Financhill
Sell
38

CI Quote, Financials, Valuation and Earnings

Last price:
$278.62
Seasonality move :
4.78%
Day range:
$276.60 - $282.78
52-week range:
$262.03 - $370.83
Dividend yield:
2.01%
P/E ratio:
26.29x
P/S ratio:
0.35x
P/B ratio:
1.84x
Volume:
963.4K
Avg. volume:
2.2M
1-year change:
-6.83%
Market cap:
$77.5B
Revenue:
$195.2B
EPS (TTM):
$10.60
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $153.7B $160.6B $174.3B $180B $195.2B
Revenue Growth (YoY) 216.55% 4.43% 8.54% 3.31% 8.42%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.1B $14.1B $13B $13.2B $14.8B
Other Inc / (Exp) $103.1B $107.8B $121.4B $128.6B $137.2B
Operating Expenses $114.7B $123.5B $132.4B $141.5B $148.9B
Operating Income -- -- -- -- --
 
Net Interest Expenses $1.7B $1.4B $1.2B $1.2B $1.4B
EBT. Incl. Unusual Items $6.6B $10.9B $6.8B $8.4B $5.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $2.4B $1.4B $1.6B $141M
Net Income to Company $5.1B $8.5B $5.4B $6.8B $5.4B
 
Minority Interest in Earnings -$16M -$31M -$50M -$78M -$208M
Net Income to Common Excl Extra Items $5.1B $8.5B $5.4B $6.7B $5.2B
 
Basic EPS (Cont. Ops) $13.58 $23.17 $15.89 $21.66 $17.57
Diluted EPS (Cont. Ops) $13.44 $22.96 $15.75 $21.41 $17.39
Weighted Average Basic Share $375.9M $365M $338M $309.5M $293.9M
Weighted Average Diluted Share $379.8M $368.4M $341M $313.1M $296.9M
 
EBITDA -- -- -- -- --
EBIT $8.3B $12.3B $8B $9.6B $7B
 
Revenue (Reported) $153.7B $160.6B $174.3B $180B $195.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $8.3B $12.3B $8B $9.6B $7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $41B $44.4B $45.2B $49B $62.8B
Revenue Growth (YoY) 6.17% 8.22% 1.9% 8.49% 28.02%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3B $3.1B $3.2B $3.8B $3.6B
Other Inc / (Exp) $27.8B $31B $32.8B $34.5B $48.3B
Operating Expenses $30.4B $33.7B $37.1B $37.9B $51.5B
Operating Income -- -- -- -- --
 
Net Interest Expenses $336M $303M $304M $365M $376M
EBT. Incl. Unusual Items $1.8B $2.1B $3.5B $1.8B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $406M $424M $713M $391M $367M
Net Income to Company $1.4B $1.6B $2.8B $1.4B $825M
 
Minority Interest in Earnings -$10M -$14M -$21M -$41M -$86M
Net Income to Common Excl Extra Items $1.4B $1.6B $2.8B $1.4B $739M
 
Basic EPS (Cont. Ops) $3.81 $4.84 $9.07 $4.79 $2.65
Diluted EPS (Cont. Ops) $3.78 $4.80 $8.97 $4.74 $2.63
Weighted Average Basic Share $364.4M $335.2M $303.9M $294.1M $278.5M
Weighted Average Diluted Share $367.2M $337.6M $307.5M $297.1M $281.4M
 
EBITDA -- -- -- -- --
EBIT $2.1B $2.4B $3.8B $2.2B $1.6B
 
Revenue (Reported) $41B $44.4B $45.2B $49B $62.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.1B $2.4B $3.8B $2.2B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $157B $170.4B $180B $189.9B $229.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.1B $13.3B $13.3B $14.2B $15B
Other Inc / (Exp) $105.1B $117.4B $127.8B $133.8B $172B
Operating Expenses $116.6B $132.8B $141B $146.6B $183.9B
Operating Income -- -- -- -- --
 
Net Interest Expenses $1.5B $1.3B $1.2B $1.4B $1.4B
EBT. Incl. Unusual Items $6.8B $10.8B $8.4B $6.7B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4B $2.4B $1.7B $1.2B $99M
Net Income to Company $5.3B $8.4B $6.7B $5.5B $3.3B
 
Minority Interest in Earnings -$31M -$40M -$66M -$159M -$310M
Net Income to Common Excl Extra Items $5.3B $8.4B $6.6B $5.3B $3B
 
Basic EPS (Cont. Ops) $14.41 $23.87 $21.22 $17.86 $10.68
Diluted EPS (Cont. Ops) $14.27 $23.65 $21.02 $17.73 $10.60
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $8.2B $12.1B $9.6B $8.1B $4.9B
 
Revenue (Reported) $157B $170.4B $180B $189.9B $229.7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $8.2B $12.1B $9.6B $8.1B $4.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $118.7B $128.5B $134.3B $144.1B $178.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.1B $9.4B $9.7B $10.8B $11B
Other Inc / (Exp) $79.5B $89.1B $95.4B $100.6B $135.4B
Operating Expenses $87.8B $97B $105.6B $110.6B $145.6B
Operating Income -- -- -- -- --
 
Net Interest Expenses $1.1B $915M $904M $1.1B $1.1B
EBT. Incl. Unusual Items $5.5B $5.5B $7B $5.3B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $1.2B $1.5B $1.1B $1B
Net Income to Company $4.3B $4.3B $5.6B $4.3B $2.2B
 
Minority Interest in Earnings -$24M -$33M -$49M -$130M -$232M
Net Income to Common Excl Extra Items $4.3B $4.2B $5.5B $4.1B $2B
 
Basic EPS (Cont. Ops) $11.77 $12.47 $17.77 $14.03 $7.19
Diluted EPS (Cont. Ops) $11.66 $12.35 $17.59 $13.90 $7.11
Weighted Average Basic Share $1.1B $1.1B $937.5M $884.3M $846.1M
Weighted Average Diluted Share $1.1B $1.1B $943.9M $893M $851.9M
 
EBITDA -- -- -- -- --
EBIT $6.6B $6.4B $7.9B $6.4B $4.3B
 
Revenue (Reported) $118.7B $128.5B $134.3B $144.1B $178.7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $6.6B $6.4B $7.9B $6.4B $4.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $4.6B $10.2B $5.1B $5.9B $7.8B
Short Term Investments $937M $1.3B $920M $905M $925M
Accounts Receivable, Net $16B $17.2B $19.6B $22.4B $23.4B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $21.9B $28.9B $26.1B $29.5B $32.4B
 
Property Plant And Equipment $4.5B $4.2B $4B $3.8B $3.9B
Long-Term Investments $937M $1.3B $920M $905M $925M
Goodwill $44.6B $44.6B $45.8B $45.8B $44.3B
Other Intangibles $36.6B $35.2B $34.2B $32.5B $30.9B
Other Long-Term Assets -- -- -- -- --
Total Assets $155.8B $155.5B $154.9B $143.9B $152.8B
 
Accounts Payable $15.5B $5.5B $6.7B $7.8B $8.6B
Accrued Expenses $7.3B $8.5B $7.3B $8B $10B
Current Portion Of Long-Term Debt $27M $18M $23M $33M $42M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $28.4B $30.7B $31.8B $35.8B $41.1B
 
Long-Term Debt $31.9B $29.5B $31.1B $28.1B $28.2B
Capital Leases -- -- -- -- --
Total Liabilities $110.4B $105.1B $107.7B $99.1B $106.4B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj -$941M -$861M -$884M -$1.7B -$1.9B
Common Equity $45.3B $50.3B $47.1B $44.7B $46.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $41M $65M $72M $79M $128M
Total Equity $45.4B $50.4B $47.2B $44.8B $46.4B
 
Total Liabilities and Equity $155.8B $155.5B $154.9B $143.9B $152.8B
Cash and Short Terms $5.6B $11.5B $6B $6.8B $8.7B
Total Debt $37.4B $32.9B $33.7B $31.1B $30.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $5.3B $3.5B $7.1B $8.5B $5.9B
Short Term Investments $1.3B $1.4B $783M $1B $864M
Accounts Receivable, Net $18.6B $20.9B $21.8B $24B $32.4B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $25.6B $26.1B $30B $33.5B $39.2B
 
Property Plant And Equipment $4.2B $4.1B $3.7B $3.9B $3.6B
Long-Term Investments $1.3B $1.4B $783M $1B $864M
Goodwill $44.7B $46.1B $45.8B $45.8B $44.4B
Other Intangibles $35.5B $34.6B $32.9B $31.3B $29.8B
Other Long-Term Assets -- -- -- -- --
Total Assets $160B $154.3B $144.2B $149.6B $157.6B
 
Accounts Payable $17.9B $20.4B $23.5B $7.7B $8.5B
Accrued Expenses $7.2B $7.4B $8B $9.7B $8.9B
Current Portion Of Long-Term Debt $20M $23M $32M $39M $44M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $31.5B $30.4B $35B $39.7B $48.8B
 
Long-Term Debt $29.5B $31.6B $28.1B $28.1B $30.2B
Capital Leases -- -- -- -- --
Total Liabilities $111.9B $106.8B $99.1B $103.9B $115.3B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj -$541M -$1.2B -$2B -$2.1B -$2.2B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $66M $68M $92M $75M $203M
Total Equity $48.1B $47.5B $45.1B $45.8B $42.3B
 
Total Liabilities and Equity $160B $154.3B $144.2B $149.6B $157.6B
Cash and Short Terms $6.7B $4.9B $7.9B $9.5B $6.8B
Total Debt $36B $34.3B $31.6B $31.1B $32.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $5.1B $8.5B $5.4B $6.8B $5.4B
Depreciation & Amoritzation $3.7B $2.8B $2.9B $2.9B $3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$990M -$1.6B -$3.5B -$1.8B -$2.2B
Change in Inventories -- -- -- -- --
Cash From Operations $9.5B $10.4B $7.2B $8.7B $11.8B
 
Capital Expenditures $1.1B $1.1B $1.2B $1.3B $1.6B
Cash Acquisitions -$153M $5.5B -$1.9B $4.8B -$434M
Cash From Investing -$734M $3B -$3.6B $3.1B -$5.2B
 
Dividends Paid (Ex Special Dividend) -$15M -$15M -$1.3B -$1.4B -$1.5B
Special Dividend Paid
Long-Term Debt Issued -- $4.9B $4.3B -- $1.5B
Long-Term Debt Repaid -$4.5B -$9.4B -$4.6B -$500M -$3B
Repurchase of Common Stock -$2B -$4B -$7.7B -$7.6B -$2.3B
Other Financing Activities -$237M -$328M -$112M -$79M -$469M
Cash From Financing -$7.2B -$8.5B -$8.2B -$11.2B -$4.3B
 
Beginning Cash (CF) $3.9B $5.4B $10.2B $5.5B $6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B $4.8B -$4.6B $514M $2.3B
Ending Cash (CF) $5.4B $10.2B $5.5B $6B $8.3B
 
Levered Free Cash Flow $8.4B $9.3B $6B $7.4B $10.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.4B $1.6B $2.8B $1.4B $825M
Depreciation & Amoritzation $702M $734M $726M $766M $650M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.2B -$671M $634M -$600M -$3.1B
Change in Inventories -- -- -- -- --
Cash From Operations $895M $2.1B $3.3B $2.8B $46M
 
Capital Expenditures $252M $350M $338M $403M $399M
Cash Acquisitions -$135M -$61M $4.9B -$457M -$132M
Cash From Investing -$938M -$710M $4.4B -$1.3B -$776M
 
Dividends Paid (Ex Special Dividend) -- -$330M -$341M -$362M -$390M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $953M -- -- -- --
Long-Term Debt Repaid -$2.1B -- -- -$2.9B --
Repurchase of Common Stock -$1B -$2.6B -$3.5B -$624M --
Other Financing Activities -$110M $41M $31M -$54M -$66M
Cash From Financing -$1.7B -$1.7B -$5.5B -$2.6B $439M
 
Beginning Cash (CF) $7.9B $3.9B $4.9B $9.6B $7.5B
Foreign Exchange Rate Adjustment $8M -$19M -$18M -$7M $18M
Additions / Reductions -$1.7B -$319M $2.2B -$1.1B -$291M
Ending Cash (CF) $6.2B $3.5B $7.1B $8.5B $7.2B
 
Levered Free Cash Flow $643M $1.8B $2.9B $2.4B -$353M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $5.3B $8.4B $6.7B $5.5B $3.3B
Depreciation & Amoritzation $3B $2.9B $2.9B $3B $2.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$3B -$2.6B -$783M -$1.9B -$11.5B
Change in Inventories -- -- -- -- --
Cash From Operations $8.8B $7.2B $10.8B $12.4B $6.6B
 
Capital Expenditures $1.1B $1.2B $1.3B $1.6B $1.4B
Cash Acquisitions -$282M $3.7B $4.8B -$433M -$136M
Cash From Investing -$1.7B $686M $3.8B -$5.4B -$2.4B
 
Dividends Paid (Ex Special Dividend) -$15M -$1B -$1.4B -$1.4B -$1.5B
Special Dividend Paid
Long-Term Debt Issued $4.9B $4.3B -- $1.5B $4.5B
Long-Term Debt Repaid -$8B -$7.1B -- -$3.5B -$3B
Repurchase of Common Stock -$2.8B -$8B -$7.3B -$3.5B -$5.6B
Other Financing Activities -$257M -$205M $61M -$466M -$451M
Cash From Financing -$5.5B -$10.6B -$11B -$5.7B -$5.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B -$2.7B $3.7B $1.4B -$1.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7.8B $6B $9.6B $10.9B $5.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $4.3B $4.3B $5.6B $4.3B $2.2B
Depreciation & Amoritzation $2.1B $2.2B $2.2B $2.3B $2.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$3.3B -$4.3B -$1.6B -$1.6B -$11B
Change in Inventories -- -- -- -- --
Cash From Operations $6.1B $2.9B $6.6B $10.3B $5.2B
 
Capital Expenditures $775M $850M $950M $1.2B $1.1B
Cash Acquisitions -$135M -$1.9B $4.8B -$430M -$132M
Cash From Investing -$1.4B -$3.7B $3.7B -$4.7B -$1.9B
 
Dividends Paid (Ex Special Dividend) -$15M -$1B -$1.1B -$1.1B -$1.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.9B $4.3B -- $1.5B $4.5B
Long-Term Debt Repaid -$6.9B -$4.6B -- -$3B -$3B
Repurchase of Common Stock -$2.4B -$6.3B -$5.9B -$1.7B -$5B
Other Financing Activities -$242M -$119M $54M -$333M -$315M
Cash From Financing -$3.8B -$5.8B -$8.6B -$3B -$4.4B
 
Beginning Cash (CF) $18.5B $20.7B $15.5B $23.6B $25.9B
Foreign Exchange Rate Adjustment -$7M -$46M -$98M $2M $6M
Additions / Reductions $800M -$6.7B $1.7B $2.6B -$1.2B
Ending Cash (CF) $19.3B $14B $17.1B $26.2B $24.8B
 
Levered Free Cash Flow $5.3B $2.1B $5.6B $9.1B $4.1B

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
54
Is MSFT Stock a Buy?

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

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock