Financhill
Sell
27

EL Quote, Financials, Valuation and Earnings

Last price:
$75.13
Seasonality move :
6%
Day range:
$73.64 - $75.37
52-week range:
$62.29 - $159.75
Dividend yield:
3.12%
P/E ratio:
133.48x
P/S ratio:
1.74x
P/B ratio:
5.28x
Volume:
2.9M
Avg. volume:
4.8M
1-year change:
-48.24%
Market cap:
$26.8B
Revenue:
$15.6B
EPS (TTM):
$0.56
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.6B $4.4B $3.9B $3.5B $3.4B
Revenue Growth (YoY) -8.55% 23.3% -10.52% -10.48% -4.46%
 
Cost of Revenues $825M $1.1B $1B $1.1B $928M
Gross Profit $2.7B $3.3B $2.9B $2.4B $2.4B
Gross Profit Margin 76.84% 75.93% 73.97% 69.59% 72.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2B $2.4B $2.2B $2.3B $2.3B
Other Inc / (Exp) -$9M -$6M $1M $1M -$258M
Operating Expenses $2B $2.4B $2.2B $2.3B $2.3B
Operating Income $711M $941M $663M $99M $135M
 
Net Interest Expenses $31M $38M $31M $54M $57M
EBT. Incl. Unusual Items $671M $897M $633M $46M -$180M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $146M $202M $143M $10M -$24M
Net Income to Company $525M $695M $490M $36M -$156M
 
Minority Interest in Earnings -$2M -$3M -$1M -$5M --
Net Income to Common Excl Extra Items $523M $692M $489M $31M -$156M
 
Basic EPS (Cont. Ops) $1.44 $1.91 $1.37 $0.09 -$0.43
Diluted EPS (Cont. Ops) $1.42 $1.88 $1.35 $0.09 -$0.43
Weighted Average Basic Share $362.1M $362.2M $357.9M $358.4M $359.6M
Weighted Average Diluted Share $367.2M $367.9M $361.4M $360.5M $359.6M
 
EBITDA $872M $1.1B $857M $344M $120M
EBIT $716M $939M $679M $141M -$88M
 
Revenue (Reported) $3.6B $4.4B $3.9B $3.5B $3.4B
Operating Income (Reported) $711M $941M $663M $99M $135M
Operating Income (Adjusted) $716M $939M $679M $141M -$88M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $14B $17B $17.3B $15.5B $15.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5B $4.1B $4.3B $4.6B $4.3B
Gross Profit $10.5B $13B $13B $10.9B $11.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.5B $9.7B $9.7B $9.7B $9.6B
Other Inc / (Exp) -$931M $446M -$364M -$250M -$839M
Operating Expenses $8.5B $9.7B $9.7B $9.7B $9.6B
Operating Income $2B $3.2B $3.3B $1.2B $1.6B
 
Net Interest Expenses $126M $129M $130M $147M $214M
EBT. Incl. Unusual Items $957M $3.6B $2.8B $810M $546M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $334M $512M $569M $254M $329M
Net Income to Company $623M $3B $2.2B $556M $217M
 
Minority Interest in Earnings -$11M -$6M -$16M -$8M -$14M
Net Income to Common Excl Extra Items $612M $3B $2.2B $548M $203M
 
Basic EPS (Cont. Ops) $1.69 $8.37 $6.09 $1.54 $0.57
Diluted EPS (Cont. Ops) $1.64 $8.25 $5.99 $1.52 $0.56
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.8B $4.4B $3.7B $1.9B $1.8B
EBIT $1.1B $3.7B $2.9B $1.1B $921M
 
Revenue (Reported) $14B $17B $17.3B $15.5B $15.5B
Operating Income (Reported) $2B $3.2B $3.3B $1.2B $1.6B
Operating Income (Adjusted) $1.1B $3.7B $2.9B $1.1B $921M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.6B $4.4B $3.9B $3.5B $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $825M $1.1B $1B $1.1B $928M
Gross Profit $2.7B $3.3B $2.9B $2.4B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2B $2.4B $2.2B $2.3B $2.3B
Other Inc / (Exp) -$9M -$6M $1M $1M -$258M
Operating Expenses $2B $2.4B $2.2B $2.3B $2.3B
Operating Income $711M $941M $663M $99M $135M
 
Net Interest Expenses $31M $38M $31M $54M $57M
EBT. Incl. Unusual Items $671M $897M $633M $46M -$180M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $146M $202M $143M $10M -$24M
Net Income to Company $525M $695M $490M $36M -$156M
 
Minority Interest in Earnings -$2M -$3M -$1M -$5M --
Net Income to Common Excl Extra Items $523M $692M $489M $31M -$156M
 
Basic EPS (Cont. Ops) $1.44 $1.91 $1.37 $0.09 -$0.43
Diluted EPS (Cont. Ops) $1.42 $1.88 $1.35 $0.09 -$0.43
Weighted Average Basic Share $362.1M $362.2M $357.9M $358.4M $359.6M
Weighted Average Diluted Share $367.2M $367.9M $361.4M $360.5M $359.6M
 
EBITDA $872M $1.1B $857M $344M $120M
EBIT $716M $939M $679M $141M -$88M
 
Revenue (Reported) $3.6B $4.4B $3.9B $3.5B $3.4B
Operating Income (Reported) $711M $941M $663M $99M $135M
Operating Income (Adjusted) $716M $939M $679M $141M -$88M
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4.3B $4B $2.9B $3.1B $2.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.8B $2.3B $2.2B $1.9B $2B
Inventory $2.2B $2.6B $3B $2.9B $2.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $512M $593M $754M $723M $633M
Total Current Assets $8.8B $9.5B $8.9B $8.6B $7.2B
 
Property Plant And Equipment $4.4B $4.5B $4.5B $4.9B $5.2B
Long-Term Investments -- -- -- -- --
Goodwill $1.4B $2.6B $2.4B $2.5B $2.2B
Other Intangibles $2.4B $3.9B $3.2B $5.5B $5.2B
Other Long-Term Assets $930M $1.1B $1B $1.2B $1.5B
Total Assets $17.9B $21.6B $20B $22.7B $21.3B
 
Accounts Payable $1.2B $1.5B $1.4B $1.3B $1.1B
Accrued Expenses $1.4B $1.7B $1.9B $684M $2.1B
Current Portion Of Long-Term Debt $20M $27M $17M $8M $4M
Current Portion Of Capital Lease Obligations $399M $371M $340M $352M $393M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.7B $5.3B $5.3B $5.9B $5.5B
 
Long-Term Debt $4.9B $5.3B $5.1B $7.1B $7.3B
Capital Leases -- -- -- -- --
Total Liabilities $13.4B $14.6B $13.7B $16.5B $16.2B
 
Common Stock $6M $6M $6M $6M $6M
Other Common Equity Adj -$594M -$625M -$1.1B -$1.1B -$1.1B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $29M $876M $808M $826M --
Total Equity $4.5B $7B $6.3B $6.2B $5.1B
 
Total Liabilities and Equity $17.9B $21.6B $20B $22.7B $21.3B
Cash and Short Terms $4.3B $4B $2.9B $3.1B $2.4B
Total Debt $5.4B $5.5B $5.4B $8.1B $7.8B
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $525M $695M $490M $36M -$156M
Depreciation & Amoritzation $156M $183M $178M $203M $208M
Stock-Based Compensation $64M $79M $53M $80M $74M
Change in Accounts Receivable -$607M -$583M -$579M -$477M -$219M
Change in Inventories -$94M -$178M -$229M $62M -$10M
Cash From Operations $358M -$81M -$650M -$408M -$670M
 
Capital Expenditures $116M $205M $152M $295M $141M
Cash Acquisitions -$6M -- -- -- --
Cash From Investing -$242M -$153M -$14M -$295M -$160M
 
Dividends Paid (Ex Special Dividend) -$174M -$192M -$215M -$236M -$240M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2M -$4M -$254M -$4M -$1M
Repurchase of Common Stock -$25M -$557M -$110M -$3M -$10M
Other Financing Activities -- -- -- $9M $10M
Cash From Financing -$890M -$714M -$304M -$219M -$226M
 
Beginning Cash (CF) $5B $5B $4B $4B $3.4B
Foreign Exchange Rate Adjustment $19M -$15M -$51M -$17M $11M
Additions / Reductions -$774M -$948M -$968M -$922M -$1.1B
Ending Cash (CF) $4.3B $4B $2.9B $3.1B $2.4B
 
Levered Free Cash Flow $242M -$286M -$802M -$703M -$811M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $623M $3B $2.2B $556M $217M
Depreciation & Amoritzation $624M $678M $722M $769M $830M
Stock-Based Compensation $221M $342M $305M $294M $319M
Change in Accounts Receivable $505M -$374M -$6M $287M -$27M
Change in Inventories -$14M -$224M -$653M $227M $694M
Cash From Operations $2.8B $3.2B $2.5B $2B $2.1B
 
Capital Expenditures $614M $726M $987M $3.4B $765M
Cash Acquisitions -$1.1B -$1.1B -$3M -- --
Cash From Investing -$1.8B -$1.8B -$806M -$3.5B -$825M
 
Dividends Paid (Ex Special Dividend) -$521M -$771M -$863M -$946M -$951M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$510M -$461M -$272M -$15M -$1B
Repurchase of Common Stock -$605M -$1.3B -$1.9B -$164M -$42M
Other Financing Activities -- -- -- -- -$730M
Cash From Financing $987M -$1.7B -$2.6B $1.7B -$2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2B -$299M -$961M $150M -$769M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.2B $2.5B $1.5B -$1.5B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $525M $695M $490M $36M -$156M
Depreciation & Amoritzation $156M $183M $178M $203M $208M
Stock-Based Compensation $64M $79M $53M $80M $74M
Change in Accounts Receivable -$607M -$583M -$579M -$477M -$219M
Change in Inventories -$94M -$178M -$229M $62M -$10M
Cash From Operations $358M -$81M -$650M -$408M -$670M
 
Capital Expenditures $116M $205M $152M $295M $141M
Cash Acquisitions -$6M -- -- -- --
Cash From Investing -$242M -$153M -$14M -$295M -$160M
 
Dividends Paid (Ex Special Dividend) -$174M -$192M -$215M -$236M -$240M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2M -$4M -$254M -$4M -$1M
Repurchase of Common Stock -$25M -$557M -$110M -$3M -$10M
Other Financing Activities -- -- -- $9M $10M
Cash From Financing -$890M -$714M -$304M -$219M -$226M
 
Beginning Cash (CF) $5B $5B $4B $4B $3.4B
Foreign Exchange Rate Adjustment $19M -$15M -$51M -$17M $11M
Additions / Reductions -$774M -$948M -$968M -$922M -$1.1B
Ending Cash (CF) $4.3B $4B $2.9B $3.1B $2.4B
 
Levered Free Cash Flow $242M -$286M -$802M -$703M -$811M

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

GET BETTER TRADE IDEAS

Popular

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,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

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: 117x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
52
TSLL alert for Dec 24

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

Buy
73
PSIX alert for Dec 24

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

Sell
31
SOXL alert for Dec 24

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 11.87% over the past day.

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

Show me the best stock