Financhill
Sell
20

CE Quote, Financials, Valuation and Earnings

Last price:
$37.52
Seasonality move :
5.48%
Day range:
$36.75 - $42.87
52-week range:
$36.75 - $169.50
Dividend yield:
5.26%
P/E ratio:
7.03x
P/S ratio:
0.43x
P/B ratio:
0.86x
Volume:
5.6M
Avg. volume:
4.3M
1-year change:
-75.09%
Market cap:
$4.4B
Revenue:
$10.3B
EPS (TTM):
-$13.93
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.7B $8.5B $9.7B $10.9B $10.3B
Revenue Growth (YoY) -10.2% 50.96% 13.31% 13.1% -6.03%
 
Cost of Revenues $4.4B $5.9B $7.3B $8.3B $7.9B
Gross Profit $1.3B $2.7B $2.4B $2.6B $2.4B
Gross Profit Margin 22.87% 31.42% 24.61% 23.79% 22.92%
 
R&D Expenses $74M $86M $112M $146M $130M
Selling, General & Admin $482M $633M $824M $1.1B $1B
Other Inc / (Exp) $1.6B $402M $375M $653M -$1.4B
Operating Expenses $578M $744M $998M $1.4B $1.3B
Operating Income $715M $1.9B $1.4B $1.2B $1B
 
Net Interest Expenses $103M $92M $336M $688M $643M
EBT. Incl. Unusual Items $2.3B $2.2B $1.4B $1.2B -$996M
Earnings of Discontinued Ops. -$12M -$22M -$8M -$9M -$8M
Income Tax Expense $247M $330M -$489M -$790M $510M
Net Income to Company $2B $1.9B $1.9B $2B -$1.5B
 
Minority Interest in Earnings -$7M -$6M -$8M -$4M -$8M
Net Income to Common Excl Extra Items $2B $1.9B $1.9B $2B -$1.5B
 
Basic EPS (Cont. Ops) $16.85 $16.99 $17.48 $18.01 -$13.93
Diluted EPS (Cont. Ops) $16.75 $16.86 $17.34 $17.92 -$13.93
Weighted Average Basic Share $117.8M $111.2M $108.4M $108.8M $109.3M
Weighted Average Diluted Share $118.5M $112.1M $109.2M $109.4M $109.3M
 
EBITDA $2.7B $2.7B $2.3B $2.6B $503M
EBIT $2.4B $2.3B $1.8B $1.9B -$320M
 
Revenue (Reported) $5.7B $8.5B $9.7B $10.9B $10.3B
Operating Income (Reported) $715M $1.9B $1.4B $1.2B $1B
Operating Income (Adjusted) $2.4B $2.3B $1.8B $1.9B -$320M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.6B $2.3B $2.3B $2.6B $2.4B
Revenue Growth (YoY) 11.1% 42.99% 3.21% 9.41% -7.75%
 
Cost of Revenues $1.2B $1.6B $2B $2B $1.8B
Gross Profit $376M $721M $384M $613M $539M
Gross Profit Margin 23.63% 31.69% 16.35% 23.86% 22.74%
 
R&D Expenses $20M $23M $37M $32M $31M
Selling, General & Admin $137M $170M $269M $272M $262M
Other Inc / (Exp) $1.4B $57M $17M $29M -$1.6B
Operating Expenses $162M $201M $336M $344M $333M
Operating Income $214M $520M $48M $269M $206M
 
Net Interest Expenses $24M $20M $135M $166M $159M
EBT. Incl. Unusual Items $1.6B $557M -$70M $132M -$1.5B
Earnings of Discontinued Ops. -- -$4M -$1M -$6M -$5M
Income Tax Expense $117M $27M -$840M -$575M $387M
Net Income to Company $1.5B $526M $769M $701M -$1.9B
 
Minority Interest in Earnings -$1M -$2M -$2M -$3M -$3M
Net Income to Common Excl Extra Items $1.5B $524M $767M $698M -$1.9B
 
Basic EPS (Cont. Ops) $12.56 $4.82 $7.08 $6.41 -$17.50
Diluted EPS (Cont. Ops) $12.50 $4.79 $7.02 $6.37 -$17.50
Weighted Average Basic Share $115.6M $108.6M $108.5M $109M $109.4M
Weighted Average Diluted Share $116.6M $110.2M $109.5M $109.5M $109.4M
 
EBITDA $1.7B $678M $258M $505M -$1.2B
EBIT $1.6B $578M $98M $310M -$1.4B
 
Revenue (Reported) $1.6B $2.3B $2.3B $2.6B $2.4B
Operating Income (Reported) $214M $520M $48M $269M $206M
Operating Income (Adjusted) $1.6B $578M $98M $310M -$1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.7B $8.5B $9.7B $10.9B $10.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.4B $5.9B $7.3B $8.3B $7.9B
Gross Profit $1.3B $2.7B $2.4B $2.6B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $74M $86M $112M $146M $130M
Selling, General & Admin $482M $633M $824M $1.1B $1B
Other Inc / (Exp) $1.6B $402M $375M $655M -$1.4B
Operating Expenses $578M $744M $998M $1.4B $1.3B
Operating Income $715M $1.9B $1.4B $1.2B $1B
 
Net Interest Expenses $103M $92M $336M $688M $643M
EBT. Incl. Unusual Items $2.3B $2.2B $1.4B $1.2B -$996M
Earnings of Discontinued Ops. -$12M -$22M -$8M -$9M -$8M
Income Tax Expense $247M $330M -$489M -$790M $510M
Net Income to Company $2B $1.9B $1.9B $2B -$1.5B
 
Minority Interest in Earnings -$7M -$6M -$8M -$4M -$8M
Net Income to Common Excl Extra Items $2B $1.9B $1.9B $2B -$1.5B
 
Basic EPS (Cont. Ops) $17.04 $17.03 $17.48 $18.00 -$13.91
Diluted EPS (Cont. Ops) $16.97 $16.94 $17.36 $17.90 -$13.93
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.7B $2.7B $2.3B $2.6B $503M
EBIT $2.4B $2.3B $1.8B $1.9B -$320M
 
Revenue (Reported) $5.7B $8.5B $9.7B $10.9B $10.3B
Operating Income (Reported) $715M $1.9B $1.4B $1.2B $1B
Operating Income (Adjusted) $2.4B $2.3B $1.8B $1.9B -$320M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $8.5B $9.7B $10.9B $10.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.9B $7.3B $8.3B $7.9B --
Gross Profit $2.7B $2.4B $2.6B $2.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $86M $112M $146M $130M --
Selling, General & Admin $633M $824M $1.1B $1B --
Other Inc / (Exp) $402M $375M $655M -$1.4B --
Operating Expenses $744M $998M $1.4B $1.3B --
Operating Income $1.9B $1.4B $1.2B $1B --
 
Net Interest Expenses $92M $336M $688M $643M --
EBT. Incl. Unusual Items $2.2B $1.4B $1.2B -$996M --
Earnings of Discontinued Ops. -$22M -$8M -$9M -$8M --
Income Tax Expense $330M -$489M -$790M $510M --
Net Income to Company $1.9B $1.9B $2B -$1.5B --
 
Minority Interest in Earnings -$6M -$8M -$4M -$8M --
Net Income to Common Excl Extra Items $1.9B $1.9B $2B -$1.5B --
 
Basic EPS (Cont. Ops) $17.03 $17.48 $18.00 -$13.91 --
Diluted EPS (Cont. Ops) $16.94 $17.36 $17.90 -$13.93 --
Weighted Average Basic Share $444.9M $433.5M $435.4M $437.1M --
Weighted Average Diluted Share $448.1M $436.6M $437.4M $438M --
 
EBITDA $2.7B $2.3B $2.6B $503M --
EBIT $2.3B $1.8B $1.9B -$320M --
 
Revenue (Reported) $8.5B $9.7B $10.9B $10.3B --
Operating Income (Reported) $1.9B $1.4B $1.2B $1B --
Operating Income (Adjusted) $2.3B $1.8B $1.9B -$320M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $955M $536M $1.5B $1.8B $962M
Short Term Investments $533M -- -- -- --
Accounts Receivable, Net $792M $1.2B $1.4B $1.2B $1.1B
Inventory $978M $1.5B $2.8B $2.4B $2.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $55M $80M $241M $272M $285M
Total Current Assets $3.8B $3.8B $6.6B $6.2B $5.1B
 
Property Plant And Equipment $4.2B $4.4B $6B $6B $5.7B
Long-Term Investments $820M $823M $1.1B $1.2B $1.2B
Goodwill $1.2B $1.4B $7.1B $7B $5.4B
Other Intangibles $319M $735M $4.1B $4B $3.6B
Other Long-Term Assets $411M $521M $547M $524M $555M
Total Assets $10.9B $12B $26.3B $26.6B $22.9B
 
Accounts Payable $797M $1.2B $1.5B $1.5B $1.2B
Accrued Expenses $150M $165M $416M $421M $388M
Current Portion Of Long-Term Debt $496M $591M $1B $1.2B $1.4B
Current Portion Of Capital Lease Obligations $36M $37M $83M $89M $79M
Other Current Liabilities $253M $122M $468M $395M $386M
Total Current Liabilities $2B $2.5B $4.1B $4.1B $3.9B
 
Long-Term Debt $3.2B $3.2B $13.4B $12.3B $11.1B
Capital Leases -- -- -- -- --
Total Liabilities $7B $7.4B $20.2B $19B $17.2B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$328M -$329M -$518M -$744M -$848M
Common Equity $3.5B $4.2B $5.6B $7.1B $5.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $369M $348M $468M $461M $434M
Total Equity $3.9B $4.5B $6.1B $7.6B $5.6B
 
Total Liabilities and Equity $10.9B $12B $26.3B $26.6B $22.9B
Cash and Short Terms $1.5B $536M $1.5B $1.8B $962M
Total Debt $3.7B $4B $14.7B $13.7B $12.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $955M $536M $1.5B $1.8B $962M
Short Term Investments $533M -- -- -- --
Accounts Receivable, Net $792M $1.2B $1.4B $1.2B $1.1B
Inventory $978M $1.5B $2.8B $2.4B $2.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $55M $80M $241M $272M $285M
Total Current Assets $3.8B $3.8B $6.6B $6.2B $5.1B
 
Property Plant And Equipment $4.2B $4.4B $6B $6B $5.7B
Long-Term Investments $820M $823M $1.1B $1.2B $1.2B
Goodwill $1.2B $1.4B $7.1B $7B $5.4B
Other Intangibles $319M $735M $4.1B $4B $3.6B
Other Long-Term Assets $411M $521M $547M $524M $555M
Total Assets $10.9B $12B $26.3B $26.6B $22.9B
 
Accounts Payable $797M $1.2B $1.5B $1.5B $1.2B
Accrued Expenses $150M $165M $416M $421M $388M
Current Portion Of Long-Term Debt $496M $591M $1B $1.2B $1.4B
Current Portion Of Capital Lease Obligations $36M $37M $83M $89M $79M
Other Current Liabilities $253M $122M $468M $395M $386M
Total Current Liabilities $2B $2.5B $4.1B $4.1B $3.9B
 
Long-Term Debt $3.2B $3.2B $13.4B $12.3B $11.1B
Capital Leases -- -- -- -- --
Total Liabilities $7B $7.4B $20.2B $19B $17.2B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$328M -$329M -$518M -$744M -$848M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $369M $348M $468M $461M $434M
Total Equity $3.9B $4.5B $6.1B $7.6B $5.6B
 
Total Liabilities and Equity $10.9B $12B $26.3B $26.6B $22.9B
Cash and Short Terms $1.5B $536M $1.5B $1.8B $962M
Total Debt $3.7B $4B $14.7B $13.7B $12.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2B $1.9B $1.9B $2B -$1.5B
Depreciation & Amoritzation $356M $378M $478M $739M $823M
Stock-Based Compensation $28M $95M $60M $40M $32M
Change in Accounts Receivable $141M -$396M $218M $105M $92M
Change in Inventories $124M -$367M -$253M $398M $11M
Cash From Operations $1.3B $1.8B $1.8B $1.9B $966M
 
Capital Expenditures $364M $467M $543M $568M $435M
Cash Acquisitions $1.5B -$1.1B -$10.5B $532M --
Cash From Investing $592M -$1.1B -$11.1B -$134M -$470M
 
Dividends Paid (Ex Special Dividend) -$293M -$304M -$297M -$305M -$307M
Special Dividend Paid
Long-Term Debt Issued $311M $1.2B $11.3B $3.5B $503M
Long-Term Debt Repaid -$783M -$792M -$526M -$4.5B -$1.5B
Repurchase of Common Stock -$650M -$1B -$17M -- --
Other Financing Activities -$56M -$142M -$175M -$63M -$59M
Cash From Financing -$1.5B -$1B $10.3B -$1.5B -$1.3B
 
Beginning Cash (CF) $463M $955M $536M $1.5B $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $464M -$404M $968M $309M -$817M
Ending Cash (CF) $955M $536M $1.5B $1.8B $962M
 
Levered Free Cash Flow $979M $1.3B $1.3B $1.3B $531M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.5B $526M $769M $701M -$1.9B
Depreciation & Amoritzation $91M $100M $160M $195M $189M
Stock-Based Compensation $11M $19M $13M $4M $9M
Change in Accounts Receivable -$55M $6M $279M $121M $201M
Change in Inventories $46M -$160M $68M $25M $188M
Cash From Operations $274M $584M $541M $830M $494M
 
Capital Expenditures $85M $163M $143M $128M $105M
Cash Acquisitions $1.6B -$1.1B -$10.5B -- --
Cash From Investing $979M -$1.3B -$10.7B -$168M -$128M
 
Dividends Paid (Ex Special Dividend) -$72M -$74M -$77M -$77M -$77M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$165M $188M $2.3B -- -$89M
Long-Term Debt Repaid -$308M -$8M -$256M -$163M -$14M
Repurchase of Common Stock -$378M -$197M -- -- --
Other Financing Activities -$10M -$8M -$9M -- -$9M
Cash From Financing -$933M -$99M $1.9B -$240M -$189M
 
Beginning Cash (CF) $615M $1.3B $9.7B $1.4B $813M
Foreign Exchange Rate Adjustment $20M -$3M $65M $26M -$28M
Additions / Reductions $320M -$801M -$8.2B $422M $177M
Ending Cash (CF) $955M $536M $1.5B $1.8B $962M
 
Levered Free Cash Flow $189M $421M $398M $702M $389M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2B $1.9B $1.9B $2B -$1.5B
Depreciation & Amoritzation $356M $378M $478M $739M $823M
Stock-Based Compensation $28M $95M $60M $40M $32M
Change in Accounts Receivable $141M -$396M $218M $105M $92M
Change in Inventories $124M -$367M -$253M $398M $11M
Cash From Operations $1.3B $1.8B $1.8B $1.9B $966M
 
Capital Expenditures $364M $467M $543M $568M $435M
Cash Acquisitions $1.5B -$1.1B -$10.5B $532M --
Cash From Investing $592M -$1.1B -$11.1B -$134M -$470M
 
Dividends Paid (Ex Special Dividend) -$293M -$304M -$297M -$305M -$307M
Special Dividend Paid
Long-Term Debt Issued $311M -- $11.3B $3.5B $503M
Long-Term Debt Repaid -$783M -$792M -$526M -$4.5B -$1.5B
Repurchase of Common Stock -$650M -$1B -$17M -- --
Other Financing Activities -$56M -$142M -$175M -$63M -$59M
Cash From Financing -$1.5B -$1B $10.3B -$1.5B -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $464M -$404M $968M $309M -$817M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $979M $1.3B $1.3B $1.3B $531M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.9B $1.9B $2B -$1.5B --
Depreciation & Amoritzation $378M $478M $739M $823M --
Stock-Based Compensation $95M $60M $40M $32M --
Change in Accounts Receivable -$396M $218M $105M $92M --
Change in Inventories -$367M -$253M $398M $11M --
Cash From Operations $1.8B $1.8B $1.9B $966M --
 
Capital Expenditures $467M $543M $568M $435M --
Cash Acquisitions -$1.1B -$10.5B $532M -- --
Cash From Investing -$1.1B -$11.1B -$134M -$470M --
 
Dividends Paid (Ex Special Dividend) -$304M -$297M -$305M -$307M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $11.3B $3.5B $503M --
Long-Term Debt Repaid -$792M -$526M -$4.5B -$1.5B --
Repurchase of Common Stock -$1B -$17M -- -- --
Other Financing Activities -$142M -$175M -$63M -$59M --
Cash From Financing -$1B $10.3B -$1.5B -$1.3B --
 
Beginning Cash (CF) $4.1B $11.6B $5.3B $5.3B --
Foreign Exchange Rate Adjustment -$15M $4M -$12M -$26M --
Additions / Reductions -$404M $968M $309M -$817M --
Ending Cash (CF) $3.7B $12.6B $5.6B $4.4B --
 
Levered Free Cash Flow $1.3B $1.3B $1.3B $531M --

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

GET BETTER TRADE IDEAS

Popular

How Bad Will the Stock Market Get?
How Bad Will the Stock Market Get?

In recent trading days, global stock markets have seen massive…

Is JOBY Stock a Buy, Sell or Hold?
Is JOBY Stock a Buy, Sell or Hold?

Joby Aviation (NYSE:JOBY) got started with the big idea of…

Why Did Tesla Stock Fall So Sharply?
Why Did Tesla Stock Fall So Sharply?

Tesla (TSLA) stock has often gone against the grain. It…

Stock Ideas

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
20
Is AAPL Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 29x

Sell
33
Is NVDA Stock a Buy?

Market Cap: $2.4T
P/E Ratio: 33x

Alerts

Sell
24
FNGA alert for Apr 8

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 1.93% over the past day.

Buy
75
SOXS alert for Apr 8

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 11.22% over the past day.

Buy
82
TECS alert for Apr 8

Direxion Daily Technology Bear 3x Shares [TECS] is up 5.94% over the past day.

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

Show me the best stock