Financhill
Sell
48

CF Quote, Financials, Valuation and Earnings

Last price:
$73.11
Seasonality move :
3.38%
Day range:
$76.83 - $81.24
52-week range:
$69.13 - $98.25
Dividend yield:
2.5%
P/E ratio:
11.80x
P/S ratio:
2.43x
P/B ratio:
2.72x
Volume:
3.5M
Avg. volume:
2.9M
1-year change:
-4.03%
Market cap:
$13.5B
Revenue:
$5.9B
EPS (TTM):
$6.77
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.1B $6.5B $11.2B $6.6B $5.9B
Revenue Growth (YoY) -10.15% 58.54% 71.09% -40.72% -10.48%
 
Cost of Revenues $3.3B $4.2B $5.3B $4.1B $3.9B
Gross Profit $801M $2.4B $5.9B $2.5B $2.1B
Gross Profit Margin 19.42% 36.51% 52.4% 38.38% 34.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $206M $223M $290M $289M $320M
Other Inc / (Exp) $26M -$458M -$197M -$12M $49M
Operating Expenses $203M $203M $290M $293M $345M
Operating Income $598M $2.2B $5.6B $2.3B $1.7B
 
Net Interest Expenses $161M $183M $279M -- --
EBT. Incl. Unusual Items $463M $1.5B $5.1B $2.2B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31M $283M $1.2B $410M $285M
Net Income to Company $432M $1.3B $3.9B $1.8B $1.5B
 
Minority Interest in Earnings -$115M -$343M -$591M -$313M -$259M
Net Income to Common Excl Extra Items $317M $917M $3.3B $1.5B $1.2B
 
Basic EPS (Cont. Ops) $1.48 $4.27 $16.45 $7.89 $6.75
Diluted EPS (Cont. Ops) $1.47 $4.24 $16.38 $7.87 $6.74
Weighted Average Basic Share $214.9M $215M $203.3M $193.3M $180.4M
Weighted Average Diluted Share $215.2M $216.2M $204.2M $193.8M $180.7M
 
EBITDA $1.5B $2.6B $6.3B $3.3B $2.8B
EBIT $648M $1.7B $5.4B $2.4B $1.9B
 
Revenue (Reported) $4.1B $6.5B $11.2B $6.6B $5.9B
Operating Income (Reported) $598M $2.2B $5.6B $2.3B $1.7B
Operating Income (Adjusted) $648M $1.7B $5.4B $2.4B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $2.5B $2.6B $1.6B $1.5B
Revenue Growth (YoY) 5.05% 130.49% 2.68% -39.76% -2.99%
 
Cost of Revenues $922M $1.4B $1.4B $1.1B $1B
Gross Profit $180M $1.2B $1.3B $501M $524M
Gross Profit Margin 16.33% 45.47% 48.16% 31.89% 34.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $52M $56M $87M $76M $78M
Other Inc / (Exp) $16M $2M $18M $26M $44M
Operating Expenses $41M $29M $54M $99M $121M
Operating Income $139M $1.1B $1.2B $402M $403M
 
Net Interest Expenses $38M $43M -- -- $14M
EBT. Incl. Unusual Items $117M $1.1B $1.3B $436M $433M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2M $226M $245M $84M $41M
Net Income to Company $119M $859M $1B $352M $392M
 
Minority Interest in Earnings -$32M -$154M -$149M -$78M -$64M
Net Income to Common Excl Extra Items $87M $705M $860M $274M $328M
 
Basic EPS (Cont. Ops) $0.40 $3.29 $4.37 $1.44 $1.89
Diluted EPS (Cont. Ops) $0.40 $3.27 $4.35 $1.44 $1.89
Weighted Average Basic Share $214.6M $214.1M $196.4M $190M $172.9M
Weighted Average Diluted Share $214.9M $215.6M $197.3M $190.5M $173.5M
 
EBITDA $393M $1.4B $1.4B $700M $689M
EBIT $163M $1.1B $1.2B $471M $468M
 
Revenue (Reported) $1.1B $2.5B $2.6B $1.6B $1.5B
Operating Income (Reported) $139M $1.1B $1.2B $402M $403M
Operating Income (Adjusted) $163M $1.1B $1.2B $471M $468M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.1B $6.5B $11.2B $6.6B $5.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.3B $4.2B $5.3B $4.1B $3.9B
Gross Profit $801M $2.4B $5.9B $2.5B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $206M $223M $290M $289M $320M
Other Inc / (Exp) $26M -$458M -$197M -$12M $49M
Operating Expenses $203M $203M $290M $293M $345M
Operating Income $598M $2.2B $5.6B $2.3B $1.7B
 
Net Interest Expenses $161M $183M $279M -- --
EBT. Incl. Unusual Items $463M $1.5B $5.1B $2.2B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31M $283M $1.2B $410M $285M
Net Income to Company $432M $1.3B $3.9B $1.8B $1.5B
 
Minority Interest in Earnings -$115M -$343M -$591M -$313M -$259M
Net Income to Common Excl Extra Items $317M $917M $3.3B $1.5B $1.2B
 
Basic EPS (Cont. Ops) $1.47 $4.27 $16.38 $7.86 $6.77
Diluted EPS (Cont. Ops) $1.47 $4.25 $16.32 $7.84 $6.77
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.5B $2.6B $6.3B $3.3B $2.8B
EBIT $648M $1.7B $5.4B $2.4B $1.9B
 
Revenue (Reported) $4.1B $6.5B $11.2B $6.6B $5.9B
Operating Income (Reported) $598M $2.2B $5.6B $2.3B $1.7B
Operating Income (Adjusted) $648M $1.7B $5.4B $2.4B $1.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6.5B $11.2B $6.6B $5.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.2B $5.3B $4.1B $3.9B --
Gross Profit $2.4B $5.9B $2.5B $2.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $223M $290M $289M $320M --
Other Inc / (Exp) -$458M -$197M -$12M $49M --
Operating Expenses $203M $290M $293M $345M --
Operating Income $2.2B $5.6B $2.3B $1.7B --
 
Net Interest Expenses $183M $313M $10M $30M --
EBT. Incl. Unusual Items $1.5B $5.1B $2.2B $1.8B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $283M $1.2B $410M $285M --
Net Income to Company $1.3B $3.9B $1.8B $1.5B --
 
Minority Interest in Earnings -$343M -$591M -$313M -$259M --
Net Income to Common Excl Extra Items $917M $3.3B $1.5B $1.2B --
 
Basic EPS (Cont. Ops) $4.27 $16.38 $7.86 $6.77 --
Diluted EPS (Cont. Ops) $4.25 $16.32 $7.84 $6.77 --
Weighted Average Basic Share $859.4M $813.4M $773.2M $721.6M --
Weighted Average Diluted Share $863.1M $817M $775.3M $723M --
 
EBITDA $2.6B $6.3B $3.3B $2.8B --
EBIT $1.7B $5.4B $2.4B $1.9B --
 
Revenue (Reported) $6.5B $11.2B $6.6B $5.9B --
Operating Income (Reported) $2.2B $5.6B $2.3B $1.7B --
Operating Income (Adjusted) $1.7B $5.4B $2.4B $1.9B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $683M $1.6B $2.3B $2B $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $256M $464M $542M $459M $378M
Inventory $287M $408M $474M $299M $314M
Prepaid Expenses $97M $4M $215M $167M $145M
Other Current Assets $35M $56M $79M $47M $43M
Total Current Assets $1.4B $2.6B $3.7B $3.1B $2.5B
 
Property Plant And Equipment $7.9B $7.3B $6.7B $7.4B $7B
Long-Term Investments $80M $82M $74M $26M $29M
Goodwill $2.4B $2.1B $2.1B $2.5B $2.5B
Other Intangibles $104M $45M $15M $538M $507M
Other Long-Term Assets $207M $187M $210M $240M $262M
Total Assets $12B $12.4B $13.3B $14.4B $13.5B
 
Accounts Payable $85M $110M $63M $114M $125M
Accrued Expenses $339M $455M $512M $406M $478M
Current Portion Of Long-Term Debt $249M -- -- -- --
Current Portion Of Capital Lease Obligations $88M $89M $93M $96M $86M
Other Current Liabilities $15M $54M $89M $36M $5M
Total Current Liabilities $906M $1.4B $995M $800M $818M
 
Long-Term Debt $3.7B $3.5B $3B $3B $3B
Capital Leases -- -- -- -- --
Total Liabilities $6.4B $6.3B $5.5B $6B $5.9B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$320M -$257M -$230M -$209M -$280M
Common Equity $2.9B $3.2B $5.1B $5.7B $5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.7B $2.8B $2.8B $2.7B $2.6B
Total Equity $5.6B $6B $7.9B $8.4B $7.6B
 
Total Liabilities and Equity $12B $12.4B $13.3B $14.4B $13.5B
Cash and Short Terms $683M $1.6B $2.3B $2B $1.6B
Total Debt $4B $3.5B $3B $3B $3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $683M $1.6B $2.3B $2B $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $256M $464M $542M $459M $378M
Inventory $287M $408M $474M $299M $314M
Prepaid Expenses $97M $4M $215M $167M $145M
Other Current Assets $35M $56M $79M $47M $43M
Total Current Assets $1.4B $2.6B $3.7B $3.1B $2.5B
 
Property Plant And Equipment $7.9B $7.3B $6.7B $7.4B $7B
Long-Term Investments $80M $82M $74M $26M $29M
Goodwill $2.4B $2.1B $2.1B $2.5B $2.5B
Other Intangibles $104M $45M $15M $538M $507M
Other Long-Term Assets $207M $187M $210M $240M $262M
Total Assets $12B $12.4B $13.3B $14.4B $13.5B
 
Accounts Payable $85M $110M $63M $114M $125M
Accrued Expenses $339M $455M $512M $406M $478M
Current Portion Of Long-Term Debt $249M -- -- -- --
Current Portion Of Capital Lease Obligations $88M $89M $93M $96M $86M
Other Current Liabilities $15M $54M $89M $36M $5M
Total Current Liabilities $906M $1.4B $995M $800M $818M
 
Long-Term Debt $3.7B $3.5B $3B $3B $3B
Capital Leases -- -- -- -- --
Total Liabilities $6.4B $6.3B $5.5B $6B $5.9B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$320M -$257M -$230M -$209M -$280M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.7B $2.8B $2.8B $2.7B $2.6B
Total Equity $5.6B $6B $7.9B $8.4B $7.6B
 
Total Liabilities and Equity $12B $12.4B $13.3B $14.4B $13.5B
Cash and Short Terms $683M $1.6B $2.3B $2B $1.6B
Total Debt $4B $3.5B $3B $3B $3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $432M $1.3B $3.9B $1.8B $1.5B
Depreciation & Amoritzation $892M $888M $850M $869M $925M
Stock-Based Compensation $25M $30M $41M $37M $36M
Change in Accounts Receivable -$19M -$235M -$110M $100M $77M
Change in Inventories $27M -$123M -$93M $152M -$28M
Cash From Operations $1.2B $2.9B $3.9B $2.8B $2.3B
 
Capital Expenditures $309M $524M $462M $1.7B $521M
Cash Acquisitions -- -- -- -$1.2B --
Cash From Investing -$299M -$466M -$440M -$1.7B -$469M
 
Dividends Paid (Ex Special Dividend) -$258M -$260M -$306M -$311M -$364M
Special Dividend Paid
Long-Term Debt Issued $500M -- -- -- --
Long-Term Debt Repaid -$500M -$518M -$507M -- --
Repurchase of Common Stock -$110M -$539M -$1.4B -$602M -$1.5B
Other Financing Activities -$179M -$210M -$623M -$461M -$308M
Cash From Financing -$542M -$1.5B -$2.7B -$1.4B -$2.2B
 
Beginning Cash (CF) $287M $683M $1.6B $2.3B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $390M $944M $715M -$294M -$403M
Ending Cash (CF) $683M $1.6B $2.3B $2B $1.6B
 
Levered Free Cash Flow $922M $2.3B $3.4B $1B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $119M $859M $1B $352M $392M
Depreciation & Amoritzation $230M $238M $198M $229M $221M
Stock-Based Compensation $5M $7M $9M $8M $10M
Change in Accounts Receivable -$26M -$120M $135M -$65M $75M
Change in Inventories -$2M -$3M $38M $22M -$19M
Cash From Operations $290M $1.5B $585M $480M $420M
 
Capital Expenditures $103M $132M $134M $1.4B $198M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$98M -$83M -$132M -$1.4B -$196M
 
Dividends Paid (Ex Special Dividend) -$65M -$65M -$79M -$76M -$86M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$478M -$274M -$225M -$376M
Other Financing Activities -$5M -$16M $23M -$2M --
Cash From Financing -$69M -$527M -$330M -$302M -$462M
 
Beginning Cash (CF) $553M $757M $2.2B $3.3B $1.9B
Foreign Exchange Rate Adjustment $7M $1M $8M $8M -$25M
Additions / Reductions $123M $870M $123M -$1.2B -$238M
Ending Cash (CF) $683M $1.6B $2.3B $2B $1.6B
 
Levered Free Cash Flow $187M $1.3B $451M -$933M $222M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $432M $1.3B $3.9B $1.8B $1.5B
Depreciation & Amoritzation $892M $888M $850M $869M $925M
Stock-Based Compensation $25M $30M $41M $37M $36M
Change in Accounts Receivable -$19M -$235M -$110M $100M $77M
Change in Inventories $27M -$123M -$93M $152M -$28M
Cash From Operations $1.2B $2.9B $3.9B $2.8B $2.3B
 
Capital Expenditures $309M $524M $462M $1.7B $521M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$299M -$466M -$440M -$1.7B -$469M
 
Dividends Paid (Ex Special Dividend) -$258M -$260M -$306M -$311M -$364M
Special Dividend Paid
Long-Term Debt Issued $500M -- -- -- --
Long-Term Debt Repaid -$500M -$518M -- -- --
Repurchase of Common Stock -$110M -$539M -$1.4B -$602M -$1.5B
Other Financing Activities -$179M -$210M -$623M -$461M -$308M
Cash From Financing -$542M -$1.5B -$2.7B -$1.4B -$2.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $390M $944M $715M -$294M -$403M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $922M $2.3B $3.4B $1B $1.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.3B $3.9B $1.8B $1.5B --
Depreciation & Amoritzation $888M $850M $869M $925M --
Stock-Based Compensation $30M $41M $37M $36M --
Change in Accounts Receivable -$235M -$110M $100M $77M --
Change in Inventories -$123M -$93M $152M -$28M --
Cash From Operations $2.9B $3.9B $2.8B $2.3B --
 
Capital Expenditures $524M $462M $1.7B $521M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$466M -$440M -$1.7B -$469M --
 
Dividends Paid (Ex Special Dividend) -$260M -$306M -$311M -$364M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$518M -$507M -- -- --
Repurchase of Common Stock -$539M -$1.4B -$602M -$1.5B --
Other Financing Activities -$210M -$623M -$461M -$308M --
Cash From Financing -$1.5B -$2.7B -$1.4B -$2.2B --
 
Beginning Cash (CF) $3B $8.8B $11.6B $7.5B --
Foreign Exchange Rate Adjustment $1M -$20M $3M -$15M --
Additions / Reductions $944M $715M -$294M -$403M --
Ending Cash (CF) $4B $9.5B $11.3B $7.1B --
 
Levered Free Cash Flow $2.3B $3.4B $1B $1.8B --

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

GET BETTER TRADE IDEAS

Popular

Is Kinder Morgan Dividend Yield Worth It?
Is Kinder Morgan Dividend Yield Worth It?

Kinder Morgan (NYSE:KMI) is a major energy infrastructure company in…

What Is the Best ETF to Buy This Year?
What Is the Best ETF to Buy This Year?

The stock market has gotten off to an extremely rough…

Is The Bad News Priced Into Nike Stock Now?
Is The Bad News Priced Into Nike Stock Now?

Despite its dominance in the athletic shoe and apparel industry,…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 33x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
37
Is NVDA Stock a Buy?

Market Cap: $2.5T
P/E Ratio: 35x

Alerts

Sell
29
RH alert for Apr 4

RH [RH] is down 2.41% over the past day.

Sell
24
DPST alert for Apr 4

Direxion Daily Regional Banks Bull 3X Shares [DPST] is down 12.11% over the past day.

Sell
9
FIVE alert for Apr 4

Five Below [FIVE] is down 3.54% over the past day.

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

Show me the best stock