Financhill
Sell
47

CILJF Quote, Financials, Valuation and Earnings

Last price:
$2.36
Seasonality move :
-0.57%
Day range:
$2.36 - $2.36
52-week range:
$1.29 - $2.70
Dividend yield:
3.85%
P/E ratio:
4.17x
P/S ratio:
1.63x
P/B ratio:
0.91x
Volume:
20.8K
Avg. volume:
10K
1-year change:
67.38%
Market cap:
$66.7B
Revenue:
$42.2B
EPS (TTM):
$0.57
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $118.3B $131.4B $122.4B $38.1B $42.2B
Revenue Growth (YoY) 11.06% 11% -6.8% -68.86% 10.74%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3B $2.6B $3.6B $3.6B -$2.6B
Other Inc / (Exp) $1.4B $1.6B $1.4B $1.4B $1.5B
Operating Expenses $4.3B $4.1B $5.2B -$6.7B -$1.6B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $7.9B $7.8B $3.6B $7.3B $16.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $449.6M -$296.9M -$1.4B -$101.6M $874.2M
Net Income to Company $7.4B $8.1B $5B $7.5B $15.2B
 
Minority Interest in Earnings -$161.7M -$230.9M -$213.2M -$215.3M -$279.4M
Net Income to Common Excl Extra Items $7.3B $7.9B $4.8B $7.2B $14.9B
 
Basic EPS (Cont. Ops) $0.26 $0.28 $0.17 $0.26 $0.53
Diluted EPS (Cont. Ops) $0.26 $0.28 $0.17 $0.26 $0.53
Weighted Average Basic Share $28.4B $28.2B $28.1B $28.3B $28.3B
Weighted Average Diluted Share $28.4B $28.2B $28.1B $28.3B $28.3B
 
EBITDA -- -- -- -- --
EBIT $7.9B $7.8B $3.6B $7.3B $16.1B
 
Revenue (Reported) $118.3B $131.4B $122.4B $38.1B $42.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $7.9B $7.8B $3.6B $7.3B $16.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $57.1B $53.7B $9.6B $9.7B $8.4B
Revenue Growth (YoY) 19.08% -5.93% -82.2% 1.95% -13.72%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.5B $202.2M $187.8M $221.3M
Other Inc / (Exp) $385.2M $360.6M $287.1M $334.6M $318.8M
Operating Expenses $2.3B $2.3B -$317M $426.4M $441.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- $10B $12.5B --
EBT. Incl. Unusual Items $5.4B $2.6B $3.7B $3.7B $4.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $947.7M $119.7M $374M $803.6M $455.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$61M -$54.7M -$47.2M -$52.7M -$64.7M
Net Income to Common Excl Extra Items $4.4B $2.4B $3.3B $2.9B $4B
 
Basic EPS (Cont. Ops) $0.16 $0.08 $0.12 $0.10 $0.14
Diluted EPS (Cont. Ops) $0.16 $0.08 $0.12 $0.10 $0.14
Weighted Average Basic Share $28.3B $28.1B $28.1B $28.3B $28.2B
Weighted Average Diluted Share $28.3B $28.1B $28.1B $28.3B $28.2B
 
EBITDA -- -- -- -- --
EBIT $5.4B $2.6B $3.7B $3.7B $4.5B
 
Revenue (Reported) $57.1B $53.7B $9.6B $9.7B $8.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $5.4B $2.6B $3.7B $3.7B $4.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $126.9B $127.8B $80B $38.3B $40.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $743.8M $2.7B $2.4B $3.6B -$2.6B
Other Inc / (Exp) $1.5B $1.6B $1.3B $1.5B $1.5B
Operating Expenses $2.8B $4.1B $2.7B -$5.9B -$1.6B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- $10B $30.1B --
EBT. Incl. Unusual Items $10.2B $4.9B $5B $7.4B $16.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $832.4M -$1.1B -$1.1B $343.5M $534.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$189.4M -$224.7M -$206.1M -$220.6M -$291.4M
Net Income to Common Excl Extra Items $9.2B $5.8B $5.8B $6.9B $16B
 
Basic EPS (Cont. Ops) $0.32 $0.21 $0.21 $0.24 $0.57
Diluted EPS (Cont. Ops) $0.32 $0.21 $0.21 $0.24 $0.57
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $10.2B $4.9B $5B $7.4B $16.8B
 
Revenue (Reported) $126.9B $127.8B $80B $38.3B $40.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $10.2B $4.9B $5B $7.4B $16.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $57.1B $53.7B $9.6B $9.7B $8.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.5B $202.2M $187.8M $221.3M
Other Inc / (Exp) $385.2M $360.6M $287.1M $334.6M $318.8M
Operating Expenses $2.3B $2.3B -$317M $426.4M $441.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- $10B $12.5B --
EBT. Incl. Unusual Items $5.4B $2.6B $3.7B $3.7B $4.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $947.7M $119.7M $374M $803.6M $455.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$61M -$54.7M -$47.2M -$52.7M -$64.7M
Net Income to Common Excl Extra Items $4.4B $2.4B $3.3B $2.9B $4B
 
Basic EPS (Cont. Ops) $0.16 $0.08 $0.12 $0.10 $0.14
Diluted EPS (Cont. Ops) $0.16 $0.08 $0.12 $0.10 $0.14
Weighted Average Basic Share $28.3B $28.1B $28.1B $28.3B $28.2B
Weighted Average Diluted Share $28.3B $28.1B $28.1B $28.3B $28.2B
 
EBITDA -- -- -- -- --
EBIT $5.4B $2.6B $3.7B $3.7B $4.5B
 
Revenue (Reported) $57.1B $53.7B $9.6B $9.7B $8.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $5.4B $2.6B $3.7B $3.7B $4.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $8.8B $9.6B $18.7B $21.2B $11.9B
Short Term Investments $186.1B $224.2B $251.9B $319.3B --
Accounts Receivable, Net $4.1B $4.2B $4B $4.2B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $208.2B $250B $284.1B $347.3B $11.9B
 
Property Plant And Equipment $8.4B $9B $8.1B $7.7B $7.6B
Long-Term Investments $429.5B $537.8B $550.4B $632.9B $827.1B
Goodwill -- -- -- -- --
Other Intangibles $1.3B $1.3B $1.2B $1.2B $1.1B
Other Long-Term Assets -- -- -- -- --
Total Assets $650.9B $767.6B $761.2B $797.6B $927.3B
 
Accounts Payable $8.6B $9B $9B $9.5B --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $33.1B $34.9B $28.3B $1.4B $1.7B
 
Long-Term Debt $8.1B $8.3B $6.9B $6.7B $6.6B
Capital Leases -- -- -- -- --
Total Liabilities $581B $691.1B $696.7B $749.9B $855.9B
 
Common Stock $4.3B $4.4B $4.1B $4B $3.9B
Other Common Equity Adj -- -- -- -- --
Common Equity $68.9B $75.2B $63.2B $46.2B $69.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $1.3B $1.3B $1.4B $1.6B
Total Equity $69.9B $76.4B $64.5B $47.6B $71.4B
 
Total Liabilities and Equity $650.9B $767.6B $761.2B $797.6B $927.3B
Cash and Short Terms $194.9B $233.8B $270.6B $340.5B $11.9B
Total Debt $8.3B $8.5B $6.9B $6.7B $6.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $13.1B $13B $25.3B $36.2B $14B
Short Term Investments $196.6B $216.7B $267.3B -- --
Accounts Receivable, Net $9.1B $9.5B $9.1B -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $227.7B $249.3B $311.2B $36.2B $14B
 
Property Plant And Equipment $8.3B $8.8B $8B $7.6B $7.6B
Long-Term Investments $447B $529.3B $574.5B $737.4B $858.8B
Goodwill -- -- -- -- --
Other Intangibles $1.3B $1.3B $1.2B $1.2B $1.1B
Other Long-Term Assets -- -- -- -- --
Total Assets $679.1B $773.2B $793.8B $853.1B $960.4B
 
Accounts Payable $8.7B $9.5B $9.6B -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $33.8B $33.6B $29.8B $1.4B $1.7B
 
Long-Term Debt $8B $8.2B $6.9B $1.8B $5.7B
Capital Leases -- -- -- -- --
Total Liabilities $607B $698.8B $725.4B $784.1B $885.5B
 
Common Stock $4.3B $4.4B $4.1B $4B $3.9B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $1.3B $1.4B $1.5B $1.7B
Total Equity $72.2B $74.5B $68.3B $69B $75B
 
Total Liabilities and Equity $679.1B $773.2B $793.8B $853.1B $960.4B
Cash and Short Terms $209.7B $229.7B $292.6B $36.2B $14B
Total Debt $8.3B $8.4B $6.9B $1.8B $5.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $7.4B $8.1B $5B $7.5B $15.2B
Depreciation & Amoritzation $688.2M $765M $733.7M $709.1M $700.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$224.7M $561.7M $1.6B -$1.1B $3.3M
Change in Inventories -- -- -- -- --
Cash From Operations $44.1B $44.4B $52.4B $54.3B $52.8B
 
Capital Expenditures $1.1B $864.7M $457.9M $589.7M $554.5M
Cash Acquisitions $315.2M -$5.5B -$4.5B -$4.8B -$705.2M
Cash From Investing -$42.4B -$61B -$24.6B -$60B -$49.4B
 
Dividends Paid (Ex Special Dividend) -$3.6B -$4.1B -$3.9B -$3.1B -$3.8B
Special Dividend Paid
Long-Term Debt Issued $988.5M $18M $102.4M $6.1M $4.9B
Long-Term Debt Repaid -$942.6M -$1.7M -$1.2B -$81.6M -$4.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2.4B $21.3B -$12.8B $11.7B -$8.3B
Cash From Financing -$1.1B $17.2B -$17.9B $8.5B -$12.1B
 
Beginning Cash (CF) $7.7B $8.8B $9B $18B $20.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $501.4M $592.6M $10B $2.9B -$8.7B
Ending Cash (CF) $8.2B $9.4B $19B $20.9B $11.9B
 
Levered Free Cash Flow $43B $43.5B $51.9B $53.7B $52.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $164.1M $87.2M $105.5M $231M $274.8M
Cash Acquisitions -- -$20M -$280.7M -$146M -$241.9M
Cash From Investing -$18.5B $2.2B -$9.6B $3.9M -$26.1B
 
Dividends Paid (Ex Special Dividend) -$322.1M -$488.2M -$484.8M -$443.2M -$226.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2.6M -- --
Long-Term Debt Repaid -- -$10.9M -$20.3M -$4.9B -$932.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.7B -$25.7B -$9B -$5.5B $2.9B
Cash From Financing -$2B -$26.2B -$9.5B -$10.9B $1.8B
 
Beginning Cash (CF) $8.7B $9.5B $18.6B $20.7B $11.8B
Foreign Exchange Rate Adjustment -$4.6M -$4.4M -$5.3M $1.8M $7.8M
Additions / Reductions $4.4B $3.5B $6.6B $14.8B $2.1B
Ending Cash (CF) $13.1B $13B $25.3B $35.5B $13.9B
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $997.5M $787.7M $476.3M $715.2M $598.3M
Cash Acquisitions $230.5M -$5.5B -$4.8B -$4.7B -$801.1M
Cash From Investing -$52.8B -$40.3B -$36.4B -$50.4B -$75.6B
 
Dividends Paid (Ex Special Dividend) -$3.6B -$4.3B -$3.9B -$3.1B -$3.5B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$1.2B -$5B -$938.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $7.9B -$2.7B $3.9B $15.3B $127.7M
Cash From Financing $4.3B -$7B -$1.2B $7.2B $542.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.5B -$338.8M $13.1B $11.1B -$21.5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $164.1M $87.2M $105.5M $231M $274.8M
Cash Acquisitions -- -$20M -$280.7M -$146M -$241.9M
Cash From Investing -$18.5B $2.2B -$9.6B $3.9M -$26.1B
 
Dividends Paid (Ex Special Dividend) -$322.1M -$488.2M -$484.8M -$443.2M -$226.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2.6M -- --
Long-Term Debt Repaid -- -$10.9M -$20.3M -$4.9B -$932.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.7B -$25.7B -$9B -$5.5B $2.9B
Cash From Financing -$2B -$26.2B -$9.5B -$10.9B $1.8B
 
Beginning Cash (CF) $8.7B $9.5B $18.6B $20.7B $11.8B
Foreign Exchange Rate Adjustment -$4.6M -$4.4M -$5.3M $1.8M $7.8M
Additions / Reductions $4.4B $3.5B $6.6B $14.8B $2.1B
Ending Cash (CF) $13.1B $13B $25.3B $35.5B $13.9B
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock