Financhill
Sell
9

EGIEY Quote, Financials, Valuation and Earnings

Last price:
$5.60
Seasonality move :
1.47%
Day range:
$5.50 - $6.24
52-week range:
$3.96 - $9.50
Dividend yield:
4.05%
P/E ratio:
13.40x
P/S ratio:
2.98x
P/B ratio:
2.72x
Volume:
37.9K
Avg. volume:
50K
1-year change:
21.95%
Market cap:
$6.3B
Revenue:
$2.1B
EPS (TTM):
$0.41
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4B $2.3B $2.3B $2.2B $2.1B
Revenue Growth (YoY) -5.03% -1.75% -0.6% -6.66% -3.29%
 
Cost of Revenues $1.3B $1.2B $1.2B $974.3M $953.6M
Gross Profit $1B $1.1B $1.1B $1.2B $1.1B
Gross Profit Margin 44.31% 46.83% 46.66% 54.72% 54.17%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $53.8M $61.1M $70.9M $86.5M $94.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $49.7M $55.2M $63.8M $78M $86.7M
Operating Income $996.1M $1B $1B $1.1B $1B
 
Net Interest Expenses $407.3M $581.6M $595.6M $428M $472.3M
EBT. Incl. Unusual Items $620.4M $225.6M $495.3M $681.5M $926M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $172.5M $47.2M $120.2M $193.8M $260.3M
Net Income to Company $714.8M $337.2M $636.1M $880.4M $1.1B
 
Minority Interest in Earnings $34.3K $230.7K $288.3K -$99.1K $4.4M
Net Income to Common Excl Extra Items $542.3M $290M $515.9M $686.5M $798.2M
 
Basic EPS (Cont. Ops) $0.66 $0.36 $0.63 $0.84 $0.50
Diluted EPS (Cont. Ops) $0.66 $0.36 $0.63 $0.84 $0.50
Weighted Average Basic Share $815.9M $815.9M $815.9M $815.9M $815.9M
Weighted Average Diluted Share $815.9M $815.9M $815.9M $815.9M $815.9M
 
EBITDA $1.2B $1.2B $1.2B $1.3B $1.2B
EBIT $996.1M $1B $1B $1.1B $1B
 
Revenue (Reported) $2.4B $2.3B $2.3B $2.2B $2.1B
Operating Income (Reported) $996.1M $1B $1B $1.1B $1B
Operating Income (Adjusted) $996.1M $1B $1B $1.1B $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $652.9M $523.8M $514.8M $457.5M $613.6M
Revenue Growth (YoY) 8.81% -19.78% -1.71% -11.14% 34.13%
 
Cost of Revenues $387.6M $318.9M $245.9M $224.9M $340.9M
Gross Profit $265.3M $204.9M $268.9M $232.6M $272.7M
Gross Profit Margin 40.64% 39.11% 52.23% 50.85% 44.44%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.3M $17.2M $20.9M $23.5M $25.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $15.7M $15.1M $18.7M $21.7M $23.8M
Operating Income $249.7M $189.8M $250.2M $210.9M $248.9M
 
Net Interest Expenses $133.9M $62.8M $78.6M $103.3M $102.4M
EBT. Incl. Unusual Items $131.5M $139.5M $169.7M $128.6M $145.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38.3M $37.9M $57.8M $42.8M $40.9M
Net Income to Company $160.6M $174.3M $231.6M $155M $179M
 
Minority Interest in Earnings $64.2K $81.2K -$130.9K $496.1K $10.6M
Net Income to Common Excl Extra Items $122.2M $140M $177.5M $118.6M $135.5M
 
Basic EPS (Cont. Ops) $0.15 $0.17 $0.22 $0.14 $0.08
Diluted EPS (Cont. Ops) $0.15 $0.17 $0.22 $0.14 $0.08
Weighted Average Basic Share $815.9M $815.9M $815.9M $815.9M $1.6B
Weighted Average Diluted Share $815.9M $815.9M $815.9M $815.9M $1.6B
 
EBITDA $295.6M $238.1M $297.8M $260M $314.3M
EBIT $249.7M $189.8M $250.2M $210.9M $248.9M
 
Revenue (Reported) $652.9M $523.8M $514.8M $457.5M $613.6M
Operating Income (Reported) $249.7M $189.8M $250.2M $210.9M $248.9M
Operating Income (Adjusted) $249.7M $189.8M $250.2M $210.9M $248.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.5B $2.2B $2.2B $2.1B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.1B $1B $931M $1.2B
Gross Profit $1.2B $1.1B $1.2B $1.1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $60.8M $62.8M $82.1M $94.9M $92.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $59.3M $50.8M $80.5M $86.7M $85.2M
Operating Income $1.1B $1.1B $1.1B $1.1B $988.9M
 
Net Interest Expenses $565.3M $580.8M $501.9M $448.9M $470.3M
EBT. Incl. Unusual Items $492.3M $291.2M $659.1M $963.8M $574.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $133.6M $60.7M $186.2M $285.2M $142.3M
Net Income to Company $600M $410.3M $853.4M $1.1B $717.4M
 
Minority Interest in Earnings $50.7K $273.7K $33.5K $418.4K $33M
Net Income to Common Excl Extra Items $469.7M $357.4M $664.9M $817.1M $563.6M
 
Basic EPS (Cont. Ops) $0.58 $0.44 $0.81 $1.00 $0.41
Diluted EPS (Cont. Ops) $0.58 $0.44 $0.81 $1.00 $0.41
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3B $1.3B $1.3B $1.2B $1.2B
EBIT $1.1B $1.1B $1.1B $1.1B $988.9M
 
Revenue (Reported) $2.5B $2.2B $2.2B $2.1B $2.2B
Operating Income (Reported) $1.1B $1.1B $1.1B $1.1B $988.9M
Operating Income (Adjusted) $1.1B $1.1B $1.1B $1.1B $988.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.8B $1.7B $1.6B $1.5B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $912.7M $703.7M $660.3M $871.4M
Gross Profit $749.2M $804.6M $899.4M $861.6M $802M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $44.6M $46.4M $60.5M $68.8M $67.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $41.2M $35.4M $54.3M $62.9M $61.7M
Operating Income $708M $769.2M $845M $798.7M $740.3M
 
Net Interest Expenses $429M $428.8M $331.8M $354.9M $351.1M
EBT. Incl. Unusual Items $266M $326.9M $494.3M $776.4M $399.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $75.6M $87.3M $154.1M $245.2M $116.9M
Net Income to Company $355.8M $428.9M $646.2M $857.7M $495.8M
 
Minority Interest in Earnings $169K $212.1K -$42.5K $481.5K $29.5M
Net Income to Common Excl Extra Items $279.1M $343.5M $495.4M $625.9M $376.9M
 
Basic EPS (Cont. Ops) $0.34 $0.42 $0.61 $0.77 $0.30
Diluted EPS (Cont. Ops) $0.34 $0.42 $0.61 $0.77 $0.30
Weighted Average Basic Share $2.4B $2.4B $2.4B $2.4B $4B
Weighted Average Diluted Share $2.4B $2.4B $2.4B $2.4B $4B
 
EBITDA $840.9M $917.9M $983.1M $948.3M $919M
EBIT $708M $769.2M $845M $798.7M $740.3M
 
Revenue (Reported) $1.8B $1.7B $1.6B $1.5B $1.7B
Operating Income (Reported) $708M $769.2M $845M $798.7M $740.3M
Operating Income (Adjusted) $708M $769.2M $845M $798.7M $740.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $935.7M $963.6M $463.6M $1.1B $642M
Short Term Investments $153.9M $211.5M $75.3M $85.2M $69.9M
Accounts Receivable, Net $331.7M $269.6M $322.2M $359.8M $294.7M
Inventory $36.5M $27.1M -- -- --
Prepaid Expenses $11M -- -- -- --
Other Current Assets $55.7M $69.2M $60.3M $173.5M $65.1M
Total Current Assets $1.5B $1.5B $1.4B $1.8B $1.2B
 
Property Plant And Equipment $3B $2.6B $2.7B $3.4B $4.1B
Long-Term Investments $1.7B $1.9B $2.3B $2.5B $1.9B
Goodwill $15.4M -- $32.8M $35.8M $15.1M
Other Intangibles $468.1M $724.6M $782M $843.1M $823.3M
Other Long-Term Assets $53.2M $67.2M $62.9M $71.8M $128.4M
Total Assets $6.8B $6.8B $7.2B $8.7B $8.1B
 
Accounts Payable $165.9M $116.7M $96.9M $164.5M $171.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.7M -- -- -- --
Other Current Liabilities $45.9M $138M $83.6M $207.2M $80.3M
Total Current Liabilities $1.1B $1.1B $1.1B $1.3B $1.2B
 
Long-Term Debt $3.7B $3.9B $4B $4.7B $4.3B
Capital Leases -- -- -- -- --
Total Liabilities $5.3B $5.4B $5.6B $6.7B $6.1B
 
Common Stock $943.9M $880.2M $928.6M $1B $793.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.5B $1.4B $1.6B $1.8B $930.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $475.3K $644.3K $691.3K $196.3M $164.1M
Total Equity $1.5B $1.4B $1.6B $2B $2B
 
Total Liabilities and Equity $6.8B $6.8B $7.2B $8.7B $8.1B
Cash and Short Terms $935.7M $963.6M $463.6M $1.1B $642M
Total Debt $3.7B $3.9B $4B $4.7B $4.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $944.1M $736.3M $642M $744.9M $871.6M
Short Term Investments $152.8M $206.3M $81.7M $77.9M --
Accounts Receivable, Net $298.9M $315.5M $331.8M $316.6M $395.3M
Inventory $28.4M $10.6M -- -- --
Prepaid Expenses $6.4M -- -- -- --
Other Current Assets $46.2M $37.9M $162.3M $92M --
Total Current Assets $1.6B $1.7B $1.3B $1.3B $1.5B
 
Property Plant And Equipment $2.9B $2.6B $3.1B $4.3B $5.3B
Long-Term Investments $2.1B $2.1B $2.6B $2B $2.5B
Goodwill -- $14.9M -- -- --
Other Intangibles $541.4M $761.5M $841.6M $966.3M --
Other Long-Term Assets $39M $73.8M $73.8M $149.9M --
Total Assets $7.1B $7.3B $7.9B $8.9B $10.6B
 
Accounts Payable $181.7M $105.3M $122.1M $217.3M $165.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.3M $4.4M -- -- --
Other Current Liabilities $97.8M $131.4M $191M $109.8M --
Total Current Liabilities $1.1B $1.4B $1.2B $1.4B $1.5B
 
Long-Term Debt $4.1B $4B $4.2B $4.7B $5B
Capital Leases -- -- -- -- --
Total Liabilities $5.7B $5.8B $6B $6.7B $8.1B
 
Common Stock $899.8M $906.4M $979.5M $900.3M $920.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $618.5K $658K $190.9M $184.8M $217.6M
Total Equity $1.4B $1.5B $1.9B $2.2B $2.5B
 
Total Liabilities and Equity $7.1B $7.3B $7.9B $8.9B $10.6B
Cash and Short Terms $944.1M $736.3M $642M $744.9M $871.6M
Total Debt $4.1B $4B $4.2B $4.7B $5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $714.8M $337.2M $636.1M $880.4M $1.1B
Depreciation & Amoritzation $177.4M $193.2M $191.7M $185M $198.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$459.9M -$196.6M $122M $203.5M $125.9M
Change in Inventories $6.1M -$9M -- -- --
Cash From Operations $391.9M $501.3M $743.8M $1.1B $944.5M
 
Capital Expenditures $197.8M $230M $305.7M $515.7M $1.3B
Cash Acquisitions -- $7.1M $139.8M -- $387.6M
Cash From Investing -$325M -$195.3M -$443.1M -$617.1M -$1.3B
 
Dividends Paid (Ex Special Dividend) $240.6M $517.5M $442.6M $476.4M $210.4M
Special Dividend Paid
Long-Term Debt Issued $847M $758.9M $153M $691.3M $748.7M
Long-Term Debt Repaid -$609.1M -$298.4M -$676.8M -$300.1M -$458.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$20.8M -$85.1M $99.6M $181M $7.2M
Cash From Financing $62.7M -$191.5M -$866.2M $95.4M $85.2M
 
Beginning Cash (CF) $873.8M $925.7M $423.5M $1.1B $640.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $129.6M $114.4M -$565.5M $604.6M -$240.6M
Ending Cash (CF) $1B $1B -$142M $1.7B $400.2M
 
Levered Free Cash Flow $194.1M $271.3M $438.1M $610.6M -$307.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $160.6M $174.3M $231.6M $155M $179M
Depreciation & Amoritzation $46.3M $46.7M $46.9M $49.9M $66.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$95.3M $26M $39.5M $30.5M -$6.3M
Change in Inventories $14.9M -$5M -- -- --
Cash From Operations $42.1M $145.4M $186.1M $258.2M $128M
 
Capital Expenditures $43.1M $92.5M $137.9M $367.6M $48.6M
Cash Acquisitions $29.2M $1.2M $169.4K $42.2M $363.6M
Cash From Investing -$70.8M -$91.7M -$153.7M -$373.3M -$448.2M
 
Dividends Paid (Ex Special Dividend) $117.5M $102.3M $321.4M $217.7M $5.6M
Special Dividend Paid -- -- $252.2K -- --
Long-Term Debt Issued $205.7M -$1.1M $2.8M $402.5M --
Long-Term Debt Repaid -$131.6M -$16.5M -$49.9M -$114.7M --
Repurchase of Common Stock -- -- -- -$4.2M --
Other Financing Activities -$7M -$13.7M $8.5M $6.3M --
Cash From Financing -$51.8M -$155.8M -$360M $88.9M $143.7M
 
Beginning Cash (CF) $851.4M $696.1M $616.4M $743.5M $868.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$80.5M -$102.1M -$327.7M -$26.2M -$176.6M
Ending Cash (CF) $771M $594M $288.7M $717.4M $692M
 
Levered Free Cash Flow -$1M $53M $48.2M -$109.4M $79.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $600M $410.3M $853.4M $1.1B $717.4M
Depreciation & Amoritzation $172M $206.7M $182.1M $198.1M $231.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$406.2M $15.9M $305.4M $170.3M $59.2M
Change in Inventories $25.6M -- -- -- --
Cash From Operations $331.9M $681.9M $956.4M $1.2B $646.7M
 
Capital Expenditures $236.4M $267.2M $431.3M $1.3B $455.8M
Cash Acquisitions -$36.8M $108.3M $30.8M $435.6M $302.7M
Cash From Investing -$255M -$300.2M -$547.9M -$1.2B -$1B
 
Dividends Paid (Ex Special Dividend) $369.5M $378.8M $524.7M $372.7M $211.2M
Special Dividend Paid
Long-Term Debt Issued $945M -- $207.9M $937.1M --
Long-Term Debt Repaid -$772.3M -$287.8M -$542.6M -$391.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$57.2M -$48.5M $279.9M -$7.1M --
Cash From Financing -$294.9M -$554.3M -$537.1M $178.8M $487.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$218M -$172.6M -$128.6M $204.2M $103M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $95.6M $414.7M $525.1M -$60.7M $190.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $355.8M $428.9M $646.2M $857.7M $495.8M
Depreciation & Amoritzation $133.4M $146.9M $137.3M $150.4M $179M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$223.9M -$11.5M $171.9M $138.7M $69.3M
Change in Inventories $15.9M -$5M -- -- --
Cash From Operations $315.2M $495.8M $708.5M $788.8M $472.3M
 
Capital Expenditures $143.6M $182.9M $318.2M $1.1B $250.5M
Cash Acquisitions $29.2M $130.4M $21.5M $457.1M $363.6M
Cash From Investing -$166.7M -$271.6M -$376.4M -$940.6M -$677.1M
 
Dividends Paid (Ex Special Dividend) $378M $239.3M $321.4M $217.7M $214.1M
Special Dividend Paid -- -- $252.2K $153.4K --
Long-Term Debt Issued $659.5M $150.5M $205.5M $451.2M $488.4M
Long-Term Debt Repaid -$375.9M -$365.4M -$231.2M -$322.3M -$82.7M
Repurchase of Common Stock -- -- -- $0 --
Other Financing Activities -$28.3M $8.3M $188.6M $552.3K -$222.6M
Cash From Financing -$129.6M -$492.4M -$163.2M -$79.8M $321.8M
 
Beginning Cash (CF) $2.6B $2.5B $2.2B $2.6B $2.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.9M -$268.1M $168.8M -$231.6M $116.9M
Ending Cash (CF) $2.6B $2.2B $2.4B $2.3B $3B
 
Levered Free Cash Flow $171.6M $312.9M $390.3M -$283.1M $221.8M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

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

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 10.06% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 47.05% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 10.4% over the past day.

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

Show me the best stock