Financhill
Sell
45

CNC Quote, Financials, Valuation and Earnings

Last price:
$57.71
Seasonality move :
4.76%
Day range:
$56.06 - $58.90
52-week range:
$55.03 - $80.59
Dividend yield:
0%
P/E ratio:
9.25x
P/S ratio:
0.19x
P/B ratio:
1.08x
Volume:
8.5M
Avg. volume:
4.5M
1-year change:
-23.77%
Market cap:
$28.6B
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

Why Is Chewy Stock Up — And Will It Keep Climbing?
Why Is Chewy Stock Up — And Will It Keep Climbing?

We are all witnesses to the crazy e-commerce industry boom…

Is Netflix a Must-own Stock?
Is Netflix a Must-own Stock?

The early months of 2025 have been very hard on…

Why Did Bill Ackman Buy Uber Stock?
Why Did Bill Ackman Buy Uber Stock?

In February, Pershing Square manager Bill Ackman revealed that his…

Stock Ideas

Buy
61
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
58
Is MSFT Stock a Buy?

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

Buy
59
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Sell
27
SAIA alert for Apr 26

Saia [SAIA] is down 30.77% over the past day.

Sell
48
APPF alert for Apr 26

AppFolio [APPF] is down 18.16% over the past day.

Sell
15
KNSL alert for Apr 26

Kinsale Capital Group [KNSL] is down 16.33% over the past day.

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

Show me the best stock