Financhill
Buy
53

CMS Quote, Financials, Valuation and Earnings

Last price:
$74.18
Seasonality move :
2.06%
Day range:
$73.03 - $73.75
52-week range:
$56.61 - $75.06
Dividend yield:
2.85%
P/E ratio:
22.03x
P/S ratio:
2.90x
P/B ratio:
2.73x
Volume:
1.6M
Avg. volume:
2.4M
1-year change:
22.08%
Market cap:
$21.9B
Revenue:
$7.5B
EPS (TTM):
$3.32
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) -3.11% 14.2% 17.29% -13.19% 0.71%
 
Cost of Revenues $3.8B $4.7B $5.8B $4.6B $4.3B
Gross Profit $2.6B $2.6B $2.8B $2.9B $3.2B
Gross Profit Margin 40.98% 36.14% 32.13% 38.35% 42.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $73M $177M $197M $362M $344M
Operating Expenses $1.4B $1.5B $1.5B $1.6B $1.7B
Operating Income $1.2B $1.1B $1.2B $1.2B $1.5B
 
Net Interest Expenses $494M $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 $755M $1.4B $837M $887M $1B
 
Basic EPS (Cont. Ops) $2.65 $4.66 $2.85 $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 $2.4B $2.4B $2.5B $2.8B $3.1B
EBIT $1.3B $1.3B $1.4B $1.6B $1.8B
 
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) $1.3B $1.3B $1.4B $1.6B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $2B $2.3B $2B $2B
Revenue Growth (YoY) 9.72% 17.72% 12.05% -14.4% 2%
 
Cost of Revenues $1B $1.4B $1.6B $1.1B $1.1B
Gross Profit $682M $585M $671M $833M $877M
Gross Profit Margin 39.49% 28.78% 29.46% 42.72% 44.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$16M $43M $52M $83M $61M
Operating Expenses $375M $381M $400M $427M $452M
Operating Income $307M $204M $271M $406M $425M
 
Net Interest Expenses $126M $128M $139M $172M $180M
EBT. Incl. Unusual Items $165M $119M $184M $317M $306M
Earnings of Discontinued Ops. $24M $520M -- -- --
Income Tax Expense $27M $5M $21M $66M $51M
Net Income to Company $162M $634M $163M $251M $255M
 
Minority Interest in Earnings -$4M $5M $8M $58M $10M
Net Income to Common Excl Extra Items $158M $639M $171M $309M $265M
 
Basic EPS (Cont. Ops) $0.55 $2.20 $0.58 $1.04 $0.88
Diluted EPS (Cont. Ops) $0.55 $2.20 $0.58 $1.04 $0.87
Weighted Average Basic Share $285.6M $289.3M $289.5M $292.1M $297.9M
Weighted Average Diluted Share $286.3M $289.8M $290M $292.9M $298.6M
 
EBITDA $572M $527M $619M $799M $812M
EBIT $292M $245M $323M $489M $486M
 
Revenue (Reported) $1.7B $2B $2.3B $2B $2B
Operating Income (Reported) $307M $204M $271M $406M $425M
Operating Income (Adjusted) $292M $245M $323M $489M $486M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.5B $7.3B $8.6B $7.5B $7.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.8B $4.7B $5.8B $4.6B $4.3B
Gross Profit $2.7B $2.6B $2.8B $2.9B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $73M $177M $197M $362M $344M
Operating Expenses $1.4B $1.5B $1.5B $1.6B $1.7B
Operating Income $1.3B $1.1B $1.2B $1.2B $1.5B
 
Net Interest Expenses $510M $500M $519M $643M $708M
EBT. Incl. Unusual Items $826M $823M $902M $954M $1.1B
Earnings of Discontinued Ops. $44M $602M $4M $1M --
Income Tax Expense $118M $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 $755M $1.4B $837M $887M $1B
 
Basic EPS (Cont. Ops) $2.65 $4.66 $2.85 $3.00 $3.33
Diluted EPS (Cont. Ops) $2.64 $4.66 $2.85 $3.00 $3.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.4B $2.4B $2.6B $2.8B $3.1B
EBIT $1.3B $1.3B $1.4B $1.6B $1.8B
 
Revenue (Reported) $6.5B $7.3B $8.6B $7.5B $7.5B
Operating Income (Reported) $1.3B $1.1B $1.2B $1.2B $1.5B
Operating Income (Adjusted) $1.3B $1.3B $1.4B $1.6B $1.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $7.3B $8.6B $7.5B $7.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.7B $5.8B $4.6B $4.3B --
Gross Profit $2.6B $2.8B $2.9B $3.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $177M $197M $362M $344M --
Operating Expenses $1.5B $1.5B $1.6B $1.7B --
Operating Income $1.1B $1.2B $1.2B $1.5B --
 
Net Interest Expenses $500M $519M $643M $708M --
EBT. Incl. Unusual Items $823M $902M $954M $1.1B --
Earnings of Discontinued Ops. $602M $4M $1M -- --
Income Tax Expense $95M $93M $147M $176M --
Net Income to Company $1.3B $813M $808M $947M --
 
Minority Interest in Earnings $23M $24M $79M $56M --
Net Income to Common Excl Extra Items $1.4B $837M $887M $1B --
 
Basic EPS (Cont. Ops) $4.66 $2.85 $3.00 $3.33 --
Diluted EPS (Cont. Ops) $4.66 $2.85 $3.00 $3.32 --
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B --
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B --
 
EBITDA $2.4B $2.6B $2.8B $3.1B --
EBIT $1.3B $1.4B $1.6B $1.8B --
 
Revenue (Reported) $7.3B $8.6B $7.5B $7.5B --
Operating Income (Reported) $1.1B $1.2B $1.2B $1.5B --
Operating Income (Adjusted) $1.3B $1.4B $1.6B $1.8B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $32M $452M $164M $227M $103M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $872M $931M $1.6B $933M $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 $70M $71M $71M $76M $69M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.5B $264M $310M $357M $384M
Total Assets $29.7B $28.8B $31.4B $33.5B $35.9B
 
Accounts Payable $668M $875M $928M $802M $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 $11.7B $12B $13.1B $14.5B $15.2B
Capital Leases -- -- -- -- --
Total Liabilities $23.6B $21.6B $23.8B $25.4B $27.2B
 
Common Stock $3M $227M $227M $227M $227M
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 $33.5B $35.9B
Cash and Short Terms $32M $452M $164M $227M $103M
Total Debt $12.3B $12.4B $14.2B $15.6B $16.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $32M $452M $164M $227M $103M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $872M $931M $1.6B $933M $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 $70M $71M $71M $76M $69M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.5B $264M $310M $357M $384M
Total Assets $29.7B $28.8B $31.4B $33.5B $35.9B
 
Accounts Payable $668M $875M $928M $802M $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 $11.7B $12B $13.1B $14.5B $15.2B
Capital Leases -- -- -- -- --
Total Liabilities $23.6B $21.6B $23.8B $25.4B $27.2B
 
Common Stock $3M $227M $227M $227M $227M
Other Common Equity Adj -$86M -$59M -$52M -$46M -$41M
Common Equity -- -- -- -- --
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 $33.5B $35.9B
Cash and Short Terms $32M $452M $164M $227M $103M
Total Debt $12.3B $12.4B $14.2B $15.6B $16.5B
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 $2.4B $2.2B $2.5B $3.4B $3.2B
Cash Acquisitions -- $898M $5M -- $124M
Cash From Investing -$2.9B -$1.2B -$2.5B -$3.4B -$3.1B
 
Dividends Paid (Ex Special Dividend) -$467M -$508M -$544M -$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 -$295M $1.3B $1.1B $614M
 
Beginning Cash (CF) $157M $185M $476M $182M $248M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28M $291M -$294M $66M -$70M
Ending Cash (CF) $185M $476M $182M $248M $178M
 
Levered Free Cash Flow -$1.2B -$390M -$1.6B -$1.1B -$808M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $162M $634M $163M $251M $255M
Depreciation & Amoritzation $280M $282M $296M $310M $326M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$226M -$232M -$420M -$256M -$340M
Change in Inventories $62M $92M $187M $122M $113M
Cash From Operations $132M $336M $188M $405M $403M
 
Capital Expenditures $647M $679M $673M $649M $953M
Cash Acquisitions -- $906M -- -- --
Cash From Investing -$569M $227M -$668M -$649M -$953M
 
Dividends Paid (Ex Special Dividend) -$116M -$128M -$134M -$144M -$156M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $826M $35M $550M $419M $515M
Long-Term Debt Repaid -$716M -$217M -$14M -$286M -$70M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$110M -- -$62M $21M -$28M
Cash From Financing $64M -$323M $467M $308M $261M
 
Beginning Cash (CF) $558M $236M $195M $184M $467M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$373M $240M -$13M $64M -$289M
Ending Cash (CF) $185M $476M $182M $248M $178M
 
Levered Free Cash Flow -$515M -$343M -$485M -$244M -$550M
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 $2.4B $2.2B $2.5B $3.4B $3.2B
Cash Acquisitions -- $898M -- -- $124M
Cash From Investing -$2.9B -$1.2B -$2.5B -$3.4B -$3.1B
 
Dividends Paid (Ex Special Dividend) -$467M -$508M -$544M -$579M -$626M
Special Dividend Paid
Long-Term Debt Issued $3.2B -- $1.9B $3.6B $2B
Long-Term Debt Repaid -$2.1B -$235M -$106M -$2.1B -$952M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $338M -- -- $38M --
Cash From Financing $1.6B -$295M $1.3B $1.1B $614M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28M $291M -$294M $66M -$70M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.2B -$390M -$1.6B -$1.1B -$808M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.3B $813M $808M $947M --
Depreciation & Amoritzation $1.1B $1.1B $1.2B $1.2B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$103M -$677M $241M -$155M --
Change in Inventories -$93M -$450M $185M $164M --
Cash From Operations $1.8B $855M $2.3B $2.4B --
 
Capital Expenditures $2.2B $2.5B $3.4B $3.2B --
Cash Acquisitions $898M -- -- $124M --
Cash From Investing -$1.2B -$2.5B -$3.4B -$3.1B --
 
Dividends Paid (Ex Special Dividend) -$508M -$544M -$579M -$626M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $335M $1.9B $3.6B $2B --
Long-Term Debt Repaid -$235M -$106M -$2.1B -$952M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$11M $38M -$28M --
Cash From Financing -$295M $1.3B $1.1B $614M --
 
Beginning Cash (CF) $1.2B $373M $993M $2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $291M -$294M $66M -$70M --
Ending Cash (CF) $1.5B $511M $1.2B $2.1B --
 
Levered Free Cash Flow -$390M -$1.6B -$1.1B -$808M --

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

GET BETTER TRADE IDEAS

Popular

Is it Finally Time to Buy Medical Properties Trust?
Is it Finally Time to Buy Medical Properties Trust?

Medical Properties Trust (NYSE:MPW) is a REIT that focuses on…

Why Did Signet Jewelers Stock Go Up So Much?
Why Did Signet Jewelers Stock Go Up So Much?

Signet Jewelers (NYSE:SIG) is the largest diamond retailer in the…

Why Did HealthEquity Stock Fall So Much?
Why Did HealthEquity Stock Fall So Much?

HealthEquity (NASDAQ:HQY) is a fintech company that acts as an…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
53
Is MSFT Stock a Buy?

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

Sell
44
Is NVDA Stock a Buy?

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

Alerts

Buy
69
CNXC alert for Mar 28

Concentrix [CNXC] is down 12.39% over the past day.

Buy
74
SLNO alert for Mar 28

Soleno Therapeutics [SLNO] is up 6.8% over the past day.

Buy
51
CAR alert for Mar 28

Avis Budget Group [CAR] is up 0.71% over the past day.

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

Show me the best stock