Financhill
Sell
42

EL Quote, Financials, Valuation and Earnings

Last price:
$96.65
Seasonality move :
2.89%
Day range:
$90.81 - $106.22
52-week range:
$48.37 - $121.64
Dividend yield:
1.45%
P/E ratio:
124.05x
P/S ratio:
2.39x
P/B ratio:
8.95x
Volume:
18.4M
Avg. volume:
3.7M
1-year change:
46.59%
Market cap:
$34.8B
Revenue:
$14.3B
EPS (TTM):
-$0.50
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $16.3B $17.7B $15.9B $15.6B $14.3B
Revenue Growth (YoY) 13.97% 9.15% -10.5% -2% -8.17%
 
Cost of Revenues $3.8B $4.3B $4.6B $4.4B $3.7B
Gross Profit $12.4B $13.4B $11.3B $11.1B $10.6B
Gross Profit Margin 76.51% 75.74% 71.27% 71.57% 73.89%
 
R&D Expenses $243M $307M $344M $360M $316M
Selling, General & Admin $9.4B $9.9B $9.6B $9.6B $9.5B
Other Inc / (Exp) $443M -$371M -$250M -$580M --
Operating Expenses $9.3B $9.9B $9.7B $9.8B $9.4B
Operating Income $3.1B $3.6B $1.6B $1.3B $1.1B
 
Net Interest Expenses $171M $36M $220M $383M $404M
EBT. Incl. Unusual Items $3.3B $3B $1.4B $772M -$1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $456M $628M $387M $363M $93M
Net Income to Company $2.9B $2.4B $1B $409M -$1.1B
 
Minority Interest in Earnings $5M $18M $4M $19M --
Net Income to Common Excl Extra Items $2.9B $2.4B $1B $409M -$1.1B
 
Basic EPS (Cont. Ops) $7.91 $6.64 $2.81 $1.09 -$3.15
Diluted EPS (Cont. Ops) $7.79 $6.55 $2.79 $1.08 -$3.15
Weighted Average Basic Share $362.9M $360M $357.9M $359M $360.1M
Weighted Average Diluted Share $368.2M $364.9M $360.9M $360.8M $360.1M
 
EBITDA $3.8B $4.3B $2.4B $2.1B $1.9B
EBIT $3.1B $3.6B $1.6B $1.3B $1.1B
 
Revenue (Reported) $16.3B $17.7B $15.9B $15.6B $14.3B
Operating Income (Reported) $3.1B $3.6B $1.6B $1.3B $1.1B
Operating Income (Adjusted) $3.1B $3.6B $1.6B $1.3B $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.5B $4.6B $4.3B $4B $4.2B
Revenue Growth (YoY) 14.06% -17.02% -7.2% -6.49% 5.99%
 
Cost of Revenues $1.2B $1.2B $1.2B $957M $994M
Gross Profit $4.3B $3.4B $3.1B $3B $3.2B
Gross Profit Margin 77.95% 73.49% 72.96% 76.02% 76.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9B $2.6B $2.5B $2.6B --
Other Inc / (Exp) -$11M -$213M -$4M -$1B --
Operating Expenses $2.8B $2.6B $2.5B $2.7B $2.6B
Operating Income $1.5B $775M $595M $344M $608M
 
Net Interest Expenses $35M $48M $146M $56M $85M
EBT. Incl. Unusual Items $1.4B $532M $519M -$650M $333M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $298M $135M $195M -$60M $171M
Net Income to Company $1.1B $397M $324M -$590M $162M
 
Minority Interest in Earnings $2M $3M $11M -- --
Net Income to Common Excl Extra Items $1.1B $397M $324M -$590M $162M
 
Basic EPS (Cont. Ops) $3.02 $1.10 $0.87 -$1.64 $0.45
Diluted EPS (Cont. Ops) $2.97 $1.09 $0.87 -$1.64 $0.44
Weighted Average Basic Share $360.6M $357.7M $358.7M $360M $362.1M
Weighted Average Diluted Share $366M $360.4M $360M $360M $364.8M
 
EBITDA $1.7B $950M $795M $547M $805M
EBIT $1.5B $775M $595M $344M $608M
 
Revenue (Reported) $5.5B $4.6B $4.3B $4B $4.2B
Operating Income (Reported) $1.5B $775M $595M $344M $608M
Operating Income (Adjusted) $1.5B $775M $595M $344M $608M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $17.8B $16.3B $15.1B $15.1B $14.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.2B $4.3B $4.5B $4.1B $3.8B
Gross Profit $13.6B $12B $10.6B $11B $10.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10B $9.5B $9.6B $9.6B $6.9B
Other Inc / (Exp) $558M -$566M -$41M -$1.9B --
Operating Expenses $9.9B $9.5B $9.6B $9.8B $9.5B
Operating Income $3.7B $2.6B $935M $1.2B $1.4B
 
Net Interest Expenses $151M $55M $369M $360M $390M
EBT. Incl. Unusual Items $3.9B $1.9B $797M -$623M $232M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $657M $406M $314M $74M $410M
Net Income to Company $3.3B $1.5B $483M -$697M -$178M
 
Minority Interest in Earnings $4M $17M $16M $3M --
Net Income to Common Excl Extra Items $3.3B $1.5B $483M -$697M -$178M
 
Basic EPS (Cont. Ops) $8.99 $4.17 $1.30 -$1.94 -$0.49
Diluted EPS (Cont. Ops) $8.85 $4.12 $1.30 -$1.95 -$0.50
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.3B $3.3B $1.7B $2.1B $2.2B
EBIT $3.7B $2.6B $935M $1.2B $1.4B
 
Revenue (Reported) $17.8B $16.3B $15.1B $15.1B $14.7B
Operating Income (Reported) $3.7B $2.6B $935M $1.2B $1.4B
Operating Income (Adjusted) $3.7B $2.6B $935M $1.2B $1.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9.9B $8.5B $7.8B $7.3B $7.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.3B $2.2B $1.9B $1.9B
Gross Profit $7.7B $6.3B $5.6B $5.5B $5.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.3B $4.9B $4.9B $4.9B $2.3B
Other Inc / (Exp) -$17M -$212M -$3M -$1.3B --
Operating Expenses $5.2B $4.8B $4.9B $4.9B $5B
Operating Income $2.5B $1.4B $682M $549M $839M
 
Net Interest Expenses $67M $55M $212M $189M $175M
EBT. Incl. Unusual Items $2.3B $1.2B $565M -$830M $442M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $500M $278M $205M -$84M $233M
Net Income to Company $1.8B $887M $360M -$746M $209M
 
Minority Interest in Earnings $5M $4M $16M -- --
Net Income to Common Excl Extra Items $1.8B $887M $360M -$746M $209M
 
Basic EPS (Cont. Ops) $4.93 $2.47 $0.96 -$2.07 $0.58
Diluted EPS (Cont. Ops) $4.85 $2.45 $0.96 -$2.07 $0.57
Weighted Average Basic Share $722.8M $715.6M $717.1M $719.6M $723.3M
Weighted Average Diluted Share $733.9M $721.8M $720.5M $719.6M $728.1M
 
EBITDA $2.8B $1.8B $1.1B $956M $1.2B
EBIT $2.5B $1.4B $682M $549M $839M
 
Revenue (Reported) $9.9B $8.5B $7.8B $7.3B $7.7B
Operating Income (Reported) $2.5B $1.4B $682M $549M $839M
Operating Income (Adjusted) $2.5B $1.4B $682M $549M $839M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $5B $4B $4B $3.4B $2.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7B $1.6B $1.5B $1.7B $1.5B
Inventory $2.5B $2.9B $3B $2.2B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $603M $792M $679M $625M --
Total Current Assets $9.8B $9.3B $9.1B $7.9B $7.1B
 
Property Plant And Equipment $4.5B $4.6B $5B $5B $5.1B
Long-Term Investments -- -- -- $72M $40M
Goodwill $2.6B $2.5B $2.5B $2.1B --
Other Intangibles $4.1B $3.4B $5.6B $5.2B --
Other Long-Term Assets $1B $1.1B $1.2B $1.5B --
Total Assets $22B $22B $24.5B $21.7B $19.9B
 
Accounts Payable $1.7B $1.8B $1.7B $1.4B $1.5B
Accrued Expenses $1.8B $2.4B $1.8B $1.8B --
Current Portion Of Long-Term Debt $32M $268M $997M $504M --
Current Portion Of Capital Lease Obligations $379M $365M $357M $354M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.3B $5.8B $6.2B $5.7B $5.4B
 
Long-Term Debt $7.7B $7B $8.8B $9B $9.1B
Capital Leases -- -- -- -- --
Total Liabilities $15B $15.6B $18.1B $16.4B $16B
 
Common Stock $6M $6M $6M $6M $6M
Other Common Equity Adj -$470M -$762M -$934M -$1.1B --
Common Equity $6.1B $5.6B $5.6B $5.3B $3.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $891M $842M $832M -- --
Total Equity $6.9B $6.4B $6.4B $5.3B $3.9B
 
Total Liabilities and Equity $22B $22B $24.5B $21.7B $19.9B
Cash and Short Terms $5B $4B $4B $3.4B $2.9B
Total Debt $7.7B $7.3B $9.8B $9.5B $9.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $4.6B $3.7B $3.9B $2.6B $3.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.1B $1.9B $1.8B $1.6B $1.7B
Inventory $2.6B $3.1B $2.6B $2B $1.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $661M $641M $621M $697M --
Total Current Assets $10B $9.4B $8.9B $6.9B $7.2B
 
Property Plant And Equipment $4.6B $4.8B $5B $4.9B $4.8B
Long-Term Investments -- -- -- $71M --
Goodwill $2.6B $2.5B $2.5B $2.1B --
Other Intangibles $3.9B $3.1B $5.6B $4.2B --
Other Long-Term Assets $1.1B $1B $1.3B $1.7B --
Total Assets $22.1B $20.7B $23.3B $19.8B $19.6B
 
Accounts Payable $1.6B $1.5B $1.3B $1.1B $1.3B
Accrued Expenses $1.8B $2.1B $2.3B $2.1B --
Current Portion Of Long-Term Debt $19M $11M $6M $4M --
Current Portion Of Capital Lease Obligations $397M $349M $366M $397M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.8B $5.7B $6.6B $5B $5.3B
 
Long-Term Debt $7.3B $6.9B $8.3B $9B $9B
Capital Leases -- -- -- -- --
Total Liabilities $15B $14B $16.7B $15.6B $15.6B
 
Common Stock $6M $6M $6M $6M --
Other Common Equity Adj -$646M -$829M -$856M -$1.3B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $874M $819M $850M -- --
Total Equity $7.1B $6.7B $6.6B $4.2B $4B
 
Total Liabilities and Equity $22.1B $20.7B $23.3B $19.8B $19.6B
Cash and Short Terms $4.6B $3.7B $3.9B $2.6B $3.1B
Total Debt $7.6B $7.1B $9.8B $9B $9B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $2.9B $2.4B $1B $409M -$1.1B
Depreciation & Amoritzation $651M $727M $744M $825M $829M
Stock-Based Compensation $327M $331M $267M $325M $304M
Change in Accounts Receivable -$398M -$10M $185M -$285M $230M
Change in Inventories -$140M -$602M -$64M $766M $184M
Cash From Operations $3.6B $3B $1.7B $2.4B $1.3B
 
Capital Expenditures $637M $1B $3.3B $919M $602M
Cash Acquisitions $1.1B $18M -- $745M $21M
Cash From Investing -$1.9B -$960M -$3.2B -$1.7B -$644M
 
Dividends Paid (Ex Special Dividend) $753M $840M $925M $947M $618M
Special Dividend Paid
Long-Term Debt Issued $596M -- $3B $648M --
Long-Term Debt Repaid -$459M -$22M -$265M -$1B --
Repurchase of Common Stock $733M $2.3B $271M $35M $35M
Other Financing Activities -$14M -$16M -$15M -$731M --
Cash From Financing -$1.9B -$3B $1.6B -$1.3B -$1.1B
 
Beginning Cash (CF) $5B $4B $4B $3.4B $2.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$64M -$1B $72M -$634M -$474M
Ending Cash (CF) $5B $2.9B $4.1B $2.8B $2.5B
 
Levered Free Cash Flow $3B $2B -$1.6B $1.4B $670M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.1B $397M $324M -$590M $162M
Depreciation & Amoritzation $181M $181M $205M $207M $197M
Stock-Based Compensation $113M $112M $109M $106M --
Change in Accounts Receivable $176M $284M $198M $298M $232M
Change in Inventories $14M $73M $343M $142M $173M
Cash From Operations $1.9B $1.4B $1.3B $1.1B $1.1B
 
Capital Expenditures $254M $267M $232M $132M $108M
Cash Acquisitions $3M -- -- -- --
Cash From Investing -$261M -$271M -$262M -$134M -$108M
 
Dividends Paid (Ex Special Dividend) $217M $236M $238M $126M $128M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $244M $780M -- --
Long-Term Debt Repaid -$6M -$4M -$786M -$501M --
Repurchase of Common Stock $871M $147M $30M $25M --
Other Financing Activities -$1M -- -- -- --
Cash From Financing -$1.1B -$381M -$270M -$652M -$138M
 
Beginning Cash (CF) $4.6B $3.7B $3.9B $2.6B $3.1B
Foreign Exchange Rate Adjustment $3M $38M $36M -$35M --
Additions / Reductions $608M $787M $849M $236M --
Ending Cash (CF) $5.2B $4.6B $4.8B $2.8B --
 
Levered Free Cash Flow $1.7B $1.1B $1.1B $925M $1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $3.3B $1.5B $483M -$697M -$178M
Depreciation & Amoritzation $699M $722M $793M $832M $811M
Stock-Based Compensation $350M $304M $291M $316M --
Change in Accounts Receivable -$85M $102M $201M $73M $25M
Change in Inventories -$371M -$594M $497M $493M $231M
Cash From Operations $3.5B $1.9B $1.9B $1.8B $1.7B
 
Capital Expenditures $846M $1B $3.4B $665M $533M
Cash Acquisitions $1.1B $15M -- $745M --
Cash From Investing -$1.9B -$831M -$3.5B -$1.4B -$574M
 
Dividends Paid (Ex Special Dividend) $794M $882M $948M $839M $507M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid $282M -$270M -$797M -$722M --
Repurchase of Common Stock $2.1B $1.1B $47M $37M --
Other Financing Activities -- -- -- -$730M --
Cash From Financing -$2.6B -$1.9B $1.8B -$1.7B -$622M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$942M -$878M $214M -$1.4B --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.7B $944M -$1.5B $1.1B $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.8B $887M $360M -$746M $209M
Depreciation & Amoritzation $364M $359M $408M $415M $397M
Stock-Based Compensation $192M $165M $189M $180M $88M
Change in Accounts Receivable -$407M -$295M -$279M $79M -$126M
Change in Inventories -$164M -$156M $405M $132M $179M
Cash From Operations $1.8B $751M $937M $387M $785M
 
Capital Expenditures $459M $419M $527M $273M $204M
Cash Acquisitions $3M -- -- -- --
Cash From Investing -$414M -$285M -$557M -$294M -$224M
 
Dividends Paid (Ex Special Dividend) $409M $451M $474M $366M $255M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $244M $780M -- --
Long-Term Debt Repaid -$10M -$258M -$790M -$502M --
Repurchase of Common Stock $1.4B $257M $33M $35M $9M
Other Financing Activities -$1M -- $9M $10M --
Cash From Financing -$1.8B -$685M -$489M -$878M -$377M
 
Beginning Cash (CF) $8.6B $6.7B $7B $4.9B $5.3B
Foreign Exchange Rate Adjustment -$12M -$13M $19M -$24M -$7M
Additions / Reductions -$355M -$232M -$90M -$809M -$702M
Ending Cash (CF) $8.2B $6.4B $7B $4.1B $1.5B
 
Levered Free Cash Flow $1.4B $332M $410M $114M $581M

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

GET BETTER TRADE IDEAS

Popular

How Big Will the SpaceX IPO Be?
How Big Will the SpaceX IPO Be?

Operated up to now as a private business, SpaceX will…

Where Will ISRG Stock Be in 5 Years?
Where Will ISRG Stock Be in 5 Years?

Intuitive Surgical (NASDAQ:ISRG) is the innovative medical tech business behind…

Is Kratos Stock a Good Investment?
Is Kratos Stock a Good Investment?

UAV and hypersonic system defense contractor Kratos (NASDAQ:KTOS) has swung…

Stock Ideas

Sell
45
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
59
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 31x

Alerts

Buy
61
KELYB alert for Feb 6

Kelly Services, Inc. [KELYB] is up 243.2% over the past day.

Buy
61
SLAB alert for Feb 6

Silicon Laboratories, Inc. [SLAB] is up 0.91% over the past day.

Sell
27
MRCY alert for Feb 6

Mercury Systems, Inc. [MRCY] is up 2.61% over the past day.

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

Show me the best stock