Financhill
Sell
47

C Quote, Financials, Valuation and Earnings

Last price:
$69.22
Seasonality move :
5.09%
Day range:
$68.03 - $70.26
52-week range:
$50.51 - $73.38
Dividend yield:
3.15%
P/E ratio:
20.06x
P/S ratio:
1.67x
P/B ratio:
0.68x
Volume:
27.1M
Avg. volume:
14.1M
1-year change:
38.19%
Market cap:
$130.9B
Revenue:
$78.5B
EPS (TTM):
$3.45
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $75.1B $75.5B $71.9B $75.3B $78.5B
Revenue Growth (YoY) 3.04% 0.57% -4.78% 4.76% 4.22%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23B $23.5B $26.7B $28.3B $30.7B
Other Inc / (Exp) $1.4B $1.6B $459M -$460M -$115M
Operating Expenses $23B $23.5B $26.7B $28.3B $29.9B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $23.9B $13.6B $27.5B $18.8B $12.9B
Earnings of Discontinued Ops. -$4M -$20M $7M -$231M -$1M
Income Tax Expense $4.4B $2.5B $5.5B $3.6B $3.5B
Net Income to Company $19.4B $11.1B $21.9B $15.1B $9.2B
 
Minority Interest in Earnings -$66M -$40M -$73M -$89M -$153M
Net Income to Common Excl Extra Items $19.4B $11B $22B $14.8B $9.2B
 
Basic EPS (Cont. Ops) $8.08 $4.74 $10.21 $7.04 $4.07
Diluted EPS (Cont. Ops) $8.04 $4.72 $10.14 $7.00 $4.04
Weighted Average Basic Share $2.2B $2.1B $2B $1.9B $1.9B
Weighted Average Diluted Share $2.3B $2.1B $2B $2B $2B
 
EBITDA -- -- -- -- --
EBIT $52.3B $27B $35.5B $44.5B $91.3B
 
Revenue (Reported) $75.1B $75.5B $71.9B $75.3B $78.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $52.3B $27B $35.5B $44.5B $91.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $17.3B $17.5B $17.9B $19.7B $20.3B
Revenue Growth (YoY) -6.77% 0.8% 2.45% 10.37% 2.67%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.9B $6.5B $7.2B $7.8B $7.4B
Other Inc / (Exp) $294M $96M $475M $251M -$86M
Operating Expenses $5.9B $6.5B $7.7B $8.1B $7.2B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $4B $5.9B $4.4B $4.8B $4.4B
Earnings of Discontinued Ops. -$7M -$1M -$6M $2M -$1M
Income Tax Expense $777M $1.2B $879M $1.2B $1.1B
Net Income to Company $3.2B $4.6B $3.5B $3.5B $3.2B
 
Minority Interest in Earnings -$24M -$24M -$30M -$41M -$35M
Net Income to Common Excl Extra Items $3.1B $4.6B $3.5B $3.5B $3.2B
 
Basic EPS (Cont. Ops) $1.37 $2.17 $1.64 $1.64 $1.53
Diluted EPS (Cont. Ops) $1.36 $2.15 $1.63 $1.63 $1.51
Weighted Average Basic Share $2.1B $2B $1.9B $1.9B $1.9B
Weighted Average Diluted Share $2.1B $2B $2B $2B $1.9B
 
EBITDA -- -- -- -- --
EBIT $6.8B $7.8B $11.8B $25.8B $27.5B
 
Revenue (Reported) $17.3B $17.5B $17.9B $19.7B $20.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $6.8B $7.8B $11.8B $25.8B $27.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $77.2B $72.6B $73.6B $78.2B $80.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.3B $24.9B $28.8B $30.5B $29.8B
Other Inc / (Exp) $1.8B $835M $243M $1.1B -$261M
Operating Expenses $23.3B $24.9B $29.4B $31.9B $26.7B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $13.9B $29B $19.6B $18.2B $11.1B
Earnings of Discontinued Ops. -$30M $13M -$229M -$2M -$3M
Income Tax Expense $2.1B $5.8B $3.8B $4.5B $3B
Net Income to Company $11.7B $23.1B $15.7B $13.6B $8B
 
Minority Interest in Earnings -$34M -$89M -$74M -$143M -$148M
Net Income to Common Excl Extra Items $11.7B $23.1B $15.5B $13.6B $8B
 
Basic EPS (Cont. Ops) $5.13 $10.90 $7.47 $6.35 $3.50
Diluted EPS (Cont. Ops) $4.95 $10.70 $7.30 $6.31 $3.45
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $31.6B $36.3B $34.9B $86.4B $102B
 
Revenue (Reported) $77.2B $72.6B $73.6B $78.2B $80.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $31.6B $36.3B $34.9B $86.4B $102B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $58.1B $54.9B $56.6B $59.6B $61.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.8B $19.1B $21.2B $23.4B $22.5B
Other Inc / (Exp) $1.3B $559M $343M $1.3B -$199M
Operating Expenses $17.8B $19.1B $21.8B $24.8B $21.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $8.2B $23.5B $15.6B $15B $13.2B
Earnings of Discontinued Ops. -$26M $7M -$229M -- -$2M
Income Tax Expense $1.4B $4.7B $3B $3.8B $3.3B
Net Income to Company $6.8B $18.8B $12.6B $11.1B $9.8B
 
Minority Interest in Earnings -$18M -$67M -$68M -$122M -$117M
Net Income to Common Excl Extra Items $6.7B $18.8B $12.3B $11.1B $9.8B
 
Basic EPS (Cont. Ops) $2.81 $8.68 $5.87 $5.19 $4.66
Diluted EPS (Cont. Ops) $2.80 $8.62 $5.84 $5.15 $4.61
Weighted Average Basic Share $6.3B $6.1B $5.9B $5.8B $5.7B
Weighted Average Diluted Share $6.3B $6.2B $5.9B $5.9B $5.8B
 
EBITDA -- -- -- -- --
EBIT $20.2B $29.5B $28.9B $70.8B $81.5B
 
Revenue (Reported) $58.1B $54.9B $56.6B $59.6B $61.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $20.2B $29.5B $28.9B $70.8B $81.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $193.9B $309.6B $262B $342B $260.9B
Short Term Investments $271.5B $329.2B $279.3B $238.7B $245.1B
Accounts Receivable, Net $39.9B $44.8B $54.3B $54.2B $53.9B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $758B $979B $923.4B $1T $905.9B
 
Property Plant And Equipment -- -- $24.3B $26.3B $28.7B
Long-Term Investments $513.8B $647B $700.3B $716.2B $721.8B
Goodwill $22.1B $22.2B $21.3B $19.7B $20.1B
Other Intangibles $4.8B $4.7B $4.5B $4.4B $4.4B
Other Long-Term Assets -- -- -- -- --
Total Assets $2T $2.3T $2.3T $2.4T $2.4T
 
Accounts Payable $48.6B $50.5B $61.4B $69.2B $63.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $28.6B $11.5B $12B $21.6B $17.2B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $260B $279.5B $280.7B $318.8B $379.1B
 
Long-Term Debt $248.8B $271.7B $254.4B $271.6B $286.6B
Capital Leases -- -- -- -- --
Total Liabilities $1.8T $2.1T $2.1T $2.2T $2.2T
 
Common Stock $18B $19.5B $19B $19B $17.6B
Other Common Equity Adj -$36.3B -$32.1B -$38.8B -$47.1B -$44.8B
Common Equity $175.3B $180B $183B $182.2B $187.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $704M $758M $700M $649M $798M
Total Equity $193.9B $200.2B $202.7B $201.8B $206.3B
 
Total Liabilities and Equity $2T $2.3T $2.3T $2.4T $2.4T
Cash and Short Terms $465.5B $638.8B $541.3B $580.8B $506B
Total Debt $293.8B $301.2B $282.3B $318.7B $324.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $323.7B $323.8B $299.6B $254B $303.1B
Short Term Investments $337.7B $286.9B $224.6B $227.1B $231.9B
Accounts Receivable, Net $51.6B $59.5B $79.7B $66.2B $63.7B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1T $1T $953.6B $882.6B $884.8B
 
Property Plant And Equipment -- -- -- $28B $30.1B
Long-Term Investments $629B $691.2B $724.4B $720.7B $730.3B
Goodwill $21.6B $21.6B $19.3B $19.8B $19.7B
Other Intangibles $4.8B $4.6B $4.5B $4.5B $4.1B
Other Long-Term Assets -- -- -- -- --
Total Assets $2.2T $2.4T $2.4T $2.4T $2.4T
 
Accounts Payable $54.3B $60.5B $87.8B $75.1B $81.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $18.1B $12.7B $21.8B $20.3B $18.4B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $299B $299.4B $338.6B $375B $400.9B
 
Long-Term Debt $273.3B $258.3B $253.1B $275.8B $299.1B
Capital Leases -- -- -- -- --
Total Liabilities $2T $2.2T $2.2T $2.2T $2.2T
 
Common Stock $18B $18B $19B $19.5B $16.4B
Other Common Equity Adj -$33.1B -$36.9B -$48.3B -$46.2B -$45.2B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- $744M -$1.8B
Minority Interest, Total $719M $735M $557M $692M $819M
Total Equity $194.6B $201.6B $199.1B $210.2B $209.9B
 
Total Liabilities and Equity $2.2T $2.4T $2.4T $2.4T $2.4T
Cash and Short Terms $661.4B $610.7B $524.2B $481.1B $535B
Total Debt $310.7B $288B $300.4B $318.9B $340.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $19.4B $11.1B $21.9B $15.1B $9.2B
Depreciation & Amoritzation $3.9B $3.9B $4B $4.3B $4.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$12.8B -$23.5B $47.1B $25.1B -$73.4B
 
Capital Expenditures $5.3B $3.4B $4.1B $5.6B $6.6B
Cash Acquisitions -- -- -- $5.7B -$1.4B
Cash From Investing -$23.4B -$92.4B -$110.7B -$79.5B -$8.5B
 
Dividends Paid (Ex Special Dividend) -$5.4B -$5.4B -$5.2B -$5B -$5.2B
Special Dividend Paid
Long-Term Debt Issued $59.1B $76.5B $70.7B $104.7B $65.8B
Long-Term Debt Repaid -$51B -$63.4B -$75B -$57.1B -$65B
Repurchase of Common Stock -$19.6B -$4.4B -$11.4B -$3.3B -$6.1B
Other Financing Activities -$364M -$411M -$337M -$344M -$329M
Cash From Financing $42.9B $233.6B $17.3B $137.8B $687M
 
Beginning Cash (CF) $188.1B $193.9B $309.6B $262B $342B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.7B $117.7B -$46.4B $83.4B -$81.2B
Ending Cash (CF) $193.9B $309.6B $262B $342B $260.9B
 
Levered Free Cash Flow -$18.2B -$26.9B $43B $19.4B -$80B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.2B $4.6B $3.5B $3.5B $3.2B
Depreciation & Amoritzation $1B $1B $1.1B $1.1B $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$3B $35.6B -$2B $15.8B -$16.7B
 
Capital Expenditures $982M $1B $1.2B $1.7B $1.6B
Cash Acquisitions -- -- $1.3B -$1.1B --
Cash From Investing $8.5B -$34B $17.6B -$12.7B $51.4B
 
Dividends Paid (Ex Special Dividend) -$1.3B -$1.3B -$1.3B -$1.4B -$1.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.1B $12.5B $25.2B $19.8B $30.1B
Long-Term Debt Repaid -$15.2B -$14.6B -$18.6B -$14.3B -$18.3B
Repurchase of Common Stock -- -$3.1B -$50M -$1.2B -$4.2B
Other Financing Activities -$1M -$4M -$5M -$2M -$5M
Cash From Financing $8.3B $23.3B $1.1B -$44B $15.4B
 
Beginning Cash (CF) $309.8B $299.2B $284B $296.9B $246.1B
Foreign Exchange Rate Adjustment $170M -$346M -$1.1B -$2B $6.9B
Additions / Reductions $13.8B $24.9B $16.7B -$40.9B $50.1B
Ending Cash (CF) $323.7B $323.8B $299.6B $254B $303.1B
 
Levered Free Cash Flow -$4B $34.6B -$3.2B $14.1B -$18.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $11.7B $23.1B $15.7B $13.6B $8B
Depreciation & Amoritzation $3.9B $4B $4.1B $4.5B $4.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $267M $58B $161M -$55.9B -$49.1B
 
Capital Expenditures $3.3B $4B $5B $6.8B $6.6B
Cash Acquisitions -- -- $3.2B $1.3B -$227M
Cash From Investing -$94.5B -$121.3B -$41.9B -$6.2B $40B
 
Dividends Paid (Ex Special Dividend) -$5.4B -$5.3B -$5B -$5.1B -$5.2B
Special Dividend Paid
Long-Term Debt Issued $84.6B $64.8B $102.2B $71.8B $91.5B
Long-Term Debt Repaid -$60.7B -$72.4B -$65.5B -$60.4B -$82.2B
Repurchase of Common Stock -$11B -$11.2B -$3.4B -$2.2B -$10.5B
Other Financing Activities -$412M -$331M -$348M -$329M -$453M
Cash From Financing $197.8B $65.4B $21B $21.1B $54.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $103.6B $2.1B -$20.8B -$41B $45.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3B $54B -$4.8B -$62.7B -$55.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $6.8B $18.8B $12.6B $11.1B $9.8B
Depreciation & Amoritzation $2.9B $3B $3.2B $3.4B $3.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$22.3B $59.2B $12.3B -$68.8B -$44.5B
 
Capital Expenditures $2.3B $2.8B $3.7B $4.8B $4.8B
Cash Acquisitions -- -- $3.2B -$1.2B --
Cash From Investing -$83.2B -$112.1B -$43.2B $30B $78.5B
 
Dividends Paid (Ex Special Dividend) -$4B -$4B -$3.8B -$3.9B -$3.9B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $65.6B $54B $85.5B $52.5B $78.2B
Long-Term Debt Repaid -$47.5B -$56.5B -$47B -$50.3B -$67.5B
Repurchase of Common Stock -$4.4B -$11.2B -$3.3B -$2.2B -$6.6B
Other Financing Activities -$408M -$328M -$339M -$324M -$448M
Cash From Financing $236B $67.9B $71.6B -$45B $9B
 
Beginning Cash (CF) $789.6B $933.5B $818.2B $962.9B $779.8B
Foreign Exchange Rate Adjustment -$802M -$789M -$3B -$4.2B -$876M
Additions / Reductions $130.6B $15B $40.6B -$83.8B $43B
Ending Cash (CF) $919.4B $947.7B $855.7B $874.9B $822B
 
Levered Free Cash Flow -$24.6B $56.4B $8.6B -$73.6B -$49.3B

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