Financhill
Sell
47

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

Last price:
$14.46
Seasonality move :
0.1%
Day range:
$14.37 - $14.57
52-week range:
$12.80 - $16.32
Dividend yield:
6.34%
P/E ratio:
12.09x
P/S ratio:
7.27x
P/B ratio:
1.91x
Volume:
104.8K
Avg. volume:
168K
1-year change:
-1.9%
Market cap:
$3.4B
Revenue:
$552.8M
EPS (TTM):
$1.19
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $489M $502.3M $514.5M $532.8M $552.8M
Revenue Growth (YoY) 3.5% 2.73% 2.43% 3.55% 3.75%
 
Cost of Revenues $106.1M $110.8M $107.3M $111.1M $115.5M
Gross Profit $382.9M $391.6M $407.2M $421.7M $437.2M
Gross Profit Margin 78.31% 77.95% 79.15% 79.14% 79.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.3M $13M $14.6M $14.5M $15.2M
Other Inc / (Exp) $47.3M -$87.4M $169.9M $27.8M -$78.6M
Operating Expenses $14.3M $13M $14.6M $14.5M $15.2M
Operating Income $368.6M $378.6M $392.7M $407.2M $422M
 
Net Interest Expenses $108.8M $107.9M $105.7M $110.4M $113.9M
EBT. Incl. Unusual Items $307.2M $183.3M $456.9M $324.6M $229.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $307.2M $183.3M $456.9M $324.6M $229.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $307.2M $183.3M $456.9M $324.6M $229.4M
 
Basic EPS (Cont. Ops) $1.38 $0.80 $1.97 $1.39 $0.98
Diluted EPS (Cont. Ops) $1.19 $0.77 $1.64 $1.19 $0.87
Weighted Average Basic Share $222.6M $228.9M $232M $234M $235.2M
Weighted Average Diluted Share $314.6M $322.6M $318.5M $328M $337.3M
 
EBITDA $416.3M $291.3M $562.6M $435.3M $343.9M
EBIT $416.3M $291.3M $562.6M $435.3M $343.9M
 
Revenue (Reported) $489M $502.3M $514.5M $532.8M $552.8M
Operating Income (Reported) $368.6M $378.6M $392.7M $407.2M $422M
Operating Income (Adjusted) $416.3M $291.3M $562.6M $435.3M $343.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $123.2M $125.5M $133.2M $137.5M $144.6M
Revenue Growth (YoY) 1.16% 1.92% 6.07% 3.25% 5.18%
 
Cost of Revenues $25.7M $23.4M $26.6M $28.1M $32M
Gross Profit $97.5M $102.2M $106.5M $109.4M $112.5M
Gross Profit Margin 79.17% 81.39% 80.01% 79.59% 77.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.8M $3.4M $2.5M $3.1M $5.1M
Other Inc / (Exp) -$4.3M $5.8M $608K -$66.7M $17.7M
Operating Expenses $2.8M $3.4M $2.5M $3.1M $5.1M
Operating Income $94.7M $98.8M $104.1M $106.4M $107.5M
 
Net Interest Expenses $26.3M $26.3M $27.7M $28.4M $30.7M
EBT. Incl. Unusual Items $64.1M $78.3M $77M $11.3M $94.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $64.1M $78.3M $77M $11.3M $94.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $64.1M $78.3M $77M $11.3M $94.5M
 
Basic EPS (Cont. Ops) $0.28 $0.34 $0.33 $0.05 $0.40
Diluted EPS (Cont. Ops) $0.24 $0.30 $0.29 $0.05 $0.34
Weighted Average Basic Share $229M $232.2M $234.2M $235.3M $235.5M
Weighted Average Diluted Share $333.5M $314.4M $326.5M $235.3M $235.5M
 
EBITDA $90.4M $104.6M $104.7M $39.7M $125.4M
EBIT $90.4M $104.6M $104.7M $39.7M $125.4M
 
Revenue (Reported) $123.2M $125.5M $133.2M $137.5M $144.6M
Operating Income (Reported) $94.7M $98.8M $104.1M $106.4M $107.5M
Operating Income (Adjusted) $90.4M $104.6M $104.7M $39.7M $125.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $499.2M $511.8M $527.2M $548M $573.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $109.8M $108M $110.4M $114.5M $123.7M
Gross Profit $389.4M $403.8M $416.8M $433.5M $449.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.7M $14.6M $14.4M $15.1M $17.4M
Other Inc / (Exp) -$22.8M $62.8M $82M -$40.2M $25M
Operating Expenses $12.7M $14.6M $14.4M $15.1M $17.4M
Operating Income $376.7M $389.2M $402.4M $418.3M $432.2M
 
Net Interest Expenses $107.7M $106.5M $109.1M $112.2M $120M
EBT. Incl. Unusual Items $246.2M $345.5M $375.2M $265.9M $337.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $246.2M $345.5M $375.2M $265.9M $337.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $246.2M $345.5M $375.2M $265.9M $337.1M
 
Basic EPS (Cont. Ops) $1.08 $1.49 $1.61 $1.13 $1.43
Diluted EPS (Cont. Ops) $0.97 $1.25 $1.35 $0.96 $1.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $354.2M $452.1M $484.6M $378.4M $458.9M
EBIT $354.2M $452.1M $484.6M $378.4M $458.9M
 
Revenue (Reported) $499.2M $511.8M $527.2M $548M $573.2M
Operating Income (Reported) $376.7M $389.2M $402.4M $418.3M $432.2M
Operating Income (Adjusted) $354.2M $452.1M $484.6M $378.4M $458.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $375.5M $385M $397.6M $412.8M $433.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $83M $80.2M $83.3M $86.7M $94.8M
Gross Profit $292.5M $304.8M $314.3M $326.1M $338.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.1M $10.7M $10.4M $11.1M $13.3M
Other Inc / (Exp) -$33.5M $116.7M $28.7M -$39.3M $64.3M
Operating Expenses $9.1M $10.7M $10.4M $11.1M $13.3M
Operating Income $283.4M $294.1M $303.9M $315M $325.2M
 
Net Interest Expenses $80.7M $79.3M $82.7M $84.5M $90.6M
EBT. Incl. Unusual Items $169.3M $331.5M $249.9M $191.2M $298.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $169.3M $331.5M $249.9M $191.2M $298.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $169.3M $331.5M $249.9M $191.2M $298.9M
 
Basic EPS (Cont. Ops) $0.74 $1.43 $1.07 $0.81 $1.27
Diluted EPS (Cont. Ops) $0.65 $1.19 $0.93 $0.69 $1.03
Weighted Average Basic Share $685.9M $695.2M $701.5M $705.3M $706.6M
Weighted Average Diluted Share $1B $955.1M $965.5M $895.1M $919.8M
 
EBITDA $250.1M $410.8M $332.8M $275.9M $390.9M
EBIT $250.1M $410.8M $332.8M $275.9M $390.9M
 
Revenue (Reported) $375.5M $385M $397.6M $412.8M $433.3M
Operating Income (Reported) $283.4M $294.1M $303.9M $315M $325.2M
Operating Income (Adjusted) $250.1M $410.8M $332.8M $275.9M $390.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $9.7M $4.5M $3.6M $2.6M $20.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.9M $4.9M $2.9M $3.7M $3.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $3M $3.6M $4.6M
Other Current Assets $3.2M $3.6M -- -- --
Total Current Assets $15.9M $33.7M $9.4M $9.9M $28.9M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.7M $1.5M -- -- --
Total Assets $6B $6.2B $6.5B $6.8B $7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $37.7M $150.5M $160.2M $56.2M $508K
Current Portion Of Capital Lease Obligations $884K $1.1M $1.1M $649K $923K
Other Current Liabilities $287.5M $60.3M $46.5M $105M $313.9M
Total Current Liabilities $343M $290.5M $303.4M $278.7M $332.9M
 
Long-Term Debt $1.1B $987.1M $986.8M $1.2B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $2.7B $2.8B $2.8B $3B $3.1B
 
Common Stock $1.1B $1.1B $1.1B $1.1B $1.1B
Other Common Equity Adj -- -- -- -- --
Common Equity $1.5B $1.5B $1.6B $1.7B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9B $1.9B $2.1B $2.1B $2.1B
Total Equity $3.3B $3.4B $3.7B $3.8B $3.8B
 
Total Liabilities and Equity $6B $6.2B $6.5B $6.8B $7B
Cash and Short Terms $9.7M $4.5M $3.6M $2.6M $20.8M
Total Debt $1.1B $1.2B $1.2B $1.3B $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $36.5M $7.4M $6.1M $17.1M $5.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.5M $3.2M $16.1M $5.3M $4.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $16.3M $17.2M $17.3M
Other Current Assets $18.4M $20.8M -- -- --
Total Current Assets $64.5M $31.5M $38.5M $39.6M $31.2M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.1M $1.2M -- -- --
Total Assets $6.1B $6.4B $6.8B $7B $7.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $150.4M $159.8M $56.2M $505K $200.4M
Current Portion Of Capital Lease Obligations $1M $1.1M $592K $963K $1.3M
Other Current Liabilities $79.7M $66.5M $93.8M $311.4M $345.3M
Total Current Liabilities $246.5M $269.6M $227.2M $554.5M $571.1M
 
Long-Term Debt $987M $977M $1.2B $1.2B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $2.8B $2.8B $3B $3.1B $3.1B
 
Common Stock $1.1B $1.1B $1.1B $1.1B $1.1B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9B $2B $2.1B $2.1B $2.2B
Total Equity $3.4B $3.6B $3.8B $3.9B $4B
 
Total Liabilities and Equity $6.1B $6.4B $6.8B $7B $7.1B
Cash and Short Terms $36.5M $7.4M $6.1M $17.1M $5.1M
Total Debt $1.1B $1.2B $1.3B $1.4B $1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $307.2M $183.3M $456.9M $324.6M $229.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$737K -$2M $2M -$850K $279K
Change in Inventories -- -- -- -- --
Cash From Operations $362.3M $370.8M $407.2M $399.3M $425.1M
 
Capital Expenditures $22.4M $17.6M $35.9M $30.1M $31.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$161.9M -$162.7M -$146.8M -$219.6M -$186.5M
 
Dividends Paid (Ex Special Dividend) -$157.9M -$165.2M -$171.6M -$180.5M -$189.1M
Special Dividend Paid
Long-Term Debt Issued -- -- $166.1M $250M $250M
Long-Term Debt Repaid -$1.1M -$1.4M -$151.5M -$160.6M -$56.9M
Repurchase of Common Stock -$68.2M -$65.7M -$64M -$64M -$70.3M
Other Financing Activities -- -$19K -$853K -$2.2M -$1.1M
Cash From Financing -$195.7M -$213.3M -$261.4M -$180.6M -$220.4M
 
Beginning Cash (CF) $5M $9.7M $4.5M $3.6M $2.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.7M -$5.2M -$976K -$944K $18.2M
Ending Cash (CF) $9.7M $4.5M $3.6M $2.6M $20.8M
 
Levered Free Cash Flow $339.9M $353.2M $371.3M $369.1M $393.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $64.1M $78.3M $77M $11.3M $94.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $6.4M $2.7M -$8.7M $3.5M $3.4M
Change in Inventories -- -- -- -- --
Cash From Operations $90.5M $102.5M $84.7M $98.7M $119M
 
Capital Expenditures $3.4M $9.6M $3.8M $6.4M $15.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$20.8M -$18.9M -$81.6M -$89.9M -$77M
 
Dividends Paid (Ex Special Dividend) -$41.3M -$43.9M -$46M -$47.8M -$49.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -$44.1M --
Long-Term Debt Repaid -$337K -$514K -$9.8M -$271K -$310K
Repurchase of Common Stock -$16M -$16M -$16M -$17.9M -$16.9M
Other Financing Activities -- -- -- -- --
Cash From Financing -$59.1M -$79.3M -$20M $4.1M -$67.8M
 
Beginning Cash (CF) $26M $3.1M $23M $4.1M $30.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.5M $4.3M -$16.9M $12.9M -$25.8M
Ending Cash (CF) $36.5M $7.4M $6.1M $17.1M $5.1M
 
Levered Free Cash Flow $87.1M $93M $80.9M $92.2M $103.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $246.2M $345.5M $375.2M $265.9M $337.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$5M $6.3M -$12.9M $10.8M $500K
Change in Inventories -- -- -- -- --
Cash From Operations $371.2M $383.7M $392.4M $430.7M $445.6M
 
Capital Expenditures $17.6M $33.7M $21.7M $34.5M $40.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$109.9M -$160.2M -$227.8M -$220M -$160M
 
Dividends Paid (Ex Special Dividend) -$162.6M -$169.4M -$178.5M -$187.1M -$194M
Special Dividend Paid
Long-Term Debt Issued -- $150M $266.1M -- --
Long-Term Debt Repaid -$1.5M -$151.5M -$160.8M -$56.9M -$1.2M
Repurchase of Common Stock -$66.8M -$64M -$64M -$67.3M -$79.4M
Other Financing Activities -- -$828K -$2.3M -- --
Cash From Financing -$272.5M -$252.5M -$166M -$199.7M -$297.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.2M -$29M -$1.4M $11M -$12M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $353.6M $350M $370.6M $396.1M $405.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $169.3M $331.5M $249.9M $191.2M $298.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$6.6M $1.7M -$13.2M -$1.6M -$1.4M
Change in Inventories -- -- -- -- --
Cash From Operations $277.2M $290.2M $275.3M $306.7M $327.3M
 
Capital Expenditures $7.8M $23.9M $9.8M $14.2M $22.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$52M -$49.5M -$130.5M -$130.9M -$104.5M
 
Dividends Paid (Ex Special Dividend) -$123.3M -$127.6M -$134.4M -$141M -$145.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $150M $250M -- --
Long-Term Debt Repaid -$999K -$151.1M -$160.4M -$56.7M -$920K
Repurchase of Common Stock -$49.7M -$48M -$48M -$51.3M -$60.4M
Other Financing Activities -$19K -$828K -$2.2M -- --
Cash From Financing -$198.5M -$237.8M -$142.3M -$161.4M -$238.5M
 
Beginning Cash (CF) $55.9M $14.3M $66.7M $18M $101.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.8M $2.9M $2.5M $14.4M -$15.7M
Ending Cash (CF) $82.6M $17.2M $69.2M $32.5M $86.3M
 
Levered Free Cash Flow $269.5M $266.3M $265.6M $292.6M $304.4M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock