Financhill
Sell
34

EXPGF Quote, Financials, Valuation and Earnings

Last price:
$43.15
Seasonality move :
0.94%
Day range:
$43.36 - $43.99
52-week range:
$39.78 - $52.29
Dividend yield:
1.35%
P/E ratio:
33.85x
P/S ratio:
5.47x
P/B ratio:
8.35x
Volume:
900
Avg. volume:
944
1-year change:
10.3%
Market cap:
$39.7B
Revenue:
$7.1B
EPS (TTM):
$1.28
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $5.2B $5.4B $6.3B $6.6B $7.1B
Revenue Growth (YoY) 6.54% 3.73% 17.05% 5.26% 7.22%
 
Cost of Revenues $2.6B $2.9B $3.3B $3.5B $3.7B
Gross Profit $2.6B $2.5B $3B $3.2B $3.4B
Gross Profit Margin 49.32% 46.84% 47.31% 47.86% 48.12%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $378M $417M $503M $570M $539M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.5B $1.6B $1.9B $1.7B
Operating Income $1.2B $1.1B $1.4B $1.3B $1.7B
 
Net Interest Expenses $146M $127M $110M $124M $142M
EBT. Incl. Unusual Items $942M $1.1B $1.4B $1.2B $1.6B
Earnings of Discontinued Ops. -$2M -- $16M -- --
Income Tax Expense $263M $275M $296M $401M $348M
Net Income to Company $942M $1.1B $1.4B $1.2B $1.6B
 
Minority Interest in Earnings -$2M $1M -$2M -$3M -$4M
Net Income to Common Excl Extra Items $675M $803M $1.2B $770M $1.2B
 
Basic EPS (Cont. Ops) $0.75 $0.88 $1.28 $0.84 $1.31
Diluted EPS (Cont. Ops) $0.74 $0.88 $1.27 $0.84 $1.30
Weighted Average Basic Share $902M $910M $914M $914M $913M
Weighted Average Diluted Share $910M $917M $921M $921M $921M
 
EBITDA $1.6B $1.8B $2.2B $2B $2.4B
EBIT $1.1B $1.2B $1.6B $1.3B $1.7B
 
Revenue (Reported) $5.2B $5.4B $6.3B $6.6B $7.1B
Operating Income (Reported) $1.2B $1.1B $1.4B $1.3B $1.7B
Operating Income (Adjusted) $1.1B $1.2B $1.6B $1.3B $1.7B
Period Ending 2015-03-31 2016-03-31 2017-03-31 2018-03-31 2019-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.2B $5.9B $6.5B $6.8B $7.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.9B $1.7B $2B $1.9B
Operating Income $1.2B $1.2B $1.4B $1.3B $1.8B
 
Net Interest Expenses $120M $118M $99M $136M $144M
EBT. Incl. Unusual Items $920M $1.3B $1.3B $1.4B $1.5B
Earnings of Discontinued Ops. -- $19M -$3M -- --
Income Tax Expense $264M $305M $350M $382M $322M
Net Income to Company $920M $1.3B $1.3B $1.4B $1.5B
 
Minority Interest in Earnings $2M -$1M -$2M -$5M -$4M
Net Income to Common Excl Extra Items $656M $986M $955M $1B $1.2B
 
Basic EPS (Cont. Ops) $0.73 $1.08 $1.05 $1.13 $1.29
Diluted EPS (Cont. Ops) $0.72 $1.07 $1.04 $1.12 $1.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.8B $2.3B $2.3B $2.5B $2.7B
EBIT $1.1B $1.4B $1.4B $1.6B $1.7B
 
Revenue (Reported) $5.2B $5.9B $6.5B $6.8B $7.3B
Operating Income (Reported) $1.2B $1.2B $1.4B $1.3B $1.8B
Operating Income (Adjusted) $1.1B $1.4B $1.4B $1.6B $1.7B
Period Ending 2021-01-07 2022-01-07 2023-01-07 2024-01-07
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $277M $180M $179M $202M $312M
Short Term Investments -- -- $7M -- --
Accounts Receivable, Net $1.1B $1.2B $1.4B $1.5B $1.7B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.4B $1.4B $1.7B $1.8B $2.1B
 
Property Plant And Equipment $502M $469M $415M $382M $379M
Long-Term Investments -- -- -- -- --
Goodwill $4.5B $5.3B $5.7B $5.6B $6B
Other Intangibles $1.6B $2B $2.2B $2.3B $2.4B
Other Long-Term Assets -- -- -- -- --
Total Assets $8.9B $10.1B $10.9B $10.9B $11.7B
 
Accounts Payable $275M $187M $1.7B $263M $341M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $46M $58M -- $43M $37M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.2B $2.4B $2B $2.3B $3B
 
Long-Term Debt $3.8B $3.5B -- $3.8B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $6.6B $7B $6.9B $6.9B $7B
 
Common Stock $96M $96M $96M $96M $97M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.3B $3.1B $4B $3.9B $4.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6M $38M $38M $35M $35M
Total Equity $2.3B $3.1B $4B $4B $4.7B
 
Total Liabilities and Equity $8.9B $10.1B $10.9B $10.9B $11.7B
Cash and Short Terms $277M $180M $186M $202M $312M
Total Debt $4.2B $4.1B $4.1B $4B $4.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $165M $176M $146M $195M $245M
Short Term Investments $4M $21M $7M $6M $20M
Accounts Receivable, Net $1B $1.2B $1.4B $1.6B $1.7B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.3B $1.5B $1.6B $1.8B $2B
 
Property Plant And Equipment $486M $424M $370M $380M $359M
Long-Term Investments -- -- -- -- --
Goodwill $4.8B $5.5B $5.4B $5.7B $6.6B
Other Intangibles $1.7B $2.1B $2.2B $2.4B $2.7B
Other Long-Term Assets -- -- -- -- --
Total Assets $9.1B $10.4B $10.4B $11.2B $12.5B
 
Accounts Payable $1.3B $1.5B $1.6B $1.8B $1.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.8B $2.5B $2.1B $2.8B $2.5B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $6.5B $7.1B $6.8B $7B $7.7B
 
Common Stock $96M $96M $96M $97M $97M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $60M $36M $32M $35M $40M
Total Equity $2.6B $3.3B $3.6B $4.2B $4.8B
 
Total Liabilities and Equity $9.1B $10.4B $10.4B $11.2B $12.5B
Cash and Short Terms $169M $197M $153M $201M $265M
Total Debt $4.3B $4.5B $4B $4.3B $5.2B
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $942M $1.1B $1.4B $1.2B $1.6B
Depreciation & Amoritzation $537M $591M $658M $674M $714M
Stock-Based Compensation $83M $106M $149M $129M $132M
Change in Accounts Receivable -$145M -$31M -$143M -$171M -$155M
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $1.5B $1.8B $1.7B $1.7B
 
Capital Expenditures $487M $422M $508M $627M $640M
Cash Acquisitions -$600M -$399M -$725M -$309M -$456M
Cash From Investing -$1.2B -$827M -$1.1B -$948M -$1.1B
 
Dividends Paid (Ex Special Dividend) -$426M -$428M -$446M -$483M -$510M
Special Dividend Paid
Long-Term Debt Issued $1.5B $1B $571M $84M --
Long-Term Debt Repaid -$553M -$1.3B -$583M -$1M -$7M
Repurchase of Common Stock -$203M -- -$173M -$194M -$120M
Other Financing Activities -$231M $50M -$15M -$61M $9M
Cash From Financing $61M -$747M -$687M -$722M -$551M
 
Beginning Cash (CF) $146M $272M $170M $176M $198M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $140M -$86M -$8M $47M $97M
Ending Cash (CF) $272M $170M $176M $198M $300M
 
Levered Free Cash Flow $769M $1.1B $1.3B $1.1B $1.1B
Period Ending 2021-01-07 2022-01-07 2023-01-07 2024-01-07
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $920M $1.3B $1.3B $1.4B $1.5B
Depreciation & Amoritzation $552M $639M $665M $688M $732M
Stock-Based Compensation $89M $141M $138M $123M $140M
Change in Accounts Receivable -$64M -$146M -$112M -$196M -$112M
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $1.6B $1.8B $1.6B $1.8B
 
Capital Expenditures $448M $464M $560M $656M $628M
Cash Acquisitions -$252M -$729M -$659M -$229M -$1B
Cash From Investing -$742M -$1.2B -$1.1B -$893M -$1.7B
 
Dividends Paid (Ex Special Dividend) -$426M -$432M -$474M -$501M -$536M
Special Dividend Paid
Long-Term Debt Issued $1.2B $1.4B $67M -$8M $1.1B
Long-Term Debt Repaid -$1.2B -$1.2B -$27M -$7M -$537M
Repurchase of Common Stock -$53M -$136M -$166M -$129M -$169M
Other Financing Activities -$122M $15M -$77M $11M $35M
Cash From Financing -$712M -$415M -$724M -$689M -$56M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26M $5M -$3M $43M $64M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1B $1.1B $1.3B $969M $1.2B
Period Ending 2022-01-07 2023-01-07 2024-01-07 2025-01-07 2026-01-07
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

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,…

Will American Tower Stock Recover?
Will American Tower Stock Recover?

The performance of the real estate investment trust, or REIT,…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

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

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

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

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.89% over the past day.

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

Show me the best stock