Financhill
Buy
51

CMI Quote, Financials, Valuation and Earnings

Last price:
$353.59
Seasonality move :
10.08%
Day range:
$350.11 - $353.93
52-week range:
$226.53 - $387.90
Dividend yield:
1.95%
P/E ratio:
23.30x
P/S ratio:
1.44x
P/B ratio:
4.67x
Volume:
466.8K
Avg. volume:
655.7K
1-year change:
49.31%
Market cap:
$48.2B
Revenue:
$34.1B
EPS (TTM):
$15.07
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $23.6B $19.8B $24B $28.1B $34.1B
Revenue Growth (YoY) -0.84% -15.95% 21.25% 16.87% 21.34%
 
Cost of Revenues $17.6B $14.9B $18.3B $21.4B $25.8B
Gross Profit $6B $4.9B $5.7B $6.7B $8.2B
Gross Profit Margin 25.37% 24.7% 23.71% 23.93% 24.22%
 
R&D Expenses $1B $906M $1.1B $1.3B $1.5B
Selling, General & Admin $2.5B $2.1B $2.4B $2.6B $3.2B
Other Inc / (Exp) $395M $496M $580M $183M $350M
Operating Expenses $3.5B $3B $3.5B $4.1B $6.8B
Operating Income $2.5B $1.8B $2.2B $2.7B $1.4B
 
Net Interest Expenses $50M $5M $29M $25M $136M
EBT. Incl. Unusual Items $2.8B $2.3B $2.8B $2.8B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $566M $527M $587M $636M $786M
Net Income to Company $2.3B $1.8B $2.2B $2.2B $840M
 
Minority Interest in Earnings -$8M -$22M -$33M -$32M -$105M
Net Income to Common Excl Extra Items $2.3B $1.8B $2.1B $2.2B $735M
 
Basic EPS (Cont. Ops) $14.54 $12.07 $14.74 $15.20 $5.19
Diluted EPS (Cont. Ops) $14.48 $12.01 $14.61 $15.12 $5.15
Weighted Average Basic Share $155.4M $148.2M $144.6M $141.5M $141.7M
Weighted Average Diluted Share $156.1M $149M $145.9M $142.3M $142.7M
 
EBITDA $3.6B $3.1B $3.5B $3.8B $3B
EBIT $2.9B $2.4B $2.9B $3B $2B
 
Revenue (Reported) $23.6B $19.8B $24B $28.1B $34.1B
Operating Income (Reported) $2.5B $1.8B $2.2B $2.7B $1.4B
Operating Income (Adjusted) $2.9B $2.4B $2.9B $3B $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.1B $6B $7.3B $8.4B $8.5B
Revenue Growth (YoY) -11.27% 16.61% 22.87% 14.97% 0.3%
 
Cost of Revenues $3.8B $4.6B $5.7B $6.4B $6.3B
Gross Profit $1.3B $1.4B $1.6B $2.1B $2.2B
Gross Profit Margin 26.36% 23.69% 22.39% 24.56% 25.67%
 
R&D Expenses $224M $266M $348M $376M $359M
Selling, General & Admin $533M $571M $708M $831M $807M
Other Inc / (Exp) $108M $108M $82M $70M $116M
Operating Expenses $762M $841M $1.1B $1.2B $1.2B
Operating Income $587M $573M $556M $833M $963M
 
Net Interest Expenses $9M $6M $30M $25M $36M
EBT. Incl. Unusual Items $686M $675M $608M $878M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $182M $134M $199M $188M $200M
Net Income to Company $504M $541M $409M $690M $843M
 
Minority Interest in Earnings -$3M -$7M -$9M -$34M -$34M
Net Income to Common Excl Extra Items $501M $534M $400M $656M $809M
 
Basic EPS (Cont. Ops) $3.39 $3.72 $2.83 $4.63 $5.90
Diluted EPS (Cont. Ops) $3.36 $3.69 $2.82 $4.59 $5.86
Weighted Average Basic Share $147.9M $143.5M $141.1M $141.8M $137.2M
Weighted Average Diluted Share $148.9M $144.7M $142M $142.8M $138.1M
 
EBITDA $877M $863M $885M $1.2B $1.4B
EBIT $711M $703M $669M $975M $1.1B
 
Revenue (Reported) $5.1B $6B $7.3B $8.4B $8.5B
Operating Income (Reported) $587M $573M $556M $833M $963M
Operating Income (Adjusted) $711M $703M $669M $975M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $19.6B $24B $26.2B $33.3B $34.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.7B $18.3B $19.9B $25.2B $25.8B
Gross Profit $4.8B $5.7B $6.2B $8.1B $8.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $922M $1.1B $1.2B $1.4B $1.5B
Selling, General & Admin $2.2B $2.3B $2.6B $3.1B $3.2B
Other Inc / (Exp) $388M $549M $345M $386M $1.6B
Operating Expenses $3.1B $3.4B $3.9B $4.7B $6.9B
Operating Income $1.7B $2.3B $2.3B $3.4B $1.5B
 
Net Interest Expenses $28M $20M $80M $138M $165M
EBT. Incl. Unusual Items $2.1B $2.9B $2.6B $3.6B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $467M $598M $616M $757M $781M
Net Income to Company $1.6B $2.3B $1.9B $2.9B $2.2B
 
Minority Interest in Earnings -$11M -$36M -$25M -$80M -$133M
Net Income to Common Excl Extra Items $1.6B $2.2B $1.9B $2.8B $2.1B
 
Basic EPS (Cont. Ops) $10.66 $15.35 $13.52 $19.76 $15.22
Diluted EPS (Cont. Ops) $10.60 $15.22 $13.43 $19.62 $15.07
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2.8B $3.7B $3.4B $5B $4.4B
EBIT $2.2B $3B $2.7B $4B $3.4B
 
Revenue (Reported) $19.6B $24B $26.2B $33.3B $34.2B
Operating Income (Reported) $1.7B $2.3B $2.3B $3.4B $1.5B
Operating Income (Adjusted) $2.2B $3B $2.7B $4B $3.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $14B $18.2B $20.3B $25.5B $25.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.4B $13.8B $15.4B $19.3B $19.3B
Gross Profit $3.5B $4.4B $4.9B $6.2B $6.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $651M $802M $945M $1.1B $1.1B
Selling, General & Admin $1.5B $1.7B $1.9B $2.4B $2.4B
Other Inc / (Exp) $382M $432M $197M $321M $1.6B
Operating Expenses $2.2B $2.6B $3B $3.6B $3.7B
Operating Income $1.3B $1.8B $1.9B $2.6B $2.7B
 
Net Interest Expenses $14M $15M $66M $100M $129M
EBT. Incl. Unusual Items $1.7B $2.2B $2B $2.9B $4.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $402M $473M $502M $623M $618M
Net Income to Company $1.3B $1.8B $1.5B $2.2B $3.6B
 
Minority Interest in Earnings -$13M -$27M -$19M -$67M -$95M
Net Income to Common Excl Extra Items $1.3B $1.7B $1.5B $2.2B $3.5B
 
Basic EPS (Cont. Ops) $8.68 $11.96 $10.74 $15.29 $25.30
Diluted EPS (Cont. Ops) $8.63 $11.86 $10.68 $15.19 $25.15
Weighted Average Basic Share $444.8M $435.6M $424.5M $425M $415.6M
Weighted Average Diluted Share $446.6M $439.5M $427.1M $427.7M $418.1M
 
EBITDA $2.3B $2.8B $2.7B $3.9B $5.3B
EBIT $1.8B $2.3B $2.2B $3.1B $4.5B
 
Revenue (Reported) $14B $18.2B $20.3B $25.5B $25.7B
Operating Income (Reported) $1.3B $1.8B $1.9B $2.6B $2.7B
Operating Income (Adjusted) $1.8B $2.3B $2.2B $3.1B $4.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.1B $3.4B $2.6B $2.1B $2.2B
Short Term Investments $341M $461M $595M $472M $562M
Accounts Receivable, Net $3.4B $3.4B $3.6B $5.2B $5.6B
Inventory $3.5B $3.4B $4.4B $5.6B $5.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $761M $790M $777M $1.1B $1.2B
Total Current Assets $9.4B $11.9B $12.3B $14.5B $15.2B
 
Property Plant And Equipment $4.7B $4.7B $4.9B $6B $6.8B
Long-Term Investments $1.2B $1.4B $1.5B $1.8B $1.8B
Goodwill $1.3B $1.3B $1.3B $2.3B $2.5B
Other Intangibles $1B $963M $900M $2.7B $2.5B
Other Long-Term Assets $641M $816M $894M $1B $960M
Total Assets $19.7B $22.6B $23.7B $30.3B $32B
 
Accounts Payable $2.5B $2.8B $3B $4.3B $4.3B
Accrued Expenses $1.4B $1.3B $1.5B $1.7B $3.7B
Current Portion Of Long-Term Debt $31M $62M $59M $783M $398M
Current Portion Of Capital Lease Obligations $131M $128M $128M $132M $138M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.3B $6.3B $7.1B $11.4B $12.9B
 
Long-Term Debt $1.6B $3.6B $3.6B $4.5B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $11.3B $13.6B $14.3B $20.1B $22.1B
 
Common Stock $2.3B $2.4B $2.1B $556M $556M
Other Common Equity Adj -- -- -- -$1.9B -$2.2B
Common Equity $7.5B $8.1B $8.1B $9B $8.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $958M $927M $1.3B $1.3B $1.1B
Total Equity $8.5B $9B $9.4B $10.2B $9.9B
 
Total Liabilities and Equity $19.7B $22.6B $23.7B $30.3B $32B
Cash and Short Terms $1.5B $3.9B $3.2B $2.6B $2.7B
Total Debt $2.4B $4.2B $4.2B $7.9B $6.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $3B $2.6B $2.5B $2.4B $1.7B
Short Term Investments $345M $430M $466M $452M $518M
Accounts Receivable, Net $3.3B $3.8B $4.5B $5.7B $5.4B
Inventory $3.5B $4.3B $5.5B $5.9B $6.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $652M $828M $1.1B $1.3B $1.5B
Total Current Assets $11.1B $12.3B $14.4B $15.9B $15.3B
 
Property Plant And Equipment $4.1B $4.6B $5.7B $6.3B $6.7B
Long-Term Investments $1.4B $1.5B $1.8B $1.8B $1.9B
Goodwill $1.3B $1.3B $2.2B $2.4B $2.4B
Other Intangibles $990M $921M $2.6B $2.5B $2.5B
Other Long-Term Assets $1.7B $839M $1B $837M $971M
Total Assets $21.6B $23.1B $29.8B $32.1B $32.1B
 
Accounts Payable $2.6B $3.2B $4B $4.3B $4.2B
Accrued Expenses $1.2B $1.4B $1.8B $1.8B $1.8B
Current Portion Of Long-Term Debt $58M $55M $272M $804M $1.1B
Current Portion Of Capital Lease Obligations $133M $127M $126M $133M $133M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.7B $6.9B $10.5B $11.1B $11.6B
 
Long-Term Debt $3.6B $3.6B $5.5B $5B $4.9B
Capital Leases -- -- -- -- --
Total Liabilities $12.9B $14.1B $20.2B $20.4B $20.7B
 
Common Stock $2.4B $2.4B $2.2B $556M $556M
Other Common Equity Adj -$72M -$6M -- -$2.1B -$2.2B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $941M $921M $1.2B $1B $1B
Total Equity $8.6B $9B $9.6B $11.7B $11.3B
 
Total Liabilities and Equity $21.6B $23.1B $29.8B $32.1B $32.1B
Cash and Short Terms $3.3B $3B $3B $2.8B $2.3B
Total Debt $4.1B $3.9B $8.1B $7.5B $7.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.3B $1.8B $2.2B $2.2B $840M
Depreciation & Amoritzation $672M $673M $662M $784M $1B
Stock-Based Compensation $49M $31M -- -- --
Change in Accounts Receivable $195M -$51M -$174M -$697M -$330M
Change in Inventories $291M $46M -$945M -$567M --
Cash From Operations $3.2B $2.7B $2.3B $2B $4B
 
Capital Expenditures $775M $575M $734M $916M $1.2B
Cash Acquisitions -$257M -$51M -- -$3.2B -$292M
Cash From Investing -$1.2B -$719M -$873M -$4.2B -$1.6B
 
Dividends Paid (Ex Special Dividend) -$761M -$782M -$809M -$855M -$921M
Special Dividend Paid
Long-Term Debt Issued $11M $2B $79M $2.1B $861M
Long-Term Debt Repaid -$96M -$73M -$73M -$1.6B -$1.1B
Repurchase of Common Stock -$1.3B -$641M -$1.4B -$374M --
Other Financing Activities $13M $1M -$12M $84M -$202M
Cash From Financing -$2.1B $280M -$2.2B $1.7B -$2.2B
 
Beginning Cash (CF) $1.3B $1.1B $3.4B $2.6B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$64M $2.3B -$844M -$541M $146M
Ending Cash (CF) $1.1B $3.4B $2.6B $2.1B $2.2B
 
Levered Free Cash Flow $2.4B $2.1B $1.5B $1B $2.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $504M $541M $409M $690M $843M
Depreciation & Amoritzation $166M $160M $216M $257M $266M
Stock-Based Compensation $10M $7M -- -- --
Change in Accounts Receivable -$123M -$22M -$81M $188M $270M
Change in Inventories $174M -$291M -$99M $85M -$257M
Cash From Operations $1.2B $569M $382M $1.5B $640M
 
Capital Expenditures $128M $164M $202M $280M $259M
Cash Acquisitions -$13M -$7M -$2.8B $7M --
Cash From Investing -$103M -$132M -$2.9B -$254M -$263M
 
Dividends Paid (Ex Special Dividend) -$194M -$207M -$222M -$238M -$250M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $634M $15M $2B $42M $141M
Long-Term Debt Repaid -$360M $78M -$999M -$163M -$163M
Repurchase of Common Stock -- -$138M -$23M -- --
Other Financing Activities -$22M -$13M $38M -$199M -$26M
Cash From Financing $104M -$357M $2.5B -$466M -$243M
 
Beginning Cash (CF) $1.8B $2.5B $2.5B $1.8B $1.6B
Foreign Exchange Rate Adjustment -$8M $27M $73M $1M $9M
Additions / Reductions $1.2B $80M -$36M $809M $134M
Ending Cash (CF) $3B $2.6B $2.5B $2.6B $1.7B
 
Levered Free Cash Flow $1.1B $405M $180M $1.2B $381M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.6B $2.3B $1.9B $2.9B $2.2B
Depreciation & Amoritzation $678M $671M $709M $1B $1.1B
Stock-Based Compensation $34M $34M -$25M -- --
Change in Accounts Receivable $343M -$451M -$154M -$811M $226M
Change in Inventories $303M -$823M -$623M -$288M -$408M
Cash From Operations $2.4B $2.7B $1.9B $3.3B $1.5B
 
Capital Expenditures $631M $672M $789M $1.2B $1.2B
Cash Acquisitions -$34M -$18M -$3B -$310M -$397M
Cash From Investing -$658M -$660M -$4.1B -$1.5B -$1.9B
 
Dividends Paid (Ex Special Dividend) -$781M -$801M -$841M -$905M -$957M
Special Dividend Paid
Long-Term Debt Issued $1.8B -- $2.1B $806M $2.7B
Long-Term Debt Repaid -$434M $255M -$1.1B -$871M -$2.1B
Repurchase of Common Stock -$1B -$1.3B -$544M -- --
Other Financing Activities -$21M -$36M $55M -$152M -$88M
Cash From Financing -$333M -$2.4B $2B -$1.5B -$544M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B -$357M -$251M $277M -$872M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.8B $2B $1.1B $2.2B $337M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.3B $1.8B $1.5B $2.2B $3.6B
Depreciation & Amoritzation $499M $497M $544M $760M $794M
Stock-Based Compensation $22M $25M -- -- --
Change in Accounts Receivable $47M -$353M -$333M -$447M $109M
Change in Inventories -$50M -$919M -$597M -$318M -$726M
Cash From Operations $1.6B $1.5B $1.1B $2.5B $65M
 
Capital Expenditures $301M $398M $453M $694M $668M
Cash Acquisitions -$30M $3M -$3B -$127M -$232M
Cash From Investing -$337M -$278M -$3.5B -$860M -$1.1B
 
Dividends Paid (Ex Special Dividend) -$582M -$601M -$633M -$683M -$719M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B $35M $2.1B $779M $2.6B
Long-Term Debt Repaid -$385M -$57M -$1.1B -$391M -$1.4B
Repurchase of Common Stock -$550M -$1.2B -$370M -- --
Other Financing Activities -$2M -$39M $28M -$208M -$94M
Cash From Financing $564M -$2.1B $2.1B -$1.1B $564M
 
Beginning Cash (CF) $4.6B $8.8B $7.3B $5.9B $6.3B
Foreign Exchange Rate Adjustment $31M $20M $147M -$67M -$6M
Additions / Reductions $1.8B -$833M -$240M $578M -$440M
Ending Cash (CF) $6.4B $8B $7.2B $6.4B $5.9B
 
Levered Free Cash Flow $1.3B $1.1B $692M $1.8B -$603M

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

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,…

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

Buy
52
TSLL alert for Dec 24

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
73
PSIX alert for Dec 24

Power Solutions International [PSIX] is up 27.42% over the past day.

Sell
31
SOXL alert for Dec 24

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 11.87% over the past day.

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

Show me the best stock