Financhill
Sell
34

ED Quote, Financials, Valuation and Earnings

Last price:
$96.21
Seasonality move :
3.16%
Day range:
$95.89 - $97.34
52-week range:
$87.28 - $114.87
Dividend yield:
3.53%
P/E ratio:
16.81x
P/S ratio:
2.06x
P/B ratio:
1.44x
Volume:
2.3M
Avg. volume:
2.4M
1-year change:
-0.41%
Market cap:
$34.7B
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 $25.1B $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 $24.2B $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 Amazon an AI Stock?
Is Amazon an AI Stock?

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

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 176.02% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is up 0.38% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 1.81% over the past day.

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

Show me the best stock