Financhill
Sell
48

CBL Quote, Financials, Valuation and Earnings

Last price:
$22.71
Seasonality move :
-12.2%
Day range:
$21.10 - $24.51
52-week range:
$20.97 - $33.54
Dividend yield:
6.68%
P/E ratio:
12.81x
P/S ratio:
1.44x
P/B ratio:
2.29x
Volume:
294K
Avg. volume:
188.5K
1-year change:
5.46%
Market cap:
$740.9M
Revenue:
$515.6M
EPS (TTM):
$1.87
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $575.9M -- $563M $535.3M $515.6M
Revenue Growth (YoY) -25.09% -- -2.23% -4.92% -3.69%
 
Cost of Revenues $187.9M -- $191.7M $187.1M $175.1M
Gross Profit $388M -- $371.3M $348.1M $340.4M
Gross Profit Margin 67.37% -- 65.95% 65.04% 66.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $53.4M -- $67.2M $64.1M $67.3M
Other Inc / (Exp) -$243M -- $69M $70.4M $64.6M
Operating Expenses $269.4M -- $324.4M $254.8M $208.1M
Operating Income $118.6M -- $46.9M $93.4M $132.3M
 
Net Interest Expenses $194.3M -- $212.4M $159.7M $138.8M
EBT. Incl. Unusual Items -$318.7M -- -$96.4M $4.1M $58.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.8M -- $3.1M $894K $1.1M
Net Income to Company -$335.5M -- -$99.5M $3.2M $57.1M
 
Minority Interest in Earnings $40.4M -- $6M $3.3M $1.9M
Net Income to Common Excl Extra Items -$295.1M -- -$93.5M $6.5M $59M
 
Basic EPS (Cont. Ops) -$1.69 -- -$3.20 $0.17 $1.87
Diluted EPS (Cont. Ops) -$1.69 -- -$3.20 $0.17 $1.87
Weighted Average Basic Share $196.5M -- $30M $31.3M $30.9M
Weighted Average Diluted Share $196.5M -- $30M $31.3M $31M
 
EBITDA $97M -- $398M $388.9M $368.9M
EBIT -$118M -- $120.9M $177M $212.7M
 
Revenue (Reported) $575.9M -- $563M $535.3M $515.6M
Operating Income (Reported) $118.6M -- $46.9M $93.4M $132.3M
Operating Income (Adjusted) -$118M -- $120.9M $177M $212.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $154.2M -- $149.6M $139.7M $131.7M
Revenue Growth (YoY) -22.14% -- -0.51% -6.62% -5.74%
 
Cost of Revenues $45.7M -- $49M $45.3M $43.7M
Gross Profit $108.5M -- $100.6M $94.4M $88M
Gross Profit Margin 70.36% -- 67.22% 67.55% 66.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -$8.6M -- $16.1M $14.3M $16.6M
Other Inc / (Exp) -$104.2M -- $12.8M $12.7M $30.8M
Operating Expenses $44.9M -- $77.9M $56.7M $48.3M
Operating Income $63.6M -- $22.7M $37.7M $39.8M
 
Net Interest Expenses $38.8M -- $30.2M $38.4M $32.8M
EBT. Incl. Unusual Items -$79.4M -- $5.3M $12M $37.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$353K -- $328K -$487K $199K
Net Income to Company -- -- $4.9M $12.5M $37.5M
 
Minority Interest in Earnings $19.7M -- -$2M -$665K $431K
Net Income to Common Excl Extra Items -$59.3M -- $2.9M $11.8M $38M
 
Basic EPS (Cont. Ops) -$0.32 -- $0.03 $0.37 $1.23
Diluted EPS (Cont. Ops) -$0.32 -- $0.03 $0.37 $1.22
Weighted Average Basic Share $196.5M -- $31M $31.3M $30.2M
Weighted Average Diluted Share $196.5M -- $31M $31.3M $30.4M
 
EBITDA $13.7M -- $105.3M $102.4M $110.9M
EBIT -$39.5M -- $39.2M $54.3M $74.2M
 
Revenue (Reported) $154.2M -- $149.6M $139.7M $131.7M
Operating Income (Reported) $63.6M -- $22.7M $37.7M $39.8M
Operating Income (Adjusted) -$39.5M -- $39.2M $54.3M $74.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $664.7M -- $563M $535.3M $515.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $205M -- $191.7M $187.1M $175.1M
Gross Profit $459.7M -- $371.3M $348.1M $340.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $43.8M -- $67.2M $64.1M $67.3M
Other Inc / (Exp) -$223.6M -- $69M $71.7M $60M
Operating Expenses $279.5M -- $324.4M $254.8M $208.1M
Operating Income $180.2M -- $46.9M $93.4M $132.3M
 
Net Interest Expenses $199.2M -- $212.4M $159.7M $138.8M
EBT. Incl. Unusual Items -$242.6M -- -$96.4M $5.4M $53.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.7M -- $3.1M $894K $1.1M
Net Income to Company -- -- -$99.5M $3.2M $57.1M
 
Minority Interest in Earnings $39.9M -- $6M $3.3M $1.9M
Net Income to Common Excl Extra Items -$205.3M -- -$93.5M $6.5M $59M
 
Basic EPS (Cont. Ops) -$1.32 -- -$3.23 $0.17 $1.88
Diluted EPS (Cont. Ops) -$1.32 -- -$3.23 $0.17 $1.87
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $196.7M -- $398M $390.2M $364.3M
EBIT -$38.6M -- $120.9M $178.3M $208.1M
 
Revenue (Reported) $664.7M -- $563M $535.3M $515.6M
Operating Income (Reported) $180.2M -- $46.9M $93.4M $132.3M
Operating Income (Adjusted) -$38.6M -- $120.9M $178.3M $208.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $420.1M $563M $535.3M $515.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $139.9M $191.7M $187.1M $175.1M --
Gross Profit $280.2M $371.3M $348.1M $340.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $37.4M $67.2M $64.1M $67.3M --
Other Inc / (Exp) -$117.4M $69M $71.7M $60M --
Operating Expenses $179.9M $324.4M $254.8M $208.1M --
Operating Income $100.3M $46.9M $93.4M $132.3M --
 
Net Interest Expenses $63.4M $212.4M $159.7M $138.8M --
EBT. Incl. Unusual Items -$80.5M -$96.4M $5.4M $53.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $222K $3.1M $894K $1.1M --
Net Income to Company -$80.7M -$99.5M $3.2M $57.1M --
 
Minority Interest in Earnings $3.4M $6M $3.3M $1.9M --
Net Income to Common Excl Extra Items -$77.4M -$93.5M $6.5M $59M --
 
Basic EPS (Cont. Ops) -$0.39 -$3.23 $0.17 $1.88 --
Diluted EPS (Cont. Ops) -$0.39 -$3.23 $0.17 $1.87 --
Weighted Average Basic Share $589.4M $121M $125.2M $123.6M --
Weighted Average Diluted Share $589.4M $121M $125.3M $123.9M --
 
EBITDA $127.6M $398M $390.2M $364.3M --
EBIT -$15M $120.9M $178.3M $208.1M --
 
Revenue (Reported) $420.1M $563M $535.3M $515.6M --
Operating Income (Reported) $100.3M $46.9M $93.4M $132.3M --
Operating Income (Adjusted) -$15M $120.9M $178.3M $208.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $61.8M $169.6M $44.7M $34.2M $40.8M
Short Term Investments $233.1M $150M $292.4M $262.1M $243.1M
Accounts Receivable, Net $103.7M $25.2M $40.6M $43.4M $45.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $408.8M $583.8M $650.1M $431.4M $500.9M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $279.4M $103.7M $77.3M $76.5M $83.5M
Goodwill -- -- -- -- --
Other Intangibles $137.9M $489.4M $286.8M $315.9M $347.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $4.4B $2.9B $2.7B $2.4B $2.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $843.3M $184.4M $200.3M $186.5M $221.6M
 
Long-Term Debt $3.1B $2.2B $2B $1.9B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $3.9B $2.5B $2.3B $2.1B $2.4B
 
Common Stock $2M $21K $32K $32K $31K
Other Common Equity Adj $18K -$3K -$1.1M $610K $782K
Common Equity $531.8M $396.2M $370.5M $339.3M $323.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.2M $4.9M -$3.4M -$8.7M -$10.7M
Total Equity $534M $401.1M $367.1M $330.6M $312.9M
 
Total Liabilities and Equity $4.4B $2.9B $2.7B $2.4B $2.7B
Cash and Short Terms $294.9M $319.6M $337.1M $296.3M $283.9M
Total Debt $3.7B -- $2B $1.9B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $61.8M $169.6M $44.7M $34.2M $40.8M
Short Term Investments $233.1M $150M $292.4M $262.1M $243.1M
Accounts Receivable, Net $103.7M $25.2M $40.6M $43.4M $45.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $408.8M $583.8M $650.1M $431.4M $500.9M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $279.4M $103.7M $77.3M $76.5M $83.5M
Goodwill -- -- -- -- --
Other Intangibles $137.9M $489.4M $286.8M $315.9M $347.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $4.4B $2.9B $2.7B $2.4B $2.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $843.3M $184.4M $200.3M $186.5M $221.6M
 
Long-Term Debt $3.1B $2.2B $2B $1.9B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $3.9B $2.5B $2.3B $2.1B $2.4B
 
Common Stock $2M $21K $32K $32K $31K
Other Common Equity Adj $18K -$3K -$1.1M $610K $782K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.2M $4.9M -$3.4M -$8.7M -$10.7M
Total Equity $534M $401.1M $367.1M $330.6M $312.9M
 
Total Liabilities and Equity $4.4B $2.9B $2.7B $2.4B $2.7B
Cash and Short Terms $294.9M $319.6M $337.1M $296.3M $283.9M
Total Debt $3.7B -- $2B $1.9B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$335.5M -- -$99.5M $3.2M $57.1M
Depreciation & Amoritzation $214.5M -- $277.1M $211.9M $156.3M
Stock-Based Compensation $5.8M -- $11.9M $13M $14.9M
Change in Accounts Receivable -$75.1M -- -$10.5M -$3.8M -$2.4M
Change in Inventories -- -- -- -- --
Cash From Operations $133.4M -- $208.2M $183.5M $202.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$11M -- -$3.3M -$10.9M -$9.5M
Cash From Investing -$280.4M -- -$156.7M $1.7M $65M
 
Dividends Paid (Ex Special Dividend) -- -- -$23.9M -$118.1M -$50.4M
Special Dividend Paid
Long-Term Debt Issued $365.2M -- $425M -- --
Long-Term Debt Repaid -$154.7M -- -$524.2M -$79M -$146.3M
Repurchase of Common Stock -- -- -- -$1.1M -$36.5M
Other Financing Activities -$897K -- -$22.8M -$5.9M -$3.4M
Cash From Financing $209.7M -- -$145.8M -$204.1M -$236.5M
 
Beginning Cash (CF) $59.1M -- $236.2M $141.9M $123.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $62.7M -- -$94.2M -$18.9M $30.7M
Ending Cash (CF) $121.7M -- $141.9M $123.1M $153.8M
 
Levered Free Cash Flow $133.4M -- $208.2M $183.5M $202.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$28.3M -$43.2M $514K -$474K --
Depreciation & Amoritzation $48.2M $75.3M $58.6M $41.5M --
Stock-Based Compensation $395K $2.7M $3.3M $3.7M --
Change in Accounts Receivable $11M $3.3M $7.9M -$356K --
Change in Inventories -- -- -- -- --
Cash From Operations $62.8M $42.4M $33.2M $30.7M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $57K -$997K -$4.7M -$859K --
Cash From Investing -$2.6M -$2.4M $29.9M $26.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -$82.1M -$12.9M --
Special Dividend Paid -- -- -- -- $800K
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$13.7M -$29.5M -$26.2M -$34.3M --
Repurchase of Common Stock -- -- -- -$5M --
Other Financing Activities -$28K -$1.5M -$1.8M -$1.2M --
Cash From Financing -$13.8M -$31M -$110M -$53.4M --
 
Beginning Cash (CF) $121.7M $236.2M $141.9M $123.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $46.4M $9M -$47M $4.2M --
Ending Cash (CF) $168.2M $245.2M $95M $127.3M --
 
Levered Free Cash Flow $62.8M $42.4M $33.2M $30.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -$99.5M $3.2M $57.1M
Depreciation & Amoritzation -- -- $277.1M $211.9M $156.3M
Stock-Based Compensation -- -- $11.9M $13M $14.9M
Change in Accounts Receivable -- -- -$10.5M -$3.8M -$2.4M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $208.2M $183.5M $202.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -$3.3M -$10.9M -$9.5M
Cash From Investing -- -- -$156.7M $1.7M $65M
 
Dividends Paid (Ex Special Dividend) -- -- -$23.9M -$118.1M -$50.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$524.2M -$79M -$146.3M
Repurchase of Common Stock -- -- -- -$1.1M -$36.5M
Other Financing Activities -- -- -$22.8M -$5.9M -$3.4M
Cash From Financing -- -- -$145.8M -$204.1M -$236.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$94.2M -$18.9M $30.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $208.2M $183.5M $202.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$28.3M -$43.2M $514K -$474K --
Depreciation & Amoritzation $48.2M $75.3M $58.6M $41.5M --
Stock-Based Compensation $395K $2.7M $3.3M $3.7M --
Change in Accounts Receivable $11M $3.3M $7.9M -$356K --
Change in Inventories -- -- -- -- --
Cash From Operations $62.8M $42.4M $33.2M $30.7M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $57K -$997K -$4.7M -$859K --
Cash From Investing -$2.6M -$2.4M $29.9M $26.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -$82.1M -$12.9M --
Special Dividend Paid -- -- -- -- $800K
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$13.7M -$29.5M -$26.2M -$34.3M --
Repurchase of Common Stock -- -- -- -$5M --
Other Financing Activities -$28K -$1.5M -$1.8M -$1.2M --
Cash From Financing -$13.8M -$31M -$110M -$53.4M --
 
Beginning Cash (CF) $121.7M $236.2M $141.9M $123.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $46.4M $9M -$47M $4.2M --
Ending Cash (CF) $168.2M $245.2M $95M $127.3M --
 
Levered Free Cash Flow $62.8M $42.4M $33.2M $30.7M --

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

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

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 18.77% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 15.92% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 15.48% over the past day.

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

Show me the best stock