Financhill
Sell
25

CNC Quote, Financials, Valuation and Earnings

Last price:
$39.04
Seasonality move :
4.58%
Day range:
$38.97 - $39.86
52-week range:
$25.08 - $66.81
Dividend yield:
0%
P/E ratio:
8.66x
P/S ratio:
0.10x
P/B ratio:
0.92x
Volume:
10.5M
Avg. volume:
7.9M
1-year change:
-34.65%
Market cap:
$19.2B
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 Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
57
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 38x

Alerts

Sell
1
LW alert for Dec 20

Lamb Weston Holdings, Inc. [LW] is down 25.96% over the past day.

Buy
54
BMRN alert for Dec 20

BioMarin Pharmaceutical, Inc. [BMRN] is up 17.79% over the past day.

Buy
82
RKLB alert for Dec 20

Rocket Lab Corp. [RKLB] is up 17.72% over the past day.

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

Show me the best stock