Financhill
Buy
52

CASH Quote, Financials, Valuation and Earnings

Last price:
$69.98
Seasonality move :
7.32%
Day range:
$69.89 - $72.09
52-week range:
$46.68 - $86.00
Dividend yield:
0.29%
P/E ratio:
10.19x
P/S ratio:
2.89x
P/B ratio:
2.15x
Volume:
150.5K
Avg. volume:
188.5K
1-year change:
44.23%
Market cap:
$1.7B
Revenue:
$605M
EPS (TTM):
$6.86
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $443.2M $508.3M $501.3M $577.4M $605M
Revenue Growth (YoY) -2.04% 14.67% -1.38% 15.18% 4.78%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $136.2M $151.1M $171.1M $184.3M $201.5M
Other Inc / (Exp) $19.3M $6K -- -- --
Operating Expenses $197.4M $187.8M $262.7M $241.7M $244.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $115M $156.4M $187.3M $182.1M $198.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.7M $10.7M $28M $16.3M $29.1M
Net Income to Company $109.3M $145.7M $159.4M $165.8M $169.7M
 
Minority Interest in Earnings -$4.6M -$4M -$3M -$2.2M -$1.3M
Net Income to Common Excl Extra Items $104.7M $141.7M $156.4M $163.6M $168.4M
 
Basic EPS (Cont. Ops) $2.94 $4.38 $5.26 $6.01 $6.63
Diluted EPS (Cont. Ops) $2.94 $4.38 $5.26 $5.99 $6.62
Weighted Average Basic Share $34.8M $31.7M $29.2M $26.8M $25.2M
Weighted Average Diluted Share $34.8M $31.8M $29.2M $26.9M $25.2M
 
EBITDA -- -- -- -- --
EBIT $148.8M $163.3M $192.2M $193M $220M
 
Revenue (Reported) $443.2M $508.3M $501.3M $577.4M $605M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $148.8M $163.3M $192.2M $193M $220M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $104.9M $100.7M $117M $128M $123.7M
Revenue Growth (YoY) 10.17% -4% 16.19% 9.38% -3.39%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $32.3M $38.2M $43M $46.7M $49.3M
Other Inc / (Exp) -- $137K -- -- $733K
Operating Expenses $40.8M $98.2M $63.9M $58.1M $77.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $32.8M $75.6M $35M $33.6M $37.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.5M $14.3M $6.6M $5.7M $6.3M
Net Income to Company $29.3M $61.3M $28.4M $27.9M $31.6M
 
Minority Interest in Earnings -$1.2M $18K -$580K -$257K -$199K
Net Income to Common Excl Extra Items $28M $61.3M $27.8M $27.7M $31.4M
 
Basic EPS (Cont. Ops) $0.84 $2.00 $0.98 $1.06 $1.29
Diluted EPS (Cont. Ops) $0.84 $2.00 $0.98 $1.06 $1.29
Weighted Average Basic Share $32.8M $30.2M $28M $25.8M $24.2M
Weighted Average Diluted Share $32.8M $30.3M $28.1M $25.8M $24.3M
 
EBITDA -- -- -- -- --
EBIT $34.9M $76.9M $36M $39.5M $41M
 
Revenue (Reported) $104.9M $100.7M $117M $128M $123.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $34.9M $76.9M $36M $39.5M $41M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $452.9M $504.1M $517.6M $588.3M $600.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $134.3M $157M $175.9M $188M $204.1M
Other Inc / (Exp) $19.3M $143K $458K -- $733K
Operating Expenses $193.2M $245.2M $228.4M $235.9M $264.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $124.9M $199.2M $146.7M $180.8M $203.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.5M $21.4M $20.3M $15.5M $29.7M
Net Income to Company $116.4M $177.8M $126.5M $165.3M $173.4M
 
Minority Interest in Earnings -$4.7M -$2.8M -$3.6M -$1.9M -$1.2M
Net Income to Common Excl Extra Items $111.7M $175M $122.9M $163.4M $172.1M
 
Basic EPS (Cont. Ops) $3.20 $5.55 $4.21 $6.11 $6.86
Diluted EPS (Cont. Ops) $3.20 $5.55 $4.21 $6.09 $6.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $147.8M $205.2M $151.3M $196.5M $221.6M
 
Revenue (Reported) $452.9M $504.1M $517.6M $588.3M $600.6M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $147.8M $205.2M $151.3M $196.5M $221.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $104.9M $100.7M $117M $128M $123.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $32.3M $38.2M $43M $46.7M $49.3M
Other Inc / (Exp) -- $137K -- -- $733K
Operating Expenses $40.8M $98.2M $63.9M $58.1M $77.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $32.8M $75.6M $35M $33.6M $37.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.5M $14.3M $6.6M $5.7M $6.3M
Net Income to Company $29.3M $61.3M $28.4M $27.9M $31.6M
 
Minority Interest in Earnings -$1.2M $18K -$580K -$257K -$199K
Net Income to Common Excl Extra Items $28M $61.3M $27.8M $27.7M $31.4M
 
Basic EPS (Cont. Ops) $0.84 $2.00 $0.98 $1.06 $1.29
Diluted EPS (Cont. Ops) $0.84 $2.00 $0.98 $1.06 $1.29
Weighted Average Basic Share $32.8M $30.2M $28M $25.8M $24.2M
Weighted Average Diluted Share $32.8M $30.3M $28.1M $25.8M $24.3M
 
EBITDA -- -- -- -- --
EBIT $34.9M $76.9M $36M $39.5M $41M
 
Revenue (Reported) $104.9M $100.7M $117M $128M $123.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $34.9M $76.9M $36M $39.5M $41M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $427.4M $314M $388M $375.6M $158.3M
Short Term Investments $814.5M $1.9B $1.9B $1.8B $1.7B
Accounts Receivable, Net $16.6M $16.3M $18M $23.3M $31.4M
Inventory -- -- -- -- --
Prepaid Expenses $8.3M -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.3B $2.5B $2.5B $2.4B $2.1B
 
Property Plant And Equipment $247.6M $258M $246.1M $250.9M $244.4M
Long-Term Investments $1.4B $1.9B $1.9B $1.8B $1.8B
Goodwill $309.5M $309.5M $309.5M $309.5M $309.5M
Other Intangibles $41.7M $33.1M $25.7M $20.7M $16.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $6.1B $6.7B $6.7B $7.5B $7.5B
 
Accounts Payable $1.9M -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $13M $377M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.9M -- -- $13M $377M
 
Long-Term Debt $87.5M $92.8M $36M $33.9M $33.4M
Capital Leases -- -- -- -- --
Total Liabilities $5.2B $5.8B $6.1B $6.9B $6.7B
 
Common Stock $344K $317K $288K $262K $248K
Other Common Equity Adj $17.5M $7.6M -$213.1M -$255.4M -$153.4M
Common Equity $843.7M $870.7M $645.2M $651.6M $839.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.6M $1.2M -$30K -$1M -$277K
Total Equity $847.3M $871.9M $645.1M $650.6M $839.6M
 
Total Liabilities and Equity $6.1B $6.7B $6.7B $7.5B $7.5B
Cash and Short Terms $1.2B $2.2B $2.3B $2.2B $1.9B
Total Debt $87.5M $92.8M $36M $46.9M $410.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $1.2B $369.2M $671.6M $597.4M
Short Term Investments $797.4M $1.8B $1.8B $1.9B $1.5B
Accounts Receivable, Net $17.1M $17.2M $20.2M $27.1M $35.3M
Inventory -- -- -- -- --
Prepaid Expenses $11.3M $17M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.4B $3.3B $2.4B $2.7B $2.3B
 
Property Plant And Equipment $246.7M $278.8M $272.2M $267.2M $245M
Long-Term Investments $1.3B $1.8B $1.9B $1.9B $1.5B
Goodwill $309.5M $309.5M $309.5M $309.5M $297.9M
Other Intangibles $39.7M $31.7M $24.4M $19.7M $15.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $7.3B $7.6B $6.7B $7.9B $7.6B
 
Accounts Payable $2.1M -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.1M -- -- -- --
 
Long-Term Debt $96.8M $92.3M $35M $33.6M $33.4M
Capital Leases -- -- -- -- --
Total Liabilities $6.5B $6.8B $6B $7.2B $6.8B
 
Common Stock $326K $301K $282K $260K $241K
Other Common Equity Adj $20.1M $724K -$201.7M -$188.4M -$190.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.5M $642K -$207K -$510K -$756K
Total Equity $813.2M $826.2M $659.1M $729.3M $776.4M
 
Total Liabilities and Equity $7.3B $7.6B $6.7B $7.9B $7.6B
Cash and Short Terms $2.4B $3B $2.2B $2.5B $2.1B
Total Debt $96.8M $92.3M $35M $33.6M $33.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $109.3M $145.7M $159.4M $165.8M $169.7M
Depreciation & Amoritzation $60.7M $59M $61.6M $65M $57.8M
Stock-Based Compensation $10.2M $6.9M $10M $11.1M $10.3M
Change in Accounts Receivable $2.1M $374K -$1.7M -$5.3M -$8.1M
Change in Inventories -- -- -- -- --
Cash From Operations $467.2M $581.6M $268.8M $303.1M $453.5M
 
Capital Expenditures $65.9M $64M $438.9M $449.9M $276.8M
Cash Acquisitions $3.5M -- -- -- --
Cash From Investing -$206.3M -$1.1B -$310.9M -$920.8M -$227.7M
 
Dividends Paid (Ex Special Dividend) -$7.1M -$6.4M -$5.9M -$5.4M -$5.1M
Special Dividend Paid
Long-Term Debt Issued -- -- $20M -- --
Long-Term Debt Repaid -$1.7M -$32K -$75.1M -- --
Repurchase of Common Stock -$118.7M -$99.9M -$168.2M -$120.4M -$86.9M
Other Financing Activities -$11M -$9.6M -$6.9M -$5.4M -$1.2M
Cash From Financing $40M $422.9M $117.8M $604.9M -$443.2M
 
Beginning Cash (CF) $126.5M $427.4M $314M $388M $375.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $300.9M -$113.8M $75.8M -$12.8M -$217.3M
Ending Cash (CF) $427.4M $314M $388M $375.6M $158.3M
 
Levered Free Cash Flow $401.3M $517.6M -$170.1M -$146.8M $176.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $29.3M $61.3M $28.4M $27.9M $31.6M
Depreciation & Amoritzation $14.1M $15.3M $14.6M $14.7M $14.9M
Stock-Based Compensation $1M $3.4M $3.3M $1.2M $1.6M
Change in Accounts Receivable -$506K -$987K -$2.2M -$3.8M -$3.9M
Change in Inventories -- -- -- -- --
Cash From Operations $170.1M $157.1M $42.4M $22.4M -$76.6M
 
Capital Expenditures $13.7M $107.4M $166.3M $108.1M $54.9M
Cash Acquisitions -- -- -- -- $600.2M
Cash From Investing -$182.4M -$147.5M $45.4M -$43.6M $297.6M
 
Dividends Paid (Ex Special Dividend) -$1.6M -$1.5M -$1.4M -$1.3M -$1.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$8K -$7K -- -- --
Repurchase of Common Stock -$56.8M -$104.5M -$26.9M -$15.9M -$57M
Other Financing Activities -$2.3M -$1.1M -$1.8M -$46K -$678K
Cash From Financing $1.2B $906.4M -$107.1M $316.6M $220.1M
 
Beginning Cash (CF) $427.4M $314M $388M $375.6M $158.3M
Foreign Exchange Rate Adjustment $445K $66K $387K $618K -$2M
Additions / Reductions $1.2B $916M -$19.3M $295.4M $441.1M
Ending Cash (CF) $1.6B $1.2B $369.2M $671.6M $597.4M
 
Levered Free Cash Flow $156.4M $49.7M -$124M -$85.7M -$131.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $116.4M $177.8M $126.5M $165.3M $173.4M
Depreciation & Amoritzation $59.5M $60.3M $60.8M $65.1M $58M
Stock-Based Compensation $7.8M $9.2M $9.8M $9M $10.7M
Change in Accounts Receivable $926K -$107K -$2.9M -$6.9M -$8.2M
Change in Inventories -- -- -- -- --
Cash From Operations $501.8M $568.7M $154.1M $283.2M $354.5M
 
Capital Expenditures $59.6M $157.7M $497.8M $391.7M $223.5M
Cash Acquisitions $3.5M -- -- -- $600.2M
Cash From Investing -$294.2M -$1.1B -$117.9M -$1B $113.6M
 
Dividends Paid (Ex Special Dividend) -$6.8M -$6.3M -$5.8M -$5.3M -$5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid $20.1M -$31K -- -- --
Repurchase of Common Stock -$144.8M -$147.6M -$90.7M -$109.4M -$127.9M
Other Financing Activities -$11.4M -$8.3M -$7.6M -$3.6M -$1.8M
Cash From Financing $1.2B $158.4M -$895.7M $1B -$539.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B -$356.4M -$859.5M $301.9M -$71.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $442.3M $410.9M -$343.7M -$108.5M $131M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $29.3M $61.3M $28.4M $27.9M $31.6M
Depreciation & Amoritzation $14.1M $15.3M $14.6M $14.7M $14.9M
Stock-Based Compensation $1M $3.4M $3.3M $1.2M $1.6M
Change in Accounts Receivable -$506K -$987K -$2.2M -$3.8M -$3.9M
Change in Inventories -- -- -- -- --
Cash From Operations $170.1M $157.1M $42.4M $22.4M -$76.6M
 
Capital Expenditures $13.7M $107.4M $166.3M $108.1M $54.9M
Cash Acquisitions -- -- -- -- $600.2M
Cash From Investing -$182.4M -$147.5M $45.4M -$43.6M $297.6M
 
Dividends Paid (Ex Special Dividend) -$1.6M -$1.5M -$1.4M -$1.3M -$1.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$8K -$7K -- -- --
Repurchase of Common Stock -$56.8M -$104.5M -$26.9M -$15.9M -$57M
Other Financing Activities -$2.3M -$1.1M -$1.8M -$46K -$678K
Cash From Financing $1.2B $906.4M -$107.1M $316.6M $220.1M
 
Beginning Cash (CF) $427.4M $314M $388M $375.6M $158.3M
Foreign Exchange Rate Adjustment $445K $66K $387K $618K -$2M
Additions / Reductions $1.2B $916M -$19.3M $295.4M $441.1M
Ending Cash (CF) $1.6B $1.2B $369.2M $671.6M $597.4M
 
Levered Free Cash Flow $156.4M $49.7M -$124M -$85.7M -$131.5M

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

GET BETTER TRADE IDEAS

Popular

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Is VUG a Good ETF to Buy?
Is VUG a Good ETF to Buy?

For the last few years, earnings growth from the tech…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

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

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Alerts

Sell
5
CABO alert for Mar 14

Cable One [CABO] is down 14.08% over the past day.

Sell
38
ADBE alert for Mar 14

Adobe [ADBE] is down 13.89% over the past day.

Sell
29
CAR alert for Mar 14

Avis Budget Group [CAR] is down 11.48% over the past day.

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

Show me the best stock