Financhill
Sell
28

EL Quote, Financials, Valuation and Earnings

Last price:
$61.28
Seasonality move :
-1.07%
Day range:
$57.91 - $59.55
52-week range:
$48.37 - $139.34
Dividend yield:
3.41%
P/E ratio:
124.05x
P/S ratio:
1.45x
P/B ratio:
4.91x
Volume:
2.9M
Avg. volume:
4.7M
1-year change:
-54.24%
Market cap:
$21.3B
Revenue:
$15.6B
EPS (TTM):
-$2.42
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.9B $4.2B $3.8B $3.9B $3.6B
Revenue Growth (YoY) 15.52% 9.86% -11.64% 5.04% -9.9%
 
Cost of Revenues $939M $994M $1.2B $1.1B $889M
Gross Profit $2.9B $3.3B $2.6B $2.8B $2.7B
Gross Profit Margin 75.7% 76.58% 69.1% 71.9% 74.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $2.3B $2.3B $2.3B $2.3B
Other Inc / (Exp) -$166M -$237M -$10M -$14M -$102M
Operating Expenses $2.1B $2.3B $2.3B $2.3B $2.3B
Operating Income $780M $976M $311M $549M $403M
 
Net Interest Expenses $34M $36M $21M $49M $60M
EBT. Incl. Unusual Items $580M $703M $280M $486M $241M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $122M $130M $125M $151M $82M
Net Income to Company $458M $573M $155M $335M $159M
 
Minority Interest in Earnings -$2M -$15M $1M -$5M --
Net Income to Common Excl Extra Items $456M $558M $156M $330M $159M
 
Basic EPS (Cont. Ops) $1.25 $1.55 $0.44 $0.92 $0.44
Diluted EPS (Cont. Ops) $1.24 $1.53 $0.43 $0.91 $0.44
Weighted Average Basic Share $363.6M $359.2M $357.9M $359.1M $360.3M
Weighted Average Diluted Share $369M $363.6M $361.2M $360.8M $361.4M
 
EBITDA $782M $926M $527M $786M $532M
EBIT $623M $744M $338M $580M $328M
 
Revenue (Reported) $3.9B $4.2B $3.8B $3.9B $3.6B
Operating Income (Reported) $780M $976M $311M $549M $403M
Operating Income (Adjusted) $623M $744M $338M $580M $328M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $14.7B $18.1B $15.9B $15.3B $14.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.6B $4.3B $4.4B $4.5B $3.9B
Gross Profit $11.1B $13.9B $11.4B $10.9B $10.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.6B $10.2B $9.5B $9.6B $9.6B
Other Inc / (Exp) -$640M $487M -$339M -$45M -$2B
Operating Expenses $8.6B $10.2B $9.5B $9.6B $9.6B
Operating Income $2.4B $3.7B $1.9B $1.3B $1.3B
 
Net Interest Expenses $133M $137M $109M $207M $234M
EBT. Incl. Unusual Items $1.7B $4B $1.5B $1B -$868M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $275M $665M $401M $340M $5M
Net Income to Company $1.4B $3.4B $1.1B $663M -$873M
 
Minority Interest in Earnings -$11M -$17M -$1M -$22M $2M
Net Income to Common Excl Extra Items $1.4B $3.4B $1.1B $641M -$871M
 
Basic EPS (Cont. Ops) $3.81 $9.29 $3.06 $1.79 -$2.42
Diluted EPS (Cont. Ops) $3.75 $9.14 $3.01 $1.78 -$2.42
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.5B $4.9B $2.4B $2.2B $322M
EBIT $1.9B $4.2B $1.7B $1.4B -$508M
 
Revenue (Reported) $14.7B $18.1B $15.9B $15.3B $14.8B
Operating Income (Reported) $2.4B $3.7B $1.9B $1.3B $1.3B
Operating Income (Adjusted) $1.9B $4.2B $1.7B $1.4B -$508M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $12.3B $14.2B $12.3B $11.7B $10.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $3.3B $3.4B $3.3B $2.8B
Gross Profit $9.4B $10.9B $8.9B $8.4B $8.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.8B $7.6B $7.2B $7.2B $7.1B
Other Inc / (Exp) -$298M -$254M -$222M -$17M -$1.4B
Operating Expenses $6.8B $7.6B $7.2B $7.2B $7.1B
Operating Income $2.7B $3.3B $1.7B $1.2B $1B
 
Net Interest Expenses $91M $106M $78M $161M $184M
EBT. Incl. Unusual Items $2.3B $3B $1.4B $1.1B -$589M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $421M $630M $403M $356M -$2M
Net Income to Company $1.9B $2.4B $1B $695M -$587M
 
Minority Interest in Earnings -$8M -$20M -$3M -$21M --
Net Income to Common Excl Extra Items $1.9B $2.3B $1B $674M -$587M
 
Basic EPS (Cont. Ops) $5.09 $6.48 $2.91 $1.88 -$1.63
Diluted EPS (Cont. Ops) $5.03 $6.38 $2.87 $1.87 -$1.63
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.1B $1.1B
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B $1.1B
 
EBITDA $2.9B $3.7B $2.1B $2B $299M
EBIT $2.4B $3.1B $1.6B $1.3B -$320M
 
Revenue (Reported) $12.3B $14.2B $12.3B $11.7B $10.9B
Operating Income (Reported) $2.7B $3.3B $1.7B $1.2B $1B
Operating Income (Adjusted) $2.4B $3.1B $1.6B $1.3B -$320M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $6.4B $3.8B $5.5B $3.7B $2.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7B $2.2B $1.9B $1.9B $1.8B
Inventory $2.1B $2.8B $3.1B $2.3B $2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $729M $625M $715M $672M $635M
Total Current Assets $11B $9.5B $11.2B $8.5B $7B
 
Property Plant And Equipment $4.3B $4.5B $4.9B $5B $4.9B
Long-Term Investments -- -- -- -- --
Goodwill $1.4B $2.6B $2.5B $2.5B $2.1B
Other Intangibles $2.3B $3.6B $3B $5.4B $4.1B
Other Long-Term Assets $922M $1.1B $1.1B $1.3B $1.7B
Total Assets $19.9B $21.4B $22.7B $22.7B $19.9B
 
Accounts Payable $1.3B $1.5B $1.5B $1.2B $1.2B
Accrued Expenses $1.6B $1.8B $2B $1.9B $2B
Current Portion Of Long-Term Debt $20M $18M $10M $505M $3M
Current Portion Of Capital Lease Obligations $372M $388M $357M $363M $399M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.2B $5.4B $7.7B $5.4B $5B
 
Long-Term Debt $5.5B $5.2B $5.1B $7.3B $7.3B
Capital Leases -- -- -- -- --
Total Liabilities $14.3B $14.3B $16B $16.1B $15.5B
 
Common Stock $6M $6M $6M $6M $6M
Other Common Equity Adj -$487M -$626M -$875M -$1B -$1.3B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $30M $901M $819M $840M --
Total Equity $5.6B $7.1B $6.7B $6.6B $4.3B
 
Total Liabilities and Equity $19.9B $21.4B $22.7B $22.7B $19.9B
Cash and Short Terms $6.4B $3.8B $5.5B $3.7B $2.6B
Total Debt $6B $5.5B $7.4B $7.8B $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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $458M $573M $155M $335M $159M
Depreciation & Amoritzation $159M $182M $189M $206M $204M
Stock-Based Compensation $86M $91M $69M $87M $75M
Change in Accounts Receivable $214M -$141M $41M -$125M -$156M
Change in Inventories -$54M -$234M $2M $248M $83M
Cash From Operations $799M $123M $266M $534M $284M
 
Capital Expenditures $136M $199M $241M $175M $122M
Cash Acquisitions -$2M -- -- -- --
Cash From Investing -$180M -$149M -$242M -$178M -$114M
 
Dividends Paid (Ex Special Dividend) -$193M -$215M -$236M -$236M -$126M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $596M -- $2B -$131M --
Long-Term Debt Repaid -$1M -$6M -$3M -$217M -$1M
Repurchase of Common Stock -$214M -$570M -$1M -$1M --
Other Financing Activities -$7M -- -- $5M -$11M
Cash From Financing $257M -$741M $1.8B -$570M -$138M
 
Beginning Cash (CF) $5.5B $4.6B $3.7B $3.9B $2.6B
Foreign Exchange Rate Adjustment -$22M -- $7M -$24M $13M
Additions / Reductions $876M -$767M $1.8B -$214M $32M
Ending Cash (CF) $6.4B $3.8B $5.5B $3.7B $2.6B
 
Levered Free Cash Flow $663M -$76M $25M $359M $162M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.4B $3.4B $1.1B $663M -$873M
Depreciation & Amoritzation $639M $722M $729M $810M $830M
Stock-Based Compensation $258M $355M $282M $309M $304M
Change in Accounts Receivable $167M -$440M $284M $35M $42M
Change in Inventories $51M -$551M -$358M $743M $328M
Cash From Operations $3.1B $2.8B $2.1B $2.2B $1.6B
 
Capital Expenditures $541M $909M $1B $3.3B $612M
Cash Acquisitions -$8M -$1.1B -- -- --
Cash From Investing -$718M -$1.9B -$909M -$3.4B -$633M
 
Dividends Paid (Ex Special Dividend) -$562M -$816M -$903M -$948M -$729M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$754M $277M -$267M -$1B -$506M
Repurchase of Common Stock -$326M -$2.4B -$569M -$47M -$36M
Other Financing Activities -- -- -- -- -$746M
Cash From Financing -$926M -$3.5B $570M -$559M -$2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B -$2.6B $1.7B -$1.8B -$1.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.6B $1.9B $1B -$1.1B $948M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.9B $2.4B $1B $695M -$587M
Depreciation & Amoritzation $475M $546M $548M $614M $619M
Stock-Based Compensation $255M $283M $234M $276M $255M
Change in Accounts Receivable -$506M -$548M -$254M -$404M -$77M
Change in Inventories $13M -$398M -$154M $653M $215M
Cash From Operations $2.8B $2B $1B $1.5B $671M
 
Capital Expenditures $386M $658M $660M $702M $395M
Cash Acquisitions -$8M -$3M -- -- --
Cash From Investing -$577M -$563M -$527M -$735M -$408M
 
Dividends Paid (Ex Special Dividend) -$561M -$624M -$687M -$710M -$492M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $596M -- $2.2B $649M --
Long-Term Debt Repaid -$752M -$16M -$261M -$1B -$503M
Repurchase of Common Stock -$316M -$2B -$258M -$34M -$35M
Other Financing Activities -$9M -$1M -- $14M -$1M
Cash From Financing -$862M -$2.5B $1.1B -$1.1B -$1B
 
Beginning Cash (CF) $14.8B $13.6B $10.6B $11.1B $8.3B
Foreign Exchange Rate Adjustment $39M -$12M -$6M -$5M -$11M
Additions / Reductions $1.3B -$1.1B $1.6B -$323M -$753M
Ending Cash (CF) $16.2B $12.4B $12.2B $10.7B $7.6B
 
Levered Free Cash Flow $2.4B $1.3B $357M $769M $276M

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

GET BETTER TRADE IDEAS

Popular

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Is it Safe to Invest in Google With OpenAI Threats?
Is it Safe to Invest in Google With OpenAI Threats?

For the last 20 years, Google parent company Alphabet (NASDAQ:GOOG,…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

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

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock