Financhill
Sell
43

CRT.UN.TO Quote, Financials, Valuation and Earnings

Last price:
$15.90
Seasonality move :
-0.02%
Day range:
$15.84 - $15.98
52-week range:
$13.42 - $16.83
Dividend yield:
5.89%
P/E ratio:
11.04x
P/S ratio:
5.23x
P/B ratio:
1.98x
Volume:
259.3K
Avg. volume:
158K
1-year change:
8.09%
Market cap:
$3.8B
Revenue:
$578.7M
EPS (TTM):
$1.44
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $502.3M $514.5M $532.8M $552.8M $578.7M
Revenue Growth (YoY) 2.73% 2.43% 3.55% 3.75% 4.69%
 
Cost of Revenues $110.8M $107.3M $111.1M $115.5M $125.7M
Gross Profit $391.6M $407.2M $421.7M $437.2M $453M
Gross Profit Margin 77.95% 79.15% 79.14% 79.1% 78.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13M -- -- -- --
Other Inc / (Exp) -$87.4M $169.9M $27.8M -$78.6M $119.1M
Operating Expenses $13M $14.6M $14.5M $15.2M $16.1M
Operating Income $378.6M $392.7M $407.2M $422M $436.9M
 
Net Interest Expenses $107.9M $105.7M $110.7M $114.5M $123.3M
EBT. Incl. Unusual Items $183.3M $456.9M $324.6M $229.4M $434.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $183.3M $456.9M $324.6M $229.4M $434.2M
 
Minority Interest in Earnings -- $248.7M $176.3M $124.1M $234.5M
Net Income to Common Excl Extra Items $183.3M $456.9M $324.6M $229.4M $434.2M
 
Basic EPS (Cont. Ops) $0.80 $1.97 $1.39 $0.98 $1.84
Diluted EPS (Cont. Ops) $0.77 $1.42 $1.06 $0.81 $1.27
Weighted Average Basic Share $228.9M $105.7M $106.9M $108M $108.4M
Weighted Average Diluted Share $322.6M $192.2M $200.9M $210.1M $208M
 
EBITDA $291.3M $392.7M $407.2M $422M $436.9M
EBIT $291.3M $392.7M $407.2M $422M $436.9M
 
Revenue (Reported) $502.3M $514.5M $532.8M $552.8M $578.7M
Operating Income (Reported) $378.6M $392.7M $407.2M $422M $436.9M
Operating Income (Adjusted) $291.3M $392.7M $407.2M $422M $436.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $125.5M $133.2M $137.5M $144.6M $151.2M
Revenue Growth (YoY) 1.92% 6.07% 3.25% 5.18% 4.54%
 
Cost of Revenues $23.4M $26.6M $28.1M $32M $32.9M
Gross Profit $102.2M $106.5M $109.4M $112.5M $118.3M
Gross Profit Margin 81.39% 80.01% 79.59% 77.84% 78.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $5.8M $608K -$66.7M $17.7M --
Operating Expenses $3.4M $2.5M $3.1M $5.1M $4M
Operating Income $98.8M $104.1M $106.4M $107.5M $114.3M
 
Net Interest Expenses $26.3M $27.7M $28.4M $30.9M $33.9M
EBT. Incl. Unusual Items $78.3M $77M $11.3M $94.5M $117.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $78.3M $77M $11.3M $94.5M $117.1M
 
Minority Interest in Earnings $42.6M $41.8M $6.1M $51M $63.1M
Net Income to Common Excl Extra Items $78.3M $77M $11.3M $94.5M $117.1M
 
Basic EPS (Cont. Ops) $0.34 $0.33 $0.05 $0.40 $0.49
Diluted EPS (Cont. Ops) $0.34 $0.26 $0.05 $0.30 $0.36
Weighted Average Basic Share $105.9M $107M $108.1M $108.3M $109.6M
Weighted Average Diluted Share $188.1M $199.3M $108.4M $200.5M $198.8M
 
EBITDA $98.8M $104.1M $106.4M $107.5M $114.3M
EBIT $98.8M $104.1M $106.4M $107.5M $114.3M
 
Revenue (Reported) $125.5M $133.2M $137.5M $144.6M $151.2M
Operating Income (Reported) $98.8M $104.1M $106.4M $107.5M $114.3M
Operating Income (Adjusted) $98.8M $104.1M $106.4M $107.5M $114.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $511.8M $527.2M $548M $573.2M $596.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $108M $110.4M $114.5M $123.7M $130M
Gross Profit $403.8M $416.8M $433.5M $449.6M $466.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $62.8M $82M -$40.2M $25M --
Operating Expenses $14.6M $14.4M $15.1M $17.4M $17.1M
Operating Income $389.2M $402.4M $418.3M $432.2M $449.8M
 
Net Interest Expenses $106.5M $109.4M $112.4M $121.8M $128.7M
EBT. Incl. Unusual Items $345.5M $375.2M $265.9M $337.1M $461.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $345.5M $375.2M $265.9M $337.1M $461.1M
 
Minority Interest in Earnings $188.1M $204M $144M $182.1M $248.9M
Net Income to Common Excl Extra Items $345.5M $375.2M $265.9M $337.1M $461.1M
 
Basic EPS (Cont. Ops) $1.49 $1.61 $1.13 $1.43 $1.95
Diluted EPS (Cont. Ops) $1.49 $1.28 $0.89 $1.05 $1.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $389.2M $402.4M $418.3M $432.2M $449.8M
EBIT $389.2M $402.4M $418.3M $432.2M $449.8M
 
Revenue (Reported) $511.8M $527.2M $548M $573.2M $596.8M
Operating Income (Reported) $389.2M $402.4M $418.3M $432.2M $449.8M
Operating Income (Adjusted) $389.2M $402.4M $418.3M $432.2M $449.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $385M $397.6M $412.8M $433.3M $451.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $80.2M $83.3M $86.7M $94.8M $99.1M
Gross Profit $304.8M $314.3M $326.1M $338.4M $352.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.2M -- -- -- --
Other Inc / (Exp) $116.7M $28.7M -$39.3M $64.3M $48.4M
Operating Expenses $10.7M $10.4M $11.1M $13.3M $14.2M
Operating Income $294.1M $303.9M $315M $325.2M $338.1M
 
Net Interest Expenses $79.3M $82.9M $84.7M $92M $97.4M
EBT. Incl. Unusual Items $331.5M $249.9M $191.2M $298.9M $325.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $331.5M $249.9M $191.2M $298.9M $325.8M
 
Minority Interest in Earnings $42.6M $135.8M $103.5M $161.4M $175.7M
Net Income to Common Excl Extra Items $331.5M $249.9M $191.2M $298.9M $325.8M
 
Basic EPS (Cont. Ops) $1.43 $1.07 $0.81 $1.27 $1.37
Diluted EPS (Cont. Ops) $1.23 $0.83 $0.61 $0.89 $0.99
Weighted Average Basic Share $568.9M $320.2M $323.7M $325M $327.4M
Weighted Average Diluted Share $828.8M $584.2M $513.9M $630.3M $611.4M
 
EBITDA $404.9M $303.9M $315M $325.2M $338.1M
EBIT $404.9M $303.9M $315M $325.2M $338.1M
 
Revenue (Reported) $385M $397.6M $412.8M $433.3M $451.3M
Operating Income (Reported) $294.1M $303.9M $315M $325.2M $338.1M
Operating Income (Adjusted) $404.9M $303.9M $315M $325.2M $338.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.5M $3.6M $2.6M $20.8M $3.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.9M $2.9M $3.7M $3.5M $4.9M
Inventory -- -- -- -- --
Prepaid Expenses -- $3M $3.6M $4.6M $3.5M
Other Current Assets $3.6M -- -- -- --
Total Current Assets $33.7M $9.4M $9.9M $28.9M $11.4M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.5M -- -- -- --
Total Assets $6.2B $6.5B $6.8B $7B $7.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $150.5M $160.2M $56.2M $508K $200.4M
Current Portion Of Capital Lease Obligations $1.1M $1.1M $649K $923K $1.3M
Other Current Liabilities $60.3M $46.5M $105M $313.9M $300.5M
Total Current Liabilities $290.5M $303.4M $278.7M $332.9M $619M
 
Long-Term Debt $987.1M $2.5B $2.7B $2.8B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $2.8B $2.8B $3B $3.1B $3.2B
 
Common Stock $1.1B $1.1B $1.1B $1.1B $1.1B
Other Common Equity Adj -- -- -- -- --
Common Equity $1.5B $1.6B $1.7B $1.7B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9B $2.1B $2.1B $2.1B $2.3B
Total Equity $3.4B $3.7B $3.8B $3.8B $4.1B
 
Total Liabilities and Equity $6.2B $6.5B $6.8B $7B $7.2B
Cash and Short Terms $4.5M $3.6M $2.6M $20.8M $3.1M
Total Debt $1.2B $2.7B $2.8B $3B $3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $7.4M $6.1M $17.1M $5.1M $5.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.2M $16.1M $5.3M $4.8M --
Inventory -- -- -- -- --
Prepaid Expenses -- $16.3M $17.2M $17.3M --
Other Current Assets $20.8M -- -- -- --
Total Current Assets $31.5M $38.5M $39.6M $31.2M $39.6M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.2M -- -- -- --
Total Assets $6.4B $6.8B $7B $7.1B $7.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $159.8M $56.2M $505K $200.4M --
Current Portion Of Capital Lease Obligations $1.1M $592K $963K $1.3M --
Other Current Liabilities $66.5M $93.8M $311.4M $345.3M --
Total Current Liabilities $269.6M $227.2M $554.5M $571.1M $455.2M
 
Long-Term Debt $2.5B $2.7B $2.5B $2.5B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $2.8B $3B $3.1B $3.1B $3.3B
 
Common Stock $1.1B $1.1B $1.1B $1.1B $1.1B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2B $2.1B $2.1B $2.2B $2.4B
Total Equity $3.6B $3.8B $3.9B $4B $4.3B
 
Total Liabilities and Equity $6.4B $6.8B $7B $7.1B $7.5B
Cash and Short Terms $7.4M $6.1M $17.1M $5.1M $5.2M
Total Debt $2.7B $2.8B $2.7B $3B $3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $183.3M $456.9M $324.6M $229.4M $434.2M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2M $2M -$850K $279K -$1.5M
Change in Inventories -- -- -- -- --
Cash From Operations $370.8M $367.6M $355.5M $372M $375.6M
 
Capital Expenditures $17.6M -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$162.7M -$146.8M -$219.6M -$186.5M -$217.8M
 
Dividends Paid (Ex Special Dividend) -$165.2M $171.6M $180.5M $189.1M $196M
Special Dividend Paid
Long-Term Debt Issued -- $166.1M $250M $250M --
Long-Term Debt Repaid -$1.4M -$151.5M -$160.6M -$56.9M -$1.2M
Repurchase of Common Stock -$65.7M -- -- $6.3M $11.8M
Other Financing Activities -$19K -$853K -$2.2M -$1.1M --
Cash From Financing -$213.3M -$221.8M -$136.8M -$167.4M -$175.4M
 
Beginning Cash (CF) $9.7M $3.6M $2.6M $20.8M $3.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.2M -$976K -$944K $18.2M -$17.7M
Ending Cash (CF) $4.5M $2.6M $1.7M $38.9M -$14.6M
 
Levered Free Cash Flow $353.2M $367.6M $355.5M $372M $375.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $78.3M $77M $11.3M $94.5M $117.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $2.7M -$8.7M $3.5M $3.4M $866K
Change in Inventories -- -- -- -- --
Cash From Operations $98.8M $76.8M $88.7M $111.9M $113.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$18.9M -$81.6M -$89.9M -$77M -$87.6M
 
Dividends Paid (Ex Special Dividend) $43.9M $46M $47.8M $49.5M $51.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$44.1M -- --
Long-Term Debt Repaid -$514K -$9.8M -$271K -$310K --
Repurchase of Common Stock -- -- $1.9M $486K $51.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$75.6M -$12.1M $14.1M -$60.7M -$29.1M
 
Beginning Cash (CF) $7.4M $6.1M $17.1M $5.1M $5.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.3M -$16.9M $12.9M -$25.8M -$3.2M
Ending Cash (CF) $11.8M -$10.8M $30M -$20.7M $2M
 
Levered Free Cash Flow $98.8M $76.8M $88.7M $111.9M $113.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $345.5M $375.2M $265.9M $337.1M $461.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $6.3M -$12.9M $10.8M $500K -$6.4M
Change in Inventories -- -- -- -- --
Cash From Operations $340.9M $348.2M $378M $391.8M $381.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$160.2M -$227.8M -$220M -$160M -$216.9M
 
Dividends Paid (Ex Special Dividend) $169.4M $178.5M $187.1M $194M $202.6M
Special Dividend Paid
Long-Term Debt Issued $150M $266.1M -- -- --
Long-Term Debt Repaid -$151.5M -$160.8M -$56.9M -$1.2M --
Repurchase of Common Stock -- -- $3.3M $14.8M $51.1M
Other Financing Activities -$828K -$2.3M -- -- --
Cash From Financing -$209.8M -$121.8M -$147M -$243.7M -$164.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$29M -$1.4M $11M -$12M $112K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $340.9M $348.2M $378M $391.8M $381.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $331.5M $249.9M $191.2M $298.9M $325.8M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.7M -$13.2M -$1.6M -$1.4M -$6.3M
Change in Inventories -- -- -- -- --
Cash From Operations $286.5M $247.7M $270.2M $290M $295.5M
 
Capital Expenditures $14.3M -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$49.5M -$130.5M -$130.9M -$104.5M -$103.5M
 
Dividends Paid (Ex Special Dividend) -$39.7M $134.4M $141M $145.9M $152.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $150M $250M -- -- $200M
Long-Term Debt Repaid -$151.1M -$160.4M -$56.7M -$920K -$200.5M
Repurchase of Common Stock -$32M -- $3.3M $11.8M $51.1M
Other Financing Activities -$828K -$2.2M -- -- -$710K
Cash From Financing -$234.1M -$114.6M -$124.8M -$201.2M -$189.9M
 
Beginning Cash (CF) $18.6M $69.2M $32.5M $86.3M $16.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.9M $2.5M $14.4M -$15.7M $2.1M
Ending Cash (CF) $21.5M $71.7M $46.9M $70.6M $18.9M
 
Levered Free Cash Flow $272.2M $247.7M $270.2M $290M $295.5M

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

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…

Stock Ideas

Sell
47
Is NVDA Stock a Buy?

Market Cap: $4.3T
P/E Ratio: 60x

Buy
58
Is AAPL Stock a Buy?

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

Buy
73
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 39x

Alerts

Buy
80
FEIM alert for Dec 13

Frequency Electronics, Inc. [FEIM] is up 28.76% over the past day.

Buy
57
MOD alert for Dec 13

Modine Manufacturing Co. [MOD] is down 15.32% over the past day.

Sell
42
OKLO alert for Dec 13

Oklo, Inc. [OKLO] is down 14.91% over the past day.

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

Show me the best stock