Financhill
Sell
48

CQP Quote, Financials, Valuation and Earnings

Last price:
$53.91
Seasonality move :
7.62%
Day range:
$53.28 - $54.12
52-week range:
$45.51 - $59.40
Dividend yield:
6.42%
P/E ratio:
11.65x
P/S ratio:
2.92x
P/B ratio:
--
Volume:
63.3K
Avg. volume:
155.5K
1-year change:
3.63%
Market cap:
$26.1B
Revenue:
$9.7B
EPS (TTM):
$4.63
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $6.8B $6.2B $9.4B $17.2B $9.7B
Revenue Growth (YoY) 6.41% -9.81% 52.98% 82.38% -43.83%
 
Cost of Revenues $3.9B $3.1B $5.9B $12.7B $3.4B
Gross Profit $2.9B $3B $3.5B $4.5B $6.2B
Gross Profit Margin 42.85% 49.2% 36.95% 25.99% 64.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $113M $110M $94M $97M $99M
Other Inc / (Exp) $13M -$38M -$97M -$33M -$5M
Operating Expenses $883M $904M $929M $1.1B $1.2B
Operating Income $2B $2.1B $2.6B $3.4B $5B
 
Net Interest Expenses $885M $909M $830M $849M $777M
EBT. Incl. Unusual Items $1.2B $1.2B $1.6B $2.5B $4.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $1.2B $1.2B $1.6B $2.5B $4.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.2B $1.2B $1.6B $2.5B $4.3B
 
Basic EPS (Cont. Ops) $2.25 $2.32 $3.00 $3.27 $6.95
Diluted EPS (Cont. Ops) $2.25 $2.32 $3.00 $3.27 $6.95
Weighted Average Basic Share $484M $484M $484M $484M $484M
Weighted Average Diluted Share $484M $484M $484M $484M $484M
 
EBITDA $2.6B $2.6B $3B $4B $5.7B
EBIT $2.1B $2.1B $2.5B $3.4B $5.1B
 
Revenue (Reported) $6.8B $6.2B $9.4B $17.2B $9.7B
Operating Income (Reported) $2B $2.1B $2.6B $3.4B $5B
Operating Income (Adjusted) $2.1B $2.1B $2.5B $3.4B $5.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $982M $2.3B $5B $2.1B $2.1B
Revenue Growth (YoY) -33.47% 136.66% 114.11% -57.24% -3.43%
 
Cost of Revenues $624M $1.5B $5B $850M $944M
Gross Profit $358M $834M -$27M $1.3B $1.1B
Gross Profit Margin 36.46% 35.89% -0.54% 60.06% 54.06%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26M $24M $26M $22M $25M
Other Inc / (Exp) $2M -$25M -- -$4M --
Operating Expenses $206M $218M $272M $290M $284M
Operating Income $152M $616M -$299M $988M $827M
 
Net Interest Expenses $221M $210M $215M $193M $192M
EBT. Incl. Unusual Items -$67M $381M -$514M $791M $635M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$67M $381M -$514M $791M $635M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$67M $381M -$514M $791M $635M
 
Basic EPS (Cont. Ops) -$0.08 $0.69 -$1.49 $1.19 $1.08
Diluted EPS (Cont. Ops) -$0.08 $0.69 -$1.49 $1.19 $1.08
Weighted Average Basic Share $484M $484M $484M $484M $484M
Weighted Average Diluted Share $484M $484M $484M $484M $484M
 
EBITDA $291M $731M -$132M $1.2B $1B
EBIT $154M $591M -$292M $996M $834M
 
Revenue (Reported) $982M $2.3B $5B $2.1B $2.1B
Operating Income (Reported) $152M $616M -$299M $988M $827M
Operating Income (Adjusted) $154M $591M -$292M $996M $834M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.1B $8.2B $15.7B $11.7B $8.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $4.8B $13.4B $3.8B $4.2B
Gross Profit $3.1B $3.4B $2.4B $7.9B $4.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $107M $97M $96M $98M $101M
Other Inc / (Exp) -$32M -$77M -$15M -$6M -$2M
Operating Expenses $883M $921M $1B $1.2B $1.2B
Operating Income $2.2B $2.5B $1.3B $6.7B $3.6B
 
Net Interest Expenses $928M $854M $828M $799M $774M
EBT. Incl. Unusual Items $1.2B $1.5B $494M $5.9B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $1.2B $1.5B $494M $5.9B $2.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.2B $1.5B $494M $5.9B $2.8B
 
Basic EPS (Cont. Ops) $2.41 $2.83 -$0.42 $10.16 $4.63
Diluted EPS (Cont. Ops) $2.19 $2.83 -$0.42 $10.16 $4.63
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2.7B $2.9B $1.9B $7.4B $4.3B
EBIT $2.2B $2.4B $1.3B $6.7B $3.6B
 
Revenue (Reported) $6.1B $8.2B $15.7B $11.7B $8.9B
Operating Income (Reported) $2.2B $2.5B $1.3B $6.7B $3.6B
Operating Income (Adjusted) $2.2B $2.4B $1.3B $6.7B $3.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.2B $6.2B $12.5B $7B $6.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $3.7B $11.1B $2.1B $2.9B
Gross Profit $2.2B $2.5B $1.4B $4.9B $3.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $85M $72M $73M $74M $76M
Other Inc / (Exp) -$40M -$79M $3M -$6M -$3M
Operating Expenses $663M $680M $786M $925M $865M
Operating Income $1.5B $1.8B $618M $3.9B $2.5B
 
Net Interest Expenses $691M $636M $634M $581M $578M
EBT. Incl. Unusual Items $774M $1.1B -$13M $3.3B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $774M $1.1B -$13M $3.3B $1.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $774M $1.1B -$13M $3.3B $1.9B
 
Basic EPS (Cont. Ops) $1.54 $2.06 -$1.35 $5.53 $3.21
Diluted EPS (Cont. Ops) $1.32 $2.06 -$1.35 $5.53 $3.21
Weighted Average Basic Share $1.5B $1.5B $1.5B $1.5B $1.5B
Weighted Average Diluted Share $1.5B $1.5B $1.5B $1.5B $1.5B
 
EBITDA $1.9B $2.2B $1.1B $4.5B $3B
EBIT $1.5B $1.8B $628M $4B $2.5B
 
Revenue (Reported) $4.2B $6.2B $12.5B $7B $6.2B
Operating Income (Reported) $1.5B $1.8B $618M $3.9B $2.5B
Operating Income (Adjusted) $1.5B $1.8B $628M $4B $2.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.8B $1.2B $876M $904M $575M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $388M $484M $779M $1.2B $642M
Inventory $116M $107M $176M $160M $142M
Prepaid Expenses $158M $144M $141M $177M $84M
Other Current Assets $52M $61M $80M $50M $43M
Total Current Assets $2.7B $2.1B $2.2B $2.6B $1.6B
 
Property Plant And Equipment $16.5B $16.8B $16.9B $16.8B $16.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $8M $11M $30M $37M $35M
Total Assets $19.4B $19.1B $19.4B $19.6B $18.1B
 
Accounts Payable $40M $12M $21M $32M $69M
Accrued Expenses $709M $662M $1.1B $1.4B $811M
Current Portion Of Long-Term Debt -- -- -- -- $300M
Current Portion Of Capital Lease Obligations $6M $7M $8M -- --
Other Current Liabilities $9M $11M $16M $784M $214M
Total Current Liabilities $966M $883M $1.3B $2.4B $1.6B
 
Long-Term Debt $17.6B $17.6B $17.2B $16.2B $15.6B
Capital Leases -- -- -- -- --
Total Liabilities $18.7B $18.6B $18.6B $21.8B $18.9B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $715M $539M $718M -$2.1B -$784M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $715M $539M $718M -$2.1B -$784M
 
Total Liabilities and Equity $19.4B $19.1B $19.4B $19.6B $18.1B
Cash and Short Terms $1.8B $1.2B $876M $904M $575M
Total Debt $17.6B $17.6B $17.2B $16.2B $15.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.3B $1.7B $988M $499M $331M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $257M $536M $1.2B $442M $432M
Inventory $113M $134M $241M $131M $135M
Prepaid Expenses $120M $130M $150M $141M $135M
Other Current Assets $117M $105M $74M $60M $17M
Total Current Assets $2.1B $2.8B $3.4B $1.4B $1.2B
 
Property Plant And Equipment $16.8B $16.9B $16.9B $16.4B $15.9B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $9M $163M $167M $166M $188M
Total Assets $19B $19.9B $20.5B $18.1B $17.4B
 
Accounts Payable $17M $14M $31M $50M $51M
Accrued Expenses $566M $851M $1.7B $646M $569M
Current Portion Of Long-Term Debt -- $944M $1.5B $349M $700M
Current Portion Of Capital Lease Obligations $7M $8M $9M $11M --
Other Current Liabilities $31M $23M $1.2B $299M $230M
Total Current Liabilities $842M $2.1B $4.6B $1.5B $1.7B
 
Long-Term Debt $17.6B $17.2B $15.7B $15.6B $14.8B
Capital Leases -- -- -- -- --
Total Liabilities $18.6B $19.3B $24.4B $19B $18B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $478M $589M -$3.9B -$973M -$626M
 
Total Liabilities and Equity $19B $19.9B $20.5B $18.1B $17.4B
Cash and Short Terms $1.3B $1.7B $988M $499M $331M
Total Debt $17.6B $18.1B $17.2B $15.9B $15.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.2B $1.2B $1.6B $2.5B $4.3B
Depreciation & Amoritzation $527M $551M $557M $634M $672M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $25M -$101M -$237M -$447M $527M
Change in Inventories -$16M $8M -$68M $12M $18M
Cash From Operations $1.5B $1.8B $2.3B $4.1B $3.1B
 
Capital Expenditures $1.3B $972M $648M $451M $220M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3B -$972M -$648M -$451M -$227M
 
Dividends Paid (Ex Special Dividend) -$1.3B -$1.4B -$1.5B -$2.6B -$2.9B
Special Dividend Paid
Long-Term Debt Issued $2.2B $2B $3.2B $559M $1.4B
Long-Term Debt Repaid -$730M -$2B -$3.6B -$1.6B -$1.7B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$34M -$70M -$107M -$40M -$37M
Cash From Financing $206M -$1.4B -$2B -$3.7B -$3.2B
 
Beginning Cash (CF) $1.5B $2B $1.3B $974M $996M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $421M -$655M -$333M $22M -$365M
Ending Cash (CF) $2B $1.3B $974M $996M $631M
 
Levered Free Cash Flow $216M $779M $1.6B $3.7B $2.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$67M $381M -$514M $791M $635M
Depreciation & Amoritzation $137M $140M $160M $166M $171M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $7M -$205M -$431M -$143M -$9M
Change in Inventories -$12M -$17M -$71M -- $9M
Cash From Operations $459M $592M $856M $655M $691M
 
Capital Expenditures $214M $179M $117M $21M $39M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$214M -$179M -$117M -$21M -$43M
 
Dividends Paid (Ex Special Dividend) -$343M -$363M -$745M -$718M -$505M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.2B -- -- --
Long-Term Debt Repaid -- -$672M -- -$1.5B -$150M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1M -$36M -- -$7M -$1M
Cash From Financing -$342M $129M -$745M -$2.2B -$656M
 
Beginning Cash (CF) $1.5B $1.3B $1.2B $2.1B $419M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$97M $542M -$6M -$1.5B -$8M
Ending Cash (CF) $1.4B $1.8B $1.2B $534M $411M
 
Levered Free Cash Flow $245M $413M $739M $634M $652M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.2B $1.5B $494M $5.9B $2.8B
Depreciation & Amoritzation $550M $555M $609M $665M $681M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $58M -$271M -$1.1B $1.2B $16M
Change in Inventories -$11M -$20M -$109M $109M -$6M
Cash From Operations $1.9B $2.1B $3.1B $3.9B $3B
 
Capital Expenditures $970M $672M $509M $265M $155M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$970M -$672M -$509M -$271M -$163M
 
Dividends Paid (Ex Special Dividend) -$1.3B -$1.4B -$2.3B -$2.9B -$2.4B
Special Dividend Paid
Long-Term Debt Issued $2B $2.7B -- -- --
Long-Term Debt Repaid -$2B -$2.2B -- -$3.2B -$1.7B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$73M -$85M -- -- -$20M
Cash From Financing -$1.4B -$978M -$3.2B -$4.3B -$3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$481M $435M -$663M -$649M -$123M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $933M $1.4B $2.6B $3.6B $2.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $774M $1.1B -$13M $3.3B $1.9B
Depreciation & Amoritzation $413M $417M $469M $500M $509M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $116M -$54M -$908M $724M $213M
Change in Inventories $2M -$26M -$67M $30M $6M
Cash From Operations $1.3B $1.7B $2.4B $2.2B $2.1B
 
Capital Expenditures $795M $495M $356M $170M $105M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$795M -$495M -$356M -$176M -$112M
 
Dividends Paid (Ex Special Dividend) -$1B -$1.1B -$1.9B -$2.2B -$1.7B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B $2.7B -- $1.4B $1.2B
Long-Term Debt Repaid -$2B -$2.2B -- -$1.7B -$1.7B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$73M -$88M -- -$36M -$19M
Cash From Financing -$1.1B -$633M -$1.9B -$2.5B -$2.2B
 
Beginning Cash (CF) $5.3B $4B $3.5B $4.1B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$551M $539M $209M -$462M -$220M
Ending Cash (CF) $4.8B $4.5B $3.7B $3.6B $1.2B
 
Levered Free Cash Flow $538M $1.2B $2.1B $2B $2B

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

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

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock