Financhill
Sell
39

COLM Quote, Financials, Valuation and Earnings

Last price:
$67.21
Seasonality move :
1.12%
Day range:
$63.30 - $65.48
52-week range:
$58.44 - $92.88
Dividend yield:
1.86%
P/E ratio:
16.53x
P/S ratio:
1.10x
P/B ratio:
2.09x
Volume:
1.1M
Avg. volume:
1M
1-year change:
-21.35%
Market cap:
$3.6B
Revenue:
$3.4B
EPS (TTM):
$3.91
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $3.1B $3.5B $3.5B $3.4B
Revenue Growth (YoY) -17.78% 24.98% 10.8% 0.67% -3.4%
 
Cost of Revenues $1.3B $1.5B $1.8B $1.8B $1.7B
Gross Profit $1.2B $1.6B $1.7B $1.7B $1.7B
Gross Profit Margin 48.93% 51.58% 49.39% 49.61% 50.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.2B $1.3B $1.4B $1.4B
Other Inc / (Exp) $2M -$373K -$34M -$22.8M -$257K
Operating Expenses $1.1B $1.2B $1.3B $1.4B $1.4B
Operating Income $137M $450.5M $428.7M $335.3M $270.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $139.5M $451.5M $397.4M $326.2M $298.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.5M $97.4M $86M $74.8M $74.9M
Net Income to Company $108M $354.1M $311.4M $251.4M $223.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $108M $354.1M $311.4M $251.4M $223.3M
 
Basic EPS (Cont. Ops) $1.63 $5.37 $4.96 $4.11 $3.83
Diluted EPS (Cont. Ops) $1.62 $5.33 $4.95 $4.09 $3.82
Weighted Average Basic Share $66.4M $65.9M $62.8M $61.2M $58.3M
Weighted Average Diluted Share $66.8M $66.4M $63M $61.4M $58.5M
 
EBITDA $283.7M $566.1M $483.5M $393.3M $326.7M
EBIT $137M $450.5M $428.7M $335.3M $270.7M
 
Revenue (Reported) $2.5B $3.1B $3.5B $3.5B $3.4B
Operating Income (Reported) $137M $450.5M $428.7M $335.3M $270.7M
Operating Income (Adjusted) $137M $450.5M $428.7M $335.3M $270.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $625.6M $761.5M $820.6M $770M $778.5M
Revenue Growth (YoY) 10.1% 21.72% 7.76% -6.17% 1.1%
 
Cost of Revenues $304.2M $383.1M $421.1M $380.4M $382.4M
Gross Profit $321.4M $378.4M $399.5M $389.6M $396.1M
Gross Profit Margin 51.38% 49.7% 48.68% 50.59% 50.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $254.4M $299.1M $347.4M $349.3M $354.5M
Other Inc / (Exp) -$304K $44K $850K $271K $1.6M
Operating Expenses $250.9M $294.8M $343.1M $344.9M $349.5M
Operating Income $70.5M $83.7M $56.4M $44.7M $46.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $70.5M $84.1M $60.6M $54.1M $54.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.6M $17.3M $14.4M $11.8M $12.6M
Net Income to Company $55.9M $66.8M $46.2M $42.3M $42.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $55.9M $66.8M $46.2M $42.3M $42.2M
 
Basic EPS (Cont. Ops) $0.84 $1.04 $0.74 $0.71 $0.76
Diluted EPS (Cont. Ops) $0.84 $1.03 $0.74 $0.71 $0.75
Weighted Average Basic Share $66.4M $64.3M $62.1M $59.8M $55.7M
Weighted Average Diluted Share $66.9M $64.6M $62.4M $60M $56M
 
EBITDA $100.9M $114.2M $70.3M $59.8M $60M
EBIT $70.5M $83.7M $56.4M $44.7M $46.5M
 
Revenue (Reported) $625.6M $761.5M $820.6M $770M $778.5M
Operating Income (Reported) $70.5M $83.7M $56.4M $44.7M $46.5M
Operating Income (Adjusted) $70.5M $83.7M $56.4M $44.7M $46.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.6B $3.3B $3.5B $3.4B $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.6B $1.8B $1.7B $1.7B
Gross Profit $1.3B $1.7B $1.7B $1.7B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.2B $1.4B $1.4B $1.4B
Other Inc / (Exp) -$3K -$25K -$33.2M -$23.4M $1M
Operating Expenses $1.1B $1.2B $1.3B $1.4B $1.4B
Operating Income $209.5M $463.7M $401.5M $323.5M $272.6M
 
Net Interest Expenses $1.1M -- -- -- --
EBT. Incl. Unusual Items $208.4M $465.2M $373.9M $319.8M $298.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.7M $100.1M $83.1M $72.3M $75.7M
Net Income to Company $163.7M $365M $290.8M $247.5M $223.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $163.7M $365M $290.8M $247.5M $223.2M
 
Basic EPS (Cont. Ops) $2.47 $5.59 $4.67 $4.10 $3.93
Diluted EPS (Cont. Ops) $2.45 $5.55 $4.67 $4.10 $3.91
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $353.6M $579.4M $471.3M $382.8M $326.9M
EBIT $209.5M $463.7M $401.5M $323.5M $272.6M
 
Revenue (Reported) $2.6B $3.3B $3.5B $3.4B $3.4B
Operating Income (Reported) $209.5M $463.7M $401.5M $323.5M $272.6M
Operating Income (Adjusted) $209.5M $463.7M $401.5M $323.5M $272.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $625.6M $761.5M $820.6M $770M $778.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $304.2M $383.1M $421.1M $380.4M $382.4M
Gross Profit $321.4M $378.4M $399.5M $389.6M $396.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $254.4M $299.1M $347.4M $349.3M $354.5M
Other Inc / (Exp) -$304K $44K $850K $271K $1.6M
Operating Expenses $250.9M $294.8M $343.1M $344.9M $349.5M
Operating Income $70.5M $83.7M $56.4M $44.7M $46.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $70.5M $84.1M $60.6M $54.1M $54.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.6M $17.3M $14.4M $11.8M $12.6M
Net Income to Company $55.9M $66.8M $46.2M $42.3M $42.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $55.9M $66.8M $46.2M $42.3M $42.2M
 
Basic EPS (Cont. Ops) $0.84 $1.04 $0.74 $0.71 $0.76
Diluted EPS (Cont. Ops) $0.84 $1.03 $0.74 $0.71 $0.75
Weighted Average Basic Share $66.4M $64.3M $62.1M $59.8M $55.7M
Weighted Average Diluted Share $66.9M $64.6M $62.4M $60M $56M
 
EBITDA $100.9M $114.2M $70.3M $59.8M $60M
EBIT $70.5M $83.7M $56.4M $44.7M $46.5M
 
Revenue (Reported) $625.6M $761.5M $820.6M $770M $778.5M
Operating Income (Reported) $70.5M $83.7M $56.4M $44.7M $46.5M
Operating Income (Adjusted) $70.5M $83.7M $56.4M $44.7M $46.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $790.7M $763.4M $430.2M $350.3M $531.9M
Short Term Investments $1.2M $131.1M $722K $414.2M $283.6M
Accounts Receivable, Net $452.9M $487.8M $547.6M $423.1M $417.5M
Inventory $556.5M $645.4M $1B $746.3M $690.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $54.2M $86.3M $129.9M $80.8M $85.1M
Total Current Assets $1.9B $2.1B $2.1B $2B $2B
 
Property Plant And Equipment $649M $622M $615.6M $644.6M $682.6M
Long-Term Investments -- -- -- -- --
Goodwill $68.6M $68.6M $51.7M $26.7M $26.7M
Other Intangibles $103.6M $101.9M $81.6M $79.9M $79.2M
Other Long-Term Assets $63.6M $68.5M $71.6M $67.6M $74M
Total Assets $2.8B $3.1B $3.1B $2.9B $3B
 
Accounts Payable $206.7M $283.3M $322.5M $235.9M $385.7M
Accrued Expenses $159.1M $189.6M $190.1M $149.4M $154.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $65.5M $67.4M $68.7M $71.1M $75.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $552.6M $680.4M $738.7M $596.6M $766.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1B $1.1B $1.1B $1B $1.2B
 
Common Stock $20.2M -- $12.7M -- --
Other Common Equity Adj $806K -$4.4M -$30.6M -$45.8M -$63.2M
Common Equity $1.8B $2B $1.9B $1.9B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.8B $2B $1.9B $1.9B $1.8B
 
Total Liabilities and Equity $2.8B $3.1B $3.1B $2.9B $3B
Cash and Short Terms $791.9M $894.5M $431M $764.5M $815.5M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $873.6M $435.2M $361M $418.5M $323.3M
Short Term Investments $920K $175M $99.5M $369.3M $335.1M
Accounts Receivable, Net $338.8M $408.2M $466.7M $366.4M $387.9M
Inventory $525.7M $714.4M $959.2M $607.4M $623.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $66.2M $105.3M $100.9M $84.7M $71.4M
Total Current Assets $1.8B $1.8B $2B $1.8B $1.7B
 
Property Plant And Equipment $663.7M $623.4M $601.6M $639.1M $690.7M
Long-Term Investments -- -- -- -- --
Goodwill $68.6M $68.6M $51.7M $26.7M $26.7M
Other Intangibles $103.1M $101.5M $81.1M $79.5M $79.2M
Other Long-Term Assets $66.4M $66.7M $70.3M $70.6M $64.8M
Total Assets $2.8B $2.8B $2.9B $2.8B $2.7B
 
Accounts Payable $165.6M $262.3M $220.2M $150.1M $268.5M
Accrued Expenses $224.7M $234.3M $271.6M $216.9M $205.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $81.3M $68.1M $69.5M $71.6M $76.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $475M $571M $568.7M $447.3M $558.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $925.1M $969.1M $941.2M $852.8M $997.6M
 
Common Stock $22.2M -- $1.1M -- --
Other Common Equity Adj -$3.8M -$9.2M -$34.6M -$51.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.9B $1.8B $1.9B $1.9B $1.7B
 
Total Liabilities and Equity $2.8B $2.8B $2.9B $2.8B $2.7B
Cash and Short Terms $874.6M $610.3M $460.6M $787.7M $658.4M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $108M $354.1M $311.4M $251.4M $223.3M
Depreciation & Amoritzation $146.6M $115.6M $54.8M $58.1M $55.9M
Stock-Based Compensation $17.8M $19.1M $21M $23.1M $24.8M
Change in Accounts Receivable $22.9M -$31.6M -$64.5M $123.8M -$11.8M
Change in Inventories $64.9M -$100.3M -$399.9M $283.8M $39.1M
Cash From Operations $276.1M $354.4M -$25.2M $636.3M $491M
 
Capital Expenditures $28.8M $34.7M $58.5M $54.6M $59.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$27.2M -$163.8M $72.7M -$461.8M $87.3M
 
Dividends Paid (Ex Special Dividend) -$17.2M -$68.6M -$75.1M -$73.4M -$69.7M
Special Dividend Paid
Long-Term Debt Issued $402.4M $38.3M $52.9M $837K --
Long-Term Debt Repaid -$403.1M -$38.2M -$53M -$837K --
Repurchase of Common Stock -$132.9M -$165.4M -$287.4M -$184M -$317.8M
Other Financing Activities -$7.8M -$5.8M -$4.8M -$4.7M -$4.9M
Cash From Financing -$151.7M -$210.9M -$360.8M -$254.8M -$386.2M
 
Beginning Cash (CF) $686M $790.7M $763.4M $430.2M $350.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $97.2M -$20.2M -$313.3M -$80.3M $192.1M
Ending Cash (CF) $790.7M $763.4M $430.2M $350.3M $531.9M
 
Levered Free Cash Flow $247.3M $319.7M -$83.7M $581.7M $431.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $55.9M $66.8M $46.2M $42.3M $42.2M
Depreciation & Amoritzation $30.5M $30.6M $13.8M $15.1M $13.5M
Stock-Based Compensation $4.9M $5.5M $5.8M $5.6M $5.2M
Change in Accounts Receivable $117.8M $81.2M $82.9M $50.4M $33.3M
Change in Inventories $25.1M -$71.1M $71.5M $131.7M $71.6M
Cash From Operations $110.9M -$33.8M $78M $106.8M -$32M
 
Capital Expenditures $3.9M $12.9M $14M $14.8M $15.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.8M -$56.8M -$111.7M $37.1M -$61.4M
 
Dividends Paid (Ex Special Dividend) -$17.3M -$19.2M -$18.6M -$17.9M -$16.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.8M -- -- -- --
Long-Term Debt Repaid -$7.5M -- -- -- --
Repurchase of Common Stock -$11.2M -$217.3M -$15.3M -$50.2M -$101.4M
Other Financing Activities -$5.4M -$4M -$4.3M -$4.4M -$5.6M
Cash From Financing -$19.9M -$237.9M -$35.6M -$71.3M -$118.6M
 
Beginning Cash (CF) $790.7M $763.4M $430.2M $350.3M $531.9M
Foreign Exchange Rate Adjustment -$5.3M $317K $47K -$4.4M $3.6M
Additions / Reductions $88.2M -$328.5M -$69.2M $72.5M -$212.1M
Ending Cash (CF) $873.6M $435.2M $361M $418.5M $323.3M
 
Levered Free Cash Flow $107M -$46.7M $64M $92M -$47.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $163.7M $365M $290.8M $247.5M $223.2M
Depreciation & Amoritzation $144.1M $115.7M $38M $59.3M $54.3M
Stock-Based Compensation $19M $19.8M $21.3M $22.9M $24.4M
Change in Accounts Receivable -$10M -$68.2M -$62.8M $91.3M -$29M
Change in Inventories $66.5M -$196.5M -$257.2M $344M -$21M
Cash From Operations $374.2M $209.7M $86.5M $665.1M $352.2M
 
Capital Expenditures $23.2M $43.7M $59.6M $55.4M $60.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $12.9M -$217.7M $17.8M -$313M -$11.2M
 
Dividends Paid (Ex Special Dividend) -$17.3M -$70.5M -$74.6M -$72.7M -$68.4M
Special Dividend Paid
Long-Term Debt Issued $234.5M -- -- -- --
Long-Term Debt Repaid -$409.6M -- -- -- --
Repurchase of Common Stock -$11.2M -$371.5M -$85.4M -$218.9M -$369M
Other Financing Activities -$9M -$4.4M -$5.2M -$4.7M -$6.1M
Cash From Financing -$193M -$428.9M -$158.5M -$290.6M -$433.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $194M -$436.9M -$54.1M $61.5M -$92.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $351M $166M $26.9M $609.7M $291.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $55.9M $66.8M $46.2M $42.3M $42.2M
Depreciation & Amoritzation $30.5M $30.6M $13.8M $15.1M $13.5M
Stock-Based Compensation $4.9M $5.5M $5.8M $5.6M $5.2M
Change in Accounts Receivable $117.8M $81.2M $82.9M $50.4M $33.3M
Change in Inventories $25.1M -$71.1M $71.5M $131.7M $71.6M
Cash From Operations $110.9M -$33.8M $78M $106.8M -$32M
 
Capital Expenditures $3.9M $12.9M $14M $14.8M $15.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.8M -$56.8M -$111.7M $37.1M -$61.4M
 
Dividends Paid (Ex Special Dividend) -$17.3M -$19.2M -$18.6M -$17.9M -$16.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.8M -- -- -- --
Long-Term Debt Repaid -$7.5M -- -- -- --
Repurchase of Common Stock -$11.2M -$217.3M -$15.3M -$50.2M -$101.4M
Other Financing Activities -$5.4M -$4M -$4.3M -$4.4M -$5.6M
Cash From Financing -$19.9M -$237.9M -$35.6M -$71.3M -$118.6M
 
Beginning Cash (CF) $790.7M $763.4M $430.2M $350.3M $531.9M
Foreign Exchange Rate Adjustment -$5.3M $317K $47K -$4.4M $3.6M
Additions / Reductions $88.2M -$328.5M -$69.2M $72.5M -$212.1M
Ending Cash (CF) $873.6M $435.2M $361M $418.5M $323.3M
 
Levered Free Cash Flow $107M -$46.7M $64M $92M -$47.6M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

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

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock