Financhill
Buy
65

EPD Quote, Financials, Valuation and Earnings

Last price:
$32.01
Seasonality move :
4.17%
Day range:
$31.78 - $32.17
52-week range:
$27.77 - $34.53
Dividend yield:
6.74%
P/E ratio:
12.13x
P/S ratio:
1.34x
P/B ratio:
2.37x
Volume:
3.1M
Avg. volume:
3.7M
1-year change:
3.39%
Market cap:
$69.3B
Revenue:
$55.7B
EPS (TTM):
$2.64
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $26.7B $41.6B $58B $49.4B $55.7B
Revenue Growth (YoY) -18% 55.85% 39.46% -14.78% 12.71%
 
Cost of Revenues $21.6B $34.8B $51.5B $43B $48.9B
Gross Profit $5.1B $6.7B $6.5B $6.4B $6.8B
Gross Profit Margin 19.07% 16.24% 11.16% 13% 12.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $219.6M $209.3M $241M $231M $244M
Other Inc / (Exp) $427M $583M $487M $476M $410M
Operating Expenses $109.2M $216.3M $241M $231M $244M
Operating Income $5B $6.5B $6.2B $6.2B $6.5B
 
Net Interest Expenses $1.2B $1.2B $1.2B $1.3B $1.4B
EBT. Incl. Unusual Items $3.8B $4.8B $5.7B $5.7B $6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$124.3M $70M $82M $44M $65M
Net Income to Company $3.9B $4.8B $5.6B $5.7B $6B
 
Minority Interest in Earnings $110.1M $117.6M $125M $125M $69M
Net Income to Common Excl Extra Items $3.9B $4.7B $5.6B $5.6B $5.9B
 
Basic EPS (Cont. Ops) $1.71 $2.11 $2.50 $2.52 $2.69
Diluted EPS (Cont. Ops) $1.70 $2.09 $2.47 $2.50 $2.66
Weighted Average Basic Share $2.2B $2.2B $2.2B $2.2B $2.2B
Weighted Average Diluted Share $2.2B $2.2B $2.2B $2.2B $2.2B
 
EBITDA $7.1B $8.4B $8.3B $8.3B $9.1B
EBIT $5B $6.5B $6.2B $6.2B $6.5B
 
Revenue (Reported) $26.7B $41.6B $58B $49.4B $55.7B
Operating Income (Reported) $5B $6.5B $6.2B $6.2B $6.5B
Operating Income (Adjusted) $5B $6.5B $6.2B $6.2B $6.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.9B $15.5B $12.1B $13.7B $12B
Revenue Growth (YoY) 56.97% 42.19% -21.95% 13.51% -12.4%
 
Cost of Revenues $9.3B $13.8B $10.4B $12B $10.3B
Gross Profit $1.6B $1.6B $1.6B $1.7B $1.7B
Gross Profit Margin 14.47% 10.48% 13.67% 12.42% 13.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47.3M $55M $59M $61M $61M
Other Inc / (Exp) $137M $115M $122M $99M --
Operating Expenses $23.7M $21M $59M $61M $61M
Operating Income $1.5B $1.6B $1.6B $1.6B $1.6B
 
Net Interest Expenses $305.6M $308M $330M $345M $356M
EBT. Incl. Unusual Items $1.2B $1.4B $1.4B $1.5B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.1M $18M $22M $19M -$13M
Net Income to Company $1.2B $1.4B $1.4B $1.4B $1.4B
 
Minority Interest in Earnings $28.3M $31M $31M $14M $17M
Net Income to Common Excl Extra Items $1.2B $1.4B $1.3B $1.4B $1.3B
 
Basic EPS (Cont. Ops) $0.52 $0.62 $0.60 $0.65 $0.61
Diluted EPS (Cont. Ops) $0.52 $0.62 $0.60 $0.65 $0.61
Weighted Average Basic Share $2.2B $2.2B $2.2B $2.2B $2.2B
Weighted Average Diluted Share $2.2B $2.2B $2.2B $2.2B $2.2B
 
EBITDA $2.1B $2.2B $2.2B $2.3B $2.3B
EBIT $1.5B $1.6B $1.6B $1.6B $1.6B
 
Revenue (Reported) $10.9B $15.5B $12.1B $13.7B $12B
Operating Income (Reported) $1.5B $1.6B $1.6B $1.6B $1.6B
Operating Income (Adjusted) $1.5B $1.6B $1.6B $1.6B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $37B $56.2B $48.5B $56.1B $52.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $30.5B $49.5B $42.3B $49.4B $45.8B
Gross Profit $6.5B $6.7B $6.2B $6.7B $6.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $211.9M $233.2M $234M $243M $249M
Other Inc / (Exp) $537.7M $477M $507M $417M --
Operating Expenses $108.5M $127M $234M $243M $249M
Operating Income $6.4B $6.5B $6B $6.5B $6.4B
 
Net Interest Expenses $1.2B $1.2B $1.3B $1.3B $1.4B
EBT. Incl. Unusual Items $4.1B $5.3B $5.6B $6B $5.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $71.6M $66.7M $73M $54M $37M
Net Income to Company $4.1B $5.2B $5.5B $5.9B $5.8B
 
Minority Interest in Earnings $110M $128.3M $123M $90M $60M
Net Income to Common Excl Extra Items $4B $5.2B $5.5B $5.9B $5.8B
 
Basic EPS (Cont. Ops) $1.79 $2.32 $2.46 $2.68 $2.65
Diluted EPS (Cont. Ops) $1.79 $2.31 $2.45 $2.67 $2.64
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $8.5B $8.7B $8.2B $8.9B $9.1B
EBIT $6.4B $6.5B $6B $6.5B $6.4B
 
Revenue (Reported) $37B $56.2B $48.5B $56.1B $52.5B
Operating Income (Reported) $6.4B $6.5B $6B $6.5B $6.4B
Operating Income (Adjusted) $6.4B $6.5B $6B $6.5B $6.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $29.9B $44.5B $35.1B $41.8B $38.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24.9B $39.6B $30.3B $36.7B $33.6B
Gross Profit $5.1B $4.9B $4.8B $5.1B $5.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $155.1M $179M $172M $184M $189M
Other Inc / (Exp) $447M $341M $361M $302M $188M
Operating Expenses $78.3M $73M $172M $184M $189M
Operating Income $5B $4.9B $4.6B $5B $4.9B
 
Net Interest Expenses $925.7M $922M $947M $1B $1B
EBT. Incl. Unusual Items $3.7B $4.2B $4.1B $4.4B $4.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57.3M $54M $45M $55M $27M
Net Income to Company $3.7B $4.2B $4.1B $4.3B $4.2B
 
Minority Interest in Earnings $82.3M $93M $91M $56M $47M
Net Income to Common Excl Extra Items $3.7B $4.1B $4B $4.3B $4.2B
 
Basic EPS (Cont. Ops) $1.64 $1.85 $1.81 $1.95 $1.90
Diluted EPS (Cont. Ops) $1.64 $1.85 $1.80 $1.95 $1.90
Weighted Average Basic Share $6.6B $6.5B $6.5B $6.5B $6.5B
Weighted Average Diluted Share $6.6B $6.6B $6.6B $6.6B $6.6B
 
EBITDA $6.6B $6.6B $6.4B $6.8B $6.9B
EBIT $5B $4.9B $4.6B $5B $4.9B
 
Revenue (Reported) $29.9B $44.5B $35.1B $41.8B $38.7B
Operating Income (Reported) $5B $4.9B $4.6B $5B $4.9B
Operating Income (Adjusted) $5B $4.9B $4.6B $5B $4.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.4B $3.2B $675M $667M $1.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.8B $7B $7B $7.8B $9.2B
Inventory $3.3B $2.7B $2.6B $3.4B $4B
Prepaid Expenses $411M -- -- -- --
Other Current Assets -- $399M $394M $457M $566M
Total Current Assets $9.9B $13.3B $10.6B $12.2B $15.1B
 
Property Plant And Equipment $42.2B $42.4B $44.8B $46.2B $49.5B
Long-Term Investments $2.7B $2.4B $2.4B $2.4B $2.3B
Goodwill $5.4B $5.4B $5.6B $5.6B $5.7B
Other Intangibles $3.3B $3.2B $4B $3.8B $4B
Other Long-Term Assets $1.1B $1.1B $1.2B $1.2B $997M
Total Assets $64.1B $67.5B $68.1B $71B $77.2B
 
Accounts Payable $854.1M $798.6M $975M $1.4B $1.4B
Accrued Expenses $455.6M $453M $426M $455M $536M
Current Portion Of Long-Term Debt $1.3B $1.4B $1.7B $1.3B $1.2B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $957.9M $880M $1.1B $1.1B $1.3B
Total Current Liabilities $9B $11.6B $12.3B $13.1B $15.2B
 
Long-Term Debt $28.9B $28.5B $26.9B $27.8B $31.2B
Capital Leases -- -- -- -- --
Total Liabilities $38.7B $41.1B $40.4B $42.3B $47.6B
 
Common Stock $25.8B $26.3B $27.6B $28.7B $29.8B
Other Common Equity Adj -- -- -- -- --
Common Equity $24.3B $25.3B $26.6B $27.7B $28.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $1.1B $1.1B $1.1B $857M
Total Equity $25.4B $26.4B $27.7B $28.8B $29.6B
 
Total Liabilities and Equity $64.1B $67.5B $68.1B $71B $77.2B
Cash and Short Terms $1.4B $3.2B $675M $667M $1.4B
Total Debt $30.2B $29.9B $28.7B $29.1B $32.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $3.1B $741M $723M $2.3B $884M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.3B $6.7B $6.9B $8.2B $7.5B
Inventory $3.1B $3.2B $3.3B $3.3B $4.2B
Prepaid Expenses $557M $435M -- -- --
Other Current Assets -- -- $436M $565M --
Total Current Assets $12.8B $11.1B $11.4B $14.4B $13.2B
 
Property Plant And Equipment $42.6B $44.5B $45.7B $48.5B $51.9B
Long-Term Investments $2.5B $2.4B $2.5B $2.4B $2.2B
Goodwill $5.4B $5.6B $5.6B $5.6B --
Other Intangibles $3.2B $4B $3.8B $3.6B --
Other Long-Term Assets $1.2B $1.2B $1.3B $1.1B --
Total Assets $67.3B $68.4B $69.8B $75.1B $77.9B
 
Accounts Payable $832.8M $909M $1.1B $1.3B $1.5B
Accrued Expenses $225.2M $219M $237M $270M --
Current Portion Of Long-Term Debt $1.4B $2.7B $1.5B $1.1B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.4B $1.1B $1.2B $1.4B --
Total Current Liabilities $11.9B $12.9B $12.5B $13.4B $15.1B
 
Long-Term Debt $28.5B $26.9B $27.8B $31.2B $31.5B
Capital Leases -- -- -- -- --
Total Liabilities $41.3B $41B $41.6B $46B $47.8B
 
Common Stock $26.4B $27.3B $28.2B $29.3B $30.2B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $1.1B $1.1B $809M $841M
Total Equity $26B $27.4B $28.2B $29.2B $30.1B
 
Total Liabilities and Equity $67.3B $68.4B $69.8B $75.1B $77.9B
Cash and Short Terms $3.1B $741M $723M $2.3B $884M
Total Debt $29.9B $29.6B $29.3B $32.3B $34B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.9B $4.8B $5.6B $5.7B $6B
Depreciation & Amoritzation $2.1B $1.9B $2B $2.1B $2.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $299.4M -$2.4B $118M -$806M -$1.5B
Change in Inventories -$1.4B $867.3M $131M -$714M -$598M
Cash From Operations $6.1B $8.6B $8.1B $7.6B $8.2B
 
Capital Expenditures $3.3B $2.2B $2B $3.3B $4.5B
Cash Acquisitions -- -- $3.2B -- $1.3B
Cash From Investing -$3.3B -$2.2B -$5.1B -$3.2B -$5.9B
 
Dividends Paid (Ex Special Dividend) $3.9B $3.9B $4.1B $4.3B $4.5B
Special Dividend Paid
Long-Term Debt Issued $6.7B $11.2B $96.1B $89.9B $53.7B
Long-Term Debt Repaid -$4.4B -$11.5B -$97.4B -$89.4B -$50.5B
Repurchase of Common Stock $186.3M $213.9M $250M $188M $219M
Other Financing Activities -$242M -$94M -$244M -$221M -$602M
Cash From Financing -$2B -$4.6B -$5.8B -$4.3B -$1.8B
 
Beginning Cash (CF) $1.2B $3B $206M $320M $838M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $748.1M $1.8B -$2.8B $114M $518M
Ending Cash (CF) $1.9B $4.8B -$2.6B $434M $1.4B
 
Levered Free Cash Flow $2.8B $6.3B $6.2B $4.3B $3.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.2B $1.4B $1.4B $1.4B $1.4B
Depreciation & Amoritzation $537.2M $561M $600M $628M $669M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$848.3M $1.7B -$797M $446M $46M
Change in Inventories $276.7M -$8M -$828M $43M -$157M
Cash From Operations $2.4B $1.1B $1.7B $2.1B $1.8B
 
Capital Expenditures $504.5M $472M $821M $1.2B $2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$497.1M -$468M -$825M -$1.2B -$2B
 
Dividends Paid (Ex Special Dividend) $983.5M $1B $1.1B $1.1B $1.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B $22.4B $29.1B $14.2B --
Long-Term Debt Repaid -$370M -$22B -$28.8B -$12.6B --
Repurchase of Common Stock $74.9M $72M -- $76M $80M
Other Financing Activities -$65M -$58M -$43M -$55M --
Cash From Financing -$130.4M -$751M -$863M $319M -$467M
 
Beginning Cash (CF) $2.4B $255M $314M $1.7B $432M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7B -$142M $37M $1.2B -$664M
Ending Cash (CF) $4.1B $113M $351M $2.9B -$232M
 
Levered Free Cash Flow $1.9B $605M $904M $923M -$199M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.1B $5.2B $5.5B $5.9B $5.8B
Depreciation & Amoritzation $2.1B $2B $2.1B $2.3B $2.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.4B -$527.6M -$198M -$1.3B $701M
Change in Inventories $163M -$127.9M -$160M $84M -$731M
Cash From Operations $8.1B $7.5B $8B $8.2B $8.5B
 
Capital Expenditures $2.4B $1.6B $3B $4.5B $5.4B
Cash Acquisitions -- $3.2B -- $400M $949M
Cash From Investing -$2.4B -$4.8B -$2.9B -$4.9B -$6.3B
 
Dividends Paid (Ex Special Dividend) $3.9B $4B $4.2B $4.5B $4.6B
Special Dividend Paid
Long-Term Debt Issued $11.2B $64.5B $89.3B $84.7B --
Long-Term Debt Repaid -$11.5B -$64.8B -$89.6B -$81.7B --
Repurchase of Common Stock $101.3M $232.1M $235M $252M $313M
Other Financing Activities -$127.1M -$199M -$234M -$656M --
Cash From Financing -$4.5B -$4.8B -$5B -$2B -$3.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$2.1B $59M $1.4B -$1.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5.7B $5.9B $5B $3.7B $3.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.7B $4.2B $4.1B $4.3B $4.2B
Depreciation & Amoritzation $1.6B $1.7B $1.7B $1.9B $2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.5B $356M $40M -$424M $1.7B
Change in Inventories $520.2M -$475M -$766M $32M -$101M
Cash From Operations $6.4B $5.4B $5.2B $5.8B $6.2B
 
Capital Expenditures $1.8B $1.2B $2.3B $3.5B $4.3B
Cash Acquisitions -- $3.2B -- $400M --
Cash From Investing -$1.8B -$4.4B -$2.3B -$3.9B -$4.3B
 
Dividends Paid (Ex Special Dividend) $2.9B $3.1B $3.2B $3.4B $3.5B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $11.2B $64.5B $57.7B $52.5B $49.6B
Long-Term Debt Repaid -$11.5B -$64.8B -$57.1B -$49.3B -$48.7B
Repurchase of Common Stock $88.8M $107M $92M $156M $250M
Other Financing Activities -$96M -$201M -$191M -$626M -$152M
Cash From Financing -$3.5B -$3.7B -$2.9B -$571M -$2.3B
 
Beginning Cash (CF) $3.3B $1.1B $867M $2.5B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$2.7B $108M $1.4B -$406M
Ending Cash (CF) $4.5B -$1.6B $975M $3.8B $1.6B
 
Levered Free Cash Flow $4.6B $4.2B $3B $2.3B $1.9B

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 23

Applied Optoelectronics, Inc. [AAOI] is up 4.05% over the past day.

Buy
52
ABVX alert for Dec 23

Abivax SA [ABVX] is up 0.41% over the past day.

Buy
60
ZBIO alert for Dec 23

Zenas BioPharma, Inc. [ZBIO] is up 1.02% over the past day.

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

Show me the best stock