Financhill
Sell
48

COF Quote, Financials, Valuation and Earnings

Last price:
$178.53
Seasonality move :
4.85%
Day range:
$174.27 - $180.86
52-week range:
$123.23 - $198.30
Dividend yield:
1.34%
P/E ratio:
16.87x
P/S ratio:
1.78x
P/B ratio:
1.08x
Volume:
5.1M
Avg. volume:
2.9M
1-year change:
39.87%
Market cap:
$68.2B
Revenue:
$36.8B
EPS (TTM):
$10.59
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $28.6B $28.5B $30.4B $34.3B $36.8B
Revenue Growth (YoY) 3.68% -0.25% 6.7% 12.54% 7.41%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.7B $8.4B $10.3B $12.4B $13.3B
Other Inc / (Exp) $219M $701M $2M -$9M -$34M
Operating Expenses $8.8B $8.4B $10.3B $12.4B $13.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $6.9B $3.2B $15.8B $9.2B $6B
Earnings of Discontinued Ops. $13M -$3M -$4M -- --
Income Tax Expense $1.3B $486M $3.4B $1.9B $1.2B
Net Income to Company $5.5B $2.7B $12.4B $7.4B $4.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.5B $2.7B $12.4B $7.4B $4.9B
 
Basic EPS (Cont. Ops) $11.10 $5.19 $27.04 $17.98 $11.98
Diluted EPS (Cont. Ops) $11.05 $5.18 $26.94 $17.91 $11.95
Weighted Average Basic Share $467.6M $457.8M $442.5M $391.8M $382.4M
Weighted Average Diluted Share $469.9M $458.9M $444.2M $393.2M $383.4M
 
EBITDA -- -- -- -- --
EBIT $12B $6.3B $17.4B $13.4B $18.7B
 
Revenue (Reported) $28.6B $28.5B $30.4B $34.3B $36.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $12B $6.3B $17.4B $13.4B $18.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.4B $7.8B $8.8B $9.4B $10B
Revenue Growth (YoY) 6.06% 6.08% 12.45% 6.37% 6.92%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2B $2.6B $3.2B $3.2B $3.5B
Other Inc / (Exp) $541M $50M -- -- -$35M
Operating Expenses $2B $2.6B $3.2B $3.3B $3.5B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3.5B $4B $2.2B $2.2B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $882M $493M $432M $441M
Net Income to Company $2.4B $3.1B $1.7B $1.8B $1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.4B $3.1B $1.7B $1.8B $1.8B
 
Basic EPS (Cont. Ops) $5.07 $6.81 $4.21 $4.46 $4.42
Diluted EPS (Cont. Ops) $5.06 $6.78 $4.20 $4.45 $4.41
Weighted Average Basic Share $457.8M $438.8M $383.4M $382.5M $383M
Weighted Average Diluted Share $458.5M $440.5M $384.6M $383.3M $383.7M
 
EBITDA -- -- -- -- --
EBIT $4.2B $4.4B $3.4B $5.7B $6B
 
Revenue (Reported) $7.4B $7.8B $8.8B $9.4B $10B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $4.2B $4.4B $3.4B $5.7B $6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $28.6B $29.7B $33.3B $36.3B $38.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.5B $9.7B $12B $13.2B $13.8B
Other Inc / (Exp) $633M $232M -$144M -- -$69M
Operating Expenses $8.3B $9.7B $12.1B $13.2B $13.9B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.6B $15.8B $10.8B $6.7B $5.4B
Earnings of Discontinued Ops. -$3M -$5M -$1M -- --
Income Tax Expense $260M $3.3B $2.2B $1.2B $1B
Net Income to Company $1.3B $12.5B $8.6B $5.4B $4.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.3B $12.5B $8.6B $5.4B $4.4B
 
Basic EPS (Cont. Ops) $2.02 $26.88 $20.27 $13.34 $10.62
Diluted EPS (Cont. Ops) $2.00 $26.78 $20.19 $13.31 $10.59
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $5.4B $17.5B $13.3B $17.7B $20.2B
 
Revenue (Reported) $28.6B $29.7B $33.3B $36.3B $38.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $5.4B $17.5B $13.3B $17.7B $20.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $21.2B $22.3B $25.2B $27.3B $28.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.1B $7.4B $9.1B $9.8B $10.3B
Other Inc / (Exp) $597M $128M -$18M -- -$35M
Operating Expenses $5.9B $7.4B $9.1B $9.8B $10.3B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $139M $12.8B $7.7B $5.1B $4.5B
Earnings of Discontinued Ops. -$1M -$3M -- -- --
Income Tax Expense -$10M $2.8B $1.6B $932M $797M
Net Income to Company $148M $10B $6.1B $4.2B $3.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $148M $10B $6.1B $4.2B $3.7B
 
Basic EPS (Cont. Ops) -$0.24 $21.52 $14.84 $10.31 $8.95
Diluted EPS (Cont. Ops) -$0.25 $21.43 $14.78 $10.28 $8.92
Weighted Average Basic Share $1.4B $1.3B $1.2B $1.1B $1.1B
Weighted Average Diluted Share $1.4B $1.4B $1.2B $1.2B $1.2B
 
EBITDA -- -- -- -- --
EBIT $2.7B $14B $9.9B $14.2B $15.7B
 
Revenue (Reported) $21.2B $22.3B $25.2B $27.3B $28.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.7B $14B $9.9B $14.2B $15.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $13.4B $40.5B $21.7B $30.9B $43.3B
Short Term Investments $79.2B $100.4B $95.3B $76.9B $2.5B
Accounts Receivable, Net $1.8B $1.5B $1.5B $2.1B $2.5B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $94.4B $142.4B $118.5B $109.9B $48.2B
 
Property Plant And Equipment $4.4B $4.3B $4.2B $4.4B $4.4B
Long-Term Investments $79.2B $100.4B $95.3B $76.9B $79.1B
Goodwill $14.7B $14.7B $14.8B $14.8B $15.1B
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $390.4B $421.6B $432.4B $455.2B $478.5B
 
Accounts Payable $439M $352M $281M $527M $649M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $7B -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.8B $1B $1.1B $1.4B $1.2B
 
Long-Term Debt $48.3B $39.8B $42.2B $47.8B $49.3B
Capital Leases -- -- -- -- --
Total Liabilities $332.4B $361.4B $371.4B $402.7B $420.4B
 
Common Stock $7M $7M $7M $7M $7M
Other Common Equity Adj $1.2B $3.5B $374M -$9.9B -$8.3B
Common Equity $58B $60.2B $61B $52.6B $58.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $58B $60.2B $61B $52.6B $58.1B
 
Total Liabilities and Equity $390.4B $421.6B $432.4B $455.2B $478.5B
Cash and Short Terms $92.6B $141B $117B $107.8B $45.8B
Total Debt $55.3B $39.8B $42.2B $47.8B $49.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $44.1B $26.6B $24.9B $44.9B $49.3B
Short Term Investments $404M $6B $416M $2.2B $4.2B
Accounts Receivable, Net $1.6B $1.4B $1.9B $2.5B $2.6B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $46.1B $34.1B $27.2B $49.5B $56.1B
 
Property Plant And Equipment $4.3B $4.2B $4.3B $4.4B $4.4B
Long-Term Investments $99.9B $98.1B $75.3B $74.8B $83.5B
Goodwill $14.6B $14.7B $14.8B $15B $15.1B
Other Intangibles $425M -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $421.9B $425.4B $444.2B $471.4B $486.4B
 
Accounts Payable $332M $241M $433M $685M $705M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1B $1.1B $8.5B $1.2B $1.2B
 
Long-Term Debt $42B $36.6B $46.5B $48.7B $48.8B
Capital Leases -- -- -- -- --
Total Liabilities $363.5B $361.8B $393.4B $417.8B $423.5B
 
Common Stock $7M $7M $7M $7M $7M
Other Common Equity Adj $3.8B $1.4B -$10.7B -$12.2B -$6.3B
Common Equity -- -- -- -- --
Total Preferred Equity $121M -$588M -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $58.4B $63.5B $50.9B $53.7B $62.9B
 
Total Liabilities and Equity $421.9B $425.4B $444.2B $471.4B $486.4B
Cash and Short Terms $44.5B $32.6B $25.3B $47B $53.5B
Total Debt $42B $36.6B $46.5B $48.7B $48.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $5.5B $2.7B $12.4B $7.4B $4.9B
Depreciation & Amoritzation $3.3B $3.5B $3.5B $3.2B $3.2B
Stock-Based Compensation $239M $203M $331M $314M $513M
Change in Accounts Receivable -$63M $287M $17M -$641M -$359M
Change in Inventories -- -- -- -- --
Cash From Operations $16.6B $16.7B $12.3B $13.8B $20.6B
 
Capital Expenditures $887M $710M $698M $934M $961M
Cash Acquisitions -$8.4B -$7M -$669M -$1.2B -$2.8B
Cash From Investing -$23B -$14.8B -$31.5B -$29.7B -$21.9B
 
Dividends Paid (Ex Special Dividend) -$1B -$740M -$1.4B -$1.2B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $10.8B $5.2B $10.8B $31B $11.5B
Long-Term Debt Repaid -$15B -$21.7B -$7.3B -$22.6B -$11.3B
Repurchase of Common Stock -$2.5B -$1.8B -$9.7B -$4.9B -$718M
Other Financing Activities -- -- -- -- --
Cash From Financing $6.6B $25.2B $474M $25.1B $13.8B
 
Beginning Cash (CF) $13.5B $13.7B $40.8B $22.1B $31.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $260M $27B -$18.7B $9.2B $12.5B
Ending Cash (CF) $13.7B $40.8B $22.1B $31.3B $43.8B
 
Levered Free Cash Flow $15.8B $16B $11.6B $12.9B $19.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.4B $3.1B $1.7B $1.8B $1.8B
Depreciation & Amoritzation $897M $914M $744M $852M $806M
Stock-Based Compensation $54M $64M $66M $95M $127M
Change in Accounts Receivable $23M -$40M -$239M -$172M -$83M
Change in Inventories -- -- -- -- --
Cash From Operations $2.9B $2B $2.8B $7.1B $6.5B
 
Capital Expenditures $201M $163M $221M $259M $312M
Cash Acquisitions -$7M -$527M -$1.1B -- --
Cash From Investing -$14B -$7.4B -$5.8B -$5.1B -$6.3B
 
Dividends Paid (Ex Special Dividend) -$114M -$608M -$289M -$289M -$290M
Special Dividend Paid -- $600K -- -- --
Long-Term Debt Issued -- $4B $5.5B -- $2.8B
Long-Term Debt Repaid -$2B -$2.6B -$8.6B -$768M -$2.6B
Repurchase of Common Stock -$2M -$3.7B -$319M -$157M -$161M
Other Financing Activities -- -- -- -- --
Cash From Financing -$438M -$2.8B $6.1B $1.2B $1.7B
 
Beginning Cash (CF) $56.6B $35.1B $22.3B $42B $47.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.6B -$8.2B $3B $3.3B $1.9B
Ending Cash (CF) $45B $26.9B $25.3B $45.3B $49.7B
 
Levered Free Cash Flow $2.7B $1.8B $2.6B $6.9B $6.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.3B $12.5B $8.6B $5.4B $4.4B
Depreciation & Amoritzation $3.6B $3.4B $3.2B $3.3B $3.2B
Stock-Based Compensation $192M $345M $299M $448M $566M
Change in Accounts Receivable $157M $139M -$432M -$601M -$108M
Change in Inventories -- -- -- -- --
Cash From Operations $16.2B $12.3B $10.3B $21.6B $22.8B
 
Capital Expenditures $799M $671M $838M $990M $1.1B
Cash Acquisitions -$8.3B -$551M -$1.2B -$2.8B --
Cash From Investing -$26B -$21B -$34.7B -$23.7B -$21.9B
 
Dividends Paid (Ex Special Dividend) -$908M -$1.2B -$1.2B -$1.2B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $5.2B $4.1B $36.2B $9.7B $8.3B
Long-Term Debt Repaid -$13.7B -$8.7B -$15.7B -$14.9B -$10.4B
Repurchase of Common Stock -$3.2B -$6.5B -$8.5B -$717M -$731M
Other Financing Activities -- -- -- -- --
Cash From Financing $37.3B -$9.4B $22.9B $22.1B $3.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.5B -$18.1B -$1.6B $20B $4.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $15.4B $11.6B $9.5B $20.6B $21.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $148M $10B $6.1B $4.2B $3.7B
Depreciation & Amoritzation $2.7B $2.6B $2.4B $2.4B $2.4B
Stock-Based Compensation $128M $270M $238M $372M $425M
Change in Accounts Receivable $207M $59M -$390M -$350M -$99M
Change in Inventories -- -- -- -- --
Cash From Operations $12.1B $7.6B $5.7B $13.5B $15.7B
 
Capital Expenditures $543M $504M $644M $700M $848M
Cash Acquisitions -$7M -$551M -$1.1B -$2.8B --
Cash From Investing -$8.9B -$15B -$18.3B -$12.2B -$12.2B
 
Dividends Paid (Ex Special Dividend) -$627M -$1.1B -$890M -$869M -$871M
Special Dividend Paid -- $600K -- -- --
Long-Term Debt Issued $5.2B $4.1B $29.5B $8.2B $5B
Long-Term Debt Repaid -$19.5B -$6.5B -$14.9B -$7.3B -$6.4B
Repurchase of Common Stock -$1.3B -$6B -$4.8B -$560M -$573M
Other Financing Activities -- -- -- -- --
Cash From Financing $28.1B -$6.5B $15.9B $12.8B $2.4B
 
Beginning Cash (CF) $95.6B $128.1B $71.4B $120.3B $143.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $31.3B -$13.9B $3.2B $14B $6B
Ending Cash (CF) $126.9B $114.2B $74.6B $134.3B $149.1B
 
Levered Free Cash Flow $11.5B $7.1B $5B $12.8B $14.9B

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