Financhill
Sell
50

CMA Quote, Financials, Valuation and Earnings

Last price:
$53.11
Seasonality move :
3.82%
Day range:
$52.82 - $53.63
52-week range:
$45.32 - $73.45
Dividend yield:
5.35%
P/E ratio:
10.04x
P/S ratio:
2.16x
P/B ratio:
1.05x
Volume:
725.3K
Avg. volume:
2.3M
1-year change:
1.84%
Market cap:
$7B
Revenue:
$3.2B
EPS (TTM):
$5.29
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.9B $3B $3.5B $3.6B $3.2B
Revenue Growth (YoY) -12.89% 1.89% 19.11% 1.64% -9.69%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.2B $1.3B $1.4B $1.5B
Other Inc / (Exp) $85M -- $8M -$42M -$11M
Operating Expenses $1.1B $1.2B $1.3B $1.3B $1.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $621M $1.5B $1.5B $1.1B $888M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $124M $322M $325M $263M $190M
Net Income to Company $497M $1.2B $1.2B $881M $698M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $497M $1.2B $1.2B $881M $698M
 
Basic EPS (Cont. Ops) $3.45 $8.45 $8.56 $6.47 $5.06
Diluted EPS (Cont. Ops) $3.43 $8.35 $8.47 $6.44 $5.02
Weighted Average Basic Share $139M $135M $131M $132M $133M
Weighted Average Diluted Share $140M $137M $133M $133M $134M
 
EBITDA -- -- -- -- --
EBIT $803M $1.5B $1.7B $2.8B $2.6B
 
Revenue (Reported) $2.9B $3B $3.5B $3.6B $3.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $803M $1.5B $1.7B $2.8B $2.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $713M $700M $990M $784M $829M
Revenue Growth (YoY) -4.93% -1.82% 41.43% -20.81% 5.74%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $294M $304M $347M $376M $390M
Other Inc / (Exp) $30M -- $8M -$25M $7M
Operating Expenses $294M $304M $347M $360M $390M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $448M $238M $409M $167M $225M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $98M $49M $85M $29M $53M
Net Income to Company $350M $189M $324M $138M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $350M $189M $324M $138M $172M
 
Basic EPS (Cont. Ops) $2.46 $1.39 $2.41 $0.99 $1.26
Diluted EPS (Cont. Ops) $2.43 $1.37 $2.39 $0.98 $1.25
Weighted Average Basic Share $140M $131M $131M $132M $131M
Weighted Average Diluted Share $141M $133M $132M $133M $132.7M
 
EBITDA -- -- -- -- --
EBIT $464M $251M $650M $638M $574M
 
Revenue (Reported) $713M $700M $990M $784M $829M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $464M $251M $650M $638M $574M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.9B $3B $3.8B $3.4B $3.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.2B $1.3B $1.4B $1.5B
Other Inc / (Exp) $96M -$48M $16M -$75M $21M
Operating Expenses $1.1B $1.2B $1.3B $1.4B $1.5B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.1B $1.3B $1.6B $902M $946M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $241M $273M $361M $207M $214M
Net Income to Company $906M $1B $1.3B $695M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $906M $1B $1.3B $695M $732M
 
Basic EPS (Cont. Ops) $6.30 $7.35 $9.59 $5.06 $5.33
Diluted EPS (Cont. Ops) $6.24 $7.25 $9.49 $5.03 $5.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1.2B $1.3B $2.1B $2.8B $2.6B
 
Revenue (Reported) $2.9B $3B $3.8B $3.4B $3.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.2B $1.3B $2.1B $2.8B $2.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $713M $700M $990M $784M $829M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $294M $304M $347M $376M $390M
Other Inc / (Exp) $30M -- $8M -$25M $7M
Operating Expenses $294M $304M $347M $360M $390M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $448M $238M $409M $167M $225M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $98M $49M $85M $29M $53M
Net Income to Company $350M $189M $324M $138M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $350M $189M $324M $138M $172M
 
Basic EPS (Cont. Ops) $2.46 $1.39 $2.41 $0.99 $1.26
Diluted EPS (Cont. Ops) $2.43 $1.37 $2.39 $0.98 $1.25
Weighted Average Basic Share $140M $131M $131M $132M $131M
Weighted Average Diluted Share $141M $133M $132M $133M $132.7M
 
EBITDA -- -- -- -- --
EBIT $464M $251M $650M $638M $574M
 
Revenue (Reported) $713M $700M $990M $784M $829M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $464M $251M $650M $638M $574M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $15.8B $22.7B $6.3B $9.5B $6.8B
Short Term Investments $15.2B $17.2B $19.2B $17.3B $7.4B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $31.6B $40.5B $26.2B $27.6B $14.9B
 
Property Plant And Equipment $459M $454M $400M $445M $473M
Long-Term Investments $15.2B $17.2B $19.2B $17.3B $7.4B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $88.1B $94.6B $85.4B $85.8B $79.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $3.2B $3.6B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $905M $877M $4.1B $3.6B --
 
Long-Term Debt $4.8B $1.9B $2.2B $6.2B $6.7B
Capital Leases -- -- -- -- --
Total Liabilities $80.1B $86.7B $80.2B $79.4B $72.8B
 
Common Stock $1.5B $1.5B $1.5B $1.5B $1.5B
Other Common Equity Adj -- -- -- -- --
Common Equity $7.7B $7.5B $4.8B $6B $6.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.1B $7.9B $5.2B $6.4B $6.5B
 
Total Liabilities and Equity $88.1B $94.6B $85.4B $85.8B $79.3B
Cash and Short Terms $31B $39.9B $25.5B $26.8B $14.2B
Total Debt $5.7B $2.8B $6.2B $9.8B $6.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $14.9B $13.6B $10.7B $5.1B $5.8B
Short Term Investments $15.8B $19B $850M $8.8B $15.5B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $31.2B $33.2B $12.4B $14.7B $22B
 
Property Plant And Equipment $456M $444M $399M $462M $447M
Long-Term Investments $15.8B $19B $18.6B $8.8B $15.5B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $86.3B $89.2B $91.1B $79.4B $77.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $11B -- $1.2B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $898M $857M $11.9B -- $1.2B
 
Long-Term Debt $2B $1.8B $6.2B $7.1B $5.7B
Capital Leases -- -- -- -- --
Total Liabilities $78.1B $82.1B $85.1B $73.4B $70.6B
 
Common Stock $1.5B $1.5B $1.5B $1.5B $1.5B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.2B $7B $6B $6.1B $7.1B
 
Total Liabilities and Equity $86.3B $89.2B $91.1B $79.4B $77.6B
Cash and Short Terms $30.6B $32.5B $11.6B $13.9B $21.3B
Total Debt $2.9B $2.7B $18.1B $7.1B $7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $497M $1.2B $1.2B $881M $698M
Depreciation & Amoritzation $108M $99M $92M $87M $96M
Stock-Based Compensation $24M $41M $60M $52M $54M
Change in Accounts Receivable $25M $13M -$152M -$65M $83M
Change in Inventories -- -- -- -- --
Cash From Operations $928M $634M $638M $1.3B $601M
 
Capital Expenditures $79M $70M $82M $153M $153M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.6B $1.7B -$10B $3.5B $3.3B
 
Dividends Paid (Ex Special Dividend) -$383M -$392M -$376M -$394M -$400M
Special Dividend Paid
Long-Term Debt Issued -- -- $500M $4B $1B
Long-Term Debt Repaid -$1.7B -$2.8B -- -$850M -$500M
Repurchase of Common Stock -$199M -$729M -$36M -- -$100M
Other Financing Activities -$1M $4M -$9M -$19M -$14M
Cash From Financing $13.6B $4.6B -$7.1B -$1.5B -$6.6B
 
Beginning Cash (CF) $5.8B $15.8B $22.7B $6.3B $9.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.9B $6.9B -$16.4B $3.2B -$2.7B
Ending Cash (CF) $15.8B $22.7B $6.3B $9.5B $6.8B
 
Levered Free Cash Flow $849M $564M $556M $1.1B $448M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $221M $228M $350M $33M $170M
Depreciation & Amoritzation $26M $23M $21M $23M $26M
Stock-Based Compensation $6M $5M $12M $8M $9M
Change in Accounts Receivable -$7M -$4M -$57M $5M $28M
Change in Inventories -- -- -- -- --
Cash From Operations $208M $429M $597M $1.1B -$354M
 
Capital Expenditures $28M $20M $24M $60M $35M
Cash Acquisitions -- -- -- -- --
Cash From Investing $28M -$1.4B -$1.4B $1.7B $253M
 
Dividends Paid (Ex Special Dividend) -$101M -$94M -$93M -$103M -$105M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$50M $7M $16M -$87M
Other Financing Activities -- $2M -$9M -$17M -$15M
Cash From Financing $4.4B $108M $1.1B -$1.4B $512M
 
Beginning Cash (CF) $11.1B $23.6B $6B $8.1B $6.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.6B -$910M $312M $1.4B $411M
Ending Cash (CF) $15.8B $22.7B $6.3B $9.5B $6.8B
 
Levered Free Cash Flow $180M $409M $573M $1.1B -$389M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $906M $1B $1.3B $695M --
Depreciation & Amoritzation $107M $97M $89M $89M --
Stock-Based Compensation $38M $47M $60M $51M $27M
Change in Accounts Receivable $12M $17M -$185M -$22M --
Change in Inventories -- -- -- -- --
Cash From Operations $388M -$235M $1.8B $584M --
 
Capital Expenditures $82M $69M $86M $172M $113M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$60M -$2.5B -$7.8B $6.2B --
 
Dividends Paid (Ex Special Dividend) -$389M -$386M -$375M -$398M -$302M
Special Dividend Paid
Long-Term Debt Issued -- -- $4.5B $1B --
Long-Term Debt Repaid -$4.5B -- -- -- --
Repurchase of Common Stock -$8M -$760M -$12M $3M --
Other Financing Activities -- -$10M -- -- --
Cash From Financing $9.7B $1.4B $3.1B -$12.4B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10B -$1.3B -$2.8B -$5.6B --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $306M -$304M $1.7B $412M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.2B $1.2B $881M $698M --
Depreciation & Amoritzation $99M $92M $87M $96M --
Stock-Based Compensation $41M $60M $52M $54M --
Change in Accounts Receivable $13M -$152M -$65M $83M --
Change in Inventories -- -- -- -- --
Cash From Operations $634M $638M $1.3B $601M --
 
Capital Expenditures $70M $82M $153M $153M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.7B -$10B $3.5B $3.3B --
 
Dividends Paid (Ex Special Dividend) -$392M -$376M -$394M -$400M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $500M $4B $1B --
Long-Term Debt Repaid -$2.8B -- -$850M -$500M --
Repurchase of Common Stock -$729M -$36M -- -$100M --
Other Financing Activities $4M -$9M -$19M -$14M --
Cash From Financing $4.6B -$7.1B -$1.5B -$6.6B --
 
Beginning Cash (CF) $70.7B $49.7B $35.4B $25.8B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.9B -$16.4B $3.2B -$2.7B --
Ending Cash (CF) $77.6B $33.3B $38.6B $23.1B --
 
Levered Free Cash Flow $564M $556M $1.1B $448M --

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

GET BETTER TRADE IDEAS

Popular

Is Netflix a Must-own Stock?
Is Netflix a Must-own Stock?

The early months of 2025 have been very hard on…

Why Did Bill Ackman Buy Uber Stock?
Why Did Bill Ackman Buy Uber Stock?

In February, Pershing Square manager Bill Ackman revealed that his…

Should You Buy Alibaba Stock Despite the Risks?
Should You Buy Alibaba Stock Despite the Risks?

Markets rebounded slightly after U.S. President Donald Trump announced a…

Stock Ideas

Buy
61
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
58
Is MSFT Stock a Buy?

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

Buy
59
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 36x

Alerts

Sell
48
APPF alert for Apr 26

AppFolio [APPF] is down 18.16% over the past day.

Sell
15
KNSL alert for Apr 26

Kinsale Capital Group [KNSL] is down 16.33% over the past day.

Sell
44
BNTX alert for Apr 26

BioNTech SE [BNTX] is down 15.39% over the past day.

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

Show me the best stock