Financhill
Sell
30

EL Quote, Financials, Valuation and Earnings

Last price:
$71.90
Seasonality move :
4.51%
Day range:
$69.07 - $72.18
52-week range:
$62.29 - $159.54
Dividend yield:
2.81%
P/E ratio:
124.05x
P/S ratio:
1.71x
P/B ratio:
6.20x
Volume:
3.1M
Avg. volume:
4.6M
1-year change:
-51.19%
Market cap:
$25.9B
Revenue:
$15.6B
EPS (TTM):
-$1.95
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $14.3B $16.2B $17.7B $15.9B $15.6B
Revenue Growth (YoY) -3.83% 13.44% 9.39% -10.3% -1.9%
 
Cost of Revenues $3.6B $3.8B $4.3B $4.6B $4.4B
Gross Profit $10.7B $12.4B $13.4B $11.3B $11.2B
Gross Profit Margin 75.15% 76.36% 75.73% 71.31% 71.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.6B $9.4B $9.9B $9.6B $9.6B
Other Inc / (Exp) -$946M $443M -$371M -$250M -$580M
Operating Expenses $8.6B $9.4B $9.9B $9.6B $9.6B
Operating Income $2.1B $3B $3.5B $1.8B $1.6B
 
Net Interest Expenses $113M $122M $137M $124M $211M
EBT. Incl. Unusual Items $1B $3.3B $3B $1.4B $772M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $350M $456M $628M $387M $363M
Net Income to Company $696M $2.9B $2.4B $1B $409M
 
Minority Interest in Earnings -$12M -$5M -$18M -$4M -$19M
Net Income to Common Excl Extra Items $684M $2.9B $2.4B $1B $390M
 
Basic EPS (Cont. Ops) $1.90 $7.91 $6.64 $2.81 $1.09
Diluted EPS (Cont. Ops) $1.86 $7.79 $6.55 $2.79 $1.08
Weighted Average Basic Share $360.6M $362.9M $360M $357.9M $359M
Weighted Average Diluted Share $366.9M $368.2M $364.9M $360.9M $360.8M
 
EBITDA $1.8B $4.2B $3.9B $2.4B $2B
EBIT $1.2B $3.5B $3.2B $1.7B $1.2B
 
Revenue (Reported) $14.3B $16.2B $17.7B $15.9B $15.6B
Operating Income (Reported) $2.1B $3B $3.5B $1.8B $1.6B
Operating Income (Adjusted) $1.2B $3.5B $3.2B $1.7B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.9B $5.5B $4.6B $4.3B $4B
Revenue Growth (YoY) 4.95% 14.14% -16.59% -7.38% -6.43%
 
Cost of Revenues $1.1B $1.2B $1.2B $1.2B $957M
Gross Profit $3.8B $4.3B $3.4B $3.1B $3B
Gross Profit Margin 77.66% 77.92% 73.62% 73.03% 76.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6B $2.9B $2.6B $2.5B $2.6B
Other Inc / (Exp) -$123M -$11M -$213M -$4M -$1B
Operating Expenses $2.6B $2.9B $2.6B $2.5B $2.6B
Operating Income $1.2B $1.4B $771M $581M $462M
 
Net Interest Expenses $26M $32M $26M $58M $67M
EBT. Incl. Unusual Items $1B $1.4B $532M $519M -$650M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $153M $298M $135M $195M -$60M
Net Income to Company $877M $1.1B $397M $324M -$590M
 
Minority Interest in Earnings -$4M -$2M -$3M -$11M --
Net Income to Common Excl Extra Items $873M $1.1B $394M $313M -$590M
 
Basic EPS (Cont. Ops) $2.40 $3.02 $1.10 $0.87 -$1.64
Diluted EPS (Cont. Ops) $2.37 $2.97 $1.09 $0.87 -$1.64
Weighted Average Basic Share $363M $360.6M $357.7M $358.7M $360M
Weighted Average Diluted Share $368M $366M $360.4M $360M $360M
 
EBITDA $1.2B $1.6B $765M $822M -$353M
EBIT $1.1B $1.4B $584M $617M -$560M
 
Revenue (Reported) $4.9B $5.5B $4.6B $4.3B $4B
Operating Income (Reported) $1.2B $1.4B $771M $581M $462M
Operating Income (Adjusted) $1.1B $1.4B $584M $617M -$560M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.2B $17.7B $16.4B $15.2B $15.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5B $4.2B $4.3B $4.5B $4.1B
Gross Profit $10.7B $13.5B $12.1B $10.6B $11.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.5B $10B $9.5B $9.6B $9.6B
Other Inc / (Exp) -$845M $558M -$566M -$41M -$1.9B
Operating Expenses $8.5B $10B $9.5B $9.6B $9.6B
Operating Income $2.1B $3.5B $2.6B $1B $1.5B
 
Net Interest Expenses $127M $135M $124M $179M $223M
EBT. Incl. Unusual Items $1.2B $3.9B $1.9B $797M -$623M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $237M $657M $406M $314M $74M
Net Income to Company $939M $3.3B $1.5B $483M -$697M
 
Minority Interest in Earnings -$11M -$4M -$17M -$16M -$3M
Net Income to Common Excl Extra Items $928M $3.3B $1.5B $467M -$700M
 
Basic EPS (Cont. Ops) $2.54 $8.99 $4.17 $1.31 -$1.94
Diluted EPS (Cont. Ops) $2.49 $8.85 $4.11 $1.30 -$1.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2B $4.8B $2.8B $1.9B $576M
EBIT $1.4B $4.1B $2.1B $1.1B -$256M
 
Revenue (Reported) $14.2B $17.7B $16.4B $15.2B $15.2B
Operating Income (Reported) $2.1B $3.5B $2.6B $1B $1.5B
Operating Income (Adjusted) $1.4B $4.1B $2.1B $1.1B -$256M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.4B $9.9B $8.6B $7.8B $7.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2.3B $2.2B $2.2B $1.9B
Gross Profit $6.5B $7.7B $6.3B $5.6B $5.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.6B $5.3B $4.9B $4.9B $4.9B
Other Inc / (Exp) -$132M -$17M -$212M -$3M -$1.3B
Operating Expenses $4.6B $5.3B $4.9B $4.9B $4.9B
Operating Income $1.9B $2.4B $1.4B $680M $597M
 
Net Interest Expenses $57M $70M $57M $112M $124M
EBT. Incl. Unusual Items $1.7B $2.3B $1.2B $565M -$830M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $299M $500M $278M $205M -$84M
Net Income to Company $1.4B $1.8B $887M $360M -$746M
 
Minority Interest in Earnings -$6M -$5M -$4M -$16M --
Net Income to Common Excl Extra Items $1.4B $1.8B $883M $344M -$746M
 
Basic EPS (Cont. Ops) $3.84 $4.93 $2.47 $0.96 -$2.07
Diluted EPS (Cont. Ops) $3.79 $4.85 $2.44 $0.96 -$2.07
Weighted Average Basic Share $725.1M $722.8M $715.6M $717.1M $719.6M
Weighted Average Diluted Share $735.2M $733.9M $721.8M $720.5M $719.6M
 
EBITDA $2.1B $2.7B $1.6B $1.2B -$233M
EBIT $1.8B $2.4B $1.3B $758M -$648M
 
Revenue (Reported) $8.4B $9.9B $8.6B $7.8B $7.4B
Operating Income (Reported) $1.9B $2.4B $1.4B $680M $597M
Operating Income (Adjusted) $1.8B $2.4B $1.3B $758M -$648M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $5B $5B $4B $4B $3.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.7B $1.6B $1.5B $1.7B
Inventory $2.1B $2.5B $2.9B $3B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $614M $603M $792M $679M $625M
Total Current Assets $8.9B $9.8B $9.3B $9.1B $7.9B
 
Property Plant And Equipment $4.3B $4.5B $4.6B $5B $5B
Long-Term Investments -- -- -- -- --
Goodwill $1.4B $2.6B $2.5B $2.5B $2.1B
Other Intangibles $2.3B $4.1B $3.4B $5.6B $5.2B
Other Long-Term Assets $813M $1B $1.1B $1.2B $1.5B
Total Assets $17.8B $22B $20.9B $23.4B $21.7B
 
Accounts Payable $1.2B $1.7B $1.8B $1.7B $1.4B
Accrued Expenses $1.5B $1.8B $2.4B $1.8B $1.8B
Current Portion Of Long-Term Debt $1.2B $32M $268M $997M $504M
Current Portion Of Capital Lease Obligations $375M $379M $365M $357M $354M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.2B $5.3B $5.8B $6.2B $5.7B
 
Long-Term Debt $4.9B $5.5B $5.1B $7.1B $7.3B
Capital Leases -- -- -- -- --
Total Liabilities $13.8B $15B $14.5B $17B $16.4B
 
Common Stock $6M $6M $6M $6M $6M
Other Common Equity Adj -$665M -$470M -$762M -$934M -$1.1B
Common Equity $3.9B $6.1B $5.6B $5.6B $5.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $27M $891M $842M $832M --
Total Equity $4B $6.9B $6.4B $6.4B $5.3B
 
Total Liabilities and Equity $17.8B $22B $20.9B $23.4B $21.7B
Cash and Short Terms $5B $5B $4B $4B $3.4B
Total Debt $6.1B $5.6B $5.4B $8.1B $7.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.5B $4.6B $3.7B $3.9B $2.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2B $2.1B $1.9B $1.8B $1.6B
Inventory $2.1B $2.6B $3.1B $2.6B $2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $658M $661M $641M $621M $697M
Total Current Assets $10.3B $10B $9.4B $8.9B $6.9B
 
Property Plant And Equipment $4.5B $4.6B $4.8B $5B $4.9B
Long-Term Investments -- -- -- -- --
Goodwill $1.4B $2.6B $2.5B $2.5B $2.1B
Other Intangibles $2.4B $3.9B $3.1B $5.6B $4.2B
Other Long-Term Assets $1B $1.1B $1B $1.3B $1.7B
Total Assets $19.6B $22.1B $20.7B $23.3B $19.8B
 
Accounts Payable $1.3B $1.6B $1.5B $1.3B $1.1B
Accrued Expenses $1.7B $1.8B $2.1B $2.3B $2.1B
Current Portion Of Long-Term Debt $18M $19M $11M $6M $4M
Current Portion Of Capital Lease Obligations $387M $397M $349M $366M $397M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.4B $5.8B $5.7B $6.6B $5B
 
Long-Term Debt $4.9B $5.3B $5.1B $6.6B $7.3B
Capital Leases -- -- -- -- --
Total Liabilities $14.1B $15B $14B $16.7B $15.6B
 
Common Stock $6M $6M $6M $6M $6M
Other Common Equity Adj -$383M -$646M -$829M -$856M -$1.3B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $35M $874M $819M $850M --
Total Equity $5.5B $7.1B $6.7B $6.6B $4.2B
 
Total Liabilities and Equity $19.6B $22.1B $20.7B $23.3B $19.8B
Cash and Short Terms $5.5B $4.6B $3.7B $3.9B $2.6B
Total Debt $5.4B $5.5B $5.4B $8.1B $7.3B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $696M $2.9B $2.4B $1B $409M
Depreciation & Amoritzation $611M $651M $727M $744M $825M
Stock-Based Compensation $213M $327M $331M $267M $325M
Change in Accounts Receivable $625M -$398M -$10M $185M -$285M
Change in Inventories -$3M -$140M -$602M -$64M $766M
Cash From Operations $2.3B $3.6B $3B $1.7B $2.4B
 
Capital Expenditures $623M $637M $1B $3.3B $919M
Cash Acquisitions -$1B -$1.1B -$3M -- --
Cash From Investing -$1.7B -$1.9B -$945M -$3.2B -$960M
 
Dividends Paid (Ex Special Dividend) -$503M -$753M -$840M -$925M -$947M
Special Dividend Paid
Long-Term Debt Issued $2.5B $596M -- $3B $648M
Long-Term Debt Repaid -$513M -$459M -$22M -$265M -$1B
Repurchase of Common Stock -$893M -$733M -$2.3B -$271M -$35M
Other Financing Activities -$46M -$14M -$16M -$15M -$731M
Cash From Financing $1.5B -$1.9B -$3B $1.6B -$2B
 
Beginning Cash (CF) $3B $5B $5B $4B $4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2B -$125M -$941M $104M -$635M
Ending Cash (CF) $5B $5B $4B $4B $3.4B
 
Levered Free Cash Flow $1.7B $3B $2B -$1.6B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $877M $1.1B $397M $324M -$590M
Depreciation & Amoritzation $160M $181M $181M $205M $207M
Stock-Based Compensation $105M $113M $112M $109M $106M
Change in Accounts Receivable -$113M $176M $284M $198M $298M
Change in Inventories $161M $14M $73M $343M $142M
Cash From Operations $1.6B $1.9B $1.4B $1.3B $1.1B
 
Capital Expenditures $134M $254M $267M $232M $132M
Cash Acquisitions -- -$3M -- -- --
Cash From Investing -$155M -$261M -$271M -$262M -$134M
 
Dividends Paid (Ex Special Dividend) -$194M -$217M -$236M -$238M -$126M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $244M $780M --
Long-Term Debt Repaid -$749M -$6M -$4M -$786M -$501M
Repurchase of Common Stock -$77M -$871M -$147M -$30M -$25M
Other Financing Activities -$2M -$1M -- -- --
Cash From Financing -$229M -$1.1B -$381M -$270M -$652M
 
Beginning Cash (CF) $4.3B $4B $2.9B $3.1B $2.4B
Foreign Exchange Rate Adjustment $42M $3M $38M $36M -$35M
Additions / Reductions $1.2B $605M $749M $813M $271M
Ending Cash (CF) $5.5B $4.6B $3.7B $3.9B $2.6B
 
Levered Free Cash Flow $1.5B $1.7B $1.1B $1.1B $925M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $939M $3.3B $1.5B $483M -$697M
Depreciation & Amoritzation $640M $699M $722M $793M $832M
Stock-Based Compensation $243M $350M $304M $291M $316M
Change in Accounts Receivable $252M -$85M $102M $201M $73M
Change in Inventories $33M -$371M -$594M $497M $493M
Cash From Operations $3B $3.5B $1.9B $1.9B $1.8B
 
Capital Expenditures $582M $846M $1B $3.4B $665M
Cash Acquisitions -$13M -$1.1B -- -- --
Cash From Investing -$745M -$1.9B -$816M -$3.5B -$697M
 
Dividends Paid (Ex Special Dividend) -$541M -$794M -$882M -$948M -$839M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.3B $282M -$270M -$797M -$722M
Repurchase of Common Stock -$182M -$2.1B -$1.1B -$47M -$37M
Other Financing Activities -- -- -- -- -$730M
Cash From Financing -$345M -$2.5B -$1.9B $1.8B -$2.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.9B -$930M -$817M $214M -$1.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.4B $2.7B $945M -$1.5B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.4B $1.8B $887M $360M -$746M
Depreciation & Amoritzation $316M $364M $359M $408M $415M
Stock-Based Compensation $169M $192M $165M $189M $180M
Change in Accounts Receivable -$720M -$407M -$295M -$279M $79M
Change in Inventories $67M -$164M -$156M $405M $132M
Cash From Operations $2B $1.8B $751M $937M $387M
 
Capital Expenditures $250M $459M $419M $527M $273M
Cash Acquisitions -$6M -$3M -- -- --
Cash From Investing -$397M -$414M -$285M -$557M -$294M
 
Dividends Paid (Ex Special Dividend) -$368M -$409M -$451M -$474M -$366M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $244M $780M --
Long-Term Debt Repaid -$751M -$10M -$258M -$790M -$502M
Repurchase of Common Stock -$102M -$1.4B -$257M -$33M -$35M
Other Financing Activities -$2M -$1M -- $9M $10M
Cash From Financing -$1.1B -$1.8B -$685M -$489M -$878M
 
Beginning Cash (CF) $9.3B $9B $6.9B $7.1B $5.7B
Foreign Exchange Rate Adjustment $61M -$12M -$13M $19M -$24M
Additions / Reductions $462M -$343M -$219M -$109M -$785M
Ending Cash (CF) $9.8B $8.6B $6.7B $7B $4.9B
 
Levered Free Cash Flow $1.7B $1.4B $332M $410M $114M

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

GET BETTER TRADE IDEAS

Popular

Why Is PM Stock Up So Much?
Why Is PM Stock Up So Much?

Shares of cigarette giant Philip Morris (NYSE:PM) have advanced considerably…

Is Nvidia Stock Still Too Expensive or a Smart Buy?
Is Nvidia Stock Still Too Expensive or a Smart Buy?

The $2.8 trillion chip juggernaut NVIDIA Corporation (NASDAQ:NVDA) announced Q4…

Is VICI Properties Dividend Worth It?
Is VICI Properties Dividend Worth It?

VICI Properties (NYSE:VICI) is a REIT that specializes in hotel…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 39x

Sell
48
Is MSFT Stock a Buy?

Market Cap: $3T
P/E Ratio: 34x

Sell
47
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
53
SITM alert for Mar 6

SiTime [SITM] is up 6.93% over the past day.

Buy
71
ASTS alert for Mar 6

AST SpaceMobile [ASTS] is up 1.42% over the past day.

Sell
20
MRNA alert for Mar 6

Moderna [MRNA] is down 4.46% over the past day.

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

Show me the best stock