Financhill
Buy
59

EPD Quote, Financials, Valuation and Earnings

Last price:
$34.07
Seasonality move :
4.05%
Day range:
$33.77 - $34.35
52-week range:
$27.37 - $34.63
Dividend yield:
6.19%
P/E ratio:
12.62x
P/S ratio:
1.32x
P/B ratio:
2.56x
Volume:
5.2M
Avg. volume:
4.6M
1-year change:
16.87%
Market cap:
$73.5B
Revenue:
$56.2B
EPS (TTM):
$2.69
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $27.2B $40.8B $58.2B $49.7B $56.2B
Revenue Growth (YoY) -17.05% 50.03% 42.59% -14.56% 13.08%
 
Cost of Revenues $22.4B $35.1B $51.5B $43B $49B
Gross Profit $4.8B $5.7B $6.7B $6.7B $7.2B
Gross Profit Margin 17.75% 14.04% 11.49% 13.47% 12.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $220M $209M $241M $231M $244M
Other Inc / (Exp) $427M $583M $487M $476M $410M
Operating Expenses $220M $209M $241M $231M $244M
Operating Income $4.6B $5.5B $6.4B $6.5B $6.9B
 
Net Interest Expenses $1.3B $1.3B $1.2B $1.2B $1.3B
EBT. Incl. Unusual Items $3.8B $4.8B $5.7B $5.7B $6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$124M $70M $82M $44M $65M
Net Income to Company $3.9B $4.8B $5.6B $5.7B $6B
 
Minority Interest in Earnings -$110M -$117M -$125M -$125M -$69M
Net Income to Common Excl Extra Items $3.8B $4.6B $5.5B $5.5B $5.9B
 
Basic EPS (Cont. Ops) $1.71 $2.11 $2.50 $2.52 $2.69
Diluted EPS (Cont. Ops) $1.71 $2.10 $2.50 $2.52 $2.69
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 $6.9B $8B $8.9B $9B $9.6B
EBIT $5B $6.1B $6.9B $7B $7.4B
 
Revenue (Reported) $27.2B $40.8B $58.2B $49.7B $56.2B
Operating Income (Reported) $4.6B $5.5B $6.4B $6.5B $6.9B
Operating Income (Adjusted) $5B $6.1B $6.9B $7B $7.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7B $11.4B $13.7B $14.6B $14.2B
Revenue Growth (YoY) -12% 61.4% 20.05% 7.12% -2.88%
 
Cost of Revenues $6.4B $10B $12B $12.8B $12.3B
Gross Profit $675.4M $1.3B $1.7B $1.9B $1.9B
Gross Profit Margin 9.59% 11.62% 12.44% 12.76% 13.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $57.2M $54M $62M $59M $60M
Other Inc / (Exp) $90.7M $136M $146M $115M $108M
Operating Expenses $57.2M $54M $62M $59M $60M
Operating Income $618.2M $1.3B $1.6B $1.8B $1.9B
 
Net Interest Expenses $328.1M $326M $302M $320M $330M
EBT. Incl. Unusual Items $380.8M $1.1B $1.5B $1.6B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.6M $13M $28M -$1M $10M
Net Income to Company $366.2M $1.1B $1.5B $1.6B $1.6B
 
Minority Interest in Earnings -$27.6M -$35M -$32M -$34M -$13M
Net Income to Common Excl Extra Items $338.6M $1B $1.4B $1.6B $1.6B
 
Basic EPS (Cont. Ops) $0.15 $0.47 $0.65 $0.72 $0.75
Diluted EPS (Cont. Ops) $0.15 $0.47 $0.65 $0.72 $0.74
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 $1.2B $1.9B $2.3B $2.5B $2.6B
EBIT $709.6M $1.4B $1.8B $1.9B $2B
 
Revenue (Reported) $7B $11.4B $13.7B $14.6B $14.2B
Operating Income (Reported) $618.2M $1.3B $1.6B $1.8B $1.9B
Operating Income (Adjusted) $709.6M $1.4B $1.8B $1.9B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $27.2B $40.8B $58.2B $49.7B $56.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.6B $35.1B $51.5B $43B $49B
Gross Profit $5.6B $5.7B $6.7B $6.7B $7.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $220M $209M $241M $231M $244M
Other Inc / (Exp) $425.4M $583M $487M $476M $410M
Operating Expenses $972.9M $209M $241M $231M $244M
Operating Income $4.6B $5.5B $6.4B $6.5B $6.9B
 
Net Interest Expenses $1.3B $1.3B $1.2B $1.2B $1.3B
EBT. Incl. Unusual Items $3.8B $4.8B $5.7B $5.7B $6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$124M $70M $82M $44M $65M
Net Income to Company $3.9B $4.8B $5.6B $5.7B $6B
 
Minority Interest in Earnings -$110M -$117M -$125M -$125M -$69M
Net Income to Common Excl Extra Items $3.8B $4.6B $5.5B $5.5B $5.9B
 
Basic EPS (Cont. Ops) $1.71 $2.10 $2.50 $2.52 $2.70
Diluted EPS (Cont. Ops) $1.71 $2.10 $2.50 $2.52 $2.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6.9B $8B $8.9B $9B $9.6B
EBIT $5B $6.1B $6.9B $7B $7.4B
 
Revenue (Reported) $27.2B $40.8B $58.2B $49.7B $56.2B
Operating Income (Reported) $4.6B $5.5B $6.4B $6.5B $6.9B
Operating Income (Adjusted) $5B $6.1B $6.9B $7B $7.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $40.8B $58.2B $49.7B $56.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $35.1B $51.5B $43B $49B --
Gross Profit $5.7B $6.7B $6.7B $7.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $209M $241M $231M $244M --
Other Inc / (Exp) $583M $487M $476M $410M --
Operating Expenses $209M $241M $231M $244M --
Operating Income $5.5B $6.4B $6.5B $6.9B --
 
Net Interest Expenses $1.3B $1.2B $1.2B $1.3B --
EBT. Incl. Unusual Items $4.8B $5.7B $5.7B $6B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $70M $82M $44M $65M --
Net Income to Company $4.8B $5.6B $5.7B $6B --
 
Minority Interest in Earnings -$117M -$125M -$125M -$69M --
Net Income to Common Excl Extra Items $4.6B $5.5B $5.5B $5.9B --
 
Basic EPS (Cont. Ops) $2.10 $2.50 $2.52 $2.70 --
Diluted EPS (Cont. Ops) $2.10 $2.50 $2.52 $2.69 --
Weighted Average Basic Share $8.7B $8.7B $8.7B $8.7B --
Weighted Average Diluted Share $8.8B $8.8B $8.8B $8.8B --
 
EBITDA $8B $8.9B $9B $9.6B --
EBIT $6.1B $6.9B $7B $7.4B --
 
Revenue (Reported) $40.8B $58.2B $49.7B $56.2B --
Operating Income (Reported) $5.5B $6.4B $6.5B $6.9B --
Operating Income (Adjusted) $6.1B $6.9B $7B $7.4B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1B $2.8B $76M $180M $583M
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 $41.9B $42.1B $44.4B $45.8B $49.1B
Long-Term Investments $2.4B $2.4B $2.4B $2.3B $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 $704.6M $632M $743M $1.2B $1.2B
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 $28.5B $28.1B $26.6B $27.4B $30.7B
Capital Leases -- -- -- -- --
Total Liabilities $38.7B $41.1B $40.4B $42.2B $47.6B
 
Common Stock -- -- -- -- --
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 $1.1B $2.8B $76M $180M $583M
Total Debt $29.9B $29.5B $28.3B $28.7B $31.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1B $2.8B $76M $180M $583M
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 $41.9B $42.1B $44.4B $45.8B $49.1B
Long-Term Investments $2.4B $2.4B $2.4B $2.3B $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 $704.6M $632M $743M $1.2B $1.2B
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 $28.5B $28.1B $26.6B $27.4B $30.7B
Capital Leases -- -- -- -- --
Total Liabilities $38.7B $41.1B $40.4B $42.2B $47.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
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 $1.1B $2.8B $76M $180M $583M
Total Debt $29.9B $29.5B $28.3B $28.7B $31.9B
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 $1.8B $1.9B $2B $2.1B $2.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $299M -$2.4B $118M -$806M -$1.5B
Change in Inventories -$1.4B $867M $131M -$714M -$598M
Cash From Operations $5.9B $8.5B $8B $7.6B $8.1B
 
Capital Expenditures $3.3B $2.2B $2B $3.3B $4.5B
Cash Acquisitions -$16M -$2M -$3.2B -$2M -$949M
Cash From Investing -$3.1B -$2.1B -$5B -$3.2B -$5.4B
 
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 -$186M -$214M -$250M -$188M -$219M
Other Financing Activities -$242M -$94M -$244M -$221M -$602M
Cash From Financing -$2B -$4.6B -$5.8B -$4.3B -$2.2B
 
Beginning Cash (CF) $410M $1.2B $3B $206M $320M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $748M $1.8B -$2.8B $114M $518M
Ending Cash (CF) $1.2B $3B $206M $320M $838M
 
Levered Free Cash Flow $2.6B $6.3B $6.1B $4.3B $3.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $366.2M $1.1B $1.5B $1.6B $1.6B
Depreciation & Amoritzation $468.1M $480M $506M $536M $560M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$821.5M -$884M -$238M -$846M -$1B
Change in Inventories -$356.8M $347M $606M $52M -$630M
Cash From Operations $1.6B $2.1B $2.7B $2.4B $2.4B
 
Capital Expenditures $616.4M $417M $761M $1B $1.1B
Cash Acquisitions -$6.1M -$1M -- -- -$949M
Cash From Investing -$556.8M -$414M -$645M -$977M -$2B
 
Dividends Paid (Ex Special Dividend) -$971.4M -$982M -$1B -$1.1B -$1.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$100K -- $31.7B $32.2B $1.3B
Long-Term Debt Repaid -$400K -- -$32.6B -$32.4B -$1.3B
Repurchase of Common Stock -$12.2M -$125M -$143M -$96M -$63M
Other Financing Activities -$31.1M $2M -$43M -$30M $24M
Cash From Financing -$1B -$1.1B -$2.1B -$1.4B -$1.2B
 
Beginning Cash (CF) $1.1B $2.4B $255M $314M $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.9M $607M -$49M $6M -$835M
Ending Cash (CF) $1.2B $3B $206M $320M $838M
 
Levered Free Cash Flow $983M $1.7B $2B $1.4B $1.3B
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 $1.8B $1.9B $2B $2.1B $2.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $299M -$2.4B $118M -$806M -$1.5B
Change in Inventories -$1.4B $867M $131M -$714M -$598M
Cash From Operations $5.9B $8.5B $8B $7.6B $8.1B
 
Capital Expenditures $3.3B $2.2B $2B $3.3B $4.5B
Cash Acquisitions -$16M -$2M -$3.2B -$2M -$949M
Cash From Investing -$3.1B -$2.1B -$5B -$3.2B -$5.4B
 
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 -$186M -$214M -$250M -$188M -$219M
Other Financing Activities -$242M -$94M -$244M -$221M -$602M
Cash From Financing -$2B -$4.6B -$5.8B -$4.3B -$2.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $748M $1.8B -$2.8B $114M $518M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.6B $6.3B $6.1B $4.3B $3.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $4.8B $5.6B $5.7B $6B --
Depreciation & Amoritzation $1.9B $2B $2.1B $2.2B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.4B $118M -$806M -$1.5B --
Change in Inventories $867M $131M -$714M -$598M --
Cash From Operations $8.5B $8B $7.6B $8.1B --
 
Capital Expenditures $2.2B $2B $3.3B $4.5B --
Cash Acquisitions -$2M -$3.2B -$2M -$949M --
Cash From Investing -$2.1B -$5B -$3.2B -$5.4B --
 
Dividends Paid (Ex Special Dividend) -$3.9B -$4.1B -$4.3B -$4.5B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $11.2B $96.1B $89.9B $53.7B --
Long-Term Debt Repaid -$11.5B -$97.4B -$89.4B -$50.5B --
Repurchase of Common Stock -$214M -$250M -$188M -$219M --
Other Financing Activities -$94M -$244M -$221M -$602M --
Cash From Financing -$4.6B -$5.8B -$4.3B -$2.2B --
 
Beginning Cash (CF) $4.5B $4.1B $1.1B $2.8B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8B -$2.8B $114M $518M --
Ending Cash (CF) $6.3B $1.3B $1.2B $3.3B --
 
Levered Free Cash Flow $6.3B $6.1B $4.3B $3.6B --

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

GET BETTER TRADE IDEAS

Popular

Is it Finally Time to Buy Medical Properties Trust?
Is it Finally Time to Buy Medical Properties Trust?

Medical Properties Trust (NYSE:MPW) is a REIT that focuses on…

Why Did Signet Jewelers Stock Go Up So Much?
Why Did Signet Jewelers Stock Go Up So Much?

Signet Jewelers (NYSE:SIG) is the largest diamond retailer in the…

Why Did HealthEquity Stock Fall So Much?
Why Did HealthEquity Stock Fall So Much?

HealthEquity (NASDAQ:HQY) is a fintech company that acts as an…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
69
CNXC alert for Mar 28

Concentrix [CNXC] is down 12.39% over the past day.

Buy
74
SLNO alert for Mar 28

Soleno Therapeutics [SLNO] is up 6.8% over the past day.

Buy
51
CAR alert for Mar 28

Avis Budget Group [CAR] is up 0.71% over the past day.

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

Show me the best stock