Financhill
Buy
54

EGIEY Quote, Financials, Valuation and Earnings

Last price:
$7.14
Seasonality move :
3.64%
Day range:
$6.87 - $7.14
52-week range:
$5.54 - $9.35
Dividend yield:
6.63%
P/E ratio:
7.21x
P/S ratio:
2.80x
P/B ratio:
3.20x
Volume:
6.1K
Avg. volume:
22K
1-year change:
-11.38%
Market cap:
$5.8B
Revenue:
$2.1B
EPS (TTM):
$0.99
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4B $2.3B $2.3B $2.2B $2.1B
Revenue Growth (YoY) -3.42% -3.05% -0.84% -6.75% -2.89%
 
Cost of Revenues $1.3B $1.2B $1.2B $969.8M $952.8M
Gross Profit $1.1B $1.1B $1.1B $1.2B $1.1B
Gross Profit Margin 44.57% 47.14% 46.94% 54.96% 54.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.5M $22.1M $31.3M $44M $49M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $57.9M $62.9M $70.8M $90.4M $99.9M
Operating Income $1B $1B $1B $1.1B $1B
 
Net Interest Expenses $402.3M $584.3M $511.6M $422.3M $447.6M
EBT. Incl. Unusual Items $722.4M $337.9M $637.2M $881M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $174.4M $47.3M $120.4M $194M $261.5M
Net Income to Company $722.4M $337.9M $637.2M $881M $1.1B
 
Minority Interest in Earnings -$34.7K -$231.2K -$288.8K $99.2K -$4.4M
Net Income to Common Excl Extra Items $548M $290.4M $516.5M $687.1M $797.6M
 
Basic EPS (Cont. Ops) $0.67 $0.36 $0.63 $0.84 $0.98
Diluted EPS (Cont. Ops) $0.67 $0.36 $0.63 $0.84 $0.98
Weighted Average Basic Share $815.9M $815.9M $815.9M $815.9M $815.9M
Weighted Average Diluted Share $815.9M $815.9M $815.9M $815.9M $815.9M
 
EBITDA $1.3B $925.6M $1.2B $1.4B $1.6B
EBIT $1.1B $732M $1B $1.2B $1.4B
 
Revenue (Reported) $2.4B $2.3B $2.3B $2.2B $2.1B
Operating Income (Reported) $1B $1B $1B $1.1B $1B
Operating Income (Adjusted) $1.1B $732M $1B $1.2B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $698.7M $495.7M $589.3M $547.2M $559.9M
Revenue Growth (YoY) 2.93% -29.05% 18.88% -7.16% 2.33%
 
Cost of Revenues $302.9M $157.9M $322M $269.4M $286.7M
Gross Profit $395.8M $337.8M $267.3M $277.8M $273.2M
Gross Profit Margin 56.65% 68.15% 45.36% 50.77% 48.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -$14.9M -$21.3M -$17.4M $13.5M $14.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $17.6M $16.4M $17.4M $16.9M $28.8M
Operating Income $378.2M $321.4M $249.9M $260.8M $244.3M
 
Net Interest Expenses $152.2M $156.4M $87.1M $95M $101.3M
EBT. Incl. Unusual Items $248.8M -$12.7M $201.3M $231.3M $211.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $58M -$26.6M $32.1M $40M $25.4M
Net Income to Company $285.6M -$23.8M $212.4M $215.4M $258.4M
 
Minority Interest in Earnings $118.5K -$61.6K -$75.8K $63.2K -$3.6M
Net Income to Common Excl Extra Items $191M $13.9M $169.2M $191.3M $183M
 
Basic EPS (Cont. Ops) $0.23 $0.02 $0.21 $0.23 $0.22
Diluted EPS (Cont. Ops) $0.23 $0.02 $0.21 $0.23 $0.22
Weighted Average Basic Share $815.9M $815.9M $815.9M $815.9M $815.9M
Weighted Average Diluted Share $815.9M $815.9M $815.9M $815.9M $815.9M
 
EBITDA $430M $172.6M $310.6M $338.7M $341.2M
EBIT $388.6M $112.9M $267.4M $291.6M $291.8M
 
Revenue (Reported) $698.7M $495.7M $589.3M $547.2M $559.9M
Operating Income (Reported) $378.2M $321.4M $249.9M $260.8M $244.3M
Operating Income (Adjusted) $388.6M $112.9M $267.4M $291.6M $291.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4B $2.3B $2.3B $2.1B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.2B $1.3B $968.8M $942.9M
Gross Profit $1.1B $1.1B $972.5M $1.2B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.5M $15.2M $19.7M $44M $48.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $56.2M $62.2M $68.4M $93.7M $103.4M
Operating Income $1B $1B $904.1M $1.1B $1B
 
Net Interest Expenses $401M $582.9M $515.6M $416.5M $444.3M
EBT. Incl. Unusual Items $714M $342.6M $632.4M $880.3M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $173.2M $49.2M $119.4M $194M $270.6M
Net Income to Company $722.4M $337.9M $637.2M $881M $1.1B
 
Minority Interest in Earnings -$52K -$230.8K -$288.2K $105.7K -$4M
Net Income to Common Excl Extra Items $540.7M $293.1M $512.7M $686.4M $808.4M
 
Basic EPS (Cont. Ops) $0.66 $0.36 $0.63 $0.84 $0.99
Diluted EPS (Cont. Ops) $0.66 $0.36 $0.63 $0.84 $0.99
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3B $997.1M $1.2B $1.4B $1.6B
EBIT $1.1B $804.2M $1B $1.2B $1.4B
 
Revenue (Reported) $2.4B $2.3B $2.3B $2.1B $2.1B
Operating Income (Reported) $1B $1B $904.1M $1.1B $1B
Operating Income (Adjusted) $1.1B $804.2M $1B $1.2B $1.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.3B $2.3B $2.1B $2.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.3B $968.8M $942.9M --
Gross Profit $1.1B $972.5M $1.2B $1.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.2M $19.7M $44M $48.4M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $62.2M $68.4M $93.7M $103.4M --
Operating Income $1B $904.1M $1.1B $1B --
 
Net Interest Expenses $582.9M $515.6M $416.5M $444.3M --
EBT. Incl. Unusual Items $342.6M $632.4M $880.3M $1.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49.2M $119.4M $194M $270.6M --
Net Income to Company $337.9M $637.2M $881M $1.1B --
 
Minority Interest in Earnings -$230.9K -$288.2K $105.7K -$4M --
Net Income to Common Excl Extra Items $293.1M $512.7M $686.4M $808.4M --
 
Basic EPS (Cont. Ops) $0.36 $0.63 $0.84 $0.99 --
Diluted EPS (Cont. Ops) $0.36 $0.63 $0.84 $0.99 --
Weighted Average Basic Share $3.3B $3.3B $3.3B $3.3B --
Weighted Average Diluted Share $3.3B $3.3B $3.3B $3.3B --
 
EBITDA $997.1M $1.2B $1.4B $1.6B --
EBIT $804.2M $1B $1.2B $1.4B --
 
Revenue (Reported) $2.3B $2.3B $2.1B $2.1B --
Operating Income (Reported) $1B $904.1M $1.1B $1B --
Operating Income (Adjusted) $804.2M $1B $1.2B $1.4B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $873M $925.2M $422.8M $1.1B $640.5M
Short Term Investments $153.9M $211.5M $75.3M $85.2M $69.9M
Accounts Receivable, Net $331.4M $199.9M $216.2M $233.4M $190M
Inventory $25.4M -- -- -- --
Prepaid Expenses $11M -- -- -- --
Other Current Assets $55.7M $69.2M $60.3M $173.5M $65.1M
Total Current Assets $1.5B $1.5B $1.4B $1.8B $1.2B
 
Property Plant And Equipment $3B $2.6B $2.7B $3.4B $4.1B
Long-Term Investments -- -- -- -- --
Goodwill $15.4M -- $32.8M $35.8M $15.1M
Other Intangibles $468.1M $724.6M $782M $843.1M $823.3M
Other Long-Term Assets $53.2M $67.2M $62.9M $71.8M $128.4M
Total Assets $6.8B $6.8B $7.2B $8.7B $8.1B
 
Accounts Payable $165.8M $120.1M $101.3M $170.8M $177.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.7M -- -- -- --
Other Current Liabilities $45.9M $138M $83.6M $207.2M $80.3M
Total Current Liabilities $1B $1B $1.1B $1.3B $1.2B
 
Long-Term Debt $2.9B $3.1B $3.1B $3.7B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $5.3B $5.4B $5.6B $6.7B $6.1B
 
Common Stock $943M $879.7M $927.2M $1B $793.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.5B $1.4B $1.6B $1.8B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $474.9K $644K $690.3K $196.5M $164M
Total Equity $1.5B $1.4B $1.6B $2B $2B
 
Total Liabilities and Equity $6.8B $6.8B $7.2B $8.7B $8.1B
Cash and Short Terms $1B $1.1B $498.2M $1.2B $710.4M
Total Debt $3.2B $3.7B $3.4B $4.3B $3.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $873M $925.2M $422.8M $1.1B $640.5M
Short Term Investments $153.9M $211.5M $75.3M $85.2M $69.9M
Accounts Receivable, Net $331.4M $199.9M $216.2M $233.4M $190M
Inventory $25.4M -- -- -- --
Prepaid Expenses $11M -- -- -- --
Other Current Assets $55.7M $69.2M $60.3M $173.5M $65.1M
Total Current Assets $1.5B $1.5B $1.4B $1.8B $1.2B
 
Property Plant And Equipment $3B $2.6B $2.7B $3.4B $4.1B
Long-Term Investments -- -- -- -- --
Goodwill $15.4M -- $32.8M $35.8M $15.1M
Other Intangibles $468.1M $724.6M $782M $843.1M $823.3M
Other Long-Term Assets $53.2M $67.2M $62.9M $71.8M $128.4M
Total Assets $6.8B $6.8B $7.2B $8.7B $8.1B
 
Accounts Payable $165.8M $120.1M $101.3M $170.8M $177.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.7M -- -- -- --
Other Current Liabilities $45.9M $138M $83.6M $207.2M $80.3M
Total Current Liabilities $1B $1B $1.1B $1.3B $1.2B
 
Long-Term Debt $2.9B $3.1B $3.1B $3.7B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $5.3B $5.4B $5.6B $6.7B $6.1B
 
Common Stock $943M $879.7M $927.2M $1B $793.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $4.6M -- -- -- --
Minority Interest, Total $474.9K $644K $690.3K $196.5M $164M
Total Equity $1.5B $1.4B $1.6B $2B $2B
 
Total Liabilities and Equity $6.8B $6.8B $7.2B $8.7B $8.1B
Cash and Short Terms $1B $1.1B $498.2M $1.2B $710.4M
Total Debt $3.2B $3.7B $3.4B $4.3B $3.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $722.4M $337.9M $637.2M $881M $1.1B
Depreciation & Amoritzation $179.3M $193.6M $192M $185.2M $199.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$520.6M $60.5M $58.6M $132.6M $97.4M
Change in Inventories $6.2M -- -- -- --
Cash From Operations $263M $366M $647.3M $918.8M $774.3M
 
Capital Expenditures $264.3M $230.5M $296.5M $514.1M $1.2B
Cash Acquisitions -- $28.7M -$81.8M -$14.3M $81.7M
Cash From Investing -$195.3M -$108.2M -$346.1M -$409.2M -$1.1B
 
Dividends Paid (Ex Special Dividend) -$243.1M -$518.6M -$443.4M -$476.7M -$211.4M
Special Dividend Paid
Long-Term Debt Issued $847M $758.9M $153M $691.3M $748.7M
Long-Term Debt Repaid -$609.1M -$298.4M -$676.8M -$300.1M -$458.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$20.8M -$85.1M $99.6M $181M $7.2M
Cash From Financing $63.4M -$143.1M -$867.6M $95.4M $85.6M
 
Beginning Cash (CF) $758.3M $842.9M $1B $448M $979.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $131M $114.7M -$566.4M $605M -$241.8M
Ending Cash (CF) $889.3M $957.5M $433.6M $1.1B $737.9M
 
Levered Free Cash Flow -$1.3M $135.5M $350.8M $404.7M -$464.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $285.6M -$23.8M $212.4M $215.4M $258.4M
Depreciation & Amoritzation $50.5M $58M $46.5M $43.7M $58.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$223.3M $330.3M $34.2M $9.7M $16.4M
Change in Inventories $9.5M -$16.2M -- -- --
Cash From Operations -$25.3M $120.2M $202.8M $232.3M $180.7M
 
Capital Expenditures $105.6M $84.5M $115.4M $186.3M $355.9M
Cash Acquisitions -- $58.4M $6M -$2.6M -$41.7M
Cash From Investing -$35.6M -$13.3M -$79.6M -$64.7M -$365.6M
 
Dividends Paid (Ex Special Dividend) -$12M -$134.4M -$206.3M -$145.7M -$7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $285.6M $99.4M $2.5M $485.9M $297.5M
Long-Term Debt Repaid -$396.4M $77.5M -$311.5M -$68.9M -$136.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$28.9M -$56.8M $91.3M -$7.6M $6.7M
Cash From Financing -$148.3M -$11.4M -$424.1M $263.6M $160.5M
 
Beginning Cash (CF) $1.1B $887.7M $718.4M $631.6M $729.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$209.2M $95.4M -$300.9M $431.2M -$24.3M
Ending Cash (CF) $889.3M $957.5M $433.6M $1.1B $737.9M
 
Levered Free Cash Flow -$130.9M $35.7M $87.4M $46M -$175.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $722.4M $337.9M $637.2M $881M $1.1B
Depreciation & Amoritzation $179.3M $193.6M $192M $185.2M $199.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$520.6M $60.5M $58.6M $132.6M $97.4M
Change in Inventories $6.2M -- -- -- --
Cash From Operations $263M $366M $647.3M $918.8M $774.3M
 
Capital Expenditures $264.3M $230.5M $296.5M $514.1M $1.2B
Cash Acquisitions -- $28.7M -$81.8M -$14.3M $81.7M
Cash From Investing -$195.3M -$108.2M -$346.1M -$409.2M -$1.1B
 
Dividends Paid (Ex Special Dividend) -$243.1M -$518.6M -$443.4M -$476.7M -$211.4M
Special Dividend Paid
Long-Term Debt Issued $847M $758.9M -- $691.3M $748.7M
Long-Term Debt Repaid -$609.1M -$298.4M -$676.8M -$300.1M -$458.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$20.8M -$85.1M $99.6M $181M $7.2M
Cash From Financing $63.4M -$143.1M -$867.6M $95.4M $85.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $131M $114.7M -$566.4M $605M -$241.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.3M $135.5M $350.8M $404.7M -$464.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $337.9M $637.2M $881M $1.1B --
Depreciation & Amoritzation $193.6M $192M $185.2M $199.8M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $60.5M $58.6M $132.6M $97.4M --
Change in Inventories $10 -- -- -- --
Cash From Operations $366M $647.3M $918.8M $774.3M --
 
Capital Expenditures $230.5M $296.5M $514.1M $1.2B --
Cash Acquisitions $28.7M -$81.8M -$14.3M $81.7M --
Cash From Investing -$108.2M -$346.1M -$409.2M -$1.1B --
 
Dividends Paid (Ex Special Dividend) -$518.6M -$443.4M -$476.7M -$211.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $758.9M $153M $691.3M $748.7M --
Long-Term Debt Repaid -$298.4M -$676.8M -$300.1M -$458.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$85.1M $99.6M $181M $7.2M --
Cash From Financing -$143.1M -$867.6M $95.4M $85.6M --
 
Beginning Cash (CF) $3.5B $3.5B $2.6B $3.7B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $114.7M -$566.4M $605M -$241.8M --
Ending Cash (CF) $3.6B $2.9B $3.2B $3.3B --
 
Levered Free Cash Flow $135.5M $350.8M $404.7M -$464.5M --

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
44
Is NVDA Stock a Buy?

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

Alerts

Buy
69
CNXC alert for Mar 28

Concentrix [CNXC] is up 42.45% over the past day.

Buy
74
SLNO alert for Mar 28

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

Buy
72
WOR alert for Mar 28

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

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

Show me the best stock