Financhill
Buy
69

EXC Quote, Financials, Valuation and Earnings

Last price:
$43.47
Seasonality move :
1.58%
Day range:
$43.27 - $43.81
52-week range:
$34.01 - $48.11
Dividend yield:
3.56%
P/E ratio:
16.28x
P/S ratio:
1.86x
P/B ratio:
1.60x
Volume:
4.3M
Avg. volume:
7.3M
1-year change:
16.62%
Market cap:
$44.2B
Revenue:
$23B
EPS (TTM):
$2.69
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $33B $17.9B $19.1B $21.7B $23B
Revenue Growth (YoY) -4.06% -45.71% 6.36% 13.89% 5.99%
 
Cost of Revenues $23.5B $10.9B $11B $12.8B $13.6B
Gross Profit $9.5B $7B $8B $8.9B $9.4B
Gross Profit Margin 28.84% 39.06% 42.1% 41.09% 40.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.2B $261M $533M $418M $274M
Operating Expenses $6.7B $4.3B $4.7B $4.9B $5.1B
Operating Income $2.8B $2.7B $3.3B $4B $4.3B
 
Net Interest Expenses $1.6B $1.3B $1.4B $1.7B $1.9B
EBT. Incl. Unusual Items $2.3B $1.7B $2.4B $2.7B $2.7B
Earnings of Discontinued Ops. -- $213M $117M -- --
Income Tax Expense $373M $38M $349M $374M $207M
Net Income to Company $2B $1.8B $2.2B $2.3B $2.5B
 
Minority Interest in Earnings $9M -$123M -$1M -- --
Net Income to Common Excl Extra Items $2B $1.7B $2.2B $2.3B $2.5B
 
Basic EPS (Cont. Ops) $2.01 $1.74 $2.20 $2.34 $2.45
Diluted EPS (Cont. Ops) $2.01 $1.74 $2.20 $2.34 $2.45
Weighted Average Basic Share $976M $979M $986M $996M $1B
Weighted Average Diluted Share $977M $980M $987M $997M $1B
 
EBITDA $10.5B $9.4B $7.2B $7.9B $8.2B
EBIT $4B $2.9B $3.9B $4.4B $4.6B
 
Revenue (Reported) $33B $17.9B $19.1B $21.7B $23B
Operating Income (Reported) $2.8B $2.7B $3.3B $4B $4.3B
Operating Income (Adjusted) $4B $2.9B $3.9B $4.4B $4.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.6B $5.3B $5.6B $6B $6.7B
Revenue Growth (YoY) -47.05% 15% 4.43% 8.63% 11.1%
 
Cost of Revenues $2.7B $3.3B $3.2B $3.7B $3.9B
Gross Profit $1.9B $2.1B $2.3B $2.4B $2.8B
Gross Profit Margin 40.98% 38.88% 41.72% 39.09% 42.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $58M $137M $109M $77M $51M
Operating Expenses $1.1B $1.2B $1.2B $1.3B $1.3B
Operating Income $824M $900M $1.1B $1.1B $1.5B
 
Net Interest Expenses $318M $338M $412M $468M $510M
EBT. Incl. Unusual Items $564M $699M $803M $721M $1.1B
Earnings of Discontinued Ops. -$789M $117M -- -- --
Income Tax Expense $39M $218M $134M $63M $170M
Net Income to Company -$264M $598M $669M $658M $908M
 
Minority Interest in Earnings -$25M -$1M -- -- --
Net Income to Common Excl Extra Items -$289M $597M $669M $658M $908M
 
Basic EPS (Cont. Ops) -$0.30 $0.61 $0.67 $0.66 $0.90
Diluted EPS (Cont. Ops) -$0.30 $0.61 $0.67 $0.66 $0.90
Weighted Average Basic Share $977M $981M $995M $1B $1B
Weighted Average Diluted Share $978M $981M $996M $1B $1B
 
EBITDA $3B $2.1B $2.1B $2.1B $2.5B
EBIT $882M $1B $1.2B $1.2B $1.6B
 
Revenue (Reported) $4.6B $5.3B $5.6B $6B $6.7B
Operating Income (Reported) $824M $900M $1.1B $1.1B $1.5B
Operating Income (Adjusted) $882M $1B $1.2B $1.2B $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $28.9B $18.6B $19.3B $22.2B $23.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.2B $11.5B $11B $13.2B $13.8B
Gross Profit $8.7B $7.2B $8.3B $9B $9.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2B $342M $504M $384M $248M
Operating Expenses $6.3B $4.4B $4.8B $4.9B $5.2B
Operating Income $2.4B $2.8B $3.5B $4B $4.7B
 
Net Interest Expenses $1.5B $1.3B $1.5B $1.8B $2B
EBT. Incl. Unusual Items $2.8B $1.8B $2.5B $2.6B $3B
Earnings of Discontinued Ops. -$789M $1.1B -- -- --
Income Tax Expense $706M $218M $265M $303M $315M
Net Income to Company $1.3B $2.7B $2.2B $2.3B $2.7B
 
Minority Interest in Earnings -$222M -$99M -- -- --
Net Income to Common Excl Extra Items $1.1B $2.6B $2.2B $2.3B $2.7B
 
Basic EPS (Cont. Ops) $1.11 $2.65 $2.25 $2.32 $2.69
Diluted EPS (Cont. Ops) $1.11 $2.65 $2.25 $2.32 $2.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $11.6B $8.5B $7.4B $7.9B $8.6B
EBIT $4.4B $3.1B $4B $4.4B $5B
 
Revenue (Reported) $28.9B $18.6B $19.3B $22.2B $23.7B
Operating Income (Reported) $2.4B $2.8B $3.5B $4B $4.7B
Operating Income (Adjusted) $4.4B $3.1B $4B $4.4B $5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.6B $5.3B $5.6B $6B $6.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7B $3.3B $3.2B $3.7B $3.9B
Gross Profit $1.9B $2.1B $2.3B $2.4B $2.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $58M $137M $109M $77M $51M
Operating Expenses $1.1B $1.2B $1.2B $1.3B $1.3B
Operating Income $824M $900M $1.1B $1.1B $1.5B
 
Net Interest Expenses $318M $338M $412M $468M $510M
EBT. Incl. Unusual Items $564M $699M $803M $721M $1.1B
Earnings of Discontinued Ops. -$789M $117M -- -- --
Income Tax Expense $39M $218M $134M $63M $170M
Net Income to Company -$264M $598M $669M $658M $908M
 
Minority Interest in Earnings -$25M -$1M -- -- --
Net Income to Common Excl Extra Items -$289M $597M $669M $658M $908M
 
Basic EPS (Cont. Ops) -$0.30 $0.61 $0.67 $0.66 $0.90
Diluted EPS (Cont. Ops) -$0.30 $0.61 $0.67 $0.66 $0.90
Weighted Average Basic Share $977M $981M $995M $1B $1B
Weighted Average Diluted Share $978M $981M $996M $1B $1B
 
EBITDA $3B $2.1B $2.1B $2.1B $2.5B
EBIT $882M $1B $1.2B $1.2B $1.6B
 
Revenue (Reported) $4.6B $5.3B $5.6B $6B $6.7B
Operating Income (Reported) $824M $900M $1.1B $1.1B $1.5B
Operating Income (Adjusted) $882M $1B $1.2B $1.2B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $663M $672M $407M $445M $357M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.2B $1.9B $2.2B $2.3B $2.7B
Inventory $1.7B $581M $755M $801M $853M
Prepaid Expenses -- -- -- $413M $494M
Other Current Assets $3.5B $1.7B $2B $2.6B $2.4B
Total Current Assets $12.6B $14B $7.3B $8.1B $8.4B
 
Property Plant And Equipment $82.6B $64.6B $69.1B $73.6B $78.2B
Long-Term Investments $14.9B $250M $232M $251M $290M
Goodwill $6.7B $6.6B $6.6B $6.6B $6.6B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.3B $39.4B $1.1B $1.4B $1.6B
Total Assets $129.3B $133B $95.3B $101.9B $107.8B
 
Accounts Payable $3.6B $2.4B $3.4B $2.8B $3B
Accrued Expenses $482M $1.4B $402M $493M $572M
Current Portion Of Long-Term Debt $3.9B $3.4B $4.4B $3.9B $3.3B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3.2B $8B $1.6B $1.3B $1.4B
Total Current Liabilities $12.8B $16.1B $10.6B $9.9B $9.6B
 
Long-Term Debt $35.5B $31.1B $35.7B $40.1B $43.3B
Capital Leases -- -- -- -- --
Total Liabilities $94.4B $98.2B $70.6B $76.1B $80.9B
 
Common Stock $19.4B $20.3B $20.9B $21.1B $21.3B
Other Common Equity Adj -$3.4B -$2.8B -$638M -$726M -$720M
Common Equity $32.6B $34.4B $24.7B $25.8B $26.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3B $402M -- -- --
Total Equity $34.9B $34.8B $24.7B $25.8B $26.9B
 
Total Liabilities and Equity $129.3B $133B $95.3B $101.9B $107.8B
Cash and Short Terms $663M $672M $407M $445M $357M
Total Debt $39.3B $34.5B $40.1B $44B $46.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.9B $2.5B $522M $720M $1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.6B $2B $2.1B $2.6B $3B
Inventory $1.6B $512M $652M $788M $833M
Prepaid Expenses -- -- -- -- $240M
Other Current Assets $3.7B $1.7B $2.9B $2.6B $2.1B
Total Current Assets $13B $8.1B $7.8B $8.2B $8.8B
 
Property Plant And Equipment $82.6B $65.5B $70.1B $74.6B $79.2B
Long-Term Investments $15.1B $244M $234M $263M $289M
Goodwill $6.7B $6.6B $6.6B $6.6B $6.6B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3B $1B $1.2B $1.4B $1.6B
Total Assets $130B $92.7B $96.9B $103.2B $109.5B
 
Accounts Payable $3.4B $2.2B $2.8B $2.8B $2.7B
Accrued Expenses $608M $1B $1.2B $1.1B $1.2B
Current Portion Of Long-Term Debt $5.4B $4.1B $2.7B $2.7B $2.5B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.9B $1.4B $1.5B $945M $1.2B
Total Current Liabilities $13.6B $8.6B $8.1B $8B $8.1B
 
Long-Term Debt $36.6B $35.4B $39.1B $42.7B $45.7B
Capital Leases -- -- -- -- --
Total Liabilities $95.7B $69.2B $71.9B $77.2B $81.9B
 
Common Stock $19.4B $20.3B $20.9B $21.1B $21.5B
Other Common Equity Adj -$3.3B -$713M -$639M -$712M -$718M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3B -- -- -- --
Total Equity $34.3B $23.5B $25.1B $26.1B $27.6B
 
Total Liabilities and Equity $130B $92.7B $96.9B $103.2B $109.5B
Cash and Short Terms $1.9B $2.5B $522M $720M $1B
Total Debt $42B $39.5B $41.8B $45.4B $48.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2B $1.8B $2.2B $2.3B $2.5B
Depreciation & Amoritzation $6.5B $6.4B $2.8B $2.8B $2.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $697M -$703M -$1.2B -$37M -$644M
Change in Inventories -$85M -$141M -$121M -$45M -$56M
Cash From Operations $4.2B $3B $4.9B $4.7B $5.6B
 
Capital Expenditures $8B $8B $7.1B $7.4B $7.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.3B -$3.3B -$7B -$7.4B -$7B
 
Dividends Paid (Ex Special Dividend) -$1.5B -$1.5B -$1.3B -$1.4B -$1.5B
Special Dividend Paid
Long-Term Debt Issued $8.2B $5.1B $8.6B $6.2B $5.1B
Long-Term Debt Repaid -$6.4B -$2B -$3.6B -$2.2B -$2.4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$136M -$965M -$2.7B -$114M -$109M
Cash From Financing $145M $758M $1.6B $2.7B $1.3B
 
Beginning Cash (CF) $1.1B $1.2B $1.6B $1.1B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $44M $453M -$529M $11M -$162M
Ending Cash (CF) $1.2B $1.6B $1.1B $1.1B $939M
 
Levered Free Cash Flow -$3.8B -$5B -$2.3B -$2.7B -$1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$264M $598M $669M $658M $908M
Depreciation & Amoritzation $2.1B $1B $860M $880M $905M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$372M -$711M $106M -$309M -$402M
Change in Inventories $77M $125M $102M $12M $17M
Cash From Operations -$1.3B $1.8B $484M $992M $1.2B
 
Capital Expenditures $2.1B $1.9B $1.9B $1.8B $1.9B
Cash Acquisitions -- -- -- -- --
Cash From Investing $95M -$1.8B -$1.9B -$1.8B -$1.9B
 
Dividends Paid (Ex Special Dividend) -$374M -$332M -$358M -$381M -$403M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.8B $5.5B $3.9B $2.8B $2.4B
Long-Term Debt Repaid -$79M -$1.1B -$2.1B -$1.4B -$775M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$46M -$2.7B -$60M -$55M -$35M
Cash From Financing $2.3B $1.4B $1.4B $982M $1.4B
 
Beginning Cash (CF) $1.2B $1.6B $1.1B $1.1B $939M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B $1.4B -$7M $207M $643M
Ending Cash (CF) $2.3B $3B $1.1B $1.3B $1.6B
 
Levered Free Cash Flow -$3.4B -$140M -$1.4B -$775M -$746M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.3B $2.7B $2.2B $2.3B $2.7B
Depreciation & Amoritzation $7.3B $5.4B $2.6B $2.8B $2.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$475M -$1B -$405M -$452M -$737M
Change in Inventories -$89M -$93M -$144M -$135M -$51M
Cash From Operations $1.9B $6.1B $3.6B $5.2B $5.8B
 
Capital Expenditures $8.2B $7.8B $7.1B $7.3B $7.3B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.2B -$5.2B -$7B -$7.3B -$7.2B
 
Dividends Paid (Ex Special Dividend) -$1.5B -$1.5B -$1.4B -$1.5B -$1.5B
Special Dividend Paid
Long-Term Debt Issued $7.7B $7.8B $7.1B $5.1B $4.8B
Long-Term Debt Repaid -$5.5B -$3B -$4.7B -$1.4B -$1.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$161M -$3.6B -$100M -$109M -$89M
Cash From Financing $614M -$160M $1.6B $2.3B $1.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $342M $664M -$1.9B $225M $274M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$6.3B -$1.7B -$3.5B -$2.1B -$1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$264M $598M $669M $658M $908M
Depreciation & Amoritzation $2.1B $1B $860M $880M $905M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$372M -$711M $106M -$309M -$402M
Change in Inventories $77M $125M $102M $12M $17M
Cash From Operations -$1.3B $1.8B $484M $992M $1.2B
 
Capital Expenditures $2.1B $1.9B $1.9B $1.8B $1.9B
Cash Acquisitions -- -- -- -- --
Cash From Investing $95M -$1.8B -$1.9B -$1.8B -$1.9B
 
Dividends Paid (Ex Special Dividend) -$374M -$332M -$358M -$381M -$403M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.8B $5.5B $3.9B $2.8B $2.4B
Long-Term Debt Repaid -$79M -$1.1B -$2.1B -$1.4B -$775M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$46M -$2.7B -$60M -$55M -$35M
Cash From Financing $2.3B $1.4B $1.4B $982M $1.4B
 
Beginning Cash (CF) $1.2B $1.6B $1.1B $1.1B $939M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B $1.4B -$7M $207M $643M
Ending Cash (CF) $2.3B $3B $1.1B $1.3B $1.6B
 
Levered Free Cash Flow -$3.4B -$140M -$1.4B -$775M -$746M

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

GET BETTER TRADE IDEAS

Popular

Is Tesla Stock High Risk or High Reward?
Is Tesla Stock High Risk or High Reward?

EV-making supergiant Tesla, Inc. (NASDAQ:TSLA) is going through a difficult…

Why Did Chase Coleman Buy TSM?
Why Did Chase Coleman Buy TSM?

Billionaire Chase Coleman of Tiger Global Management has built a…

Is IONQ The Next NVIDIA?
Is IONQ The Next NVIDIA?

Quantum computing startup IonQ (NYSE:IONQ) has seen its stock skyrocket…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 47x

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
84
VERA alert for Jun 3

Vera Therapeutics [VERA] is down 2.55% over the past day.

Buy
80
KYMR alert for Jun 3

Kymera Therapeutics [KYMR] is up 1.21% over the past day.

Buy
78
SBET alert for Jun 3

SharpLink Gaming [SBET] is down 8.56% over the past day.

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

Show me the best stock