Financhill
Sell
36

ELV Quote, Financials, Valuation and Earnings

Last price:
$431.86
Seasonality move :
8.73%
Day range:
$424.78 - $433.73
52-week range:
$362.21 - $567.26
Dividend yield:
1.53%
P/E ratio:
16.81x
P/S ratio:
0.57x
P/B ratio:
2.37x
Volume:
1.2M
Avg. volume:
1.6M
1-year change:
-16.93%
Market cap:
$97.9B
Revenue:
$176.8B
EPS (TTM):
$25.61
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $121.9B $138.6B $156.6B $171.3B $176.8B
Revenue Growth (YoY) 16.94% 13.76% 12.95% 9.42% 3.19%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.5B -- -- -- --
Other Inc / (Exp) $10.4B $12.7B $15B $19.5B $22.6B
Operating Expenses $26.7B $27.2B $31.5B $38.3B $40.6B
Operating Income -- -- -- -- --
 
Net Interest Expenses $784M $798M $851M $1B $1.2B
EBT. Incl. Unusual Items $6.2B $8B $7.6B $7.7B $7.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7B $1.8B $1.7B $1.7B $1.9B
Net Income to Company $4.6B $6.1B $5.9B $6B $6B
 
Minority Interest in Earnings -- $9M $6M -$4M $9M
Net Income to Common Excl Extra Items $4.6B $6.2B $5.9B $6B $6B
 
Basic EPS (Cont. Ops) $18.23 $25.26 $24.56 $25.38 $25.81
Diluted EPS (Cont. Ops) $17.98 $24.95 $24.28 $25.22 $25.68
Weighted Average Basic Share $250.8M $243.8M $240M $235.9M $231.7M
Weighted Average Diluted Share $254.3M $246.8M $242.8M $237.4M $232.9M
 
EBITDA -- -- -- -- --
EBIT $7B $8.8B $8.5B $8.7B $9.1B
 
Revenue (Reported) $121.9B $138.6B $156.6B $171.3B $176.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $7B $8.8B $8.5B $8.7B $9.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $31.8B $36.6B $39.9B $42.6B $45.4B
Revenue Growth (YoY) 16.12% 14.95% 9.15% 6.81% 6.55%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.3B -- -- -- --
Other Inc / (Exp) $2.9B $3.5B $4.1B $5.4B $6.7B
Operating Expenses $6.9B $19.1B $8.5B $10.1B $11B
Operating Income -- -- -- -- --
 
Net Interest Expenses $191M $200M $229M $259M $340M
EBT. Incl. Unusual Items $611M $1.5B $1B $1B $606M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $60M $291M $168M $170M $193M
Net Income to Company $551M $1.2B $877M $831M $413M
 
Minority Interest in Earnings -- $12M -$12M $25M $5M
Net Income to Common Excl Extra Items $551M $1.2B $865M $856M $418M
 
Basic EPS (Cont. Ops) $2.25 $4.70 $3.99 $3.67 $1.84
Diluted EPS (Cont. Ops) $2.19 $4.63 $3.93 $3.63 $1.81
Weighted Average Basic Share $247.5M $242.3M $238.5M $234.4M $229.9M
Weighted Average Diluted Share $251.3M $245.6M $241.3M $235.6M $230.8M
 
EBITDA -- -- -- -- --
EBIT $802M $1.7B $1.3B $1.3B $946M
 
Revenue (Reported) $31.8B $36.6B $39.9B $42.6B $45.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $802M $1.7B $1.3B $1.3B $946M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $121.9B $138.6B $156.6B $171.3B $176.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.5B -- -- -- --
Other Inc / (Exp) $10.4B $12.7B $15B $19.5B $22.6B
Operating Expenses $26.7B $38.9B $31.5B $38.3B $40.6B
Operating Income -- -- -- -- --
 
Net Interest Expenses $784M $798M $851M $1B $1.2B
EBT. Incl. Unusual Items $6.2B $8B $7.6B $7.7B $7.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7B $1.8B $1.7B $1.7B $1.9B
Net Income to Company $4.6B $6.1B $5.9B $6B $6B
 
Minority Interest in Earnings -- $9M $6M -$4M $9M
Net Income to Common Excl Extra Items $4.6B $6.2B $5.9B $6B $6B
 
Basic EPS (Cont. Ops) $18.18 $25.03 $24.89 $25.35 $25.78
Diluted EPS (Cont. Ops) $17.91 $24.72 $24.60 $25.17 $25.61
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $7B $8.8B $8.5B $8.7B $9.1B
 
Revenue (Reported) $121.9B $138.6B $156.6B $171.3B $176.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $7B $8.8B $8.5B $8.7B $9.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $138.6B $156.6B $171.3B $176.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.7B $8.6B -- -- --
Other Inc / (Exp) $12.7B $15B $19.5B $22.6B --
Operating Expenses $38.9B $31.5B $38.3B $40.6B --
Operating Income -- -- -- -- --
 
Net Interest Expenses $798M $851M $1B $1.2B --
EBT. Incl. Unusual Items $8B $7.6B $7.7B $7.9B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8B $1.7B $1.7B $1.9B --
Net Income to Company $6.1B $5.9B $6B $6B --
 
Minority Interest in Earnings $9M $6M -$4M $9M --
Net Income to Common Excl Extra Items $6.2B $5.9B $6B $6B --
 
Basic EPS (Cont. Ops) $25.03 $24.89 $25.35 $25.78 --
Diluted EPS (Cont. Ops) $24.72 $24.60 $25.17 $25.61 --
Weighted Average Basic Share $975.2M $960.2M $943.8M $926.7M --
Weighted Average Diluted Share $987.2M $971.3M $949.6M $931.5M --
 
EBITDA -- -- -- -- --
EBIT $8.8B $8.5B $8.7B $9.1B --
 
Revenue (Reported) $138.6B $156.6B $171.3B $176.8B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $8.8B $8.5B $8.7B $9.1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.7B $4.9B $7.4B $6.5B $8.3B
Short Term Investments $23.4B $26.3B $26B $29.6B $25.2B
Accounts Receivable, Net $5.3B $5.7B $7.1B $7.9B $8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $40.1B $44.6B $49.4B $54B $52.6B
 
Property Plant And Equipment $3.5B $3.9B $4.3B $4.4B $4.7B
Long-Term Investments $25.6B $28.8B $27.7B $30.7B $27.4B
Goodwill $21.7B $24.2B $24.4B $25.3B $28.3B
Other Intangibles $9.4B $10.6B $10.3B $10.3B $12.1B
Other Long-Term Assets -- -- -- -- --
Total Assets $86.6B $97.5B $102.8B $108.9B $116.9B
 
Accounts Payable $16.9B $18.5B $21.2B $23B $22.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $700M $1.9B $1.8B $1.9B $2B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $18.8B $21.5B $24.1B $26.3B $26.2B
 
Long-Term Debt $19.3B $21.2B $22.3B $23.2B $29.2B
Capital Leases -- -- -- -- --
Total Liabilities $53.4B $61.3B $66.4B $69.5B $75.5B
 
Common Stock $3M $2M $2M $2M $2M
Other Common Equity Adj $150M -$178M -$2.5B -$1.3B -$1.1B
Common Equity $33.2B $36.1B $36.2B $39.3B $41.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $68M $87M $99M $111M
Total Equity $33.2B $36.1B $36.3B $39.4B $41.4B
 
Total Liabilities and Equity $86.6B $97.5B $102.8B $108.9B $116.9B
Cash and Short Terms $29.2B $31.1B $33.3B $36.1B $33.5B
Total Debt $20B $23B $24.1B $25.1B $31.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.7B $4.9B $7.4B $6.5B $8.3B
Short Term Investments $23.4B $26.3B $26B $29.6B $25.2B
Accounts Receivable, Net $5.3B $5.7B $7.1B $7.9B $8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $40.1B $44.6B $49.4B $54B $52.6B
 
Property Plant And Equipment $3.5B $3.9B $4.3B $4.4B $4.7B
Long-Term Investments $25.6B $28.8B $27.7B $30.7B $27.4B
Goodwill $21.7B $24.2B $24.4B $25.3B $28.3B
Other Intangibles $9.4B $10.6B $10.3B $10.3B $12.1B
Other Long-Term Assets -- -- -- -- --
Total Assets $86.6B $97.5B $102.8B $108.9B $116.9B
 
Accounts Payable $16.9B $18.5B $21.2B $23B $22.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $700M $1.9B $1.8B $1.9B $2B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $18.8B $21.5B $24.1B $26.3B $26.2B
 
Long-Term Debt $19.3B $21.2B $22.3B $23.2B $29.2B
Capital Leases -- -- -- -- --
Total Liabilities $53.4B $61.3B $66.4B $69.5B $75.5B
 
Common Stock $3M $2M $2M $2M $2M
Other Common Equity Adj $150M -$178M -$2.5B -$1.3B -$1.1B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $68M $87M $99M $111M
Total Equity $33.2B $36.1B $36.3B $39.4B $41.4B
 
Total Liabilities and Equity $86.6B $97.5B $102.8B $108.9B $116.9B
Cash and Short Terms $29.2B $31.1B $33.3B $36.1B $33.5B
Total Debt $20B $23B $24.1B $25.1B $31.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.6B $6.1B $5.9B $6B $6B
Depreciation & Amoritzation $1.2B $1.3B $1.7B $1.7B $1.4B
Stock-Based Compensation $283M $255M $264M $289M $191M
Change in Accounts Receivable -$256M -$2.1B -$2.5B -$1.8B -$683M
Change in Inventories -- -- -- -- --
Cash From Operations $10.7B $8.4B $8.4B $8.1B $5.8B
 
Capital Expenditures $1B $1.1B $1.2B $1.3B $1.3B
Cash Acquisitions -$2B -$3.5B -$649M -$1.6B -$4.4B
Cash From Investing -$7.3B -$9.6B -$4.6B -$5.6B -$5.2B
 
Dividends Paid (Ex Special Dividend) -$954M -$1.1B -$1.2B -$1.4B -$1.5B
Special Dividend Paid
Long-Term Debt Issued $3.9B $4.8B $5.4B $2.9B $8B
Long-Term Debt Repaid -$3.8B -$2.5B -$3.6B -$2.2B -$2.4B
Repurchase of Common Stock -$2.7B -$1.9B -$2.3B -$2.7B -$2.9B
Other Financing Activities -$126M -$75M -$52M -$92M -$107M
Cash From Financing -$2.6B $423M -$1.3B -$3.3B $1.2B
 
Beginning Cash (CF) $4.9B $5.7B $4.9B $7.4B $6.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $797M -$851M $2.5B -$860M $1.8B
Ending Cash (CF) $5.7B $4.9B $7.4B $6.5B $8.3B
 
Levered Free Cash Flow $9.7B $7.3B $7.2B $6.8B $4.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $551M $1.2B $877M $831M $413M
Depreciation & Amoritzation $290M $360M $473M $424M $398M
Stock-Based Compensation $69M $59M $73M $72M -$29M
Change in Accounts Receivable $589M -$387M -$1.8B -$1B -$193M
Change in Inventories -- -- -- -- --
Cash From Operations $3.8B $1.7B -$1.5B -$3B $706M
 
Capital Expenditures $278M $340M $298M $326M $322M
Cash Acquisitions -$3M -$34M -$26M $18M -$3.7B
Cash From Investing $305M -$966M $289M -$1B -$1.6B
 
Dividends Paid (Ex Special Dividend) -$234M -$273M -$305M -$346M -$373M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $485M $884M $2.2B $339M $5.2B
Long-Term Debt Repaid -$868M -$1.4B -$1.2B $522M -$1.4B
Repurchase of Common Stock -$1.4B -$522M -$568M -$928M -$1.8B
Other Financing Activities -$637M $18M $23M $2M -$10M
Cash From Financing -$2.4B -$1.3B -$258M -$394M $1.4B
 
Beginning Cash (CF) $4B $5.5B $8.9B $10.9B $7.9B
Foreign Exchange Rate Adjustment $6M -$1M $2M $1M -$8M
Additions / Reductions $1.8B -$609M -$1.5B -$4.4B $476M
Ending Cash (CF) $5.7B $4.9B $7.4B $6.5B $8.3B
 
Levered Free Cash Flow $3.5B $1.3B -$1.8B -$3.3B $384M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.6B $6.1B $5.9B $6B $6B
Depreciation & Amoritzation $1.2B $1.3B $1.7B $1.7B $1.4B
Stock-Based Compensation $283M $255M $264M $289M $191M
Change in Accounts Receivable -$256M -$2.1B -$2.5B -$1.8B -$683M
Change in Inventories -- -- -- -- --
Cash From Operations $10.7B $8.4B $8.4B $8.1B $5.8B
 
Capital Expenditures $1B $1.1B $1.2B $1.3B $1.3B
Cash Acquisitions -$2B -$3.5B -$649M -$1.6B -$4.4B
Cash From Investing -$7.3B -$9.6B -$4.6B -$5.6B -$5.2B
 
Dividends Paid (Ex Special Dividend) -$954M -$1.1B -$1.2B -$1.4B -$1.5B
Special Dividend Paid
Long-Term Debt Issued $3.9B $4.8B $5.4B $2.9B $8B
Long-Term Debt Repaid -$3.8B -$2.5B -$3.6B -$2.2B -$2.4B
Repurchase of Common Stock -$2.7B -$1.9B -$2.3B -$2.7B -$2.9B
Other Financing Activities -$126M -$75M -$52M -$92M -$107M
Cash From Financing -$2.6B $423M -$1.3B -$3.3B $1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $797M -$851M $2.5B -$860M $1.8B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $9.7B $7.3B $7.2B $6.8B $4.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $6.1B $5.9B $6B $6B --
Depreciation & Amoritzation $1.3B $1.7B $1.7B $1.4B --
Stock-Based Compensation $255M $264M $289M $191M --
Change in Accounts Receivable -$2.1B -$2.5B -$1.8B -$683M --
Change in Inventories -- -- -- -- --
Cash From Operations $8.4B $8.4B $8.1B $5.8B --
 
Capital Expenditures $1.1B $1.2B $1.3B $1.3B --
Cash Acquisitions -$3.5B -$649M -$1.6B -$4.4B --
Cash From Investing -$9.6B -$4.6B -$5.6B -$5.2B --
 
Dividends Paid (Ex Special Dividend) -$1.1B -$1.2B -$1.4B -$1.5B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.8B $5.4B $2.9B $8B --
Long-Term Debt Repaid -$2.5B -$3.6B -$2.2B -$2.4B --
Repurchase of Common Stock -$1.9B -$2.3B -$2.7B -$2.9B --
Other Financing Activities -$75M -$52M -$92M -$107M --
Cash From Financing $423M -$1.3B -$3.3B $1.2B --
 
Beginning Cash (CF) $25.8B $26.4B $38.4B $27.1B --
Foreign Exchange Rate Adjustment -$10M -$14M -$1M -$6M --
Additions / Reductions -$851M $2.5B -$860M $1.8B --
Ending Cash (CF) $25B $28.9B $37.6B $28.9B --
 
Levered Free Cash Flow $7.3B $7.2B $6.8B $4.6B --

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

GET BETTER TRADE IDEAS

Popular

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…

Why Did Super Micro Stock Fall So Much?
Why Did Super Micro Stock Fall So Much?

Super Micro Computer (NASDAQ:SMCI) was once a highly popular stock…

Is Diamondback Energy a Good Stock to Buy?
Is Diamondback Energy a Good Stock to Buy?

Diamondback Energy (FANG) is a lesser-known diamond in the rough…

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
46
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
74
SLNO alert for Mar 27

Soleno Therapeutics [SLNO] is up 37.64% over the past day.

Buy
68
WOR alert for Mar 27

Worthington Enterprises [WOR] is up 0.16% over the past day.

Sell
14
VRT alert for Mar 27

Vertiv Holdings [VRT] is down 6.57% over the past day.

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

Show me the best stock