Financhill
Sell
42

ED Quote, Financials, Valuation and Earnings

Last price:
$88.98
Seasonality move :
1.09%
Day range:
$87.72 - $89.17
52-week range:
$85.85 - $107.75
Dividend yield:
3.77%
P/E ratio:
16.54x
P/S ratio:
2.03x
P/B ratio:
1.39x
Volume:
2.9M
Avg. volume:
2.2M
1-year change:
-5.9%
Market cap:
$30.5B
Revenue:
$14.7B
EPS (TTM):
$5.32
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $12.6B $12.2B $13.7B $15.7B $14.7B
Revenue Growth (YoY) 1.92% -2.61% 11.68% 14.58% -6.43%
 
Cost of Revenues $5.8B $5.1B $6B $8B $7.3B
Gross Profit $6.8B $7.1B $7.7B $7.7B $7.4B
Gross Profit Margin 53.81% 58.38% 56.07% 49.04% 50.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $51M -$401M -$538M $326M $1.7B
Operating Expenses $4.1B $4.5B $4.8B $5.1B $5.1B
Operating Income $2.7B $2.7B $2.8B $2.6B $2.3B
 
Net Interest Expenses $991M $1B $905M $852M $1B
EBT. Incl. Unusual Items $1.7B $1.2B $1.4B $2.1B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $296M $90M $190M $498M $487M
Net Income to Company $1.4B $1.1B $1.2B $1.6B $2.5B
 
Minority Interest in Earnings -$97M -$43M $153M $60M $3M
Net Income to Common Excl Extra Items $1.3B $1.1B $1.3B $1.7B $2.5B
 
Basic EPS (Cont. Ops) $4.09 $3.29 $3.86 $4.68 $7.25
Diluted EPS (Cont. Ops) $4.08 $3.28 $3.85 $4.66 $7.21
Weighted Average Basic Share $328.5M $334.8M $348.4M $354.5M $347.7M
Weighted Average Diluted Share $329.5M $335.7M $349.4M $355.8M $349.3M
 
EBITDA $4.4B $4.2B $4.3B $5.1B $6.1B
EBIT $2.7B $2.3B $2.3B $3B $4B
 
Revenue (Reported) $12.6B $12.2B $13.7B $15.7B $14.7B
Operating Income (Reported) $2.7B $2.7B $2.8B $2.6B $2.3B
Operating Income (Adjusted) $2.7B $2.3B $2.3B $3B $4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.3B $3.6B $4.2B $3.9B $4.1B
Revenue Growth (YoY) -0.95% 8.4% 15.28% -7.04% 5.68%
 
Cost of Revenues $1.3B $1.5B $2B $1.8B $1.8B
Gross Profit $2B $2.1B $2.2B $2B $2.3B
Gross Profit Margin 60.46% 57.82% 52.61% 52.58% 55.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$13M -$22M $89M $206M $165M
Operating Expenses $1.2B $1.2B $1.3B $1.3B $1.4B
Operating Income $860M $850M $889M $723M $862M
 
Net Interest Expenses $226M $232M $199M $259M $306M
EBT. Incl. Unusual Items $621M $596M $779M $670M $721M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $119M $127M $160M $144M $133M
Net Income to Company $501M $469M $619M $527M $588M
 
Minority Interest in Earnings -$9M $69M -$6M -- --
Net Income to Common Excl Extra Items $493M $538M $613M $526M $588M
 
Basic EPS (Cont. Ops) $1.47 $1.52 $1.73 $1.53 $1.70
Diluted EPS (Cont. Ops) $1.47 $1.52 $1.72 $1.52 $1.69
Weighted Average Basic Share $334.5M $353.4M $354.6M $345M $346.2M
Weighted Average Diluted Share $335.4M $354.1M $355.9M $346.5M $347.5M
 
EBITDA $1.3B $1.3B $1.5B $1.4B $1.6B
EBIT $847M $830M $978M $929M $1B
 
Revenue (Reported) $3.3B $3.6B $4.2B $3.9B $4.1B
Operating Income (Reported) $860M $850M $889M $723M $862M
Operating Income (Adjusted) $847M $830M $978M $929M $1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12.2B $13.2B $15.1B $15.3B $15B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.1B $5.8B $7.2B $7.8B $7B
Gross Profit $7.1B $7.4B $7.8B $7.4B $8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$53M -$587M -$11M $1.5B $695M
Operating Expenses $4.4B $4.8B $5.1B $5B $5.3B
Operating Income $2.7B $2.6B $2.8B $2.4B $2.7B
 
Net Interest Expenses $1B $891M $822M $1B $1.1B
EBT. Incl. Unusual Items $1.6B $1.2B $1.9B $2.9B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $236M $101M $326M $584M $378M
Net Income to Company $1.4B $1.1B $1.6B $2.4B $1.8B
 
Minority Interest in Earnings -$56M $109M $81M $20M --
Net Income to Common Excl Extra Items $1.4B $1.2B $1.7B $2.4B $1.8B
 
Basic EPS (Cont. Ops) $4.06 $3.36 $4.78 $6.77 $5.34
Diluted EPS (Cont. Ops) $4.04 $3.35 $4.77 $6.75 $5.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.5B $4.1B $5B $6B $5.5B
EBIT $2.7B $2.1B $2.8B $4.1B $3.4B
 
Revenue (Reported) $12.2B $13.2B $15.1B $15.3B $15B
Operating Income (Reported) $2.7B $2.6B $2.8B $2.4B $2.7B
Operating Income (Adjusted) $2.7B $2.1B $2.8B $4.1B $3.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.3B $10.3B $11.6B $11.2B $11.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.8B $4.5B $5.7B $5.6B $5.3B
Gross Profit $5.5B $5.7B $5.9B $5.7B $6.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$73M -$258M $268M $1.5B $477M
Operating Expenses $3.3B $3.6B $3.8B $3.8B $4B
Operating Income $2.1B $2.1B $2.1B $1.9B $2.2B
 
Net Interest Expenses $795M $669M $586M $757M $883M
EBT. Incl. Unusual Items $1.3B $1.2B $1.8B $2.6B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $183M $194M $330M $416M $307M
Net Income to Company $1.1B $1B $1.4B $2.2B $1.5B
 
Minority Interest in Earnings -$38M $115M $43M $3M --
Net Income to Common Excl Extra Items $1.1B $1.1B $1.5B $2.2B $1.5B
 
Basic EPS (Cont. Ops) $3.17 $3.23 $4.15 $6.24 $4.36
Diluted EPS (Cont. Ops) $3.16 $3.22 $4.14 $6.22 $4.35
Weighted Average Basic Share $1B $1B $1.1B $1B $1B
Weighted Average Diluted Share $1B $1B $1.1B $1B $1B
 
EBITDA $3.5B $3.4B $4B $4.9B $4.3B
EBIT $2.1B $1.9B $2.4B $3.4B $2.7B
 
Revenue (Reported) $9.3B $10.3B $11.6B $11.2B $11.6B
Operating Income (Reported) $2.1B $2.1B $2.1B $1.9B $2.2B
Operating Income (Adjusted) $2.1B $1.9B $2.4B $3.4B $2.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $981M $1.3B $992M $1.3B $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.7B $1.9B $2.2B $2.4B
Inventory $352M $356M $437M $492M $469M
Prepaid Expenses $260M $271M $295M $264M $470M
Other Current Assets $328M $497M $439M $481M $405M
Total Current Assets $4.3B $5.3B $5.6B $13B $6.5B
 
Property Plant And Equipment $44.7B $47.4B $49.4B $47.3B $50.1B
Long-Term Investments $2.1B $1.8B $853M $841M $999M
Goodwill $446M $446M $439M $408M $408M
Other Intangibles $1.6B $1.5B $1.3B -- --
Other Long-Term Assets -- $285M $205M $182M $316M
Total Assets $58.1B $62.9B $63.1B $69.1B $66.3B
 
Accounts Payable $1.2B $1.5B $1.5B $2B $1.8B
Accrued Expenses $255M $257M $264M $269M $295M
Current Portion Of Long-Term Debt $1.4B $2B $440M $649M $250M
Current Portion Of Capital Lease Obligations $65M $96M $113M $103M $116M
Other Current Liabilities $1.2B $1.2B $1.2B $4.9B $1.3B
Total Current Liabilities $6.3B $7.4B $5.4B $11.3B $6.5B
 
Long-Term Debt $18.5B $20.4B $22.6B $20.1B $21.9B
Capital Leases -- -- -- -- --
Total Liabilities $39.9B $43.8B $42.8B $48.2B $45.2B
 
Common Stock $35M $36M $37M $37M $37M
Other Common Equity Adj -$19M -$25M $5M $22M $22M
Common Equity $18B $18.8B $20B $20.7B $21.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $191M $218M $299M $202M --
Total Equity $18.2B $19.1B $20.3B $20.9B $21.2B
 
Total Liabilities and Equity $58.1B $62.9B $63.1B $69.1B $66.3B
Cash and Short Terms $981M $1.3B $992M $1.3B $1.2B
Total Debt $21.7B $24.2B $24.5B $23.8B $24.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $153M $66M $78M $539M $93M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5B $1.9B $2.1B $2B $2.6B
Inventory $353M $405M $533M $455M $472M
Prepaid Expenses $777M $847M $913M $1.1B $1.4B
Other Current Assets $374M $577M $570M $299M $363M
Total Current Assets $4.2B $5.1B $5.7B $5.9B $6.1B
 
Property Plant And Equipment $46.4B $48.8B $51.2B $49.1B $51.9B
Long-Term Investments $2.1B $1.1B $805M $933M $1.1B
Goodwill $446M $446M $439M $408M $408M
Other Intangibles $1.5B $1.3B $1.2B -- --
Other Long-Term Assets -- -- -- $301M $387M
Total Assets $59.6B $62.9B $65.8B $64.4B $68.6B
 
Accounts Payable $1.3B $1.4B $1.6B $1.3B $1.5B
Accrued Expenses $365M $386M $394M $407M $462M
Current Portion Of Long-Term Debt $2B $439M $323M $650M $250M
Current Portion Of Capital Lease Obligations $90M $113M $131M $114M $116M
Other Current Liabilities $1.2B $1.5B $1.5B $1.2B $1.2B
Total Current Liabilities $7.2B $5.3B $6.9B $6.1B $6B
 
Long-Term Debt $19.2B $21.8B $22.4B $20.7B $23.4B
Capital Leases -- -- -- -- --
Total Liabilities $40.9B $42.6B $44.8B $43.3B $46.7B
 
Common Stock $35M $37M $37M $37M $38M
Other Common Equity Adj -$12M -$17M $11M $25M $18M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $217M $340M $228M -- --
Total Equity $18.7B $20.4B $21B $21.1B $21.9B
 
Total Liabilities and Equity $59.6B $62.9B $65.8B $64.4B $68.6B
Cash and Short Terms $153M $66M $78M $539M $93M
Total Debt $23B $23.3B $25.2B $23.2B $25.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.4B $1.1B $1.2B $1.6B $2.5B
Depreciation & Amoritzation $1.7B $1.9B $2B $2.1B $2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $30M -$744M -$674M -$376M -$221M
Change in Inventories $6M -$4M -$82M -$111M $38M
Cash From Operations $3.1B $2.2B $2.7B $3.9B $2.2B
 
Capital Expenditures $3.5B $3.9B $4B $4.2B $4.5B
Cash Acquisitions -$215M -$27M $812M -- $3.9B
Cash From Investing -$3.8B -$4.2B -$3.5B -$4.6B -$1B
 
Dividends Paid (Ex Special Dividend) -$924M -$975M -$1B -$1.1B -$1.1B
Special Dividend Paid
Long-Term Debt Issued $3B $2.9B $2.8B $800M $2.1B
Long-Term Debt Repaid -$1.2B -$518M -$2B -$406M -$710M
Repurchase of Common Stock -- -- -- -- -$1B
Other Financing Activities -$44M -$63M $194M -$50M -$36M
Cash From Financing $859M $2.2B $461M $1B -$1.5B
 
Beginning Cash (CF) $1B $1.2B $1.4B $1.1B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $211M $219M -$290M $384M -$335M
Ending Cash (CF) $1.2B $1.4B $1.1B $1.5B $1.2B
 
Levered Free Cash Flow -$352M -$1.7B -$1.2B -$233M -$2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $501M $469M $619M $527M $588M
Depreciation & Amoritzation $482M $511M $525M $512M $550M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$208M -$353M $35M -$260M $78M
Change in Inventories -$17M $5M -$84M -$21M -$21M
Cash From Operations $188M $319M $661M $17M $392M
 
Capital Expenditures $974M $975M $1.1B $1B $1.1B
Cash Acquisitions -$9M -- -$23M -- --
Cash From Investing -$1.1B -$437M -$1.2B -$1.1B -$1.3B
 
Dividends Paid (Ex Special Dividend) -$244M -$261M -$268M -$267M -$275M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $75M $105M -- -- $125M
Long-Term Debt Repaid -$21M -$22M -$14M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$8M $152M -$11M -$1M -$2M
Cash From Financing -$167M -$845M -$432M -$327M -$530M
 
Beginning Cash (CF) $1.3B $1.2B $1.2B $2B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1B -$963M -$999M -$1.4B -$1.4B
Ending Cash (CF) $314M $215M $241M $546M $102M
 
Levered Free Cash Flow -$786M -$656M -$457M -$984M -$745M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.4B $1.1B $1.6B $2.4B $1.8B
Depreciation & Amoritzation $1.9B $2B $2.1B $2B $2.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$441M -$953M -$330M $147M -$329M
Change in Inventories $5M -$3M -- $38M -$18M
Cash From Operations $2.5B $2.5B $3.6B $2.5B $3.3B
 
Capital Expenditures $3.7B $4.1B $4B $4.4B $4.8B
Cash Acquisitions -$80M $164M $597M $4B --
Cash From Investing -$3.9B -$3.7B -$4.4B -$867M -$5.2B
 
Dividends Paid (Ex Special Dividend) -$965M -$1B -$1.1B -$1.1B -$1.1B
Special Dividend Paid
Long-Term Debt Issued $2.7B $3.2B $825M $1.3B $3.1B
Long-Term Debt Repaid -$956M -$2B -$439M -$83M -$650M
Repurchase of Common Stock -- -- -- -$1B --
Other Financing Activities -$55M $184M -$45M -$31M -$52M
Cash From Financing $1.4B $1B $780M -$1.3B $1.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $61M -$99M $26M $305M -$444M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.1B -$1.6B -$382M -$1.9B -$1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.1B $1B $1.4B $2.2B $1.5B
Depreciation & Amoritzation $1.4B $1.5B $1.6B $1.5B $1.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$412M -$621M -$277M $246M $138M
Change in Inventories -$1M -- -$96M $53M -$3M
Cash From Operations $1.4B $1.7B $2.6B $1.2B $2.3B
 
Capital Expenditures $2.8B $3B $3.1B $3.2B $3.5B
Cash Acquisitions -$24M $167M -$48M $3.9B --
Cash From Investing -$3B -$2.4B -$3.3B $352M -$3.9B
 
Dividends Paid (Ex Special Dividend) -$731M -$768M -$812M -$829M -$824M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.7B $2B -- $500M $1.5B
Long-Term Debt Repaid -$463M -$1.9B -$383M -$60M --
Repurchase of Common Stock -- -- -- -$1B --
Other Financing Activities -$36M $211M -$28M -$9M -$25M
Cash From Financing $713M -$496M -$177M -$2.5B $492M
 
Beginning Cash (CF) $4.1B $2.8B $2.6B $4.3B $2.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$903M -$1.2B -$905M -$984M -$1.1B
Ending Cash (CF) $3.2B $1.6B $1.7B $3.3B $1.8B
 
Levered Free Cash Flow -$1.4B -$1.3B -$436M -$2.1B -$1.2B

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

GET BETTER TRADE IDEAS

Popular

Disney vs Estée Lauder Stock, Which Is Best?
Disney vs Estée Lauder Stock, Which Is Best?

Inflation has eaten away at a lot of the money…

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is down 0.23% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 4.97% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 8.78% over the past day.

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

Show me the best stock