Financhill
Buy
60

CMS Quote, Financials, Valuation and Earnings

Last price:
$69.16
Seasonality move :
4.75%
Day range:
$69.15 - $70.69
52-week range:
$63.97 - $76.45
Dividend yield:
3.14%
P/E ratio:
19.97x
P/S ratio:
2.50x
P/B ratio:
2.44x
Volume:
4.8M
Avg. volume:
2.3M
1-year change:
5.19%
Market cap:
$21B
Revenue:
$7.5B
EPS (TTM):
$3.46
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.4B $7.3B $8.6B $7.5B $7.5B
Revenue Growth (YoY) -6.24% 14.2% 17.29% -13.19% 0.71%
 
Cost of Revenues $4.8B $5.8B $7B $5.8B $5.5B
Gross Profit $1.6B $1.5B $1.6B $1.7B $2B
Gross Profit Margin 24.73% 20.94% 19.03% 22.54% 26.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $73M $177M $197M $362M $344M
Operating Expenses $357M $389M $412M $447M $482M
Operating Income $1.2B $1.1B $1.2B $1.2B $1.5B
 
Net Interest Expenses $505M $500M $519M $643M $708M
EBT. Incl. Unusual Items $809M $823M $902M $954M $1.1B
Earnings of Discontinued Ops. $58M $602M $4M $1M --
Income Tax Expense $115M $95M $93M $147M $176M
Net Income to Company $752M $1.3B $813M $808M $947M
 
Minority Interest in Earnings -$3M -$23M -$24M -$79M -$56M
Net Income to Common Excl Extra Items $694M $728M $809M $807M $947M
 
Basic EPS (Cont. Ops) $2.65 $4.66 $2.86 $3.01 $3.34
Diluted EPS (Cont. Ops) $2.64 $4.66 $2.85 $3.01 $3.33
Weighted Average Basic Share $285M $289M $289.5M $291.2M $297.6M
Weighted Average Diluted Share $286.3M $289.5M $290M $291.7M $298.3M
 
EBITDA $2.3B $2.3B $2.4B $2.4B $2.7B
EBIT $1.2B $1.1B $1.2B $1.2B $1.5B
 
Revenue (Reported) $6.4B $7.3B $8.6B $7.5B $7.5B
Operating Income (Reported) $1.2B $1.1B $1.2B $1.2B $1.5B
Operating Income (Adjusted) $1.2B $1.1B $1.2B $1.2B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.7B $2B $1.7B $1.7B $2B
Revenue Growth (YoY) 14.47% 17.33% -17.34% 4.18% 15.95%
 
Cost of Revenues $1.4B $1.7B $1.3B $1.3B $1.4B
Gross Profit $341M $345M $362M $466M $588M
Gross Profit Margin 19.77% 17.05% 21.64% 26.74% 29.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $44M $54M $77M $84M --
Operating Expenses $81M $87M $91M $99M $107M
Operating Income $260M $258M $271M $367M $481M
 
Net Interest Expenses $125M $130M $165M $183M $206M
EBT. Incl. Unusual Items $179M $182M $184M $273M $340M
Earnings of Discontinued Ops. $30M -- -- -- --
Income Tax Expense $26M $19M $11M $26M $68M
Net Income to Company $183M $163M $173M $247M $272M
 
Minority Interest in Earnings -$6M -$2M -$3M -$6M -$5M
Net Income to Common Excl Extra Items $153M $163M $173M $247M $272M
 
Basic EPS (Cont. Ops) $0.64 $0.56 $0.60 $0.84 $0.92
Diluted EPS (Cont. Ops) $0.64 $0.56 $0.60 $0.84 $0.92
Weighted Average Basic Share $289.1M $289.6M $291M $298M $299.7M
Weighted Average Diluted Share $289.6M $290.1M $291.4M $298.8M $300.4M
 
EBITDA $510M $501M $533M $640M $769M
EBIT $260M $258M $271M $367M $481M
 
Revenue (Reported) $1.7B $2B $1.7B $1.7B $2B
Operating Income (Reported) $260M $258M $271M $367M $481M
Operating Income (Adjusted) $260M $258M $271M $367M $481M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7B $8.4B $7.8B $7.5B $8.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.4B $6.8B $6.3B $5.5B $6.1B
Gross Profit $1.6B $1.6B $1.5B $1.9B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $118M $188M $331M $366M --
Operating Expenses $385M $407M $434M $473M $504M
Operating Income $1.2B $1.2B $1.1B $1.5B $1.7B
 
Net Interest Expenses $501M $506M $612M $711M $766M
EBT. Incl. Unusual Items $869M $837M $821M $1.1B $1.3B
Earnings of Discontinued Ops. $106M $524M $1M -- --
Income Tax Expense $117M $77M $102M $191M $244M
Net Income to Company $858M $1.3B $720M $943M $1B
 
Minority Interest in Earnings -$14M -$21M -$29M -$104M -$32M
Net Income to Common Excl Extra Items $752M $760M $719M $943M $1B
 
Basic EPS (Cont. Ops) $3.01 $4.46 $2.54 $3.50 $3.47
Diluted EPS (Cont. Ops) $3.01 $4.45 $2.54 $3.49 $3.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.4B $2.3B $2.3B $2.7B $3B
EBIT $1.2B $1.2B $1.1B $1.5B $1.7B
 
Revenue (Reported) $7B $8.4B $7.8B $7.5B $8.3B
Operating Income (Reported) $1.2B $1.2B $1.1B $1.5B $1.7B
Operating Income (Adjusted) $1.2B $1.2B $1.1B $1.5B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.3B $6.3B $5.5B $5.5B $6.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.1B $5.1B $4.4B $4.1B $4.6B
Gross Profit $1.2B $1.3B $1.2B $1.4B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $134M $145M $279M $283M $187M
Operating Expenses $290M $308M $330M $356M $378M
Operating Income $942M $953M $829M $1.1B $1.3B
 
Net Interest Expenses $374M $380M $473M $539M $597M
EBT. Incl. Unusual Items $704M $718M $637M $817M $953M
Earnings of Discontinued Ops. $82M $4M $1M -- --
Income Tax Expense $90M $72M $81M $125M $193M
Net Income to Company $696M $650M $557M $692M $760M
 
Minority Interest in Earnings -$18M -$16M -$21M -$46M -$22M
Net Income to Common Excl Extra Items $614M $646M $556M $692M $760M
 
Basic EPS (Cont. Ops) $2.46 $2.26 $1.96 $2.46 $2.59
Diluted EPS (Cont. Ops) $2.46 $2.26 $1.96 $2.45 $2.59
Weighted Average Basic Share $866.7M $868.4M $872.6M $892.4M $896.4M
Weighted Average Diluted Share $868.1M $870.1M $873.9M $894.5M $898.6M
 
EBITDA $1.8B $1.8B $1.7B $2B $2.3B
EBIT $942M $953M $829M $1.1B $1.3B
 
Revenue (Reported) $5.3B $6.3B $5.5B $5.5B $6.3B
Operating Income (Reported) $942M $953M $829M $1.1B $1.3B
Operating Income (Adjusted) $942M $953M $829M $1.1B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $49M $476M $182M $248M $178M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $872M $943M $1.6B $944M $1.1B
Inventory $576M $667M $1.1B $938M $769M
Prepaid Expenses $104M -- -- -- --
Other Current Assets $42M $185M $170M $283M $332M
Total Current Assets $2.4B $2.6B $3.4B $2.8B $2.8B
 
Property Plant And Equipment $21B $22.4B $22.7B $25.1B $27.5B
Long-Term Investments $89M $101M $94M $98M $89M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.5B $264M $310M $357M $384M
Total Assets $29.7B $28.8B $31.4B $34.3B $36.5B
 
Accounts Payable $668M $886M $936M $809M $1.1B
Accrued Expenses $124M $119M $122M $196M $194M
Current Portion Of Long-Term Debt -- $382M $1.1B $980M $1.2B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.2B $302M $270M $205M $320M
Total Current Liabilities $3.1B $2.2B $3B $2.9B $3.5B
 
Long-Term Debt $11.8B $12.1B $13.2B $14.6B $15.3B
Capital Leases -- -- -- -- --
Total Liabilities $23.6B $21.6B $23.8B $26.2B $27.8B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$86M -$59M -$52M -$46M -$41M
Common Equity $5.5B $6.4B $6.8B $7.3B $8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $581M $557M $580M $581M $518M
Total Equity $6.1B $7.2B $7.6B $8.1B $8.7B
 
Total Liabilities and Equity $29.7B $28.8B $31.4B $34.3B $36.5B
Cash and Short Terms $49M $476M $182M $248M $178M
Total Debt $12.4B $12.5B $14.3B $15.6B $16.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $132M $195M $184M $467M $432M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $735M $1.2B $690M $803M $934M
Inventory $760M $1.3B $1.1B $884M $903M
Prepaid Expenses $130M $103M -- -- --
Other Current Assets $11M $15M $260M $272M --
Total Current Assets $2.5B $3B $2.4B $2.7B $2.7B
 
Property Plant And Equipment $21.9B $22.3B $24.7B $26.7B $29.7B
Long-Term Investments $91M $98M $104M $94M $82M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.4B $1.5B $166M $198M --
Total Assets $30.5B $30.4B $32.5B $34.8B $38B
 
Accounts Payable $795M $956M $846M $954M $1.1B
Accrued Expenses $121M $117M $186M $214M --
Current Portion Of Long-Term Debt -- -- $1B $507M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.6B $237M $238M $333M --
Total Current Liabilities $3.3B $2.5B $2.7B $2.2B $3.1B
 
Long-Term Debt $12.1B $12.8B $14.2B $15.7B $16.9B
Capital Leases -- -- -- -- --
Total Liabilities $23.9B $22.9B $24.8B $26.2B $28.6B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$81M -$52M -$51M -$45M --
Common Equity -- -- -- -- --
Total Preferred Equity $224M -- -- -- --
Minority Interest, Total $563M $591M $572M $530M $567M
Total Equity $6.7B $7.5B $7.8B $8.6B $9.4B
 
Total Liabilities and Equity $30.5B $30.4B $32.5B $34.8B $38B
Cash and Short Terms $132M $195M $184M $467M $432M
Total Debt $12.7B $13.8B $15.2B $16.2B $18.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $752M $1.3B $813M $808M $947M
Depreciation & Amoritzation $1B $1.1B $1.1B $1.2B $1.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$5M -$103M -$677M $241M -$155M
Change in Inventories $28M -$93M -$450M $185M $164M
Cash From Operations $1.3B $1.8B $855M $2.3B $2.4B
 
Capital Expenditures $2.3B $2.1B $2.4B $3.2B $3B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.8B -$1.2B -$2.5B -$3.4B -$3B
 
Dividends Paid (Ex Special Dividend) $467M $509M $546M $579M $626M
Special Dividend Paid
Long-Term Debt Issued $3.2B $335M $1.9B $3.6B $2B
Long-Term Debt Repaid -$2.1B -$235M -$106M -$2.1B -$952M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $338M -$53M -$11M $38M -$28M
Cash From Financing $1.6B -$296M $1.3B $1.1B $609M
 
Beginning Cash (CF) $49M $476M $182M $248M $178M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28M $291M -$294M $66M -$70M
Ending Cash (CF) $77M $767M -$112M $314M $108M
 
Levered Free Cash Flow -$1B -$257M -$1.5B -$910M -$648M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $183M $163M $173M $247M $272M
Depreciation & Amoritzation $250M $243M $262M $273M $288M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $28M -$177M $23M $32M $34M
Change in Inventories -$221M -$458M -$173M -$107M -$168M
Cash From Operations $116M -$392M $199M $304M $343M
 
Capital Expenditures $564M $650M $614M $806M $978M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$608M -$669M -$658M -$855M -$1B
 
Dividends Paid (Ex Special Dividend) $127M $137M $145M $156M $165M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $300M $1.3B $727M $743M --
Long-Term Debt Repaid -- -- -$361M -$356M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $17M -- --
Cash From Financing $436M $1.2B $237M $229M $210M
 
Beginning Cash (CF) $132M $195M $184M $467M $432M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$56M $99M -$222M -$322M -$493M
Ending Cash (CF) $76M $294M -$38M $145M -$61M
 
Levered Free Cash Flow -$448M -$1B -$415M -$502M -$635M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $858M $1.3B $720M $943M $1B
Depreciation & Amoritzation $1.1B $1.1B $1.2B $1.2B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$97M -$489M $77M -$71M -$226M
Change in Inventories -$123M -$545M $250M $173M -$21M
Cash From Operations $1.6B $1B $2.1B $2.4B $2.2B
 
Capital Expenditures $2.1B $2.4B $3.2B $2.7B $3.7B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2B -$1.6B -$3.4B -$2.8B -$3.9B
 
Dividends Paid (Ex Special Dividend) $496M $539M $571M $614M $652M
Special Dividend Paid
Long-Term Debt Issued -- $1.4B $3.7B $1.9B --
Long-Term Debt Repaid -$734M -$309M -$1.9B -$1.2B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$45M -- --
Cash From Financing $91M $537M $1.3B $661M $1.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$322M -$41M -$11M $283M -$35M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$445M -$1.4B -$1.2B -$336M -$1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $696M $650M $557M $692M $760M
Depreciation & Amoritzation $832M $830M $870M $914M $964M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $129M -$257M $497M $185M $114M
Change in Inventories -$185M -$637M $63M $51M -$134M
Cash From Operations $1.5B $667M $1.9B $2B $1.8B
 
Capital Expenditures $1.4B $1.7B $2.6B $2.1B $2.8B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5B -$1.8B -$2.7B -$2.1B -$2.9B
 
Dividends Paid (Ex Special Dividend) $380M $410M $435M $470M $496M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $300M $1.3B $3.1B $1.4B $2.4B
Long-Term Debt Repaid -$18M -$92M -$1.8B -$882M -$906M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $51M $17M -- $44M
Cash From Financing $27M $860M $829M $353M $1.4B
 
Beginning Cash (CF) $827M $765M $1.2B $2.1B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $51M -$281M $2M $219M $254M
Ending Cash (CF) $878M $484M $1.2B $2.3B $2.1B
 
Levered Free Cash Flow $41M -$1.1B -$707M -$133M -$993M

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