Financhill
Sell
26

EPIAF Quote, Financials, Valuation and Earnings

Last price:
$18.23
Seasonality move :
-1.97%
Day range:
$17.86 - $18.28
52-week range:
$16.28 - $22.17
Dividend yield:
1.96%
P/E ratio:
26.82x
P/S ratio:
3.74x
P/B ratio:
5.66x
Volume:
9.7K
Avg. volume:
20.1K
1-year change:
1.41%
Market cap:
$22B
Revenue:
$5.7B
EPS (TTM):
$0.68
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4.3B $3.9B $4.6B $5B $5.7B
Revenue Growth (YoY) -1.97% -8.76% 17.39% 6.97% 15.04%
 
Cost of Revenues $2.7B $2.4B $2.8B $3.1B $3.5B
Gross Profit $1.6B $1.5B $1.8B $1.9B $2.2B
Gross Profit Margin 37.46% 37.94% 38.98% 38.27% 38.36%
 
R&D Expenses $109.6M $112.7M $136.9M $143.4M $182.3M
Selling, General & Admin $641.3M $550.7M $640.1M $665M $761.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $760.1M $664.8M $782.8M $808.3M $946.3M
Operating Income $859.8M $832.1M $1B $1.1B $1.2B
 
Net Interest Expenses -- $3.4M $7.4M $299.1K $26.3M
EBT. Incl. Unusual Items $830.3M $774.1M $1B $1.1B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $207.4M $183.2M $221.4M $236M $262.3M
Net Income to Company $861.3M $806.3M $1.1B $1.1B $1.2B
 
Minority Interest in Earnings -$1.1M -$1.2M -$1.3M -$1.4M -$2.6M
Net Income to Common Excl Extra Items $621.9M $589.7M $824.6M $837.2M $890.8M
 
Basic EPS (Cont. Ops) $0.52 $0.49 $0.68 $0.69 $0.74
Diluted EPS (Cont. Ops) $0.52 $0.49 $0.68 $0.69 $0.74
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $1.1B $981M $1.3B $1.3B $1.5B
EBIT $845.4M $790.3M $1.1B $1.1B $1.2B
 
Revenue (Reported) $4.3B $3.9B $4.6B $5B $5.7B
Operating Income (Reported) $859.8M $832.1M $1B $1.1B $1.2B
Operating Income (Adjusted) $845.4M $790.3M $1.1B $1.1B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $985.5M $1.2B $1.2B $1.4B $1.5B
Revenue Growth (YoY) -7.01% 17.09% 5.81% 13.86% 8.81%
 
Cost of Revenues $617.8M $694.6M $752.4M $854.6M $951.5M
Gross Profit $367.7M $459.3M $468.6M $535.7M $561.3M
Gross Profit Margin 37.31% 39.81% 38.38% 38.53% 37.1%
 
R&D Expenses $26.1M $34.7M $34.3M $47.9M $74.3M
Selling, General & Admin $132.1M $147.5M $160.7M $183.1M $206.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $162.1M $187M $192M $233.5M $245.5M
Operating Income $205.6M $272.3M $276.6M $302.2M $315.8M
 
Net Interest Expenses $8.6M -- $2.3M $30.7M $25.4M
EBT. Incl. Unusual Items $197M $280.8M $274.3M $271.5M $290.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $47.4M $57.4M $60.4M $63.5M $66.5M
Net Income to Company $237.5M $259.4M $242.4M $286M $330.6M
 
Minority Interest in Earnings -$451.8K -$347.4K -$381.5K -$834.3K -$481.8K
Net Income to Common Excl Extra Items $149.1M $223M $213.5M $207.2M $223.4M
 
Basic EPS (Cont. Ops) $0.12 $0.19 $0.18 $0.17 $0.19
Diluted EPS (Cont. Ops) $0.12 $0.18 $0.18 $0.17 $0.19
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $253.7M $325.8M $326.8M $367.2M $428.3M
EBIT $205.6M $272.3M $276.6M $302.2M $315.8M
 
Revenue (Reported) $985.5M $1.2B $1.2B $1.4B $1.5B
Operating Income (Reported) $205.6M $272.3M $276.6M $302.2M $315.8M
Operating Income (Adjusted) $205.6M $272.3M $276.6M $302.2M $315.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.9B $4.5B $4.9B $5.5B $5.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.8B $3.1B $3.4B $3.7B
Gross Profit $1.5B $1.7B $1.8B $2.2B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $111.3M $124M $146.4M $175.7M $212.8M
Selling, General & Admin $569.1M $603.3M $645.1M $754M $827.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $708.8M $709.5M $759.4M $977.1M $994.1M
Operating Income $761.7M $1B $1.1B $1.2B $1.2B
 
Net Interest Expenses -- -- $25.3M $31.6M $39.3M
EBT. Incl. Unusual Items $734.7M $997.2M $1.1B $1.2B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $176M $216.1M $231.7M $262.6M $245.8M
Net Income to Company $806.8M $963.5M $1.1B $1.3B $1.2B
 
Minority Interest in Earnings -$1.2M -$1.4M -$1.3M -$2.3M -$1.5M
Net Income to Common Excl Extra Items $557.6M $779.7M $841.4M $902.5M $821.3M
 
Basic EPS (Cont. Ops) $0.46 $0.65 $0.70 $0.75 $0.68
Diluted EPS (Cont. Ops) $0.46 $0.65 $0.70 $0.75 $0.68
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $937.2M $1.2B $1.3B $1.5B $1.4B
EBIT $747.5M $995M $1.1B $1.2B $1.1B
 
Revenue (Reported) $3.9B $4.5B $4.9B $5.5B $5.9B
Operating Income (Reported) $761.7M $1B $1.1B $1.2B $1.2B
Operating Income (Adjusted) $747.5M $995M $1.1B $1.2B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.8B $3.4B $3.6B $4.2B $4.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $2B $2.3B $2.6B $2.8B
Gross Profit $1.1B $1.3B $1.3B $1.6B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $84M $95.8M $105.7M $138.6M $169.1M
Selling, General & Admin $408.9M $463.3M $468.9M $563.2M $628.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $510.8M $559.6M $537.6M $715.6M $762.9M
Operating Income $553.2M $754.9M $802.4M $930.3M $855.7M
 
Net Interest Expenses $18.6M $9.2M $18.6M $49.6M $61.5M
EBT. Incl. Unusual Items $534.5M $754.2M $783.8M $882.2M $794.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $130.9M $163.4M $174M $201.6M $185M
Net Income to Company $584M $741.1M $754.6M $911.7M $863.2M
 
Minority Interest in Earnings -$763.3K -$943.6K -$1M -$1.9M -$862.1K
Net Income to Common Excl Extra Items $402.9M $589.8M $608.8M $678.6M $608.4M
 
Basic EPS (Cont. Ops) $0.33 $0.49 $0.51 $0.56 $0.50
Diluted EPS (Cont. Ops) $0.33 $0.49 $0.50 $0.56 $0.50
Weighted Average Basic Share $3.6B $3.6B $3.6B $3.6B $3.6B
Weighted Average Diluted Share $3.6B $3.6B $3.6B $3.6B $3.6B
 
EBITDA $692.7M $902.9M $952.3M $1.1B $1.1B
EBIT $553.2M $754.9M $802.4M $930.3M $855.7M
 
Revenue (Reported) $2.8B $3.4B $3.6B $4.2B $4.4B
Operating Income (Reported) $553.2M $754.9M $802.4M $930.3M $855.7M
Operating Income (Adjusted) $553.2M $754.9M $802.4M $930.3M $855.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $913.9M $1.8B $1.2B $702.9M $635.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $779.8M $738.2M $793M $919.2M $1B
Inventory $1.1B $1.1B $1.3B $1.6B $1.9B
Prepaid Expenses $51.4M $50.1M $67.2M $93.4M $72.9M
Other Current Assets -- -- -- -- --
Total Current Assets $3.1B $3.9B $3.6B $3.7B $4.1B
 
Property Plant And Equipment $623.5M $628.8M $648.4M $660.8M $756.3M
Long-Term Investments -- -- -- -- --
Goodwill $233.8M $250.2M $452M $793.9M $1B
Other Intangibles $218.4M $251.8M $347.5M $460.3M $558.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $4.4B $5.4B $5.4B $5.9B $6.7B
 
Accounts Payable $433.4M $440.2M $609.3M $611.6M $586.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $42.2M $45.3M $46.9M $51.6M $59.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1B $1.1B $1.4B $1.7B $1.7B
 
Long-Term Debt $650.9M $982.7M $776.8M $674.7M $994.5M
Capital Leases -- -- -- -- --
Total Liabilities $2B $2.5B $2.5B $2.7B $3B
 
Common Stock $53.5M $61.1M $55.3M $48M $49.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.4B $2.9B $2.8B $3.2B $3.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.6M $5.6M $6.2M $46.8M $38.5M
Total Equity $2.4B $2.9B $2.9B $3.2B $3.7B
 
Total Liabilities and Equity $4.4B $5.4B $5.4B $5.9B $6.7B
Cash and Short Terms $913.9M $1.8B $1.2B $702.9M $635.8M
Total Debt $683.8M $1B $799.2M $802.2M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.6B $1.3B $1.1B $579.9M $707.1M
Short Term Investments $87.3M $87.6M $137.1M $142.8M $130.4M
Accounts Receivable, Net $691.2M $769.3M $823.7M $992.4M $1.1B
Inventory $1.1B $1.3B $1.5B $1.8B $2B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3.6B $3.7B $3.8B $3.9B $4.4B
 
Property Plant And Equipment $601.4M $657.7M $598.6M $689M $907.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $5B $5.4B $5.5B $6.5B $8.1B
 
Accounts Payable $382.7M $557.8M $561.1M $568.9M $527M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $502.4M $750.2M $940.4M $1B $1.1B
Total Current Liabilities $1.2B $1.5B $1.7B $1.9B $2.1B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $2.7B $2.7B $3.1B $4.2B
 
Common Stock $55.8M $56.9M $44.9M $45.8M $49.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.2M $6.4M $538.7K $46M $40.2M
Total Equity $2.7B $2.6B $2.9B $3.4B $3.9B
 
Total Liabilities and Equity $5B $5.4B $5.5B $6.5B $8.1B
Cash and Short Terms $1.7B $1.4B $1.2B $722.8M $837.5M
Total Debt $1.1B $1.2B $957.6M $1.3B $2.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $861.3M $806.3M $1.1B $1.1B $1.2B
Depreciation & Amoritzation $209.4M $190.7M $204M $206.9M $245.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $111.3M $53.1M -$138.3M -$195.2M -$137M
Change in Inventories $78.2M $58.5M -$227.5M -$322.6M -$196.7M
Cash From Operations $765.2M $910.3M $888.8M $554.1M $674.7M
 
Capital Expenditures $108.3M $109.8M $108.2M $101.1M $159.3M
Cash Acquisitions -$104.2M -$8.2M -$274.8M -$467.2M -$346.3M
Cash From Investing -$175.2M -$66.4M -$405.8M -$597.3M -$494.7M
 
Dividends Paid (Ex Special Dividend) -$267.1M -$315.9M -$352.4M -$360.8M -$387.5M
Special Dividend Paid
Long-Term Debt Issued $321.3M $438M $17.5M $252.3M $735.4M
Long-Term Debt Repaid -$363.3M -$219.8M -$182.7M -$137.1M -$559.4M
Repurchase of Common Stock -$14.2M -- -$456M -$23.1M --
Other Financing Activities -- -- -- -$17.4M -$9.9M
Cash From Financing -$318.8M -$108.1M -$985.6M -$321.6M -$249.5M
 
Beginning Cash (CF) $621.6M $932.8M $1.8B $1.1B $692M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $271.2M $735.8M -$502.6M -$364.8M -$69.4M
Ending Cash (CF) $904.1M $1.6B $1.3B $730.4M $604.6M
 
Levered Free Cash Flow $656.9M $800.6M $780.6M $453M $515.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $222.3M $309.8M $356.8M $333.5M --
Depreciation & Amoritzation $43.1M $58.7M $65.8M $62.3M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $234.5M $302.5M $190.3M $271.4M --
 
Capital Expenditures $28M $26.6M $34.9M $56.8M --
Cash Acquisitions $166.8K -$69.4M -$420.9M -$38.1M --
Cash From Investing -$9.7M -$102.3M -$448.2M -$41.9M --
 
Dividends Paid (Ex Special Dividend) -$152.7M -$177.8M -$188.2M -$197.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $265.9M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$37M -- -- --
Other Financing Activities -- $82.1M -$757.1K -- --
Cash From Financing -$152.1M -$317M -$175.9M -$208.2M --
 
Beginning Cash (CF) $1.6B $1.4B $1.1B $586.8M --
Foreign Exchange Rate Adjustment -$6.3M $1.9M -$15.5M -$16.4M --
Additions / Reductions $72.7M -$116.7M -$433.8M $21.3M --
Ending Cash (CF) $1.6B $1.3B $730.4M $604.6M --
 
Levered Free Cash Flow $206.5M $276M $155.4M $214.6M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $806.8M $963.5M $1.1B $1.3B $1.2B
Depreciation & Amoritzation $201M $188.4M $199.7M $249.4M $315.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1B $820.7M $666.4M $593.6M $899.3M
 
Capital Expenditures $112.5M $109.6M $92.8M $137.4M $184.5M
Cash Acquisitions -$8.8M -$205.2M -$115.7M -$729.1M -$941.4M
Cash From Investing -$58.5M -$313.2M -$251.5M -$900.9M -$1.1B
 
Dividends Paid (Ex Special Dividend) -$298.9M -$327.3M -$350.4M -$378.3M -$418.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$419M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$106.6M -$820.7M -$462.7M -$217.2M $288.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $853.2M -$313.2M -$47.8M -$524.5M $90.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $905.9M $711.1M $573.7M $456.1M $714.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $806.3M $1.1B $1.1B $1.2B $863.2M
Depreciation & Amoritzation $190.7M $204M $206.9M $245.9M $253.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $910.3M $888.8M $554.1M $674.7M $627.9M
 
Capital Expenditures $109.8M $108.2M $101.1M $159.3M $127.7M
Cash Acquisitions -$8.2M -$274.8M -$467.2M -$346.3M -$903.3M
Cash From Investing -$66.4M -$405.8M -$597.3M -$494.7M -$1.1B
 
Dividends Paid (Ex Special Dividend) -$315.9M -$352.4M -$360.8M -$387.5M -$221.1M
Special Dividend Paid -- $356.9K -- -- --
Long-Term Debt Issued $438M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$456M -- -- --
Other Financing Activities -- -- -$17.4M -- --
Cash From Financing -$108.1M -$985.6M -$321.6M -$249.5M $496.3M
 
Beginning Cash (CF) $4.9B $6.4B $4.6B $2.2B $2.6B
Foreign Exchange Rate Adjustment -$24.4M $4.8M $19.2M -$17.9M $578.2K
Additions / Reductions $735.8M -$502.6M -$364.8M -$69.4M $69.6M
Ending Cash (CF) $5.7B $5.9B $4.1B $2.1B $2.6B
 
Levered Free Cash Flow $800.6M $780.6M $453M $515.3M $500.2M

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