Financhill
Sell
33

CE Quote, Financials, Valuation and Earnings

Last price:
$69.17
Seasonality move :
0.61%
Day range:
$68.15 - $69.63
52-week range:
$66.73 - $172.16
Dividend yield:
4.05%
P/E ratio:
6.96x
P/S ratio:
0.72x
P/B ratio:
1.04x
Volume:
1.8M
Avg. volume:
3.2M
1-year change:
-55.48%
Market cap:
$7.6B
Revenue:
$10.9B
EPS (TTM):
$9.94
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $6.3B $5.7B $8.5B $9.7B $10.9B
Revenue Growth (YoY) -11.99% -10.2% 50.96% 13.31% 13.1%
 
Cost of Revenues $4.7B $4.4B $5.9B $7.3B $8.3B
Gross Profit $1.6B $1.3B $2.7B $2.4B $2.6B
Gross Profit Margin 25.5% 22.87% 31.42% 24.61% 23.79%
 
R&D Expenses $67M $74M $86M $112M $146M
Selling, General & Admin $483M $482M $633M $824M $1.1B
Other Inc / (Exp) $69M $1.6B $402M $375M $653M
Operating Expenses $574M $578M $744M $998M $1.4B
Operating Income $1B $715M $1.9B $1.4B $1.2B
 
Net Interest Expenses $113M $103M $92M $336M $688M
EBT. Incl. Unusual Items $988M $2.3B $2.2B $1.4B $1.2B
Earnings of Discontinued Ops. -$6M -$12M -$22M -$8M -$9M
Income Tax Expense $124M $247M $330M -$489M -$790M
Net Income to Company $858M $2B $1.9B $1.9B $2B
 
Minority Interest in Earnings -$6M -$7M -$6M -$8M -$4M
Net Income to Common Excl Extra Items $852M $2B $1.9B $1.9B $2B
 
Basic EPS (Cont. Ops) $6.88 $16.85 $16.99 $17.48 $18.01
Diluted EPS (Cont. Ops) $6.84 $16.75 $16.86 $17.34 $17.92
Weighted Average Basic Share $123.9M $117.8M $111.2M $108.4M $108.8M
Weighted Average Diluted Share $124.7M $118.5M $112.1M $109.2M $109.4M
 
EBITDA $1.5B $2.7B $2.7B $2.3B $2.6B
EBIT $1.1B $2.4B $2.3B $1.8B $1.9B
 
Revenue (Reported) $6.3B $5.7B $8.5B $9.7B $10.9B
Operating Income (Reported) $1B $715M $1.9B $1.4B $1.2B
Operating Income (Adjusted) $1.1B $2.4B $2.3B $1.8B $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.4B $2.3B $2.3B $2.7B $2.6B
Revenue Growth (YoY) -11.03% 60.6% 1.55% 18.34% -2.75%
 
Cost of Revenues $1.1B $1.6B $1.8B $2.1B $2B
Gross Profit $327M $715M $546M $673M $622M
Gross Profit Margin 23.18% 31.55% 23.73% 24.72% 23.49%
 
R&D Expenses $19M $21M $25M $32M $32M
Selling, General & Admin $106M $165M $184M $244M $248M
Other Inc / (Exp) $72M $127M $114M $531M $45M
Operating Expenses $131M $192M $219M $317M $320M
Operating Income $196M $523M $327M $356M $302M
 
Net Interest Expenses $27M $28M $120M $173M $164M
EBT. Incl. Unusual Items $241M $622M $321M $714M $183M
Earnings of Discontinued Ops. -$2M -$13M -$1M -$1M -$2M
Income Tax Expense $30M $102M $127M -$236M $61M
Net Income to Company $209M $507M $193M $949M $120M
 
Minority Interest in Earnings -$2M -$1M -$2M $2M -$4M
Net Income to Common Excl Extra Items $207M $506M $191M $951M $116M
 
Basic EPS (Cont. Ops) $1.75 $4.58 $1.76 $8.73 $1.06
Diluted EPS (Cont. Ops) $1.75 $4.56 $1.75 $8.69 $1.06
Weighted Average Basic Share $118M $110.5M $108.4M $108.9M $109.3M
Weighted Average Diluted Share $118.6M $111M $109.1M $109.4M $109.5M
 
EBITDA $359M $737M $580M $1.1B $561M
EBIT $269M $643M $475M $892M $352M
 
Revenue (Reported) $1.4B $2.3B $2.3B $2.7B $2.6B
Operating Income (Reported) $196M $523M $327M $356M $302M
Operating Income (Adjusted) $269M $643M $475M $892M $352M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.5B $7.9B $9.6B $10.7B $10.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.3B $5.5B $6.9B $8.3B $8B
Gross Profit $1.2B $2.3B $2.7B $2.4B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $71M $83M $98M $151M $131M
Selling, General & Admin $470M $600M $725M $1.1B $1B
Other Inc / (Exp) $157M $1.7B $415M $643M $203M
Operating Expenses $564M $705M $863M $1.4B $1.3B
Operating Income $669M $1.6B $1.9B $995M $1.1B
 
Net Interest Expenses $105M $96M $221M $657M $650M
EBT. Incl. Unusual Items $721M $3.3B $2B $981M $655M
Earnings of Discontinued Ops. -$11M -$18M -$11M -$4M -$9M
Income Tax Expense $127M $420M $378M -$1.1B -$452M
Net Income to Company $583M $2.8B $1.7B $2B $1.1B
 
Minority Interest in Earnings -$8M -$5M -$8M -$3M -$8M
Net Income to Common Excl Extra Items $575M $2.8B $1.7B $2B $1.1B
 
Basic EPS (Cont. Ops) $4.84 $24.77 $15.22 $18.67 $10.00
Diluted EPS (Cont. Ops) $4.83 $24.65 $15.13 $18.55 $9.94
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.2B $3.7B $2.7B $2.4B $2.2B
EBIT $832M $3.4B $2.3B $1.7B $1.3B
 
Revenue (Reported) $5.5B $7.9B $9.6B $10.7B $10.5B
Operating Income (Reported) $669M $1.6B $1.9B $995M $1.1B
Operating Income (Adjusted) $832M $3.4B $2.3B $1.7B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.1B $6.3B $7.3B $8.4B $7.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.1B $4.3B $5.3B $6.4B $6.1B
Gross Profit $917M $2B $2B $2B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $54M $63M $75M $114M $99M
Selling, General & Admin $345M $463M $555M $805M $766M
Other Inc / (Exp) $258M $345M $358M $626M $174M
Operating Expenses $416M $543M $662M $1B $984M
Operating Income $501M $1.4B $1.3B $947M $833M
 
Net Interest Expenses $79M $72M $201M $522M $484M
EBT. Incl. Unusual Items $680M $1.7B $1.5B $1.1B $523M
Earnings of Discontinued Ops. -$12M -$18M -$7M -$3M -$3M
Income Tax Expense $130M $303M $351M -$215M $123M
Net Income to Company $538M $1.4B $1.1B $1.3B $397M
 
Minority Interest in Earnings -$6M -$4M -$6M -$1M -$5M
Net Income to Common Excl Extra Items $532M $1.4B $1.1B $1.3B $392M
 
Basic EPS (Cont. Ops) $4.48 $12.21 $10.40 $11.59 $3.59
Diluted EPS (Cont. Ops) $4.47 $12.15 $10.34 $11.53 $3.57
Weighted Average Basic Share $355.6M $336.3M $325M $326.4M $327.7M
Weighted Average Diluted Share $357.2M $337.8M $327.1M $327.9M $328.6M
 
EBITDA $1B $2B $2B $2.1B $1.7B
EBIT $763M $1.8B $1.7B $1.6B $1B
 
Revenue (Reported) $4.1B $6.3B $7.3B $8.4B $7.9B
Operating Income (Reported) $501M $1.4B $1.3B $947M $833M
Operating Income (Adjusted) $763M $1.8B $1.7B $1.6B $1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $463M $955M $536M $1.5B $1.8B
Short Term Investments $40M $533M -- -- --
Accounts Receivable, Net $850M $792M $1.2B $1.4B $1.2B
Inventory $1B $978M $1.5B $2.8B $2.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $43M $55M $80M $241M $272M
Total Current Assets $2.8B $3.8B $3.8B $6.6B $6.2B
 
Property Plant And Equipment $3.9B $4.2B $4.4B $6B $6B
Long-Term Investments $975M $820M $823M $1.1B $1.2B
Goodwill $1.1B $1.2B $1.4B $7.1B $7B
Other Intangibles $312M $319M $735M $4.1B $4B
Other Long-Term Assets $338M $411M $521M $547M $524M
Total Assets $9.5B $10.9B $12B $26.3B $26.6B
 
Accounts Payable $780M $797M $1.2B $1.5B $1.5B
Accrued Expenses $118M $150M $165M $416M $421M
Current Portion Of Long-Term Debt $224M $496M $591M $1B $1.2B
Current Portion Of Capital Lease Obligations $29M $36M $37M $83M $89M
Other Current Liabilities $170M $253M $122M $468M $395M
Total Current Liabilities $1.8B $2B $2.5B $4.1B $4.1B
 
Long-Term Debt $3.4B $3.2B $3.2B $13.4B $12.3B
Capital Leases -- -- -- -- --
Total Liabilities $6.6B $7B $7.4B $20.2B $19B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$300M -$328M -$329M -$518M -$744M
Common Equity $2.5B $3.5B $4.2B $5.6B $7.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $391M $369M $348M $468M $461M
Total Equity $2.9B $3.9B $4.5B $6.1B $7.6B
 
Total Liabilities and Equity $9.5B $10.9B $12B $26.3B $26.6B
Cash and Short Terms $503M $1.5B $536M $1.5B $1.8B
Total Debt $3.9B $3.7B $4B $14.7B $13.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $615M $1.3B $9.7B $1.4B $813M
Short Term Investments $35M $28M -- -- --
Accounts Receivable, Net $716M $1.2B $1.1B $1.3B $1.4B
Inventory $1B $1.2B $1.7B $2.3B $2.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $57M $90M $186M $284M $276M
Total Current Assets $2.8B $4.4B $13.2B $5.9B $5.7B
 
Property Plant And Equipment $4.1B $4.2B $4.3B $5.9B $5.9B
Long-Term Investments $993M $842M $954M $1.2B $1.3B
Goodwill $1.1B $1.1B $1.3B $7B $7B
Other Intangibles $317M $303M $645M $3.9B $3.9B
Other Long-Term Assets $412M $543M $695M $535M $554M
Total Assets $9.8B $11.6B $21.3B $25.5B $25.9B
 
Accounts Payable $699M $1B $1.1B $1.3B $1.4B
Accrued Expenses $131M $161M $223M $286M $341M
Current Portion Of Long-Term Debt $499M $103M $977M $1.2B $1.4B
Current Portion Of Capital Lease Obligations $31M $35M $43M $113M $83M
Other Current Liabilities $263M $104M $163M $320M $405M
Total Current Liabilities $2.4B $1.8B $2.8B $3.6B $4.2B
 
Long-Term Debt $3.1B $3.7B $11.4B $12.3B $11.3B
Capital Leases -- -- -- -- --
Total Liabilities $6.9B $7.3B $16B $18.6B $18.2B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$344M -$328M -$498M -$713M -$727M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $376M $352M $344M $458M $444M
Total Equity $2.9B $4.3B $5.3B $6.9B $7.7B
 
Total Liabilities and Equity $9.8B $11.6B $21.3B $25.5B $25.9B
Cash and Short Terms $650M $1.4B $9.7B $1.4B $813M
Total Debt $4.1B $3.8B $12.3B $13.7B $12.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $858M $2B $1.9B $1.9B $2B
Depreciation & Amoritzation $356M $356M $378M $478M $739M
Stock-Based Compensation $48M $28M $95M $60M $40M
Change in Accounts Receivable $165M $141M -$396M $218M $105M
Change in Inventories $6M $124M -$367M -$253M $398M
Cash From Operations $1.5B $1.3B $1.8B $1.8B $1.9B
 
Capital Expenditures $370M $364M $467M $543M $568M
Cash Acquisitions -$90M $1.5B -$1.1B -$10.5B $532M
Cash From Investing -$493M $592M -$1.1B -$11.1B -$134M
 
Dividends Paid (Ex Special Dividend) -$300M -$293M -$304M -$297M -$305M
Special Dividend Paid
Long-Term Debt Issued $863M $311M $1.2B $11.3B $3.5B
Long-Term Debt Repaid -$451M -$783M -$792M -$526M -$4.5B
Repurchase of Common Stock -$996M -$650M -$1B -$17M --
Other Financing Activities -$50M -$56M -$142M -$175M -$63M
Cash From Financing -$935M -$1.5B -$1B $10.3B -$1.5B
 
Beginning Cash (CF) $439M $463M $955M $536M $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26M $464M -$404M $968M $309M
Ending Cash (CF) $463M $955M $536M $1.5B $1.8B
 
Levered Free Cash Flow $1.1B $979M $1.3B $1.3B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $209M $507M $193M $949M $120M
Depreciation & Amoritzation $90M $94M $105M $185M $209M
Stock-Based Compensation -$3M $22M $16M $4M $3M
Change in Accounts Receivable $29M $35M $155M -$6M -$72M
Change in Inventories $51M -$57M -$70M $153M -$34M
Cash From Operations $431M $630M $467M $403M $79M
 
Capital Expenditures $72M $102M $139M $131M $88M
Cash Acquisitions $2M $6M -- $523M $4M
Cash From Investing -$78M -$108M -$143M $375M -$100M
 
Dividends Paid (Ex Special Dividend) -$73M -$76M -$73M -$76M -$76M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $170M $596M $9B $3.1B $241M
Long-Term Debt Repaid -$273M -$363M -$256M -$3.7B -$534M
Repurchase of Common Stock -$105M -$286M -- -- --
Other Financing Activities -$9M -$99M -$71M -$33M -$7M
Cash From Financing -$290M -$228M $8.6B -$700M -$376M
 
Beginning Cash (CF) $539M $1.1B $783M $1.3B $1.2B
Foreign Exchange Rate Adjustment $13M -$8M -$36M -$17M $25M
Additions / Reductions $63M $294M $8.9B $78M -$397M
Ending Cash (CF) $615M $1.3B $9.7B $1.4B $813M
 
Levered Free Cash Flow $359M $528M $328M $272M -$9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $583M $2.8B $1.7B $2B $1.1B
Depreciation & Amoritzation $356M $369M $418M $704M $829M
Stock-Based Compensation $27M $87M $66M $49M $27M
Change in Accounts Receivable $306M -$457M -$55M $263M $12M
Change in Inventories $50M -$161M -$481M $441M -$152M
Cash From Operations $1.4B $1.4B $1.9B $1.6B $1.3B
 
Capital Expenditures $423M $389M $563M $583M $458M
Cash Acquisitions -$83M $1.6B -$1.1B -$10B --
Cash From Investing -$555M $1.1B -$1.7B -$10.7B -$510M
 
Dividends Paid (Ex Special Dividend) -$296M -$302M -$294M -$305M -$307M
Special Dividend Paid
Long-Term Debt Issued $603M -- $9.2B $5.7B $592M
Long-Term Debt Repaid -$487M -$1.1B -$278M -$4.6B -$1.6B
Repurchase of Common Stock -$505M -$1.2B -$214M -- --
Other Financing Activities -$51M -$144M -$174M -$72M -$50M
Cash From Financing -$737M -$1.9B $8.2B $728M -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $103M $717M $8.4B -$8.3B -$572M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $972M $1.1B $1.3B $1B $844M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $538M $1.4B $1.1B $1.3B $397M
Depreciation & Amoritzation $265M $278M $318M $544M $634M
Stock-Based Compensation $17M $76M $47M $36M $23M
Change in Accounts Receivable $196M -$402M -$61M -$16M -$109M
Change in Inventories $78M -$207M -$321M $373M -$177M
Cash From Operations $1.1B $1.2B $1.3B $1.1B $472M
 
Capital Expenditures $279M $304M $400M $440M $330M
Cash Acquisitions -$83M $7M $2M $532M --
Cash From Investing -$387M $167M -$428M $34M -$342M
 
Dividends Paid (Ex Special Dividend) -$221M -$230M -$220M -$228M -$230M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $476M $1B $9B $3.5B $592M
Long-Term Debt Repaid -$475M -$784M -$270M -$4.4B -$1.4B
Repurchase of Common Stock -$272M -$803M -$17M -- --
Other Financing Activities -$46M -$134M -$166M -$63M -$50M
Cash From Financing -$538M -$943M $8.3B -$1.2B -$1.1B
 
Beginning Cash (CF) $1.6B $2.8B $1.9B $4B $4.5B
Foreign Exchange Rate Adjustment $8M -$12M -$61M -$38M $2M
Additions / Reductions $144M $397M $9.2B -$113M -$994M
Ending Cash (CF) $1.7B $3.2B $11.1B $3.8B $3.5B
 
Levered Free Cash Flow $790M $869M $878M $629M $142M

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

GET BETTER TRADE IDEAS

Popular

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

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…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

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

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
53
Is MSFT Stock a Buy?

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

Alerts

Sell
40
MSTR alert for Dec 24

MicroStrategy [MSTR] is down 8.7% over the past day.

Sell
26
NUTX alert for Dec 24

Nutex Health [NUTX] is up 9.77% over the past day.

Sell
48
VRNA alert for Dec 24

Verona Pharma PLC [VRNA] is up 7.96% over the past day.

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

Show me the best stock