Financhill
Buy
60

CMS Quote, Financials, Valuation and Earnings

Last price:
$66.82
Seasonality move :
4.64%
Day range:
$66.44 - $66.83
52-week range:
$55.10 - $72.40
Dividend yield:
3.08%
P/E ratio:
19.15x
P/S ratio:
2.65x
P/B ratio:
2.53x
Volume:
799.6K
Avg. volume:
2.3M
1-year change:
16.76%
Market cap:
$20B
Revenue:
$7.5B
EPS (TTM):
$3.49
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $6.6B $6.4B $7.3B $8.6B $7.5B
Revenue Growth (YoY) -3.62% -3.11% 14.2% 17.29% -13.19%
 
Cost of Revenues $4.2B $3.8B $4.7B $5.8B $4.6B
Gross Profit $2.4B $2.6B $2.6B $2.8B $2.9B
Gross Profit Margin 36.76% 40.98% 36.14% 32.13% 38.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $102M $73M $177M $197M $362M
Operating Expenses $1.3B $1.4B $1.5B $1.5B $1.6B
Operating Income $1.1B $1.2B $1.1B $1.2B $1.2B
 
Net Interest Expenses $453M $494M $500M $519M $643M
EBT. Incl. Unusual Items $764M $809M $823M $902M $954M
Earnings of Discontinued Ops. $49M $58M $602M $4M $1M
Income Tax Expense $131M $115M $95M $93M $147M
Net Income to Company $682M $752M $1.3B $813M $808M
 
Minority Interest in Earnings -$2M $3M $23M $24M $79M
Net Income to Common Excl Extra Items $680M $755M $1.4B $837M $887M
 
Basic EPS (Cont. Ops) $2.40 $2.65 $4.66 $2.85 $3.01
Diluted EPS (Cont. Ops) $2.39 $2.64 $4.66 $2.85 $3.01
Weighted Average Basic Share $283M $285M $289M $289.5M $291.2M
Weighted Average Diluted Share $284.3M $286.3M $289.5M $290M $291.7M
 
EBITDA $2.2B $2.4B $2.4B $2.5B $2.8B
EBIT $1.2B $1.3B $1.3B $1.4B $1.6B
 
Revenue (Reported) $6.6B $6.4B $7.3B $8.6B $7.5B
Operating Income (Reported) $1.1B $1.2B $1.1B $1.2B $1.2B
Operating Income (Adjusted) $1.2B $1.3B $1.3B $1.4B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.5B $1.7B $2B $1.7B $1.7B
Revenue Growth (YoY) -2.52% 14.47% 17.33% -17.34% 4.18%
 
Cost of Revenues $867M $1.1B $1.4B $1B $1B
Gross Profit $640M $591M $588M $624M $739M
Gross Profit Margin 42.47% 34.26% 29.05% 37.3% 42.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $27M $44M $54M $77M $84M
Operating Expenses $300M $331M $330M $353M $372M
Operating Income $340M $260M $258M $271M $367M
 
Net Interest Expenses $129M $125M $130M $164M $178M
EBT. Incl. Unusual Items $238M $179M $182M $184M $273M
Earnings of Discontinued Ops. $12M $30M -- -- --
Income Tax Expense $40M $26M $19M $11M $26M
Net Income to Company $210M $183M $163M $173M $247M
 
Minority Interest in Earnings $8M $6M $2M $3M $6M
Net Income to Common Excl Extra Items $218M $189M $165M $176M $253M
 
Basic EPS (Cont. Ops) $0.76 $0.64 $0.56 $0.60 $0.84
Diluted EPS (Cont. Ops) $0.76 $0.64 $0.56 $0.60 $0.84
Weighted Average Basic Share $285.6M $289.1M $289.6M $291M $298M
Weighted Average Diluted Share $286.9M $289.6M $290.1M $291.4M $298.8M
 
EBITDA $594M $554M $555M $610M $724M
EBIT $368M $304M $312M $348M $451M
 
Revenue (Reported) $1.5B $1.7B $2B $1.7B $1.7B
Operating Income (Reported) $340M $260M $258M $271M $367M
Operating Income (Adjusted) $368M $304M $312M $348M $451M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.3B $7B $8.4B $7.8B $7.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.8B $4.3B $5.7B $5.1B $4.3B
Gross Profit $2.5B $2.7B $2.7B $2.7B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $115M $118M $188M $331M $366M
Operating Expenses $1.4B $1.5B $1.5B $1.6B $1.7B
Operating Income $1.1B $1.2B $1.2B $1.1B $1.5B
 
Net Interest Expenses $457M $498M $508M $610M $700M
EBT. Incl. Unusual Items $801M $869M $837M $821M $1.1B
Earnings of Discontinued Ops. $20M $106M $524M $1M --
Income Tax Expense $112M $117M $77M $102M $191M
Net Income to Company $758M $858M $1.3B $720M $943M
 
Minority Interest in Earnings $6M $14M $21M $29M $104M
Net Income to Common Excl Extra Items $764M $872M $1.3B $749M $1B
 
Basic EPS (Cont. Ops) $2.69 $3.01 $4.47 $2.54 $3.49
Diluted EPS (Cont. Ops) $2.67 $3.01 $4.47 $2.54 $3.49
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2.3B $2.5B $2.5B $2.6B $3.1B
EBIT $1.3B $1.4B $1.3B $1.4B $1.8B
 
Revenue (Reported) $6.3B $7B $8.4B $7.8B $7.5B
Operating Income (Reported) $1.1B $1.2B $1.2B $1.1B $1.5B
Operating Income (Adjusted) $1.3B $1.4B $1.3B $1.4B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.8B $5.3B $6.3B $5.5B $5.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $3.2B $4.2B $3.5B $3.2B
Gross Profit $2B $2.1B $2.1B $2B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $89M $134M $145M $279M $283M
Operating Expenses $1B $1.1B $1.1B $1.2B $1.3B
Operating Income $956M $942M $953M $829M $1.1B
 
Net Interest Expenses $384M $372M $380M $471M $528M
EBT. Incl. Unusual Items $661M $704M $718M $637M $817M
Earnings of Discontinued Ops. $20M $82M $4M $1M --
Income Tax Expense $91M $90M $72M $81M $125M
Net Income to Company $590M $696M $650M $557M $692M
 
Minority Interest in Earnings $7M $18M $16M $21M $46M
Net Income to Common Excl Extra Items $597M $714M $666M $578M $738M
 
Basic EPS (Cont. Ops) $2.10 $2.46 $2.27 $1.96 $2.45
Diluted EPS (Cont. Ops) $2.09 $2.46 $2.27 $1.96 $2.45
Weighted Average Basic Share $854.4M $866.7M $868.4M $872.6M $892.4M
Weighted Average Diluted Share $858.6M $868.1M $870.1M $873.9M $894.5M
 
EBITDA $1.8B $1.9B $1.9B $2B $2.3B
EBIT $1.1B $1.1B $1.1B $1.1B $1.3B
 
Revenue (Reported) $4.8B $5.3B $6.3B $5.5B $5.5B
Operating Income (Reported) $956M $942M $953M $829M $1.1B
Operating Income (Adjusted) $1.1B $1.1B $1.1B $1.1B $1.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $140M $32M $452M $164M $227M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $903M $872M $931M $1.6B $933M
Inventory $605M $576M $667M $1.1B $938M
Prepaid Expenses $86M $104M -- -- --
Other Current Assets $33M $42M $185M $170M $283M
Total Current Assets $2.3B $2.4B $2.6B $3.4B $2.8B
 
Property Plant And Equipment $18.9B $21B $22.4B $22.7B $25.1B
Long-Term Investments $71M $70M $71M $71M $76M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $739M $3.5B $264M $310M $357M
Total Assets $26.8B $29.7B $28.8B $31.4B $33.5B
 
Accounts Payable $635M $668M $875M $928M $802M
Accrued Expenses $139M $124M $119M $122M $196M
Current Portion Of Long-Term Debt $1.1B -- $382M $1.1B $980M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $273M $1.2B $302M $270M $205M
Total Current Liabilities $2.7B $3.1B $2.2B $3B $2.9B
 
Long-Term Debt $12B $11.7B $12B $13.1B $14.5B
Capital Leases -- -- -- -- --
Total Liabilities $21.8B $23.6B $21.6B $23.8B $25.4B
 
Common Stock $3M $3M $227M $227M $227M
Other Common Equity Adj -$73M -$86M -$59M -$52M -$46M
Common Equity $5B $5.5B $6.4B $6.8B $7.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $37M $581M $557M $580M $581M
Total Equity $5.1B $6.1B $7.2B $7.6B $8.1B
 
Total Liabilities and Equity $26.8B $29.7B $28.8B $31.4B $33.5B
Cash and Short Terms $140M $32M $452M $164M $227M
Total Debt $13.2B $12.3B $12.4B $14.2B $15.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $519M $102M $168M $157M $412M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $669M $730M $1.2B $690M $794M
Inventory $639M $760M $1.3B $1.1B $884M
Prepaid Expenses $148M $130M $103M -- --
Other Current Assets $9M $11M $15M $260M $272M
Total Current Assets $2.5B $2.5B $3B $2.4B $2.7B
 
Property Plant And Equipment $20.6B $21.9B $22.3B $24.7B $26.7B
Long-Term Investments $68M $73M $70M $74M $74M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $688M $3.4B $1.5B $166M $198M
Total Assets $29.3B $30.5B $30.4B $32.5B $34.8B
 
Accounts Payable $667M $795M $956M $846M $947M
Accrued Expenses $136M $121M $117M $186M $214M
Current Portion Of Long-Term Debt $1.8B -- -- $1B $507M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $262M $1.6B $237M $238M $333M
Total Current Liabilities $3B $3.3B $2.5B $2.7B $2.2B
 
Long-Term Debt $13.3B $12B $12.7B $14.1B $15.5B
Capital Leases -- -- -- -- --
Total Liabilities $23.4B $23.9B $22.9B $24.8B $26.2B
 
Common Stock $3M $227M $227M $227M $227M
Other Common Equity Adj -$79M -$81M -$52M -$51M -$45M
Common Equity -- -- -- -- --
Total Preferred Equity -- $224M -- -- --
Minority Interest, Total $578M $563M $591M $572M $530M
Total Equity $5.9B $6.7B $7.5B $7.8B $8.6B
 
Total Liabilities and Equity $29.3B $30.5B $30.4B $32.5B $34.8B
Cash and Short Terms $519M $102M $168M $157M $412M
Total Debt $15.1B $12.6B $13.7B $15.4B $16.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $682M $752M $1.3B $813M $808M
Depreciation & Amoritzation $989M $1B $1.1B $1.1B $1.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $48M -$5M -$103M -$677M $241M
Change in Inventories $44M $28M -$93M -$450M $185M
Cash From Operations $1.8B $1.3B $1.8B $855M $2.3B
 
Capital Expenditures $2.2B $2.4B $2.2B $2.5B $2.6B
Cash Acquisitions -- -- $898M $5M -$812M
Cash From Investing -$2.8B -$2.9B -$1.2B -$2.5B -$3.4B
 
Dividends Paid (Ex Special Dividend) -$436M -$467M -$508M -$544M -$579M
Special Dividend Paid
Long-Term Debt Issued $2.2B $3.2B $335M $1.9B $3.6B
Long-Term Debt Repaid -$1.3B -$2.1B -$235M -$106M -$2.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$58M $338M -$53M -$11M $38M
Cash From Financing $1B $1.6B -$295M $1.3B $1.1B
 
Beginning Cash (CF) $175M $157M $185M $476M $182M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18M $28M $291M -$294M $66M
Ending Cash (CF) $157M $185M $476M $182M $248M
 
Levered Free Cash Flow -$434M -$1.2B -$390M -$1.6B -$265M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $210M $183M $163M $173M $247M
Depreciation & Amoritzation $226M $250M $243M $262M $273M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $89M $28M -$177M $23M $32M
Change in Inventories -$133M -$221M -$458M -$173M -$107M
Cash From Operations $348M $116M -$392M $199M $304M
 
Capital Expenditures $792M $589M $669M $658M $855M
Cash Acquisitions -- -$8M -- -- --
Cash From Investing -$1.1B -$609M -$669M -$658M -$855M
 
Dividends Paid (Ex Special Dividend) -$117M -$127M -$137M -$145M -$156M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $300M $1.3B $727M $743M
Long-Term Debt Repaid -$902M -- -- -$361M -$356M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $448M -- -- $17M --
Cash From Financing -$264M $437M $1.2B $237M $229M
 
Beginning Cash (CF) $1.6B $292M $96M $406M $789M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1B -$56M $99M -$222M -$322M
Ending Cash (CF) $558M $236M $195M $184M $467M
 
Levered Free Cash Flow -$444M -$473M -$1.1B -$459M -$551M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $758M $858M $1.3B $720M $943M
Depreciation & Amoritzation $1B $1.1B $1.1B $1.2B $1.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$28M -$97M -$489M $77M -$71M
Change in Inventories $59M -$123M -$545M $250M $173M
Cash From Operations $1.5B $1.6B $1B $2.1B $2.4B
 
Capital Expenditures $2.3B $2.2B $2.5B $3.4B $2.1B
Cash Acquisitions -- -$8M $906M -- -$688M
Cash From Investing -$2.9B -$2B -$1.6B -$3.4B -$2.8B
 
Dividends Paid (Ex Special Dividend) -$461M -$496M -$538M -$569M -$614M
Special Dividend Paid
Long-Term Debt Issued $1.9B -- $1.4B $3.7B $1.9B
Long-Term Debt Repaid -$1.5B -$734M -$309M -$1.9B -$1.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$45M --
Cash From Financing $1.5B $92M $537M $1.3B $661M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $125M -$322M -$41M -$11M $283M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$805M -$562M -$1.5B -$1.3B $310M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $590M $696M $650M $557M $692M
Depreciation & Amoritzation $763M $832M $830M $870M $914M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $221M $129M -$257M $497M $185M
Change in Inventories -$34M -$185M -$637M $63M $51M
Cash From Operations $1.1B $1.5B $667M $1.9B $2B
 
Capital Expenditures $1.8B $1.5B $1.8B $2.7B $2.2B
Cash Acquisitions -- -$8M -- -- $124M
Cash From Investing -$2.3B -$1.5B -$1.8B -$2.7B -$2.1B
 
Dividends Paid (Ex Special Dividend) -$351M -$380M -$410M -$435M -$470M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.4B $300M $1.3B $3.1B $1.4B
Long-Term Debt Repaid -$1.4B -$18M -$92M -$1.8B -$882M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $448M -- $51M $17M --
Cash From Financing $1.6B $28M $860M $835M $353M
 
Beginning Cash (CF) $2.6B $1B $178M $809M $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $401M $51M -$281M $2M $219M
Ending Cash (CF) $3B $1.1B $329M $933M $1.9B
 
Levered Free Cash Flow -$649M -$47M -$1.1B -$833M -$258M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock