Financhill
Buy
55

CP.TO Quote, Financials, Valuation and Earnings

Last price:
$101.22
Seasonality move :
6.27%
Day range:
$102.55 - $104.81
52-week range:
$94.60 - $118.80
Dividend yield:
0.81%
P/E ratio:
20.43x
P/S ratio:
5.70x
P/B ratio:
2.02x
Volume:
4M
Avg. volume:
1.5M
1-year change:
-3.68%
Market cap:
$92.5B
Revenue:
$14.5B
EPS (TTM):
$5.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.7B $8B $8.8B $12.6B $14.5B
Revenue Growth (YoY) -1.05% 3.7% 10.24% 42.44% 15.86%
 
Cost of Revenues $4.4B $4.6B $5.3B $7.8B $8.9B
Gross Profit $3.3B $3.4B $3.5B $4.8B $5.6B
Gross Profit Margin 42.94% 42.79% 39.93% 38.22% 38.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $349M $854M $1.5B -$6.7B $394M
Operating Expenses -- $121M $140M $277M $347M
Operating Income $3.3B $3.3B $3.4B $4.5B $5.3B
 
Net Interest Expenses $458M $437M $652M $771M $801M
EBT. Incl. Unusual Items $3.2B $3.6B $3.1B -$3.1B $4.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $758M $768M $628M -$7B $1.1B
Net Income to Company $2.4B $2.9B $3.5B $3.9B $3.7B
 
Minority Interest in Earnings -- -- -- -$4M -$5M
Net Income to Common Excl Extra Items $2.4B $2.9B $3.5B $3.9B $3.7B
 
Basic EPS (Cont. Ops) $3.61 $4.20 $3.78 $4.22 $3.99
Diluted EPS (Cont. Ops) $3.59 $4.18 $3.77 $4.21 $3.98
Weighted Average Basic Share $677.2M $679.7M $930M $931.3M $933M
Weighted Average Diluted Share $679.9M $682.8M $932.9M $933.7M $934.6M
 
EBITDA $4.4B $4.1B $4.2B $6.1B $7.2B
EBIT $3.7B $3.3B $3.4B $4.5B $5.3B
 
Revenue (Reported) $7.7B $8B $8.8B $12.6B $14.5B
Operating Income (Reported) $3.3B $3.3B $3.4B $4.5B $5.3B
Operating Income (Adjusted) $3.7B $3.3B $3.4B $4.5B $5.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.9B $2.3B $3.3B $3.5B $3.7B
Revenue Growth (YoY) 4.24% 19.05% 44.42% 6.29% 3.16%
 
Cost of Revenues $1B $1.3B $2.1B $2.2B $2.2B
Gross Profit $903M $985M $1.2B $1.3B $1.5B
Gross Profit Margin 46.5% 42.6% 37.05% 37.42% 39.83%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$21M $319M $72M $88M --
Operating Expenses $31M $33M $91M $89M $109M
Operating Income $872M $952M $1.1B $1.2B $1.3B
 
Net Interest Expenses $104M $166M $207M $192M $222M
EBT. Incl. Unusual Items $641M $866M $1B $1.1B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $169M $196M $258M $262M $296M
Net Income to Company $472M $891M $780M $837M $917M
 
Minority Interest in Earnings -- -- -- -- -$3M
Net Income to Common Excl Extra Items $472M $891M $780M $837M $917M
 
Basic EPS (Cont. Ops) $0.71 $0.96 $0.84 $0.90 $1.01
Diluted EPS (Cont. Ops) $0.71 $0.96 $0.84 $0.89 $1.01
Weighted Average Basic Share $666.9M $930M $931.5M $933.2M $910.4M
Weighted Average Diluted Share $669.8M $932.9M $933.9M $935.3M $911.4M
 
EBITDA $1.1B $1.2B $1.6B $1.7B $1.9B
EBIT $872M $952M $1.1B $1.2B $1.3B
 
Revenue (Reported) $1.9B $2.3B $3.3B $3.5B $3.7B
Operating Income (Reported) $872M $952M $1.1B $1.2B $1.3B
Operating Income (Adjusted) $872M $952M $1.1B $1.2B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8B $8.4B $11.2B $14.4B $16.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.1B $5B $7B $8.9B $10B
Gross Profit $3.9B $3.4B $4.3B $5.5B $6.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.1B $840M -$6.2B $363M --
Operating Expenses $126M $126M $244M $329M $448M
Operating Income $3.7B $3.2B $4B $5.2B $6.2B
 
Net Interest Expenses $427M $611M $731M $804M $942.9M
EBT. Incl. Unusual Items $3.9B $2.8B -$3.4B $4.6B $6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $812M $677M -$7.1B $1.1B $1.3B
Net Income to Company $3.1B $2.8B $4.2B $3.5B $4.7B
 
Minority Interest in Earnings -- -- $1M -$8M -$6.4M
Net Income to Common Excl Extra Items $3.1B $2.8B $4.2B $3.5B $4.7B
 
Basic EPS (Cont. Ops) $4.68 $3.16 $4.49 $3.80 $5.03
Diluted EPS (Cont. Ops) $4.68 $3.15 $4.47 $3.79 $5.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.5B $4.1B $5.3B $7.1B $8.4B
EBIT $3.7B $3.2B $4B $5.2B $6.2B
 
Revenue (Reported) $8B $8.4B $11.2B $14.4B $16.7B
Operating Income (Reported) $3.7B $3.2B $4B $5.2B $6.2B
Operating Income (Adjusted) $3.7B $3.2B $4B $5.2B $6.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6B $6.4B $8.8B $10.7B $12.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5B $3.9B $5.5B $6.7B $7.8B
Gross Profit $2.4B $2.5B $3.2B $4B $5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $945M $931M -$6.7B $306M $556M
Operating Expenses $723M $97M $201M $253M $354M
Operating Income $2.4B $2.4B $3B $3.7B $4.6B
 
Net Interest Expenses $315M $486M $565M $598M $739.9M
EBT. Incl. Unusual Items $2.9B $2.1B -$4.3B $3.3B $4.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $617M $526M -$7.3B $813M $1.1B
Net Income to Company $2.3B $2.2B $2.9B $2.5B $3.5B
 
Minority Interest in Earnings -- -- $1M -$3M -$4.4M
Net Income to Common Excl Extra Items $2.3B $2.2B $2.9B $2.5B $3.5B
 
Basic EPS (Cont. Ops) $3.48 $2.42 $3.12 $2.70 $3.75
Diluted EPS (Cont. Ops) $3.47 $2.41 $3.11 $2.69 $3.74
Weighted Average Basic Share $2B $2.8B $2.8B $2.8B $2.8B
Weighted Average Diluted Share $2B $2.8B $2.8B $2.8B $2.8B
 
EBITDA $4B $3B $4.1B $5.1B $6.3B
EBIT $3.4B $2.4B $3B $3.7B $4.6B
 
Revenue (Reported) $6B $6.4B $8.8B $10.7B $12.8B
Operating Income (Reported) $2.4B $2.4B $3B $3.7B $4.6B
Operating Income (Adjusted) $3.4B $2.4B $3B $3.7B $4.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $147M $82M $451M $464M $739M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $825M $819M $1B $1.9B $2B
Inventory $208M $235M $284M $400M $457M
Prepaid Expenses -- -- -- -- --
Other Current Assets $141M $216M $138M $251M $220M
Total Current Assets $1.3B $1.4B $1.9B $3B $3.4B
 
Property Plant And Equipment $20.7B $21.5B $22.7B $52.1B $56.4B
Long-Term Investments $199M $42.5B $45.3B $533M $586M
Goodwill $329M $328M $344M $17.7B $19.4B
Other Intangibles $37M $43M $42M $4.7B $5B
Other Long-Term Assets $122M $132M $153M $235M $304M
Total Assets $23.6B $68.3B $73.7B $80.4B $88.4B
 
Accounts Payable $401M $432M $503M $680M $768M
Accrued Expenses $555M $552M $568M $1B $1.1B
Current Portion Of Long-Term Debt $1.2B $1.6B $1.5B $3.1B $2.8B
Current Portion Of Capital Lease Obligations $63M $59M $68M $102M $112M
Other Current Liabilities -- -- -- $60M --
Total Current Liabilities $2.7B $3.2B $3.2B $5.7B $5.7B
 
Long-Term Debt $8.6B $18.8B $18.3B $19.6B $20.1B
Capital Leases -- -- -- -- --
Total Liabilities $16.3B $34.5B $34.9B $38B $39.5B
 
Common Stock $2B $25.5B $25.5B $25.6B $25.7B
Other Common Equity Adj -$2.8B -$2.1B $91M -$618M $2.7B
Common Equity $7.3B $33.8B $38.9B $41.5B $47.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $919M $998M
Total Equity $7.3B $33.8B $38.9B $42.4B $48.9B
 
Total Liabilities and Equity $23.6B $68.3B $73.7B $80.4B $88.4B
Cash and Short Terms $147M $82M $451M $464M $739M
Total Debt $9.8B $20.4B $19.9B $22.7B $22.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $223M $138M $567M $463M $411M
Short Term Investments -- -- $273M -- --
Accounts Receivable, Net $811M $1.1B $1.9B $1.9B $2.1B
Inventory $227M $267M $398M $407M $485M
Prepaid Expenses -- -- -- -- --
Other Current Assets $190M $186M $252M $261M --
Total Current Assets $1.5B $1.6B $3.1B $3.1B $3.3B
 
Property Plant And Equipment $21B $22.2B $52.3B $53.2B $55.6B
Long-Term Investments $205M $46.2B $549M $555M $472M
Goodwill -- -- $18.1B $18.2B --
Other Intangibles -- -- $3.1B $3B --
Other Long-Term Assets $2.2B $426M $568M $620M --
Total Assets $26.4B $73.4B $81B $82.2B $86.7B
 
Accounts Payable $1.7B $1.6B $2.6B $2.6B $2.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.7B $2.8B $4.4B $5.8B $5.2B
 
Long-Term Debt $8.3B $19.7B $21.8B $18.7B $21.6B
Capital Leases -- -- -- -- --
Total Liabilities $17B $35.6B $38.7B $37.1B $40B
 
Common Stock $2B $25.5B $25.6B $25.7B $24.8B
Other Common Equity Adj -$2.6B $133M $66M -$28M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $945M $937M $961M
Total Equity $9.5B $37.8B $42.3B $45.1B $46.7B
 
Total Liabilities and Equity $26.4B $73.4B $81B $82.2B $86.7B
Cash and Short Terms $223M $138M $567M $463M $411M
Total Debt $10.3B $21B $23.5B $21.8B $23.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.4B $2.9B $3.5B $3.9B $3.7B
Depreciation & Amoritzation $779M $811M $853M $1.5B $1.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$61M $32M -$147M -$317M -$133M
Change in Inventories -$15M -$14M -$27M $1M -$36M
Cash From Operations $2.8B $3.7B $4.1B $4.1B $5.3B
 
Capital Expenditures $1.7B $1.5B $1.6B $2.5B $2.9B
Cash Acquisitions -$379M -- -- -- --
Cash From Investing -$2B -$13.7B -$1.5B -$2.2B -$2.8B
 
Dividends Paid (Ex Special Dividend) -$467M $507M $707M $707M $709M
Special Dividend Paid
Long-Term Debt Issued $1.2B $11.3B -- $1.1B $713M
Long-Term Debt Repaid -$84M -$359M -$1.6B -$2.4B -$2.3B
Repurchase of Common Stock -$1.5B -- -- -- --
Other Financing Activities $11M -$75M -- -$17M $2M
Cash From Financing -$764M $9.9B -$2.3B -$2B -$2.3B
 
Beginning Cash (CF) $133M $82M $451M $464M $739M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8M -$65M $369M $13M $275M
Ending Cash (CF) $147M $58M $840M $470M $1.1B
 
Levered Free Cash Flow $1.1B $2.2B $2.6B $1.6B $2.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $472M $891M $780M $837M $917M
Depreciation & Amoritzation $203M $213M $451M $472M $503M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $548M $1.1B $1B $1.3B $1.3B
 
Capital Expenditures $372M $422M $752M $757M $867M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.1B -$410M -$742M -$760M -$882M
 
Dividends Paid (Ex Special Dividend) $127M $177M $177M $177M $205M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $633M -- -- -- --
Long-Term Debt Repaid -$318M -$511M -$12M $273M --
Repurchase of Common Stock -- -- -- -- $1.8B
Other Financing Activities -$3M -- -$1M -- --
Cash From Financing $902M -$721M -$324M -$596M -$782M
 
Beginning Cash (CF) $223M $138M $294M $463M $411M
Foreign Exchange Rate Adjustment $10M $13M $8M -$10M $2M
Additions / Reductions -$669M -$16M -$31M -$94M -$388M
Ending Cash (CF) -$436M $135M $271M $359M $25M
 
Levered Free Cash Flow $176M $680M $275M $515M $407M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.1B $2.8B $4.2B $3.5B $4.7B
Depreciation & Amoritzation $802M $840M $1.3B $1.9B $2.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4.1B $3B $4.5B $4.9B $6B
 
Capital Expenditures $1.4B $1.4B $2.3B $2.8B $3.4B
Cash Acquisitions $398M -- -- -- --
Cash From Investing -$3.5B -$11.9B -$2.3B -$2.5B -$2.9B
 
Dividends Paid (Ex Special Dividend) $508M $657M $707M $709M $846M
Special Dividend Paid
Long-Term Debt Issued $903M -- -- -- --
Long-Term Debt Repaid -$245M -$1.2B -$1.5B -$1.6B --
Repurchase of Common Stock $564M -- -- -- $3.7B
Other Financing Activities -$52M -- -- -- --
Cash From Financing -$492M $8.7B -$2.1B -$2.2B -$3.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $40M -$85M $156M $169M -$71.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.6B $1.6B $2.2B $2.1B $2.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.3B $2.2B $2.9B $2.5B $3.5B
Depreciation & Amoritzation $605M $634M $1.1B $1.4B $1.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.1B $2.4B $2.8B $3.6B $4.3B
 
Capital Expenditures $1.1B $1B $1.8B $2.1B $2.7B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.8B -$978M -$1.8B -$2.1B -$2.2B
 
Dividends Paid (Ex Special Dividend) -$126M $530M $530M $532M $669M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $633M -- -- -- $3.1B
Long-Term Debt Repaid -$349M -$1.2B -$1.1B -$309M -$2.4B
Repurchase of Common Stock -- -- -- -- $3.7B
Other Financing Activities -$52M -- -$17M -- -$6M
Cash From Financing -$194M -$1.4B -$1.2B -$1.5B -$2.4B
 
Beginning Cash (CF) $730M $390M $909M $1.5B $2.2B
Foreign Exchange Rate Adjustment $6M $21M $5M $9M -$43.4M
Additions / Reductions $80M $56M -$157M -$1M -$347.1M
Ending Cash (CF) $816M $467M $757M $1.5B $1.8B
 
Levered Free Cash Flow $2B $1.4B $1B $1.5B $1.6B

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

GET BETTER TRADE IDEAS

Popular

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
59
Is GOOG Stock a Buy?

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

Alerts

Buy
67
GPCR alert for Dec 9

Structure Therapeutics, Inc. [GPCR] is down 4.73% over the past day.

Buy
62
SMX alert for Dec 9

SMX (Security Matters) Plc [SMX] is up 7.57% over the past day.

Buy
90
KYMR alert for Dec 9

Kymera Therapeutics, Inc. [KYMR] is down 7.87% over the past day.

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

Show me the best stock