Financhill
Sell
50

EHC Quote, Financials, Valuation and Earnings

Last price:
$97.99
Seasonality move :
24.69%
Day range:
$97.78 - $102.13
52-week range:
$78.53 - $104.55
Dividend yield:
0.67%
P/E ratio:
21.96x
P/S ratio:
1.86x
P/B ratio:
4.77x
Volume:
1.2M
Avg. volume:
722.1K
1-year change:
20.94%
Market cap:
$9.9B
Revenue:
$5.4B
EPS (TTM):
$4.46
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.6B $4B $4.3B $4.8B $5.4B
Revenue Growth (YoY) -22.56% 12.58% 8.31% 10.41% 11.91%
 
Cost of Revenues $171M $2.3B $2.6B $2.8B $3.1B
Gross Profit $3.4B $1.7B $1.8B $2B $2.2B
Gross Profit Margin 95.21% 42.43% 40.32% 41.3% 41.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $228.5M $209M $258M $266.5M
Other Inc / (Exp) $6.2M $9.9M -$3.7M $18.9M $22.5M
Operating Expenses $2.9B $1B $1.1B $1.3B $1.4B
Operating Income $530.4M $659.4M $630.2M $731.8M $864.5M
 
Net Interest Expenses $183.7M $164.3M $175.7M $143.5M $137.4M
EBT. Incl. Unusual Items $352.9M $505M $450.8M $607.2M $749.6M
Earnings of Discontinued Ops. $90.6M $114.1M $15.2M -$12M -$2.8M
Income Tax Expense $74.7M $101.9M $100.1M $132.2M $150.2M
Net Income to Company $278.2M $403.1M $350.7M $475M $599.4M
 
Minority Interest in Earnings -$84.6M -$105M -$94.9M -$111M -$140.9M
Net Income to Common Excl Extra Items $284.2M $412.2M $271M $352M $455.7M
 
Basic EPS (Cont. Ops) $2.87 $4.15 $2.72 $3.51 $4.53
Diluted EPS (Cont. Ops) $2.85 $4.11 $2.70 $3.47 $4.46
Weighted Average Basic Share $98.6M $99M $99.2M $99.5M $99.9M
Weighted Average Diluted Share $99.8M $100.2M $100.4M $101.3M $102.2M
 
EBITDA $739.6M $888.9M $870.1M $1B $1.2B
EBIT $536.6M $669.3M $626.5M $750.7M $887M
 
Revenue (Reported) $3.6B $4B $4.3B $4.8B $5.4B
Operating Income (Reported) $530.4M $659.4M $630.2M $731.8M $864.5M
Operating Income (Adjusted) $536.6M $669.3M $626.5M $750.7M $887M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $136.3M $1B $1.1B $1.2B $1.4B
Revenue Growth (YoY) -88.49% 664.86% 9.09% 9.63% 12.69%
 
Cost of Revenues $22.2M $620.7M $668.3M $734.9M $819.1M
Gross Profit $114.1M $421.8M $469M $511.9M $585.9M
Gross Profit Margin 83.71% 40.46% 41.24% 41.06% 41.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -$57.6M $60.3M $55.9M $67.1M $69.2M
Other Inc / (Exp) $100K $3.6M $8.7M $9.8M $2.1M
Operating Expenses $38.5M $270.7M $289.3M $322M $353.6M
Operating Income $75.6M $151.1M $179.7M $189.9M $232.3M
 
Net Interest Expenses $45.7M $40M $37.5M $34.9M $33M
EBT. Incl. Unusual Items $30M $114.7M $150.9M $164.8M $201.4M
Earnings of Discontinued Ops. $90.6M $23.5M -$1.5M -$8.5M $400K
Income Tax Expense $8.9M $22.5M $31.9M $37.2M $37.6M
Net Income to Company $21.1M $92.2M $119M $127.6M $163.8M
 
Minority Interest in Earnings -$25.7M -$24.1M -$28.1M -$31.5M -$43.3M
Net Income to Common Excl Extra Items $86M $91.6M $89.4M $87.6M $120.9M
 
Basic EPS (Cont. Ops) $0.87 $0.92 $0.89 $0.87 $1.20
Diluted EPS (Cont. Ops) $0.86 $0.91 $0.89 $0.86 $1.18
Weighted Average Basic Share $98.9M $99M $99.2M $99.5M $99.9M
Weighted Average Diluted Share $100.1M $100.5M $100.7M $101.9M $102.2M
 
EBITDA $98M $211.4M $251.7M $269.8M $312.4M
EBIT $75.7M $154.7M $188.4M $199.7M $234.4M
 
Revenue (Reported) $136.3M $1B $1.1B $1.2B $1.4B
Operating Income (Reported) $75.6M $151.1M $179.7M $189.9M $232.3M
Operating Income (Adjusted) $75.7M $154.7M $188.4M $199.7M $234.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.6B $4.6B $4.3B $4.8B $5.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $171M $2.7B $2.6B $2.8B $3.1B
Gross Profit $3.4B $1.9B $1.8B $2B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $246.9M $209M $258M $266.5M
Other Inc / (Exp) $6.2M $12M -$3.7M $18.9M $22.5M
Operating Expenses $2.9B $1.1B $1.1B $1.3B $1.4B
Operating Income $530.4M $744.6M $630.2M $731.8M $864.5M
 
Net Interest Expenses $183.7M $164.5M $175.7M $143.5M $137.4M
EBT. Incl. Unusual Items $352.9M $592.1M $450.8M $607.2M $749.6M
Earnings of Discontinued Ops. $90.6M $47.8M $15.2M -$12M -$2.8M
Income Tax Expense $74.7M $122.7M $100.1M $132.2M $150.2M
Net Income to Company $278.2M $403.1M $350.7M $475M $599.4M
 
Minority Interest in Earnings -$84.6M -$105M -$94.9M -$111M -$140.9M
Net Income to Common Excl Extra Items $284.2M $412.2M $271M $352M $455.7M
 
Basic EPS (Cont. Ops) $2.87 $4.14 $2.71 $3.51 $4.53
Diluted EPS (Cont. Ops) $2.85 $4.11 $2.70 $3.47 $4.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $739.6M $994.7M $870.1M $1B $1.2B
EBIT $536.6M $756.6M $626.5M $750.7M $887M
 
Revenue (Reported) $3.6B $4.6B $4.3B $4.8B $5.4B
Operating Income (Reported) $530.4M $744.6M $630.2M $731.8M $864.5M
Operating Income (Adjusted) $536.6M $756.6M $626.5M $750.7M $887M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.6B $4.3B $4.8B $5.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7B $2.6B $2.8B $3.1B --
Gross Profit $1.9B $1.8B $2B $2.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $246.9M $209M $258M $266.5M --
Other Inc / (Exp) $12M -$3.7M $18.9M $22.5M --
Operating Expenses $1.1B $1.1B $1.3B $1.4B --
Operating Income $744.6M $630.2M $731.8M $864.5M --
 
Net Interest Expenses $164.5M $175.7M $143.5M $137.4M --
EBT. Incl. Unusual Items $592.1M $450.8M $607.2M $749.6M --
Earnings of Discontinued Ops. $47.8M $15.2M -$12M -$2.8M --
Income Tax Expense $122.7M $100.1M $132.2M $150.2M --
Net Income to Company $403.1M $350.7M $475M $599.4M --
 
Minority Interest in Earnings -$105M -$94.9M -$111M -$140.9M --
Net Income to Common Excl Extra Items $412.2M $271M $352M $455.7M --
 
Basic EPS (Cont. Ops) $4.14 $2.71 $3.51 $4.53 --
Diluted EPS (Cont. Ops) $4.11 $2.70 $3.47 $4.46 --
Weighted Average Basic Share $396M $396.8M $397.9M $399.5M --
Weighted Average Diluted Share $401.1M $401.7M $405.3M $408.5M --
 
EBITDA $994.7M $870.1M $1B $1.2B --
EBIT $756.6M $626.5M $750.7M $887M --
 
Revenue (Reported) $4.6B $4.3B $4.8B $5.4B --
Operating Income (Reported) $744.6M $630.2M $731.8M $864.5M --
Operating Income (Adjusted) $756.6M $626.5M $750.7M $887M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $224M $49.4M $21.8M $69.1M $85.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $572.8M $515.8M $536.8M $611.6M $598.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $34.9M $34.5M $42.3M
Other Current Assets $86.4M $114.9M $92.1M $91.5M $122.7M
Total Current Assets $948.6M $921.4M $717.2M $841.8M $886.9M
 
Property Plant And Equipment $2.5B $2.8B $3.2B $3.5B $3.8B
Long-Term Investments -- -- -- -- --
Goodwill $2.3B $1.2B $1.3B $1.3B $1.3B
Other Intangibles $431.3M $158.4M $282.3M $278.2M $298.8M
Other Long-Term Assets $295M $1.8B $222.1M $191.6M $219.2M
Total Assets $6.4B $6.9B $5.6B $6.1B $6.5B
 
Accounts Payable $115M $134M $132.9M $170M $171M
Accrued Expenses $300.9M $243.8M $211.1M $250.1M $266.5M
Current Portion Of Long-Term Debt $38.3M $37.8M $25.2M $24.8M $138.6M
Current Portion Of Capital Lease Obligations $44.8M $23.5M $25.6M $24.1M $26.3M
Other Current Liabilities $218.3M $309.7M $181.1M $187.4M $238.6M
Total Current Liabilities $717.3M $748.8M $575.9M $656.4M $841M
 
Long-Term Debt $3.3B $3.2B $2.7B $2.7B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $4.4B $4.5B $3.8B $3.8B $3.7B
 
Common Stock $1.1M $1.1M $1.1M $1.2M $1.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.6B $1.9B $1.3B $1.6B $2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $413.6M $487.9M $551.6M $649.7M $782.2M
Total Equity $2B $2.4B $1.9B $2.3B $2.8B
 
Total Liabilities and Equity $6.4B $6.9B $5.6B $6.1B $6.5B
Cash and Short Terms $224M $49.4M $21.8M $69.1M $85.4M
Total Debt $3.3B $3.3B $2.8B $2.7B $2.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $224M $49.4M $21.8M $69.1M $85.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $572.8M $515.8M $536.8M $611.6M $598.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $34.9M $34.5M $42.3M
Other Current Assets $86.4M $114.9M $92.1M $91.5M $122.7M
Total Current Assets $948.6M $921.4M $717.2M $841.8M $886.9M
 
Property Plant And Equipment $2.5B $2.8B $3.2B $3.5B $3.8B
Long-Term Investments -- -- -- -- --
Goodwill $2.3B $1.2B $1.3B $1.3B $1.3B
Other Intangibles $431.3M $158.4M $282.3M $278.2M $298.8M
Other Long-Term Assets $295M $1.8B $222.1M $191.6M $219.2M
Total Assets $6.4B $6.9B $5.6B $6.1B $6.5B
 
Accounts Payable $115M $134M $132.9M $170M $171M
Accrued Expenses $300.9M $243.8M $211.1M $250.1M $266.5M
Current Portion Of Long-Term Debt $38.3M $37.8M $25.2M $24.8M $138.6M
Current Portion Of Capital Lease Obligations $44.8M $23.5M $25.6M $24.1M $26.3M
Other Current Liabilities $218.3M $309.7M $181.1M $187.4M $238.6M
Total Current Liabilities $717.3M $748.8M $575.9M $656.4M $841M
 
Long-Term Debt $3.3B $3.2B $2.7B $2.7B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $4.4B $4.5B $3.8B $3.8B $3.7B
 
Common Stock $1.1M $1.1M $1.1M $1.2M $1.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $413.6M $487.9M $551.6M $649.7M $782.2M
Total Equity $2B $2.4B $1.9B $2.3B $2.8B
 
Total Liabilities and Equity $6.4B $6.9B $5.6B $6.1B $6.5B
Cash and Short Terms $224M $49.4M $21.8M $69.1M $85.4M
Total Debt $3.3B $3.3B $2.8B $2.7B $2.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $278.2M $403.1M $350.7M $475M $599.4M
Depreciation & Amoritzation $203M $219.6M $243.6M $273.9M $299.6M
Stock-Based Compensation $25.6M $29.1M $29.2M $50.6M $48.3M
Change in Accounts Receivable -$5.1M -$39.5M -$16.9M -$22.4M $3M
Change in Inventories -- -- -- -- --
Cash From Operations $704.7M $715.8M $705.8M $850.8M $1B
 
Capital Expenditures $404.6M $545.7M $584.1M $583.1M $642.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$407.5M -$666.3M -$627M -$602.8M -$653.3M
 
Dividends Paid (Ex Special Dividend) -$111.8M -$112.2M -$99M -$60.4M -$62.8M
Special Dividend Paid
Long-Term Debt Issued $1.3B $300M $251.8M $80M $95M
Long-Term Debt Repaid -$1.1B -$359.1M -$750M -$163.3M -$337M
Repurchase of Common Stock -$6.1M -- -- -- -$31.1M
Other Financing Activities -$232.3M -$58.6M -$63.6M -$53.5M $5.3M
Cash From Financing -$145.9M -$240.1M -$145.7M -$197.2M -$330.6M
 
Beginning Cash (CF) $159.6M $310.9M $120.3M $53.4M $104.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $151.3M -$190.6M -$66.9M $50.8M $18.9M
Ending Cash (CF) $310.9M $120.3M $53.4M $104.2M $123.1M
 
Levered Free Cash Flow $300.1M $170.1M $121.7M $267.7M $360.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $21.1M $92.2M $119M $127.6M $163.8M
Depreciation & Amoritzation $22.3M $56.7M $63.3M $70.1M $78M
Stock-Based Compensation $300K $9.5M $8.1M $13.4M $12.5M
Change in Accounts Receivable $66.7M -$28.6M -$39.3M -$43.1M -$26.1M
Change in Inventories -- -- -- -- --
Cash From Operations $279.7M $123.8M $172.2M $201M $278.8M
 
Capital Expenditures $142.7M $201.5M $209.2M $211.7M $198.7M
Cash Acquisitions $1.1M $1.1M -- -- --
Cash From Investing -$142.7M -$220.7M -$206.4M -$208.1M -$203.7M
 
Dividends Paid (Ex Special Dividend) -$27.5M -$27.7M -$14.9M -$14.9M -$17M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $400M $155M $71.8M -- $30M
Long-Term Debt Repaid -$700.2M -$80.2M -$50.4M -$6.1M -$117.4M
Repurchase of Common Stock -$1.2M -- -- -- -$7.5M
Other Financing Activities -$13.7M -$3.8M -$22M -$8.9M -$39M
Cash From Financing -$354.2M $42.3M -$16.5M -$29.9M -$150.9M
 
Beginning Cash (CF) $528.1M $174.9M $104.1M $141.2M $198.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$217.2M -$54.6M -$50.7M -$37M -$75.8M
Ending Cash (CF) $310.9M $120.3M $53.4M $104.2M $123.1M
 
Levered Free Cash Flow $137M -$77.7M -$37M -$10.7M $80.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $278.2M $403.1M $350.7M $475M $599.4M
Depreciation & Amoritzation $203M $219.6M $243.6M $273.9M $299.6M
Stock-Based Compensation $25.6M $29.1M $29.2M $50.6M $48.3M
Change in Accounts Receivable -$5.1M -$39.5M -$16.9M -$22.4M $3M
Change in Inventories -- -- -- -- --
Cash From Operations $704.7M $715.8M $705.8M $850.8M $1B
 
Capital Expenditures $404.6M $545.7M $584.1M $583.1M $642.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$407.5M -$666.3M -$627M -$602.8M -$653.3M
 
Dividends Paid (Ex Special Dividend) -$111.8M -$112.2M -$99M -$60.4M -$62.8M
Special Dividend Paid
Long-Term Debt Issued $1.3B $300M $251.8M $80M $95M
Long-Term Debt Repaid -$1.1B -$359.1M -$750M -$163.3M -$337M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$232.3M -$58.6M -$63.6M -$53.5M $5.3M
Cash From Financing -$145.9M -$240.1M -$145.7M -$197.2M -$330.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $151.3M -$190.6M -$66.9M $50.8M $18.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $300.1M $170.1M $121.7M $267.7M $360.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $403.1M $350.7M $475M $599.4M --
Depreciation & Amoritzation $219.6M $243.6M $273.9M $299.6M --
Stock-Based Compensation $29.1M $29.2M $50.6M $48.3M --
Change in Accounts Receivable -$39.5M -$16.9M -$22.4M $3M --
Change in Inventories -- -- -- -- --
Cash From Operations $715.8M $705.8M $850.8M $1B --
 
Capital Expenditures $545.7M $584.1M $583.1M $642.5M --
Cash Acquisitions -$0 -- -- -- --
Cash From Investing -$666.3M -$627M -$602.8M -$653.3M --
 
Dividends Paid (Ex Special Dividend) -$112.2M -$99M -$60.4M -$62.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $300M $251.8M $80M $95M --
Long-Term Debt Repaid -$359.1M -$750M -$163.3M -$337M --
Repurchase of Common Stock -- -- -- -$31.1M --
Other Financing Activities -$58.6M -$63.6M -$53.5M $5.3M --
Cash From Financing -$240.1M -$145.7M -$197.2M -$330.6M --
 
Beginning Cash (CF) $921.9M $636.9M $467.9M $657.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$190.6M -$66.9M $50.8M $18.9M --
Ending Cash (CF) $731.3M $570M $518.7M $676.8M --
 
Levered Free Cash Flow $170.1M $121.7M $267.7M $360.3M --

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

GET BETTER TRADE IDEAS

Popular

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock