Financhill
Buy
61

ETTYF Quote, Financials, Valuation and Earnings

Last price:
$26.33
Seasonality move :
-6.57%
Day range:
$26.33 - $26.33
52-week range:
$21.25 - $30.41
Dividend yield:
2.81%
P/E ratio:
9.27x
P/S ratio:
1.34x
P/B ratio:
2.21x
Volume:
--
Avg. volume:
43
1-year change:
6.17%
Market cap:
$18.3B
Revenue:
$13.9B
EPS (TTM):
$2.84
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $13.7B $13.3B $11.9B $13.1B $13.9B
Revenue Growth (YoY) 0% -2.6% -10.86% 10.44% 6.15%
 
Cost of Revenues $9.6B $9B $8.4B $9.9B $9.8B
Gross Profit $4B $4.3B $3.4B $3.2B $4.1B
Gross Profit Margin 29.35% 32.39% 28.72% 24.39% 29.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4B $2.4B $2.1B $2.2B $2.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.4B $2.5B $2.2B $2.3B $2.5B
Operating Income $1.6B $1.8B $1.2B $897.2M $1.5B
 
Net Interest Expenses $138.4M $106.6M $70.1M $132.5M $216M
EBT. Incl. Unusual Items $1.4B $1.7B $1.2B $715M $1.2B
Earnings of Discontinued Ops. -- -- $210M $89.6M $26.4M
Income Tax Expense $299.4M $442.7M $280.2M $200M $309.3M
Net Income to Company $1.5B $1.8B $1.3B $846.6M $1.4B
 
Minority Interest in Earnings -$105.4M -$165.9M -$139M -$49.6M -$22.9M
Net Income to Common Excl Extra Items $975.7M $1.1B $1B $555M $902.4M
 
Basic EPS (Cont. Ops) $1.39 $1.59 $1.43 $0.79 $1.28
Diluted EPS (Cont. Ops) $1.39 $1.59 $1.43 $0.79 $1.28
Weighted Average Basic Share $702.3M $702.3M $702.3M $702.3M $702.3M
Weighted Average Diluted Share $702.3M $702.3M $702.3M $702.3M $702.3M
 
EBITDA $2.3B $2.7B $2B $1.8B $2.2B
EBIT $1.5B $1.8B $1.3B $852.6M $1.5B
 
Revenue (Reported) $13.7B $13.3B $11.9B $13.1B $13.9B
Operating Income (Reported) $1.6B $1.8B $1.2B $897.2M $1.5B
Operating Income (Adjusted) $1.5B $1.8B $1.3B $852.6M $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.2B $3.6B $3.8B $3.4B $3.5B
Revenue Growth (YoY) -4.66% 11.32% 6.08% -10.11% 1.65%
 
Cost of Revenues $2.2B $2.6B $2.9B $2.4B $2.3B
Gross Profit $1B $1B $892.1M $990.4M $1.2B
Gross Profit Margin 32.06% 28.68% 23.32% 28.8% 32.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $585.2M $620.7M $619.9M $606.8M $649M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $608M $647.9M $647.3M $632.4M $674.2M
Operating Income $430.6M $386.3M $244.7M $357.9M $478.4M
 
Net Interest Expenses $20.8M $15.9M $35.1M $59.7M $41.4M
EBT. Incl. Unusual Items $410.4M $432.8M $202.5M $209.4M $427.7M
Earnings of Discontinued Ops. -- -- -- $8.2M --
Income Tax Expense $116.7M $89.5M $47.6M $64.5M $106.9M
Net Income to Company $514.4M $427.8M $213.6M $249.6M $492.9M
 
Minority Interest in Earnings -$37.8M -$26.5M -$5.4M -$6M -$1.4M
Net Income to Common Excl Extra Items $255.9M $316.8M $149.5M $147M $319.3M
 
Basic EPS (Cont. Ops) $0.36 $0.45 $0.21 $0.21 $0.46
Diluted EPS (Cont. Ops) $0.36 $0.45 $0.21 $0.21 $0.46
Weighted Average Basic Share $702.3M $702.3M $702.3M $702.3M $700M
Weighted Average Diluted Share $702.3M $702.3M $702.3M $702.3M $700M
 
EBITDA $646.8M $610M $465.3M $603.1M $652.8M
EBIT $430.6M $386.3M $244.7M $357.9M $478.4M
 
Revenue (Reported) $3.2B $3.6B $3.8B $3.4B $3.5B
Operating Income (Reported) $430.6M $386.3M $244.7M $357.9M $478.4M
Operating Income (Adjusted) $430.6M $386.3M $244.7M $357.9M $478.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13.2B $13.9B $12.9B $12.2B $13.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9B $9.6B $10B $8.7B $9.3B
Gross Profit $4.2B $4.3B $2.9B $3.5B $4.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4B $2.6B $2.1B $2.1B $2.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.4B $2.7B $2.2B $2.2B $2.7B
Operating Income $1.8B $1.7B $702.2M $1.4B $1.8B
 
Net Interest Expenses $114.6M $77.9M $94.8M $225.2M $185.3M
EBT. Incl. Unusual Items $1.7B $1.6B $572.2M $1B $1.6B
Earnings of Discontinued Ops. -- -- -- $23.2M $872.3M
Income Tax Expense $451.2M $396.3M $142.7M $274.6M $410.1M
Net Income to Company $1.9B $1.6B $646.3M $1.3B $1.8B
 
Minority Interest in Earnings -$154.7M -$158.2M -$74.5M -$17.9M -$10.4M
Net Income to Common Excl Extra Items $1.1B $1.1B $558.5M $847.6M $2B
 
Basic EPS (Cont. Ops) $1.55 $1.55 $0.79 $1.20 $2.84
Diluted EPS (Cont. Ops) $1.55 $1.55 $0.79 $1.20 $2.84
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.6B $2.5B $1.7B $2B $2.4B
EBIT $1.7B $1.7B $776.3M $1.3B $1.7B
 
Revenue (Reported) $13.2B $13.9B $12.9B $12.2B $13.7B
Operating Income (Reported) $1.8B $1.7B $702.2M $1.4B $1.8B
Operating Income (Adjusted) $1.7B $1.7B $776.3M $1.3B $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.7B $10.3B $11.4B $10.5B $10.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.6B $7.2B $8.7B $7.5B $6.9B
Gross Profit $3.1B $3.1B $2.7B $3B $3.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.9B $1.9B $1.8B $1.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.8B $2B $2B $1.9B $2B
Operating Income $1.3B $1.2B $643.7M $1.1B $1.3B
 
Net Interest Expenses $83.2M $55.8M $80.3M $175.6M $144.8M
EBT. Incl. Unusual Items $1.3B $1.2B $522.6M $848.9M $1.2B
Earnings of Discontinued Ops. -- -- -- $23.2M $869.2M
Income Tax Expense $327.3M $281.2M $140.8M $216.9M $317.4M
Net Income to Company $1.4B $1.2B $573M $1B $1.3B
 
Minority Interest in Earnings -$120.3M -$113M -$47.7M -$14.4M -$4.3M
Net Income to Common Excl Extra Items $808.2M $782M $334.1M $640.8M $1.7B
 
Basic EPS (Cont. Ops) $1.15 $1.11 $0.48 $0.91 $2.46
Diluted EPS (Cont. Ops) $1.15 $1.11 $0.48 $0.91 $2.46
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 $1.9B $1.8B $1.5B $1.7B $1.9B
EBIT $1.3B $1.2B $643.7M $1.1B $1.3B
 
Revenue (Reported) $9.7B $10.3B $11.4B $10.5B $10.3B
Operating Income (Reported) $1.3B $1.2B $643.7M $1.1B $1.3B
Operating Income (Adjusted) $1.3B $1.2B $643.7M $1.1B $1.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $313.3M $608.4M $431.5M $411.4M $512.5M
Short Term Investments $16.6M $20.1M $20.2M $19.9M $2.7M
Accounts Receivable, Net $2.1B $2.2B $2.2B $2.5B $2.2B
Inventory $1.7B $2B $2.1B $2.8B $1.7B
Prepaid Expenses $7.3M $15.5M $18.5M $22.5M $12.5M
Other Current Assets -- -- -- -- --
Total Current Assets $4.5B $5.3B $5.6B $6.8B $8.6B
 
Property Plant And Equipment $6.1B $6.5B $6.5B $6B $4.9B
Long-Term Investments -- -- -- -- --
Goodwill $3.7B $3.9B $4.2B $4.3B $3.9B
Other Intangibles $2.3B $2.3B $2.4B $2.4B $2.1B
Other Long-Term Assets $75.3M $93.8M $156M $155.4M $74.1M
Total Assets $17.4B $18.9B $19.3B $20.2B $20.2B
 
Accounts Payable $1.7B $1.8B $2B $2.5B $1.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $91.1M $98.5M $97.3M $85.3M $80.7M
Other Current Liabilities $209.1M $216.1M $209.1M $212.9M $153.3M
Total Current Liabilities $4.6B $5B $5.2B $6B $6.7B
 
Long-Term Debt $4.3B $4.3B $4.9B $4.9B $3.9B
Capital Leases -- -- -- -- --
Total Liabilities $10.6B $11.1B $11.8B $12.9B $12.3B
 
Common Stock $251.5M $287M $259.8M $225.5M $233.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $5.8B $6.6B $6.6B $6.5B $7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $928.4M $1.1B $954.3M $884.4M $850.2M
Total Equity $6.7B $7.7B $7.6B $7.3B $7.9B
 
Total Liabilities and Equity $17.4B $18.9B $19.3B $20.2B $20.2B
Cash and Short Terms $329.9M $628.5M $451.8M $431.3M $515.1M
Total Debt $5B $5.2B $5.9B $6B $5.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $796.3M $1.1B $908M $585.5M $1.2B
Short Term Investments $86M $73M $443.2M $469.7M $512.4M
Accounts Receivable, Net $2.1B $2.2B $2.3B $2.5B $2.2B
Inventory $2B $2.3B $2.4B $2.3B $1.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $5.3B $6.4B $7.3B $6.3B $6.3B
 
Property Plant And Equipment $6.2B $6.5B $5.7B $5.9B $4.9B
Long-Term Investments -- -- -- -- --
Goodwill $3.8B $4.1B $4.1B $4.2B $3.9B
Other Intangibles $2.2B $2.4B $2.3B $2.3B $2.1B
Other Long-Term Assets $85.7M $158.4M $362.7M $81M $74M
Total Assets $18.1B $20B $20.2B $19.4B $17.9B
 
Accounts Payable $1.7B $1.9B $2.2B $1.8B $1.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.8B $1.7B $1.8B $2.1B $1.9B
Total Current Liabilities $4.8B $5.6B $6.5B $5.9B $4.6B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $10.8B $12.6B $12.7B $12B $9.6B
 
Common Stock $262.1M $267.2M $211M $215.3M $233.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1B $917.1M $856.6M $818.6M $44.9M
Total Equity $7.4B $7.4B $7.5B $7.4B $8.3B
 
Total Liabilities and Equity $18.1B $20B $20.2B $19.4B $17.9B
Cash and Short Terms $882.3M $1.2B $1.4B $1.1B $1.7B
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.5B $1.8B $1.3B $846.6M $1.4B
Depreciation & Amoritzation $797.1M $837.9M $715.3M $898.5M $755.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$206.3M $5.8M -$253.6M -$348.2M -$1.8M
Change in Inventories -$20.5M -$241.1M -$184.4M -$473.6M $236.6M
Cash From Operations $2B $1.9B $1.7B $1.3B $2B
 
Capital Expenditures $629.6M $721.7M $610M $541.4M $650.8M
Cash Acquisitions -$14.6M -$65.9M -$515.2M -$478.3M $99.7M
Cash From Investing -$625.5M -$775M -$1.4B -$1.4B -$671.5M
 
Dividends Paid (Ex Special Dividend) -$427.5M -$479.5M -$553.9M -$490.1M -$481M
Special Dividend Paid
Long-Term Debt Issued $259.2M $707.2M $1.9B $1.5B $555.2M
Long-Term Debt Repaid -$1.2B -$1.1B -$930.8M -$706M -$1.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $423.5K $7M -$826M -$130.7M $105.1M
Cash From Financing -$1.4B -$914.8M -$444.8M $180.3M -$1.1B
 
Beginning Cash (CF) $318.4M $319.8M $582.1M $389.2M $405M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.8M $256.6M -$148.7M $18.1M $274.7M
Ending Cash (CF) $310M $544.2M $456.1M $427.5M $654.3M
 
Levered Free Cash Flow $1.4B $1.2B $1.1B $742.2M $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $514.4M $427.8M $213.6M $249.6M $492.9M
Depreciation & Amoritzation $252.9M $212.7M $181.4M $236.1M $184.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$157.3M -$8.7M -$107.9M $98.7M -$49.2M
Change in Inventories -$68M -$84.9M -$227.8M $75.1M -$29.4M
Cash From Operations $525.5M $572.6M $331.7M $783.3M $635.7M
 
Capital Expenditures $213.5M $222.1M $150.6M $163.6M $158.6M
Cash Acquisitions -$9.8M -$335.9M -$426.8M $113.4M $47M
Cash From Investing -$201.8M -$186.6M -$629.7M -$90.5M -$253.2M
 
Dividends Paid (Ex Special Dividend) -- $15.1M $33.6M $12.6M -$14.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $133.9M $768.9M $565.9M $604.6M $3.5M
Long-Term Debt Repaid -$212.4M -$220.5M $175.5M -$1B -$380.1M
Repurchase of Common Stock -- -- -- -- -$103.8M
Other Financing Activities $3.5M -$689.4M -$238.7K -$85.1M -$31.4K
Cash From Financing -$106M -$146.8M $768.9M -$713.7M -$230.5M
 
Beginning Cash (CF) $568.9M $938.5M $510.5M $619.9M $978.9M
Foreign Exchange Rate Adjustment -$8M $7.6M $9.8M $4M -$9.4M
Additions / Reductions $217.6M $239.1M $470.9M -$20.8M $152M
Ending Cash (CF) $806.4M $1.2B $964.5M $592.5M $1.1B
 
Levered Free Cash Flow $312M $350.5M $181.1M $619.7M $477.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.9B $1.6B $646.3M $1.3B $1.8B
Depreciation & Amoritzation $870.3M $810.1M $859.7M $717M $715.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$127.8M -$87.4M -$574.4M $71M -$105.3M
Change in Inventories -$265.6M -$184.1M -$390.4M $90.9M $1.8M
Cash From Operations $2B $1.7B $1.4B $1.6B $2.1B
 
Capital Expenditures $674.1M $870.8M $467.2M $503.6M $683.2M
Cash Acquisitions -$89.6M -$360.3M -$608.6M $97.2M $1.7B
Cash From Investing -$747.7M -$1.2B -$1.6B -$713.9M $923.8M
 
Dividends Paid (Ex Special Dividend) -$6.2M -$548.9M -$473.8M -$493.3M -$533.4M
Special Dividend Paid
Long-Term Debt Issued $805M $2.2B $1.5B $1.4B -$1.1B
Long-Term Debt Repaid -$1.7B -$536M -$880.2M -$2.4B -$427.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $6.8M -$687.1M -$136.8M $34.9M -$63.5M
Cash From Financing -$934.5M -$110.5M -$23.4M -$1.2B -$2.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $365.9M $341.1M -$201.6M -$313.1M $550M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.4B $818.3M $978.2M $1.1B $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.4B $1.2B $573M $1B $1.3B
Depreciation & Amoritzation $651.9M $624.1M $768.5M $587M $547.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$19.1M -$112.3M -$433.1M -$13.9M -$117.4M
Change in Inventories -$308.8M -$251.8M -$457.9M $106.6M -$128.2M
Cash From Operations $1.4B $1.2B $887.9M $1.2B $1.3B
 
Capital Expenditures $456.2M $605.3M $462.6M $424.8M $457.2M
Cash Acquisitions -$75.5M -$369.9M -$463.2M $112.3M $1.7B
Cash From Investing -$521.9M -$984.3M -$1.2B -$458.6M $1.1B
 
Dividends Paid (Ex Special Dividend) -- -$548.9M -$468.9M -$472.1M -$524.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $665.9M $2.2B $1.7B $1.7B $19.9M
Long-Term Debt Repaid -$1B -$461.8M -$411.2M -$2.1B -$1.3B
Repurchase of Common Stock -- -- -- -- -$116.4M
Other Financing Activities $6.8M -$687.3M $1.9M $167.5M -$1.2M
Cash From Financing -$396.7M $407.6M $828.9M -$587.3M -$1.9B
 
Beginning Cash (CF) $1.4B $2.5B $1.5B $1.9B $2.7B
Foreign Exchange Rate Adjustment -$19.1M $13.3M $65.8M -$185.4K $1.6M
Additions / Reductions $494.8M $579.3M $526.4M $195.1M $470.4M
Ending Cash (CF) $1.9B $3.1B $2B $2.1B $3.2B
 
Levered Free Cash Flow $957.1M $550.7M $425.3M $816.3M $802.2M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock