Financhill
Sell
45

ED Quote, Financials, Valuation and Earnings

Last price:
$110.52
Seasonality move :
1.23%
Day range:
$109.06 - $111.11
52-week range:
$87.28 - $109.44
Dividend yield:
3.07%
P/E ratio:
20.76x
P/S ratio:
2.48x
P/B ratio:
1.72x
Volume:
2.4M
Avg. volume:
3.1M
1-year change:
19.78%
Market cap:
$37.7B
Revenue:
$15.3B
EPS (TTM):
$5.24
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.2B $13.7B $15.7B $14.7B $15.3B
Revenue Growth (YoY) -2.61% 11.68% 14.58% -6.43% 4.04%
 
Cost of Revenues $5.1B $6B $8B $7.3B $7.1B
Gross Profit $7.1B $7.7B $7.7B $7.4B $8.2B
Gross Profit Margin 58.38% 56.07% 49.04% 50.5% 53.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$401M -$538M $326M $1.7B $593M
Operating Expenses $4.5B $4.8B $5.1B $5.1B $5.4B
Operating Income $2.7B $2.8B $2.6B $2.3B $2.7B
 
Net Interest Expenses $1B $905M $852M $1B $1.2B
EBT. Incl. Unusual Items $1.2B $1.4B $2.1B $3B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $90M $190M $498M $487M $318M
Net Income to Company $1.1B $1.2B $1.6B $2.5B $1.8B
 
Minority Interest in Earnings -$43M $153M $60M $3M --
Net Income to Common Excl Extra Items $1.1B $1.3B $1.7B $2.5B $1.8B
 
Basic EPS (Cont. Ops) $3.29 $3.86 $4.68 $7.25 $5.26
Diluted EPS (Cont. Ops) $3.28 $3.85 $4.66 $7.21 $5.24
Weighted Average Basic Share $334.8M $348.4M $354.5M $347.7M $346M
Weighted Average Diluted Share $335.7M $349.4M $355.8M $349.3M $347.3M
 
EBITDA $4.2B $4.3B $5.1B $6.1B $5.5B
EBIT $2.3B $2.3B $3B $4B $3.3B
 
Revenue (Reported) $12.2B $13.7B $15.7B $14.7B $15.3B
Operating Income (Reported) $2.7B $2.8B $2.6B $2.3B $2.7B
Operating Income (Adjusted) $2.3B $2.3B $3B $4B $3.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3B $3.4B $4B $3.4B $3.7B
Revenue Growth (YoY) 0.31% 15.37% 18.04% -14.56% 6.53%
 
Cost of Revenues $1.3B $1.5B $2.3B $1.7B $1.8B
Gross Profit $1.7B $1.9B $1.8B $1.7B $1.9B
Gross Profit Margin 56.05% 56.37% 43.91% 50.47% 51.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$329M -$279M $57M $218M $116M
Operating Expenses $1.2B $1.2B $1.2B $1.3B $1.4B
Operating Income $507M $697M $550M $452M $509M
 
Net Interest Expenses $222M $236M $266M $265M $304M
EBT. Incl. Unusual Items -$44M $182M $341M $405M $321M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$93M -$4M $168M $71M $11M
Net Income to Company $49M $186M $173M $334M $310M
 
Minority Interest in Earnings -$6M $38M $17M -- --
Net Income to Common Excl Extra Items $43M $224M $190M $334M $310M
 
Basic EPS (Cont. Ops) $0.13 $0.63 $0.53 $0.98 $0.90
Diluted EPS (Cont. Ops) $0.13 $0.63 $0.53 $0.97 $0.89
Weighted Average Basic Share $336.9M $353.2M $354.8M $345.6M $346.3M
Weighted Average Diluted Share $337.8M $355.1M $356.1M $347.5M $347.6M
 
EBITDA $670M $938M $1.2B $1.2B $1.2B
EBIT $178M $417M $706M $670M $625M
 
Revenue (Reported) $3B $3.4B $4B $3.4B $3.7B
Operating Income (Reported) $507M $697M $550M $452M $509M
Operating Income (Adjusted) $178M $417M $706M $670M $625M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.2B $13.7B $15.7B $14.7B $15.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.1B $6B $8B $7.3B $7.1B
Gross Profit $7.1B $7.7B $7.7B $7.4B $8.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$402M -$537M $325M $1.7B $593M
Operating Expenses $4.5B $4.8B $5.1B $5.1B $5.4B
Operating Income $2.7B $2.8B $2.6B $2.3B $2.7B
 
Net Interest Expenses $1B $905M $852M $1B $1.2B
EBT. Incl. Unusual Items $1.2B $1.4B $2.1B $3B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $90M $190M $498M $487M $318M
Net Income to Company $1.1B $1.2B $1.6B $2.5B $1.8B
 
Minority Interest in Earnings -$44M $153M $60M $3M --
Net Income to Common Excl Extra Items $1.1B $1.3B $1.7B $2.5B $1.8B
 
Basic EPS (Cont. Ops) $3.30 $3.86 $4.68 $7.22 $5.26
Diluted EPS (Cont. Ops) $3.29 $3.85 $4.67 $7.19 $5.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.2B $4.4B $5.2B $6.1B $5.5B
EBIT $2.3B $2.3B $3.1B $4B $3.3B
 
Revenue (Reported) $12.2B $13.7B $15.7B $14.7B $15.3B
Operating Income (Reported) $2.7B $2.8B $2.6B $2.3B $2.7B
Operating Income (Adjusted) $2.3B $2.3B $3.1B $4B $3.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $13.7B $15.7B $14.7B $15.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6B $8B $7.3B $7.1B --
Gross Profit $7.7B $7.7B $7.4B $8.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$537M $325M $1.7B $593M --
Operating Expenses $4.8B $5.1B $5.1B $5.4B --
Operating Income $2.8B $2.6B $2.3B $2.7B --
 
Net Interest Expenses $905M $852M $1B $1.2B --
EBT. Incl. Unusual Items $1.4B $2.1B $3B $2.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $190M $498M $487M $318M --
Net Income to Company $1.2B $1.6B $2.5B $1.8B --
 
Minority Interest in Earnings $153M $60M $3M -- --
Net Income to Common Excl Extra Items $1.3B $1.7B $2.5B $1.8B --
 
Basic EPS (Cont. Ops) $3.86 $4.68 $7.22 $5.26 --
Diluted EPS (Cont. Ops) $3.85 $4.67 $7.19 $5.24 --
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B --
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B --
 
EBITDA $4.4B $5.2B $6.1B $5.5B --
EBIT $2.3B $3.1B $4B $3.3B --
 
Revenue (Reported) $13.7B $15.7B $14.7B $15.3B --
Operating Income (Reported) $2.8B $2.6B $2.3B $2.7B --
Operating Income (Adjusted) $2.3B $3.1B $4B $3.3B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $992M $1.3B $1.2B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7B $1.9B $2.2B $2.4B $2.4B
Inventory $356M $437M $492M $469M $485M
Prepaid Expenses $271M $295M $264M $470M $445M
Other Current Assets $497M $439M $481M $406M $335M
Total Current Assets $5.3B $5.6B $13B $6.5B $6.7B
 
Property Plant And Equipment $47.4B $49.4B $47.3B $50.1B $52.7B
Long-Term Investments $1.8B $853M $841M $999M $1.1B
Goodwill $446M $439M $408M $408M $408M
Other Intangibles $1.5B $1.3B -- -- --
Other Long-Term Assets $285M $205M $182M $316M $365M
Total Assets $62.9B $63.1B $69.1B $66.3B $70.6B
 
Accounts Payable $1.5B $1.5B $2B $1.8B $1.7B
Accrued Expenses $257M $264M $269M $295M $326M
Current Portion Of Long-Term Debt $2B $440M $649M $250M --
Current Portion Of Capital Lease Obligations $96M $113M $103M $116M $118M
Other Current Liabilities $1.2B $1.2B $4.9B $1.3B $1.2B
Total Current Liabilities $7.4B $5.4B $11.3B $6.5B $6.4B
 
Long-Term Debt $20.4B $22.6B $20.1B $21.9B $24.7B
Capital Leases -- -- -- -- --
Total Liabilities $43.8B $42.8B $48.2B $45.2B $48.6B
 
Common Stock $36M $37M $37M $37M $37M
Other Common Equity Adj -$25M $5M $22M $22M $29M
Common Equity $18.8B $20B $20.7B $21.2B $22B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $218M $299M $202M -- --
Total Equity $19.1B $20.3B $20.9B $21.2B $22B
 
Total Liabilities and Equity $62.9B $63.1B $69.1B $66.3B $70.6B
Cash and Short Terms $1.3B $992M $1.3B $1.2B $1.3B
Total Debt $24.2B $24.5B $23.8B $24.5B $27.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $992M $1.3B $1.2B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7B $1.9B $2.2B $2.4B $2.4B
Inventory $356M $437M $492M $469M $485M
Prepaid Expenses $271M $295M $264M $470M $445M
Other Current Assets $497M $439M $481M $406M $335M
Total Current Assets $5.3B $5.6B $13B $6.5B $6.7B
 
Property Plant And Equipment $47.4B $49.4B $47.3B $50.1B $52.7B
Long-Term Investments $1.8B $853M $841M $999M $1.1B
Goodwill $446M $439M $408M $408M $408M
Other Intangibles $1.5B $1.3B -- -- --
Other Long-Term Assets $285M $205M $182M $316M $365M
Total Assets $62.9B $63.1B $69.1B $66.3B $70.6B
 
Accounts Payable $1.5B $1.5B $2B $1.8B $1.7B
Accrued Expenses $257M $264M $269M $295M $326M
Current Portion Of Long-Term Debt $2B $440M $649M $250M --
Current Portion Of Capital Lease Obligations $96M $113M $103M $116M $118M
Other Current Liabilities $1.2B $1.2B $4.9B $1.3B $1.2B
Total Current Liabilities $7.4B $5.4B $11.3B $6.5B $6.4B
 
Long-Term Debt $20.4B $22.6B $20.1B $21.9B $24.7B
Capital Leases -- -- -- -- --
Total Liabilities $43.8B $42.8B $48.2B $45.2B $48.6B
 
Common Stock $36M $37M $37M $37M $37M
Other Common Equity Adj -$25M $5M $22M $22M $29M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $218M $299M $202M -- --
Total Equity $19.1B $20.3B $20.9B $21.2B $22B
 
Total Liabilities and Equity $62.9B $63.1B $69.1B $66.3B $70.6B
Cash and Short Terms $1.3B $992M $1.3B $1.2B $1.3B
Total Debt $24.2B $24.5B $23.8B $24.5B $27.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $1.2B $1.6B $2.5B $1.8B
Depreciation & Amoritzation $1.9B $2B $2.1B $2B $2.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$744M -$674M -$399M -$218M -$245M
Change in Inventories -$4M -$82M -$111M $38M -$16M
Cash From Operations $2.2B $2.7B $3.9B $2.2B $3.6B
 
Capital Expenditures $3.9B $4B $4.2B $4.5B $4.8B
Cash Acquisitions -$27M $812M -- $3.9B --
Cash From Investing -$4.2B -$3.5B -$4.6B -$1B -$5.3B
 
Dividends Paid (Ex Special Dividend) -$975M -$1B -$1.1B -$1.1B -$1.1B
Special Dividend Paid
Long-Term Debt Issued $2.9B $2.8B $1.4B $2.3B $3.5B
Long-Term Debt Repaid -$518M -$2B -$406M -$1.5B -$477M
Repurchase of Common Stock -- -- -- -$1B --
Other Financing Activities -$63M $194M -$50M -$36M -$43M
Cash From Financing $2.2B $461M $1B -$1.5B $1.8B
 
Beginning Cash (CF) $1.2B $1.4B $1.1B $1.5B $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $219M -$290M $384M -$335M $138M
Ending Cash (CF) $1.4B $1.1B $1.5B $1.2B $1.3B
 
Levered Free Cash Flow -$1.7B -$1.2B -$233M -$2.3B -$1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $49M $186M $173M $334M $310M
Depreciation & Amoritzation $492M $521M $463M $525M $554M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$332M -$53M -$122M -$464M -$383M
Change in Inventories -$3M -$82M -$15M -$15M -$13M
Cash From Operations $830M $1B $1.3B $975M $1.3B
 
Capital Expenditures $1.1B $967M $1.1B $1.3B $1.2B
Cash Acquisitions -$3M $645M $48M -- --
Cash From Investing -$1.2B -$1B -$1.2B -$1.4B -$1.4B
 
Dividends Paid (Ex Special Dividend) -$244M -$262M -$277M -$267M -$276M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $825M $1.4B $1.8B $2B
Long-Term Debt Repaid -$55M -$56M -$23M -$1.4B -$477M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$27M -$17M -$22M -$27M -$18M
Cash From Financing $1.5B $957M $1.2B $1B $1.3B
 
Beginning Cash (CF) $314M $215M $241M $546M $102M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B $931M $1.3B $649M $1.2B
Ending Cash (CF) $1.4B $1.1B $1.5B $1.2B $1.3B
 
Levered Free Cash Flow -$319M $54M $203M -$281M $72M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $1.2B $1.6B $2.5B $1.8B
Depreciation & Amoritzation $1.9B $2B $2.1B $2B $2.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$744M -$674M -$399M -$218M -$245M
Change in Inventories -$4M -$82M -- $38M -$16M
Cash From Operations $2.2B $2.7B $3.9B $2.2B $3.6B
 
Capital Expenditures $3.9B $4B $4.2B $4.5B $4.8B
Cash Acquisitions -$27M $812M -- $3.9B --
Cash From Investing -$4.2B -$3.5B -$4.6B -$1B -$5.3B
 
Dividends Paid (Ex Special Dividend) -$975M -$1B -$1.1B -$1.1B -$1.1B
Special Dividend Paid
Long-Term Debt Issued $2.9B $2.8B $1.4B $2.3B $3.5B
Long-Term Debt Repaid -$518M -$2B -$406M -$1.5B -$477M
Repurchase of Common Stock -- -- -- -$1B --
Other Financing Activities -$63M $194M -$50M -$36M -$43M
Cash From Financing $2.2B $461M $1B -$1.5B $1.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $219M -$290M $384M -$335M $138M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.7B -$1.2B -$233M -$2.3B -$1.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.2B $1.6B $2.5B $1.8B --
Depreciation & Amoritzation $2B $2.1B $2B $2.2B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$674M -$399M -$218M -$245M --
Change in Inventories -$82M -$111M $38M -$16M --
Cash From Operations $2.7B $3.9B $2.2B $3.6B --
 
Capital Expenditures $4B $4.2B $4.5B $4.8B --
Cash Acquisitions $812M -- $3.9B -- --
Cash From Investing -$3.5B -$4.6B -$1B -$5.3B --
 
Dividends Paid (Ex Special Dividend) -$1B -$1.1B -$1.1B -$1.1B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.8B $1.4B $2.3B $3.5B --
Long-Term Debt Repaid -$2B -$406M -$1.5B -$477M --
Repurchase of Common Stock -- -- -$1B -- --
Other Financing Activities $194M -$50M -$36M -$43M --
Cash From Financing $461M $1B -$1.5B $1.8B --
 
Beginning Cash (CF) $3B $2.8B $4.8B $3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$290M $384M -$335M $138M --
Ending Cash (CF) $2.7B $3.2B $4.5B $3.1B --
 
Levered Free Cash Flow -$1.2B -$233M -$2.3B -$1.2B --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
69
AJINY alert for Apr 1

Ajinomoto [AJINY] is down 2.15% over the past day.

Sell
40
RGC alert for Mar 31

Regencell Bioscience Holdings [RGC] is up 26.1% over the past day.

Buy
62
AGX alert for Apr 1

Argan [AGX] is down 4.98% over the past day.

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

Show me the best stock