Financhill
Sell
49

ED Quote, Financials, Valuation and Earnings

Last price:
$110.05
Seasonality move :
1.23%
Day range:
$109.06 - $111.11
52-week range:
$87.28 - $111.11
Dividend yield:
3.02%
P/E ratio:
21.11x
P/S ratio:
2.52x
P/B ratio:
1.75x
Volume:
2.9M
Avg. volume:
3.1M
1-year change:
21.78%
Market cap:
$38.3B
Revenue:
$15.3B
EPS (TTM):
$5.24
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.2B $13.7B $15.7B $14.7B $15.3B
Revenue Growth (YoY) -2.61% 11.68% 14.58% -6.43% 4.04%
 
Cost of Revenues $5.1B $6B $8B $7.3B $7.1B
Gross Profit $7.1B $7.7B $7.7B $7.4B $8.2B
Gross Profit Margin 58.38% 56.07% 49.04% 50.5% 53.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$401M -$538M $326M $1.7B $593M
Operating Expenses $4.5B $4.8B $5.1B $5.1B $5.4B
Operating Income $2.7B $2.8B $2.6B $2.3B $2.7B
 
Net Interest Expenses $1B $905M $852M $1B $1.2B
EBT. Incl. Unusual Items $1.2B $1.4B $2.1B $3B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $90M $190M $498M $487M $318M
Net Income to Company $1.1B $1.2B $1.6B $2.5B $1.8B
 
Minority Interest in Earnings -$43M $153M $60M $3M --
Net Income to Common Excl Extra Items $1.1B $1.3B $1.7B $2.5B $1.8B
 
Basic EPS (Cont. Ops) $3.29 $3.86 $4.68 $7.25 $5.26
Diluted EPS (Cont. Ops) $3.28 $3.85 $4.66 $7.21 $5.24
Weighted Average Basic Share $334.8M $348.4M $354.5M $347.7M $346M
Weighted Average Diluted Share $335.7M $349.4M $355.8M $349.3M $347.3M
 
EBITDA $4.2B $4.3B $5.1B $6.1B $5.5B
EBIT $2.3B $2.3B $3B $4B $3.3B
 
Revenue (Reported) $12.2B $13.7B $15.7B $14.7B $15.3B
Operating Income (Reported) $2.7B $2.8B $2.6B $2.3B $2.7B
Operating Income (Adjusted) $2.3B $2.3B $3B $4B $3.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3B $3.4B $4B $3.4B $3.7B
Revenue Growth (YoY) 0.31% 15.37% 18.04% -14.56% 6.53%
 
Cost of Revenues $1.3B $1.5B $2.3B $1.7B $1.8B
Gross Profit $1.7B $1.9B $1.8B $1.7B $1.9B
Gross Profit Margin 56.05% 56.37% 43.91% 50.47% 51.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$329M -$279M $57M $218M $116M
Operating Expenses $1.2B $1.2B $1.2B $1.3B $1.4B
Operating Income $507M $697M $550M $452M $509M
 
Net Interest Expenses $222M $236M $266M $265M $304M
EBT. Incl. Unusual Items -$44M $182M $341M $405M $321M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$93M -$4M $168M $71M $11M
Net Income to Company $49M $186M $173M $334M $310M
 
Minority Interest in Earnings -$6M $38M $17M -- --
Net Income to Common Excl Extra Items $43M $224M $190M $334M $310M
 
Basic EPS (Cont. Ops) $0.13 $0.63 $0.53 $0.98 $0.90
Diluted EPS (Cont. Ops) $0.13 $0.63 $0.53 $0.97 $0.89
Weighted Average Basic Share $336.9M $353.2M $354.8M $345.6M $346.3M
Weighted Average Diluted Share $337.8M $355.1M $356.1M $347.5M $347.6M
 
EBITDA $670M $938M $1.2B $1.2B $1.2B
EBIT $178M $417M $706M $670M $625M
 
Revenue (Reported) $3B $3.4B $4B $3.4B $3.7B
Operating Income (Reported) $507M $697M $550M $452M $509M
Operating Income (Adjusted) $178M $417M $706M $670M $625M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.2B $13.7B $15.7B $14.7B $15.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.1B $6B $8B $7.3B $7.1B
Gross Profit $7.1B $7.7B $7.7B $7.4B $8.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$402M -$537M $325M $1.7B $593M
Operating Expenses $4.5B $4.8B $5.1B $5.1B $5.4B
Operating Income $2.7B $2.8B $2.6B $2.3B $2.7B
 
Net Interest Expenses $1B $905M $852M $1B $1.2B
EBT. Incl. Unusual Items $1.2B $1.4B $2.1B $3B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $90M $190M $498M $487M $318M
Net Income to Company $1.1B $1.2B $1.6B $2.5B $1.8B
 
Minority Interest in Earnings -$44M $153M $60M $3M --
Net Income to Common Excl Extra Items $1.1B $1.3B $1.7B $2.5B $1.8B
 
Basic EPS (Cont. Ops) $3.30 $3.86 $4.68 $7.22 $5.26
Diluted EPS (Cont. Ops) $3.29 $3.85 $4.67 $7.19 $5.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.2B $4.4B $5.2B $6.1B $5.5B
EBIT $2.3B $2.3B $3.1B $4B $3.3B
 
Revenue (Reported) $12.2B $13.7B $15.7B $14.7B $15.3B
Operating Income (Reported) $2.7B $2.8B $2.6B $2.3B $2.7B
Operating Income (Adjusted) $2.3B $2.3B $3.1B $4B $3.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $13.7B $15.7B $14.7B $15.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6B $8B $7.3B $7.1B --
Gross Profit $7.7B $7.7B $7.4B $8.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$537M $325M $1.7B $593M --
Operating Expenses $4.8B $5.1B $5.1B $5.4B --
Operating Income $2.8B $2.6B $2.3B $2.7B --
 
Net Interest Expenses $905M $852M $1B $1.2B --
EBT. Incl. Unusual Items $1.4B $2.1B $3B $2.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $190M $498M $487M $318M --
Net Income to Company $1.2B $1.6B $2.5B $1.8B --
 
Minority Interest in Earnings $153M $60M $3M -- --
Net Income to Common Excl Extra Items $1.3B $1.7B $2.5B $1.8B --
 
Basic EPS (Cont. Ops) $3.86 $4.68 $7.22 $5.26 --
Diluted EPS (Cont. Ops) $3.85 $4.67 $7.19 $5.24 --
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B --
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B --
 
EBITDA $4.4B $5.2B $6.1B $5.5B --
EBIT $2.3B $3.1B $4B $3.3B --
 
Revenue (Reported) $13.7B $15.7B $14.7B $15.3B --
Operating Income (Reported) $2.8B $2.6B $2.3B $2.7B --
Operating Income (Adjusted) $2.3B $3.1B $4B $3.3B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $992M $1.3B $1.2B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7B $1.9B $2.2B $2.4B $2.4B
Inventory $356M $437M $492M $469M $485M
Prepaid Expenses $271M $295M $264M $470M $445M
Other Current Assets $497M $439M $481M $406M $335M
Total Current Assets $5.3B $5.6B $13B $6.5B $6.7B
 
Property Plant And Equipment $47.4B $49.4B $47.3B $50.1B $52.7B
Long-Term Investments $1.8B $853M $841M $999M $1.1B
Goodwill $446M $439M $408M $408M $408M
Other Intangibles $1.5B $1.3B -- -- --
Other Long-Term Assets $285M $205M $182M $316M $365M
Total Assets $62.9B $63.1B $69.1B $66.3B $70.6B
 
Accounts Payable $1.5B $1.5B $2B $1.8B $1.7B
Accrued Expenses $257M $264M $269M $295M $326M
Current Portion Of Long-Term Debt $2B $440M $649M $250M --
Current Portion Of Capital Lease Obligations $96M $113M $103M $116M $118M
Other Current Liabilities $1.2B $1.2B $4.9B $1.3B $1.2B
Total Current Liabilities $7.4B $5.4B $11.3B $6.5B $6.4B
 
Long-Term Debt $20.4B $22.6B $20.1B $21.9B $24.7B
Capital Leases -- -- -- -- --
Total Liabilities $43.8B $42.8B $48.2B $45.2B $48.6B
 
Common Stock $36M $37M $37M $37M $37M
Other Common Equity Adj -$25M $5M $22M $22M $29M
Common Equity $18.8B $20B $20.7B $21.2B $22B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $218M $299M $202M -- --
Total Equity $19.1B $20.3B $20.9B $21.2B $22B
 
Total Liabilities and Equity $62.9B $63.1B $69.1B $66.3B $70.6B
Cash and Short Terms $1.3B $992M $1.3B $1.2B $1.3B
Total Debt $24.2B $24.5B $23.8B $24.5B $27.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $992M $1.3B $1.2B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7B $1.9B $2.2B $2.4B $2.4B
Inventory $356M $437M $492M $469M $485M
Prepaid Expenses $271M $295M $264M $470M $445M
Other Current Assets $497M $439M $481M $406M $335M
Total Current Assets $5.3B $5.6B $13B $6.5B $6.7B
 
Property Plant And Equipment $47.4B $49.4B $47.3B $50.1B $52.7B
Long-Term Investments $1.8B $853M $841M $999M $1.1B
Goodwill $446M $439M $408M $408M $408M
Other Intangibles $1.5B $1.3B -- -- --
Other Long-Term Assets $285M $205M $182M $316M $365M
Total Assets $62.9B $63.1B $69.1B $66.3B $70.6B
 
Accounts Payable $1.5B $1.5B $2B $1.8B $1.7B
Accrued Expenses $257M $264M $269M $295M $326M
Current Portion Of Long-Term Debt $2B $440M $649M $250M --
Current Portion Of Capital Lease Obligations $96M $113M $103M $116M $118M
Other Current Liabilities $1.2B $1.2B $4.9B $1.3B $1.2B
Total Current Liabilities $7.4B $5.4B $11.3B $6.5B $6.4B
 
Long-Term Debt $20.4B $22.6B $20.1B $21.9B $24.7B
Capital Leases -- -- -- -- --
Total Liabilities $43.8B $42.8B $48.2B $45.2B $48.6B
 
Common Stock $36M $37M $37M $37M $37M
Other Common Equity Adj -$25M $5M $22M $22M $29M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $218M $299M $202M -- --
Total Equity $19.1B $20.3B $20.9B $21.2B $22B
 
Total Liabilities and Equity $62.9B $63.1B $69.1B $66.3B $70.6B
Cash and Short Terms $1.3B $992M $1.3B $1.2B $1.3B
Total Debt $24.2B $24.5B $23.8B $24.5B $27.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $1.2B $1.6B $2.5B $1.8B
Depreciation & Amoritzation $1.9B $2B $2.1B $2B $2.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$744M -$674M -$399M -$218M -$245M
Change in Inventories -$4M -$82M -$111M $38M -$16M
Cash From Operations $2.2B $2.7B $3.9B $2.2B $3.6B
 
Capital Expenditures $3.9B $4B $4.2B $4.5B $4.8B
Cash Acquisitions -$27M $812M -- $3.9B --
Cash From Investing -$4.2B -$3.5B -$4.6B -$1B -$5.3B
 
Dividends Paid (Ex Special Dividend) -$975M -$1B -$1.1B -$1.1B -$1.1B
Special Dividend Paid
Long-Term Debt Issued $2.9B $2.8B $1.4B $2.3B $3.5B
Long-Term Debt Repaid -$518M -$2B -$406M -$1.5B -$477M
Repurchase of Common Stock -- -- -- -$1B --
Other Financing Activities -$63M $194M -$50M -$36M -$43M
Cash From Financing $2.2B $461M $1B -$1.5B $1.8B
 
Beginning Cash (CF) $1.2B $1.4B $1.1B $1.5B $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $219M -$290M $384M -$335M $138M
Ending Cash (CF) $1.4B $1.1B $1.5B $1.2B $1.3B
 
Levered Free Cash Flow -$1.7B -$1.2B -$233M -$2.3B -$1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $49M $186M $173M $334M $310M
Depreciation & Amoritzation $492M $521M $463M $525M $554M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$332M -$53M -$122M -$464M -$383M
Change in Inventories -$3M -$82M -$15M -$15M -$13M
Cash From Operations $830M $1B $1.3B $975M $1.3B
 
Capital Expenditures $1.1B $967M $1.1B $1.3B $1.2B
Cash Acquisitions -$3M $645M $48M -- --
Cash From Investing -$1.2B -$1B -$1.2B -$1.4B -$1.4B
 
Dividends Paid (Ex Special Dividend) -$244M -$262M -$277M -$267M -$276M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $825M $1.4B $1.8B $2B
Long-Term Debt Repaid -$55M -$56M -$23M -$1.4B -$477M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$27M -$17M -$22M -$27M -$18M
Cash From Financing $1.5B $957M $1.2B $1B $1.3B
 
Beginning Cash (CF) $314M $215M $241M $546M $102M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B $931M $1.3B $649M $1.2B
Ending Cash (CF) $1.4B $1.1B $1.5B $1.2B $1.3B
 
Levered Free Cash Flow -$319M $54M $203M -$281M $72M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $1.2B $1.6B $2.5B $1.8B
Depreciation & Amoritzation $1.9B $2B $2.1B $2B $2.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$744M -$674M -$399M -$218M -$245M
Change in Inventories -$4M -$82M -- $38M -$16M
Cash From Operations $2.2B $2.7B $3.9B $2.2B $3.6B
 
Capital Expenditures $3.9B $4B $4.2B $4.5B $4.8B
Cash Acquisitions -$27M $812M -- $3.9B --
Cash From Investing -$4.2B -$3.5B -$4.6B -$1B -$5.3B
 
Dividends Paid (Ex Special Dividend) -$975M -$1B -$1.1B -$1.1B -$1.1B
Special Dividend Paid
Long-Term Debt Issued $2.9B $2.8B $1.4B $2.3B $3.5B
Long-Term Debt Repaid -$518M -$2B -$406M -$1.5B -$477M
Repurchase of Common Stock -- -- -- -$1B --
Other Financing Activities -$63M $194M -$50M -$36M -$43M
Cash From Financing $2.2B $461M $1B -$1.5B $1.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $219M -$290M $384M -$335M $138M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.7B -$1.2B -$233M -$2.3B -$1.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.2B $1.6B $2.5B $1.8B --
Depreciation & Amoritzation $2B $2.1B $2B $2.2B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$674M -$399M -$218M -$245M --
Change in Inventories -$82M -$111M $38M -$16M --
Cash From Operations $2.7B $3.9B $2.2B $3.6B --
 
Capital Expenditures $4B $4.2B $4.5B $4.8B --
Cash Acquisitions $812M -- $3.9B -- --
Cash From Investing -$3.5B -$4.6B -$1B -$5.3B --
 
Dividends Paid (Ex Special Dividend) -$1B -$1.1B -$1.1B -$1.1B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.8B $1.4B $2.3B $3.5B --
Long-Term Debt Repaid -$2B -$406M -$1.5B -$477M --
Repurchase of Common Stock -- -- -$1B -- --
Other Financing Activities $194M -$50M -$36M -$43M --
Cash From Financing $461M $1B -$1.5B $1.8B --
 
Beginning Cash (CF) $3B $2.8B $4.8B $3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$290M $384M -$335M $138M --
Ending Cash (CF) $2.7B $3.2B $4.5B $3.1B --
 
Levered Free Cash Flow -$1.2B -$233M -$2.3B -$1.2B --

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

GET BETTER TRADE IDEAS

Popular

Is it Too Late to Buy United Airlines Stock?
Is it Too Late to Buy United Airlines Stock?

United Airlines (NASDAQ:UAL) has thoroughly outpaced the broader stock market…

3 Smartest Dividend Stocks to Buy Now
3 Smartest Dividend Stocks to Buy Now

When the market entered a correction in February and March,…

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

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

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Buy
80
CORT alert for Apr 1

Corcept Therapeutics [CORT] is down 19.56% over the past day.

Sell
16
PCVX alert for Apr 1

Vaxcyte [PCVX] is down 14.62% over the past day.

Buy
74
COOP alert for Apr 1

Mr. Cooper Group [COOP] is up 4.63% over the past day.

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

Show me the best stock