Financhill
Sell
50

CMA Quote, Financials, Valuation and Earnings

Last price:
$59.02
Seasonality move :
2.86%
Day range:
$57.79 - $59.40
52-week range:
$45.32 - $73.45
Dividend yield:
4.81%
P/E ratio:
11.76x
P/S ratio:
2.43x
P/B ratio:
1.26x
Volume:
5.4M
Avg. volume:
2.1M
1-year change:
11.63%
Market cap:
$7.8B
Revenue:
$3.2B
EPS (TTM):
$5.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.9B $3B $3.5B $3.6B $3.2B
Revenue Growth (YoY) -12.89% 1.89% 19.11% 1.64% -9.69%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.2B $1.3B $1.4B $1.5B
Other Inc / (Exp) $85M -- $8M -$42M -$11M
Operating Expenses $1.1B $1.2B $1.3B $1.3B $1.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $621M $1.5B $1.5B $1.1B $888M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $124M $322M $325M $263M $190M
Net Income to Company $497M $1.2B $1.2B $881M $698M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $497M $1.2B $1.2B $881M $698M
 
Basic EPS (Cont. Ops) $3.45 $8.45 $8.56 $6.47 $5.06
Diluted EPS (Cont. Ops) $3.43 $8.35 $8.47 $6.44 $5.02
Weighted Average Basic Share $139M $135M $131M $132M $133M
Weighted Average Diluted Share $140M $137M $133M $133M $134M
 
EBITDA -- -- -- -- --
EBIT $803M $1.5B $1.7B $2.8B $2.6B
 
Revenue (Reported) $2.9B $3B $3.5B $3.6B $3.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $803M $1.5B $1.7B $2.8B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $734M $750M $1B $782M $825M
Revenue Growth (YoY) -8.71% 2.18% 36% -23.33% 5.5%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $291M $307M $339M $392M $354M
Other Inc / (Exp) $36M -$90M $8M -$74M -$10M
Operating Expenses $291M $307M $339M $392M $354M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $286M $289M $446M $52M $217M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $65M $61M $96M $19M $47M
Net Income to Company $221M $228M $350M $33M $170M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $221M $228M $350M $33M $170M
 
Basic EPS (Cont. Ops) $1.50 $1.69 $2.61 $0.20 $1.23
Diluted EPS (Cont. Ops) $1.49 $1.66 $2.58 $0.20 $1.22
Weighted Average Basic Share $139M $132M $131M $132M $133M
Weighted Average Diluted Share $140M $134M $133M $133M $134M
 
EBITDA -- -- -- -- --
EBIT $306M $302M $580M $517M $609M
 
Revenue (Reported) $734M $750M $1B $782M $825M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $306M $302M $580M $517M $609M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.9B $3B $3.5B $3.6B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.2B $1.3B $1.4B $1.4B
Other Inc / (Exp) $85M -$18M $8M -$42M -$11M
Operating Expenses $1.1B $1.2B $1.3B $1.4B $1.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $621M $1.5B $1.5B $1.1B $888M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $124M $322M $325M $263M $190M
Net Income to Company $497M $1.2B $1.2B $881M $698M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $497M $1.2B $1.2B $881M $698M
 
Basic EPS (Cont. Ops) $3.42 $8.42 $8.57 $6.48 $5.06
Diluted EPS (Cont. Ops) $3.39 $8.31 $8.47 $6.44 $5.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $803M $1.5B $1.7B $2.8B $2.6B
 
Revenue (Reported) $2.9B $3B $3.5B $3.6B $3.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $803M $1.5B $1.7B $2.8B $2.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3B $3.5B $3.6B $3.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.3B $1.4B $1.4B --
Other Inc / (Exp) -$18M $8M -$42M -$11M --
Operating Expenses $1.2B $1.3B $1.4B $1.4B --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.5B $1.5B $1.1B $888M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $322M $325M $263M $190M --
Net Income to Company $1.2B $1.2B $881M $698M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.2B $1.2B $881M $698M --
 
Basic EPS (Cont. Ops) $8.42 $8.57 $6.48 $5.06 --
Diluted EPS (Cont. Ops) $8.31 $8.47 $6.44 $5.02 --
Weighted Average Basic Share $541M $524M $527M $531M --
Weighted Average Diluted Share $547M $530M $530M $535M --
 
EBITDA -- -- -- -- --
EBIT $1.5B $1.7B $2.8B $2.6B --
 
Revenue (Reported) $3B $3.5B $3.6B $3.2B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.5B $1.7B $2.8B $2.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $15.8B $22.7B $6.3B $9.5B $6.8B
Short Term Investments $15.2B $17.2B $19.2B $17.3B $7.4B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $31.6B $40.5B $26.2B $27.6B $14.9B
 
Property Plant And Equipment $459M $454M $400M $445M $473M
Long-Term Investments $15.2B $17.2B $19.2B $17.3B $7.4B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $88.1B $94.6B $85.4B $85.8B $79.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $3.2B $3.6B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $905M $877M $4.1B $3.6B --
 
Long-Term Debt $4.8B $1.9B $2.2B $6.2B $6.7B
Capital Leases -- -- -- -- --
Total Liabilities $80.1B $86.7B $80.2B $79.4B $72.8B
 
Common Stock $1.5B $1.5B $1.5B $1.5B $1.5B
Other Common Equity Adj -- -- -- -- --
Common Equity $7.7B $7.5B $4.8B $6B $6.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.1B $7.9B $5.2B $6.4B $6.5B
 
Total Liabilities and Equity $88.1B $94.6B $85.4B $85.8B $79.3B
Cash and Short Terms $31B $39.9B $25.5B $26.8B $14.2B
Total Debt $5.7B $2.8B $6.2B $9.8B $6.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $15.8B $22.7B $6.3B $9.5B $6.8B
Short Term Investments $15.2B $17.2B $19.2B $17.3B $7.4B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $31.6B $40.5B $26.2B $27.6B $14.9B
 
Property Plant And Equipment $459M $454M $400M $445M $473M
Long-Term Investments $15.2B $17.2B $19.2B $17.3B $7.4B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $88.1B $94.6B $85.4B $85.8B $79.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $3.2B $3.6B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $905M $877M $4.1B $3.6B --
 
Long-Term Debt $4.8B $1.9B $2.2B $6.2B $6.7B
Capital Leases -- -- -- -- --
Total Liabilities $80.1B $86.7B $80.2B $79.4B $72.8B
 
Common Stock $1.5B $1.5B $1.5B $1.5B $1.5B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.1B $7.9B $5.2B $6.4B $6.5B
 
Total Liabilities and Equity $88.1B $94.6B $85.4B $85.8B $79.3B
Cash and Short Terms $31B $39.9B $25.5B $26.8B $14.2B
Total Debt $5.7B $2.8B $6.2B $9.8B $6.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $497M $1.2B $1.2B $881M $698M
Depreciation & Amoritzation $108M $99M $92M $87M $96M
Stock-Based Compensation $24M $41M $60M $52M $54M
Change in Accounts Receivable $25M $13M -$152M -$65M $83M
Change in Inventories -- -- -- -- --
Cash From Operations $928M $634M $638M $1.3B $601M
 
Capital Expenditures $79M $70M $82M $153M $153M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.6B $1.7B -$10B $3.5B $3.3B
 
Dividends Paid (Ex Special Dividend) -$383M -$392M -$376M -$394M -$400M
Special Dividend Paid
Long-Term Debt Issued -- -- $500M $4B $1B
Long-Term Debt Repaid -$1.7B -$2.8B -- -$850M -$500M
Repurchase of Common Stock -$199M -$729M -$36M -- -$100M
Other Financing Activities -$1M $4M -$9M -$19M -$14M
Cash From Financing $13.6B $4.6B -$7.1B -$1.5B -$6.6B
 
Beginning Cash (CF) $5.8B $15.8B $22.7B $6.3B $9.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.9B $6.9B -$16.4B $3.2B -$2.7B
Ending Cash (CF) $15.8B $22.7B $6.3B $9.5B $6.8B
 
Levered Free Cash Flow $849M $564M $556M $1.1B $448M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $221M $228M $350M $33M $170M
Depreciation & Amoritzation $26M $23M $21M $23M $26M
Stock-Based Compensation $6M $5M $12M $8M $9M
Change in Accounts Receivable -$7M -$4M -$57M $5M $28M
Change in Inventories -- -- -- -- --
Cash From Operations $208M $429M $597M $1.1B -$354M
 
Capital Expenditures $28M $20M $24M $60M $35M
Cash Acquisitions -- -- -- -- --
Cash From Investing $28M -$1.4B -$1.4B $1.7B $253M
 
Dividends Paid (Ex Special Dividend) -$101M -$94M -$93M -$103M -$105M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$50M $7M $16M -$87M
Other Financing Activities -- $2M -$9M -$17M -$15M
Cash From Financing $4.4B $108M $1.1B -$1.4B $512M
 
Beginning Cash (CF) $11.1B $23.6B $6B $8.1B $6.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.6B -$910M $312M $1.4B $411M
Ending Cash (CF) $15.8B $22.7B $6.3B $9.5B $6.8B
 
Levered Free Cash Flow $180M $409M $573M $1.1B -$389M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $497M $1.2B $1.2B $881M $698M
Depreciation & Amoritzation $108M $99M $92M $87M $96M
Stock-Based Compensation $24M $41M $60M $52M $54M
Change in Accounts Receivable $25M $13M -$152M -$65M $83M
Change in Inventories -- -- -- -- --
Cash From Operations $928M $634M $638M $1.3B $601M
 
Capital Expenditures $79M $70M $82M $153M $153M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.6B $1.7B -$10B $3.5B $3.3B
 
Dividends Paid (Ex Special Dividend) -$383M -$392M -$376M -$394M -$400M
Special Dividend Paid
Long-Term Debt Issued -- -- $500M $4B $1B
Long-Term Debt Repaid -$1.7B -$2.8B -- -- --
Repurchase of Common Stock -$199M -$729M -$36M -- -$100M
Other Financing Activities -- $4M -$9M -- --
Cash From Financing $13.6B $4.6B -$7.1B -$1.5B -$6.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.9B $6.9B -$16.4B $3.2B -$2.7B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $849M $564M $556M $1.1B $448M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.2B $1.2B $881M $698M --
Depreciation & Amoritzation $99M $92M $87M $96M --
Stock-Based Compensation $41M $60M $52M $54M --
Change in Accounts Receivable $13M -$152M -$65M $83M --
Change in Inventories -- -- -- -- --
Cash From Operations $634M $638M $1.3B $601M --
 
Capital Expenditures $70M $82M $153M $153M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.7B -$10B $3.5B $3.3B --
 
Dividends Paid (Ex Special Dividend) -$392M -$376M -$394M -$400M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $500M $4B $1B --
Long-Term Debt Repaid -$2.8B -- -$850M -$500M --
Repurchase of Common Stock -$729M -$36M -- -$100M --
Other Financing Activities $4M -$9M -$19M -$14M --
Cash From Financing $4.6B -$7.1B -$1.5B -$6.6B --
 
Beginning Cash (CF) $70.7B $49.7B $35.4B $25.8B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.9B -$16.4B $3.2B -$2.7B --
Ending Cash (CF) $77.6B $33.3B $38.6B $23.1B --
 
Levered Free Cash Flow $564M $556M $1.1B $448M --

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

GET BETTER TRADE IDEAS

Popular

Is CyberArk Stock a Buy, Sell or Hold?
Is CyberArk Stock a Buy, Sell or Hold?

CyberArk Software (NASDAQ:CYBR), the identity security and management firm, has…

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Is Palantir a Good Stock to Buy?
Is Palantir a Good Stock to Buy?

Palantir Technologies (PLTR) stock soared to its highest level in…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock