Financhill
Sell
33

COLM Quote, Financials, Valuation and Earnings

Last price:
$86.61
Seasonality move :
4.72%
Day range:
$87.63 - $89.35
52-week range:
$73.04 - $91.30
Dividend yield:
1.36%
P/E ratio:
24.39x
P/S ratio:
1.57x
P/B ratio:
2.83x
Volume:
1.5M
Avg. volume:
483.4K
1-year change:
8.61%
Market cap:
$5.1B
Revenue:
$3.5B
EPS (TTM):
$3.62
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $3B $2.5B $3.1B $3.5B $3.5B
Revenue Growth (YoY) 8.57% -17.78% 24.98% 10.8% 0.67%
 
Cost of Revenues $1.5B $1.3B $1.5B $1.8B $1.8B
Gross Profit $1.5B $1.2B $1.6B $1.7B $1.7B
Gross Profit Margin 49.82% 48.93% 51.58% 49.39% 49.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.1B $1.2B $1.3B $1.4B
Other Inc / (Exp) $2.2M $2M -$373K -$34M -$22.8M
Operating Expenses $1.1B $1.1B $1.2B $1.3B $1.4B
Operating Income $395M $137M $450.5M $428.7M $335.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $405.4M $139.5M $451.5M $397.4M $326.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $74.9M $31.5M $97.4M $86M $74.8M
Net Income to Company $330.5M $108M $354.1M $311.4M $251.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $330.5M $108M $354.1M $311.4M $251.4M
 
Basic EPS (Cont. Ops) $4.87 $1.63 $5.37 $4.96 $4.11
Diluted EPS (Cont. Ops) $4.83 $1.62 $5.33 $4.95 $4.09
Weighted Average Basic Share $67.8M $66.4M $65.9M $62.8M $61.2M
Weighted Average Diluted Share $68.5M $66.8M $66.4M $63M $61.4M
 
EBITDA $516.7M $283.7M $566.1M $546.1M $462.3M
EBIT $395M $137M $450.5M $428.7M $335.3M
 
Revenue (Reported) $3B $2.5B $3.1B $3.5B $3.5B
Operating Income (Reported) $395M $137M $450.5M $428.7M $335.3M
Operating Income (Adjusted) $395M $137M $450.5M $428.7M $335.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $701.1M $804.7M $955.1M $985.7M $931.8M
Revenue Growth (YoY) -22.68% 14.78% 18.68% 3.21% -5.47%
 
Cost of Revenues $358.2M $396.3M $496.6M $505.5M $464.2M
Gross Profit $342.9M $408.4M $458.5M $480.2M $467.6M
Gross Profit Margin 48.91% 50.75% 48.01% 48.72% 50.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $261.2M $280.1M $319M $351.6M $361.2M
Other Inc / (Exp) -$465K $201K -$269K -$311K $1.3M
Operating Expenses $257.3M $274.9M $313.2M $345.6M $355M
Operating Income $85.6M $133.5M $145.3M $134.6M $112.5M
 
Net Interest Expenses $280K -- -- -- --
EBT. Incl. Unusual Items $84.9M $133.9M $145.8M $136.1M $119.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.1M $33.3M $34M $32.6M $29M
Net Income to Company $62.8M $100.6M $111.8M $103.5M $90.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $62.8M $100.6M $111.8M $103.5M $90.2M
 
Basic EPS (Cont. Ops) $0.95 $1.53 $1.80 $1.70 $1.56
Diluted EPS (Cont. Ops) $0.94 $1.52 $1.80 $1.70 $1.56
Weighted Average Basic Share $66.2M $65.9M $62.1M $60.8M $57.8M
Weighted Average Diluted Share $66.5M $66.3M $62.2M $60.9M $57.9M
 
EBITDA $122M $157M $173.3M $148.9M $125.6M
EBIT $85.6M $133.5M $145.3M $134.6M $112.5M
 
Revenue (Reported) $701.1M $804.7M $955.1M $985.7M $931.8M
Operating Income (Reported) $85.6M $133.5M $145.3M $134.6M $112.5M
Operating Income (Adjusted) $85.6M $133.5M $145.3M $134.6M $112.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.5B $2.9B $3.4B $3.6B $3.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.4B $1.7B $1.8B $1.7B
Gross Profit $1.2B $1.5B $1.7B $1.8B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.1B $1.3B $1.4B $1.4B
Other Inc / (Exp) $3.4M -$566K -$1.6M -$32M -$21.1M
Operating Expenses $1.1B $1.1B $1.3B $1.4B $1.4B
Operating Income $152M $362.6M $449.3M $388.2M $271.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $157.1M $362.8M $449.6M $365.9M $278.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.8M $69.9M $106.9M $82.2M $64.3M
Net Income to Company $126.3M $292.9M $342.7M $283.8M $214.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $126.3M $292.9M $342.7M $283.8M $214.1M
 
Basic EPS (Cont. Ops) $1.87 $4.43 $5.36 $4.60 $3.62
Diluted EPS (Cont. Ops) $1.84 $4.41 $5.33 $4.60 $3.62
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $287.2M $491.5M $566.9M $461.3M $398.4M
EBIT $152M $362.6M $449.3M $388.2M $271.5M
 
Revenue (Reported) $2.5B $2.9B $3.4B $3.6B $3.3B
Operating Income (Reported) $152M $362.6M $449.3M $388.2M $271.5M
Operating Income (Adjusted) $152M $362.6M $449.3M $388.2M $271.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.6B $2B $2.3B $2.4B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $825.1M $974.4M $1.2B $1.2B $1.1B
Gross Profit $760.9M $1B $1.1B $1.2B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $755.7M $796.3M $899.3M $1B $1B
Other Inc / (Exp) $2.2M -$397K -$1.7M $354K $2M
Operating Expenses $747.5M $783.3M $883.4M $996.5M $997.1M
Operating Income $13.4M $238.9M $237.7M $197.2M $133.4M
 
Net Interest Expenses $1.1M -- -- -- --
EBT. Incl. Unusual Items $16.3M $239.6M $237.7M $206.2M $158.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M $42.5M $51.9M $48.2M $37.6M
Net Income to Company $12.3M $197.1M $185.8M $158.1M $120.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.3M $197.1M $185.8M $158.1M $120.7M
 
Basic EPS (Cont. Ops) $0.18 $2.98 $2.95 $2.58 $2.07
Diluted EPS (Cont. Ops) $0.17 $2.97 $2.94 $2.58 $2.07
Weighted Average Basic Share $199.3M $198.6M $188.9M $184.6M $176.7M
Weighted Average Diluted Share $200.1M $199.9M $189.5M $185.1M $177M
 
EBITDA $115.6M $323.4M $324.3M $239.5M $175.6M
EBIT $13.4M $238.9M $237.7M $197.2M $133.4M
 
Revenue (Reported) $1.6B $2B $2.3B $2.4B $2.3B
Operating Income (Reported) $13.4M $238.9M $237.7M $197.2M $133.4M
Operating Income (Adjusted) $13.4M $238.9M $237.7M $197.2M $133.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $686M $790.7M $763.4M $430.2M $350.3M
Short Term Investments $1.7M $1.2M $131.1M $722K $414.2M
Accounts Receivable, Net $488.2M $452.9M $487.8M $547.6M $423.1M
Inventory $606M $556.5M $645.4M $1B $746.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $93.9M $54.2M $86.3M $129.9M $80.8M
Total Current Assets $1.9B $1.9B $2.1B $2.1B $2B
 
Property Plant And Equipment $741.2M $649M $622M $615.6M $644.6M
Long-Term Investments -- -- -- -- --
Goodwill $68.6M $68.6M $68.6M $51.7M $26.7M
Other Intangibles $123.6M $103.6M $101.9M $81.6M $79.9M
Other Long-Term Assets $43.7M $63.6M $68.5M $71.6M $67.6M
Total Assets $2.9B $2.8B $3.1B $3.1B $2.9B
 
Accounts Payable $255.4M $206.7M $283.3M $322.5M $235.9M
Accrued Expenses $169.5M $159.1M $189.6M $190.1M $149.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $64M $65.5M $67.4M $68.7M $71.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $630.9M $552.6M $680.4M $738.7M $596.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1B $1.1B $1.1B $1B
 
Common Stock $4.9M $20.2M -- $12.7M --
Other Common Equity Adj -$4.4M $806K -$4.4M -$30.6M -$45.8M
Common Equity $1.8B $1.8B $2B $1.9B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.8B $1.8B $2B $1.9B $1.9B
 
Total Liabilities and Equity $2.9B $2.8B $3.1B $3.1B $2.9B
Cash and Short Terms $687.7M $791.9M $894.5M $431M $764.5M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $313.4M $599.5M $159.2M $213.3M $306.7M
Short Term Investments $1.1M $1.1M $972K $1.5M $67.2M
Accounts Receivable, Net $479.4M $500.5M $600.5M $686.8M $581.7M
Inventory $771.7M $720.9M $1.1B $885.2M $798.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $82.2M $98.1M $142.1M $96M $72.4M
Total Current Assets $1.6B $1.9B $2B $1.9B $1.8B
 
Property Plant And Equipment $673.4M $638.6M $616.2M $622.6M $655.8M
Long-Term Investments -- -- -- -- --
Goodwill $68.6M $68.6M $68.6M $51.7M $26.7M
Other Intangibles $121.5M $102.3M $100.7M $80.3M $79.2M
Other Long-Term Assets $64M $67.3M $68.1M $71.7M $69M
Total Assets $2.7B $2.9B $2.9B $2.8B $2.8B
 
Accounts Payable $164.3M $241.1M $336.8M $162.2M $221.7M
Accrued Expenses $257M $273.6M $279.2M $283.8M $266.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $73.4M $67.1M $65.9M $72.7M $73M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $499.6M $590.7M $696.7M $526M $566.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $929.5M $1B $1.1B $903.6M $973.3M
 
Common Stock $13.1M -- $5.8M -- --
Other Common Equity Adj -$6.4M -$3M -$37.6M -$47.4M -$49.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $1.9B $1.8B $1.9B $1.8B
 
Total Liabilities and Equity $2.7B $2.9B $2.9B $2.8B $2.8B
Cash and Short Terms $314.5M $600.6M $160.2M $214.8M $373.9M
Total Debt -- -- $4.4M -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $330.5M $108M $354.1M $311.4M $251.4M
Depreciation & Amoritzation $121.7M $146.6M $115.6M $117.4M $127.1M
Stock-Based Compensation $17.8M $17.8M $19.1M $21M $23.1M
Change in Accounts Receivable -$37.4M $22.9M -$31.6M -$64.5M $123.8M
Change in Inventories -$84.1M $64.9M -$100.3M -$399.9M $283.8M
Cash From Operations $285.5M $276.1M $354.4M -$25.2M $636.3M
 
Capital Expenditures $123.5M $28.8M $34.7M $58.5M $54.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $140.7M -$27.2M -$163.8M $72.7M -$461.8M
 
Dividends Paid (Ex Special Dividend) -$65.1M -$17.2M -$68.6M -$75.1M -$73.4M
Special Dividend Paid
Long-Term Debt Issued $78.2M $402.4M $38.3M $52.9M $837K
Long-Term Debt Repaid -$78.2M -$403.1M -$38.2M -$53M -$837K
Repurchase of Common Stock -$121.7M -$132.9M -$165.4M -$287.4M -$184M
Other Financing Activities -$23.7M -$7.8M -$5.8M -$4.8M -$4.7M
Cash From Financing -$190.7M -$151.7M -$210.9M -$360.8M -$254.8M
 
Beginning Cash (CF) $451.8M $686M $790.7M $763.4M $430.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $235.5M $97.2M -$20.2M -$313.3M -$80.3M
Ending Cash (CF) $686M $790.7M $763.4M $430.2M $350.3M
 
Levered Free Cash Flow $161.9M $247.3M $319.7M -$83.7M $581.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $62.8M $100.6M $111.8M $103.5M $90.2M
Depreciation & Amoritzation $36.4M $23.5M $28M $14.3M $13M
Stock-Based Compensation $5.1M $4.7M $5.4M $5.8M $6.5M
Change in Accounts Receivable -$261.2M -$225M -$315.6M -$350M -$354M
Change in Inventories $42.6M -$50M -$111M $270.7M $38.4M
Cash From Operations -$160.7M -$132.8M -$215.4M $12.5M -$185.5M
 
Capital Expenditures $4.2M $8M $13.5M $18.6M $13.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.2M -$8M -$13.4M $51.4M $291.2M
 
Dividends Paid (Ex Special Dividend) -- -$17.1M -$18.6M -$18.3M -$17.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $12.2M $9.6M $12.7M -- --
Long-Term Debt Repaid -$15.1M -$9.6M -$8.1M -- --
Repurchase of Common Stock -- -$64.1M -- -$66.3M -$128.2M
Other Financing Activities -$572K -$275K -$758K -$220K -$345K
Cash From Financing -$608K -$77.4M -$14.3M -$82.4M -$145.6M
 
Beginning Cash (CF) $474.8M $819.8M $413.1M $231.6M $341.8M
Foreign Exchange Rate Adjustment $4.1M -$2.1M -$10.7M $154K $4.8M
Additions / Reductions -$165.5M -$218.3M -$243.2M -$18.4M -$39.9M
Ending Cash (CF) $313.4M $599.5M $159.2M $213.3M $306.7M
 
Levered Free Cash Flow -$164.9M -$140.8M -$228.9M -$6.1M -$199.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $126.3M $292.9M $342.7M $283.8M $214.1M
Depreciation & Amoritzation $135.2M $128.8M $117.6M $73.1M $126.9M
Stock-Based Compensation $17.5M $19.5M $20.7M $22M $24.5M
Change in Accounts Receivable $144.6M -$4.5M -$116.4M -$81.4M $107.7M
Change in Inventories -$45.1M $51.2M -$369.7M $178.8M $98.1M
Cash From Operations $285.7M $458.4M $42M $325M $537.5M
 
Capital Expenditures $44.2M $24M $56.8M $57.3M $55M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$42.6M -$22.8M -$56.1M -$54.2M -$102.2M
 
Dividends Paid (Ex Special Dividend) -$33.4M -$51.7M -$73.5M -$73.9M -$70.9M
Special Dividend Paid
Long-Term Debt Issued $392.1M $43.9M -- -- --
Long-Term Debt Repaid -$392.6M -$44M -- -- --
Repurchase of Common Stock -$138.4M -$118.6M -$334.3M -$144.6M -$270.3M
Other Financing Activities -$6.6M -$7M -$4.9M -$4.7M -$4.9M
Cash From Financing -$171.9M -$150.8M -$399.1M -$218.7M -$341.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $71.1M $284.8M -$413.2M $52.1M $93.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $241.5M $434.4M -$14.9M $267.7M $482.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $12.3M $197.1M $185.8M $158.1M $120.7M
Depreciation & Amoritzation $102.3M $84.5M $86.6M $42.3M $42.2M
Stock-Based Compensation $12.8M $14.5M $16.1M $17M $18.5M
Change in Accounts Receivable -$17.1M -$44.5M -$129.3M -$146.1M -$162.3M
Change in Inventories -$160.1M -$173.8M -$443.2M $135.4M -$50.3M
Cash From Operations -$198M -$15.6M -$328.1M $22.2M -$76.6M
 
Capital Expenditures $25.2M $20.4M $42.5M $41.4M $41.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$23.6M -$19.2M $88.5M -$38.5M $321.1M
 
Dividends Paid (Ex Special Dividend) -$17.2M -$51.7M -$56.6M -$55.4M -$52.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $388M $29.5M $12.7M $837K --
Long-Term Debt Repaid -$388.5M -$29.3M -$8.1M -$837K --
Repurchase of Common Stock -$132.9M -$118.6M -$287.4M -$144.6M -$230.9M
Other Financing Activities -$6.6M -$5.7M -$4.8M -$4.6M -$4.8M
Cash From Financing -$152.3M -$151.4M -$339.7M -$197.6M -$284.6M
 
Beginning Cash (CF) $1.8B $2.5B $1.6B $1B $1.1B
Foreign Exchange Rate Adjustment $1.3M -$4.9M -$24.9M -$3.1M -$3.6M
Additions / Reductions -$373.9M -$186.3M -$579.3M -$213.9M -$40M
Ending Cash (CF) $1.5B $2.3B $1B $805.9M $1.1B
 
Levered Free Cash Flow -$223.1M -$36.1M -$370.6M -$19.2M -$118.3M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

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

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 7.32% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 13.1% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.74% over the past day.

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

Show me the best stock