Financhill
Sell
26

CNC Quote, Financials, Valuation and Earnings

Last price:
$39.88
Seasonality move :
4.58%
Day range:
$39.34 - $39.99
52-week range:
$25.08 - $66.81
Dividend yield:
0%
P/E ratio:
8.66x
P/S ratio:
0.11x
P/B ratio:
0.93x
Volume:
5M
Avg. volume:
7.3M
1-year change:
-34.27%
Market cap:
$19.5B
Revenue:
$163.1B
EPS (TTM):
-$10.82
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 -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $347M -$785M -$1B $864M $1.8B
Operating Expenses -$3.7B -$3.5B -$3.9B -$3.6B -$3.3B
Operating Income $3.7B $3.5B $3.9B $3.6B $3.3B
 
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 $2.8B $1.8B $2B $3.6B $4.3B
 
Revenue (Reported) $111.1B $126B $144.5B $154B $163.1B
Operating Income (Reported) $3.7B $3.5B $3.9B $3.6B $3.3B
Operating Income (Adjusted) $2.8B $1.8B $2B $3.6B $4.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $32.4B $35.9B $38B $42B $49.7B
Revenue Growth (YoY) 11.4% 10.67% 6.07% 10.47% 18.25%
 
Cost of Revenues $28.8B $31.9B $33.5B $38B --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $116M $413M -$226M $432M --
Operating Expenses -$827M -$797M -$1.2B -$673M $202M
Operating Income $827M $797M $1.2B $673M -$202M
 
Net Interest Expenses $170M $169M $181M $176M $170M
EBT. Incl. Unusual Items $720M $1B $768M $921M -$6.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $139M $269M $293M $211M -$42M
Net Income to Company $581M $740M $475M $710M --
 
Minority Interest in Earnings -$3M $2M $6M -$3M -$1M
Net Income to Common Excl Extra Items $581M $740M $475M $710M -$6.6B
 
Basic EPS (Cont. Ops) $1.00 $1.29 $0.87 $1.37 -$13.50
Diluted EPS (Cont. Ops) $0.99 $1.27 $0.87 $1.36 -$13.50
Weighted Average Basic Share $583.2M $574M $539.5M $522M $491.1M
Weighted Average Diluted Share $590.7M $580.6M $541.3M $523.5M $491.1M
 
EBITDA $1.3B $1.5B $1.3B $1.4B --
EBIT $720M $1B $768M $921M -$6.7B
 
Revenue (Reported) $32.4B $35.9B $38B $42B $49.7B
Operating Income (Reported) $827M $797M $1.2B $673M -$202M
Operating Income (Adjusted) $720M $1B $768M $921M -$6.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $121.7B $141.6B $150.1B $161.7B $185.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $107.8B $125.1B $132.6B $145B --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$950M -$674M $432M $1.8B --
Operating Expenses -$3B -$4.1B -$4B -$3B -$1.1B
Operating Income $3B $4.1B $4B $3B $1.1B
 
Net Interest Expenses $680M $653M $716M $713M $682M
EBT. Incl. Unusual Items $1B $2.6B $3.6B $3.9B -$4.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $321M $601M $1.2B $881M $459M
Net Income to Company $724M $2B $2.4B $3.1B --
 
Minority Interest in Earnings -$12M -- -$3M -$14M -$7M
Net Income to Common Excl Extra Items $724M $2B $2.4B $3.1B -$5.3B
 
Basic EPS (Cont. Ops) $1.26 $3.47 $4.47 $5.79 -$10.81
Diluted EPS (Cont. Ops) $1.24 $3.43 $4.45 $5.77 -$10.82
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.2B $4.7B $5.7B $5.9B --
EBIT $1B $2.6B $3.6B $3.9B -$4.8B
 
Revenue (Reported) $121.7B $141.6B $150.1B $161.7B $185.9B
Operating Income (Reported) $3B $4.1B $4B $3B $1.1B
Operating Income (Adjusted) $1B $2.6B $3.6B $3.9B -$4.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $93.4B $109B $114.5B $122.3B $145.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $82.8B $96.2B $100.9B $109.2B $87.2B
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1B -$927M $514M $1.4B $698M
Operating Expenses -$2.9B -$3.5B -$3.7B -$3.1B -$930M
Operating Income $2.9B $3.5B $3.7B $3.1B $930M
 
Net Interest Expenses $503M $491M $542M $530M $510M
EBT. Incl. Unusual Items $1.1B $1.9B $3.6B $3.9B -$5.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $376M $500M $914M $896M $392M
Net Income to Company $743M $1.4B $2.7B $3B $1.1B
 
Minority Interest in Earnings -$5M $6M $3M -$8M -$4M
Net Income to Common Excl Extra Items $743M $1.4B $2.7B $3B -$5.6B
 
Basic EPS (Cont. Ops) $1.28 $2.45 $4.85 $5.70 -$11.37
Diluted EPS (Cont. Ops) $1.26 $2.41 $4.83 $5.68 -$11.38
Weighted Average Basic Share $1.7B $1.7B $1.6B $1.6B $1.5B
Weighted Average Diluted Share $1.8B $1.8B $1.6B $1.6B $1.5B
 
EBITDA $2.7B $3.5B $5.1B $5.4B $2.5B
EBIT $1.1B $1.9B $3.6B $3.9B -$5.2B
 
Revenue (Reported) $93.4B $109B $114.5B $122.3B $145.1B
Operating Income (Reported) $2.9B $3.5B $3.7B $3.1B $930M
Operating Income (Adjusted) $1.1B $1.9B $3.6B $3.9B -$5.2B
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 $4.1B $7B $5B $2.4B $2.4B
Long-Term Investments $2.1B $2B $2.1B $3.1B $2.9B
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 $69.8B $79.8B $78.5B $85.9B $83.6B
 
Accounts Payable $8.5B $10.8B $11.2B $17.9B $15.2B
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 $18B $22.2B $21.1B $18.6B $19.2B
Capital Leases -- -- -- -- --
Total Liabilities $43.9B $52.7B $54.3B $59.9B $57.1B
 
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 $69.8B $79.8B $78.5B $85.9B $83.6B
Cash and Short Terms $12.4B $14.7B $14.4B $19.7B $16.7B
Total Debt $18.3B $22.7B $21.3B $18.9B $19.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $13.4B $15B $18.2B $14.6B $17.1B
Short Term Investments $1.5B $2.2B $2.2B $3B --
Accounts Receivable, Net $11.5B $13.8B $15.5B $18.3B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.6B $2.3B $5.5B $1.6B --
Total Current Assets $28.1B $33.3B $41.4B $37.4B $44.1B
 
Property Plant And Equipment $6.9B $4.9B $2.4B $2B $2.2B
Long-Term Investments -- -- -- -- --
Goodwill $19.7B $20B $17.6B $17.6B --
Other Intangibles $8.1B $7.5B $6.3B $5.6B --
Other Long-Term Assets $1.3B $1.3B $1.5B $2.1B --
Total Assets $77.7B $81.2B $84.4B $82.4B $82.1B
 
Accounts Payable $10.3B $12.2B $17.2B $15.3B $18.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $245M $249M $113M -- --
Current Portion Of Capital Lease Obligations $200M $193M $170M -- --
Other Current Liabilities $14.1B $16.5B $17.1B $18B --
Total Current Liabilities $25B $31.3B $36.9B $34.1B $40.6B
 
Long-Term Debt $22.3B $21.1B $18.8B $17.5B $17.5B
Capital Leases -- -- -- -- --
Total Liabilities $51.1B $55.6B $59B $54.9B $61B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- -$1.1B -$226M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $208M $222M $121M $102M $107M
Total Equity $26.7B $25.6B $25.4B $27.4B $21.1B
 
Total Liabilities and Equity $77.7B $81.2B $84.4B $82.4B $82.1B
Cash and Short Terms $14.9B $17.2B $20.4B $17.6B --
Total Debt $22.7B $21.6B $19.1B $17.6B $17.6B
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 $1.5B $1.6B $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 $4B $534M $1.5B $88M --
Cash From Investing -$7B -$3.3B -$2.9B -$1.3B -$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 -$1.6B -$2.4B
 
Beginning Cash (CF) $10.8B $13.1B $12.1B $17.2B $14.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.2B $2.3B -$868M $5.2B -$3.3B
Ending Cash (CF) $9.6B $15.4B $11.2B $22.3B $10.8B
 
Levered Free Cash Flow $4.6B $3.3B $5.3B $7.3B -$490M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $581M $740M $475M $710M --
Depreciation & Amoritzation $381M $391M $328M $313M $317M
Stock-Based Compensation $40M $51M $50M $49M $52M
Change in Accounts Receivable -$209M $14M -$2B -$1.7B --
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $3.3B $1B -$978M $1.4B
 
Capital Expenditures $225M $247M $136M $153M $211M
Cash Acquisitions $332M -$55M $2M -- $19M
Cash From Investing -$1B $3M $433M -$839M $1.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.8B $26M $889M -- --
Long-Term Debt Repaid -$5.2B -$289M -$648M -$29M --
Repurchase of Common Stock $16M $1.2B $774M $1.2B --
Other Financing Activities -$29M $1M -$2M -$1M --
Cash From Financing $1.6B -$1.5B -$522M -$1.2B $9M
 
Beginning Cash (CF) $13.4B $15B $18.2B $14.6B $17.1B
Foreign Exchange Rate Adjustment $16M -$28M $26M -- --
Additions / Reductions $2.4B $1.8B $958M -$3.1B $2.6B
Ending Cash (CF) $15.9B $16.8B $19.2B $11.5B $19.6B
 
Levered Free Cash Flow $1.6B $3.1B $885M -$1.1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $724M $2B $2.4B $3.1B --
Depreciation & Amoritzation $1.4B $1.6B $1.4B $1.2B $1.3B
Stock-Based Compensation $190M $256M $221M $230M $177M
Change in Accounts Receivable -$135M -$2B -$2.7B -$2.8B --
Change in Inventories -- -- -- -- --
Cash From Operations $6.5B $8.5B $6.3B $958M $4.1B
 
Capital Expenditures $868M $1B $809M $713M $708M
Cash Acquisitions $1.6B $1.5B $90M $1M $19M
Cash From Investing -$6.7B -$4B -$108M -$2.1B -$105M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $11.7B $377M $2.2B $515M --
Long-Term Debt Repaid -$10B -$1.1B -$2.3B -$940M --
Repurchase of Common Stock $105M $1.9B $3B $2.2B $1.4B
Other Financing Activities -$47M -$181M -$109M -$6M --
Cash From Financing $1.5B -$2.7B -$3.1B -$2.6B -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B $1.8B $3.1B -$3.8B $2.5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5.6B $7.5B $5.5B $245M $3.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $743M $1.4B $2.7B $3B $1.1B
Depreciation & Amoritzation $1.1B $1.2B $978M $927M $946M
Stock-Based Compensation $127M $180M $167M $181M $146M
Change in Accounts Receivable -$1.7B -$1.3B -$2.3B -$2.7B -$1.8B
Change in Inventories -- -- -- -- --
Cash From Operations $3.5B $7.8B $7.8B $741M $4.7B
 
Capital Expenditures $662M $771M $576M $490M $554M
Cash Acquisitions $534M $1.5B $87M -- $19M
Cash From Investing -$2.4B -$3.1B -$329M -$1.2B -$207M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.2B $357M $2.2B $350M $750M
Long-Term Debt Repaid -$7.6B -$1.2B -$2B -$594M -$1.7B
Repurchase of Common Stock $49M $1.7B $1.6B $2.2B $473M
Other Financing Activities -$33M -$5M -$87M -$5M -$12M
Cash From Financing $1.6B -$2.5B -$1.4B -$2.4B -$1.4B
 
Beginning Cash (CF) $34.1B $39.7B $51.2B $49.8B $46.4B
Foreign Exchange Rate Adjustment -$8M -$37M $19M $7M --
Additions / Reductions $2.7B $2.2B $6.2B -$2.8B $3B
Ending Cash (CF) $36.7B $41.8B $57.4B $47B $49.4B
 
Levered Free Cash Flow $2.9B $7.1B $7.3B $251M $4.1B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock