Financhill
Sell
27

EG Quote, Financials, Valuation and Earnings

Last price:
$361.95
Seasonality move :
2.2%
Day range:
$357.85 - $362.38
52-week range:
$343.76 - $407.30
Dividend yield:
2.14%
P/E ratio:
5.67x
P/S ratio:
0.97x
P/B ratio:
1.02x
Volume:
84.4K
Avg. volume:
417.2K
1-year change:
2.47%
Market cap:
$15.6B
Revenue:
$14.5B
EPS (TTM):
$63.90
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $8.1B $9.5B $11.3B $12B $14.5B
Revenue Growth (YoY) 11.79% 16.73% 19.15% 6.05% 20.68%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$4.7M $6M $37M -$102M -$14M
Operating Expenses $33M $41M $68M $61M $73M
Operating Income -- -- -- -- --
 
Net Interest Expenses $31.7M $36M $70M $101M $134M
EBT. Incl. Unusual Items $1.1B $585M $1.5B $588M $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $89.5M $71M $167M -$9M -$363M
Net Income to Company $1B $514M $1.4B $597M $2.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1B $514M $1.4B $597M $2.5B
 
Basic EPS (Cont. Ops) $24.77 $12.81 $34.66 $15.19 $60.19
Diluted EPS (Cont. Ops) $24.70 $12.78 $34.62 $15.19 $60.19
Weighted Average Basic Share $40.3M $40M $39.3M $38.8M $41.3M
Weighted Average Diluted Share $40.4M $40M $39.8M $39.3M $41.8M
 
EBITDA -- -- -- -- --
EBIT $1.1B $621M $1.6B $689M $2.3B
 
Revenue (Reported) $8.1B $9.5B $11.3B $12B $14.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.1B $621M $1.6B $689M $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.5B $2.8B $3.1B $3.9B $4.3B
Revenue Growth (YoY) 26.15% 10.49% 11.81% 26.23% 8.11%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $59.9M -$20M -$16M $103M -$102M
Operating Expenses $10.6M $18M $16M $19M $25M
Operating Income -- -- -- -- --
 
Net Interest Expenses $6.6M $16M $25M $34M $38M
EBT. Incl. Unusual Items $272.5M -$88M -$401M $725M $577M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.5M -$14M -$82M $47M $68M
Net Income to Company $243.1M -$73.8M -$319M $678M $509M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $243.1M -$73M -$319M $678M $509M
 
Basic EPS (Cont. Ops) $6.08 -$1.88 -$8.22 $15.63 $11.80
Diluted EPS (Cont. Ops) $6.07 -$1.88 -$8.22 $15.63 $11.80
Weighted Average Basic Share $39.5M $39.2M $38.8M $42.9M $42.6M
Weighted Average Diluted Share $39.6M $39.2M $38.8M $42.9M $42.6M
 
EBITDA -- -- -- -- --
EBIT $279.1M -$72M -$376M $759M $615M
 
Revenue (Reported) $2.5B $2.8B $3.1B $3.9B $4.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $279.1M -$72M -$376M $759M $615M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9B $10.9B $11.8B $14.1B $16.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $95.2M $2.4M -$79M $31M -$123M
Operating Expenses $39.5M $58.4M $67M $71M $87M
Operating Income -- -- -- -- --
 
Net Interest Expenses $29.2M $61.8M $96M $126M $147M
EBT. Incl. Unusual Items $685M $1.2B $520M $2.5B $2.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.8M $153M -$12M $242M -$257M
Net Income to Company $668.2M $1B $532M $2.2B $2.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $668.2M $1B $533M $2.2B $2.8B
 
Basic EPS (Cont. Ops) $16.61 $25.23 $13.38 $53.82 $63.90
Diluted EPS (Cont. Ops) $16.57 $25.19 $13.35 $53.82 $63.90
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $714.2M $1.2B $616M $2.6B $2.7B
 
Revenue (Reported) $9B $10.9B $11.8B $14.1B $16.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $714.2M $1.2B $616M $2.6B $2.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.8B $8.3B $8.7B $10.8B $12.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $47.3M $43.7M -$72M $62M -$48M
Operating Expenses $29.2M $46.5M $45M $55M $69M
Operating Income -- -- -- -- --
 
Net Interest Expenses $21.5M $47.2M $73M $99M $112M
EBT. Incl. Unusual Items $466M $1B $20M $1.9B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.4M $97.4M -$82M $170M $275M
Net Income to Company $450.5M $948M $101M $1.7B $2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $450.5M $948.8M $102M $1.7B $2B
 
Basic EPS (Cont. Ops) $11.27 $23.62 $2.46 $41.20 $45.37
Diluted EPS (Cont. Ops) $11.25 $23.59 $2.45 $41.20 $45.37
Weighted Average Basic Share $119.1M $118.3M $116.5M $122.3M $128.3M
Weighted Average Diluted Share $119.4M $118.4M $117M $122.3M $128.3M
 
EBITDA -- -- -- -- --
EBIT $487.4M $1.1B $93M $2B $2.4B
 
Revenue (Reported) $6.8B $8.3B $8.7B $10.8B $12.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $487.4M $1.1B $93M $2B $2.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $808M $801.7M $1.4B $1.4B $1.4B
Short Term Investments $17.2B $21.2B $23.5B $23.3B $29.9B
Accounts Receivable, Net $4B $4.7B $5.3B $5.9B $7B
Inventory -- -- -- -- --
Prepaid Expenses $445.7M $412M $515M $610M $713M
Other Current Assets -- -- -- -- --
Total Current Assets $22.8B $27.1B $30.8B $31.6B $39.9B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $18.2B $22.6B $25.3B $24.4B $30.9B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $27.3B $32.7B $38.2B $40B $49.4B
 
Accounts Payable $291.7M $294.3M $450M $567M $650M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $719.4M $1.9B $2.8B $2.9B $3.1B
 
Long-Term Debt $239.6M $544.1M $760M $756M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $18.2B $23B $28B $31.5B $36.2B
 
Common Stock $694K $696K $1M $1M $1M
Other Common Equity Adj $28.2M $534.9M $12M -$2B -$934M
Common Equity $9.1B $9.7B $10.1B $8.4B $13.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.1B $9.7B $10.1B $8.4B $13.2B
 
Total Liabilities and Equity $27.3B $32.7B $38.2B $40B $49.4B
Cash and Short Terms $18.1B $22B $24.9B $24.7B $31.3B
Total Debt $636.7M $1.9B $3.1B $3.1B $3.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $938.9M $1.1B $1.7B $1.8B $1.6B
Short Term Investments $19.1B $22.3B $22.5B $13.8B $17.7B
Accounts Receivable, Net $4.5B $5.6B $5.7B $6.8B $7.9B
Inventory -- -- -- -- --
Prepaid Expenses $456M $552.5M $556M $756M $952M
Other Current Assets -- -- -- -- --
Total Current Assets $25.1B $29.6B $30.9B $23.7B $29B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $20.3B $23.9B $23.8B $28.5B $35.4B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $30.2B $36.6B $38.1B $46.3B $55.9B
 
Accounts Payable $364.7M $485.7M $511M $795M $979M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $484.5M $970.7M $3B $995M $3.8B
 
Long-Term Debt $718M $1.5B $776M $3.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $20.6B $26.6B $30.5B $35.1B $40.5B
 
Common Stock $696K $698K $1M $1M $1M
Other Common Equity Adj $411.6M $203.7M -$2.3B -$2.2B -$344M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.6B $10B $7.6B $11.2B $15.3B
 
Total Liabilities and Equity $30.2B $36.6B $38.1B $46.3B $55.9B
Cash and Short Terms $20B $23.4B $24.1B $15.6B $19.3B
Total Debt $718M $1.9B $3.1B $3.1B $3.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1B $514M $1.4B $597M $2.5B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $34M $39M $43M $45M $49M
Change in Accounts Receivable $5.4M -$538M -$774M -$848M -$921M
Change in Inventories -- -- -- -- --
Cash From Operations $1.9B $2.9B $3.8B $3.7B $4.6B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.4B -$3.7B -$3.9B -$3.4B -$5.9B
 
Dividends Paid (Ex Special Dividend) -$234.3M -$249M -$247M -$255M -$288M
Special Dividend Paid
Long-Term Debt Issued -- $1.3B $1.2B -- $300M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$24.6M -$200M -$225M -$61M --
Other Financing Activities -$13.6M -$26M -$17M -$26M -$25M
Cash From Financing -$275.7M $800M $674M -$359M $1.4B
 
Beginning Cash (CF) $656.1M $808M $802M $1.4B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $163.8M -$9M $638M -$82M $60M
Ending Cash (CF) $808M $802M $1.4B $1.4B $1.4B
 
Levered Free Cash Flow $1.9B $2.9B $3.8B $3.7B $4.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $243.1M -$73.8M -$319M $678M $509M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $10.2M $10.6M $11M $12M $16M
Change in Accounts Receivable -$129.5M -$484.2M -$607M -$467M $211M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.2B $1.1B $1.4B $1.7B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1B -$969.4M -$1.4B -$1.6B -$1.5B
 
Dividends Paid (Ex Special Dividend) -$61.9M -$61.7M -$65M -$76M -$86M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $90M -- -- -- --
Long-Term Debt Repaid -- -- -$6M -- --
Repurchase of Common Stock -$1K -$159.7M -$59M -- -$100M
Other Financing Activities -$1.2M -$1.3M -$2M -$2M -$2M
Cash From Financing $26.2M -$223.3M -$133M -$81M -$190M
 
Beginning Cash (CF) $922.5M $1.1B $2.1B $2.1B $1.6B
Foreign Exchange Rate Adjustment $4.5M -$8M $16M -$5M $11M
Additions / Reductions $11.9M -$29.7M -$454M -$297M $19M
Ending Cash (CF) $938.9M $1.1B $1.7B $1.8B $1.6B
 
Levered Free Cash Flow $1.1B $1.2B $1.1B $1.4B $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $668.2M $1B $532M $2.2B $2.8B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $38M $42.7M $45M $47M $61M
Change in Accounts Receivable -$261.7M -$976.4M -$873M -$797M -$611M
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B $3.5B $3.7B $4.6B $5.2B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.9B -$4.1B -$4B -$5.6B -$5.1B
 
Dividends Paid (Ex Special Dividend) -$250.3M -$247.9M -$252M -$276M -$325M
Special Dividend Paid
Long-Term Debt Issued $90M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$200M -$200M -$85M -$1M -$200M
Other Financing Activities -$27.1M -$15.1M -$21M -$30M -$25M
Cash From Financing -$396.3M $723.7M $795M $1.1B -$274M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $229.4M $142.4M $554M $104M -$181M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.6B $3.5B $3.7B $4.6B $5.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $450.5M $948M $101M $1.7B $2B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $29.3M $33M $35M $37M $49M
Change in Accounts Receivable -$529.6M -$968M -$1.1B -$1B -$706M
Change in Inventories -- -- -- -- --
Cash From Operations $2.2B $2.8B $2.7B $3.5B $4.2B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.7B -$2.1B -$2.2B -$4.3B -$3.5B
 
Dividends Paid (Ex Special Dividend) -$187.1M -$186M -$191M -$212M -$249M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $90M -- -- -- --
Long-Term Debt Repaid -- -- -$6M -- --
Repurchase of Common Stock -$200M -$200M -$60M -- -$200M
Other Financing Activities -$25.9M -$15M -$19M -$23M -$23M
Cash From Financing -$336.7M -$413M -$292M $1.2B -$495M
 
Beginning Cash (CF) $2.5B $3B $5.3B $5.1B $4.6B
Foreign Exchange Rate Adjustment $6.2M -$9M $46M -$12M $25M
Additions / Reductions $124.6M $276M $192M $378M $137M
Ending Cash (CF) $2.7B $3.3B $5.6B $5.4B $4.7B
 
Levered Free Cash Flow $2.2B $2.8B $2.7B $3.5B $4.2B

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock