Acquired by Performance Food Group Company in September 2021
Company logo

CORE - Core-Mark Holding Company, Inc.

NASDAQ -> Consumer Defensive -> Food Distribution
Westlake, United States
Type: Equity

CORE price evolution
CORE
(in millions $) 30 Jun 2021 31 Mar 2021 31 Dec 2020 30 Sep 2020
Current assets
Cash $34.3 $43.5 $22.8 $11.7
Short term investments
Net receivables $521.1 $472.7 $468.1 $497.4
Inventory $847.9 $756.5 $758.5 $832.2
Total current assets $1518.8 $1359.5 $1337.2 $1427.7
Long term investments
Property, plant & equipment $477.4 $483.5 $479.6 $443.8
Goodwill & intangible assets $111.1 $111.3 $113.5 $115.2
Total noncurrent assets $614.1 $622.6 $617.5 $584.3
Total investments
Total assets $2132.9 $1982.1 $1954.7 $2012
Current liabilities
Accounts payable $278 $250 $190.9 $242.7
Deferred revenue
Short long term debt $89.8 $66.2 $64 $76.6
Total current liabilities $820 $748.2 $745.8 $721.1
Long term debt $602.9 $532.6 $524.2 $596.1
Total noncurrent liabilities $667.8 $601.1 $577 $672.3
Total debt $692.7 $598.8 $588.2 $672.7
Total liabilities $1487.8 $1349.3 $1322.8 $1393.4
Shareholders' equity
Retained earnings $471.4 $461.9 $459.7 $446.6
Other shareholder equity -$2.7 -$3.2 -$3.6 -$5.3
Total shareholder equity $645.1 $632.8 $631.9 $618.6
(in millions $) 31 Dec 2020 31 Dec 2019 31 Dec 2018 31 Dec 2017
Current assets
Cash $22.8 $14.1 $27.3 $41.6
Short term investments
Net receivables $468.1 $499.1 $492.9 $536.7
Inventory $758.5 $670.9 $689 $689.1
Total current assets $1337.2 $1300.1 $1288 $1375.4
Long term investments
Property, plant & equipment $479.6 $449.7 $229 $249
Goodwill & intangible assets $113.5 $120 $123.9 $131.9
Total noncurrent assets $617.5 $598.3 $378.1 $407.1
Total investments
Total assets $1954.7 $1898.4 $1666.1 $1782.5
Current liabilities
Accounts payable $190.9 $192.2 $199.8 $169.9
Deferred revenue
Short long term debt $64 $63.4 $49.4 $45.3
Total current liabilities $745.8 $686.7 $681 $644.5
Long term debt $524.2 $555.5 $346.2 $512.9
Total noncurrent liabilities $577 $619.8 $418.1 $582.8
Total debt $588.2 $618.9 $395.6 $558.2
Total liabilities $1322.8 $1306.5 $1099.1 $1227.3
Shareholders' equity
Retained earnings $459.7 $418.5 $381.6 $355.1
Other shareholder equity -$3.6 -$5.1 -$7.8 -$2.1
Total shareholder equity $631.9 $591.9 $567 $555.2
(in millions $) 30 Jun 2021 31 Mar 2021 31 Dec 2020 30 Sep 2020
Revenue
Total revenue $4495.9 $3932.2 $4252.1 $4502.6
Cost of revenue $4252.2 $3714.8 $4030.3 $4267.6
Gross Profit $243.7 $217.4 $221.8 $235
Operating activities
Research & development
Selling, general & administrative $215.1 $200.7 $194.6 $197.7
Total operating expenses $217.7 $203.4 $197.1 $200.2
Operating income $26 $14 $24.7 $34.8
Income from continuing operations
EBIT $26.2 $14.2 $24.5 $34.3
Income tax expense $8.3 $2.6 $3.4 $9.2
Interest expense $2.4 $3.1 $2.1 $2.1
Net income
Net income $15.5 $8.5 $19 $23
Income (for common shares) $15.5 $8.5 $19 $23
(in millions $) 31 Dec 2020 31 Dec 2019 31 Dec 2018 31 Dec 2017
Revenue
Total revenue $16957.9 $16670.5 $16395.3 $15687.6
Cost of revenue $16069.6 $15746.3 $15527.8 $14895.9
Gross Profit $888.3 $924.2 $867.5 $791.7
Operating activities
Research & development
Selling, general & administrative $783.9 $821.6 $785.7 $745.6
Total operating expenses $793.6 $831.6 $795.7 $754.1
Operating income $94.7 $92.6 $71.8 $37.6
Income from continuing operations
EBIT $93.8 $91.8 $73.6 $39.7
Income tax expense $20.1 $19.7 $14.4 -$5.1
Interest expense $10.5 $14.4 $13.7 $11.3
Net income
Net income $63.2 $57.7 $45.5 $33.5
Income (for common shares) $63.2 $57.7 $45.5 $33.5
(in millions $) 30 Jun 2021 31 Mar 2021 31 Dec 2020 30 Sep 2020
Net income $15.5 $8.5 $19 $23
Operating activities
Depreciation $17.5 $17.4 $17.7 $16.5
Business acquisitions & disposals
Stock-based compensation $2.5 $2.4 $3.5 $2.6
Total cash flows from operations -$91.5 $41.4 $155.5 -$226.7
Investing activities
Capital expenditures -$6.4 -$5.3 -$10.1 -$9.9
Investments
Total cash flows from investing -$6.4 -$5.3 -$10.1 -$9.9
Financing activities
Dividends paid -$5.9 -$6.2 -$5.8 -$5.4
Sale and purchase of stock -$5 $0.1
Net borrowings $95.1 -$5.2 -$121.4 $146
Total cash flows from financing $89 -$15.5 -$132.2 $140.6
Effect of exchange rate -$0.3 $0.1 -$2.1 -$0.5
Change in cash and equivalents -$9.2 $20.7 $11.1 -$96.5
(in millions $) 31 Dec 2020 31 Dec 2019 31 Dec 2018 31 Dec 2017
Net income $63.2 $57.7 $45.5 $33.5
Operating activities
Depreciation $66.6 $60.9 $59.5 $54.4
Business acquisitions & disposals -$2.5 -$2.5 -$169
Stock-based compensation $10.2 $9.6 $8.2 $5
Total cash flows from operations $147.8 $89.7 $211.2 $93.6
Investing activities
Capital expenditures -$30.7 -$28.5 -$21.9 -$52.6
Investments
Total cash flows from investing -$29.6 -$31 -$24.4 -$221.6
Financing activities
Dividends paid -$22.3 -$20.7 -$18.9 -$17.2
Sale and purchase of stock -$10.4 -$22 -$15.5 -$4.4
Net borrowings -$72.7 -$26.3 -$167.1 $155.7
Total cash flows from financing -$107.9 -$71.2 -$203.2 $130.4
Effect of exchange rate -$1.6 -$0.7 $2.1 -$2.5
Change in cash and equivalents $8.7 -$13.2 -$14.3 -$0.1
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding 45.18M
Revenue $17.18B
EBITDA $168.30M
EBIT $99.20M
Net Income $66.00M
Revenue Q/Q 5.44%
Revenue Y/Y 2.40%
P/E ratio 0.00
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio 0.00
Book/Share 14.34
Cash/Share 0.76
EPS $1.46
ROA 3.27%
ROE 10.44%
Debt/Equity 2.09
Net debt/EBITDA 8.64
Current ratio 1.85
Quick ratio 0.82