Financhill
Sell
41

EXE Quote, Financials, Valuation and Earnings

Last price:
$105.88
Seasonality move :
13.98%
Day range:
$104.92 - $107.43
52-week range:
$91.02 - $126.62
Dividend yield:
2.17%
P/E ratio:
14.04x
P/S ratio:
2.18x
P/B ratio:
1.37x
Volume:
3.7M
Avg. volume:
3.9M
1-year change:
5.14%
Market cap:
$25.5B
Revenue:
$11.6B
EPS (TTM):
$7.54
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $7.3B $14.1B $6B $4.3B $11.6B
Revenue Growth (YoY) 58.24% 93.44% -57.25% -29.53% 173.75%
 
Cost of Revenues $4.9B $7.8B $5.4B $4.5B $6.2B
Gross Profit $2.4B $6.4B $609M -$242M $5.4B
Gross Profit Margin 33.15% 45.01% 10.09% -5.69% 46.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $118M $142M $127M $186M $3.3B
Other Inc / (Exp) -- $84M $853M -$21M --
Operating Expenses $95M $191M $145M $518M $3.4B
Operating Income $2.3B $6.2B $464M -$760M $2B
 
Net Interest Expenses $84M $160M $104M $123M $235M
EBT. Incl. Unusual Items $6.2B $3.7B $3.1B -$841M $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$106M -$1.3B $698M -$127M $463M
Net Income to Company $6.3B $4.9B $2.4B -$714M $1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.3B $4.9B $2.4B -$714M $1.8B
 
Basic EPS (Cont. Ops) $53.66 $38.71 $18.21 -$4.55 $7.67
Diluted EPS (Cont. Ops) $53.66 $33.36 $16.92 -$4.55 $7.57
Weighted Average Basic Share $117.9M $125.8M $132.8M $157M $237.3M
Weighted Average Diluted Share $117.9M $146M $143M $157M $240.4M
 
EBITDA $3.3B $7.9B $2B $969M $5B
EBIT $2.3B $6.2B $464M -$760M $2B
 
Revenue (Reported) $7.3B $14.1B $6B $4.3B $11.6B
Operating Income (Reported) $2.3B $6.2B $464M -$760M $2B
Operating Income (Adjusted) $2.3B $6.2B $464M -$760M $2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.8B $3.1B $1.1B $2.2B $3B
Revenue Growth (YoY) 132.86% 12.6% -65.24% 104.95% 36.39%
 
Cost of Revenues $1.6B $1.8B $1.2B $2.1B $1.6B
Gross Profit $1.2B $1.3B -$95M $177M $1.4B
Gross Profit Margin 44.2% 41.45% -8.72% 7.92% 46.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28M $40M $32M $53M $840M
Other Inc / (Exp) -- -$56M $137M -$8M --
Operating Expenses $16M $57M $35M $330M $857M
Operating Income $1.2B $1.2B -$130M -$153M $557M
 
Net Interest Expenses $26M $40M $22M $64M $59M
EBT. Incl. Unusual Items $1.4B $2.2B $735M -$421M $687M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$39M -$1.4B $166M -$22M $134M
Net Income to Company $1.4B $3.6B $569M -$399M $553M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $3.6B $569M -$399M $553M
 
Basic EPS (Cont. Ops) $12.16 $26.16 $4.34 -$1.72 $2.32
Diluted EPS (Cont. Ops) $12.16 $24.00 $4.02 -$1.72 $2.30
Weighted Average Basic Share $117.9M $134.3M $131M $231.5M $238.5M
Weighted Average Diluted Share $117.9M $146.3M $141.5M $231.5M $240.3M
 
EBITDA $1.6B $1.7B $249M $494M $1.3B
EBIT $1.2B $1.2B -$130M -$153M $557M
 
Revenue (Reported) $2.8B $3.1B $1.1B $2.2B $3B
Operating Income (Reported) $1.2B $1.2B -$130M -$153M $557M
Operating Income (Adjusted) $1.2B $1.2B -$130M -$153M $557M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $7.3B $14.1B $5.9B $4.3B $11.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.9B $7.8B $5.4B $4.5B $6.2B
Gross Profit $2.4B $6.4B $432M -$242M $5.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $118M $142M $127M $186M $3.3B
Other Inc / (Exp) -$299M $204M $893M -$21M --
Operating Expenses $95M $191M $145M $518M $3.4B
Operating Income $2.3B $6.2B $287M -$760M $2B
 
Net Interest Expenses $84M $160M $104M $123M $235M
EBT. Incl. Unusual Items $6.2B $3.7B $3.1B -$841M $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$106M -$1.3B $698M -$127M $463M
Net Income to Company $6.3B $4.9B $2.4B -$714M $1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.3B $4.9B $2.4B -$714M $1.8B
 
Basic EPS (Cont. Ops) $62.16 $36.88 $18.11 -$4.11 $7.62
Diluted EPS (Cont. Ops) $62.16 $32.07 $16.84 -$4.12 $7.54
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.3B $7.9B $1.8B $969M $5B
EBIT $2.3B $6.2B $287M -$760M $2B
 
Revenue (Reported) $7.3B $14.1B $5.9B $4.3B $11.6B
Operating Income (Reported) $2.3B $6.2B $287M -$760M $2B
Operating Income (Adjusted) $2.3B $6.2B $287M -$760M $2B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $14.1B $5.9B $4.3B $11.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.8B $5.4B $4.5B $6.2B --
Gross Profit $6.4B $432M -$242M $5.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $142M $127M $186M $3.3B --
Other Inc / (Exp) $204M $893M -$21M -$66M --
Operating Expenses $191M $145M $518M $3.4B --
Operating Income $6.2B $287M -$760M $2B --
 
Net Interest Expenses $160M $104M $123M $235M --
EBT. Incl. Unusual Items $3.7B $3.1B -$841M $2.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.3B $698M -$127M $463M --
Net Income to Company $4.9B $2.4B -$714M $1.8B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.9B $2.4B -$714M $1.8B --
 
Basic EPS (Cont. Ops) $36.88 $18.11 -$4.11 $7.62 --
Diluted EPS (Cont. Ops) $32.07 $16.84 -$4.12 $7.54 --
Weighted Average Basic Share $503M $531.4M $627.4M $949.1M --
Weighted Average Diluted Share $561.1M $571.8M $638.3M $955.2M --
 
EBITDA $7.9B $1.8B $969M $5B --
EBIT $6.2B $287M -$760M $2B --
 
Revenue (Reported) $14.1B $5.9B $4.3B $11.6B --
Operating Income (Reported) $6.2B $287M -$760M $2B --
Operating Income (Adjusted) $6.2B $287M -$760M $2B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $919M $226M $1.8B $479M $960M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.4B $585M $1.2B $1.6B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $69M $47M $226M $292M --
Total Current Assets $2.1B $2.7B $2.6B $2B $2.9B
 
Property Plant And Equipment $8.8B $11.2B $10.1B $24.3B $24.4B
Long-Term Investments -- $47M $312M $308M $360M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $104M $185M $663M $1B --
Total Assets $11B $15.7B $14.9B $27.9B $28.3B
 
Accounts Payable $308M $603M $425M $777M $753M
Accrued Expenses $293M $295M $250M $396M --
Current Portion Of Long-Term Debt -- -- -- $389M --
Current Portion Of Capital Lease Obligations $29M $86M $84M $71M --
Other Current Liabilities $1B $796M $39M $193M --
Total Current Liabilities $2.4B $2.7B $1.3B $3.1B $2.9B
 
Long-Term Debt $2.3B $3.1B $2B $5.3B $5B
Capital Leases -- -- -- -- --
Total Liabilities $5.3B $6.6B $4.1B $10.3B $9.7B
 
Common Stock $1M $1M $1M $2M $2M
Other Common Equity Adj -- -- -- -- --
Common Equity $5.7B $9.1B $10.7B $17.6B $18.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.7B $9.1B $10.7B $17.6B $18.6B
 
Total Liabilities and Equity $11B $15.7B $14.9B $27.9B $28.3B
Cash and Short Terms $919M $226M $1.8B $479M $960M
Total Debt $2.3B $3.1B $2B $5.7B $5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $919M $226M $1.8B $479M $960M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.4B $585M $1.2B $1.6B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $69M $47M $226M $292M --
Total Current Assets $2.1B $2.7B $2.6B $2B $2.9B
 
Property Plant And Equipment $8.8B $11.2B $10.1B $24.3B $24.4B
Long-Term Investments -- $47M $312M $308M $360M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $104M $185M $663M $1B --
Total Assets $11B $15.7B $14.9B $27.9B $28.3B
 
Accounts Payable $308M $603M $425M $777M $753M
Accrued Expenses $293M $295M $250M $396M --
Current Portion Of Long-Term Debt -- -- -- $389M --
Current Portion Of Capital Lease Obligations $29M $86M $84M $71M --
Other Current Liabilities $1B $796M $39M $193M --
Total Current Liabilities $2.4B $2.7B $1.3B $3.1B $2.9B
 
Long-Term Debt $2.3B $3.1B $2B $5.3B $5B
Capital Leases -- -- -- -- --
Total Liabilities $5.3B $6.6B $4.1B $10.3B $9.7B
 
Common Stock $1M $1M $1M $2M $2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.7B $9.1B $10.7B $17.6B $18.6B
 
Total Liabilities and Equity $11B $15.7B $14.9B $27.9B $28.3B
Cash and Short Terms $919M $226M $1.8B $479M $960M
Total Debt $2.3B $3.1B $2B $5.7B $5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $6.3B $4.9B $2.4B -$714M $1.8B
Depreciation & Amoritzation $991M $1.8B $1.5B $1.7B $3B
Stock-Based Compensation $12M $22M $33M $38M $46M
Change in Accounts Receivable -- -- -- -$168M -$370M
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $4.1B $2.4B $1.6B $4.6B
 
Capital Expenditures $735M $1.8B $1.8B $1.6B $2.9B
Cash Acquisitions $194M $2B -- $459M --
Cash From Investing -$916M -$3.4B $473M -$1.9B -$2.8B
 
Dividends Paid (Ex Special Dividend) $119M $1.2B $487M $388M $765M
Special Dividend Paid
Long-Term Debt Issued -- $11.2B $1.1B $767M --
Long-Term Debt Repaid -- -$10.4B -$2.2B -$787M --
Repurchase of Common Stock -- $1.1B $355M -- $100M
Other Financing Activities -- -$17M -- -$14M --
Cash From Financing -$237M -$1.4B -$1.9B -$408M -$1.5B
 
Beginning Cash (CF) $914M $192M $1.2B $395M $696M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $635M -$722M $961M -$758M $301M
Ending Cash (CF) $1.5B -$530M $2.1B -$363M $997M
 
Levered Free Cash Flow $1.1B $2.3B $551M -$3M $1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.4B $3.6B $569M -$399M $553M
Depreciation & Amoritzation $340M $453M $379M $647M $759M
Stock-Based Compensation $4M $6M $8M $9M $12M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $563M $1.1B $470M $375M $945M
 
Capital Expenditures $265M $524M $379M $536M $867M
Cash Acquisitions $194M -- -- $459M --
Cash From Investing -$455M -$544M $105M -$945M -$816M
 
Dividends Paid (Ex Special Dividend) $52M $424M $75M $134M $137M
Special Dividend Paid -- $2.6M -- -- --
Long-Term Debt Issued -- $3.9B -- $767M --
Long-Term Debt Repaid -- -$3.5B -- -$787M --
Repurchase of Common Stock -- $406M $42M -- --
Other Financing Activities -- -- -$91M -$10M --
Cash From Financing -$52M -$444M -$208M -$155M -$124M
 
Beginning Cash (CF) $914M $192M $1.2B $395M $696M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $56M $62M $367M -$725M $5M
Ending Cash (CF) $970M $254M $1.5B -$330M $701M
 
Levered Free Cash Flow $298M $526M $91M -$161M $78M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $6.3B $4.9B $2.4B -$714M $1.8B
Depreciation & Amoritzation $991M $1.8B $1.5B $1.7B $3B
Stock-Based Compensation $12M $22M $33M $38M $46M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $4.1B $2.4B $1.6B $4.6B
 
Capital Expenditures $735M $1.8B $1.8B $1.6B $2.9B
Cash Acquisitions $194M $2B -- $459M --
Cash From Investing -$916M -$3.4B $473M -$1.9B -$2.8B
 
Dividends Paid (Ex Special Dividend) $119M $1.2B $487M $388M $765M
Special Dividend Paid
Long-Term Debt Issued -- $11.2B $1.1B $767M --
Long-Term Debt Repaid -- -$10.4B -$2.2B -$787M --
Repurchase of Common Stock -- $1.1B $355M -- $100M
Other Financing Activities -- -- -- -- --
Cash From Financing -$237M -$1.4B -$1.9B -$408M -$1.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $635M -$722M $961M -$758M $301M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $2.3B $551M -$3M $1.6B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $4.9B $2.4B -$714M $1.8B --
Depreciation & Amoritzation $1.8B $1.5B $1.7B $3B --
Stock-Based Compensation $22M $33M $38M $46M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4.1B $2.4B $1.6B $4.6B --
 
Capital Expenditures $1.8B $1.8B $1.6B $2.9B --
Cash Acquisitions $2B -- $459M -- --
Cash From Investing -$3.4B $473M -$1.9B -$2.8B --
 
Dividends Paid (Ex Special Dividend) $1.2B $487M $388M $765M --
Special Dividend Paid $7.6M $1.4M $140K $890K --
Long-Term Debt Issued $11.2B $1.1B $767M $825M --
Long-Term Debt Repaid -$10.4B -$2.2B -$787M -$825M --
Repurchase of Common Stock $1.1B $355M -- $100M --
Other Financing Activities -- -- -$14M -$553M --
Cash From Financing -$1.4B -$1.9B -$408M -$1.5B --
 
Beginning Cash (CF) $376M $3.1B $3.9B $2.6B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$722M $961M -$758M $301M --
Ending Cash (CF) -$346M $4.1B $3.1B $2.9B --
 
Levered Free Cash Flow $2.3B $551M -$3M $1.6B --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Sell
49
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 37x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
42
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
93
NBTX alert for Mar 5

Nanobiotix SA [NBTX] is down 2% over the past day.

Sell
45
MRNA alert for Mar 5

Moderna, Inc. [MRNA] is up 0.81% over the past day.

Buy
77
SSRM alert for Mar 5

SSR Mining, Inc. [SSRM] is down 4.39% over the past day.

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

Show me the best stock