Financhill
Buy
56

EC Quote, Financials, Valuation and Earnings

Last price:
$7.49
Seasonality move :
4.23%
Day range:
$7.50 - $7.73
52-week range:
$7.21 - $12.90
Dividend yield:
41.81%
P/E ratio:
4.32x
P/S ratio:
0.47x
P/B ratio:
0.93x
Volume:
2.1M
Avg. volume:
2.6M
1-year change:
-34.92%
Market cap:
$15.7B
Revenue:
$33.4B
EPS (TTM):
$1.77
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $21.9B $13.7B $24.6B $37.9B $33.4B
Revenue Growth (YoY) -6.11% -37.45% 79.99% 53.87% -11.74%
 
Cost of Revenues $13.7B $10.2B $14.9B $21.2B $20.6B
Gross Profit $8.1B $3.4B $9.7B $16.6B $12.8B
Gross Profit Margin 37.09% 25.2% 39.51% 43.95% 38.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $874.7M $1.1B $1B $1.3B $1.5B
Other Inc / (Exp) -$57.7M $296.3M -$34.5M -$72.4M $123.9M
Operating Expenses $1.4B $1.6B $1.5B $2.1B $2.4B
Operating Income $6.7B $1.9B $8.2B $14.5B $10.4B
 
Net Interest Expenses $661.8M $851.7M $1.1B $1.6B $1.9B
EBT. Incl. Unusual Items $6B $1.3B $7.1B $12.8B $8.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4B $554.9M $2.4B $4.5B $2.7B
Net Income to Company $4.6B $745.3M $4.7B $8.3B $5.9B
 
Minority Interest in Earnings -$385.5M -$313.4M -$530.6M -$852.7M -$1B
Net Income to Common Excl Extra Items $4.2B $431.9M $4.2B $7.5B $4.9B
 
Basic EPS (Cont. Ops) $2.04 $0.21 $2.04 $3.65 $2.39
Diluted EPS (Cont. Ops) $2.04 $0.21 $2.04 $3.65 $2.39
Weighted Average Basic Share $2.1B $2.1B $2.1B $2.1B $2.1B
Weighted Average Diluted Share $2.1B $2.1B $2.1B $2.1B $2.1B
 
EBITDA $9.5B $4.7B $10.9B $17.5B $14B
EBIT $6.8B $2.2B $8.2B $14.6B $10.7B
 
Revenue (Reported) $21.9B $13.7B $24.6B $37.9B $33.4B
Operating Income (Reported) $6.7B $1.9B $8.2B $14.5B $10.4B
Operating Income (Adjusted) $6.8B $2.2B $8.2B $14.6B $10.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.3B $6.1B $9.9B $8.7B $8.5B
Revenue Growth (YoY) -38.77% 83.52% 63.22% -12.2% -2.67%
 
Cost of Revenues $2.2B $3.8B $5.6B $5.1B $5.5B
Gross Profit $1.1B $2.3B $4.3B $3.6B $2.9B
Gross Profit Margin 32.29% 37.83% 43.75% 41.35% 34.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $322.8M $370.1M -- -- --
Other Inc / (Exp) -$31.1M $92.9M $49.7M $27M $28.4M
Operating Expenses $349.4M $448.4M $406.4M $671.1M $650.3M
Operating Income $719.1M $1.8B $3.9B $2.9B $2.3B
 
Net Interest Expenses $221.5M $246M $422.8M $156.1M $502M
EBT. Incl. Unusual Items $466.4M $1.7B $3.6B $2.8B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $154.7M $570.8M $1.2B $1.3B $554.1M
Net Income to Company $230.8M $1.1B $1.9B -- --
 
Minority Interest in Earnings -$77.6M -$134.3M -$218.8M -$223.4M -$356.9M
Net Income to Common Excl Extra Items $229.6M $990.8M $2.2B $1.3B $893.1M
 
Basic EPS (Cont. Ops) $0.11 $0.48 $1.06 $0.61 $0.43
Diluted EPS (Cont. Ops) $0.11 $0.48 $1.06 $0.61 $0.43
Weighted Average Basic Share $2.1B $2.1B $2.1B $2.1B $2.1B
Weighted Average Diluted Share $2.1B $2.1B $2.1B $2.1B $2.1B
 
EBITDA $1.3B $2.5B $4.7B $2.9B $2.3B
EBIT $719.1M $1.8B $3.9B $2.9B $2.3B
 
Revenue (Reported) $3.3B $6.1B $9.9B $8.7B $8.5B
Operating Income (Reported) $719.1M $1.8B $3.9B $2.9B $2.3B
Operating Income (Adjusted) $719.1M $1.8B $3.9B $2.9B $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $15.5B $20.1B $37.6B $32.9B $33.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.1B $12.7B $21B $19.8B $21.4B
Gross Profit $4.4B $7.5B $16.6B $13.2B $12B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $579.2M $1.6B -- -- --
Other Inc / (Exp) -$463.6M $454.9M -$186.7M $93.8M $46.1M
Operating Expenses $1.1B $2.1B $1.9B $2.4B $2.6B
Operating Income $3.3B $5.3B $14.7B $10.8B $9.4B
 
Net Interest Expenses $821.1M $959.8M $1.7B $1.3B $2.5B
EBT. Incl. Unusual Items $2B $4.8B $12.9B $9.6B $6.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $80.4M $1.7B $4.2B $3.8B $1.6B
Net Income to Company $2.1B $3.4B $8.1B -- --
 
Minority Interest in Earnings -$346.1M -$361.8M -$924.1M -$940.5M -$1.1B
Net Income to Common Excl Extra Items $1.6B $3B $7.9B $4.8B $4.1B
 
Basic EPS (Cont. Ops) $0.89 $1.49 $3.13 $2.34 $1.77
Diluted EPS (Cont. Ops) $0.89 $1.49 $3.13 $2.34 $1.77
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $5.6B $8.4B $17.3B $12.9B $10B
EBIT $3.1B $5.7B $14.5B $10.8B $10B
 
Revenue (Reported) $15.5B $20.1B $37.6B $32.9B $33.4B
Operating Income (Reported) $3.3B $5.3B $14.7B $10.8B $9.4B
Operating Income (Adjusted) $3.1B $5.7B $14.5B $10.8B $10B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.8B $16.2B $29.4B $24.7B $24.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.5B $9.8B $16.1B $14.8B $15.7B
Gross Profit $2.4B $6.4B $13.4B $9.9B $9.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $498.7M $1B $731.9M -- --
Other Inc / (Exp) -$353.2M $155M $124M $134.2M $64.8M
Operating Expenses $656.7M $1.2B $1.5B $1.7B $1.8B
Operating Income $1.7B $5.2B $11.9B $8.2B $7.3B
 
Net Interest Expenses $572.9M $684.3M $1.3B $936.2M $1.6B
EBT. Incl. Unusual Items $783.1M $4.7B $10.7B $7.4B $5.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $256M $1.5B $3.5B $3.2B $2.3B
Net Income to Company $272M $2.9B $6.3B $3.3B --
 
Minority Interest in Earnings -$249.2M -$296.6M -$685.7M -$767.1M -$887.3M
Net Income to Common Excl Extra Items $274.1M $2.9B $6.5B $3.4B $2.6B
 
Basic EPS (Cont. Ops) $0.13 $1.40 $2.36 $1.64 $1.26
Diluted EPS (Cont. Ops) $0.13 $1.40 $2.36 $1.64 $1.26
Weighted Average Basic Share $6.2B $6.2B $6.2B $6.2B $6.2B
Weighted Average Diluted Share $6.2B $6.2B $6.2B $6.2B $6.2B
 
EBITDA $3.2B $7.2B $14.1B $9.6B $7.5B
EBIT $1.4B $5.2B $11.9B $8.2B $7.5B
 
Revenue (Reported) $9.8B $16.2B $29.4B $24.7B $24.8B
Operating Income (Reported) $1.7B $5.2B $11.9B $8.2B $7.3B
Operating Income (Adjusted) $1.4B $5.2B $11.9B $8.2B $7.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.2B $1.5B $3.6B $2.7B $2.8B
Short Term Investments $495.3M $640.8M $400.3M $239.4M $485.7M
Accounts Receivable, Net $1.5B $1.2B $2.3B $2.4B $3B
Inventory $1.7B $1.5B $2.1B $2.4B $2.7B
Prepaid Expenses $193M $255.1M $280.8M $282.9M $350.4M
Other Current Assets $305.4M $167.1M $163.4M $185M $229.5M
Total Current Assets $7.1B $6.7B $12.7B $15.9B $17.9B
 
Property Plant And Equipment $28.6B $28.9B $31.1B $29.7B $36.9B
Long-Term Investments $2B $1.2B $2.4B $2.3B $2.3B
Goodwill $353.8M $465.5M $1.2B $1.1B $1.3B
Other Intangibles $147.3M $162.1M $3.8B $3.7B $3.8B
Other Long-Term Assets $67.1M $119.3M $101.8M $93.8M $155.8M
Total Assets $40.8B $40.2B $59.6B $62.4B $73.1B
 
Accounts Payable $3.3B $1.9B $2.6B $3.1B $3.6B
Accrued Expenses $8.7M $13.7M $14.7M $19.4M $18.3M
Current Portion Of Long-Term Debt $1B $979.5M $1.3B $2.8B $1.4B
Current Portion Of Capital Lease Obligations $72.2M $66.4M $71M $57.1M $89.3M
Other Current Liabilities $229.3M $123.5M $353.2M $562M $417.5M
Total Current Liabilities $6.6B $5.3B $7.4B $11.7B $11.4B
 
Long-Term Debt $9.8B $12B $20.9B $19B $23.3B
Capital Leases -- -- -- -- --
Total Liabilities $23.1B $24.6B $37.4B $38.9B $47B
 
Common Stock $7.6B $7.3B $6.2B $5.2B $6.5B
Other Common Equity Adj $3.2B $5.1B $5.4B $5.1B $6.9B
Common Equity $16.6B $14.6B $16.8B $17.7B $19.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2B $1.1B $5.4B $5.7B $6.4B
Total Equity $17.8B $15.6B $22.3B $23.5B $26.2B
 
Total Liabilities and Equity $40.8B $40.2B $59.6B $62.4B $73.1B
Cash and Short Terms $2.7B $2.1B $4B $3B $3.3B
Total Debt $11.3B $13.3B $23.1B $23.5B $27.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2B $2.6B $2.9B -- --
Short Term Investments $825.7M $478.9M $493.9M -- --
Accounts Receivable, Net $1.2B $4.4B $2.6B -- --
Inventory $1.4B $2.4B $2.4B -- --
Prepaid Expenses -- -- $336M -- --
Other Current Assets $507.3M $650.9M $174M -- --
Total Current Assets $6.9B $12.3B $15B -- --
 
Property Plant And Equipment $25.8B $30.5B $30.6B -- --
Long-Term Investments $1.1B $2.4B $2.2B -- --
Goodwill -- -- $1.2B -- --
Other Intangibles -- -- $3.8B -- --
Other Long-Term Assets $614M $5.5B $100.7M -- --
Total Assets $37.6B $63B $61.7B -- --
 
Accounts Payable $2.8B $3.3B $2.6B -- --
Accrued Expenses $181.2M $343.5M $14.4M -- --
Current Portion Of Long-Term Debt -- -- $3.3B -- --
Current Portion Of Capital Lease Obligations -- -- $62M -- --
Other Current Liabilities $141.6M $370.9M $404.9M -- --
Total Current Liabilities $5.5B $7.3B $11.4B -- --
 
Long-Term Debt $12.1B $21.7B $18.6B -- --
Capital Leases -- -- -- -- --
Total Liabilities $22.9B $38.5B $39B -- --
 
Common Stock -- -- $5.5B -- --
Other Common Equity Adj -- -- $5B -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $965M $8B $5.7B -- --
Total Equity $14.7B $24.5B $22.7B -- --
 
Total Liabilities and Equity $37.6B $63B $61.7B -- --
Cash and Short Terms $2.8B $3.1B $3.3B -- --
Total Debt $13.7B $24B $23.5B -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $4.6B $745.3M $4.7B $8.3B $5.9B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $728.2M $184.7M -$2.5B -$6.8B -$5.2B
Change in Inventories -$182.7M $194.9M -$798.1M -$671.7M $188.6M
Cash From Operations $8.5B $2.5B $6B $8.6B $4.6B
 
Capital Expenditures $4.3B $3B $3.6B $5.2B $5.6B
Cash Acquisitions -- -- -$2.4B -$78.1M -$199.1K
Cash From Investing -$3.1B -$2.3B -$5.5B -$4.3B -$4.7B
 
Dividends Paid (Ex Special Dividend) -$4.2B -$2.4B -$742.2M -$3.2B -$1.3B
Special Dividend Paid
Long-Term Debt Issued $110M $3.8B $6.6B $4B $7.9B
Long-Term Debt Repaid -$579.9M -$1.5B -$3.1B -$4B -$5.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$20.1M -$10.4M
Cash From Financing -$5.2B -$715.7M $1.9B -$4.5B -$82.8M
 
Beginning Cash (CF) $1.9B $1.9B $1.4B $3.5B $3.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $154.5M -$536.6M $2.4B -$188.5M -$133.9M
Ending Cash (CF) $2.2B $1.4B $3.9B $3.7B $2.9B
 
Levered Free Cash Flow $4.2B -$525.4M $2.5B $3.4B -$1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $230.8M $1.1B $1.9B -- --
Depreciation & Amoritzation -- -- $1.1B -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$2B -$5B -- --
Change in Inventories -- -$971M -$429.8M -- --
Cash From Operations $949.3M $1.3B $3.1B -- --
 
Capital Expenditures $597.6M $871.8M $1B -- --
Cash Acquisitions -- -$2.4B -$31.2M -- --
Cash From Investing -$91.6M -$3.4B -$929M -- --
 
Dividends Paid (Ex Special Dividend) -$798.9M -$58.8M -$1B -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$2.9B $3.7B $2.4B -- --
Long-Term Debt Repaid -$21.4M -$257M -$2.7B -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$1.6M -- --
Cash From Financing -$1.2B $3.5B -$1.4B -- --
 
Beginning Cash (CF) $2.4B $1.4B $2.6B -- --
Foreign Exchange Rate Adjustment $6.5M -$15.1M -$6.9M -- --
Additions / Reductions -$371.3M $1.3B $770M -- --
Ending Cash (CF) $2.1B $2.6B $2.9B -- --
 
Levered Free Cash Flow $351.7M $434.9M $2.1B -- --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $3.8B $1.5B $5.7B $7.9B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$6.9B --
Change in Inventories -- -- -- $153.1M --
Cash From Operations $7.7B $2.6B $6.2B $8.1B --
 
Capital Expenditures $4.6B $2.7B $3.7B $5.4B $1.3B
Cash Acquisitions -- -- -$2.4B -$69.9M --
Cash From Investing -$3B -$2.3B -$6B -$4.4B --
 
Dividends Paid (Ex Special Dividend) -$4.3B -$2.3B -$764.9M -$3.1B -$531.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $6.2B --
Long-Term Debt Repaid -$557M -$1.4B -$3.3B -$5.4B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$5.2B -$642.1M $1.7B -$3.7B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$522.6M -$319.3M $1.9B -$4.2M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3B -$133.7M $2.4B $2.6B --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $272M $2.9B $6.3B $3.3B --
Depreciation & Amoritzation -- -- $1.1B -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$2B -$5B -$3.6B --
Change in Inventories -- -$971M -$429.8M $246.5M --
Cash From Operations $1B $3B $5.7B $1.2B --
 
Capital Expenditures $2.1B $2.3B $3.1B $2.4B --
Cash Acquisitions -- -$2.4B -$47.8M -- --
Cash From Investing -$1.7B -$4.3B -$2.5B -$1.9B --
 
Dividends Paid (Ex Special Dividend) -$1.4B -$370.7M -$2.6B -$579.1M --
Special Dividend Paid -- -- $798.5K -- $171.2K
Long-Term Debt Issued $0 $3.7B $2.4B $3.5B --
Long-Term Debt Repaid -$66.1M -$297.6M -$2.7B -$2.3B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$3.4M -$2.7M --
Cash From Financing $746M $2.6B -$3.7B -$79.5M --
 
Beginning Cash (CF) $7B $4.7B $9.9B $6.5B --
Foreign Exchange Rate Adjustment $120.8M $41.5M $197.9M -$156.3M --
Additions / Reductions $81.4M $1.3B -$570.3M -$765.6M --
Ending Cash (CF) $7B $5.9B $9.1B $5.8B --
 
Levered Free Cash Flow -$1.1B $721.9M $2.6B -$1.2B --

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 1.96% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 8.6% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.43% over the past day.

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

Show me the best stock