Financhill
Buy
62

EHC Quote, Financials, Valuation and Earnings

Last price:
$94.17
Seasonality move :
2.92%
Day range:
$93.31 - $94.38
52-week range:
$65.99 - $104.55
Dividend yield:
0.66%
P/E ratio:
22.75x
P/S ratio:
1.84x
P/B ratio:
4.84x
Volume:
135.4K
Avg. volume:
640.3K
1-year change:
40.18%
Market cap:
$9.5B
Revenue:
$4.8B
EPS (TTM):
$4.14
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4.6B $3.6B $4B $4.3B $4.8B
Revenue Growth (YoY) 7.66% -22.56% 12.58% 8.31% 10.41%
 
Cost of Revenues $167.9M $171M $184.2M $202.1M $218.3M
Gross Profit $4.4B $3.4B $3.8B $4.1B $4.6B
Gross Profit Margin 96.35% 95.21% 95.41% 95.35% 95.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9B $2.1B $2.4B $2.6B $2.9B
Other Inc / (Exp) $29.5M $6.2M $9.9M -$3.7M $18.9M
Operating Expenses $3.7B $2.9B $3.2B $3.5B $3.9B
Operating Income $692.5M $530.4M $659.4M $630.2M $731.8M
 
Net Interest Expenses $159.7M $183.7M $164.3M $175.7M $143.5M
EBT. Incl. Unusual Items $562.3M $352.9M $505M $450.8M $607.2M
Earnings of Discontinued Ops. -$600K $90.6M $114.1M $15.2M -$12M
Income Tax Expense $115.9M $74.7M $101.9M $100.1M $132.2M
Net Income to Company $446.4M $278.2M $403.1M $350.7M $475M
 
Minority Interest in Earnings -$87.1M -$84.6M -$105M -$94.9M -$111M
Net Income to Common Excl Extra Items $358.7M $284.2M $412.2M $271M $352M
 
Basic EPS (Cont. Ops) $3.65 $2.87 $4.15 $2.72 $3.51
Diluted EPS (Cont. Ops) $3.61 $2.85 $4.11 $2.70 $3.47
Weighted Average Basic Share $98M $98.6M $99M $99.2M $99.5M
Weighted Average Diluted Share $99.4M $99.8M $100.2M $100.4M $101.3M
 
EBITDA $940.7M $739.6M $888.9M $870.1M $1B
EBIT $722M $536.6M $669.3M $626.5M $750.7M
 
Revenue (Reported) $4.6B $3.6B $4B $4.3B $4.8B
Operating Income (Reported) $692.5M $530.4M $659.4M $630.2M $731.8M
Operating Income (Adjusted) $722M $536.6M $669.3M $626.5M $750.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2B $1B $1.1B $1.2B $1.4B
Revenue Growth (YoY) 1.06% -13.89% 7.79% 10.78% 11.94%
 
Cost of Revenues $52.5M $46.7M $51.1M $53.9M $60.6M
Gross Profit $1.1B $964.1M $1B $1.2B $1.3B
Gross Profit Margin 95.53% 95.38% 95.31% 95.53% 95.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $724.3M $590.4M $655.9M $722.6M $800.5M
Other Inc / (Exp) $3.5M $1.4M -$2.9M $1.5M $9.6M
Operating Expenses $948.9M $797.3M $890M $973.6M $1.1B
Operating Income $172.5M $166.8M $148.4M $179.4M $209.1M
 
Net Interest Expenses $49M $39.9M $38.2M $35.9M $34.9M
EBT. Incl. Unusual Items $127M $128.3M $107.3M $145M $183.8M
Earnings of Discontinued Ops. -- $24.6M -$18.5M -$1.3M -$700K
Income Tax Expense $26.9M $26.2M $21.8M $30.3M $36M
Net Income to Company $100.1M $35.8M $85.5M $114.7M $147.8M
 
Minority Interest in Earnings -$22.4M -$26.7M -$21.6M -$28.1M -$38.9M
Net Income to Common Excl Extra Items $77.7M $100M $45.4M $85.3M $108.2M
 
Basic EPS (Cont. Ops) $0.78 $1.00 $0.45 $0.85 $1.08
Diluted EPS (Cont. Ops) $0.78 $1.00 $0.45 $0.84 $1.06
Weighted Average Basic Share $98.7M $99M $99.2M $99.5M $99.9M
Weighted Average Diluted Share $99.9M $100.2M $100.5M $101.4M $102.1M
 
EBITDA $237.2M $223.7M $207.6M $248.2M $297.1M
EBIT $176M $168.2M $145.5M $180.9M $218.7M
 
Revenue (Reported) $1.2B $1B $1.1B $1.2B $1.4B
Operating Income (Reported) $172.5M $166.8M $148.4M $179.4M $209.1M
Operating Income (Adjusted) $176M $168.2M $145.5M $180.9M $218.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.6B $3.7B $4.3B $4.7B $5.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $192M $170.8M $196.4M $213.6M $235.3M
Gross Profit $4.4B $3.5B $4.1B $4.5B $5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9B $2.1B $2.6B $2.8B $3.1B
Other Inc / (Exp) $5.5M $8.5M -$8.8M $17.8M $30.2M
Operating Expenses $3.8B $2.8B $3.5B $3.8B $4.2B
Operating Income $617.4M $669.1M $601.6M $721.6M $822.1M
 
Net Interest Expenses $182.5M $170.2M $178.2M $146.1M $139.3M
EBT. Incl. Unusual Items $440.4M $507.4M $414.6M $593.3M $713M
Earnings of Discontinued Ops. -- $114.9M $40.2M -$5M -$11.7M
Income Tax Expense $93.1M $109.1M $90.7M $126.9M $149.8M
Net Income to Company $347.3M $332M $323.9M $466.4M $563.2M
 
Minority Interest in Earnings -$81.5M -$106.6M -$90.9M -$107.6M -$129.1M
Net Income to Common Excl Extra Items $265.8M $406.6M $273.2M $353.8M $422.4M
 
Basic EPS (Cont. Ops) $2.69 $4.09 $2.74 $3.53 $4.20
Diluted EPS (Cont. Ops) $2.67 $4.06 $2.72 $3.50 $4.14
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $862M $881.3M $829.8M $1B $1.1B
EBIT $622.9M $677.6M $592.8M $739.4M $852.3M
 
Revenue (Reported) $4.6B $3.7B $4.3B $4.7B $5.2B
Operating Income (Reported) $617.4M $669.1M $601.6M $721.6M $822.1M
Operating Income (Adjusted) $622.9M $677.6M $592.8M $739.4M $852.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.4B $3.5B $3.2B $3.6B $4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $148.8M $148.6M $148.2M $159.7M $176.7M
Gross Profit $3.3B $3.4B $3.1B $3.4B $3.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.1B $1.9B $2.1B $2.3B
Other Inc / (Exp) $6.1M $8.4M -$12.4M $9.1M $20.4M
Operating Expenses $2.8B $2.8B $2.6B $2.9B $3.2B
Operating Income $454.8M $593.5M $450.5M $541.9M $632.2M
 
Net Interest Expenses $138M $124.5M $138.2M $108.6M $104.4M
EBT. Incl. Unusual Items $322.9M $477.4M $299.9M $442.4M $548.2M
Earnings of Discontinued Ops. -- $24.3M $16.7M -$3.5M -$3.2M
Income Tax Expense $65.8M $100.2M $68.2M $95M $112.6M
Net Income to Company $257.1M $310.9M $231.7M $347.4M $435.6M
 
Minority Interest in Earnings -$58.9M -$80.9M -$66.8M -$79.5M -$97.6M
Net Income to Common Excl Extra Items $198.2M $320.6M $181.6M $264.4M $334.8M
 
Basic EPS (Cont. Ops) $2.00 $3.22 $1.82 $2.64 $3.33
Diluted EPS (Cont. Ops) $1.99 $3.20 $1.81 $2.61 $3.28
Weighted Average Basic Share $295.6M $297M $297.6M $298.4M $299.6M
Weighted Average Diluted Share $299.4M $300.6M $301M $303.4M $306.3M
 
EBITDA $641.6M $783.3M $618.4M $754.8M $874.2M
EBIT $460.9M $601.9M $438.1M $551M $652.6M
 
Revenue (Reported) $3.4B $3.5B $3.2B $3.6B $4B
Operating Income (Reported) $454.8M $593.5M $450.5M $541.9M $632.2M
Operating Income (Adjusted) $460.9M $601.9M $438.1M $551M $652.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $94.8M $224M $49.4M $21.8M $69.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $506.1M $572.8M $515.8M $536.8M $611.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $34.9M $34.5M
Other Current Assets $97.5M $86.4M $114.9M $92.1M $91.5M
Total Current Assets $755.8M $948.6M $921.4M $717.2M $841.8M
 
Property Plant And Equipment $2.2B $2.5B $2.8B $3.2B $3.5B
Long-Term Investments -- -- -- -- --
Goodwill $2.3B $2.3B $1.2B $1.3B $1.3B
Other Intangibles $476.3M $431.3M $158.4M $282.3M $278.2M
Other Long-Term Assets $304.7M $295M $1.8B $222.1M $191.6M
Total Assets $6.1B $6.4B $6.9B $5.6B $6.1B
 
Accounts Payable $94.6M $115M $134M $132.9M $170M
Accrued Expenses $242.9M $300.9M $243.8M $211.1M $250.1M
Current Portion Of Long-Term Debt $39.3M $38.3M $37.8M $25.2M $24.8M
Current Portion Of Capital Lease Obligations $40.4M $44.8M $23.5M $25.6M $24.1M
Other Current Liabilities $303.8M $218.3M $309.7M $181.1M $187.4M
Total Current Liabilities $721M $717.3M $748.8M $575.9M $656.4M
 
Long-Term Debt $3B $3.3B $3.2B $2.7B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $4.1B $4.4B $4.5B $3.8B $3.8B
 
Common Stock $1.1M $1.1M $1.1M $1.1M $1.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.4B $1.6B $1.9B $1.3B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $580.5M $413.6M $487.9M $551.6M $649.7M
Total Equity $1.9B $2B $2.4B $1.9B $2.3B
 
Total Liabilities and Equity $6.1B $6.4B $6.9B $5.6B $6.1B
Cash and Short Terms $94.8M $224M $49.4M $21.8M $69.1M
Total Debt $3.1B $3.3B $3.3B $2.8B $2.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $450M $94.8M $59.8M $99.7M $147.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $593.3M $637.8M $500.1M $535.9M $576.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $73.9M $101.3M $129.6M $136.6M $158.6M
Total Current Assets $1.2B $909.8M $733.8M $813.7M $933.9M
 
Property Plant And Equipment $2.4B $2.7B $3B $3.4B $3.7B
Long-Term Investments -- -- -- -- --
Goodwill $2.3B $2.4B $1.2B $1.3B $1.3B
Other Intangibles $441.9M $424.3M $284.9M $276.4M $296.2M
Other Long-Term Assets $305.9M $263.1M $206.7M $209.8M $210.9M
Total Assets $6.6B $6.7B $5.5B $6B $6.5B
 
Accounts Payable $119.6M $149.4M $134.1M $165.4M $170.3M
Accrued Expenses $478.8M $537.9M $421.6M $425M $467.6M
Current Portion Of Long-Term Debt $37M $65.9M $26.2M $23.9M $233M
Current Portion Of Capital Lease Obligations $47.1M $40.7M $22.7M $24.9M $26.5M
Other Current Liabilities -- -- $100K -- --
Total Current Liabilities $682.5M $793.9M $604.7M $639.2M $897.4M
 
Long-Term Debt $3.5B $3.1B $2.7B $2.7B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $4.7B $4.4B $3.7B $3.8B $3.7B
 
Common Stock -- $1.1M $1.1M $1.2M $1.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $408.9M $450.8M $530.8M $628.8M $765.8M
Total Equity $1.9B $2.3B $1.7B $2.2B $2.7B
 
Total Liabilities and Equity $6.6B $6.7B $5.5B $6B $6.5B
Cash and Short Terms $450M $94.8M $59.8M $99.7M $147.8M
Total Debt $3.6B $3.2B $2.7B $2.7B $2.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $446.4M $278.2M $403.1M $350.7M $475M
Depreciation & Amoritzation $218.7M $203M $219.6M $243.6M $273.9M
Stock-Based Compensation $114.4M $25.6M $29.1M $29.2M $50.6M
Change in Accounts Receivable -$22.9M -$5.1M -$39.5M -$16.9M -$22.4M
Change in Inventories -- -- -- -- --
Cash From Operations $635.3M $704.7M $715.8M $705.8M $850.8M
 
Capital Expenditures $404.1M $404.6M $545.7M $584.1M $583.1M
Cash Acquisitions -$231.5M -- -- -- --
Cash From Investing -$657.4M -$407.5M -$666.3M -$627M -$602.8M
 
Dividends Paid (Ex Special Dividend) -$108.7M -$111.8M -$112.2M -$99M -$60.4M
Special Dividend Paid
Long-Term Debt Issued $1.6B $1.3B $300M $251.8M $80M
Long-Term Debt Repaid -$1.2B -$1.1B -$359.1M -$750M -$163.3M
Repurchase of Common Stock -$45.9M -$6.1M -- -- --
Other Financing Activities -$273.2M -$232.3M -$58.6M -$63.6M -$53.5M
Cash From Financing $48.2M -$145.9M -$240.1M -$145.7M -$197.2M
 
Beginning Cash (CF) $133.5M $159.6M $310.9M $120.3M $53.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.1M $151.3M -$190.6M -$66.9M $50.8M
Ending Cash (CF) $159.6M $310.9M $120.3M $53.4M $104.2M
 
Levered Free Cash Flow $231.2M $300.1M $170.1M $121.7M $267.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $100.1M $35.8M $85.5M $114.7M $147.8M
Depreciation & Amoritzation $61.2M $37M $62.1M $67.3M $78.4M
Stock-Based Compensation $8.3M $4.8M $7.3M $13.7M $12.9M
Change in Accounts Receivable -$33.3M $27.2M $6M $9.2M $28.2M
Change in Inventories -- -- -- -- --
Cash From Operations $173.4M $177.6M $70.1M $215.2M $267.8M
 
Capital Expenditures $90.9M $121.5M $149.3M $149.7M $147.5M
Cash Acquisitions -- $96.6M -- -- --
Cash From Investing -$89.7M -$124M -$174.3M -$162.2M -$161.5M
 
Dividends Paid (Ex Special Dividend) -$27.6M -$27.6M -$27.8M -$15M -$15M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $100M $50M -- $15M
Long-Term Debt Repaid -$9.5M -$59.8M -$15.4M -$27M -$156.5M
Repurchase of Common Stock -- -- -- -- -$6.8M
Other Financing Activities -$8.5M -$21.9M -$2.1M -$23.8M $73.8M
Cash From Financing -$45.6M -$18.5M -$49M -$65.8M -$89.5M
 
Beginning Cash (CF) $490M $139.8M $257.3M $154M $182.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.1M $35.1M -$153.2M -$12.8M $16.8M
Ending Cash (CF) $528.1M $174.9M $104.1M $141.2M $198.9M
 
Levered Free Cash Flow $82.5M $56.1M -$79.2M $65.5M $120.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $347.3M $332M $323.9M $466.4M $563.2M
Depreciation & Amoritzation $239.1M $185.2M $237M $267.1M $291.7M
Stock-Based Compensation $52.7M $19.9M $30.6M $45.3M $49.2M
Change in Accounts Receivable -$56.9M $55.8M -$6.2M -$18.6M -$14M
Change in Inventories -- -- -- -- --
Cash From Operations $640.6M $871.7M $657.4M $822M $925M
 
Capital Expenditures $396.9M $486.9M $576.4M $580.6M $655.5M
Cash Acquisitions -$1.4M -- $1.1M -- --
Cash From Investing -$410.5M -$588.3M -$641.3M -$601.1M -$657.7M
 
Dividends Paid (Ex Special Dividend) -$111.7M -$112M -$111.8M -$60.4M -$60.7M
Special Dividend Paid
Long-Term Debt Issued $1B $545M $335M $151.8M $65M
Long-Term Debt Repaid -$880.4M -$979.1M -$779.8M -$207.6M -$225.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$251.3M -$68.5M -$45.4M -$66.6M $35.4M
Cash From Financing -$215.8M -$636.6M -$86.9M -$183.8M -$209.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.3M -$353.2M -$70.8M $37.1M $57.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $243.7M $384.8M $81M $241.4M $269.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $257.1M $310.9M $231.7M $347.4M $435.6M
Depreciation & Amoritzation $180.7M $162.9M $180.3M $203.8M $221.6M
Stock-Based Compensation $25.3M $19.6M $21.1M $37.2M $35.8M
Change in Accounts Receivable -$71.8M -$10.9M $22.4M $20.7M $29.1M
Change in Inventories -- -- -- -- --
Cash From Operations $425M $592M $533.6M $649.8M $724M
 
Capital Expenditures $261.9M $344.2M $374.9M $371.4M $443.8M
Cash Acquisitions -$1.1M -$1.1M -- -- --
Cash From Investing -$264.8M -$445.6M -$420.6M -$394.7M -$449.6M
 
Dividends Paid (Ex Special Dividend) -$84.3M -$84.5M -$84.1M -$45.5M -$45.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $922.5M $145M $180M $80M $65M
Long-Term Debt Repaid -$406.4M -$278.9M -$699.6M -$157.2M -$219.6M
Repurchase of Common Stock -$4.9M -- -- -- -$23.6M
Other Financing Activities -$218.6M -$54.8M -$41.6M -$44.6M $44.3M
Cash From Financing $208.3M -$282.4M -$129.2M -$167.3M -$179.7M
 
Beginning Cash (CF) $826.6M $747M $532.8M $326.7M $459M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $368.5M -$136M -$16.2M $87.8M $94.7M
Ending Cash (CF) $1.2B $611M $516.6M $414.5M $553.7M
 
Levered Free Cash Flow $163.1M $247.8M $158.7M $278.4M $280.2M

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

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

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…

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: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 26

Power Solutions International [PSIX] is down 2.54% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 2.94% over the past day.

Buy
75
SMLR alert for Dec 26

Semler Scientific [SMLR] is down 1.16% over the past day.

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

Show me the best stock