Financhill
Buy
79

CLS Quote, Financials, Valuation and Earnings

Last price:
$120.86
Seasonality move :
4.87%
Day range:
$109.00 - $126.15
52-week range:
$35.56 - $133.67
Dividend yield:
0%
P/E ratio:
32.32x
P/S ratio:
1.49x
P/B ratio:
7.40x
Volume:
8.3M
Avg. volume:
3.9M
1-year change:
235.13%
Market cap:
$14B
Revenue:
$9.6B
EPS (TTM):
$3.74
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.7B $5.6B $7.3B $8B $9.6B
Revenue Growth (YoY) -2.38% -1.97% 28.67% 9.81% 21.17%
 
Cost of Revenues $5.3B $5.1B $6.6B $7.2B $8.6B
Gross Profit $437.6M $487M $636.3M $778.5M $1B
Gross Profit Margin 7.61% 8.64% 8.78% 9.78% 10.72%
 
R&D Expenses $29.9M $38.4M $46.3M $60.9M $78M
Selling, General & Admin $230.7M $245.1M $279.9M $279.6M $293.5M
Other Inc / (Exp) -$23.5M -$7.3M -$6.7M -$15.2M -$34.4M
Operating Expenses $286.2M $309M $366.3M $380.1M $415M
Operating Income $151.4M $178M $270M $398.4M $618.7M
 
Net Interest Expenses $37.7M $34.7M $59.7M $76.6M $52.1M
EBT. Incl. Unusual Items $90.2M $136M $203.6M $306.6M $532.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.6M $32.1M $58.1M $62M $104.2M
Net Income to Company $60.6M $103.9M $145.5M $244.6M $428M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $60.6M $103.9M $145.5M $244.6M $428M
 
Basic EPS (Cont. Ops) $0.47 $0.82 $1.18 $2.04 $3.62
Diluted EPS (Cont. Ops) $0.47 $0.82 $1.18 $2.03 $3.61
Weighted Average Basic Share $129.1M $126.7M $123.5M $120.1M $118.1M
Weighted Average Diluted Share $129.1M $126.7M $123.6M $120.3M $118.7M
 
EBITDA $252.6M $294M $408.1M $543.6M $736.2M
EBIT $127.9M $167.7M $263.3M $383.2M $584.3M
 
Revenue (Reported) $5.7B $5.6B $7.3B $8B $9.6B
Operating Income (Reported) $151.4M $178M $270M $398.4M $618.7M
Operating Income (Adjusted) $127.9M $167.7M $263.3M $383.2M $584.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4B $1.5B $2B $2.1B $2.5B
Revenue Growth (YoY) -7.05% 9.05% 35.08% 4.79% 18.93%
 
Cost of Revenues $1.3B $1.4B $1.9B $1.9B $2.2B
Gross Profit $113.8M $142.1M $186.2M $223.2M $297.2M
Gross Profit Margin 8.21% 9.4% 9.12% 10.43% 11.68%
 
R&D Expenses $8.4M $10.6M $14.5M $17.6M $23.4M
Selling, General & Admin $59.4M $65.5M $77.1M $75.7M $57.6M
Other Inc / (Exp) -$4.5M -$4.4M -$2.8M -$1.5M -$3.3M
Operating Expenses $73.8M $84.8M $101.8M $103.1M $92.5M
Operating Income $40M $57.3M $84.4M $120.1M $204.7M
 
Net Interest Expenses $9.1M $11.3M $19.3M $14.5M $11.9M
EBT. Incl. Unusual Items $26.4M $41.6M $62.3M $104.1M $189.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.3M $9.7M $19.9M $19.9M $37.8M
Net Income to Company $20.1M $31.9M $42.4M $84.2M $135M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20.1M $31.9M $42.4M $84.2M $151.7M
 
Basic EPS (Cont. Ops) $0.16 $0.26 $0.35 $0.71 $1.30
Diluted EPS (Cont. Ops) $0.16 $0.26 $0.35 $0.70 $1.29
Weighted Average Basic Share $129.1M $124.9M $122.3M $119.2M $116.3M
Weighted Average Diluted Share $129.1M $124.9M $122.4M $119.7M $117.3M
 
EBITDA $66.3M $84.7M $119.1M $161M $241.4M
EBIT $35.5M $49.9M $81.6M $117.7M $201.4M
 
Revenue (Reported) $1.4B $1.5B $2B $2.1B $2.5B
Operating Income (Reported) $40M $57.3M $84.4M $120.1M $204.7M
Operating Income (Adjusted) $35.5M $49.9M $81.6M $117.7M $201.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.7B $5.6B $7.3B $8B $9.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.3B $5.1B $6.6B $7.2B $8.6B
Gross Profit $437.6M $487M $636.3M $778.5M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $29.9M $38.4M $46.3M $60.9M $78M
Selling, General & Admin $230.7M $245.1M $279.9M $279.6M $294.8M
Other Inc / (Exp) -$23.5M -$7.3M -$6.7M -$15.2M -$19.2M
Operating Expenses $286.2M $309M $366.3M $380.1M $416.3M
Operating Income $151.4M $178M $270M $398.4M $624.9M
 
Net Interest Expenses $37.7M $34.7M $59.7M $76.6M $55.1M
EBT. Incl. Unusual Items $90.2M $136M $203.6M $306.6M $550.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.6M $32.1M $58.1M $62M $105.9M
Net Income to Company $60.6M $103.9M $145.5M $244.6M $428M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $60.6M $103.9M $145.5M $244.6M $444.7M
 
Basic EPS (Cont. Ops) $0.48 $0.83 $1.18 $2.04 $3.77
Diluted EPS (Cont. Ops) $0.48 $0.83 $1.18 $2.03 $3.74
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $252.6M $294M $408.1M $543.3M $790.2M
EBIT $127.9M $167.7M $263.3M $382.9M $613.8M
 
Revenue (Reported) $5.7B $5.6B $7.3B $8B $9.6B
Operating Income (Reported) $151.4M $178M $270M $398.4M $624.9M
Operating Income (Adjusted) $127.9M $167.7M $263.3M $382.9M $613.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.6B $7.3B $8B $9.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.1B $6.6B $7.2B $8.6B --
Gross Profit $487M $636.3M $778.5M $1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $38.4M $46.3M $60.9M $78M --
Selling, General & Admin $245.1M $279.9M $279.6M $294.8M --
Other Inc / (Exp) -$7.3M -$6.7M -$15.2M -$19.2M --
Operating Expenses $309M $366.3M $380.1M $416.3M --
Operating Income $178M $270M $398.4M $624.9M --
 
Net Interest Expenses $34.7M $59.7M $76.6M $55.1M --
EBT. Incl. Unusual Items $136M $203.6M $306.6M $550.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32.1M $58.1M $62M $105.9M --
Net Income to Company $103.9M $145.5M $244.6M $428M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $103.9M $145.5M $244.6M $444.7M --
 
Basic EPS (Cont. Ops) $0.83 $1.18 $2.04 $3.77 --
Diluted EPS (Cont. Ops) $0.83 $1.18 $2.03 $3.74 --
Weighted Average Basic Share $506.8M $494M $480.3M $472.3M --
Weighted Average Diluted Share $507M $494.3M $481.2M $474.9M --
 
EBITDA $294M $408.1M $543.3M $790.2M --
EBIT $167.7M $263.3M $382.9M $613.8M --
 
Revenue (Reported) $5.6B $7.3B $8B $9.6B --
Operating Income (Reported) $178M $270M $398.4M $624.9M --
Operating Income (Adjusted) $167.7M $263.3M $382.9M $613.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $463.8M $394M $374.5M $370.4M $423.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.3B $1.4B $1.8B $2.1B
Inventory $1.1B $1.7B $2.4B $2.1B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $81.7M $75.4M $202.8M $228.5M $250.8M
Total Current Assets $2.7B $3.4B $4.3B $4.5B $4.5B
 
Property Plant And Equipment $433.5M $452.5M $510.2M $626.8M $661.6M
Long-Term Investments -- -- -- -- --
Goodwill $198.6M $324.2M $321.8M $321.7M $340.5M
Other Intangibles $238.7M $390.9M $353.8M $325.2M $308M
Other Long-Term Assets $7.3M $6M $17.2M $15.3M $78.2M
Total Assets $3.7B $4.7B $5.6B $5.9B $6B
 
Accounts Payable $854.5M $1.2B $1.4B $1.3B $1.3B
Accrued Expenses $553.1M $884.3M $1.5B $1.8B $1.6B
Current Portion Of Long-Term Debt $67.6M $17M $17.1M $17M --
Current Portion Of Capital Lease Obligations $32.2M $34.5M $35.1M $34.6M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.6B $2.3B $3.1B $3.2B $3B
 
Long-Term Debt $395.6M $638.8M $606.6M $589.3M $770.2M
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $3.2B $4B $4.1B $4.1B
 
Common Stock $1.8B $1.8B $1.7B $1.7B $1.6B
Other Common Equity Adj -$15.2M -$26.8M -$5.7M -$14.9M -$17.6M
Common Equity $1.4B $1.5B $1.7B $1.8B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.5B $1.7B $1.8B $1.9B
 
Total Liabilities and Equity $3.7B $4.7B $5.6B $5.9B $6B
Cash and Short Terms $463.8M $394M $374.5M $370.4M $423.3M
Total Debt $463.2M $655.8M $623.7M $606.3M $796.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $463.8M $394M $374.5M $370.4M $423.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.3B $1.4B $1.8B $2.1B
Inventory $1.1B $1.7B $2.4B $2.1B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $81.7M $75.4M $202.8M $228.5M $250.8M
Total Current Assets $2.7B $3.4B $4.3B $4.5B $4.5B
 
Property Plant And Equipment $433.5M $452.5M $510.2M $626.8M $661.6M
Long-Term Investments -- -- -- -- --
Goodwill $198.6M $324.2M $321.8M $321.7M $340.5M
Other Intangibles $238.7M $390.9M $353.8M $325.2M $308M
Other Long-Term Assets $7.3M $6M $17.2M $15.3M $78.2M
Total Assets $3.7B $4.7B $5.6B $5.9B $6B
 
Accounts Payable $854.5M $1.2B $1.4B $1.3B $1.3B
Accrued Expenses $553.1M $884.3M $1.5B $1.8B $1.6B
Current Portion Of Long-Term Debt $67.6M $17M $17.1M $17M --
Current Portion Of Capital Lease Obligations $32.2M $34.5M $35.1M $34.6M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.6B $2.3B $3.1B $3.2B $3B
 
Long-Term Debt $395.6M $638.8M $606.6M $589.3M $770.2M
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $3.2B $4B $4.1B $4.1B
 
Common Stock $1.8B $1.8B $1.7B $1.7B $1.6B
Other Common Equity Adj -$15.2M -$26.8M -$5.7M -$14.9M -$17.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.5B $1.7B $1.8B $1.9B
 
Total Liabilities and Equity $3.7B $4.7B $5.6B $5.9B $6B
Cash and Short Terms $463.8M $394M $374.5M $370.4M $423.3M
Total Debt $463.2M $655.8M $623.7M $606.3M $796.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $60.6M $103.9M $145.5M $244.6M $428M
Depreciation & Amoritzation $124.7M $126.3M $144.8M $160.4M $151.9M
Stock-Based Compensation $25.8M $33.4M $51M $55.6M $57.4M
Change in Accounts Receivable -$40.7M -$102.4M -$133.3M -$402.2M -$270.7M
Change in Inventories -$99.3M -$521.9M -$717.3M $244.2M $343.7M
Cash From Operations $239.6M $226.8M $297.9M $429.7M $473.9M
 
Capital Expenditures $52.8M $52.2M $109M $125.1M $170.9M
Cash Acquisitions -- -$314.7M -- -- -$36.1M
Cash From Investing -$51M -$364.3M -$108.9M -$122.4M -$212.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $585M -- -- $1.5B
Long-Term Debt Repaid -$155.6M -$435M -$79.2M -$66.6M -$1.4B
Repurchase of Common Stock -$100K -$35.9M -$34.6M -$35.6M -$152M
Other Financing Activities -- -$26M -$50M -$127.2M -$63.4M
Cash From Financing -$204.3M $67.7M -$208.5M -$311.4M -$208.5M
 
Beginning Cash (CF) $479.5M $463.8M $394M $374.5M $370.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15.7M -$69.8M -$19.5M -$4.1M $52.9M
Ending Cash (CF) $463.8M $394M $374.5M $370.4M $423.3M
 
Levered Free Cash Flow $186.8M $174.6M $188.9M $304.6M $303M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $20.1M $31.9M $42.4M $84.2M $135M
Depreciation & Amoritzation $30.8M $34.8M $37.5M $43.3M $15.5M
Stock-Based Compensation $5.1M $9.2M $14.2M $9.8M $10.1M
Change in Accounts Receivable $31.6M -$47.7M -$231.9M -$196.7M -$61.3M
Change in Inventories $113.7M -$207.5M $6.7M $155M $65.1M
Cash From Operations $49.7M $65.8M $101.3M $138.8M $74.9M
 
Capital Expenditures $19.2M $14.4M $32.3M $32.9M $47.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$18.8M -$329M -$32.3M -$31.9M -$51M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $313M
Long-Term Debt Repaid -$5.8M -$375M -$29.4M -$15.9M -$289.5M
Repurchase of Common Stock $13M -- -$12M -$10M -$25.5M
Other Financing Activities -- -- -$16.5M -$28.6M $20.9M
Cash From Financing -$18.5M $180M -$57.8M -$89.6M $900K
 
Beginning Cash (CF) $451.4M $477.2M $363.3M $353.1M $398.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.4M -$83.2M $11.2M $17.3M $24.8M
Ending Cash (CF) $463.8M $394M $374.5M $370.4M $423.3M
 
Levered Free Cash Flow $30.5M $51.4M $69M $105.9M $27.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $60.6M $103.9M $145.5M $244.6M $428M
Depreciation & Amoritzation $124.7M $126.3M $144.8M $160.4M $151.9M
Stock-Based Compensation $25.8M $33.4M $51M $55.6M $57.4M
Change in Accounts Receivable -$40.7M -$102.4M -$133.3M -$402.2M -$270.7M
Change in Inventories -$99.3M -$521.9M -$717.3M $244.2M $343.7M
Cash From Operations $239.6M $226.8M $297.9M $429.7M $473.9M
 
Capital Expenditures $52.8M $52.2M $109M $125.1M $170.9M
Cash Acquisitions -- -- -- -- -$36.1M
Cash From Investing -$51M -$364.3M -$108.9M -$122.4M -$212.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $1.5B
Long-Term Debt Repaid -$155.6M -$435M -$79.2M -$66.6M -$1.4B
Repurchase of Common Stock -$100K -$35.9M -$34.6M -$35.6M -$152M
Other Financing Activities -- -- -- -$127.2M -$63.4M
Cash From Financing -$204.3M $67.7M -$208.5M -$311.4M -$208.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15.7M -$69.8M -$19.5M -$4.1M $52.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $186.8M $174.6M $188.9M $304.6M $303M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $103.9M $145.5M $244.6M $428M --
Depreciation & Amoritzation $126.3M $144.8M $160.4M $151.9M --
Stock-Based Compensation $33.4M $51M $55.6M $57.4M --
Change in Accounts Receivable -$102.4M -$133.3M -$402.2M -$270.7M --
Change in Inventories -$521.9M -$717.3M $244.2M $343.7M --
Cash From Operations $226.8M $297.9M $429.7M $473.9M --
 
Capital Expenditures $52.2M $109M $125.1M $170.9M --
Cash Acquisitions -- -- -- -$36.1M --
Cash From Investing -$364.3M -$108.9M -$122.4M -$212.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $1.5B --
Long-Term Debt Repaid -$435M -$79.2M -$66.6M -$1.4B --
Repurchase of Common Stock -$35.9M -$34.6M -$35.6M -$152M --
Other Financing Activities -- -$50M -$127.2M -$63.4M --
Cash From Financing $67.7M -$208.5M -$311.4M -$208.5M --
 
Beginning Cash (CF) $1.9B $1.5B $1.4B $1.5B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$69.8M -$19.5M -$4.1M $52.9M --
Ending Cash (CF) $1.8B $1.4B $1.4B $1.6B --
 
Levered Free Cash Flow $174.6M $188.9M $304.6M $303M --

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

GET BETTER TRADE IDEAS

Popular

Why Is Qualcomm Stock Going Up?
Why Is Qualcomm Stock Going Up?

Why Is Qualcomm Stock Going Up? QUALCOMM (NASDAQ:QCOM) share price…

Why Is TJX Stock Going Up?
Why Is TJX Stock Going Up?

Off-price retailer The TJX Companies, Inc. (NYSE:TJX) is having a…

Why Is Intuitive Surgical Stock Surging?
Why Is Intuitive Surgical Stock Surging?

Surgeries are scary for lots of reasons, not least because…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Sell
43
Is MSFT Stock a Buy?

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

Sell
38
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 98x

Alerts

Buy
58
EXOD alert for Feb 4

Exodus Movement [EXOD] is down 7.43% over the past day.

Buy
69
IDXX alert for Feb 4

IDEXX Laboratories [IDXX] is down 1.86% over the past day.

Sell
48
OKLO alert for Feb 4

Oklo [OKLO] is down 2.29% over the past day.

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

Show me the best stock