Financhill
Sell
43

ED Quote, Financials, Valuation and Earnings

Last price:
$99.31
Seasonality move :
1.78%
Day range:
$98.92 - $99.77
52-week range:
$87.28 - $114.87
Dividend yield:
3.42%
P/E ratio:
17.35x
P/S ratio:
2.13x
P/B ratio:
1.48x
Volume:
611.5K
Avg. volume:
2.4M
1-year change:
10.84%
Market cap:
$35.8B
Revenue:
$15.3B
EPS (TTM):
$5.72
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.2B $13.7B $15.7B $14.6B $15.3B
Revenue Growth (YoY) -2.47% 11.72% 14.57% -6.53% 4.19%
 
Cost of Revenues $4.2B $4.8B $6.1B $5.7B $5.5B
Gross Profit $8.1B $8.9B $9.6B $9B $9.8B
Gross Profit Margin 65.9% 65.01% 60.98% 61.19% 64%
 
R&D Expenses $24M $25M $27M -- --
Selling, General & Admin $2.8B $3.3B $3.9B $3.6B $3.8B
Other Inc / (Exp) -$401M -$538M $326M $1.7B $593M
Operating Expenses $5.4B $6.1B $6.9B $6.6B $7B
Operating Income $2.7B $2.8B $2.6B $2.3B $2.7B
 
Net Interest Expenses $954M $957M $1B $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 $1.2B $1.6B $2.5B $1.8B
 
Basic EPS (Cont. Ops) $3.29 $3.86 $4.68 $7.24 $5.26
Diluted EPS (Cont. Ops) $3.28 $3.85 $4.67 $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 $4.6B $4.8B $4.7B $4.3B $4.9B
EBIT $2.7B $2.8B $2.6B $2.3B $2.7B
 
Revenue (Reported) $12.2B $13.7B $15.7B $14.6B $15.3B
Operating Income (Reported) $2.7B $2.8B $2.6B $2.3B $2.7B
Operating Income (Adjusted) $2.7B $2.8B $2.6B $2.3B $2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.6B $4.2B $3.9B $4.1B $4.5B
Revenue Growth (YoY) 7.59% 16.17% -7.1% 5.68% 10.7%
 
Cost of Revenues $1.2B $1.5B $1.4B $1.4B $1.6B
Gross Profit $2.4B $2.7B $2.5B $2.7B $2.9B
Gross Profit Margin 66.89% 64.04% 63.48% 66.11% 63.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $849M $999M $933M $986M $965M
Other Inc / (Exp) -$22M $89M $206M $165M --
Operating Expenses $1.6B $1.8B $1.7B $1.8B $1.9B
Operating Income $824M $893M $724M $862M $968M
 
Net Interest Expenses $243M $248M $259M $306M $309M
EBT. Incl. Unusual Items $596M $779M $670M $721M $890M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $127M $160M $144M $133M $202M
Net Income to Company $469M $619M $527M $588M $688M
 
Minority Interest in Earnings -$69M $6M -- -- --
Net Income to Common Excl Extra Items $469M $619M $526M $588M $688M
 
Basic EPS (Cont. Ops) $1.52 $1.73 $1.52 $1.70 $1.91
Diluted EPS (Cont. Ops) $1.52 $1.72 $1.52 $1.69 $1.90
Weighted Average Basic Share $353.4M $354.6M $345M $346.2M $360.7M
Weighted Average Diluted Share $354.1M $355.9M $346.5M $347.5M $361.9M
 
EBITDA $1.3B $1.4B $1.2B $1.4B $1.6B
EBIT $824M $893M $724M $862M $968M
 
Revenue (Reported) $3.6B $4.2B $3.9B $4.1B $4.5B
Operating Income (Reported) $824M $893M $724M $862M $968M
Operating Income (Adjusted) $824M $893M $724M $862M $968M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.2B $15.1B $15.2B $15B $16.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.7B $5.7B $6B $5.4B $6.3B
Gross Profit $8.5B $9.4B $9.2B $9.6B $10.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.1B $3.6B $3.8B $3.8B $3.8B
Other Inc / (Exp) -$587M -$11M $1.5B $695M --
Operating Expenses $5.9B $6.6B $6.8B $7B $7.4B
Operating Income $2.6B $2.8B $2.4B $2.7B $3B
 
Net Interest Expenses $953M $986M $1B $1.1B $1.2B
EBT. Incl. Unusual Items $1.2B $1.9B $2.9B $2.2B $2.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $101M $326M $584M $378M $505M
Net Income to Company $1.1B $1.6B $2.4B $1.8B $2B
 
Minority Interest in Earnings -$109M -$80M -$20M -- --
Net Income to Common Excl Extra Items $1.1B $1.6B $2.4B $1.8B $2B
 
Basic EPS (Cont. Ops) $3.35 $4.78 $6.77 $5.34 $5.74
Diluted EPS (Cont. Ops) $3.34 $4.77 $6.75 $5.32 $5.72
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.6B $4.9B $4.4B $4.8B $5.2B
EBIT $2.6B $2.8B $2.4B $2.7B $3B
 
Revenue (Reported) $13.2B $15.1B $15.2B $15B $16.6B
Operating Income (Reported) $2.6B $2.8B $2.4B $2.7B $3B
Operating Income (Adjusted) $2.6B $2.8B $2.4B $2.7B $3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.2B $11.7B $11.2B $11.6B $12.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.6B $4.5B $4.4B $4.1B $4.8B
Gross Profit $6.6B $7.1B $6.8B $7.5B $8.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4B $2.8B $2.7B $2.8B $2.8B
Other Inc / (Exp) -$258M $268M $1.5B $477M $462M
Operating Expenses $4.5B $5B $5B $5.3B $5.6B
Operating Income $2.1B $2.1B $1.9B $2.2B $2.4B
 
Net Interest Expenses $714M $744M $762M $883M $922M
EBT. Incl. Unusual Items $1.2B $1.8B $2.6B $1.8B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $194M $330M $416M $307M $494M
Net Income to Company $1B $1.4B $2.2B $1.5B $1.7B
 
Minority Interest in Earnings -$115M -$43M -$3M -- --
Net Income to Common Excl Extra Items $1B $1.4B $2.2B $1.5B $1.7B
 
Basic EPS (Cont. Ops) $3.22 $4.15 $6.24 $4.37 $4.85
Diluted EPS (Cont. Ops) $3.22 $4.14 $6.21 $4.35 $4.83
Weighted Average Basic Share $1B $1.1B $1B $1B $1.1B
Weighted Average Diluted Share $1B $1.1B $1B $1B $1.1B
 
EBITDA $3.6B $3.7B $3.4B $3.8B $4.2B
EBIT $2.1B $2.1B $1.9B $2.2B $2.4B
 
Revenue (Reported) $10.2B $11.7B $11.2B $11.6B $12.9B
Operating Income (Reported) $2.1B $2.1B $1.9B $2.2B $2.4B
Operating Income (Adjusted) $2.1B $2.1B $1.9B $2.2B $2.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.4B $1.1B $1.3B $1.2B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.4B $2.8B $3.1B $3.3B $3.5B
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 $926M $1B $1.2B
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 $21.1B $23.3B $20.6B $22.4B $25B
Capital Leases -- -- -- -- --
Total Liabilities $43.8B $42.8B $48.2B $45.2B $48.6B
 
Common Stock $36M $37M $37M $37M $38M
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 $1.4B $1.1B $1.3B $1.2B $1.3B
Total Debt $23.3B $23.8B $21.7B $22.6B $25.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $215M $241M $540M $101M $182M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.8B $2.9B $2.9B $3.4B $3.2B
Inventory $405M $533M $455M $472M $516M
Prepaid Expenses $847M $913M $1.1B $1.4B $1.1B
Other Current Assets $577M $570M $299M $363M --
Total Current Assets $5.1B $5.7B $5.9B $6.1B $5.5B
 
Property Plant And Equipment $48.8B $51.2B $49.1B $51.9B $54.9B
Long-Term Investments $1.1B $1.1B $959M $1.2B $1.3B
Goodwill $446M $439M $408M $408M --
Other Intangibles $1.3B $1.2B -- -- --
Other Long-Term Assets -- -- $301M $387M --
Total Assets $62.9B $65.8B $64.4B $68.6B $71.8B
 
Accounts Payable $1.4B $1.6B $1.3B $1.5B $1.6B
Accrued Expenses $386M $394M $407M $462M --
Current Portion Of Long-Term Debt $439M $323M $650M $250M --
Current Portion Of Capital Lease Obligations $113M $131M $114M $116M --
Other Current Liabilities $1.5B $1.5B $1.2B $1.2B --
Total Current Liabilities $5.3B $6.9B $6.1B $6B $5.1B
 
Long-Term Debt $22.6B $23.1B $21.1B $23.9B $25.3B
Capital Leases -- -- -- -- --
Total Liabilities $42.6B $44.8B $43.3B $46.7B $47.7B
 
Common Stock $37M $37M $37M $38M $39M
Other Common Equity Adj -$17M $11M $25M $18M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $340M $228M -- -- --
Total Equity $20.4B $21B $21.1B $21.9B $24.2B
 
Total Liabilities and Equity $62.9B $65.8B $64.4B $68.6B $71.8B
Cash and Short Terms $215M $241M $540M $101M $182M
Total Debt $23B $24B $21.8B $24.1B $26B
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 -$554M -$381M -$323M -$188M
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 -- -- -- -- --
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) $1.4B $1.1B $1.3B $1.2B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $219M -$290M $384M -$335M $138M
Ending Cash (CF) $1.7B $856M $1.7B $855M $1.5B
 
Levered Free Cash Flow -$1.7B -$1.2B -$233M -$2.3B -$1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $469M $619M $527M $588M $688M
Depreciation & Amoritzation $511M $525M $512M $550M $586M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$29M -$52M -$312M -$41M $14M
Change in Inventories -$45M -- -$21M -$21M --
Cash From Operations $319M $661M $17M $392M $504M
 
Capital Expenditures $975M $1.1B $1B $1.1B $1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$437M -$1.2B -$1.1B -$1.3B -$1.1B
 
Dividends Paid (Ex Special Dividend) $261M $268M $267M $275M $295M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $105M -- -- $125M --
Long-Term Debt Repaid -$22M -$14M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $152M -$11M -$1M -$2M --
Cash From Financing -$845M -$432M -$327M -$530M -$698M
 
Beginning Cash (CF) $215M $241M $540M $101M $182M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$963M -$999M -$1.4B -$1.4B -$1.3B
Ending Cash (CF) -$748M -$758M -$870M -$1.3B -$1.1B
 
Levered Free Cash Flow -$656M -$457M -$984M -$745M -$535M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.1B $1.6B $2.4B $1.8B $2B
Depreciation & Amoritzation $2B $2.1B $2B $2.1B $2.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$511M -$720M $111M -$572M $17M
Change in Inventories -$53M -- -- -$18M --
Cash From Operations $2.5B $3.6B $2.5B $3.3B $4.6B
 
Capital Expenditures $4.1B $4B $4.4B $4.8B $4.7B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.7B -$4.4B -$867M -$5.2B -$5.2B
 
Dividends Paid (Ex Special Dividend) $1B $1.1B $1.1B $1.1B $1.1B
Special Dividend Paid
Long-Term Debt Issued $3.2B $825M $1.9B $3.3B --
Long-Term Debt Repaid -$2B -$439M -$83M -$1.4B --
Repurchase of Common Stock -- -- $1B -- --
Other Financing Activities $184M -$45M -$31M -$52M --
Cash From Financing $1B $780M -$1.3B $1.5B $620M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$99M $26M $305M -$444M $80M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.6B -$382M -$1.9B -$1.5B -$68M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1B $1.4B $2.2B $1.5B $1.7B
Depreciation & Amoritzation $1.5B $1.6B $1.5B $1.6B $1.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$179M -$345M $147M -$102M $103M
Change in Inventories -$50M -$12M -$21M -$3M --
Cash From Operations $1.7B $2.6B $1.2B $2.3B $3.3B
 
Capital Expenditures $3B $3.1B $3.2B $3.5B $3.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.4B -$3.3B $352M -$3.9B -$3.8B
 
Dividends Paid (Ex Special Dividend) $768M $812M $829M $824M $871M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B -- $500M $1.5B $200M
Long-Term Debt Repaid -$1.9B -$383M -$60M -- --
Repurchase of Common Stock -- -- $1B -- --
Other Financing Activities $211M -$28M -$9M -$25M -$1M
Cash From Financing -$496M -$177M -$2.5B $492M -$685M
 
Beginning Cash (CF) $1.6B $1.7B $3.3B $1.8B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.2B -$905M -$984M -$1.1B -$1.2B
Ending Cash (CF) $329M $773M $2.3B $683M $898M
 
Levered Free Cash Flow -$1.3B -$436M -$2.1B -$1.2B -$140M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock