Financhill
Buy
57

COOP Quote, Financials, Valuation and Earnings

Last price:
$94.53
Seasonality move :
9.53%
Day range:
$94.07 - $95.89
52-week range:
$61.38 - $103.05
Dividend yield:
0%
P/E ratio:
12.37x
P/S ratio:
2.34x
P/B ratio:
1.32x
Volume:
160.2K
Avg. volume:
427.9K
1-year change:
45.03%
Market cap:
$6.1B
Revenue:
$2.3B
EPS (TTM):
$7.74
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.2B $2.8B $3.5B $2.7B $2.3B
Revenue Growth (YoY) -1.29% 28.36% 24.66% -23.22% -14.79%
 
Cost of Revenues $1.4B $1.6B $1.5B $1.2B $1.2B
Gross Profit $782M $1.3B $2B $1.5B $1.2B
Gross Profit Margin 35.26% 45.38% 57.34% 55.49% 49.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $821M $755M $626M $485M $538M
Other Inc / (Exp) $15M -$135M $528M $187M $41M
Operating Expenses $821M $755M $626M $485M $538M
Operating Income -$39M $537M $1.4B $1B $613M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$24M $402M $1.9B $1.2B $654M
Earnings of Discontinued Ops. $16M -$2M -$12M -- --
Income Tax Expense -$278M $93M $471M $291M $154M
Net Income to Company $270M $307M $1.5B $923M $500M
 
Minority Interest in Earnings $4M -$2M -- -- --
Net Income to Common Excl Extra Items $274M $305M $1.5B $923M $500M
 
Basic EPS (Cont. Ops) $2.99 $3.31 $17.24 $12.84 $7.46
Diluted EPS (Cont. Ops) $2.95 $3.20 $16.53 $12.50 $7.30
Weighted Average Basic Share $91M $91.3M $82.2M $71.9M $67.1M
Weighted Average Diluted Share $92.1M $94.5M $85.8M $73.8M $68.5M
 
EBITDA $51M $610M $1.5B $1.1B $651M
EBIT -$39M $537M $1.4B $1B $613M
 
Revenue (Reported) $2.2B $2.8B $3.5B $2.7B $2.3B
Operating Income (Reported) -$39M $537M $1.4B $1B $613M
Operating Income (Adjusted) -$39M $537M $1.4B $1B $613M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $880M $926M $593M $741M $651M
Revenue Growth (YoY) 12.68% 5.23% -35.96% 24.96% -12.15%
 
Cost of Revenues $393M $369M $287M $312M $381M
Gross Profit $487M $557M $306M $429M $270M
Gross Profit Margin 55.34% 60.15% 51.6% 57.9% 41.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $190M $151M $133M $135M $153M
Other Inc / (Exp) -$51M $8M -$20M $58M -$5M
Operating Expenses $190M $151M $133M $135M $153M
Operating Income $297M $406M $173M $294M $117M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $246M $414M $153M $352M $112M
Earnings of Discontinued Ops. $27M -$11M -- -- --
Income Tax Expense $59M $104M $40M $77M $32M
Net Income to Company $187M $310M $113M $275M $80M
 
Minority Interest in Earnings -$5M -- -- -- --
Net Income to Common Excl Extra Items $209M $299M $113M $275M $80M
 
Basic EPS (Cont. Ops) $2.26 $3.42 $1.59 $4.14 $1.24
Diluted EPS (Cont. Ops) $2.18 $3.29 $1.55 $4.06 $1.22
Weighted Average Basic Share $91.7M $78.9M $71.2M $66.4M $64.3M
Weighted Average Diluted Share $95.1M $82.1M $72.9M $67.7M $65.5M
 
EBITDA $316M $420M $182M $304M $126M
EBIT $297M $406M $173M $294M $117M
 
Revenue (Reported) $880M $926M $593M $741M $651M
Operating Income (Reported) $297M $406M $173M $294M $117M
Operating Income (Adjusted) $297M $406M $173M $294M $117M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.4B $3.8B $3B $2.2B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.6B $1.3B $1.1B $1.4B
Gross Profit $1.1B $2.3B $1.7B $1B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $659M $691M $518M $487M $611M
Other Inc / (Exp) -$51M $409M $231M $34M -$19M
Operating Expenses $659M $691M $518M $487M $611M
Operating Income $392M $1.6B $1.2B $541M $709M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $341M $2B $1.5B $575M $690M
Earnings of Discontinued Ops. $23M -$10M -$15M -- --
Income Tax Expense -$197M $470M $363M $120M $179M
Net Income to Company $566M $1.5B $1.1B $455M $511M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $577M $1.5B $1.1B $455M $511M
 
Basic EPS (Cont. Ops) $6.23 $16.77 $14.86 $6.79 $7.91
Diluted EPS (Cont. Ops) $6.06 $16.04 $14.37 $6.66 $7.74
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $470M $1.6B $1.3B $577M $744M
EBIT $392M $1.6B $1.2B $541M $709M
 
Revenue (Reported) $2.4B $3.8B $3B $2.2B $2.7B
Operating Income (Reported) $392M $1.6B $1.2B $541M $709M
Operating Income (Adjusted) $392M $1.6B $1.2B $541M $709M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.9B $2.9B $2.3B $1.8B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.2B $935M $848M $1.1B
Gross Profit $720M $1.7B $1.4B $911M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $548M $476M $368M $370M $443M
Other Inc / (Exp) -$50M $494M $197M $44M -$16M
Operating Expenses $548M $476M $368M $370M $443M
Operating Income $172M $1.2B $1B $541M $637M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $122M $1.7B $1.2B $585M $621M
Earnings of Discontinued Ops. $23M $3M -- -- --
Income Tax Expense $29M $410M $302M $131M $156M
Net Income to Company $105M $1.3B $922M $454M $465M
 
Minority Interest in Earnings -$2M -- -- -- --
Net Income to Common Excl Extra Items $114M $1.3B $922M $454M $465M
 
Basic EPS (Cont. Ops) $1.20 $14.67 $12.58 $6.78 $7.20
Diluted EPS (Cont. Ops) $1.11 $14.04 $12.17 $6.65 $7.05
Weighted Average Basic Share $275.1M $254.5M $217.7M $203.1M $193.5M
Weighted Average Diluted Share $279.5M $265.6M $223.8M $206.8M $197.5M
 
EBITDA $227M $1.3B $1.1B $569M $662M
EBIT $172M $1.2B $1B $541M $637M
 
Revenue (Reported) $1.9B $2.9B $2.3B $1.8B $2.1B
Operating Income (Reported) $172M $1.2B $1B $541M $637M
Operating Income (Adjusted) $172M $1.2B $1B $541M $637M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $329M $695M $895M $527M $571M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.1B $1.4B $1.2B $1.2B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $12B $12.8B $6.7B $2.6B $2.7B
 
Property Plant And Equipment $112M $113M $98M $65M $53M
Long-Term Investments -- -- -- -- --
Goodwill $120M $120M $120M $120M $141M
Other Intangibles $3.6B $2.7B $4.2B $6.7B $9.1B
Other Long-Term Assets $1.2B $7B $2.1B $2.6B $1.7B
Total Assets $18.3B $24.2B $14.2B $12.8B $14.2B
 
Accounts Payable $2B $7.2B $2.4B $2.6B $2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $5.2B -- -- --
Total Current Liabilities $7B $18.6B $7.4B $5.5B $6.3B
 
Long-Term Debt $7.7B $2.1B $2.7B $2.7B $3.2B
Capital Leases -- -- -- -- --
Total Liabilities $16.1B $21.7B $10.8B $8.7B $9.9B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.2B $2.5B $3.4B $4.1B $4.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$1M $1M $1M -- --
Total Equity $2.2B $2.5B $3.4B $4.1B $4.3B
 
Total Liabilities and Equity $18.3B $24.2B $14.2B $12.8B $14.2B
Cash and Short Terms $329M $695M $895M $527M $571M
Total Debt $12.7B $8.3B $7.7B $5.6B $7.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $946M $731M $530M $553M $733M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $936M $1.1B $974M $922M $1.1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $11.2B $13.4B $3.1B $2.4B $3.8B
 
Property Plant And Equipment $114M $103M $69M $59M $58M
Long-Term Investments -- -- -- -- --
Goodwill $120M $120M $120M $141M $141M
Other Intangibles $2.7B $3.7B $6.4B $8.5B $10.1B
Other Long-Term Assets $6.3B $3.3B $2.4B $1.8B $1.8B
Total Assets $21.8B $21.7B $12.8B $13.4B $16.2B
 
Accounts Payable $6.6B $3.5B $2.4B $2B $1.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $139M -- -- --
Total Current Liabilities $11.4B $12.1B $5.5B $5.5B $6.2B
 
Long-Term Debt $6.9B $5.5B $2.7B $3.1B $4.9B
Capital Leases -- -- -- -- --
Total Liabilities $19.4B $18.4B $8.7B $9.1B $11.5B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -$28M -- -- --
Minority Interest, Total $1M $1M -- -- --
Total Equity $2.3B $3.3B $4.1B $4.3B $4.6B
 
Total Liabilities and Equity $21.8B $21.7B $12.8B $13.4B $16.2B
Cash and Short Terms $946M $731M $530M $553M $733M
Total Debt $11.7B $13.7B $5.7B $6.7B $9.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $270M $307M $1.5B $923M $500M
Depreciation & Amoritzation $90M $73M $57M $37M $38M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $702M $331M $2.6B $3.8B $896M
 
Capital Expenditures $600M $187M $963M $1.6B $1.9B
Cash Acquisitions -$85M -- $465M -- -$522M
Cash From Investing -$338M -$134M $1.2B -$1.3B -$1.8B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.2B $4B $600M -- --
Long-Term Debt Repaid -$640M -$2.7B -$156M -$392M -$80M
Repurchase of Common Stock -- -$58M -$600M -$239M -$276M
Other Financing Activities -$37M -$55M -$42M -$40M -$41M
Cash From Financing -$313M $104M -$3.7B -$2.8B $978M
 
Beginning Cash (CF) $561M $612M $913M $1B $702M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $51M $301M $128M -$339M $38M
Ending Cash (CF) $612M $913M $1B $702M $740M
 
Levered Free Cash Flow $102M $144M $1.7B $2.2B -$972M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $187M $310M $113M $275M $80M
Depreciation & Amoritzation $19M $14M $9M $10M $9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$188M -$656M $562M $623M $215M
 
Capital Expenditures $25M $221M $111M $238M $280M
Cash Acquisitions -- $432M -- -$522M --
Cash From Investing -$24M $1.3B -$102M -$512M -$224M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $850M $903M -- $617M $834M
Long-Term Debt Repaid -$531M -$37M -$20M -$19M -$16M
Repurchase of Common Stock -$24M -$396M -$50M -$58M -$46M
Other Financing Activities -$19M -$10M -$5M -$4M -$27M
Cash From Financing $86M -$594M -$411M -$94M $124M
 
Beginning Cash (CF) $1.3B $906M $629M $687M $804M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$126M $8M $49M $17M $115M
Ending Cash (CF) $1.2B $914M $678M $704M $919M
 
Levered Free Cash Flow -$213M -$877M $451M $385M -$65M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $566M $1.5B $1.1B $455M $511M
Depreciation & Amoritzation $78M $63M $41M $36M $35M
Stock-Based Compensation -$14M -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B -$2.3B $6.5B $1.4B $203M
 
Capital Expenditures $190M $569M $1.8B $1.4B $2.6B
Cash Acquisitions -- $432M $33M -$522M --
Cash From Investing -$97M $915M -$806M -$1.4B -$2.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $721M $4.5B -- -- $1.2B
Long-Term Debt Repaid $49M -$974M -$411M -$78M -$70M
Repurchase of Common Stock -$24M -$578M -$241M -$258M -$181M
Other Financing Activities -$73M -$67M -$38M -$47M -$84M
Cash From Financing -$2B $1.1B -$6B $54M $2.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $533M -$261M -$236M $26M $215M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.4B -$2.9B $4.8B -$35M -$2.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $105M $1.3B $922M $454M $465M
Depreciation & Amoritzation $55M $45M $29M $28M $25M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.9B -$770M $3.1B $772M $79M
 
Capital Expenditures $82M $464M $1.3B $1.1B $1.8B
Cash Acquisitions -- $432M -- -$522M --
Cash From Investing -$38M $1B -$987M -$1.1B -$1.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $2B -- $617M $1.8B
Long-Term Debt Repaid -$1.9B -$118M -$373M -$59M -$49M
Repurchase of Common Stock -$24M -$544M -$185M -$204M -$109M
Other Financing Activities -$21M -$33M -$29M -$36M -$79M
Cash From Financing -$1.3B -$240M -$2.5B $318M $1.6B
 
Beginning Cash (CF) $2.8B $2.8B $2.4B $2.1B $2.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $563M $1M -$363M $2M $179M
Ending Cash (CF) $3.3B $2.8B $2B $2.1B $2.5B
 
Levered Free Cash Flow $1.8B -$1.2B $1.9B -$317M -$1.7B

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

GET BETTER TRADE IDEAS

Popular

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

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

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 6.68% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is down 1.14% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 3.16% over the past day.

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

Show me the best stock