CAG
Conagra Brands, Inc. (CAG)
Last Price$26.12.0%
Market Cap$12.3B
$11.9B
-2.0% YoY
$492.6M
-50.0% YoY
$2,188.4M
Net Debt to FCF - 1.4x
$1,525.7M
12.8% margin

CAG Income Statement

CAG Income Statement Overview

Annual
Quarterly
LTM
May'15
May'16
May'17
May'18
May'19
May'20
May'21
May'22
May'23
May'24
$12.1B (1.8%) YoY
$3,333.4M 2.1% YoY
27.7% margin
Cost of revenue
$8,717.5M (3.3%) YoY
Operating income
$852.8M (22.4%) YoY
7.1% margin
Other: $187.9M
Net interest: $430.5M
Operating expenses
$1,464.4M (33.1%) YoY
Pre-tax income
$610.2M (11.6%) YoY
5.1% margin
Net income
$347.2M (49.2%) YoY
2.9% margin
Income tax
$262.5M
43.0% tax rate
R&D
$61.4M 6.4% YoY
0.5% of revenue
SG&A
$2,480.6M 13.3% YoY
20.6% of revenue

CAG Income statement key metrics

Annual
Quarterly
LTM

Revenue

$12.1B -1.8% YoY

Operating Income

$0.9B -22.4% YoY

Net Income

$0.3B -49.2% YoY

CAG Balance Sheet

CAG Balance Sheet Overview

Annual
Quarterly
LTM
May'15
May'16
May'17
May'18
May'19
May'20
May'21
May'22
May'23
May'24
Assets
Liabilities
Total assets
$20.9B
Current assets ($3,149.5M, 15.1% of total)
$871.8M (4.2%)
Other current assets
$2,200.0M (10.5%)
Non-current assets ($17.7B, 84.9% of total)
$931.7M (4.5%)
$2,708.4M (13.0%)
Other non-current assets
$11.0B (52.7%)
Financial position
$8,595.4M
$77.7M$8,673.1M
Cash & Short-term Investments
Total Debt

CAG Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$20.9B -5.4% YoY

Liabilities

$12.4B -6.8% YoY

Shareholder's Equity

$8,511.3M -3.4% YoY

CAG Cash Flow Statement

CAG Cash Flow Statement Overview

Annual
Quarterly
LTM
May'15
May'16
May'17
May'18
May'19
May'20
May'21
May'22
May'23
May'24
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$93.3M$2,015.6M($375.0M)($1,656.7M)$1,200.0K$78.4M

CAG Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$2,015.6M +102.5% YoY

Capital Expenditure (CAPEX)

($388.1M) +7.2% YoY

Free Cash Flow (FCF)

$1,627.5M +157.0% YoY

CAG Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
May'05May'06May'07May'08May'09May'10May'11May'12May'13May'14May'15May'16May'17May'18May'19May'20May'21May'22May'23May'24
% growth
14,566.9
0.3%
11,579.4
(20.5%)
12,028.2
3.9%
11,605.7
(3.5%)
12,731.2
9.7%
12,079.4
(5.1%)
12,303.1
1.9%
13,262.6
7.8%
15,491.4
16.8%
17,702.6
14.3%
15,832.4
(10.6%)
11,642.9
(26.5%)
7,826.9
(32.8%)
7,938.3
1.4%
9,538.4
20.2%
11,054.4
15.9%
11,184.7
1.2%
11,535.9
3.1%
12,277.0
6.4%
12,050.9
(1.8%)
Cost of Goods Sold (COGS)11,464.98,769.28,889.78,890.19,890.69,014.29,389.610,435.711,931.413,980.112,523.98,552.15,484.85,586.86,885.47,984.88,005.58,697.19,012.28,717.5
% margin
3,102.0
21.3%
2,810.2
24.3%
3,138.5
26.1%
2,715.6
23.4%
2,840.6
22.3%
3,065.2
25.4%
2,913.5
23.7%
2,826.9
21.3%
3,560.0
23.0%
3,722.5
21.0%
3,308.5
20.9%
3,090.8
26.5%
2,342.1
29.9%
2,351.5
29.6%
2,653.0
27.8%
3,069.6
27.8%
3,179.2
28.4%
2,838.8
24.6%
3,264.8
26.6%
3,333.4
27.7%
Operating Expenses1,834.71,937.61,907.81,766.11,694.81,820.01,511.11,997.72,135.62,767.13,472.12,209.41,417.11,318.01,473.41,622.51,403.01,492.82,189.51,464.4
Research & Development Expenses (R&D)0.00.00.00.00.00.00.00.091.186.063.159.644.647.356.156.451.353.457.761.4
Selling, General & Administrative Expenses (SG&A)1,834.71,937.61,907.81,766.11,694.81,820.01,511.11,997.72,135.62,767.13,472.12,209.41,417.11,318.01,473.41,622.51,403.01,492.82,189.52,480.6
1,267.3
8.7%
872.6
7.5%
1,230.7
10.2%
949.5
8.2%
1,145.8
9.0%
1,245.2
10.3%
1,402.4
11.4%
829.2
6.3%
1,424.4
9.2%
955.4
5.4%
(163.6)
(1.0%)
584.9
5.0%
925.0
11.8%
878.6
11.1%
795.0
8.3%
1,457.0
13.2%
1,830.7
16.4%
1,413.3
12.3%
1,099.5
9.0%
852.8
7.1%
Interest Income0.00.00.00.00.20.042.24.03.02.51.21.33.73.86.83.11.92.13.95.7
Interest Expense295.0246.6225.6253.3186.2160.4177.5204.0275.6379.0331.9297.8195.5158.7391.4487.1420.4379.9409.6436.2
Pre-tax Income1,158.0955.41,005.1696.2959.61,084.81,224.9625.21,148.8576.4(495.5)583.6729.5874.8823.3969.91,410.31,033.4689.9610.2
% effective tax rate
470.0
40.6%
309.7
32.4%
365.7
36.4%
227.2
32.6%
337.2
35.1%
362.1
33.4%
421.0
34.4%
195.8
31.3%
400.2
34.8%
298.2
51.7%
234.0
(47.2%)
225.4
38.6%
254.7
34.9%
174.6
20.0%
218.8
26.6%
201.3
20.8%
193.8
13.7%
290.5
28.1%
218.7
31.7%
262.5
43.0%
% margin
641.5
4.4%
533.8
4.6%
764.6
6.4%
930.6
8.0%
978.4
7.7%
725.8
6.0%
817.0
6.6%
467.9
3.5%
773.9
5.0%
303.1
1.7%
(252.6)
(1.6%)
(677.0)
(5.8%)
639.3
8.2%
808.4
10.2%
678.3
7.1%
840.1
7.6%
1,298.8
11.6%
888.2
7.7%
683.6
5.6%
347.2
2.9%
EPS1.241.031.521.912.161.631.901.131.880.72(0.59)(1.56)1.482.001.531.722.671.851.430.73
Diluted EPS1.231.031.511.902.151.621.881.121.850.70(0.59)(1.54)1.461.981.521.722.661.841.420.72
% margin
1,402.5
9.6%
1,563.0
13.5%
1,576.7
13.1%
1,246.2
10.7%
1,145.8
9.0%
1,657.2
13.7%
1,805.5
14.7%
1,205.0
9.1%
1,863.4
12.0%
1,678.6
9.5%
1,275.8
8.1%
1,020.0
8.8%
1,582.7
20.2%
1,526.5
19.2%
1,637.3
17.2%
1,845.9
16.7%
2,309.3
20.6%
1,997.7
17.3%
2,248.3
18.3%
1,443.8
12.0%