
Concentra (CON) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
500.8M
Gross Profit
143.7M
28.69%
Operating Income
80.3M
16.04%
Net Income
40.6M
8.12%
EPS (Diluted)
$0.30
Balance Sheet Metrics
Total Assets
2.7B
Total Liabilities
2.4B
Shareholders Equity
331.1M
Debt to Equity
7.24
Cash Flow Metrics
Operating Cash Flow
36.5M
Free Cash Flow
-4.0M
Revenue & Profitability Trend
Concentra Income Statement From 2021 to 2024
Metric | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|
Revenue | 1.9B | 1.8B | 1.7B | 1.7B |
Cost of Goods Sold | 1.4B | 1.3B | 1.2B | 1.2B |
Gross Profit | 528.0M | 512.4M | 481.9M | 510.2M |
Gross Margin % | 27.8% | 27.9% | 27.9% | 29.5% |
Operating Expenses | ||||
Research & Development | - | - | - | - |
Selling, General & Administrative | 156.3M | 152.4M | 150.0M | 157.7M |
Other Operating Expenses | -284.0K | -250.0K | -312.0K | -35.0M |
Total Operating Expenses | 156.0M | 152.1M | 149.7M | 122.7M |
Operating Income | 304.8M | 287.3M | 258.5M | 305.3M |
Operating Margin % | 16.0% | 15.6% | 15.0% | 17.6% |
Non-Operating Items | ||||
Interest Income | - | - | - | - |
Interest Expense | 69.7M | 114.0M | 31.6M | 31.9M |
Other Non-Operating Income | -3.7M | -528.0K | -2.0M | 2.2M |
Pre-tax Income | 231.4M | 172.7M | 224.9M | 275.6M |
Income Tax | 59.5M | 40.3M | 52.7M | 59.5M |
Effective Tax Rate % | 25.7% | 23.3% | 23.4% | 21.6% |
Net Income | 171.9M | 132.4M | 172.2M | 216.0M |
Net Margin % | 9.0% | 7.2% | 10.0% | 12.5% |
Key Metrics | ||||
EBITDA | 368.3M | 359.8M | 330.2M | 387.5M |
EPS (Basic) | $1.46 | $1.01 | $1.32 | $1.65 |
EPS (Diluted) | $1.46 | $1.01 | $1.32 | $1.65 |
Basic Shares Outstanding | 114070548 | 126691216 | 126593503 | 126593503 |
Diluted Shares Outstanding | 114070548 | 126691216 | 126593503 | 126593503 |
Income Statement Trend
Concentra Balance Sheet From 2022 to 2024
Metric | 2024 | 2023 | 2022 |
---|---|---|---|
Assets | |||
Current Assets | |||
Cash & Equivalents | 183.3M | 31.4M | 37.7M |
Short-term Investments | - | - | - |
Accounts Receivable | 217.7M | 216.2M | 206.3M |
Inventory | - | - | - |
Other Current Assets | 34.7M | 38.9M | 34.0M |
Total Current Assets | 437.2M | 294.4M | 284.6M |
Non-Current Assets | |||
Property, Plant & Equipment | 435.6M | 397.9M | 375.1M |
Goodwill | 2.7B | 2.7B | 2.7B |
Intangible Assets | 204.7M | 224.8M | 247.6M |
Long-term Investments | - | - | - |
Other Non-Current Assets | 11.0M | 8.4M | 5.2M |
Total Non-Current Assets | 2.1B | 2.0B | 2.0B |
Total Assets | 2.5B | 2.3B | 2.3B |
Liabilities | |||
Current Liabilities | |||
Accounts Payable | 19.8M | 20.4M | 27.7M |
Short-term Debt | 85.5M | 74.4M | 73.0M |
Current Portion of Long-term Debt | - | - | - |
Other Current Liabilities | - | - | - |
Total Current Liabilities | 307.2M | 274.6M | 279.6M |
Non-Current Liabilities | |||
Long-term Debt | 1.9B | 830.6M | 966.7M |
Deferred Tax Liabilities | 25.4M | 23.4M | 29.8M |
Other Non-Current Liabilities | 24.0M | 27.5M | 25.0M |
Total Non-Current Liabilities | 1.9B | 881.5M | 1.0B |
Total Liabilities | 2.2B | 1.2B | 1.3B |
Equity | |||
Common Stock | - | - | - |
Retained Earnings | 13.6M | 685.3M | 508.6M |
Treasury Stock | - | - | - |
Other Equity | - | - | - |
Total Shareholders Equity | 298.7M | 1.2B | 996.1M |
Key Metrics | |||
Total Debt | 2.0B | 905.0M | 1.0B |
Working Capital | 130.0M | 19.8M | 5.0M |
Balance Sheet Composition
Concentra Cash Flow Statement From 2021 to 2024
Metric | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|
Operating Activities | ||||
Net Income | 171.9M | 184.7M | 172.2M | 216.0M |
Depreciation & Amortization | 67.2M | 73.1M | 73.7M | 82.2M |
Stock-Based Compensation | 2.3M | 651.0K | 2.1M | 2.1M |
Working Capital Changes | 5.6M | -28.3M | 115.0K | 11.9M |
Operating Cash Flow | 246.4M | 223.9M | 239.8M | 312.1M |
Investing Activities | ||||
Capital Expenditures | -64.3M | -65.0M | -46.0M | -46.8M |
Acquisitions | -7.0M | -6.0M | -11.8M | -20.1M |
Investment Purchases | - | - | - | - |
Investment Sales | - | - | - | - |
Investing Cash Flow | -71.3M | -70.9M | -57.8M | -61.8M |
Financing Activities | ||||
Share Repurchases | -15.4M | 0 | -23.9M | 0 |
Dividends Paid | -1.5B | - | - | - |
Debt Issuance | 1.5B | 5.5M | 4.3M | 0 |
Debt Repayment | -492.3M | -167.2M | -188.9M | -326.9M |
Financing Cash Flow | -51.5M | -168.6M | -213.2M | -352.7M |
Free Cash Flow | 210.4M | 165.0M | 228.4M | 243.9M |
Net Change in Cash | 123.6M | -15.7M | -31.1M | -102.4M |
Cash Flow Trend
Concentra Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
14.92
Forward P/E
16.35
Price to Book
8.53
Price to Sales
1.36
PEG Ratio
16.35
Profitability Ratios
Profit Margin
8.10%
Operating Margin
16.73%
Return on Equity
20.93%
Return on Assets
7.69%
Financial Health
Current Ratio
1.10
Debt to Equity
645.86
Per Share Data
EPS (TTM)
$1.37
Book Value per Share
$2.40
Revenue per Share
$16.15
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
con | 2.6B | 14.92 | 8.53 | 20.93% | 8.10% | 645.86 |
HCA Healthcare | 82.9B | 14.47 | -194.42 | 13,631.68% | 8.21% | -105.85 |
Tenet Healthcare | 14.9B | 10.12 | 3.91 | 29.65% | 7.18% | 158.70 |
Ensign Group | 8.5B | 26.77 | 4.19 | 17.54% | 7.00% | 100.93 |
Chemed | 6.9B | 22.94 | 5.75 | 26.11% | 12.40% | 12.28 |
Option Care Health | 4.9B | 24.10 | 3.65 | 15.38% | 4.12% | 90.53 |
Financial data is updated regularly. All figures are in the company's reporting currency.