Financhill
Sell
32

CE Quote, Financials, Valuation and Earnings

Last price:
$68.21
Seasonality move :
0.61%
Day range:
$66.73 - $68.60
52-week range:
$66.73 - $172.16
Dividend yield:
4.1%
P/E ratio:
6.87x
P/S ratio:
0.71x
P/B ratio:
1.03x
Volume:
7.8M
Avg. volume:
3.3M
1-year change:
-54.86%
Market cap:
$7.5B
Revenue:
$10.9B
EPS (TTM):
$9.94
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $6.3B $5.7B $8.5B $9.7B $10.9B
Revenue Growth (YoY) -11.99% -10.2% 50.96% 13.31% 13.1%
 
Cost of Revenues $4.7B $4.4B $5.9B $7.3B $8.3B
Gross Profit $1.6B $1.3B $2.7B $2.4B $2.6B
Gross Profit Margin 25.5% 22.87% 31.42% 24.61% 23.79%
 
R&D Expenses $67M $74M $86M $112M $146M
Selling, General & Admin $483M $482M $633M $824M $1.1B
Other Inc / (Exp) $69M $1.6B $402M $375M $653M
Operating Expenses $574M $578M $744M $998M $1.4B
Operating Income $1B $715M $1.9B $1.4B $1.2B
 
Net Interest Expenses $113M $103M $92M $336M $688M
EBT. Incl. Unusual Items $988M $2.3B $2.2B $1.4B $1.2B
Earnings of Discontinued Ops. -$6M -$12M -$22M -$8M -$9M
Income Tax Expense $124M $247M $330M -$489M -$790M
Net Income to Company $858M $2B $1.9B $1.9B $2B
 
Minority Interest in Earnings -$6M -$7M -$6M -$8M -$4M
Net Income to Common Excl Extra Items $852M $2B $1.9B $1.9B $2B
 
Basic EPS (Cont. Ops) $6.88 $16.85 $16.99 $17.48 $18.01
Diluted EPS (Cont. Ops) $6.84 $16.75 $16.86 $17.34 $17.92
Weighted Average Basic Share $123.9M $117.8M $111.2M $108.4M $108.8M
Weighted Average Diluted Share $124.7M $118.5M $112.1M $109.2M $109.4M
 
EBITDA $1.5B $2.7B $2.7B $2.3B $2.6B
EBIT $1.1B $2.4B $2.3B $1.8B $1.9B
 
Revenue (Reported) $6.3B $5.7B $8.5B $9.7B $10.9B
Operating Income (Reported) $1B $715M $1.9B $1.4B $1.2B
Operating Income (Adjusted) $1.1B $2.4B $2.3B $1.8B $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.4B $2.3B $2.3B $2.7B $2.6B
Revenue Growth (YoY) -11.03% 60.6% 1.55% 18.34% -2.75%
 
Cost of Revenues $1.1B $1.6B $1.8B $2.1B $2B
Gross Profit $327M $715M $546M $673M $622M
Gross Profit Margin 23.18% 31.55% 23.73% 24.72% 23.49%
 
R&D Expenses $19M $21M $25M $32M $32M
Selling, General & Admin $106M $165M $184M $244M $248M
Other Inc / (Exp) $72M $127M $114M $531M $45M
Operating Expenses $131M $192M $219M $317M $320M
Operating Income $196M $523M $327M $356M $302M
 
Net Interest Expenses $27M $28M $120M $173M $164M
EBT. Incl. Unusual Items $241M $622M $321M $714M $183M
Earnings of Discontinued Ops. -$2M -$13M -$1M -$1M -$2M
Income Tax Expense $30M $102M $127M -$236M $61M
Net Income to Company $209M $507M $193M $949M $120M
 
Minority Interest in Earnings -$2M -$1M -$2M $2M -$4M
Net Income to Common Excl Extra Items $207M $506M $191M $951M $116M
 
Basic EPS (Cont. Ops) $1.75 $4.58 $1.76 $8.73 $1.06
Diluted EPS (Cont. Ops) $1.75 $4.56 $1.75 $8.69 $1.06
Weighted Average Basic Share $118M $110.5M $108.4M $108.9M $109.3M
Weighted Average Diluted Share $118.6M $111M $109.1M $109.4M $109.5M
 
EBITDA $359M $737M $580M $1.1B $561M
EBIT $269M $643M $475M $892M $352M
 
Revenue (Reported) $1.4B $2.3B $2.3B $2.7B $2.6B
Operating Income (Reported) $196M $523M $327M $356M $302M
Operating Income (Adjusted) $269M $643M $475M $892M $352M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.5B $7.9B $9.6B $10.7B $10.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.3B $5.5B $6.9B $8.3B $8B
Gross Profit $1.2B $2.3B $2.7B $2.4B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $71M $83M $98M $151M $131M
Selling, General & Admin $470M $600M $725M $1.1B $1B
Other Inc / (Exp) $157M $1.7B $415M $643M $203M
Operating Expenses $564M $705M $863M $1.4B $1.3B
Operating Income $669M $1.6B $1.9B $995M $1.1B
 
Net Interest Expenses $105M $96M $221M $657M $650M
EBT. Incl. Unusual Items $721M $3.3B $2B $981M $655M
Earnings of Discontinued Ops. -$11M -$18M -$11M -$4M -$9M
Income Tax Expense $127M $420M $378M -$1.1B -$452M
Net Income to Company $583M $2.8B $1.7B $2B $1.1B
 
Minority Interest in Earnings -$8M -$5M -$8M -$3M -$8M
Net Income to Common Excl Extra Items $575M $2.8B $1.7B $2B $1.1B
 
Basic EPS (Cont. Ops) $4.84 $24.77 $15.22 $18.67 $10.00
Diluted EPS (Cont. Ops) $4.83 $24.65 $15.13 $18.55 $9.94
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.2B $3.7B $2.7B $2.4B $2.2B
EBIT $832M $3.4B $2.3B $1.7B $1.3B
 
Revenue (Reported) $5.5B $7.9B $9.6B $10.7B $10.5B
Operating Income (Reported) $669M $1.6B $1.9B $995M $1.1B
Operating Income (Adjusted) $832M $3.4B $2.3B $1.7B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.1B $6.3B $7.3B $8.4B $7.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.1B $4.3B $5.3B $6.4B $6.1B
Gross Profit $917M $2B $2B $2B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $54M $63M $75M $114M $99M
Selling, General & Admin $345M $463M $555M $805M $766M
Other Inc / (Exp) $258M $345M $358M $626M $174M
Operating Expenses $416M $543M $662M $1B $984M
Operating Income $501M $1.4B $1.3B $947M $833M
 
Net Interest Expenses $79M $72M $201M $522M $484M
EBT. Incl. Unusual Items $680M $1.7B $1.5B $1.1B $523M
Earnings of Discontinued Ops. -$12M -$18M -$7M -$3M -$3M
Income Tax Expense $130M $303M $351M -$215M $123M
Net Income to Company $538M $1.4B $1.1B $1.3B $397M
 
Minority Interest in Earnings -$6M -$4M -$6M -$1M -$5M
Net Income to Common Excl Extra Items $532M $1.4B $1.1B $1.3B $392M
 
Basic EPS (Cont. Ops) $4.48 $12.21 $10.40 $11.59 $3.59
Diluted EPS (Cont. Ops) $4.47 $12.15 $10.34 $11.53 $3.57
Weighted Average Basic Share $355.6M $336.3M $325M $326.4M $327.7M
Weighted Average Diluted Share $357.2M $337.8M $327.1M $327.9M $328.6M
 
EBITDA $1B $2B $2B $2.1B $1.7B
EBIT $763M $1.8B $1.7B $1.6B $1B
 
Revenue (Reported) $4.1B $6.3B $7.3B $8.4B $7.9B
Operating Income (Reported) $501M $1.4B $1.3B $947M $833M
Operating Income (Adjusted) $763M $1.8B $1.7B $1.6B $1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $463M $955M $536M $1.5B $1.8B
Short Term Investments $40M $533M -- -- --
Accounts Receivable, Net $850M $792M $1.2B $1.4B $1.2B
Inventory $1B $978M $1.5B $2.8B $2.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $43M $55M $80M $241M $272M
Total Current Assets $2.8B $3.8B $3.8B $6.6B $6.2B
 
Property Plant And Equipment $3.9B $4.2B $4.4B $6B $6B
Long-Term Investments $975M $820M $823M $1.1B $1.2B
Goodwill $1.1B $1.2B $1.4B $7.1B $7B
Other Intangibles $312M $319M $735M $4.1B $4B
Other Long-Term Assets $338M $411M $521M $547M $524M
Total Assets $9.5B $10.9B $12B $26.3B $26.6B
 
Accounts Payable $780M $797M $1.2B $1.5B $1.5B
Accrued Expenses $118M $150M $165M $416M $421M
Current Portion Of Long-Term Debt $224M $496M $591M $1B $1.2B
Current Portion Of Capital Lease Obligations $29M $36M $37M $83M $89M
Other Current Liabilities $170M $253M $122M $468M $395M
Total Current Liabilities $1.8B $2B $2.5B $4.1B $4.1B
 
Long-Term Debt $3.4B $3.2B $3.2B $13.4B $12.3B
Capital Leases -- -- -- -- --
Total Liabilities $6.6B $7B $7.4B $20.2B $19B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$300M -$328M -$329M -$518M -$744M
Common Equity $2.5B $3.5B $4.2B $5.6B $7.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $391M $369M $348M $468M $461M
Total Equity $2.9B $3.9B $4.5B $6.1B $7.6B
 
Total Liabilities and Equity $9.5B $10.9B $12B $26.3B $26.6B
Cash and Short Terms $503M $1.5B $536M $1.5B $1.8B
Total Debt $3.9B $3.7B $4B $14.7B $13.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $615M $1.3B $9.7B $1.4B $813M
Short Term Investments $35M $28M -- -- --
Accounts Receivable, Net $716M $1.2B $1.1B $1.3B $1.4B
Inventory $1B $1.2B $1.7B $2.3B $2.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $57M $90M $186M $284M $276M
Total Current Assets $2.8B $4.4B $13.2B $5.9B $5.7B
 
Property Plant And Equipment $4.1B $4.2B $4.3B $5.9B $5.9B
Long-Term Investments $993M $842M $954M $1.2B $1.3B
Goodwill $1.1B $1.1B $1.3B $7B $7B
Other Intangibles $317M $303M $645M $3.9B $3.9B
Other Long-Term Assets $412M $543M $695M $535M $554M
Total Assets $9.8B $11.6B $21.3B $25.5B $25.9B
 
Accounts Payable $699M $1B $1.1B $1.3B $1.4B
Accrued Expenses $131M $161M $223M $286M $341M
Current Portion Of Long-Term Debt $499M $103M $977M $1.2B $1.4B
Current Portion Of Capital Lease Obligations $31M $35M $43M $113M $83M
Other Current Liabilities $263M $104M $163M $320M $405M
Total Current Liabilities $2.4B $1.8B $2.8B $3.6B $4.2B
 
Long-Term Debt $3.1B $3.7B $11.4B $12.3B $11.3B
Capital Leases -- -- -- -- --
Total Liabilities $6.9B $7.3B $16B $18.6B $18.2B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$344M -$328M -$498M -$713M -$727M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $376M $352M $344M $458M $444M
Total Equity $2.9B $4.3B $5.3B $6.9B $7.7B
 
Total Liabilities and Equity $9.8B $11.6B $21.3B $25.5B $25.9B
Cash and Short Terms $650M $1.4B $9.7B $1.4B $813M
Total Debt $4.1B $3.8B $12.3B $13.7B $12.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $858M $2B $1.9B $1.9B $2B
Depreciation & Amoritzation $356M $356M $378M $478M $739M
Stock-Based Compensation $48M $28M $95M $60M $40M
Change in Accounts Receivable $165M $141M -$396M $218M $105M
Change in Inventories $6M $124M -$367M -$253M $398M
Cash From Operations $1.5B $1.3B $1.8B $1.8B $1.9B
 
Capital Expenditures $370M $364M $467M $543M $568M
Cash Acquisitions -$90M $1.5B -$1.1B -$10.5B $532M
Cash From Investing -$493M $592M -$1.1B -$11.1B -$134M
 
Dividends Paid (Ex Special Dividend) -$300M -$293M -$304M -$297M -$305M
Special Dividend Paid
Long-Term Debt Issued $863M $311M $1.2B $11.3B $3.5B
Long-Term Debt Repaid -$451M -$783M -$792M -$526M -$4.5B
Repurchase of Common Stock -$996M -$650M -$1B -$17M --
Other Financing Activities -$50M -$56M -$142M -$175M -$63M
Cash From Financing -$935M -$1.5B -$1B $10.3B -$1.5B
 
Beginning Cash (CF) $439M $463M $955M $536M $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26M $464M -$404M $968M $309M
Ending Cash (CF) $463M $955M $536M $1.5B $1.8B
 
Levered Free Cash Flow $1.1B $979M $1.3B $1.3B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $209M $507M $193M $949M $120M
Depreciation & Amoritzation $90M $94M $105M $185M $209M
Stock-Based Compensation -$3M $22M $16M $4M $3M
Change in Accounts Receivable $29M $35M $155M -$6M -$72M
Change in Inventories $51M -$57M -$70M $153M -$34M
Cash From Operations $431M $630M $467M $403M $79M
 
Capital Expenditures $72M $102M $139M $131M $88M
Cash Acquisitions $2M $6M -- $523M $4M
Cash From Investing -$78M -$108M -$143M $375M -$100M
 
Dividends Paid (Ex Special Dividend) -$73M -$76M -$73M -$76M -$76M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $170M $596M $9B $3.1B $241M
Long-Term Debt Repaid -$273M -$363M -$256M -$3.7B -$534M
Repurchase of Common Stock -$105M -$286M -- -- --
Other Financing Activities -$9M -$99M -$71M -$33M -$7M
Cash From Financing -$290M -$228M $8.6B -$700M -$376M
 
Beginning Cash (CF) $539M $1.1B $783M $1.3B $1.2B
Foreign Exchange Rate Adjustment $13M -$8M -$36M -$17M $25M
Additions / Reductions $63M $294M $8.9B $78M -$397M
Ending Cash (CF) $615M $1.3B $9.7B $1.4B $813M
 
Levered Free Cash Flow $359M $528M $328M $272M -$9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $583M $2.8B $1.7B $2B $1.1B
Depreciation & Amoritzation $356M $369M $418M $704M $829M
Stock-Based Compensation $27M $87M $66M $49M $27M
Change in Accounts Receivable $306M -$457M -$55M $263M $12M
Change in Inventories $50M -$161M -$481M $441M -$152M
Cash From Operations $1.4B $1.4B $1.9B $1.6B $1.3B
 
Capital Expenditures $423M $389M $563M $583M $458M
Cash Acquisitions -$83M $1.6B -$1.1B -$10B --
Cash From Investing -$555M $1.1B -$1.7B -$10.7B -$510M
 
Dividends Paid (Ex Special Dividend) -$296M -$302M -$294M -$305M -$307M
Special Dividend Paid
Long-Term Debt Issued $603M -- $9.2B $5.7B $592M
Long-Term Debt Repaid -$487M -$1.1B -$278M -$4.6B -$1.6B
Repurchase of Common Stock -$505M -$1.2B -$214M -- --
Other Financing Activities -$51M -$144M -$174M -$72M -$50M
Cash From Financing -$737M -$1.9B $8.2B $728M -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $103M $717M $8.4B -$8.3B -$572M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $972M $1.1B $1.3B $1B $844M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $538M $1.4B $1.1B $1.3B $397M
Depreciation & Amoritzation $265M $278M $318M $544M $634M
Stock-Based Compensation $17M $76M $47M $36M $23M
Change in Accounts Receivable $196M -$402M -$61M -$16M -$109M
Change in Inventories $78M -$207M -$321M $373M -$177M
Cash From Operations $1.1B $1.2B $1.3B $1.1B $472M
 
Capital Expenditures $279M $304M $400M $440M $330M
Cash Acquisitions -$83M $7M $2M $532M --
Cash From Investing -$387M $167M -$428M $34M -$342M
 
Dividends Paid (Ex Special Dividend) -$221M -$230M -$220M -$228M -$230M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $476M $1B $9B $3.5B $592M
Long-Term Debt Repaid -$475M -$784M -$270M -$4.4B -$1.4B
Repurchase of Common Stock -$272M -$803M -$17M -- --
Other Financing Activities -$46M -$134M -$166M -$63M -$50M
Cash From Financing -$538M -$943M $8.3B -$1.2B -$1.1B
 
Beginning Cash (CF) $1.6B $2.8B $1.9B $4B $4.5B
Foreign Exchange Rate Adjustment $8M -$12M -$61M -$38M $2M
Additions / Reductions $144M $397M $9.2B -$113M -$994M
Ending Cash (CF) $1.7B $3.2B $11.1B $3.8B $3.5B
 
Levered Free Cash Flow $790M $869M $878M $629M $142M

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

GET BETTER TRADE IDEAS

Popular

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…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

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 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock