Financhill
Buy
54

EXC Quote, Financials, Valuation and Earnings

Last price:
$43.64
Seasonality move :
2.23%
Day range:
$43.61 - $44.71
52-week range:
$36.55 - $48.51
Dividend yield:
3.67%
P/E ratio:
15.63x
P/S ratio:
1.81x
P/B ratio:
1.57x
Volume:
15.4M
Avg. volume:
8.1M
1-year change:
17.4%
Market cap:
$44B
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 Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
53
Is AAPL Stock a Buy?

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

Buy
57
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 38x

Alerts

Sell
1
LW alert for Dec 20

Lamb Weston Holdings, Inc. [LW] is down 25.96% over the past day.

Buy
54
BMRN alert for Dec 20

BioMarin Pharmaceutical, Inc. [BMRN] is up 17.79% over the past day.

Buy
82
RKLB alert for Dec 20

Rocket Lab Corp. [RKLB] is up 17.72% over the past day.

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

Show me the best stock