diluted Share $1.4B $1.2B $1.2B $1.2B $1.5B
 
EBITDA -- -- -- -- --
EBIT $14B $9.9B $14.2B $15.7B $11.8B
 
Revenue (Reported) $22.8B $27.3B $36.5B $40.1B $49.5B
Operating Income (Reported) $4.2B $7.7B $5.1B $4.5B $182M
Operating Income (Adjusted) $14B $9.9B $14.2B $15.7B $11.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $40.5B $4.5B $5.6B $5.4B $3.5B
Short Term Investments $100.4B $95.3B $76.9B $79.1B $3.9B
Accounts Receivable, Net $1.5B $1.5B $2.1B $2.5B $2.5B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $142.4B $23.8B $33.6B $46.4B $46.3B
 
Property Plant And Equipment $4.3B $5.3B $5.5B $5.4B $5.5B
Long-Term Investments $100.4B $27B $29.2B $42.3B $43B
Goodwill $14.7B $14.8B $14.8B $15.1B $15.1B
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $421.6B $432.4B $455.2B $478.5B $490.1B
 
Accounts Payable $352M $281M $527M $649M $666M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1B $47.4B $39.2B $36.6B $95B
 
Long-Term Debt $39.8B $35.5B $43.7B $43.3B $36.5B
Capital Leases -- -- -- -- --
Total Liabilities $361.4B $371.4B $402.7B $420.4B $423.4B
 
Common Stock $7M $7M $7M $7M $7M
Other Common Equity Adj $3.5B $374M -$9.9B -$8.3B -$9.3B
Common Equity $60.2B $61B $52.6B $58.1B $60.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $60.2B $61B $52.6B $58.1B $60.8B
 
Total Liabilities and Equity $421.6B $432.4B $455.2B $478.5B $484.2B
Cash and Short Terms $141B $117B $107.8B $122.4B $47.1B
Total Debt $39.8B $43.5B $49B $50.4B $40.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $5.7B $4.1B $5.1B $4.4B $7.9B
Short Term Investments $6B $416M $2.2B $4.2B --
Accounts Receivable, Net $1.4B $1.9B $2.5B $2.6B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $28.4B $27.2B $47.9B $52.3B $62.1B
 
Property Plant And Equipment $4.2B $4.3B $4.4B $4.4B $5.6B
Long-Term Investments $32.8B $27.7B $44.3B $48.5B $55.7B
Goodwill $14.7B $14.8B $15B $15.1B --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $425.4B $444.2B $471.4B $486.4B $661.9B
 
Accounts Payable $241M $433M $685M $705M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $37.9B $35.4B $30B $27.6B $29.1B
 
Long-Term Debt $36.7B $54.1B $48.7B $48.8B $50.9B
Capital Leases -- -- -- -- --
Total Liabilities $361.8B $393.4B $417.8B $423.5B $548.1B
 
Common Stock $7M $7M $7M $7M $7M
Other Common Equity Adj $1.4B -$10.7B -$12.2B -$6.3B --
Common Equity -- -- -- -- --
Total Preferred Equity -$588M -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $63.5B $50.9B $53.7B $62.9B $113.8B
 
Total Liabilities and Equity $425.4B $444.2B $471.4B $486.4B $661.9B
Cash and Short Terms $32.6B $25.3B $47B $53.5B --
Total Debt $37.5B $54.1B $48.7B $48.8B $50.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.7B $12.4B $7.4B $4.9B $4.8B
Depreciation & Amoritzation $3.5B $3.5B $3.2B $3.2B $3.2B
Stock-Based Compensation $203M $331M $314M $513M $569M
Change in Accounts Receivable $287M $17M -$641M -$359M -$54M
Change in Inventories -- -- -- -- --
Cash From Operations $16.7B $12.3B $13.8B $20.6B $18.2B
 
Capital Expenditures $710M $698M $934M $961M $1.2B
Cash Acquisitions -$7M $669M $1.2B $2.8B --
Cash From Investing -$14.8B -$31.5B -$29.7B -$21.9B -$26.4B
 
Dividends Paid (Ex Special Dividend) -$740M $1.4B $1.2B $1.2B $1.2B
Special Dividend Paid
Long-Term Debt Issued $5.2B $10.8B $31B $11.5B $5.8B
Long-Term Debt Repaid -$21.7B -$7.3B -$22.6B -$11.3B -$10.2B
Repurchase of Common Stock -$1.8B $9.7B $4.9B $718M $734M
Other Financing Activities -- -- -- -- --
Cash From Financing $25.2B $474M $25.1B $13.8B $8.2B
 
Beginning Cash (CF) $13.7B $40.8B $22.1B $31.3B $43.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27B -$18.7B $9.2B $12.5B -$84M
Ending Cash (CF) $40.8B $22.1B $31.3B $43.8B $43.7B
 
Levered Free Cash Flow $16B $11.6B $12.9B $19.6B $17B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.1B $1.7B $1.8B $1.8B --
Depreciation & Amoritzation $914M -- -- -- --
Stock-Based Compensation $64M $66M $95M $127M $174M
Change in Accounts Receivable -$40M -$239M -$172M -$83M --
Change in Inventories -- -- -- -- --
Cash From Operations $2B $2.8B $7.1B $6.5B $9.2B
 
Capital Expenditures $163M $221M $259M $312M $387M
Cash Acquisitions $527M $1.1B -- -- --
Cash From Investing -$7.4B -$5.8B -$5.1B -$6.3B -$10B
 
Dividends Paid (Ex Special Dividend) $608M $289M $289M $290M $443M
Special Dividend Paid $600K -- -- -- --
Long-Term Debt Issued $4B $5.5B -- $2.8B --
Long-Term Debt Repaid -$2.6B -$8.6B -$768M -$2.6B --
Repurchase of Common Stock $3.7B $319M $157M $161M $1B
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.8B $6.1B $1.2B $1.7B -$2.3B
 
Beginning Cash (CF) $35.1B $22.3B $42B $47.8B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.2B $3B $3.3B $1.9B -$3.1B
Ending Cash (CF) $26.9B $25.3B $45.3B $49.7B --
 
Levered Free Cash Flow $1.8B $2.6B $6.9B $6.1B $8.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $12.5B $8.6B $5.4B $4.4B --
Depreciation & Amoritzation $3.4B $3.2B $3.3B $3.2B --
Stock-Based Compensation $345M $299M $448M $566M $720M
Change in Accounts Receivable $139M -$432M -$601M -$108M --
Change in Inventories -- -- -- -- --
Cash From Operations $12.3B $10.3B $21.6B $22.8B $22.3B
 
Capital Expenditures $671M $838M $990M $1.1B $1.5B
Cash Acquisitions $551M $1.2B $2.8B -- --
Cash From Investing -$21B -$34.7B -$23.7B -$21.9B -$6.9B
 
Dividends Paid (Ex Special Dividend) $1.2B $1.2B $1.2B $1.2B $1.5B
Special Dividend Paid
Long-Term Debt Issued $4.1B $36.2B $9.7B $8.3B --
Long-Term Debt Repaid -$8.7B -$15.7B -$14.9B -$10.4B --
Repurchase of Common Stock $6.5B $8.5B $717M $731M $2.2B
Other Financing Activities -- -- -- -- --
Cash From Financing -$9.4B $22.9B $22.1B $3.5B -$6.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.1B -$1.6B $20B $4.4B $8.8B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $11.6B $9.5B $20.6B $21.7B $20.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $10B $6.1B $4.2B $3.7B -$2.9B
Depreciation & Amoritzation $2.6B $839M $1.3B $806M $1.8B
Stock-Based Compensation $270M $238M $372M $425M $576M
Change in Accounts Receivable $59M -$390M -$350M -$99M $85M
Change in Inventories -- -- -- -- --
Cash From Operations $7.6B $5.7B $13.5B $15.7B $19.9B
 
Capital Expenditures $504M $644M $700M $848M $1.1B
Cash Acquisitions $503M $1.1B $2.8B -- --
Cash From Investing -$15B -$18.3B -$12.2B -$12.2B $7.4B
 
Dividends Paid (Ex Special Dividend) $122M $890M $869M $871M $1.2B
Special Dividend Paid $600K -- -- -- --
Long-Term Debt Issued $4.1B $29.5B $8.2B $5B $1.9B
Long-Term Debt Repaid -$6.5B -$14.9B -$7.3B -$6.4B -$9B
Repurchase of Common Stock $1.5B $4.8B $560M $573M $2.1B
Other Financing Activities -- -- -- -- --
Cash From Financing -$6.5B $15.9B $12.8B $2.4B -$12.4B
 
Beginning Cash (CF) $128.1B $71.4B $120.3B $143.1B $92.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$13.9B $3.2B $14B $6B $14.9B
Ending Cash (CF) $114.2B $74.6B $134.3B $149.1B $110.5B
 
Levered Free Cash Flow $7.1B $5B $12.8B $14.9B $18.8B

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