Financhill
Sell
43

CMG Quote, Financials, Valuation and Earnings

Last price:
$48.47
Seasonality move :
15.77%
Day range:
$47.55 - $49.33
52-week range:
$47.55 - $69.26
Dividend yield:
0%
P/E ratio:
43.05x
P/S ratio:
5.81x
P/B ratio:
17.72x
Volume:
18M
Avg. volume:
13.7M
1-year change:
-13.85%
Market cap:
$64.8B
Revenue:
$11.3B
EPS (TTM):
$1.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6B $7.5B $8.6B $9.9B $11.3B
Revenue Growth (YoY) 7.13% 26.11% 14.41% 14.33% 14.61%
 
Cost of Revenues $4.9B $5.8B $6.6B $7.3B $8.3B
Gross Profit $1B $1.7B $2.1B $2.6B $3B
Gross Profit Margin 17.4% 22.62% 23.88% 26.2% 26.67%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $466.3M $606.9M $564.2M $633.6M $697.5M
Other Inc / (Exp) -$46.1M -$40.6M -$50.7M -$75.3M -$68.8M
Operating Expenses $704.8M $861.5M $851M $953M $1B
Operating Income $336.3M $845.5M $1.2B $1.6B $2B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $293.8M $812.8M $1.2B $1.6B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$62M $159.8M $282.4M $391.8M $476.1M
Net Income to Company $355.8M $653M $899.1M $1.2B $1.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $355.8M $653M $899.1M $1.2B $1.5B
 
Basic EPS (Cont. Ops) $0.25 $0.46 $0.65 $0.89 $1.12
Diluted EPS (Cont. Ops) $0.25 $0.46 $0.64 $0.89 $1.11
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $574.8M $1.1B $1.5B $2B $2.3B
EBIT $336.3M $845.5M $1.2B $1.6B $2B
 
Revenue (Reported) $6B $7.5B $8.6B $9.9B $11.3B
Operating Income (Reported) $336.3M $845.5M $1.2B $1.6B $2B
Operating Income (Adjusted) $336.3M $845.5M $1.2B $1.6B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.6B $2B $2.2B $2.5B $2.8B
Revenue Growth (YoY) 11.63% 21.95% 11.22% 15.4% 13.07%
 
Cost of Revenues $1.3B $1.6B $1.7B $1.9B $2.1B
Gross Profit $313.2M $396M $522.5M $638.3M $704.3M
Gross Profit Margin 19.48% 20.2% 23.96% 25.37% 24.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $124M $159.8M $135.1M $169.2M $191.2M
Other Inc / (Exp) -$12.4M -$11.7M -$17.1M -$20.1M -$13.4M
Operating Expenses $184M $226M $209.1M $254.7M $275.1M
Operating Income $129.2M $170M $313.5M $383.6M $429.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $117.7M $167.6M $303.4M $382.4M $439.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$73.2M $34.1M $79.7M $100.3M $107.3M
Net Income to Company $191M $133.5M $223.7M $282.1M $331.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $191M $133.5M $223.7M $282.1M $331.8M
 
Basic EPS (Cont. Ops) $0.14 $0.10 $0.17 $0.21 $0.24
Diluted EPS (Cont. Ops) $0.13 $0.09 $0.16 $0.20 $0.24
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $189.2M $236.2M $387.5M $469.1M $513M
EBIT $129.2M $170M $313.5M $383.6M $429.2M
 
Revenue (Reported) $1.6B $2B $2.2B $2.5B $2.8B
Operating Income (Reported) $129.2M $170M $313.5M $383.6M $429.2M
Operating Income (Adjusted) $129.2M $170M $313.5M $383.6M $429.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6B $7.5B $8.6B $9.9B $11.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.9B $5.8B $6.6B $7.3B $8.3B
Gross Profit $1B $1.7B $2.1B $2.6B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $466.3M $606.9M $564.2M $633.6M $697.5M
Other Inc / (Exp) -$46.1M -$40.6M -$50.7M -$75.3M -$68.8M
Operating Expenses $704.8M $861.5M $851M $953M $1B
Operating Income $336.3M $845.5M $1.2B $1.6B $2B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $293.8M $812.8M $1.2B $1.6B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$62M $159.8M $282.4M $391.8M $476.1M
Net Income to Company $355.8M $653M $899.1M $1.2B $1.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $355.8M $653M $899.1M $1.2B $1.5B
 
Basic EPS (Cont. Ops) $0.25 $0.46 $0.65 $0.90 $1.11
Diluted EPS (Cont. Ops) $0.25 $0.46 $0.64 $0.89 $1.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $651.1M $1.1B $1.5B $2B $2.3B
EBIT $324.5M $845.5M $1.2B $1.6B $2B
 
Revenue (Reported) $6B $7.5B $8.6B $9.9B $11.3B
Operating Income (Reported) $336.3M $845.5M $1.2B $1.6B $2B
Operating Income (Adjusted) $324.5M $845.5M $1.2B $1.6B $2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $7.5B $8.6B $9.9B $11.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.8B $6.6B $7.3B $8.3B --
Gross Profit $1.7B $2.1B $2.6B $3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $606.9M $564.2M $633.6M $697.5M --
Other Inc / (Exp) -$40.6M -$50.7M -$75.3M -$68.8M --
Operating Expenses $861.5M $851M $953M $1B --
Operating Income $845.5M $1.2B $1.6B $2B --
 
Net Interest Expenses $2.3M $213K -- -- --
EBT. Incl. Unusual Items $812.8M $1.2B $1.6B $2B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $159.8M $282.4M $391.8M $476.1M --
Net Income to Company $653M $899.1M $1.2B $1.5B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $653M $899.1M $1.2B $1.5B --
 
Basic EPS (Cont. Ops) $0.46 $0.65 $0.90 $1.11 --
Diluted EPS (Cont. Ops) $0.46 $0.64 $0.89 $1.11 --
Weighted Average Basic Share $5.6B $5.6B $5.5B $5.5B --
Weighted Average Diluted Share $5.7B $5.6B $5.5B $5.5B --
 
EBITDA $1.1B $1.5B $2B $2.3B --
EBIT $845.5M $1.2B $1.6B $2B --
 
Revenue (Reported) $7.5B $8.6B $9.9B $11.3B --
Operating Income (Reported) $845.5M $1.2B $1.6B $2B --
Operating Income (Adjusted) $845.5M $1.2B $1.6B $2B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $608M $815.4M $384M $560.6M $748.5M
Short Term Investments $343.6M $260.9M $515.1M $734.8M $674.4M
Accounts Receivable, Net $104.5M $99.6M $106.9M $115.5M $144M
Inventory $26.4M $32.8M $35.7M $39.3M $48.9M
Prepaid Expenses -- -- -- $97.7M $80.3M
Other Current Assets $54.9M $78.8M $86.4M $19.8M $17.3M
Total Current Assets $1.4B $1.4B $1.2B $1.6B $1.8B
 
Property Plant And Equipment $4.4B $4.9B $5.3B $5.7B $6.4B
Long-Term Investments $102.3M $274.3M $388.1M $564.5M $868M
Goodwill $21.9M $21.9M $21.9M $21.9M $21.9M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $86.9M $87.6M $88.1M $88.6M $143.6M
Total Assets $6B $6.7B $6.9B $8B $9.2B
 
Accounts Payable $122M $163.2M $184.6M $197.6M $210.7M
Accrued Expenses $290.1M $255.4M $282.4M $272.5M $324.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $204.8M $218.7M $236.2M $248.1M $277.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $822.2M $873.7M $921.9M $1B $1.2B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $4B $4.4B $4.6B $5B $5.5B
 
Common Stock $367K $371K $373K $18.7M $13.6M
Other Common Equity Adj -$4.2M -$5.4M -$7.9M -$6.7M -$10.3M
Common Equity $2B $2.3B $2.4B $3.1B $3.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2B $2.3B $2.4B $3.1B $3.7B
 
Total Liabilities and Equity $6B $6.7B $6.9B $8B $9.2B
Cash and Short Terms $951.6M $1.1B $899.1M $1.3B $1.4B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $608M $815.4M $384M $560.6M $748.5M
Short Term Investments $343.6M $260.9M $515.1M $734.8M $674.4M
Accounts Receivable, Net $104.5M $99.6M $106.9M $115.5M $144M
Inventory $26.4M $32.8M $35.7M $39.3M $48.9M
Prepaid Expenses -- -- -- $97.7M $80.3M
Other Current Assets $54.9M $78.8M $86.4M $19.8M $17.3M
Total Current Assets $1.4B $1.4B $1.2B $1.6B $1.8B
 
Property Plant And Equipment $4.4B $4.9B $5.3B $5.7B $6.4B
Long-Term Investments $102.3M $274.3M $388.1M $564.5M $868M
Goodwill $21.9M $21.9M $21.9M $21.9M $21.9M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $86.9M $87.6M $88.1M $88.6M $143.6M
Total Assets $6B $6.7B $6.9B $8B $9.2B
 
Accounts Payable $122M $163.2M $184.6M $197.6M $210.7M
Accrued Expenses $290.1M $255.4M $282.4M $272.5M $324.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $204.8M $218.7M $236.2M $248.1M $277.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $822.2M $873.7M $921.9M $1B $1.2B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $4B $4.4B $4.6B $5B $5.5B
 
Common Stock $367K $371K $373K $18.7M $13.6M
Other Common Equity Adj -$4.2M -$5.4M -$7.9M -$6.7M -$10.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2B $2.3B $2.4B $3.1B $3.7B
 
Total Liabilities and Equity $6B $6.7B $6.9B $8B $9.2B
Cash and Short Terms $951.6M $1.1B $899.1M $1.3B $1.4B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $355.8M $653M $899.1M $1.2B $1.5B
Depreciation & Amoritzation $238.5M $254.7M $286.8M $319.4M $335M
Stock-Based Compensation $82.6M $176.4M $98M $124M $131.7M
Change in Accounts Receivable $3M -$1.7M -$14M -$11.2M -$29.3M
Change in Inventories -$394K -$6.4M -$3M -$3.6M -$9.8M
Cash From Operations $663.8M $1.3B $1.3B $1.8B $2.1B
 
Capital Expenditures $373.4M $442.5M $479.2M $560.7M $593.6M
Cash Acquisitions -$10M -- -- -- --
Cash From Investing -$432.7M -$522M -$830M -$946M -$837.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$54.4M -$466.5M -$830.1M -$592.3M -$1B
Other Financing Activities -$50.5M -$82.1M -$99.3M -$68.3M -$72.1M
Cash From Financing -$104.9M -$548.6M -$929.4M -$660.7M -$1.1B
 
Beginning Cash (CF) $508.5M $635.8M $846.2M $409M $586.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $126.3M $211.4M -$436.3M $176.8M $193.9M
Ending Cash (CF) $635.8M $846.2M $409M $586.2M $778.4M
 
Levered Free Cash Flow $290.5M $839.6M $844M $1.2B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $191M $133.5M $223.7M $282.1M $331.8M
Depreciation & Amoritzation $60M $66.3M $74M $85.5M $83.9M
Stock-Based Compensation $22M $37.7M $20.7M $37.5M $45.8M
Change in Accounts Receivable -$26.2M -$23.6M -$36.9M -$44.9M -$51.3M
Change in Inventories -$1M -$4.4M -$2M $859K $743K
Cash From Operations $115.1M $438.4M $401.6M $265.5M $526.8M
 
Capital Expenditures $126.6M $121.9M $143.6M $171.9M $172.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$169.4M -$158.9M -$183.7M -$152M -$136M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$165.7M -$200.4M -$155M -$339M
Other Financing Activities -$609K -$16.3M -$6.3M -$236K $219K
Cash From Financing -$609K -$182M -$206.7M -$155.3M -$338.7M
 
Beginning Cash (CF) $690M $749M $397.6M $627.6M $726.5M
Foreign Exchange Rate Adjustment $699K -$251K $163K $377K -$140K
Additions / Reductions -$54.9M $97.5M $11.2M -$41.8M $52M
Ending Cash (CF) $635.8M $846.2M $409M $586.2M $778.4M
 
Levered Free Cash Flow -$11.5M $316.5M $257.9M $93.5M $353.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $355.8M $653M $899.1M $1.2B $1.5B
Depreciation & Amoritzation $238.5M $254.7M $286.8M $319.4M $335M
Stock-Based Compensation $82.6M $176.4M $98M $124M $131.7M
Change in Accounts Receivable $3M -$1.7M -$14M -$11.2M -$29.3M
Change in Inventories -$394K -$6.4M -$3M -$3.6M -$9.8M
Cash From Operations $663.8M $1.3B $1.3B $1.8B $2.1B
 
Capital Expenditures $373.4M $442.5M $479.2M $560.7M $593.6M
Cash Acquisitions -$10M -- -- -- --
Cash From Investing -$432.7M -$522M -$830M -$946M -$837.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$54.4M -$466.5M -$830.1M -$592.3M -$1B
Other Financing Activities -$50.5M -$82.1M -$99.3M -$68.3M -$72.1M
Cash From Financing -$104.9M -$548.6M -$929.4M -$660.7M -$1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $126.3M $211.4M -$436.3M $176.8M $193.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $290.5M $839.6M $844M $1.2B $1.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $653M $899.1M $1.2B $1.5B --
Depreciation & Amoritzation $254.7M $286.8M $319.4M $335M --
Stock-Based Compensation $176.4M $98M $124M $131.7M --
Change in Accounts Receivable -$1.7M -$14M -$11.2M -$29.3M --
Change in Inventories -$6.4M -$3M -$3.6M -$9.8M --
Cash From Operations $1.3B $1.3B $1.8B $2.1B --
 
Capital Expenditures $442.5M $479.2M $560.7M $593.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$522M -$830M -$946M -$837.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$466.5M -$830.1M -$592.3M -$1B --
Other Financing Activities -$82.1M -$99.3M -$68.3M -$72.1M --
Cash From Financing -$548.6M -$929.4M -$660.7M -$1.1B --
 
Beginning Cash (CF) $2.8B $2.4B $2B $2.9B --
Foreign Exchange Rate Adjustment -$1M -$1M $381K -$1.6M --
Additions / Reductions $211.4M -$436.3M $176.8M $193.9M --
Ending Cash (CF) $3B $2B $2.2B $3.1B --
 
Levered Free Cash Flow $839.6M $844M $1.2B $1.5B --

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Pepsi Vs Coke Stock: Which Is Best?
Pepsi Vs Coke Stock: Which Is Best?

Coca-Cola (NYSE:KO) and PepsiCo (NYSE:PEP) are two of the largest…

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Sell
48
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
49
SRPT alert for Mar 19

Sarepta Therapeutics [SRPT] is up 8.72% over the past day.

Sell
46
CVNA alert for Mar 19

Carvana [CVNA] is up 5.74% over the past day.

Buy
93
ESLT alert for Mar 19

Elbit Systems [ESLT] is up 0.57% over the past day.

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

Show me the best stock