Financhill
Buy
53

EXC Quote, Financials, Valuation and Earnings

Last price:
$43.57
Seasonality move :
1.26%
Day range:
$43.31 - $43.67
52-week range:
$37.06 - $48.51
Dividend yield:
3.67%
P/E ratio:
15.59x
P/S ratio:
1.81x
P/B ratio:
1.56x
Volume:
2.6M
Avg. volume:
7.7M
1-year change:
16.32%
Market cap:
$43.9B
Revenue:
$23B
EPS (TTM):
$2.79
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $33.5B $17.9B $19.1B $21.7B $23B
Revenue Growth (YoY) -0.59% -46.41% 6.36% 13.89% 5.99%
 
Cost of Revenues $27.5B $13.9B $14.3B $16.3B $17.2B
Gross Profit $6B $4B $4.7B $5.4B $5.8B
Gross Profit Margin 17.81% 22.57% 24.85% 24.94% 25.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.2B $261M $533M $418M $274M
Operating Expenses $1.7B $1.3B $1.4B $1.4B $1.5B
Operating Income $4.2B $2.8B $3.4B $4B $4.3B
 
Net Interest Expenses $1.6B $1.3B $1.4B $1.7B $1.9B
EBT. Incl. Unusual Items $2.3B $1.7B $2.4B $2.7B $2.7B
Earnings of Discontinued Ops. -- $90M $116M -- --
Income Tax Expense $373M $38M $349M $374M $207M
Net Income to Company $2B $1.8B $2.2B $2.3B $2.5B
 
Minority Interest in Earnings -$9M -- -- -- --
Net Income to Common Excl Extra Items $2B $1.6B $2.1B $2.3B $2.5B
 
Basic EPS (Cont. Ops) $2.01 $1.74 $2.20 $2.34 $2.45
Diluted EPS (Cont. Ops) $2.01 $1.74 $2.20 $2.34 $2.45
Weighted Average Basic Share $976M $979M $986M $996M $1B
Weighted Average Diluted Share $977M $980M $987M $997M $1B
 
EBITDA $9.8B $10.3B $6.9B $7.5B $7.9B
EBIT $4.2B $2.8B $3.4B $4B $4.3B
 
Revenue (Reported) $33.5B $17.9B $19.1B $21.7B $23B
Operating Income (Reported) $4.2B $2.8B $3.4B $4B $4.3B
Operating Income (Adjusted) $4.2B $2.8B $3.4B $4B $4.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.9B $4.8B $6B $6.2B $6.7B
Revenue Growth (YoY) -48.12% -0.37% 23.43% 2.91% 8.95%
 
Cost of Revenues $3.7B $3.5B $4.5B $4.6B $4.8B
Gross Profit $1.1B $1.4B $1.5B $1.6B $1.9B
Gross Profit Margin 23.34% 28.61% 25.5% 25.8% 28.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $60M $122M $81M $60M --
Operating Expenses $353M $377M $383M $395M $429M
Operating Income $782M $1B $1.1B $1.2B $1.5B
 
Net Interest Expenses $324M $365M $437M $496M $538M
EBT. Incl. Unusual Items $492M $768M $767M $757M $1B
Earnings of Discontinued Ops. $746M -- -- -- --
Income Tax Expense $35M $92M $67M $50M $155M
Net Income to Company $1.2B $676M $699M $707M $874M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $457M $676M $700M $707M $875M
 
Basic EPS (Cont. Ops) $1.23 $0.68 $0.70 $0.70 $0.87
Diluted EPS (Cont. Ops) $1.23 $0.68 $0.70 $0.70 $0.86
Weighted Average Basic Share $979M $988M $996M $1B $1B
Weighted Average Diluted Share $980M $989M $997M $1B $1B
 
EBITDA $2.8B $1.8B $2B $2.1B $2.4B
EBIT $782M $1B $1.1B $1.2B $1.5B
 
Revenue (Reported) $4.9B $4.8B $6B $6.2B $6.7B
Operating Income (Reported) $782M $1B $1.1B $1.2B $1.5B
Operating Income (Adjusted) $782M $1B $1.1B $1.2B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $21.6B $18.8B $21B $22.9B $24.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.3B $14.3B $16B $17.2B $17.7B
Gross Profit $4.4B $4.5B $5.1B $5.8B $6.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $996M $500M $429M $295M --
Operating Expenses $1.4B $1.4B $1.4B $1.5B $1.6B
Operating Income $3B $3.1B $3.7B $4.3B $5.1B
 
Net Interest Expenses $1.4B $1.4B $1.7B $1.9B $2B
EBT. Incl. Unusual Items $2.1B $2.2B $2.4B $2.7B $3.3B
Earnings of Discontinued Ops. $32M $196M -- -- --
Income Tax Expense $309M $318M $268M $259M $444M
Net Income to Company $1.9B $2.1B $2.1B $2.4B $2.8B
 
Minority Interest in Earnings $101M -$2M -- -- --
Net Income to Common Excl Extra Items $1.7B $1.9B $2.1B $2.4B $2.8B
 
Basic EPS (Cont. Ops) $1.71 $2.17 $2.15 $2.43 $2.80
Diluted EPS (Cont. Ops) $1.71 $2.17 $2.15 $2.43 $2.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $10.6B $6.6B $7.1B $7.9B $8.7B
EBIT $3B $3.1B $3.7B $4.3B $5.1B
 
Revenue (Reported) $21.6B $18.8B $21B $22.9B $24.3B
Operating Income (Reported) $3B $3.1B $3.7B $4.3B $5.1B
Operating Income (Adjusted) $3B $3.1B $3.7B $4.3B $5.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.5B $14.4B $16.4B $17.6B $18.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.3B $10.7B $12.3B $13.2B $13.7B
Gross Profit $3.2B $3.7B $4B $4.3B $5.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $195M $432M $329M $208M $118M
Operating Expenses $984M $1.1B $1.1B $1.1B $1.2B
Operating Income $2.2B $2.6B $3B $3.2B $4B
 
Net Interest Expenses $966M $1.1B $1.3B $1.4B $1.6B
EBT. Incl. Unusual Items $1.4B $2B $2B $2B $2.6B
Earnings of Discontinued Ops. $32M $117M -- -- --
Income Tax Expense $77M $356M $274M $159M $395M
Net Income to Company $1.4B $1.7B $1.7B $1.8B $2.2B
 
Minority Interest in Earnings $25M $1M -- -- --
Net Income to Common Excl Extra Items $1.3B $1.6B $1.7B $1.8B $2.2B
 
Basic EPS (Cont. Ops) $1.34 $1.77 $1.72 $1.81 $2.15
Diluted EPS (Cont. Ops) $1.34 $1.77 $1.72 $1.81 $2.15
Weighted Average Basic Share $2.9B $3B $3B $3B $3B
Weighted Average Diluted Share $2.9B $3B $3B $3B $3B
 
EBITDA $8.4B $5.3B $5.6B $5.9B $6.7B
EBIT $2.2B $2.6B $3B $3.2B $4B
 
Revenue (Reported) $13.5B $14.4B $16.4B $17.6B $18.8B
Operating Income (Reported) $2.2B $2.6B $3B $3.2B $4B
Operating Income (Adjusted) $2.2B $2.6B $3B $3.2B $4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2B $993M $973M $927M $898M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.2B $1.9B $2.2B $2.3B $2.7B
Inventory $1.7B $581M $755M $801M $853M
Prepaid Expenses -- -- -- $413M $494M
Other Current Assets $3.5B $1.7B $2B $2.6B $2.4B
Total Current Assets $12.5B $14B $7.3B $8.1B $8.4B
 
Property Plant And Equipment $82.6B $64.6B $69.1B $73.6B $78.2B
Long-Term Investments $15.5B $294M $3.2B $3.7B $4.4B
Goodwill $6.7B $6.6B $6.6B $6.6B $6.6B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.3B $39.4B $1.1B $1.4B $1.6B
Total Assets $129.3B $133B $95.3B $101.9B $107.8B
 
Accounts Payable $3.6B $2.4B $3.4B $2.8B $3B
Accrued Expenses $482M $1.4B $402M $493M $572M
Current Portion Of Long-Term Debt $3.9B $3.4B $4.4B $3.9B $3.3B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3.2B $8B $1.6B $1.3B $1.4B
Total Current Liabilities $12.8B $16.1B $10.6B $9.9B $9.6B
 
Long-Term Debt $36.6B $31.1B $35.7B $40.1B $43.3B
Capital Leases -- -- -- -- --
Total Liabilities $94.4B $98.2B $70.6B $76.1B $80.9B
 
Common Stock $19.4B $20.3B $20.9B $21.1B $21.3B
Other Common Equity Adj -$3.4B -$2.8B -$638M -$726M -$720M
Common Equity $32.6B $34.4B $24.7B $25.8B $26.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3B $402M -- -- --
Total Equity $34.9B $34.8B $24.7B $25.8B $26.9B
 
Total Liabilities and Equity $129.3B $133B $95.3B $101.9B $107.8B
Cash and Short Terms $1.2B $993M $973M $927M $898M
Total Debt $38.4B $33.3B $37.5B $41.5B $44.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $3.6B $1.2B $735M $1.2B $2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.1B $1.8B $2.2B $2.5B $2.9B
Inventory $1.8B $757M $762M $855M $888M
Prepaid Expenses -- -- -- -- $445M
Other Current Assets $3.4B $1.7B $2.7B $2.3B --
Total Current Assets $14.8B $7.1B $7.5B $8B $9.2B
 
Property Plant And Equipment $82.9B $67.6B $72.5B $76.7B $82.1B
Long-Term Investments $16.5B $3B $3.4B $4.7B $5B
Goodwill $6.7B $6.6B $6.6B $6.6B --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.8B $1.1B $1.4B $1.5B --
Total Assets $132.6B $93.5B $99.3B $106.1B $113.5B
 
Accounts Payable $3.7B $2.7B $2.7B $2.6B $3.2B
Accrued Expenses $1.9B $1.2B $1.3B $1.3B --
Current Portion Of Long-Term Debt $6B $3B $3.4B $2B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $4B $1.8B $1.4B $1B --
Total Current Liabilities $15.8B $8.7B $8.8B $7.4B $9.8B
 
Long-Term Debt $35.7B $35.7B $39.8B $44.1B $46.7B
Capital Leases -- -- -- -- --
Total Liabilities $98.4B $68.9B $73.8B $79.4B $85.4B
 
Common Stock $20.3B $20.9B $21B $21.3B $21.6B
Other Common Equity Adj -$3.2B -$692M -$596M -$736M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $408M -- -- -- --
Total Equity $34.3B $24.6B $25.5B $26.6B $28.1B
 
Total Liabilities and Equity $132.6B $93.5B $99.3B $106.1B $113.5B
Cash and Short Terms $3.6B $1.2B $735M $1.2B $2B
Total Debt $39B $37B $41.5B $45B $48.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2B $1.8B $2.2B $2.3B $2.5B
Depreciation & Amoritzation $5.6B $7.6B $3.5B $3.5B $3.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $697M -$703M -$1.2B -$37M -$644M
Change in Inventories -$85M -$141M -$121M -$45M -$56M
Cash From Operations $4.2B $3B $4.9B $4.7B $5.6B
 
Capital Expenditures $8B $8B $7.1B $7.4B $7.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.3B -$3.3B -$7B -$7.4B -$7B
 
Dividends Paid (Ex Special Dividend) $1.5B $1.5B $1.3B $1.4B $1.5B
Special Dividend Paid
Long-Term Debt Issued $8.2B $5.1B $8.6B $6.2B $5.1B
Long-Term Debt Repaid -$6.4B -$2B -$3.6B -$2.2B -$2.4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$136M -$965M -$2.7B -$114M -$109M
Cash From Financing $145M $758M $1.6B $2.7B $1.3B
 
Beginning Cash (CF) $1.1B $993M $973M $927M $898M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $44M $453M -$529M $11M -$162M
Ending Cash (CF) $1.1B $1.4B $444M $938M $736M
 
Levered Free Cash Flow -$3.8B -$5B -$2.3B -$2.7B -$1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.2B $676M $699M $707M $874M
Depreciation & Amoritzation $2B $825M $889M $909M $913M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$238M -$254M -$305M -$46M $38M
Change in Inventories -$102M -$133M -$52M -$32M -$21M
Cash From Operations $3B $901M $1.5B $1.7B $2.3B
 
Capital Expenditures $1.9B $1.7B $1.9B $1.7B $2.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1B -$1.6B -$1.8B -$1.6B -$2.1B
 
Dividends Paid (Ex Special Dividend) $374M $336M $357M $381M $404M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8B $650M $100M $750M --
Long-Term Debt Repaid -$1.1B -$673M $484M -$856M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$914M -$37M -$17M -$16M --
Cash From Financing -$507M $176M $221M -$344M $686M
 
Beginning Cash (CF) $3.4B $1.2B $735M $1.2B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B -$563M -$88M -$302M $847M
Ending Cash (CF) $4.9B $627M $647M $866M $2.9B
 
Levered Free Cash Flow $1.1B -$771M -$324M -$6M $163M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.9B $2.1B $2.1B $2.4B $2.8B
Depreciation & Amoritzation $7.4B $4B $3.5B $3.6B $3.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$752M -$1.5B -$91M -$608M -$577M
Change in Inventories -$119M -$161M -$8M -$94M -$40M
Cash From Operations $4.2B $3B $4B $5.6B $6.4B
 
Capital Expenditures $8.4B $7.2B $7.5B $7B $8B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.4B -$6.1B -$7.5B -$7B -$8B
 
Dividends Paid (Ex Special Dividend) $1.5B $1.4B $1.4B $1.5B $1.6B
Special Dividend Paid
Long-Term Debt Issued $5.7B $7.3B $7.3B $5.7B --
Long-Term Debt Repaid -$3B -$3B -$2.7B -$2.7B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1B -$2.7B -$82M -$96M --
Cash From Financing $285M $869M $3.2B $1.7B $2.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B -$2.2B -$326M $286M $865M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.3B -$4.2B -$3.5B -$1.5B -$1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.4B $1.7B $1.7B $1.8B $2.2B
Depreciation & Amoritzation $6.2B $2.7B $2.6B $2.7B $2.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$254M -$1B $82M -$489M -$422M
Change in Inventories -$101M -$121M -$8M -$57M -$41M
Cash From Operations $4.1B $4.1B $3.3B $4.1B $5B
 
Capital Expenditures $6B $5.2B $5.5B $5.2B $6.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.2B -$5B -$5.5B -$5.1B -$6.1B
 
Dividends Paid (Ex Special Dividend) $1.1B $999M $1.1B $1.1B $1.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.8B $7B $5.7B $5.1B $3.8B
Long-Term Debt Repaid -$2.4B -$3.3B -$2.5B -$3B -$1.6B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$978M -$2.7B -$101M -$83M -$56M
Cash From Financing $388M $499M $2.1B $1.1B $2.2B
 
Beginning Cash (CF) $7.7B $5.9B $2.5B $3.8B $4.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.3B -$346M -$143M $132M $1.2B
Ending Cash (CF) $10B $5.5B $2.3B $4B $6B
 
Levered Free Cash Flow -$1.8B -$1B -$2.2B -$1B -$1.1B

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