Financhill
Buy
60

C Quote, Financials, Valuation and Earnings

Last price:
$73.25
Seasonality move :
2.23%
Day range:
$72.69 - $73.47
52-week range:
$50.51 - $74.29
Dividend yield:
2.98%
P/E ratio:
21.24x
P/S ratio:
1.77x
P/B ratio:
0.72x
Volume:
13.4M
Avg. volume:
12.7M
1-year change:
35.64%
Market cap:
$138.6B
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 Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Where Will Cisco Systems Stock Be in 10 Years?
Where Will Cisco Systems Stock Be in 10 Years?

Cisco Systems, Inc. (NASDAQ:CSCO) has enjoyed its position as a…

Disney vs Estée Lauder Stock, Which Is Best?
Disney vs Estée Lauder Stock, Which Is Best?

Inflation has eaten away at a lot of the money…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 9

IonQ [IONQ] is down 38.82% over the past day.

Sell
40
QMCO alert for Jan 9

Quantum [QMCO] is down 30.08% over the past day.

Sell
47
MATW alert for Jan 9

Matthews International [MATW] is up 14.21% over the past day.

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

Show me the best stock