Financhill
Sell
29

ELV Quote, Financials, Valuation and Earnings

Last price:
$373.07
Seasonality move :
3.48%
Day range:
$367.73 - $373.28
52-week range:
$362.21 - $567.26
Dividend yield:
1.75%
P/E ratio:
13.60x
P/S ratio:
0.50x
P/B ratio:
1.98x
Volume:
467.4K
Avg. volume:
2M
1-year change:
-20.07%
Market cap:
$86.5B
Revenue:
$171.3B
EPS (TTM):
$27.43
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $104.2B $121.9B $138.6B $156.6B $171.3B
Revenue Growth (YoY) 13.15% 16.94% 13.76% 12.95% 9.42%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.4B $17.5B -- -- --
Other Inc / (Exp) $2.8B $10.4B $12.7B $15B $19.5B
Operating Expenses $15.7B $26.7B $27.2B $31.5B $38.3B
Operating Income -- -- -- -- --
 
Net Interest Expenses $746M $784M $798M $851M $1B
EBT. Incl. Unusual Items $6B $6.2B $8B $7.6B $7.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B $1.7B $1.8B $1.7B $1.7B
Net Income to Company $4.8B $4.6B $6.1B $5.9B $6B
 
Minority Interest in Earnings -- -- $9M $6M -$4M
Net Income to Common Excl Extra Items $4.8B $4.6B $6.2B $5.9B $6B
 
Basic EPS (Cont. Ops) $18.81 $18.23 $25.26 $24.56 $25.38
Diluted EPS (Cont. Ops) $18.47 $17.98 $24.95 $24.28 $25.22
Weighted Average Basic Share $255.5M $250.8M $243.8M $240M $235.9M
Weighted Average Diluted Share $260.3M $254.3M $246.8M $242.8M $237.4M
 
EBITDA -- -- -- -- --
EBIT $6.7B $7B $8.8B $8.5B $8.7B
 
Revenue (Reported) $104.2B $121.9B $138.6B $156.6B $171.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $6.7B $7B $8.8B $8.5B $8.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $31.2B $35.8B $39.9B $42.8B $45.1B
Revenue Growth (YoY) 16.81% 14.97% 11.49% 7.29% 5.36%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.3B $3.9B -- -- --
Other Inc / (Exp) $2.6B $3.4B $4B $5.2B $5.9B
Operating Expenses $7.6B $7B $8.2B $10.3B $10.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses $198M $201M $213M $259M $300M
EBT. Incl. Unusual Items $389M $2B $2.1B $1.7B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $167M $494M $529M $354M $365M
Net Income to Company $222M $1.5B $1.6B $1.3B $1B
 
Minority Interest in Earnings -- $7M $5M -$11M $8M
Net Income to Common Excl Extra Items $222M $1.5B $1.6B $1.3B $1B
 
Basic EPS (Cont. Ops) $0.88 $6.20 $6.69 $5.48 $4.38
Diluted EPS (Cont. Ops) $0.87 $6.13 $6.62 $5.45 $4.36
Weighted Average Basic Share $251M $243.4M $239.6M $235.3M $231.9M
Weighted Average Diluted Share $254.2M $246M $242.2M $236.5M $233.1M
 
EBITDA -- -- -- -- --
EBIT $587M $2.2B $2.3B $1.9B $1.7B
 
Revenue (Reported) $31.2B $35.8B $39.9B $42.8B $45.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $587M $2.2B $2.3B $1.9B $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $117.5B $133.9B $153.2B $168.6B $174B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.6B $16B -- -- --
Other Inc / (Exp) $9B $12B $14.4B $18.2B $21.3B
Operating Expenses $24.5B $26.7B $42.1B $36.7B $39.6B
Operating Income -- -- -- -- --
 
Net Interest Expenses $783M $789M $822M $1B $1.1B
EBT. Incl. Unusual Items $6.7B $7.1B $8B $7.8B $8.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8B $1.6B $1.8B $1.7B $1.9B
Net Income to Company $5B $5.5B $6.2B $6B $6.4B
 
Minority Interest in Earnings -- -$3M $30M -$41M $29M
Net Income to Common Excl Extra Items $5B $5.5B $6.2B $6B $6.4B
 
Basic EPS (Cont. Ops) $19.62 $22.58 $25.60 $25.67 $27.61
Diluted EPS (Cont. Ops) $19.34 $22.28 $25.30 $25.47 $27.43
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $7.5B $7.9B $8.8B $8.8B $9.4B
 
Revenue (Reported) $117.5B $133.9B $153.2B $168.6B $174B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $7.5B $7.9B $8.8B $8.8B $9.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $90B $102.1B $116.7B $128.7B $131.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.1B $11.7B $8.6B -- --
Other Inc / (Exp) $7.5B $9.1B $10.8B $14.1B $15.9B
Operating Expenses $19.8B $19.8B $23B $28.2B $29.6B
Operating Income -- -- -- -- --
 
Net Interest Expenses $593M $598M $622M $771M $845M
EBT. Incl. Unusual Items $5.6B $6.5B $6.6B $6.7B $7.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6B $1.6B $1.5B $1.6B $1.7B
Net Income to Company $4B $5B $5B $5.2B $5.6B
 
Minority Interest in Earnings -- -$3M $18M -$29M $4M
Net Income to Common Excl Extra Items $4B $5B $5B $5.1B $5.6B
 
Basic EPS (Cont. Ops) $15.93 $20.33 $20.90 $21.68 $23.94
Diluted EPS (Cont. Ops) $15.72 $20.09 $20.67 $21.54 $23.80
Weighted Average Basic Share $755.6M $732.9M $721.7M $709.4M $696.8M
Weighted Average Diluted Share $766M $741.6M $730M $714M $700.7M
 
EBITDA -- -- -- -- --
EBIT $6.2B $7.1B $7.2B $7.5B $8.1B
 
Revenue (Reported) $90B $102.1B $116.7B $128.7B $131.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $6.2B $7.1B $7.2B $7.5B $8.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $4.9B $5.7B $4.9B $7.4B $6.5B
Short Term Investments $19.7B $23.4B $26.3B $26B $29.6B
Accounts Receivable, Net $5B $5.3B $5.7B $7.1B $7.9B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $35B $40.1B $44.6B $49.4B $54B
 
Property Plant And Equipment $3.1B $3.5B $3.9B $4.3B $4.4B
Long-Term Investments $21.2B $25.6B $28.8B $27.7B $30.7B
Goodwill $20.5B $21.7B $24.2B $24.4B $25.3B
Other Intangibles $8.7B $9.4B $10.6B $10.3B $10.3B
Other Long-Term Assets -- -- -- -- --
Total Assets $77.5B $86.6B $97.5B $102.8B $108.9B
 
Accounts Payable $13B $16.9B $18.5B $21.2B $23B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $2.3B $700M $1.9B $1.8B $1.9B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $16.4B $18.8B $21.5B $24.1B $26.3B
 
Long-Term Debt $17.8B $19.3B $21.2B $22.3B $23.2B
Capital Leases -- -- -- -- --
Total Liabilities $45.7B $53.4B $61.3B $66.4B $69.5B
 
Common Stock $3M $3M $2M $2M $2M
Other Common Equity Adj -$296M $150M -$178M -$2.5B -$1.3B
Common Equity $31.7B $33.2B $36.1B $36.2B $39.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $68M $87M $99M
Total Equity $31.7B $33.2B $36.1B $36.3B $39.4B
 
Total Liabilities and Equity $77.5B $86.6B $97.5B $102.8B $108.9B
Cash and Short Terms $24.6B $29.2B $31.1B $33.3B $36.1B
Total Debt $20.1B $20B $23B $24.1B $25.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4B $5.5B $8.9B $10.9B $7.9B
Short Term Investments $22.7B $26.3B $25.5B $27.8B $29B
Accounts Receivable, Net $8.3B $9.4B $10.6B $7.9B $7.2B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $38.2B $44.6B $48.6B $55.7B $55.2B
 
Property Plant And Equipment $3.4B $3.8B $4.2B $4.2B $4.5B
Long-Term Investments $26.3B $29.1B $27.7B $28.8B $31B
Goodwill $21.7B $24.2B $24.4B $25.3B $26B
Other Intangibles $9.5B $10.7B $10.5B $10.5B $10.3B
Other Long-Term Assets -- -- -- -- --
Total Assets $86.6B $98.1B $103B $110.5B $116.5B
 
Accounts Payable $15.8B $19.5B $20.2B $22.2B $21.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.7B $1B $2.5B $799M $360M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $18.5B $21.5B $26.4B $27.3B $25.9B
 
Long-Term Debt $19.1B $21.8B $21.3B $24B $24.7B
Capital Leases -- -- -- -- --
Total Liabilities $52.7B $62.3B $67B $71.9B $72.7B
 
Common Stock $3M $2M $2M $2M $2M
Other Common Equity Adj -$112M -$103M -$2.8B -$2.5B -$489M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $71M $52M $116M $104M
Total Equity $33.9B $35.8B $36B $38.5B $43.9B
 
Total Liabilities and Equity $86.6B $98.1B $103B $110.5B $116.5B
Cash and Short Terms $26.7B $31.8B $34.4B $38.7B $36.8B
Total Debt $20.8B $22.8B $23.8B $24.8B $27.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $4.8B $4.6B $6.1B $5.9B $6B
Depreciation & Amoritzation $1.1B $1.2B $1.3B $1.7B $1.7B
Stock-Based Compensation $294M $283M $255M $264M $289M
Change in Accounts Receivable -$1.1B -$256M -$2.1B -$2.5B -$1.8B
Change in Inventories -- -- -- -- --
Cash From Operations $6.1B $10.7B $8.4B $8.4B $8.1B
 
Capital Expenditures $1.1B $1B $1.1B $1.2B $1.3B
Cash Acquisitions -- -$2B -$3.5B -$649M -$1.6B
Cash From Investing -$2.8B -$7.3B -$9.6B -$4.6B -$5.6B
 
Dividends Paid (Ex Special Dividend) -$818M -$954M -$1.1B -$1.2B -$1.4B
Special Dividend Paid
Long-Term Debt Issued $10.1B $3.9B $4.8B $5.4B $2.9B
Long-Term Debt Repaid -$9.5B -$3.8B -$2.5B -$3.6B -$2.2B
Repurchase of Common Stock -$1.7B -$2.7B -$1.9B -$2.3B -$2.7B
Other Financing Activities -$288M -$126M -$75M -$52M -$92M
Cash From Financing -$2.3B -$2.6B $423M -$1.3B -$3.3B
 
Beginning Cash (CF) $3.9B $4.9B $5.7B $4.9B $7.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B $797M -$851M $2.5B -$860M
Ending Cash (CF) $4.9B $5.7B $4.9B $7.4B $6.5B
 
Levered Free Cash Flow $5B $9.7B $7.3B $7.2B $6.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $222M $1.5B $1.6B $1.3B $1B
Depreciation & Amoritzation $308M $351M $451M $426M $329M
Stock-Based Compensation $80M $63M $69M $78M $66M
Change in Accounts Receivable -$532M -$119M -$16M -$428M $851M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.2B $2.5B $4.9B $2.6B $2.7B
 
Capital Expenditures $306M $258M $305M $319M $332M
Cash Acquisitions -$67M -- -$14M $81M --
Cash From Investing $89M -$1.4B -$1.2B -$687M -$401M
 
Dividends Paid (Ex Special Dividend) -$238M -$276M -$306M -$348M -$378M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $151M -$348M -$435M -- $210M
Long-Term Debt Repaid -$809M -$152M -$39M -$788M -$1B
Repurchase of Common Stock -$758M -$451M -$579M -$480M -$60M
Other Financing Activities $746M -$11M $3M -- -$5M
Cash From Financing -$984M -$830M -$1.3B -$994M -$915M
 
Beginning Cash (CF) $6B $5.3B $6.5B $10B $6.5B
Foreign Exchange Rate Adjustment $1M -$2M -$6M -$4M $7M
Additions / Reductions -$2B $234M $2.4B $932M $1.4B
Ending Cash (CF) $4B $5.5B $8.9B $10.9B $7.9B
 
Levered Free Cash Flow -$1.5B $2.2B $4.6B $2.3B $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $5B $5.5B $6.2B $6B $6.4B
Depreciation & Amoritzation $1.1B $1.2B $1.6B $1.8B $1.4B
Stock-Based Compensation $282M $265M $250M $290M $292M
Change in Accounts Receivable -$1B -$1.2B -$1.1B -$2.6B -$1.5B
Change in Inventories -- -- -- -- --
Cash From Operations $8.2B $10.5B $11.6B $9.5B $2.1B
 
Capital Expenditures $1.1B $1B $1.2B $1.3B $1.3B
Cash Acquisitions -$2B -$3.4B -$657M -$1.6B -$707M
Cash From Investing -$6.9B -$8.4B -$5.8B -$4.3B -$4.6B
 
Dividends Paid (Ex Special Dividend) -$922M -$1.1B -$1.2B -$1.4B -$1.5B
Special Dividend Paid
Long-Term Debt Issued $4.6B $4.4B $4.1B $4.7B $3.1B
Long-Term Debt Repaid -$4.3B -$2B -$3.7B -$3.9B -$525M
Repurchase of Common Stock -$1.6B -$2.7B -$2.3B -$2.3B -$2B
Other Financing Activities $89M -$730M -$57M -$71M -$95M
Cash From Financing -$1.5B -$629M -$2.4B -$3.2B -$609M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$208M $1.5B $3.4B $2B -$3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7.1B $9.5B $10.4B $8.2B $871M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $4B $5B $5B $5.2B $5.6B
Depreciation & Amoritzation $864M $942M $1.2B $1.3B $995M
Stock-Based Compensation $214M $196M $191M $217M $220M
Change in Accounts Receivable -$845M -$1.8B -$678M -$727M -$490M
Change in Inventories -- -- -- -- --
Cash From Operations $6.9B $6.7B $9.9B $11B $5.1B
 
Capital Expenditures $743M $747M $854M $970M $934M
Cash Acquisitions -$2B -$3.4B -$623M -$1.6B -$725M
Cash From Investing -$7.6B -$8.7B -$4.8B -$4.5B -$3.5B
 
Dividends Paid (Ex Special Dividend) -$720M -$831M -$924M -$1B -$1.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.5B $4B $3.2B $2.6B $2.8B
Long-Term Debt Repaid -$2.9B -$1.1B -$2.4B -$2.7B -$1B
Repurchase of Common Stock -$1.3B -$1.4B -$1.7B -$1.7B -$1.1B
Other Financing Activities $511M -$93M -$75M -$94M -$97M
Cash From Financing -$200M $1.7B -$1.1B -$3B -$215M
 
Beginning Cash (CF) $16.3B $20.3B $17.5B $27.5B $19.2B
Foreign Exchange Rate Adjustment $1M -$9M -$16M -$2M $2M
Additions / Reductions -$954M -$242M $4B $3.5B $1.4B
Ending Cash (CF) $15.4B $20.1B $21.5B $31.1B $20.6B
 
Levered Free Cash Flow $6.1B $5.9B $9.1B $10.1B $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