Financhill
Buy
63

CG Quote, Financials, Valuation and Earnings

Last price:
$50.21
Seasonality move :
2.18%
Day range:
$48.62 - $50.86
52-week range:
$36.65 - $55.11
Dividend yield:
2.79%
P/E ratio:
167.27x
P/S ratio:
8.12x
P/B ratio:
3.24x
Volume:
3.2M
Avg. volume:
2.6M
1-year change:
24.55%
Market cap:
$17.9B
Revenue:
$1.3B
EPS (TTM):
$0.30
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.7B $1.9B $5.5B $3.4B $1.3B
Revenue Growth (YoY) 49.43% -30.56% 194.76% -39.35% -60.53%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $494.4M $349.3M $431.7M $575.8M $652.1M
Other Inc / (Exp) -$23.9M -$21.3M $2.5M -$41.5M $6.9M
Operating Expenses $1.5B $1.3B $1.5B $1.8B $1.9B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.2B $580M $4B $1.6B -$600.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49M $197.2M $982.3M $287.8M -$104.2M
Net Income to Company $1.2B $382.8M $3B $1.3B -$496.7M
 
Minority Interest in Earnings -$803.5M -$34.6M -$70.5M -$59.7M -$111.7M
Net Income to Common Excl Extra Items $380.9M $348.2M $3B $1.2B -$608.4M
 
Basic EPS (Cont. Ops) $3.05 $0.99 $8.37 $3.39 -$1.68
Diluted EPS (Cont. Ops) $2.82 $0.97 $8.20 $3.35 -$1.68
Weighted Average Basic Share $113.1M $350.5M $355.2M $361.3M $361.4M
Weighted Average Diluted Share $122.6M $358.4M $362.6M $365.7M $361.4M
 
EBITDA -- -- -- -- --
EBIT $1.4B $837.5M $4.3B $1.9B -$58M
 
Revenue (Reported) $2.7B $1.9B $5.5B $3.4B $1.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.4B $837.5M $4.3B $1.9B -$58M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $747.7M $1.1B $813.7M $627.3M $1.3B
Revenue Growth (YoY) 20.6% 43.33% -24.07% -22.91% 106.35%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $91.1M $99.6M $149.2M $143M $176.6M
Other Inc / (Exp) $23.9M -$100K -$30.3M -$9.3M $2.5M
Operating Expenses $332.6M $370.4M $455.1M $475.1M $505.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $415.1M $701.3M $358.6M $152.2M $788.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $82.4M $153.9M $76.2M $41.2M $173.1M
Net Income to Company $332.7M $547.4M $282.4M $111M $615.7M
 
Minority Interest in Earnings -$37.2M -$14.6M -$1.6M -$29.7M -$20M
Net Income to Common Excl Extra Items $295.5M $532.8M $280.8M $81.3M $595.7M
 
Basic EPS (Cont. Ops) $0.84 $1.50 $0.77 $0.23 $1.67
Diluted EPS (Cont. Ops) $0.82 $1.46 $0.77 $0.22 $1.63
Weighted Average Basic Share $351.6M $356M $362.9M $360.6M $357.7M
Weighted Average Diluted Share $358.4M $364.7M $366.8M $363.7M $364.8M
 
EBITDA -- -- -- -- --
EBIT $475.3M $773.8M $439.6M $286.1M $981.1M
 
Revenue (Reported) $747.7M $1.1B $813.7M $627.3M $1.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $475.3M $773.8M $439.6M $286.1M $981.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2B $5.3B $4B $2.3B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $390.4M $408.8M $518.5M $659.3M $693.6M
Other Inc / (Exp) -$55.9M $27.2M -$58.1M $19.4M -$12.6M
Operating Expenses $1.3B $1.4B $1.7B $1.9B $2B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$157.4M $3.8B $2.3B $413.3M $285.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $54.8M $876M $523.7M $81.1M $92.1M
Net Income to Company -$212.2M $2.9B $1.8B $332.2M $193.5M
 
Minority Interest in Earnings $33.3M -$93.5M -$41.1M -$121.4M -$76M
Net Income to Common Excl Extra Items -$178.9M $2.8B $1.7B $210.8M $117.5M
 
Basic EPS (Cont. Ops) -$0.62 $8.04 $4.86 $0.59 $0.35
Diluted EPS (Cont. Ops) -$0.65 $7.88 $4.79 $0.58 $0.30
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $92.5M $4.1B $2.6B $906.3M $968.6M
 
Revenue (Reported) $1.2B $5.3B $4B $2.3B $2.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $92.5M $4.1B $2.6B $906.3M $968.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $842.4M $4.2B $2.7B $1.7B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $240.9M $300.4M $387.2M $470.7M $512.2M
Other Inc / (Exp) -$38.9M $9.6M -$51M $9.9M -$9.6M
Operating Expenses $959.5M $1.1B $1.3B $1.5B $1.5B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$117.1M $3.1B $1.4B $241.8M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $54.7M $733.5M $274.9M $68.2M $264.5M
Net Income to Company -$171.8M $2.4B $1.1B $173.6M $863.8M
 
Minority Interest in Earnings $1.2M -$57.7M -$28.3M -$90M -$54.3M
Net Income to Common Excl Extra Items -$170.6M $2.3B $1.1B $83.6M $809.5M
 
Basic EPS (Cont. Ops) -$0.50 $6.56 $3.05 $0.24 $2.26
Diluted EPS (Cont. Ops) -$0.53 $6.42 $3.01 $0.23 $2.21
Weighted Average Basic Share $1B $1.1B $1.1B $1.1B $1.1B
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B $1.1B
 
EBITDA -- -- -- -- --
EBIT $77.8M $3.3B $1.6B $631.9M $1.7B
 
Revenue (Reported) $842.4M $4.2B $2.7B $1.7B $2.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $77.8M $3.3B $1.6B $631.9M $1.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $915.8M $1.1B $2.6B $1.6B $1.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.3B $1.5B $3.1B $2.3B $2.6B
 
Property Plant And Equipment $312M $510.3M $505M $476.9M $493.7M
Long-Term Investments $11.8B $13.4B $17.5B $17.7B $17.2B
Goodwill $16.1M $16.8M $13.3M $103.9M $104M
Other Intangibles $46.2M $31.9M $21.6M $793.9M $662.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $13.8B $15.6B $21.3B $21.4B $21.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $542.1M $436.7M $388.1M $362.5M $275.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $10.8B $12.7B $15.5B $14.6B $15.4B
 
Common Stock $703.8M $3.5M $3.6M $3.6M $3.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $618.6M $2.7B $5.3B $6.2B $5.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.4B $241M $427.2M $600.3M $593.1M
Total Equity $3B $2.9B $5.7B $6.8B $5.8B
 
Total Liabilities and Equity $13.8B $15.6B $21.3B $21.4B $21.2B
Cash and Short Terms $915.8M $1.1B $2.6B $1.6B $1.8B
Total Debt $7B $8B $8.5B $8.7B $9.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.3B $2.5B $1.5B $1.6B $1.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.7B $3B $2.1B $2.4B $2.8B
 
Property Plant And Equipment $321.6M $503.6M $467.9M $492.2M $527.7M
Long-Term Investments $11.9B $17.1B $17.5B $17.1B $18.5B
Goodwill -- -- $103M $103.8M $104.1M
Other Intangibles -- -- $822.1M $692.2M $566.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $14.2B $20.8B $21.1B $21B $22.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $448M $391.2M $351.6M $290M $219.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $11.8B $15.8B $14.4B $14.5B $16.3B
 
Common Stock $3.5M $3.6M $3.6M $3.6M $3.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $218.7M $273.8M $537.2M $584.7M $788.7M
Total Equity $2.4B $5B $6.7B $6.5B $6.3B
 
Total Liabilities and Equity $14.2B $20.8B $21.1B $21B $22.7B
Cash and Short Terms $1.3B $2.5B $1.5B $1.6B $1.9B
Total Debt $7.5B $8.9B $8.3B $9.2B $9.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.2B $382.8M $3B $1.3B -$496.7M
Depreciation & Amoritzation $65.6M $52.1M $52M $147.4M $180.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $111M -$3.5M -$71.4M -$63.2M -$63.5M
Change in Inventories -- -- -- -- --
Cash From Operations $358.6M -$169.2M $1.8B -$379.3M $204.9M
 
Capital Expenditures $27.8M $61.2M $41.4M $659M $66.6M
Cash Acquisitions -- -- $9.2M -$150.2M --
Cash From Investing -$27.8M -$61.2M -$32.2M -$828.8M -$43.6M
 
Dividends Paid (Ex Special Dividend) -$172.6M -$351.3M -$355.8M -$443.6M -$497.7M
Special Dividend Paid
Long-Term Debt Issued $779.1M $1B $848.7M $697.4M $712.6M
Long-Term Debt Repaid -$127.1M -$333.7M -$562.4M -$16.7M -$17.2M
Repurchase of Common Stock -$439.9M -$26.4M -$161.8M -$185.6M -$203.5M
Other Financing Activities -$188.7M $63M -$16M $24.4M -$93.8M
Cash From Financing -$149.2M $370.3M -$242.5M $114.8M -$99.6M
 
Beginning Cash (CF) $638.3M $828M $989.6M $2.5B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $181.6M $139.9M $1.5B -$1.1B $61.7M
Ending Cash (CF) $828M $989.6M $2.5B $1.4B $1.4B
 
Levered Free Cash Flow $330.8M -$230.4M $1.7B -$1B $138.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $332.7M $547.4M $282.4M $111M $615.7M
Depreciation & Amoritzation $12.9M $13.7M $42.8M $48.9M $46.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $58.5M $14.3M $7.9M $1.2M -$4.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$33.7M $707.1M $300M $799.8M $791.9M
 
Capital Expenditures $13.6M $9.4M $7.6M $17.1M $19.1M
Cash Acquisitions -- $3.3M -$150.2M -- --
Cash From Investing -$13.6M -$6.1M -$227.4M -$29.2M -$14M
 
Dividends Paid (Ex Special Dividend) -$88.3M -$89.3M -$118.3M -$126.3M -$125.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $503.8M $234.9M $57.6M -$88.9M -$107.5M
Long-Term Debt Repaid -$6.2M $13.8M $100K -$2.8M -$37.3M
Repurchase of Common Stock -- -$59.5M -$41.6M -$42.9M -$150.5M
Other Financing Activities $2.8M -$11.7M $112.8M -$94.5M $74.3M
Cash From Financing $412.1M $88.2M $13M -$355.4M -$346.5M
 
Beginning Cash (CF) $559M $1.6B $1.3B $875.7M $917.1M
Foreign Exchange Rate Adjustment $15M -$500K -$32.9M -$18.7M $30.4M
Additions / Reductions $364.8M $789.2M $85.6M $415.2M $431.4M
Ending Cash (CF) $938.8M $2.4B $1.4B $1.3B $1.4B
 
Levered Free Cash Flow -$47.3M $697.7M $292.4M $782.7M $772.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$212.2M $2.9B $1.8B $332.2M $193.5M
Depreciation & Amoritzation $59.6M $53.7M $114.2M $181.7M $180.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$39.6M -$75.3M -$18.1M -$29.9M -$163M
Change in Inventories -- -- -- -- --
Cash From Operations -$676M $1.2B $230.1M -$170M -$152.6M
 
Capital Expenditures $47.6M $50.9M $657.8M $65.2M $68M
Cash Acquisitions -- $9.2M -$150.2M -- --
Cash From Investing -$47.6M -$41.7M -$877.6M -$50.1M -$10M
 
Dividends Paid (Ex Special Dividend) -$299.4M -$355.1M -$414.5M -$489.6M -$504.1M
Special Dividend Paid
Long-Term Debt Issued $1.3B $923.3M $546.5M $980M $1.2B
Long-Term Debt Repaid -$343.5M -$261.9M -$339.8M -$15.1M -$93.6M
Repurchase of Common Stock -$431.8M -$84.5M -$224.2M -$242.4M -$478.6M
Other Financing Activities -$132.6M $54.3M $76.8M -$154.4M $138M
Cash From Financing $130.9M $276.1M -$311.5M $78.5M $218.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$592.7M $1.5B -$959M -$141.6M $55.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$723.6M $1.2B -$427.7M -$235.2M -$220.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$171.8M $2.4B $1.1B $173.6M $863.8M
Depreciation & Amoritzation $38.9M $40.5M $102.7M $137M $137M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$28.3M -$100.1M -$46.8M -$13.5M -$113M
Change in Inventories -- -- -- -- --
Cash From Operations -$110.6M $1.3B -$258.5M -$49.2M -$406.7M
 
Capital Expenditures $37.3M $27M $643.4M $49.6M $51M
Cash Acquisitions -- $9.2M -$150.2M -- --
Cash From Investing -$37.3M -$17.8M -$863.2M -$84.5M -$50.9M
 
Dividends Paid (Ex Special Dividend) -$262.9M -$266.7M -$325.4M -$371.4M -$377.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $902.2M $806.8M $504.6M $787.2M $1.2B
Long-Term Debt Repaid -$303.3M -$231.5M -$8.9M -$7.3M -$83.7M
Repurchase of Common Stock -$26.4M -$84.5M -$146.9M -$203.7M -$478.8M
Other Financing Activities -$57.5M -$66.2M $26.6M -$152.2M $79.6M
Cash From Financing $252.1M $157.9M $88.9M $52.6M $370.7M
 
Beginning Cash (CF) $2.4B $3.5B $5.1B $3.3B $3.6B
Foreign Exchange Rate Adjustment $6.6M -$26.2M -$79.8M -$8.2M $23.7M
Additions / Reductions $104.2M $1.4B -$1B -$81.1M -$86.9M
Ending Cash (CF) $2.5B $4.9B $4B $3.2B $3.6B
 
Levered Free Cash Flow -$147.9M $1.3B -$901.9M -$98.8M -$457.7M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock