Financhill
Buy
71

C Quote, Financials, Valuation and Earnings

Last price:
$92.74
Seasonality move :
1.4%
Day range:
$88.23 - $91.62
52-week range:
$53.51 - $91.80
Dividend yield:
2.49%
P/E ratio:
13.30x
P/S ratio:
2.07x
P/B ratio:
0.84x
Volume:
23.3M
Avg. volume:
14.2M
1-year change:
33.82%
Market cap:
$165.7B
Revenue:
$81.1B
EPS (TTM):
$6.77
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $75.5B $71.9B $74.5B $77B $81.1B
Revenue Growth (YoY) 0.57% -4.78% 3.61% 3.42% 5.28%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.5B $26.7B $28.3B $30.7B $29.7B
Other Inc / (Exp) $1.6B $459M $204M $975M -$470M
Operating Expenses $23.5B $26.7B $28.4B $29.3B $29B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $13.6B $27.5B $18.8B $12.9B $17B
Earnings of Discontinued Ops. -$20M $7M -$231M -$1M -$2M
Income Tax Expense $2.5B $5.5B $3.6B $3.5B $4.2B
Net Income to Company $11.1B $21.9B $15.1B $9.2B $12.7B
 
Minority Interest in Earnings -$40M -$73M -$89M -$153M -$151M
Net Income to Common Excl Extra Items $11B $22B $14.8B $9.2B $12.7B
 
Basic EPS (Cont. Ops) $4.74 $10.21 $7.04 $4.07 $6.03
Diluted EPS (Cont. Ops) $4.72 $10.14 $7.00 $4.04 $5.95
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 $27B $35.5B $44.5B $91.3B $106.7B
 
Revenue (Reported) $75.5B $71.9B $74.5B $77B $81.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $27B $35.5B $44.5B $91.3B $106.7B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $17.7B $19.6B $19.4B $20.1B $21.7B
Revenue Growth (YoY) -10.06% 10.26% -0.66% 3.62% 7.53%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.3B $6.9B $7.8B $7.2B $7.9B
Other Inc / (Exp) $120M -$124M -$17M -$78M $96M
Operating Expenses $6.3B $7B $7.8B $7B $7.9B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $7.3B $6B $4B $4.3B $5.2B
Earnings of Discontinued Ops. $10M -$221M -$1M -- --
Income Tax Expense $1.2B $1.2B $1.1B $1B $1.2B
Net Income to Company $6.2B $4.8B $2.9B $3.2B --
 
Minority Interest in Earnings -$10M -$21M -$36M -$46M -$14M
Net Income to Common Excl Extra Items $6.2B $4.5B $2.9B $3.2B $4B
 
Basic EPS (Cont. Ops) $2.87 $2.20 $1.34 $1.54 $1.98
Diluted EPS (Cont. Ops) $2.85 $2.19 $1.33 $1.52 $1.96
Weighted Average Basic Share $2.1B $1.9B $1.9B $1.9B $1.9B
Weighted Average Diluted Share $2.1B $2B $2B $1.9B $1.9B
 
EBITDA -- -- -- -- --
EBIT $9.3B $9.6B $22.8B $26.8B $25.9B
 
Revenue (Reported) $17.7B $19.6B $19.4B $20.1B $21.7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $9.3B $9.6B $22.8B $26.8B $25.9B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $72.5B $73.2B $75.6B $78.3B $83.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24.3B $28.1B $29.9B $30.2B $30.3B
Other Inc / (Exp) $1B -$136M $2.1B -$30M -$227M
Operating Expenses $24.3B $28.2B $31.7B $27.1B $29.9B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $27.1B $21B $17.8B $11.5B $18.9B
Earnings of Discontinued Ops. $7M -$224M -$10M -- -$2M
Income Tax Expense $5.4B $4.1B $4.1B $3.1B $4.6B
Net Income to Company $21.6B $16.9B $13.5B $8.3B --
 
Minority Interest in Earnings -$89M -$68M -$132M -$154M -$126M
Net Income to Common Excl Extra Items $21.6B $16.7B $13.5B $8.3B $14.2B
 
Basic EPS (Cont. Ops) $10.10 $8.00 $6.35 $3.61 $6.87
Diluted EPS (Cont. Ops) $9.91 $7.82 $6.31 $3.57 $6.77
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $35.2B $31B $72.4B $100.3B $103.6B
 
Revenue (Reported) $72.5B $73.2B $75.6B $78.3B $83.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $35.2B $31B $72.4B $100.3B $103.6B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $37.4B $38.8B $39.8B $41.2B $43.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.7B $14.1B $15.7B $15.1B $15.7B
Other Inc / (Exp) $463M -$132M $1B -$113M $130M
Operating Expenses $12.7B $14.1B $16.7B $14.4B $15.6B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $17.7B $11.2B $10.2B $8.9B $10.7B
Earnings of Discontinued Ops. $8M -$223M -$2M -$1M -$1M
Income Tax Expense $3.5B $2.1B $2.6B $2.2B $2.5B
Net Income to Company $14.1B $9.1B $7.5B $6.6B $4.1B
 
Minority Interest in Earnings -$43M -$38M -$81M -$82M -$57M
Net Income to Common Excl Extra Items $14.1B $8.9B $7.5B $6.6B $8.1B
 
Basic EPS (Cont. Ops) $6.51 $4.23 $3.55 $3.13 $3.98
Diluted EPS (Cont. Ops) $6.47 $4.21 $3.52 $3.10 $3.92
Weighted Average Basic Share $4.1B $3.9B $3.9B $3.8B $3.7B
Weighted Average Diluted Share $4.2B $3.9B $3.9B $3.9B $3.8B
 
EBITDA -- -- -- -- --
EBIT $21.7B $17.2B $45B $54.1B $51B
 
Revenue (Reported) $37.4B $38.8B $39.8B $41.2B $43.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $21.7B $17.2B $45B $54.1B $51B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $309.6B $262B $342B $260.9B $276.5B
Short Term Investments $329.2B $279.3B $238.7B $245.1B $221.5B
Accounts Receivable, Net $44.8B $54.3B $54.2B $53.9B $50.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $979B $923.4B $1T $905.9B $823.2B
 
Property Plant And Equipment -- $24.3B $26.3B $28.7B $30.2B
Long-Term Investments $647B $700.3B $716.2B $721.8B $720.7B
Goodwill $22.2B $21.3B $19.7B $20.1B $19.3B
Other Intangibles $4.7B $4.5B $4.4B $4.4B $4.5B
Other Long-Term Assets -- -- -- -- --
Total Assets $2.3T $2.3T $2.4T $2.4T $2.4T
 
Accounts Payable $50.5B $61.4B $69.2B $63.5B $66.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $11.5B $12B $21.6B $17.2B $19.6B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $279.5B $280.7B $318.8B $379.1B $369.9B
 
Long-Term Debt $271.7B $254.4B $271.6B $286.6B $287.3B
Capital Leases -- -- -- -- --
Total Liabilities $2.1T $2.1T $2.2T $2.2T $2.1T
 
Common Stock $19.5B $19B $19B $17.6B $17.9B
Other Common Equity Adj -$32.1B -$38.8B -$47.1B -$44.8B -$47.9B
Common Equity $180B $183B $182.2B $187.9B $190.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $758M $700M $649M $798M $768M
Total Equity $200.2B $202.7B $201.8B $206.3B $209.4B
 
Total Liabilities and Equity $2.3T $2.3T $2.4T $2.4T $2.4T
Cash and Short Terms $638.8B $541.3B $580.8B $506B $498B
Total Debt $301.2B $282.3B $318.7B $324.1B $335.8B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $299.2B $284B $296.9B $246.1B $337.5B
Short Term Investments $295.3B $231.4B $225.6B $246.5B $235.8B
Accounts Receivable, Net $61.1B $80.5B $60.9B $64.6B $64B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $965.3B $957.7B $920.7B $875.4B $961.2B
 
Property Plant And Equipment -- -- $27.8B $29.4B $32.3B
Long-Term Investments $681.5B $719.4B $746B $741.3B $1T
Goodwill $22.1B $19.6B $20B $19.7B $19.9B
Other Intangibles $4.7B $4.5B $4.6B $4.2B $4.4B
Other Long-Term Assets -- -- -- -- --
Total Assets $2.3T $2.4T $2.4T $2.4T $2.6T
 
Accounts Payable $59.4B $96.5B $69.4B $73.6B $90.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $12.8B $18.6B $19.5B $19.8B $55.6B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $312.7B $335B $369.9B $417.5B $494.4B
 
Long-Term Debt $264.6B $257.4B $274.5B $280.3B $317.8B
Capital Leases -- -- -- -- --
Total Liabilities $2.1T $2.2T $2.2T $2.2T $2.4T
 
Common Stock $18B $19B $20.3B $18.1B $16.4B
Other Common Equity Adj -$35.1B -$45.5B -$45.9B -$46.7B -$43.8B
Common Equity -- -- -- -- --
Total Preferred Equity -$2.3B -- -- $493M --
Minority Interest, Total $751M $612M $703M $834M $908M
Total Equity $202.9B $199.6B $209.4B $209.1B $214.1B
 
Total Liabilities and Equity $2.3T $2.4T $2.4T $2.4T $2.6T
Cash and Short Terms $594.5B $515.5B $522.5B $492.6B $573.3B
Total Debt $296B $297.5B $314.9B $319B $373.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $11.1B $21.9B $15.1B $9.2B $12.7B
Depreciation & Amoritzation $3.9B $4B $4.3B $4.6B $4.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$23.5B $47.1B $25.1B -$73.4B -$19.7B
 
Capital Expenditures $3.4B $4.1B $5.6B $6.6B $6.5B
Cash Acquisitions -- -- $5.7B -$1.4B --
Cash From Investing -$92.4B -$110.7B -$79.5B -$8.5B $86.3B
 
Dividends Paid (Ex Special Dividend) -$5.4B -$5.2B -$5B -$5.2B -$5.2B
Special Dividend Paid
Long-Term Debt Issued $76.5B $70.7B $104.7B $65.8B $99.1B
Long-Term Debt Repaid -$63.4B -$75B -$57.1B -$65B -$93B
Repurchase of Common Stock -$4.4B -$11.4B -$3.3B -$6.1B -$7.5B
Other Financing Activities -$411M -$337M -$344M -$329M -$454M
Cash From Financing $233.6B $17.3B $137.8B $687M -$38.3B
 
Beginning Cash (CF) $193.9B $309.6B $262B $342B $260.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $117.7B -$46.4B $83.4B -$81.2B $28.3B
Ending Cash (CF) $309.6B $262B $342B $260.9B $276.5B
 
Levered Free Cash Flow -$26.9B $43B $19.4B -$80B -$26.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $7.9B $4.3B $4.6B $3.4B $4.1B
Depreciation & Amoritzation $962M $1B $1.1B $1.1B $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $23.2B -$9.2B -$30.5B -$10.8B -$58.7B
 
Capital Expenditures $830M $1.2B $1.6B $1.6B $1.5B
Cash Acquisitions -- -- -$29M -- --
Cash From Investing -$40.9B -$38.8B -$3.1B $14.8B -$99B
 
Dividends Paid (Ex Special Dividend) -$1.4B -$1.3B -$1.3B -$1.3B -$1.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $15.5B $31.8B $15.7B $20.4B $29.6B
Long-Term Debt Repaid -$22.4B -$17.1B -$12.5B -$20.1B -$23.1B
Repurchase of Common Stock -$3B -$2.8B -- -$963M -$3.3B
Other Financing Activities -$312M -$330M -$315M -$433M -$754M
Cash From Financing $33.3B $58.4B $15.8B $12.4B $185B
 
Beginning Cash (CF) $309.6B $262B $342B $260.9B $276.5B
Foreign Exchange Rate Adjustment -$452M -$233M -$274M -$4.6B $4.5B
Additions / Reductions $15.5B $10.3B -$17.8B $16.4B $27.3B
Ending Cash (CF) $324.7B $272.1B $324B $272.7B $308.3B
 
Levered Free Cash Flow $22.4B -$10.5B -$32.1B -$12.4B -$60.2B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $21.6B $16.9B $13.5B $8.3B --
Depreciation & Amoritzation $4B $4.1B $4.4B $4.5B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $19.3B $37.8B -$73.7B -$16.7B --
 
Capital Expenditures $3.9B $4.8B $6.3B $6.7B $4.8B
Cash Acquisitions -- $1.9B $3.8B -$1.4B --
Cash From Investing -$78.9B -$93.4B $24.1B -$24.1B --
 
Dividends Paid (Ex Special Dividend) -$5.3B -$5B -$5B -$5.2B -$4B
Special Dividend Paid
Long-Term Debt Issued $59.5B $89.5B $77.1B $81.2B --
Long-Term Debt Repaid -$73B -$61.5B -$64.6B -$78.2B --
Repurchase of Common Stock -$8.2B -$6.4B -$1.1B -$7.4B --
Other Financing Activities -$328M -$347M -$332M -$450M --
Cash From Financing $50.5B $43.1B $66.2B -$4.6B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.1B -$12.6B $16.6B -$45.3B --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $15.4B $33B -$80B -$23.4B --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $7.9B $4.3B $4.6B $3.4B $4.1B
Depreciation & Amoritzation $962M $1B $1.1B $1.1B $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $23.2B -$9.2B -$30.5B -$10.8B -$58.7B
 
Capital Expenditures $830M $1.2B $1.6B $1.6B $1.5B
Cash Acquisitions -- -- -$29M -- --
Cash From Investing -$40.9B -$38.8B -$3.1B $14.8B -$99B
 
Dividends Paid (Ex Special Dividend) -$1.4B -$1.3B -$1.3B -$1.3B -$1.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $15.5B $31.8B $15.7B $20.4B $29.6B
Long-Term Debt Repaid -$22.4B -$17.1B -$12.5B -$20.1B -$23.1B
Repurchase of Common Stock -$3B -$2.8B -- -$963M -$3.3B
Other Financing Activities -$312M -$330M -$315M -$433M -$754M
Cash From Financing $33.3B $58.4B $15.8B $12.4B $185B
 
Beginning Cash (CF) $309.6B $262B $342B $260.9B $276.5B
Foreign Exchange Rate Adjustment -$452M -$233M -$274M -$4.6B $4.5B
Additions / Reductions $15.5B $10.3B -$17.8B $16.4B $27.3B
Ending Cash (CF) $324.7B $272.1B $324B $272.7B $308.3B
 
Levered Free Cash Flow $22.4B -$10.5B -$32.1B -$12.4B -$60.2B

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock