Financhill
Sell
42

CMI Quote, Financials, Valuation and Earnings

Last price:
$321.94
Seasonality move :
7.92%
Day range:
$315.00 - $322.37
52-week range:
$261.51 - $387.90
Dividend yield:
2.22%
P/E ratio:
11.42x
P/S ratio:
1.31x
P/B ratio:
4.31x
Volume:
927.4K
Avg. volume:
994.2K
1-year change:
20.04%
Market cap:
$44.2B
Revenue:
$34.1B
EPS (TTM):
$28.17
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $19.8B $24B $28.1B $34.1B $34.1B
Revenue Growth (YoY) -15.95% 21.25% 16.87% 21.34% 0.11%
 
Cost of Revenues $14.9B $18.3B $21.4B $25.8B $25.7B
Gross Profit $4.9B $5.7B $6.7B $8.2B $8.4B
Gross Profit Margin 24.7% 23.71% 23.93% 24.22% 24.75%
 
R&D Expenses $906M $1.1B $1.3B $1.5B $1.5B
Selling, General & Admin $2.1B $2.4B $2.7B $3.3B $3.3B
Other Inc / (Exp) $496M $580M $313M -$1.6B $1.7B
Operating Expenses $3B $3.5B $4.1B $4.9B $5.1B
Operating Income $1.8B $2.2B $2.6B $3.3B $3.4B
 
Net Interest Expenses $5M $29M $74M $136M $184M
EBT. Incl. Unusual Items $2.3B $2.8B $2.8B $1.6B $4.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $527M $587M $636M $786M $835M
Net Income to Company $1.8B $2.2B $2.2B $840M $4.1B
 
Minority Interest in Earnings -$22M -$33M -$32M -$105M -$122M
Net Income to Common Excl Extra Items $1.8B $2.1B $2.2B $735M $3.9B
 
Basic EPS (Cont. Ops) $12.07 $14.74 $15.20 $5.19 $28.55
Diluted EPS (Cont. Ops) $12.01 $14.61 $15.12 $5.15 $28.37
Weighted Average Basic Share $148.2M $144.6M $141.5M $141.7M $138.2M
Weighted Average Diluted Share $149M $145.9M $142.3M $142.7M $139.1M
 
EBITDA $3.1B $3.5B $3.8B $3B $6.3B
EBIT $2.4B $2.9B $3B $2B $5.3B
 
Revenue (Reported) $19.8B $24B $28.1B $34.1B $34.1B
Operating Income (Reported) $1.8B $2.2B $2.6B $3.3B $3.4B
Operating Income (Adjusted) $2.4B $2.9B $3B $2B $5.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.8B $5.9B $7.8B $8.5B $8.4B
Revenue Growth (YoY) 4.52% 0.34% 32.82% 9.95% -1.12%
 
Cost of Revenues $4.5B $4.5B $6B $6.5B $6.4B
Gross Profit $1.4B $1.3B $1.8B $2B $2B
Gross Profit Margin 23.35% 22.51% 23.41% 23.42% 24.08%
 
R&D Expenses $255M $288M $333M $390M $356M
Selling, General & Admin $576M $629M $742M $876M $801M
Other Inc / (Exp) $117M $148M $195M -$1.9B $53M
Operating Expenses $838M $938M $1.1B $1.3B $1.4B
Operating Income $523M $379M $670M $717M $664M
 
Net Interest Expenses $5M $14M $87M $36M $55M
EBT. Incl. Unusual Items $635M $514M $778M -$1.2B $662M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $125M $114M $134M $163M $217M
Net Income to Company $510M $400M $644M -$1.4B $445M
 
Minority Interest in Earnings -$9M -$6M -$13M -$38M -$27M
Net Income to Common Excl Extra Items $501M $394M $631M -$1.4B $418M
 
Basic EPS (Cont. Ops) $3.39 $2.78 $4.47 -$10.08 $3.04
Diluted EPS (Cont. Ops) $3.36 $2.75 $4.43 -$10.08 $3.02
Weighted Average Basic Share $147.9M $142.8M $141.5M $141.7M $137.3M
Weighted Average Diluted Share $149.3M $144.1M $142.3M $143M $138.2M
 
EBITDA $838M $705M $1.1B -$874M $1B
EBIT $664M $540M $865M -$1.1B $751M
 
Revenue (Reported) $5.8B $5.9B $7.8B $8.5B $8.4B
Operating Income (Reported) $523M $379M $670M $717M $664M
Operating Income (Adjusted) $664M $540M $865M -$1.1B $751M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $19.8B $24B $28.1B $34.1B $34.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.9B $18.3B $21.4B $25.8B $25.7B
Gross Profit $4.9B $5.7B $6.7B $8.2B $8.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $906M $1.1B $1.3B $1.5B $1.5B
Selling, General & Admin $2.1B $2.4B $2.7B $3.3B $3.2B
Other Inc / (Exp) $499M $580M $392M -$1.6B $1.7B
Operating Expenses $3B $3.5B $4.1B $4.9B $5B
Operating Income $1.8B $2.2B $2.6B $3.4B $3.4B
 
Net Interest Expenses $8M $29M $153M $136M $184M
EBT. Incl. Unusual Items $2.3B $2.8B $2.8B $1.6B $4.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $527M $587M $636M $786M $835M
Net Income to Company $1.8B $2.2B $2.2B $840M $4.1B
 
Minority Interest in Earnings -$22M -$33M -$32M -$105M -$122M
Net Income to Common Excl Extra Items $1.8B $2.1B $2.2B $735M $3.9B
 
Basic EPS (Cont. Ops) $12.07 $14.74 $15.21 $5.21 $28.34
Diluted EPS (Cont. Ops) $11.99 $14.61 $15.11 $5.11 $28.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.1B $3.5B $3.8B $3B $6.3B
EBIT $2.4B $2.9B $3B $2B $5.3B
 
Revenue (Reported) $19.8B $24B $28.1B $34.1B $34.1B
Operating Income (Reported) $1.8B $2.2B $2.6B $3.4B $3.4B
Operating Income (Adjusted) $2.4B $2.9B $3B $2B $5.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $24B $28.1B $34.1B $34.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.3B $21.4B $25.8B $25.7B --
Gross Profit $5.7B $6.7B $8.2B $8.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.1B $1.3B $1.5B $1.5B --
Selling, General & Admin $2.4B $2.7B $3.3B $3.2B --
Other Inc / (Exp) $580M $392M -$1.6B $1.7B --
Operating Expenses $3.5B $4.1B $4.9B $5B --
Operating Income $2.2B $2.6B $3.4B $3.4B --
 
Net Interest Expenses $29M $153M $136M $184M --
EBT. Incl. Unusual Items $2.8B $2.8B $1.6B $4.9B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $587M $636M $786M $835M --
Net Income to Company $2.2B $2.2B $840M $4.1B --
 
Minority Interest in Earnings -$33M -$32M -$105M -$122M --
Net Income to Common Excl Extra Items $2.1B $2.2B $735M $3.9B --
 
Basic EPS (Cont. Ops) $14.74 $15.21 $5.21 $28.34 --
Diluted EPS (Cont. Ops) $14.61 $15.11 $5.11 $28.17 --
Weighted Average Basic Share $578.4M $566M $566.7M $552.9M --
Weighted Average Diluted Share $583.6M $569.4M $570.7M $556.3M --
 
EBITDA $3.5B $3.8B $3B $6.3B --
EBIT $2.9B $3B $2B $5.3B --
 
Revenue (Reported) $24B $28.1B $34.1B $34.1B --
Operating Income (Reported) $2.2B $2.6B $3.4B $3.4B --
Operating Income (Adjusted) $2.9B $3B $2B $5.3B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.4B $2.6B $2.1B $2.2B $1.7B
Short Term Investments $461M $595M $472M $562M $593M
Accounts Receivable, Net $3.4B $3.6B $5.2B $5.6B $5.2B
Inventory $3.4B $4.4B $5.6B $5.7B $5.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $790M $777M $1.1B $1.2B $1.6B
Total Current Assets $11.9B $12.3B $14.5B $15.2B $14.8B
 
Property Plant And Equipment $4.7B $4.9B $6B $6.8B $6.9B
Long-Term Investments $1.4B $1.5B $1.8B $1.8B $1.9B
Goodwill $1.3B $1.3B $2.3B $2.5B $2.4B
Other Intangibles $963M $900M $2.7B $2.5B $2.4B
Other Long-Term Assets $816M $894M $1B $960M $982M
Total Assets $22.6B $23.7B $30.3B $32B $31.5B
 
Accounts Payable $2.8B $3B $4.3B $4.3B $4B
Accrued Expenses $1.3B $1.5B $1.7B $3.7B $2B
Current Portion Of Long-Term Debt $62M $59M $783M $118M $660M
Current Portion Of Capital Lease Obligations $128M $128M $132M $138M $130M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.3B $7.1B $11.4B $12.9B $11.2B
 
Long-Term Debt $3.6B $3.6B $4.5B $4.8B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $13.6B $14.3B $20.1B $22.1B $20.2B
 
Common Stock $2.4B $2.1B $556M $556M $556M
Other Common Equity Adj -- -- -$1.9B -$2.2B -$2.4B
Common Equity $8.1B $8.1B $9B $8.9B $10.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $927M $1.3B $1.3B $1.1B $1B
Total Equity $9B $9.4B $10.2B $9.9B $11.3B
 
Total Liabilities and Equity $22.6B $23.7B $30.3B $32B $31.5B
Cash and Short Terms $3.9B $3.2B $2.6B $2.7B $2.3B
Total Debt $4.2B $4.2B $7.9B $6.7B $7.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.4B $2.6B $2.1B $2.2B $1.7B
Short Term Investments $461M $595M $472M $562M $593M
Accounts Receivable, Net $3.4B $3.6B $5.2B $5.6B $5.2B
Inventory $3.4B $4.4B $5.6B $5.7B $5.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $790M $777M $1.1B $1.2B $1.6B
Total Current Assets $11.9B $12.3B $14.5B $15.2B $14.8B
 
Property Plant And Equipment $4.7B $4.9B $6B $6.8B $6.9B
Long-Term Investments $1.4B $1.5B $1.8B $1.8B $1.9B
Goodwill $1.3B $1.3B $2.3B $2.5B $2.4B
Other Intangibles $963M $900M $2.7B $2.5B $2.4B
Other Long-Term Assets $816M $894M $1B $960M $982M
Total Assets $22.6B $23.7B $30.3B $32B $31.5B
 
Accounts Payable $2.8B $3B $4.3B $4.3B $4B
Accrued Expenses $1.3B $1.5B $1.7B $3.7B $2B
Current Portion Of Long-Term Debt $62M $59M $783M $118M $660M
Current Portion Of Capital Lease Obligations $128M $128M $132M $138M $130M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.3B $7.1B $11.4B $12.9B $11.2B
 
Long-Term Debt $3.6B $3.6B $4.5B $4.8B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $13.6B $14.3B $20.1B $22.1B $20.2B
 
Common Stock $2.4B $2.1B $556M $556M $556M
Other Common Equity Adj -- -- -$1.9B -$2.2B -$2.4B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $927M $1.3B $1.3B $1.1B $1B
Total Equity $9B $9.4B $10.2B $9.9B $11.3B
 
Total Liabilities and Equity $22.6B $23.7B $30.3B $32B $31.5B
Cash and Short Terms $3.9B $3.2B $2.6B $2.7B $2.3B
Total Debt $4.2B $4.2B $7.9B $6.7B $7.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.8B $2.2B $2.2B $840M $4.1B
Depreciation & Amoritzation $673M $662M $784M $1B $1.1B
Stock-Based Compensation $31M -- -- -- --
Change in Accounts Receivable -$51M -$174M -$697M -$330M $298M
Change in Inventories $46M -$945M -$567M -- -$402M
Cash From Operations $2.7B $2.3B $2B $4B $1.5B
 
Capital Expenditures $575M $734M $916M $1.2B $1.2B
Cash Acquisitions -$51M -- -$3.2B -$278M -$446M
Cash From Investing -$719M -$873M -$4.2B -$1.6B -$1.8B
 
Dividends Paid (Ex Special Dividend) -$782M -$809M -$855M -$921M -$969M
Special Dividend Paid
Long-Term Debt Issued $2B $79M $2.1B $861M $2.7B
Long-Term Debt Repaid -$73M -$73M -$1.6B -$1.1B -$1.6B
Repurchase of Common Stock -$641M -$1.4B -$374M -- --
Other Financing Activities $1M -$12M $84M -$202M -$119M
Cash From Financing $280M -$2.2B $1.7B -$2.2B -$173M
 
Beginning Cash (CF) $1.1B $3.4B $2.6B $2.1B $2.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.3B -$844M -$541M $146M -$468M
Ending Cash (CF) $3.4B $2.6B $2.1B $2.2B $1.7B
 
Levered Free Cash Flow $2.1B $1.5B $1B $2.8B $279M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $510M $400M $644M -$1.4B $445M
Depreciation & Amoritzation $174M $165M $240M $264M $271M
Stock-Based Compensation $9M -$25M -- -- --
Change in Accounts Receivable -$98M $179M -$364M $117M $189M
Change in Inventories $96M -$26M $30M $318M $324M
Cash From Operations $1.1B $732M $817M $1.5B $1.4B
 
Capital Expenditures $274M $336M $463M $519M $540M
Cash Acquisitions -$21M -$3M -$237M -$151M -$214M
Cash From Investing -$382M -$595M -$676M -$783M -$713M
 
Dividends Paid (Ex Special Dividend) -$200M -$208M -$222M -$238M -$250M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9M $44M $27M $82M $97M
Long-Term Debt Repaid $312M -$16M -$480M -$745M -$182M
Repurchase of Common Stock -$91M -$174M -$4M -- --
Other Financing Activities $3M $27M $56M $6M -$25M
Cash From Financing -$284M -$148M -$442M -$1.1B -$737M
 
Beginning Cash (CF) $3B $2.6B $2.5B $2.6B $1.7B
Foreign Exchange Rate Adjustment -$42M $15M -$97M -$1M -$34M
Additions / Reductions $476M -$11M -$301M -$432M -$28M
Ending Cash (CF) $3.4B $2.6B $2.1B $2.2B $1.7B
 
Levered Free Cash Flow $868M $396M $354M $940M $882M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.8B $2.2B $2.2B $840M $4.1B
Depreciation & Amoritzation $673M $662M $784M $1B $1.1B
Stock-Based Compensation $31M -- -- -- --
Change in Accounts Receivable -$51M -$174M -$697M -$330M $298M
Change in Inventories $46M -$945M -$567M -- -$402M
Cash From Operations $2.7B $2.3B $2B $4B $1.5B
 
Capital Expenditures $575M $734M $916M $1.2B $1.2B
Cash Acquisitions -$51M -- -$3.2B -$278M -$446M
Cash From Investing -$719M -$873M -$4.2B -$1.6B -$1.8B
 
Dividends Paid (Ex Special Dividend) -$782M -$809M -$855M -$921M -$969M
Special Dividend Paid
Long-Term Debt Issued $2B -- $2.1B $861M $2.7B
Long-Term Debt Repaid -$73M -$73M -$1.6B -$1.1B -$1.6B
Repurchase of Common Stock -$641M -$1.4B -$374M -- --
Other Financing Activities $1M -$12M $84M -$202M -$119M
Cash From Financing $280M -$2.2B $1.7B -$2.2B -$173M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.3B -$844M -$541M $146M -$468M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.1B $1.5B $1B $2.8B $279M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.2B $2.2B $840M $4.1B --
Depreciation & Amoritzation $662M $784M $1B $1.1B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$174M -$697M -$330M $298M --
Change in Inventories -$945M -$567M -- -$402M --
Cash From Operations $2.3B $2B $4B $1.5B --
 
Capital Expenditures $734M $916M $1.2B $1.2B --
Cash Acquisitions -- -$3.2B -$278M -$446M --
Cash From Investing -$873M -$4.2B -$1.6B -$1.8B --
 
Dividends Paid (Ex Special Dividend) -$809M -$855M -$921M -$969M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $79M $2.1B $861M $2.7B --
Long-Term Debt Repaid -$73M -$1.6B -$1.1B -$1.6B --
Repurchase of Common Stock -$1.4B -$374M -- -- --
Other Financing Activities -$12M $84M -$202M -$119M --
Cash From Financing -$2.2B $1.7B -$2.2B -$173M --
 
Beginning Cash (CF) $11.4B $9.8B $8.5B $8B --
Foreign Exchange Rate Adjustment $35M $50M -$68M -$40M --
Additions / Reductions -$844M -$541M $146M -$468M --
Ending Cash (CF) $10.6B $9.3B $8.6B $7.5B --
 
Levered Free Cash Flow $1.5B $1B $2.8B $279M --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock