Financhill
Sell
33

CLF Quote, Financials, Valuation and Earnings

Last price:
$9.40
Seasonality move :
8.64%
Day range:
$9.20 - $9.59
52-week range:
$9.13 - $22.97
Dividend yield:
0%
P/E ratio:
167.07x
P/S ratio:
0.23x
P/B ratio:
0.68x
Volume:
47.3M
Avg. volume:
15.3M
1-year change:
-54.93%
Market cap:
$4.6B
Revenue:
$22B
EPS (TTM):
-$0.97
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2B $5.4B $20.4B $23B $22B
Revenue Growth (YoY) -14.67% 169.05% 281.85% 12.45% -4.32%
 
Cost of Revenues $1.4B $5.1B $15.9B $20.5B $20.6B
Gross Profit $576M $252M $4.5B $2.5B $1.4B
Gross Profit Margin 28.95% 4.71% 22.18% 10.95% 6.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $113M $244M $422M $465M $577M
Other Inc / (Exp) -$22M $97M $108M $129M $72M
Operating Expenses $140M $304M $502M $575M $577M
Operating Income $436M -$52M $4B $1.9B $814M
 
Net Interest Expenses $101M $238M $337M $276M $289M
EBT. Incl. Unusual Items $313M -$193M $3.8B $1.8B $597M
Earnings of Discontinued Ops. -$2M $1M $3M $3M $1M
Income Tax Expense $18M -$111M $773M $423M $148M
Net Income to Company $293M -$81M $3B $1.4B $450M
 
Minority Interest in Earnings -- -$41M -$45M -$41M -$51M
Net Income to Common Excl Extra Items $293M -$122M $3B $1.3B $399M
 
Basic EPS (Cont. Ops) $1.06 -$0.32 $5.63 $2.57 $0.78
Diluted EPS (Cont. Ops) $1.03 -$0.32 $5.36 $2.55 $0.78
Weighted Average Basic Share $277M $379M $498M $519M $510M
Weighted Average Diluted Share $284M $379M $558M $524M $511M
 
EBITDA $499M $353M $5B $3.1B $1.9B
EBIT $414M $45M $4.1B $2.1B $886M
 
Revenue (Reported) $2B $5.4B $20.4B $23B $22B
Operating Income (Reported) $436M -$52M $4B $1.9B $814M
Operating Income (Adjusted) $414M $45M $4.1B $2.1B $886M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.6B $6B $5.7B $5.6B $4.6B
Revenue Growth (YoY) 196.26% 264.76% -5.85% -0.85% -18.48%
 
Cost of Revenues $1.5B $4.2B $5.3B $5.1B $4.7B
Gross Profit $121M $1.8B $348M $480M -$104M
Gross Profit Margin 7.35% 29.56% 6.16% 8.56% -2.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $59M $116M $124M $139M $112M
Other Inc / (Exp) $3M $47M $52M $43M $39M
Operating Expenses $76M $126M $161M $150M $139M
Operating Income $45M $1.6B $187M $330M -$243M
 
Net Interest Expenses $68M $81M $64M $70M $102M
EBT. Incl. Unusual Items -$20M $1.6B $175M $303M -$306M
Earnings of Discontinued Ops. -- $1M -- $1M --
Income Tax Expense -$22M $334M $10M $29M -$76M
Net Income to Company $2M $1.3B $165M $275M -$230M
 
Minority Interest in Earnings -$12M -$8M -$13M -$11M -$12M
Net Income to Common Excl Extra Items -$10M $1.3B $152M $264M -$242M
 
Basic EPS (Cont. Ops) -$0.02 $2.46 $0.30 $0.52 -$0.52
Diluted EPS (Cont. Ops) -$0.02 $2.33 $0.29 $0.52 -$0.52
Weighted Average Basic Share $399M $500M $516M $508M $468M
Weighted Average Diluted Share $399M $547M $519M $509M $468M
 
EBITDA $120M $1.9B $476M $622M $31M
EBIT $48M $1.7B $239M $373M -$204M
 
Revenue (Reported) $1.6B $6B $5.7B $5.6B $4.6B
Operating Income (Reported) $45M $1.6B $187M $330M -$243M
Operating Income (Adjusted) $48M $1.7B $239M $373M -$204M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.6B $17.4B $23.3B $21.9B $20B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5B $13.9B $19.4B $20.8B $19.5B
Gross Profit $136.2M $3.5B $3.9B $1.2B $511M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $179.8M $424M $446M $527M $509M
Other Inc / (Exp) $90.9M $57M $118M $212M -$148M
Operating Expenses $228.8M $481M $592M $559M $546M
Operating Income -$92.6M $3B $3.3B $604M -$35M
 
Net Interest Expenses $192.5M $328M $284M $297M $298M
EBT. Incl. Unusual Items -$194.2M $2.8B $3.1B $519M -$481M
Earnings of Discontinued Ops. -$500K $3M $3M $3M -$1M
Income Tax Expense -$103.1M $546M $618M $137M -$69M
Net Income to Company -$91.6M $2.2B $2.5B $385M -$413M
 
Minority Interest in Earnings -$31M -$49M -$37M -$45M -$49M
Net Income to Common Excl Extra Items -$122.6M $2.2B $2.4B $340M -$462M
 
Basic EPS (Cont. Ops) -$0.28 $4.09 $4.76 $0.68 -$0.97
Diluted EPS (Cont. Ops) -$0.28 $3.87 $4.61 $0.67 -$0.97
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $204.2M $3.9B $4.4B $1.8B $745M
EBIT -$1.7M $3.1B $3.4B $816M -$183M
 
Revenue (Reported) $3.6B $17.4B $23.3B $21.9B $20B
Operating Income (Reported) -$92.6M $3B $3.3B $604M -$35M
Operating Income (Adjusted) -$1.7M $3.1B $3.4B $816M -$183M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.1B $15.1B $17.9B $16.9B $14.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.1B $11.8B $15.4B $15.7B $14.5B
Gross Profit $9M $3.3B $2.6B $1.2B $343M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $149M $329M $353M $415M $347M
Other Inc / (Exp) $96M $56M $66M $149M -$71M
Operating Expenses $190M $367M $457M $441M $410M
Operating Income -$181M $2.9B $2.1B $782M -$67M
 
Net Interest Expenses $168M $258M $205M $226M $235M
EBT. Incl. Unusual Items -$253M $2.7B $2B $705M -$373M
Earnings of Discontinued Ops. -- $2M $2M $2M --
Income Tax Expense -$98M $559M $404M $118M -$99M
Net Income to Company -$155M $2.1B $1.6B $589M -$274M
 
Minority Interest in Earnings -$31M -$39M -$31M -$35M -$33M
Net Income to Common Excl Extra Items -$186M $2.1B $1.5B $554M -$307M
 
Basic EPS (Cont. Ops) -$0.51 $3.94 $2.98 $1.09 -$0.66
Diluted EPS (Cont. Ops) -$0.51 $3.73 $2.92 $1.08 -$0.66
Weighted Average Basic Share $1.1B $1.5B $1.6B $1.5B $1.4B
Weighted Average Diluted Share $1.1B $1.7B $1.6B $1.5B $1.4B
 
EBITDA $99M $3.6B $3B $1.7B $555M
EBIT -$85M $2.9B $2.2B $931M -$138M
 
Revenue (Reported) $3.1B $15.1B $17.9B $16.9B $14.9B
Operating Income (Reported) -$181M $2.9B $2.1B $782M -$67M
Operating Income (Adjusted) -$85M $2.9B $2.2B $931M -$138M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $353M $112M $48M $26M $198M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $94M $1.2B $2.2B $2B $1.8B
Inventory $317M $3.8B $5.2B $5.1B $4.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $75M $189M $263M $306M $138M
Total Current Assets $898M $5.3B $7.7B $7.4B $6.6B
 
Property Plant And Equipment $1.9B $8.7B $9.2B $9.1B $8.9B
Long-Term Investments -- -- $128M $133M $123M
Goodwill $2M $1.4B $1.1B $1.1B $1B
Other Intangibles -- -- $221M $214M $201M
Other Long-Term Assets $215M $1.3B $448M $430M $348M
Total Assets $3.5B $16.8B $19B $18.8B $17.5B
 
Accounts Payable $193M $1.6B $2.1B $2.2B $2.1B
Accrued Expenses $67M $460M $585M $812M $891M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $107M $747M $903M $551M $518M
Total Current Liabilities $409M $2.9B $3.6B $3.5B $3.5B
 
Long-Term Debt $2.1B $5.4B $5.2B $4.2B $3.1B
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $14.4B $13.2B $10.7B $9.4B
 
Common Stock $37M $63M $63M $66M $66M
Other Common Equity Adj -$319M -$133M $68M -$16M -$170M
Common Equity $358M $2B $5.5B $7.8B $7.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $323M $284M $251M $235M
Total Equity $358M $2.3B $5.8B $8B $8.1B
 
Total Liabilities and Equity $3.5B $16.8B $19B $18.8B $17.5B
Cash and Short Terms $353M $112M $48M $26M $198M
Total Debt $2.1B $5.4B $5.2B $4.2B $3.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $56M $42M $56M $31M $39M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $653.7M $2.3B $2.3B $2.1B $1.6B
Inventory $1.8B $4.5B $5.5B $4.6B $4.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $115M $251M $426M $196M $169M
Total Current Assets $2.6B $7.1B $8.3B $6.9B $6B
 
Property Plant And Equipment $4.8B $9B $9B $8.8B $8.7B
Long-Term Investments -- -- -- -- --
Goodwill $144M $1.1B $1.1B $1.1B $1B
Other Intangibles $190.1M $180M $209M $204M $191M
Other Long-Term Assets $240.1M $624M $593M $555M $508M
Total Assets $8.5B $18.1B $19.7B $18.1B $16.8B
 
Accounts Payable $710.7M $1.8B $2.4B $2.1B $2B
Accrued Expenses $278.4M $592M $479M $730M $792M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $224M $708M $740M $488M $480M
Total Current Liabilities $1.2B $3.3B $3.6B $3.3B $3.3B
 
Long-Term Debt $4.3B $5.4B $4.5B $3.5B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $7.4B $13.8B $12.4B $9.8B $9.7B
 
Common Stock $53.6M $63M $66M $66M $66M
Other Common Equity Adj -$282M $23M $810M $1.6B $1.6B
Common Equity -- -- -- -- --
Total Preferred Equity -- -$1.3B -- -- --
Minority Interest, Total $313.1M $294M $260M $244M $241M
Total Equity $1.1B $4.3B $7.3B $8.3B $7.1B
 
Total Liabilities and Equity $8.5B $18.1B $19.7B $18.1B $16.8B
Cash and Short Terms $56M $42M $56M $31M $39M
Total Debt $4.3B $5.4B $4.5B $3.5B $3.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $293M -$81M $3B $1.4B $450M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $255M -$42M -$722M $197M $120M
Change in Inventories -$136M -$146M -$1.4B $64M $670M
Cash From Operations $568M -$258M $2.8B $2.4B $2.3B
 
Capital Expenditures $656M $525M $705M $943M $646M
Cash Acquisitions -- -$1.5B -$707M -$31M --
Cash From Investing -$644M -$2B -$1.4B -$936M -$591M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $721M $3.8B $7B $5.7B $3.8B
Long-Term Debt Repaid -$729M -$1.6B -$7.3B -$6.9B -$4.9B
Repurchase of Common Stock -$253M -- -$1.3B -$240M -$152M
Other Financing Activities -$133M -$191M -$150M -$166M -$238M
Cash From Financing -$394M $2.1B -$1.5B -$1.5B -$1.5B
 
Beginning Cash (CF) $823M $353M $112M $48M $26M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$470M -$241M -$64M -$22M $172M
Ending Cash (CF) $353M $112M $48M $26M $198M
 
Levered Free Cash Flow -$88M -$783M $2.1B $1.5B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2M $1.3B $165M $275M -$230M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$106M -$252M $271M $169M $191M
Change in Inventories $122M -$236M $246M $135M -$37M
Cash From Operations $247M $1.5B $536M $767M -$84M
 
Capital Expenditures $96M $175M $248M $162M $151M
Cash Acquisitions -- -- -$31M -- --
Cash From Investing -$88M -$172M -$260M -$160M -$146M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.7B $1.4B -- $273M
Long-Term Debt Repaid -$154M -$1.7B -$1.6B -$508M --
Repurchase of Common Stock -- -$1.3B -$34M -$58M --
Other Financing Activities -$23M -$28M -$42M -$44M -$114M
Cash From Financing -$177M -$1.4B -$267M -$610M $159M
 
Beginning Cash (CF) $74M $73M $47M $34M $110M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18M -$31M $9M -$3M -$71M
Ending Cash (CF) $56M $42M $56M $31M $39M
 
Levered Free Cash Flow $151M $1.3B $288M $605M -$235M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$91.6M $2.2B $2.5B $385M -$413M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $340.9M -$1.5B $299M $178M $542M
Change in Inventories $7M -$935M -$925M $950M $322M
Cash From Operations $128.9M $1.4B $3.1B $2.1B $1.2B
 
Capital Expenditures $574.3M $619M $948M $708M $655M
Cash Acquisitions -$869M -$604M -$792M -- --
Cash From Investing -$1.4B -$1.2B -$1.7B -$679M -$598M
 
Dividends Paid (Ex Special Dividend) $45.1M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.6B $6.6B $6.3B $1.8B $4.5B
Long-Term Debt Repaid -$1.4B -$5.7B -$7.3B -$2.9B -$4.2B
Repurchase of Common Stock -- -$1.3B -$210M -$182M -$733M
Other Financing Activities -$232.5M -$161M -$135M -$250M -$188M
Cash From Financing $966.9M -$239M -$1.4B -$1.5B -$623M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$343.1M -$14M $14M -$25M $8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$445.4M $822M $2.1B $1.4B $574M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$155M $2.1B $1.6B $589M -$274M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $260M -$1.2B -$145M -$164M $258M
Change in Inventories -$4M -$793M -$348M $538M $190M
Cash From Operations -$51M $1.6B $1.9B $1.6B $577M
 
Capital Expenditures $379M $473M $716M $481M $490M
Cash Acquisitions -$869M $54M -$31M -- --
Cash From Investing -$1.2B -$414M -$727M -$470M -$477M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.6B $5.4B $4.7B $750M $1.5B
Long-Term Debt Repaid -$1.4B -$5.5B -$5.5B -$1.5B -$845M
Repurchase of Common Stock -- -$1.3B -$210M -$152M -$733M
Other Financing Activities -$160M -$130M -$115M -$199M -$149M
Cash From Financing $994M -$1.3B -$1.2B -$1.1B -$259M
 
Beginning Cash (CF) $614M $295M $130M $119M $338M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$297M -$70M $8M $5M -$159M
Ending Cash (CF) $317M $225M $138M $124M $179M
 
Levered Free Cash Flow -$430M $1.2B $1.2B $1.1B $87M

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