Financhill
Buy
59

CNC Quote, Financials, Valuation and Earnings

Last price:
$60.71
Seasonality move :
8.9%
Day range:
$59.71 - $61.10
52-week range:
$55.03 - $80.59
Dividend yield:
0%
P/E ratio:
9.62x
P/S ratio:
0.19x
P/B ratio:
1.13x
Volume:
2.7M
Avg. volume:
4.6M
1-year change:
-22.64%
Market cap:
$29.8B
Revenue:
$163.1B
EPS (TTM):
$6.24
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $111.1B $126B $144.5B $154B $163.1B
Revenue Growth (YoY) 48.87% 13.38% 14.74% 6.54% 5.89%
 
Cost of Revenues $95.9B $111.8B $127.9B $136.7B $146.2B
Gross Profit $15.2B $14.2B $16.7B $17.3B $16.8B
Gross Profit Margin 13.69% 11.27% 11.52% 11.24% 10.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.3B $9.6B $11.6B $12.6B $12.4B
Other Inc / (Exp) $347M -$785M -$1B $864M $1.8B
Operating Expenses $12.1B $10.9B $13B $13.9B $13.6B
Operating Income $3.2B $3.3B $3.6B $3.5B $3.2B
 
Net Interest Expenses $728M $665M $665M $725M $702M
EBT. Incl. Unusual Items $2.8B $1.8B $2B $3.6B $4.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $979M $477M $760M $899M $963M
Net Income to Company $1.8B $1.3B $1.2B $2.7B $3.3B
 
Minority Interest in Earnings $14M $11M -- $3M $11M
Net Income to Common Excl Extra Items $1.8B $1.3B $1.2B $2.7B $3.3B
 
Basic EPS (Cont. Ops) $3.17 $2.31 $2.09 $4.97 $6.33
Diluted EPS (Cont. Ops) $3.12 $2.28 $2.07 $4.95 $6.31
Weighted Average Basic Share $570.7M $582.8M $575.2M $543.3M $521.8M
Weighted Average Diluted Share $579.1M $590.5M $582M $545.7M $523.7M
 
EBITDA $4.8B $3.8B $4.1B $5.6B $6.2B
EBIT $3.5B $2.5B $2.6B $4.3B $5B
 
Revenue (Reported) $111.1B $126B $144.5B $154B $163.1B
Operating Income (Reported) $3.2B $3.3B $3.6B $3.5B $3.2B
Operating Income (Adjusted) $3.5B $2.5B $2.6B $4.3B $5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $28.3B $32.6B $35.6B $39.5B $40.8B
Revenue Growth (YoY) 49.97% 15.13% 9.19% 10.96% 3.41%
 
Cost of Revenues $25B $28.9B $31.7B $35.8B $37.1B
Gross Profit $3.3B $3.6B $3.8B $3.7B $3.7B
Gross Profit Margin 11.68% 11.16% 10.82% 9.28% 9.12%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.1B $2.7B $3.2B $3.5B $3.2B
Other Inc / (Exp) $88M $253M -$82M $350M $344M
Operating Expenses $3.3B $3B $3.6B $3.8B $3.5B
Operating Income $15M $603M $297M -$143M $175M
 
Net Interest Expenses $177M $162M $174M $183M $172M
EBT. Incl. Unusual Items -$74M $694M $41M $24M $347M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$55M $101M $260M -$15M $67M
Net Income to Company -$19M $593M -$219M $39M $280M
 
Minority Interest in Earnings $7M $6M $6M $6M $3M
Net Income to Common Excl Extra Items -$12M $599M -$213M $45M $283M
 
Basic EPS (Cont. Ops) -$0.02 $1.03 -$0.38 $0.08 $0.57
Diluted EPS (Cont. Ops) -$0.02 $1.01 -$0.38 $0.08 $0.56
Weighted Average Basic Share $580.1M $583.4M $559.9M $534.2M $500.4M
Weighted Average Diluted Share $589.3M $591.6M $566.9M $537.6M $502.2M
 
EBITDA $446M $1.2B $567M $522M $833M
EBIT $103M $856M $215M $207M $519M
 
Revenue (Reported) $28.3B $32.6B $35.6B $39.5B $40.8B
Operating Income (Reported) $15M $603M $297M -$143M $175M
Operating Income (Adjusted) $103M $856M $215M $207M $519M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $111.1B $126B $144.5B $154B $163.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $95.9B $111.8B $127.9B $136.7B $146.2B
Gross Profit $15.2B $14.2B $16.7B $17.3B $16.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.3B $9.6B $11.6B $12.6B $12.4B
Other Inc / (Exp) $347M -$785M -$1B $864M $1.8B
Operating Expenses $12.1B $10.9B $13B $13.9B $13.6B
Operating Income $3.2B $3.3B $3.6B $3.5B $3.2B
 
Net Interest Expenses $728M $665M $665M $725M $702M
EBT. Incl. Unusual Items $2.8B $1.8B $2B $3.6B $4.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $979M $477M $760M $899M $963M
Net Income to Company $1.8B $1.3B $1.2B $2.7B $3.3B
 
Minority Interest in Earnings $14M $11M -- $3M $11M
Net Income to Common Excl Extra Items $1.8B $1.3B $1.2B $2.7B $3.3B
 
Basic EPS (Cont. Ops) $3.12 $2.31 $2.08 $4.93 $6.27
Diluted EPS (Cont. Ops) $3.08 $2.27 $2.04 $4.91 $6.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.8B $3.9B $4.1B $5.6B $6.2B
EBIT $3.5B $2.5B $2.6B $4.3B $5B
 
Revenue (Reported) $111.1B $126B $144.5B $154B $163.1B
Operating Income (Reported) $3.2B $3.3B $3.6B $3.5B $3.2B
Operating Income (Adjusted) $3.5B $2.5B $2.6B $4.3B $5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $126B $144.5B $154B $163.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $111.8B $127.9B $136.7B $146.2B --
Gross Profit $14.2B $16.7B $17.3B $16.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.6B $11.6B $12.6B $12.4B --
Other Inc / (Exp) -$785M -$1B $864M $1.8B --
Operating Expenses $10.9B $13B $13.9B $13.6B --
Operating Income $3.3B $3.6B $3.5B $3.2B --
 
Net Interest Expenses $665M $665M $725M $702M --
EBT. Incl. Unusual Items $1.8B $2B $3.6B $4.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $477M $760M $899M $963M --
Net Income to Company $1.3B $1.2B $2.7B $3.3B --
 
Minority Interest in Earnings $11M -- $3M $11M --
Net Income to Common Excl Extra Items $1.3B $1.2B $2.7B $3.3B --
 
Basic EPS (Cont. Ops) $2.31 $2.08 $4.93 $6.27 --
Diluted EPS (Cont. Ops) $2.27 $2.04 $4.91 $6.24 --
Weighted Average Basic Share $2.3B $2.3B $2.2B $2.1B --
Weighted Average Diluted Share $2.4B $2.3B $2.2B $2.1B --
 
EBITDA $3.9B $4.1B $5.6B $6.2B --
EBIT $2.5B $2.6B $4.3B $5B --
 
Revenue (Reported) $126B $144.5B $154B $163.1B --
Operating Income (Reported) $3.3B $3.6B $3.5B $3.2B --
Operating Income (Adjusted) $2.5B $2.6B $4.3B $5B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $10.8B $13.1B $12.1B $17.2B $14.1B
Short Term Investments $1.6B $1.5B $2.3B $2.5B $2.6B
Accounts Receivable, Net $9.7B $12.2B $13.3B $15.5B $19.7B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.3B $1.6B $2.5B $5.6B $1.6B
Total Current Assets $23.4B $28.5B $30.1B $40.8B $38B
 
Property Plant And Equipment $2.8B $7B $5B $2.4B $2.4B
Long-Term Investments $12.9B $14B $14.7B $16.3B $17.4B
Goodwill $18.7B $19.8B $18.8B $17.6B $17.6B
Other Intangibles $8.4B $7.8B $6.9B $6.1B $5.4B
Other Long-Term Assets $2.7B $1.3B $1.3B $1.5B $1.6B
Total Assets $68.7B $78.4B $76.9B $84.6B $82.4B
 
Accounts Payable $7.1B $8.3B $9.3B $16.3B $13B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $267M $82M $119M $110M
Current Portion Of Capital Lease Obligations -- $204M $180M $168M $158M
Other Current Liabilities $12.4B $14.2B $16.7B $18B $18.3B
Total Current Liabilities $21.6B $25.8B $28.5B $36.7B $34.3B
 
Long-Term Debt $16.7B $18.6B $17.9B $17.7B $18.4B
Capital Leases -- -- -- -- --
Total Liabilities $42.8B $51.4B $52.6B $58.7B $55.9B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- -$1.1B -$652M -$504M
Common Equity $25.8B $26.8B $24.1B $25.8B $26.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $189M $227M $180M $116M $100M
Total Equity $26B $27B $24.2B $26B $26.5B
 
Total Liabilities and Equity $68.7B $78.4B $76.9B $84.6B $82.4B
Cash and Short Terms $12.4B $14.7B $14.4B $19.7B $16.7B
Total Debt $16.8B $18.8B $18B $17.8B $18.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $10.8B $13.1B $12.1B $17.2B $14.1B
Short Term Investments $1.6B $1.5B $2.3B $2.5B $2.6B
Accounts Receivable, Net $9.7B $12.2B $13.3B $15.5B $19.7B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.3B $1.6B $2.5B $5.6B $1.6B
Total Current Assets $23.4B $28.5B $30.1B $40.8B $38B
 
Property Plant And Equipment $2.8B $7B $5B $2.4B $2.4B
Long-Term Investments $12.9B $14B $14.7B $16.3B $17.4B
Goodwill $18.7B $19.8B $18.8B $17.6B $17.6B
Other Intangibles $8.4B $7.8B $6.9B $6.1B $5.4B
Other Long-Term Assets $2.7B $1.3B $1.3B $1.5B $1.6B
Total Assets $68.7B $78.4B $76.9B $84.6B $82.4B
 
Accounts Payable $7.1B $8.3B $9.3B $16.3B $13B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $267M $82M $119M $110M
Current Portion Of Capital Lease Obligations -- $204M $180M $168M $158M
Other Current Liabilities $12.4B $14.2B $16.7B $18B $18.3B
Total Current Liabilities $21.6B $25.8B $28.5B $36.7B $34.3B
 
Long-Term Debt $16.7B $18.6B $17.9B $17.7B $18.4B
Capital Leases -- -- -- -- --
Total Liabilities $42.8B $51.4B $52.6B $58.7B $55.9B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- -$1.1B -$652M -$504M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $189M $227M $180M $116M $100M
Total Equity $26B $27B $24.2B $26B $26.5B
 
Total Liabilities and Equity $68.7B $78.4B $76.9B $84.6B $82.4B
Cash and Short Terms $12.4B $14.7B $14.4B $19.7B $16.7B
Total Debt $16.8B $18.8B $18B $17.8B $18.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.8B $1.3B $1.2B $2.7B $3.3B
Depreciation & Amoritzation $1.3B $1.3B $1.4B $1.3B $1.2B
Stock-Based Compensation $281M $203M $234M $216M $212M
Change in Accounts Receivable -$52M -$2.5B -$1.6B -$2.4B -$4.3B
Change in Inventories -- -- -- -- --
Cash From Operations $5.5B $4.2B $6.3B $8.1B $154M
 
Capital Expenditures $869M $910M $1B $799M $644M
Cash Acquisitions -$3.6B -$466M $1B $707M $990M
Cash From Investing -$7B -$3.3B -$2.9B -$1.2B -$1.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5.1B $9.3B $360M $2.3B $1.3B
Long-Term Debt Repaid -$4.1B -$7.4B -$1.5B -$2.3B -$622M
Repurchase of Common Stock -$626M -$297M -$3.1B -$1.6B -$3.1B
Other Financing Activities -$73M -$209M -$27M -$88M -$6M
Cash From Financing $260M $1.4B -$4.2B -$1.7B -$2.4B
 
Beginning Cash (CF) $12.1B $11B $13.2B $12.3B $17.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.2B $2.3B -$857M $5.2B -$3.3B
Ending Cash (CF) $11B $13.2B $12.3B $17.5B $14.2B
 
Levered Free Cash Flow $4.6B $3.3B $5.3B $7.3B -$490M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$19M $593M -$219M $39M $280M
Depreciation & Amoritzation $343M $237M $351M $315M $314M
Stock-Based Compensation $63M $76M $54M $49M $31M
Change in Accounts Receivable $1.6B -$730M -$353M -$51M -$1.6B
Change in Inventories -- -- -- -- --
Cash From Operations $3B $675M -$1.6B $217M -$587M
 
Capital Expenditures $206M $248M $233M $223M $154M
Cash Acquisitions -$1B $130M $1.1B $17M $31M
Cash From Investing -$4.3B -$857M $221M -$949M $102M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.4B $20M $3M $165M $950M
Long-Term Debt Repaid -$2.5B $134M -$288M -$346M -$28M
Repurchase of Common Stock -$56M -$248M -$1.4B -$31M -$943M
Other Financing Activities -$14M -$176M -$22M -$1M -$1M
Cash From Financing -$123M -$235M -$1.7B -$201M -$13M
 
Beginning Cash (CF) $12.3B $13.6B $15.2B $18.5B $14.7B
Foreign Exchange Rate Adjustment $10M -$3M $26M -$51M $1M
Additions / Reductions -$1.4B -$417M -$3.1B -$933M -$498M
Ending Cash (CF) $11B $13.2B $12.3B $17.5B $14.2B
 
Levered Free Cash Flow $2.8B $427M -$1.8B -$6M -$741M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.8B $1.3B $1.2B $2.7B $3.3B
Depreciation & Amoritzation $1.3B $1.3B $1.4B $1.3B $1.2B
Stock-Based Compensation $281M $203M $234M $216M $212M
Change in Accounts Receivable -$52M -$2.5B -$1.6B -$2.4B -$4.3B
Change in Inventories -- -- -- -- --
Cash From Operations $5.5B $4.2B $6.3B $8.1B $154M
 
Capital Expenditures $869M $910M $1B $799M $644M
Cash Acquisitions -$3.6B -$466M $1B $707M $990M
Cash From Investing -$7B -$3.3B -$2.9B -$1.2B -$1.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5.1B $9.3B $360M $2.3B $1.3B
Long-Term Debt Repaid -$4.1B -$7.4B -$1.5B -$2.3B -$622M
Repurchase of Common Stock -$626M -$297M -$3.1B -$1.6B -$3.1B
Other Financing Activities -$73M -$209M -$27M -$88M -$6M
Cash From Financing $260M $1.4B -$4.2B -$1.7B -$2.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.2B $2.3B -$857M $5.2B -$3.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.6B $3.3B $5.3B $7.3B -$490M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.3B $1.2B $2.7B $3.3B --
Depreciation & Amoritzation $1.3B $1.4B $1.3B $1.2B --
Stock-Based Compensation $203M $234M $216M $212M --
Change in Accounts Receivable -$2.5B -$1.6B -$2.4B -$4.3B --
Change in Inventories -- -- -- -- --
Cash From Operations $4.2B $6.3B $8.1B $154M --
 
Capital Expenditures $910M $1B $799M $644M --
Cash Acquisitions -$466M $1B $707M $990M --
Cash From Investing -$3.3B -$2.9B -$1.2B -$1.1B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.3B $360M $2.3B $1.3B --
Long-Term Debt Repaid -$7.4B -$1.5B -$2.3B -$622M --
Repurchase of Common Stock -$297M -$3.1B -$1.6B -$3.1B --
Other Financing Activities -$209M -$27M -$88M -$6M --
Cash From Financing $1.4B -$4.2B -$1.7B -$2.4B --
 
Beginning Cash (CF) $46.1B $53.5B $64.5B $67.7B --
Foreign Exchange Rate Adjustment -$11M -$11M -$32M $8M --
Additions / Reductions $2.3B -$857M $5.2B -$3.3B --
Ending Cash (CF) $48.3B $52.6B $69.6B $64.4B --
 
Levered Free Cash Flow $3.3B $5.3B $7.3B -$490M --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
69
AJINY alert for Apr 1

Ajinomoto [AJINY] is down 2.15% over the past day.

Sell
40
RGC alert for Mar 31

Regencell Bioscience Holdings [RGC] is up 26.1% over the past day.

Buy
62
AGX alert for Apr 1

Argan [AGX] is down 4.98% over the past day.

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

Show me the best stock