Financhill
Sell
50

EBR.B Quote, Financials, Valuation and Earnings

Last price:
$6.42
Seasonality move :
0.84%
Day range:
$6.34 - $6.67
52-week range:
$5.98 - $10.00
Dividend yield:
10.28%
P/E ratio:
7.82x
P/S ratio:
1.99x
P/B ratio:
0.64x
Volume:
65.8K
Avg. volume:
34.7K
1-year change:
-32.66%
Market cap:
$14.3B
Revenue:
$7.4B
EPS (TTM):
$0.81
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $7.4B $5B $6.4B $6.6B $7.4B
Revenue Growth (YoY) 2.13% -32.44% 29.2% 2.77% 12.66%
 
Cost of Revenues $1.7B $648.6M $773.6M $937.1M $1.1B
Gross Profit $5.6B $4.3B $5.7B $5.7B $6.3B
Gross Profit Margin 76.66% 86.97% 87.97% 85.82% 85.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $821.9M $806M $1.1B $958.5M
Other Inc / (Exp) $289.1M $436.1M -$755.4M $601M $901.9M
Operating Expenses $3.4B $3B $2.5B $4.4B $4.3B
Operating Income $2.2B $1.3B $3.2B $1.2B $2B
 
Net Interest Expenses $699.4M $650.6M $368.9M $1.2B $2.6B
EBT. Incl. Unusual Items $1.8B $1.3B $2.1B $649.2M $346.3M
Earnings of Discontinued Ops. $833.2M $38.3M -$15.8M $191.4M -$66.5M
Income Tax Expense -$160M $74.2M $976.9M $134.9M -$600.7M
Net Income to Company $1.8B $1.3B $2B $840.5M $279.8M
 
Minority Interest in Earnings $15.6M -$14.4M -$12.5M -$582.8K $31M
Net Income to Common Excl Extra Items $2.8B $1.3B $1B $705M $911.5M
 
Basic EPS (Cont. Ops) $2.06 $0.80 $0.66 $0.35 $0.40
Diluted EPS (Cont. Ops) $1.77 $0.78 $0.65 $0.35 $0.39
Weighted Average Basic Share $1.1B $1.3B $1.6B $1.7B $2B
Weighted Average Diluted Share $1.3B $1.3B $1.6B $1.7B $2B
 
EBITDA $3.2B $2.1B $2.8B $2.1B $2.4B
EBIT $2.7B $1.9B $2.6B $1.6B $1.6B
 
Revenue (Reported) $7.4B $5B $6.4B $6.6B $7.4B
Operating Income (Reported) $2.2B $1.3B $3.2B $1.2B $2B
Operating Income (Adjusted) $2.7B $1.9B $2.6B $1.6B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2B $1.8B $1.5B $1.8B $2B
Revenue Growth (YoY) -33.13% 42.89% -12.94% 17.07% 10.71%
 
Cost of Revenues $590.6M $53M $856.9M $965.5M $1B
Gross Profit $643.6M $1.7B $678.6M $832.1M $946.4M
Gross Profit Margin 52.15% 97% 44.19% 46.29% 47.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $150.7M $126.9M -- -- --
Other Inc / (Exp) -$182.6M $1.2B $152M $390.3M $1.3B
Operating Expenses $584.9M $2B $533.3M $412.7M $188.8M
Operating Income $58.7M -$336.6M $145.3M $419.5M $757.6M
 
Net Interest Expenses -- $95.4M $337.8M $651.9M $508.6M
EBT. Incl. Unusual Items $797.1M $777.3M -$40.6M $157.9M $1.5B
Earnings of Discontinued Ops. -- -$4.9M -- -- --
Income Tax Expense $272.9M $587.8M -$40.5M -$144.4M $213.7M
Net Income to Company $796.3M $791.6M -$101M $167.1M $1.5B
 
Minority Interest in Earnings -- -- $2.1M $1.5M $1.2M
Net Income to Common Excl Extra Items $524.2M $184.6M $190.4M $303.8M $1.3B
 
Basic EPS (Cont. Ops) $0.33 $0.12 $0.08 $0.13 $0.57
Diluted EPS (Cont. Ops) $0.33 $0.12 $0.08 $0.13 $0.57
Weighted Average Basic Share $1.6B $1.6B $2.3B $2.3B $2.2B
Weighted Average Diluted Share $1.6B $1.6B $2.3B $2.3B $2.2B
 
EBITDA $1B $1.1B $537.4M $456.2M $1.7B
EBIT $923.3M $994.8M $382.4M $266.9M $1.5B
 
Revenue (Reported) $1.2B $1.8B $1.5B $1.8B $2B
Operating Income (Reported) $58.7M -$336.6M $145.3M $419.5M $757.6M
Operating Income (Adjusted) $923.3M $994.8M $382.4M $266.9M $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.1B $5.6B $6.8B $7.1B $7.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B -$34.3M $1.9B $1.5B $1.3B
Gross Profit $3.7B $5.6B $4.9B $5.7B $6.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $729.9M -- -- --
Other Inc / (Exp) -$887.7M $2B -$1.5B $727.9M $1.7B
Operating Expenses $1.5B $4.6B $1.5B $3.3B $4.2B
Operating Income $2.2B $1.1B $3.4B $2.3B $1.8B
 
Net Interest Expenses -- $1.5B $855.2M $2.5B $2.3B
EBT. Incl. Unusual Items $2B $1.8B $1B $605.6M $1.3B
Earnings of Discontinued Ops. -$425.5M -$4.9M -$7M -- --
Income Tax Expense -$183.3M $508.4M $301.1M -$77.8M -$614.5M
Net Income to Company $1.9B $1.9B $936.3M $823.9M $1.2B
 
Minority Interest in Earnings $17.6M -- -$1.2M $30.2M -$37.3K
Net Income to Common Excl Extra Items $1.8B $1.3B $888.8M $646.5M $1.9B
 
Basic EPS (Cont. Ops) $1.21 $0.83 $0.51 $0.28 $0.82
Diluted EPS (Cont. Ops) $1.21 $0.83 $0.51 $0.28 $0.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3B $2.7B $2.5B $2.8B $3.2B
EBIT $2.6B $2.3B $1.9B $1.8B $2.4B
 
Revenue (Reported) $6.1B $5.6B $6.8B $7.1B $7.4B
Operating Income (Reported) $2.2B $1.1B $3.4B $2.3B $1.8B
Operating Income (Adjusted) $2.6B $2.3B $1.9B $1.8B $2.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.9B $4.5B $4.9B $5.4B $5.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $1.1B $2.1B $2.6B $2.8B
Gross Profit $2.1B $3.5B $2.8B $2.8B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $482.4M $396.8M -- -- --
Other Inc / (Exp) $49M $1.5B $626.5M $741.8M $1.6B
Operating Expenses $1.2B $2.8B $1.8B $732.8M $635.3M
Operating Income $914M $664.1M $976M $2.1B $1.9B
 
Net Interest Expenses $1.1B $242.1M $841.4M $2B $1.7B
EBT. Incl. Unusual Items $1.4B $1.9B $873.6M $821.8M $1.7B
Earnings of Discontinued Ops. -- -$4.9M -- -- --
Income Tax Expense $548.6M $960.4M $269M $47.5M $44.4M
Net Income to Company $1.4B $2B $855.8M $839.2M $1.7B
 
Minority Interest in Earnings -- -- -$1.2M $30.8M $240.2K
Net Income to Common Excl Extra Items $889.3M $957.4M $791.6M $738M $1.7B
 
Basic EPS (Cont. Ops) $0.57 $0.61 $0.45 $0.32 $0.75
Diluted EPS (Cont. Ops) $0.57 $0.61 $0.45 $0.32 $0.74
Weighted Average Basic Share $4.7B $4.7B $6.1B $6.9B $6.8B
Weighted Average Diluted Share $4.7B $4.7B $6.1B $7B $6.9B
 
EBITDA $2.2B $2.5B $2B $2.4B $3.2B
EBIT $1.9B $2.4B $1.7B $1.8B $2.6B
 
Revenue (Reported) $3.9B $4.5B $4.9B $5.4B $5.4B
Operating Income (Reported) $914M $664.1M $976M $2.1B $1.9B
Operating Income (Adjusted) $1.9B $2.4B $1.7B $1.8B $2.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $83.3M $55.1M $34.6M $2B $2.7B
Short Term Investments $4.5B $2.6B $2.8B $2.3B $1.2B
Accounts Receivable, Net $1.3B $1.1B $914.2M $906.8M $1.1B
Inventory $251.1M $180.5M $200.1M $81.2M $87.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $516.4M $357.7M $499.5M $670M $552M
Total Current Assets $10.3B $8.6B $7.1B $9.4B $9.9B
 
Property Plant And Equipment $8.3B $6.3B $6B $6.6B $7.4B
Long-Term Investments $8.6B $6.7B $5.9B $6.5B $6.9B
Goodwill -- -- $28.4M -- --
Other Intangibles $162.8M $151.1M $867.3M $15.5B $16.7B
Other Long-Term Assets $3.6B $2.9B $3.1B $2.1B $2B
Total Assets $44.4B $34.4B $33.8B $51.1B $55B
 
Accounts Payable $769.2M $750.9M $723.4M $665.2M $610.7M
Accrued Expenses $539.3M $296.4M $291.1M $467M $350.4M
Current Portion Of Long-Term Debt $1.9B $2.4B $1.7B $1.7B $2.8B
Current Portion Of Capital Lease Obligations $54.5M $41.8M $37.6M $42.4M $9.1M
Other Current Liabilities $895.4M $305.4M $682.6M $538.8M $824.8M
Total Current Liabilities $6.5B $5.3B $4.3B $5B $5.6B
 
Long-Term Debt $10.1B $6.8B $6.4B $9.8B $10.2B
Capital Leases -- -- -- -- --
Total Liabilities $26.7B $20.2B $20.1B $30.1B $31.9B
 
Common Stock $7.8B $7.5B $7B $13.2B $14.4B
Other Common Equity Adj $7.8B $6.6B $6.7B $7.7B $9.2B
Common Equity $17.6B $14.1B $13.7B $20.9B $23.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $113.6M $52.5M $53M $99.1M $27M
Total Equity $17.7B $14.2B $13.7B $21B $23.2B
 
Total Liabilities and Equity $44.4B $34.4B $33.8B $51.1B $55B
Cash and Short Terms $4.6B $2.7B $2.8B $4.3B $3.9B
Total Debt $12B $9.2B $8.1B $11.4B $13B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $54.5M $347.2M $762.8M $4.2B $4B
Short Term Investments $3.5B $3.5B $2.3B $2B $1.2B
Accounts Receivable, Net $1B $812.4M $934.7M $1B $993.7M
Inventory $167.2M $187.6M $90.2M $89.9M $87.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $470.1M $464.2M $741.9M $554.1M $415.6M
Total Current Assets $8.3B $8.3B $8.1B $11.5B $10.1B
 
Property Plant And Equipment $5.8B $6.1B $6.4B $7.7B $6.7B
Long-Term Investments $5.4B $6.3B $6.6B $8.5B $7.1B
Goodwill -- -- -- -- --
Other Intangibles $114.2M -- -- -- --
Other Long-Term Assets $9.8B $3.1B $2.3B $888.5M $829.7M
Total Assets $32.2B $35.7B $49.4B $55B $51.5B
 
Accounts Payable $457.8M $648.2M $574.4M $499.1M $368.1M
Accrued Expenses -- -- -- $311.5M --
Current Portion Of Long-Term Debt $1.6B $2.2B $1.6B $3.8B $2.8B
Current Portion Of Capital Lease Obligations $40.6M $39.4M $37.7M $45.3M $5M
Other Current Liabilities $748M $858.1M $904.9M $675.3M $978.2M
Total Current Liabilities $4.4B $4.9B $4.6B $6.1B $4.9B
 
Long-Term Debt $7.5B $6.9B $8.8B $10.8B $10.5B
Capital Leases -- -- -- -- --
Total Liabilities $18.7B $21.6B $28.6B $32.5B $29.1B
 
Common Stock $7.8B $7.2B $12.9B $13.9B $12.9B
Other Common Equity Adj $5.7B $5.9B $6.9B $8.1B $8.1B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $90.1M $56.2M $64.9M $11.1M $24.8M
Total Equity $13.6B $14.1B $20.7B $22.5B $22.3B
 
Total Liabilities and Equity $32.2B $35.7B $49.4B $55B $51.5B
Cash and Short Terms $3.5B $3.8B $3.1B $6.2B $5.2B
Total Debt $9.1B $9.1B $10.3B $14.6B $13.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.8B $1.3B $2B $840.5M $279.8M
Depreciation & Amoritzation $458.5M $246.1M $268M $521.8M $725.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$352.6M -$300.8M $310.3M -$79.2M -$185.7M
Change in Inventories -$33.4M $8.4M -- -- --
Cash From Operations $197.7M $1B $1.3B $1B $1.6B
 
Capital Expenditures $512.4M $207.5M $220.7M $6.5B $825.7M
Cash Acquisitions -- $184.5M -$50.9M -$14.4M -$288.4M
Cash From Investing $609.8M $73.5M -$185.4M -$4.8B $165.7M
 
Dividends Paid (Ex Special Dividend) -- -- -$695.9M -$289M -$173.1M
Special Dividend Paid
Long-Term Debt Issued $1.7B $1.8B $896.7M $1.6B $2.4B
Long-Term Debt Repaid -$3.3B -$2.5B -$1.6B -$1.4B -$3.2B
Repurchase of Common Stock -- -- -- -- -$439.4M
Other Financing Activities $615.3M -$524.4M -$92.8M $8.7M $88.9M
Cash From Financing -$860.1M -$1.1B -$1.1B $5.8B -$1.4B
 
Beginning Cash (CF) $148M $65.7M $53.2M $37.4M $2.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$52.5M -$9.5M -$17.4M $2B $462.3M
Ending Cash (CF) $85.1M $56.2M $35.8M $2.1B $2.6B
 
Levered Free Cash Flow -$314.7M $797.1M $1.1B -$5.5B $824.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$39.2M $80.4M -$15.3M -$559.5M --
Depreciation & Amoritzation -$14.6M $91.6M $176.3M $168.3M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$197.1M $118.5M -$79.2M -$49M --
Change in Inventories $47.9M $241.7K -- -- --
Cash From Operations $553.1M $697.1M $663.6M $318.9M --
 
Capital Expenditures $41.1M $86.9M $249.7M $358.2M --
Cash Acquisitions $126.5M -$50.9M -$259.3M -$485.8M --
Cash From Investing -$363.6M -$215.3M -$6B -$60.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $268.6M -$9.6M $1.2B -$51.9M --
Long-Term Debt Repaid -$609.4M -$792.3M -$320.3M -$2.2B --
Repurchase of Common Stock -- -- -- -$19.8M --
Other Financing Activities -$39.1M $450.6M $163.6M $539.7M --
Cash From Financing -$193.8M -$804.5M $6.7B -$1.9B --
 
Beginning Cash (CF) $57.2M $359.9M $785.8M $4.3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.3M -$322.5M $1.3B -$1.6B --
Ending Cash (CF) $56.2M $35.8M $2.1B $2.6B --
 
Levered Free Cash Flow $512M $610.2M $414M -$39.3M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.9B $1.9B $936.3M $823.9M $1.2B
Depreciation & Amoritzation $388.3M $161.8M $437.1M $733.5M $700.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$91.7M -$5.3M $118.5M -$215.9M -$76.1M
Change in Inventories -$98M $47.7M -- -- --
Cash From Operations $50.1M $1.1B $1B $2B $1.6B
 
Capital Expenditures $419.8M $175M $6.4B $717.2M $731.8M
Cash Acquisitions -$50.7M $126.5M $194M -$62M -$44.4M
Cash From Investing $373M -$333.7M $1B -$5.8B -$658.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.8B -- $476M $3.6B $3.8B
Long-Term Debt Repaid -$2.4B -$1.4B -$1.9B -$1.3B -$4.6B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $137.8M -$582.5M $295.7M -$287.2M -$28.1M
Cash From Financing -$457M -$514.7M -$1.6B $7.3B -$1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$33.9M $300.8M $426.6M $3.4B -$83.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$369.7M $974.4M -$5.3B $1.3B $833.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.3B $2B $840.5M $279.8M $1.7B
Depreciation & Amoritzation $246.1M $268M $521.8M $725.5M $532.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$300.8M $310.3M -$79.2M -$185.7M -$27.1M
Change in Inventories $8.4M $0 -- -- --
Cash From Operations $1B $1.3B $1B $1.6B $1.2B
 
Capital Expenditures $207.5M $220.7M $6.5B $825.7M $373.7M
Cash Acquisitions $184.5M -$50.9M -$14.4M -$288.4M $441.4M
Cash From Investing $73.5M -$185.4M -$4.8B $165.7M -$598.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8B $896.7M $1.6B $2.4B $3.8B
Long-Term Debt Repaid -$2.5B -$1.6B -$1.4B -$3.2B -$2.3B
Repurchase of Common Stock -- -- -- -$439.4M -$12.3M
Other Financing Activities -$524.4M -$92.8M $8.7M $88.9M -$567.9M
Cash From Financing -$1.1B -$1.1B $5.8B -$1.4B $907M
 
Beginning Cash (CF) $317.5M $636.7M $1.3B $10.9B $8.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.5M -$17.4M $2B $462.3M $1.6B
Ending Cash (CF) $297.8M $620M $3.4B $11.5B $9.7B
 
Levered Free Cash Flow $797.1M $1.1B -$5.5B $824.3M $873.1M

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

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

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

Show me the best stock