Financhill
Sell
27

EGIEY Quote, Financials, Valuation and Earnings

Last price:
$5.96
Seasonality move :
0.68%
Day range:
$5.81 - $6.02
52-week range:
$5.54 - $9.35
Dividend yield:
7.91%
P/E ratio:
5.95x
P/S ratio:
2.34x
P/B ratio:
2.45x
Volume:
47K
Avg. volume:
155.3K
1-year change:
-30.59%
Market cap:
$4.9B
Revenue:
$2.2B
EPS (TTM):
$1.00
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.5B $2.4B $2.3B $2.3B $2.2B
Revenue Growth (YoY) 2.77% -3.42% -3.05% -0.84% -6.62%
 
Cost of Revenues $1.4B $1.3B $1.2B $1.2B $969.8M
Gross Profit $1.1B $1.1B $1.1B $1.1B $1.2B
Gross Profit Margin 42.34% 44.57% 47.14% 46.94% 55.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.1M $21.5M $22.1M $31.3M $44M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$12.4M $57.9M $62.9M $70.8M $90.4M
Operating Income $1.1B $1B $1B $1B $1.1B
 
Net Interest Expenses $311.5M $402.3M $584.3M $511.6M $421.6M
EBT. Incl. Unusual Items $783.3M $722.4M $337.9M $637.2M $881M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $197M $174.4M $47.3M $120.4M $194M
Net Income to Company $783.3M $722.4M $337.9M $637.2M $881M
 
Minority Interest in Earnings -$297.8K -$34.7K -$231.2K -$288.8K $99.2K
Net Income to Common Excl Extra Items $585.9M $548M $290.4M $516.5M $687.1M
 
Basic EPS (Cont. Ops) $0.72 $0.67 $0.36 $0.63 $0.84
Diluted EPS (Cont. Ops) $0.72 $0.67 $0.36 $0.63 $0.84
Weighted Average Basic Share $815.9M $815.9M $815.9M $815.9M $815.9M
Weighted Average Diluted Share $815.9M $815.9M $815.9M $815.9M $815.9M
 
EBITDA $1.3B $1.3B $925.6M $1.2B $1.4B
EBIT $1.1B $1.1B $732M $1B $1.2B
 
Revenue (Reported) $2.5B $2.4B $2.3B $2.3B $2.2B
Operating Income (Reported) $1.1B $1B $1B $1B $1.1B
Operating Income (Adjusted) $1.1B $1.1B $732M $1B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $597.7M $648.4M $524.1M $514.5M $457.2M
Revenue Growth (YoY) -4.95% 8.49% -19.17% -1.83% -11.15%
 
Cost of Revenues $380M $381M $316.5M $244.6M $222.2M
Gross Profit $217.6M $267.4M $207.6M $270M $234.9M
Gross Profit Margin 36.41% 41.24% 39.61% 52.47% 51.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.5M $17.3M $17.2M $10.1M $12.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $12.1M $17.9M $21.2M $21.1M $18.5M
Operating Income $205.6M $249.5M $186.4M $248.9M $216.5M
 
Net Interest Expenses $115.3M $130.9M $60.5M $78.1M $101.7M
EBT. Incl. Unusual Items $113.7M $160.6M $178.1M $235.1M $161.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.4M $38.3M $38M $57.7M $42.7M
Net Income to Company $113.2M $163M $161.5M $241M $119.4M
 
Minority Interest in Earnings -$56.6K -$64.3K -$81.3K $130.8K -$495.8K
Net Income to Common Excl Extra Items $91.2M $122.2M $140M $177.5M $118M
 
Basic EPS (Cont. Ops) $0.11 $0.15 $0.17 $0.22 $0.14
Diluted EPS (Cont. Ops) $0.11 $0.15 $0.17 $0.22 $0.14
Weighted Average Basic Share $815.9M $815.9M $815.9M $815.9M $815.9M
Weighted Average Diluted Share $815.9M $815.9M $815.9M $815.9M $815.9M
 
EBITDA $277.4M $311.1M $272.5M $334M $281.7M
EBIT $235.8M $265.2M $224.2M $286.4M $232.6M
 
Revenue (Reported) $597.7M $648.4M $524.1M $514.5M $457.2M
Operating Income (Reported) $205.6M $249.5M $186.4M $248.9M $216.5M
Operating Income (Adjusted) $235.8M $265.2M $224.2M $286.4M $232.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.4B $2.5B $2.2B $2.2B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.4B $1.2B $1B $925.6M
Gross Profit $921.3M $1.2B $1B $1.2B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $36.2M $21.6M $15.8M $13.2M $47.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $58.9M $63.4M $67.4M $94.2M $91.5M
Operating Income $862.3M $1.1B $975.7M $1.1B $1.1B
 
Net Interest Expenses $350.1M $578.6M $585M $408.6M $437.2M
EBT. Incl. Unusual Items $627.2M $604M $418.5M $850.3M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $127.4M $133.7M $60.8M $186.1M $285.2M
Net Income to Company $609.8M $647.3M $401M $878M $1B
 
Minority Interest in Earnings -$244.7K -$50.8K -$274K -$33.3K -$418K
Net Income to Common Excl Extra Items $499.6M $470.2M $357.4M $664.2M $816.7M
 
Basic EPS (Cont. Ops) $0.61 $0.58 $0.44 $0.81 $1.00
Diluted EPS (Cont. Ops) $0.61 $0.58 $0.44 $0.81 $1.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $1.3B $1.1B $1.3B $1.6B
EBIT $999.9M $1.1B $856.5M $1.2B $1.4B
 
Revenue (Reported) $2.4B $2.5B $2.2B $2.2B $2.1B
Operating Income (Reported) $862.3M $1.1B $975.7M $1.1B $1.1B
Operating Income (Adjusted) $999.9M $1.1B $856.5M $1.2B $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.7B $1.8B $1.7B $1.6B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.1B $1B $699.5M $656.2M
Gross Profit $662.3M $755.6M $705.2M $902.4M $865.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.4M $36.5M $37.1M $30.5M $34.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $38.6M $45.8M $51M $76.7M $74.6M
Operating Income $623.7M $709.8M $654.3M $825.7M $791.1M
 
Net Interest Expenses $248.9M $426.5M $428.6M $321.5M $342.9M
EBT. Incl. Unusual Items $465.1M $355.2M $431.1M $649M $871.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $115.2M $75.8M $87.4M $154M $245.2M
Net Income to Company $436.8M $361.6M $424.8M $665.6M $805.2M
 
Minority Interest in Earnings -$170.4K -$169.3K -$212.4K $42.5K -$481.2K
Net Income to Common Excl Extra Items $349.7M $279.3M $343.6M $495.1M $625.4M
 
Basic EPS (Cont. Ops) $0.43 $0.34 $0.42 $0.61 $0.77
Diluted EPS (Cont. Ops) $0.43 $0.34 $0.42 $0.61 $0.77
Weighted Average Basic Share $2.4B $2.4B $2.4B $2.4B $2.4B
Weighted Average Diluted Share $2.4B $2.4B $2.4B $2.4B $2.4B
 
EBITDA $874M $824.5M $892.6M $1B $1.3B
EBIT $735.8M $691.4M $743.7M $895M $1.1B
 
Revenue (Reported) $1.7B $1.8B $1.7B $1.6B $1.5B
Operating Income (Reported) $623.7M $709.8M $654.3M $825.7M $791.1M
Operating Income (Adjusted) $735.8M $691.4M $743.7M $895M $1.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $961.7M $873M $925.2M $422.8M $1.1B
Short Term Investments $145.4M $153.9M $211.5M $75.3M $85.2M
Accounts Receivable, Net $360.6M $331.4M $199.9M $216.2M $233.4M
Inventory $33.4M $25.4M -- -- --
Prepaid Expenses $21.5M $11M -- -- --
Other Current Assets $81.1M $55.7M $69.2M $60.3M $173.5M
Total Current Assets $1.7B $1.5B $1.5B $1.4B $1.8B
 
Property Plant And Equipment $3.8B $3B $2.6B $2.7B $3.4B
Long-Term Investments -- -- -- -- --
Goodwill $4.6M $15.4M -- $32.8M $35.8M
Other Intangibles $317.6M $468.1M $724.6M $782M $843.1M
Other Long-Term Assets $45.8M $53.2M $67.2M $62.9M $71.8M
Total Assets $7.5B $6.8B $6.8B $7.2B $8.7B
 
Accounts Payable $190.1M $165.8M $120.1M $101.3M $170.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.9M $3.7M -- -- --
Other Current Liabilities $77.7M $45.9M $138M $83.6M $207.2M
Total Current Liabilities $1.5B $1B $1B $1.1B $1.3B
 
Long-Term Debt $3B $2.9B $3.1B $3.1B $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $5.7B $5.3B $5.4B $5.6B $6.7B
 
Common Stock $1.2B $943M $879.7M $927.2M $1B
Other Common Equity Adj -- -- -- -- --
Common Equity $1.7B $1.5B $1.4B $1.6B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $910.9K $474.9K $644K $690.3K $196.5M
Total Equity $1.7B $1.5B $1.4B $1.6B $2B
 
Total Liabilities and Equity $7.5B $6.8B $6.8B $7.2B $8.7B
Cash and Short Terms $1.1B $1B $1.1B $498.2M $1.2B
Total Debt $3.7B $3.2B $3.7B $3.4B $4.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1B $856.4M $697.3M $612.7M $744.9M
Short Term Investments $73.4M $152.8M $206.3M $81.7M $77.9M
Accounts Receivable, Net $298.6M $238M $217.4M $207.6M $202.8M
Inventory $30.6M $22.2M $10.6M -- --
Prepaid Expenses $11.8M $6.4M -- -- --
Other Current Assets $71.8M $46.2M $37.9M $162.3M $92M
Total Current Assets $1.6B $1.6B $1.7B $1.3B $1.3B
 
Property Plant And Equipment $2.7B $2.9B $2.6B $3B $4.3B
Long-Term Investments -- -- -- -- --
Goodwill $17.5M -- $14.9M -- --
Other Intangibles $265M $541.4M $761.5M $841.6M $966.3M
Other Long-Term Assets $58.3M $39M $73.8M $73.8M $149.9M
Total Assets $6.1B $7.2B $7.4B $7.8B $8.9B
 
Accounts Payable $120.9M $182.8M $105.5M $125.6M $223M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.6M $3.3M $4.4M -- --
Other Current Liabilities $55M $97.8M $131.4M $191M $109.8M
Total Current Liabilities $1B $1.1B $1.4B $1.2B $1.3B
 
Long-Term Debt $2.6B $3.1B $3B $3.1B $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $4.8B $5.7B $5.9B $6B $6.7B
 
Common Stock $870.3M $905M $908M $973.6M $901.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $88.8M -- -- -- --
Minority Interest, Total $795.6K $622.1K $659.2K $189.7M $185.1M
Total Equity $1.3B $1.5B $1.5B $1.9B $2.2B
 
Total Liabilities and Equity $6.1B $7.2B $7.4B $7.8B $8.9B
Cash and Short Terms $1.1B $1B $903.6M $694.3M $822.8M
Total Debt $3.2B $3.6B $3.5B $3.5B $4.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $783.3M $722.4M $337.9M $637.2M $881M
Depreciation & Amoritzation $219M $179.3M $193.6M $192M $185.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$119.1M -$520.6M $60.5M $58.6M $132.6M
Change in Inventories -$23.4M $6.2M -- -- --
Cash From Operations $918.5M $263M $366M $647.3M $918.8M
 
Capital Expenditures $300M $264.3M $230.5M $296.5M $514.1M
Cash Acquisitions -$707.5M -- $28.7M -$81.8M -$14.3M
Cash From Investing -$1.1B -$195.3M -$108.2M -$346.1M -$409.2M
 
Dividends Paid (Ex Special Dividend) -$573.5M -$243.1M -$518.6M -$443.4M -$476.7M
Special Dividend Paid
Long-Term Debt Issued $1.7B $847M $758.9M $153M $691.3M
Long-Term Debt Repaid -$551.2M -$609.1M -$298.4M -$676.8M -$300.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$54.8M -$20.8M -$85.1M $99.6M $181M
Cash From Financing $523.3M $63.4M -$143.1M -$867.6M $95.4M
 
Beginning Cash (CF) $612.8M $758.3M $842.9M $1B $448M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $368.9M $131M $114.7M -$566.4M $605M
Ending Cash (CF) $981.7M $889.3M $957.5M $433.6M $1.1B
 
Levered Free Cash Flow $618.5M -$1.3M $135.5M $350.8M $404.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $285.6M -$23.8M $212.4M $215.4M --
Depreciation & Amoritzation $50.5M $58M $46.5M $43.7M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$223.3M $330.3M $34.2M $9.7M --
Change in Inventories $9.5M -$16.2M -- -- --
Cash From Operations -$25.3M $120.2M $202.8M $232.3M --
 
Capital Expenditures $105.6M $84.5M $115.4M $186.3M --
Cash Acquisitions -- $58.4M $6M -$2.6M --
Cash From Investing -$35.6M -$13.3M -$79.6M -$64.7M --
 
Dividends Paid (Ex Special Dividend) -$12M -$134.4M -$206.3M -$145.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $285.6M $99.4M $2.5M $485.9M --
Long-Term Debt Repaid -$396.4M $77.5M -$311.5M -$68.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$28.9M -$56.8M $91.3M -$7.6M --
Cash From Financing -$148.3M -$11.4M -$424.1M $263.6M --
 
Beginning Cash (CF) $1.1B $887.7M $718.4M $631.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$209.2M $95.4M -$300.9M $431.2M --
Ending Cash (CF) $889.3M $957.5M $433.6M $1.1B --
 
Levered Free Cash Flow -$130.9M $35.7M $87.4M $46M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $609.8M $647.3M $401M $878M $1B
Depreciation & Amoritzation $191.3M $186M $203.5M $187.9M $184.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$311.4M -$493M $354.6M $157.2M $90.7M
Change in Inventories -$1.7M -- -- -- --
Cash From Operations $535.5M $220.5M $564.7M $889.2M $826M
 
Capital Expenditures $208.5M $251.6M $265.6M $443.1M $1.1B
Cash Acquisitions $167.3M -$29.7M -$29.4M -$5.7M $120.7M
Cash From Investing -$125.6M -$130.4M -$279.8M -$424M -$800.8M
 
Dividends Paid (Ex Special Dividend) -$234.6M -$396.2M -$371.4M -$537.4M -$350.1M
Special Dividend Paid
Long-Term Debt Issued $893M $945M -- $207.9M $937.1M
Long-Term Debt Repaid -$268.3M -$772.3M -$287.8M -$542.6M -$391.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$100.7K -$57.2M -$48.5M $279.9M -$7.1M
Cash From Financing $474.8M -$280M -$454.9M -$592.2M $188.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $884.7M -$190M -$170.1M -$127M $213.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $327M -$31.1M $299M $446.1M -$243.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $722.4M $337.9M $637.2M $881M $805.2M
Depreciation & Amoritzation $179.3M $193.6M $192M $185.2M $141.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$520.6M $60.5M $58.6M $132.6M $81M
Change in Inventories $6.2M $10 -- -- --
Cash From Operations $263M $366M $647.3M $918.8M $593.6M
 
Capital Expenditures $264.3M $230.5M $296.5M $514.1M $882.9M
Cash Acquisitions -- $28.7M -$81.8M -$14.3M $123.4M
Cash From Investing -$195.3M -$108.2M -$346.1M -$409.2M -$736.1M
 
Dividends Paid (Ex Special Dividend) -$243.1M -$518.6M -$443.4M -$476.7M -$204.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $847M $758.9M $153M $691.3M $451.2M
Long-Term Debt Repaid -$609.1M -$298.4M -$676.8M -$300.1M -$322.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$20.8M -$85.1M $99.6M $181M $552.3K
Cash From Financing $63.4M -$143.1M -$867.6M $95.4M -$74.9M
 
Beginning Cash (CF) $3.8B $3.5B $3.5B $2.6B $2.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $131M $114.7M -$566.4M $605M -$217.4M
Ending Cash (CF) $3.8B $3.6B $2.9B $3.2B $2.6B
 
Levered Free Cash Flow -$1.3M $135.5M $350.8M $404.7M -$289.3M

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