Financhill
Sell
17

CPT Quote, Financials, Valuation and Earnings

Last price:
$115.28
Seasonality move :
1.13%
Day range:
$113.08 - $115.62
52-week range:
$90.50 - $127.69
Dividend yield:
3.59%
P/E ratio:
36.36x
P/S ratio:
8.07x
P/B ratio:
2.58x
Volume:
1.7M
Avg. volume:
751.2K
1-year change:
18.72%
Market cap:
$12.3B
Revenue:
$1.5B
EPS (TTM):
$3.16
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1B $1B $1.1B $1.4B $1.5B
Revenue Growth (YoY) 7.75% 1.5% 9.56% 24.41% 8.38%
 
Cost of Revenues $397.4M $423M $447.9M $529.2M $584.3M
Gross Profit $631.1M $620.9M $695.7M $893.6M $957.7M
Gross Profit Margin 61.36% 59.48% 60.84% 62.81% 62.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $53.2M $53.6M $59.4M $60.4M $62.5M
Other Inc / (Exp) $52.7M $8.3M $184.2M $513.6M $222.9M
Operating Expenses $380.8M $410M $469.5M $632.2M $633.9M
Operating Income $250.3M $210.9M $226.2M $261.3M $323.8M
 
Net Interest Expenses $77.6M $88.6M $96.1M $110.4M $132.5M
EBT. Incl. Unusual Items $225.4M $130.6M $314.3M $664.5M $414.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $2M $1.9M $3M $3.7M
Net Income to Company $224.3M $128.6M $312.4M $661.5M $410.6M
 
Minority Interest in Earnings -$4.6M -$4.7M -$8.5M -$7.9M -$7.2M
Net Income to Common Excl Extra Items $219.6M $123.9M $303.9M $653.6M $403.3M
 
Basic EPS (Cont. Ops) $2.23 $1.24 $2.97 $6.07 $3.71
Diluted EPS (Cont. Ops) $2.22 $1.24 $2.96 $6.04 $3.70
Weighted Average Basic Share $98.5M $99.4M $102M $107.6M $108.7M
Weighted Average Diluted Share $99.4M $99.4M $102.8M $108.4M $108.7M
 
EBITDA $642.3M $589.2M $832.3M $1.4B $1.1B
EBIT $306.1M $222.1M $411.6M $777.9M $547.6M
 
Revenue (Reported) $1B $1B $1.1B $1.4B $1.5B
Operating Income (Reported) $250.3M $210.9M $226.2M $261.3M $323.8M
Operating Income (Adjusted) $306.1M $222.1M $411.6M $777.9M $547.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $265.7M $294.1M $373.8M $390.8M $387.2M
Revenue Growth (YoY) 1.94% 10.69% 27.08% 4.55% -0.91%
 
Cost of Revenues $108M $117.9M $140.1M $148.4M $153.8M
Gross Profit $157.8M $176.3M $233.7M $242.3M $233.4M
Gross Profit Margin 59.37% 59.93% 62.51% 62.01% 60.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.7M $15M $14M $15.5M $18.8M
Other Inc / (Exp) $2.2M $2.5M -- -- -$41M
Operating Expenses $100.8M $123.2M $172.3M $158.8M $163M
Operating Income $57M $53.1M $61.4M $83.5M $70.5M
 
Net Interest Expenses $22.3M $24.5M $29.1M $32.9M $31.4M
EBT. Incl. Unusual Items $36.8M $31.1M $32.3M $50.6M -$1.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $615K $480K $737K $752K $390K
Net Income to Company $36.2M $30.6M $31.6M $49.8M -$2.3M
 
Minority Interest in Earnings -$1.3M -$1.1M -$1.7M -$1.9M -$1.9M
Net Income to Common Excl Extra Items $35M $29.5M $29.8M $48M -$4.2M
 
Basic EPS (Cont. Ops) $0.35 $0.29 $0.27 $0.44 -$0.04
Diluted EPS (Cont. Ops) $0.35 $0.29 $0.27 $0.44 -$0.04
Weighted Average Basic Share $99.4M $103.1M $108.5M $108.7M $108.4M
Weighted Average Diluted Share $99.5M $103.2M $108.5M $108.7M $108.4M
 
EBITDA $151.7M $167.5M $220.4M $227.9M $176.4M
EBIT $61.1M $56.1M $61.5M $83.6M $30.5M
 
Revenue (Reported) $265.7M $294.1M $373.8M $390.8M $387.2M
Operating Income (Reported) $57M $53.1M $61.4M $83.5M $70.5M
Operating Income (Adjusted) $61.1M $56.1M $61.5M $83.6M $30.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1B $1.1B $1.4B $1.5B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $414.4M $443.6M $505.7M $573.5M $597.1M
Gross Profit $631.3M $656.2M $846.5M $956.8M $948M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $53.5M $57.7M $59.5M $62.6M $69.4M
Other Inc / (Exp) $53M $8.6M $691.1M $46.4M $178.4M
Operating Expenses $404M $442.7M $598.6M $636.5M $644.3M
Operating Income $227.3M $213.5M $247.9M $320.3M $303.7M
 
Net Interest Expenses $84M $95.4M $104.3M $129.4M $126.5M
EBT. Incl. Unusual Items $196.3M $126.7M $834.7M $237.4M $355.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M $1.8M $2.8M $3.5M $3.3M
Net Income to Company $194.4M $124.9M $831.9M $233.8M $352.4M
 
Minority Interest in Earnings -$4.7M -$4.7M -$11.1M -$7.2M -$7.5M
Net Income to Common Excl Extra Items $189.7M $120.2M $820.8M $226.7M $344.9M
 
Basic EPS (Cont. Ops) $1.91 $1.19 $7.66 $2.09 $3.17
Diluted EPS (Cont. Ops) $1.90 $1.19 $7.59 $2.09 $3.16
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $644.7M $619.6M $1.5B $944.6M $1.1B
EBIT $283.9M $223.5M $942M $367.5M $486.9M
 
Revenue (Reported) $1B $1.1B $1.4B $1.5B $1.5B
Operating Income (Reported) $227.3M $213.5M $247.9M $320.3M $303.7M
Operating Income (Adjusted) $283.9M $223.5M $942M $367.5M $486.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $782.3M $838.2M $1B $1.2B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $315.9M $336.5M $394.3M $438.6M $451.4M
Gross Profit $466.4M $501.7M $652.6M $715.8M $706.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $40.4M $44.4M $44.5M $46.8M $53.7M
Other Inc / (Exp) $6.3M $6.7M $513.6M $46.4M $1.9M
Operating Expenses $308.1M $340.9M $470M $474.2M $484.6M
Operating Income $158.2M $160.8M $182.6M $241.6M $221.5M
 
Net Interest Expenses $64.9M $71.7M $79.9M $98.9M $92.8M
EBT. Incl. Unusual Items $99.7M $95.8M $616.3M $189.1M $130.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5M $1.3M $2.2M $2.8M $2.4M
Net Income to Company $98.2M $94.5M $614M $186.4M $128.2M
 
Minority Interest in Earnings -$3.5M -$3.5M -$6.1M -$5.4M -$5.6M
Net Income to Common Excl Extra Items $94.7M $91M $607.9M $181M $122.6M
 
Basic EPS (Cont. Ops) $0.95 $0.90 $5.63 $1.67 $1.13
Diluted EPS (Cont. Ops) $0.95 $0.90 $5.57 $1.67 $1.13
Weighted Average Basic Share $298.1M $303.3M $321.9M $325.9M $325.5M
Weighted Average Diluted Share $298.2M $303.6M $324.4M $326.7M $325.6M
 
EBITDA $442.4M $472.7M $1.1B $718.4M $664.4M
EBIT $167.1M $168.5M $699M $288.6M $227.8M
 
Revenue (Reported) $782.3M $838.2M $1B $1.2B $1.2B
Operating Income (Reported) $158.2M $160.8M $182.6M $241.6M $221.5M
Operating Income (Adjusted) $167.1M $168.5M $699M $288.6M $227.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $23.2M $420.4M $613.4M $10.7M $259.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $21.8M $20.2M $18.7M $13.4M $11.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $49.3M $444.7M $637.6M $30.8M $280M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $20.7M $19M $13.7M -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $248.7M $216.3M $234.4M $229.4M $244.2M
Total Assets $6.7B $7.2B $8B $9.3B $9.4B
 
Accounts Payable $171.7M $175.6M $191.7M $211.4M $222.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $307.1M $325.9M $347.1M $452.5M $429.5M
 
Long-Term Debt $2.5B $3.2B $3.2B $3.6B $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $3B $3.7B $3.7B $4.3B $4.3B
 
Common Stock $1.1M $1.1M $1.1M $1.2M $1.2M
Other Common Equity Adj -$6.5M -$5.4M -$3.7M -$1.8M -$1.3M
Common Equity $3.6B $3.4B $4.2B $5B $5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $73M $71.7M $68.8M $70.3M $71M
Total Equity $3.7B $3.5B $4.3B $5.1B $5.1B
 
Total Liabilities and Equity $6.7B $7.2B $8B $9.3B $9.4B
Cash and Short Terms $23.2M $420.4M $613.4M $10.7M $259.7M
Total Debt $2.5B $3.2B $3.2B $3.7B $3.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $589.6M $428.2M $62M $14.6M $31.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $20.2M $18.7M $13.3M $12.1M $9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $613.7M $452.2M $81.7M $35M $51.3M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $21M $17.8M -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $217.5M $252.1M $231.6M $237.6M $262.3M
Total Assets $7.3B $7.7B $9.4B $9.2B $8.9B
 
Accounts Payable $183.7M $191.6M $212.6M $211.8M $221.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $355M $367.7M $441.4M $451M $467.1M
 
Long-Term Debt $3.2B $3.2B $3.7B $3.7B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $3.8B $3.7B $4.3B $4.3B $4.1B
 
Common Stock $1.1M $1.1M $1.2M $1.2M $1.2M
Other Common Equity Adj -$5.4M -$4.3M -$2.6M -$699K $641K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $71.9M $65.1M $70.4M $70.7M $71.7M
Total Equity $3.6B $4B $5.1B $4.9B $4.8B
 
Total Liabilities and Equity $7.3B $7.7B $9.4B $9.2B $8.9B
Cash and Short Terms $589.6M $428.2M $62M $14.6M $31.2M
Total Debt $3.2B $3.2B $3.7B $3.7B $3.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $224.3M $128.6M $312.4M $661.5M $410.6M
Depreciation & Amoritzation $336.3M $367.2M $420.7M $577M $574.8M
Stock-Based Compensation $15.2M $13.9M $15.4M $12.8M $14.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $555.6M $519.3M $577.5M $744.7M $795M
 
Capital Expenditures $407.6M $427.2M $428.7M $449.4M $410.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$792.4M -$429.6M -$804.4M -$1.5B -$127.1M
 
Dividends Paid (Ex Special Dividend) -$317.3M -$333.4M -$343M -$396.8M -$434.9M
Special Dividend Paid
Long-Term Debt Issued $2.1B $1.1B -- $1.1B $1.8B
Long-Term Debt Repaid -$1.9B -$502M -- -$1.1B -$1.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.5M $1.9M $5.2M -$2M -$825K
Cash From Financing $220.7M $307.3M $421.4M $109.9M -$417.2M
 
Beginning Cash (CF) $43.6M $27.5M $424.5M $619M $17.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$16.1M $397M $194.4M -$601.5M $250.6M
Ending Cash (CF) $27.5M $424.5M $619M $17.4M $268M
 
Levered Free Cash Flow $148M $92.1M $148.8M $295.3M $384M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $36.2M $30.6M $31.6M $49.8M -$2.3M
Depreciation & Amoritzation $90.6M $111.5M $158.9M $144.4M $145.8M
Stock-Based Compensation $3.2M $3.7M $3.2M $3.8M $3.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $163.1M $192.4M $245.9M $236.3M $261.6M
 
Capital Expenditures $94.8M $91.5M $91.5M $98M $96.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$92.5M -$272.8M -$93.6M -$101M -$95.6M
 
Dividends Paid (Ex Special Dividend) -$84.1M -$86.7M -$103.6M -$110.4M -$113.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $80M $258M $138M
Long-Term Debt Repaid -- -- -$130M -$288M -$250M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.3M $739K -$9M -$795K -$44K
Cash From Financing -$82.8M $134.7M -$162.6M -$141.2M -$225.6M
 
Beginning Cash (CF) $605.7M $379.3M $78.7M $28.9M $101.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.1M $54.2M -$10.2M -$5.9M -$59.6M
Ending Cash (CF) $593.5M $433.5M $68.4M $23M $42.3M
 
Levered Free Cash Flow $68.3M $100.8M $154.4M $138.3M $165.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $194.4M $124.9M $831.9M $233.8M $352.4M
Depreciation & Amoritzation $360.8M $396.1M $546.3M $577.1M $581.5M
Stock-Based Compensation $13.3M $15.9M $12.9M $14M $14.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $560.4M $542.1M $718M $771.2M $814.5M
 
Capital Expenditures $401.3M $412.5M $491.5M $401.2M $423.2M
Cash Acquisitions -- -- -$1.1B $1.1B --
Cash From Investing -$561.1M -$887.3M -$1.4B -$348.8M -$82.5M
 
Dividends Paid (Ex Special Dividend) -$330M -$339.3M -$381.2M -$428M -$447.9M
Special Dividend Paid
Long-Term Debt Issued $1.4B $39.7M $640M $1.6B $1.3B
Long-Term Debt Repaid -$714.6M -- -$640M -$1.7B -$1.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $3.3M $5.2M -$1.7M $974K $60K
Cash From Financing $431.2M $185.2M $313.6M -$467.8M -$712.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $430.6M -$160M -$365.1M -$45.4M $19.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $159.1M $129.5M $226.4M $369.9M $391.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $98.2M $94.5M $614M $186.4M $128.2M
Depreciation & Amoritzation $275.2M $304.2M $429.7M $429.9M $436.5M
Stock-Based Compensation $10.2M $12.1M $9.7M $10.9M $10.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $413.3M $436M $576.5M $603M $622.5M
 
Capital Expenditures $294.4M $279.7M $342.5M $294.3M $306.6M
Cash Acquisitions -- -- -$1.1B -- --
Cash From Investing -$298.1M -$755.8M -$1.3B -$240.7M -$196M
 
Dividends Paid (Ex Special Dividend) -$249.2M -$255.1M -$293.2M -$324.4M -$337.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B -- $640M $1.2B $654M
Long-Term Debt Repaid -$402M -- -$640M -$1.2B -$920M
Repurchase of Common Stock -- -- -- -- -$50M
Other Financing Activities $958K $4.3M -$2.5M $438K $1.3M
Cash From Financing $450.8M $328.7M $221M -$356.8M -$652.2M
 
Beginning Cash (CF) $659.8M $1.1B $1.8B $73.6M $470.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $566M $9M -$550.6M $5.5M -$225.7M
Ending Cash (CF) $1.2B $1.2B $1.3B $79.1M $245.2M
 
Levered Free Cash Flow $118.9M $156.3M $234M $308.7M $315.9M

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

GET BETTER TRADE IDEAS

Popular

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…

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

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

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 23

Quantum [QMCO] is up 1.27% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 6.7% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.95% over the past day.

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

Show me the best stock