Financhill
Sell
39

EC Quote, Financials, Valuation and Earnings

Last price:
$8.89
Seasonality move :
3.47%
Day range:
$8.72 - $8.94
52-week range:
$7.21 - $11.09
Dividend yield:
17.04%
P/E ratio:
5.68x
P/S ratio:
0.56x
P/B ratio:
1.01x
Volume:
3.1M
Avg. volume:
2.5M
1-year change:
-19.44%
Market cap:
$18.2B
Revenue:
$32.9B
EPS (TTM):
$1.56
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $13.7B $24.6B $37.9B $33.4B $32.9B
Revenue Growth (YoY) -37.45% 79.99% 53.87% -11.74% -1.6%
 
Cost of Revenues $10.2B $14.9B $21.2B $20.6B $21.3B
Gross Profit $3.4B $9.7B $16.6B $12.8B $11.6B
Gross Profit Margin 25.2% 39.51% 43.95% 38.42% 35.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1B $1.3B $1.5B $1.7B
Other Inc / (Exp) $296.3M -$34.5M -$72.4M $123.9M $735.3M
Operating Expenses $1.6B $1.5B $2.1B $2.4B $2.6B
Operating Income $1.9B $8.2B $14.5B $10.4B $9B
 
Net Interest Expenses $851.7M $1.1B $1.6B $1.9B $2.1B
EBT. Incl. Unusual Items $1.3B $7.1B $12.8B $8.6B $7.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $554.9M $2.4B $4.5B $2.7B $3B
Net Income to Company $745.3M $4.7B $8.3B $5.9B $4.6B
 
Minority Interest in Earnings -$313.4M -$530.6M -$852.7M -$1B -$1.1B
Net Income to Common Excl Extra Items $431.9M $4.2B $7.5B $4.9B $3.4B
 
Basic EPS (Cont. Ops) $0.21 $2.04 $3.65 $2.39 $1.66
Diluted EPS (Cont. Ops) $0.21 $2.04 $3.65 $2.39 $1.66
Weighted Average Basic Share $2.1B $2.1B $2.1B $2.1B $2.1B
Weighted Average Diluted Share $2.1B $2.1B $2.1B $2.1B $2.1B
 
EBITDA $4.7B $10.9B $17.5B $14B $13.7B
EBIT $2.2B $8.2B $14.6B $10.7B $10B
 
Revenue (Reported) $13.7B $24.6B $37.9B $33.4B $32.9B
Operating Income (Reported) $1.9B $8.2B $14.5B $10.4B $9B
Operating Income (Adjusted) $2.2B $8.2B $14.6B $10.7B $10B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.9B $8.3B $8.2B $8B $7.5B
Revenue Growth (YoY) 12.64% 71.34% -1.35% -2.26% -6.28%
 
Cost of Revenues $3B $4.6B $4.8B $4.9B $5B
Gross Profit $1.9B $3.7B $3.4B $3.1B $2.6B
Gross Profit Margin 38.91% 44.76% 41.37% 39.1% 33.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $286.2M $284.5M -- -- --
Other Inc / (Exp) $49.6M $61.7M $72.2M $50.4M $50.1M
Operating Expenses $333.6M $512.5M $496.9M $624.1M $546.1M
Operating Income $1.6B $3.2B $2.9B $2.5B $2B
 
Net Interest Expenses $217.7M $401M $317.9M $512.7M $579.2M
EBT. Incl. Unusual Items $1.4B $2.9B $2.7B $2B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $433.4M $994.4M $1.2B $748M $464.4M
Net Income to Company $870.3M $1.9B $1.5B -- --
 
Minority Interest in Earnings -$82.3M -$192.3M -$275.3M -$272.5M -$264.7M
Net Income to Common Excl Extra Items $870.3M $1.7B $1.2B $1B $749M
 
Basic EPS (Cont. Ops) $0.42 $0.01 $0.58 $0.50 $0.36
Diluted EPS (Cont. Ops) $0.42 $0.01 $0.58 $0.50 $0.36
Weighted Average Basic Share $2.1B $2.1B $2.1B $2.1B $2.1B
Weighted Average Diluted Share $2.1B $2.1B $2.1B $2.1B $2.1B
 
EBITDA $2.2B $4B $3.6B $2.5B $2B
EBIT $1.6B $3.3B $2.9B $2.5B $2B
 
Revenue (Reported) $4.9B $8.3B $8.2B $8B $7.5B
Operating Income (Reported) $1.6B $3.2B $2.9B $2.5B $2B
Operating Income (Adjusted) $1.6B $3.3B $2.9B $2.5B $2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $14.3B $27.9B $37.6B $33.1B $32.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10B $16.4B $21.3B $20.6B $21.3B
Gross Profit $4.3B $11.5B $16.3B $12.5B $11B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.4B -- -- --
Other Inc / (Exp) $350.4M -$143.6M $94M $93.8M $635.5M
Operating Expenses $1.6B $1.8B $2.2B $2.6B $2.4B
Operating Income $2.7B $9.7B $14.1B $9.9B $8.6B
 
Net Interest Expenses $883.2M $1.3B $1.6B $2.1B $2.2B
EBT. Incl. Unusual Items $2.1B $8.3B $12.7B $7.9B $7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $816.2M $2.8B $4.3B $2.1B $2.9B
Net Income to Company $1.5B $5.7B $7.9B -- --
 
Minority Interest in Earnings -$297.5M -$645M -$942M -$993.7M -$1.1B
Net Income to Common Excl Extra Items $1.3B $5.1B $7.5B $4.7B $3B
 
Basic EPS (Cont. Ops) $0.63 $1.74 $3.63 $2.07 $1.56
Diluted EPS (Cont. Ops) $0.63 $1.74 $3.63 $2.07 $1.56
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.5B $12.2B $17B $11B $9.7B
EBIT $3B $9.4B $14.2B $10.3B $9.7B
 
Revenue (Reported) $14.3B $27.9B $37.6B $33.1B $32.3B
Operating Income (Reported) $2.7B $9.7B $14.1B $9.9B $8.6B
Operating Income (Adjusted) $3B $9.4B $14.2B $10.3B $9.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.9B $8.3B $8.2B $8B $7.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $4.6B $4.8B $4.9B $5B
Gross Profit $1.9B $3.7B $3.4B $3.1B $2.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $286.2M $284.5M -- -- --
Other Inc / (Exp) $49.6M $61.7M $72.2M $50.4M $50.1M
Operating Expenses $333.6M $512.5M $496.9M $624.1M $546.1M
Operating Income $1.6B $3.2B $2.9B $2.5B $2B
 
Net Interest Expenses $217.7M $401M $317.9M $512.7M $579.2M
EBT. Incl. Unusual Items $1.4B $2.9B $2.7B $2B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $433.4M $994.4M $1.2B $748M $464.4M
Net Income to Company $870.3M $1.9B $1.5B -- --
 
Minority Interest in Earnings -$82.3M -$192.3M -$275.3M -$272.5M -$264.7M
Net Income to Common Excl Extra Items $870.3M $1.7B $1.2B $1B $749M
 
Basic EPS (Cont. Ops) $0.42 $0.01 $0.58 $0.50 $0.36
Diluted EPS (Cont. Ops) $0.42 $0.01 $0.58 $0.50 $0.36
Weighted Average Basic Share $2.1B $2.1B $2.1B $2.1B $2.1B
Weighted Average Diluted Share $2.1B $2.1B $2.1B $2.1B $2.1B
 
EBITDA $2.2B $4B $3.6B $2.5B $2B
EBIT $1.6B $3.3B $2.9B $2.5B $2B
 
Revenue (Reported) $4.9B $8.3B $8.2B $8B $7.5B
Operating Income (Reported) $1.6B $3.2B $2.9B $2.5B $2B
Operating Income (Adjusted) $1.6B $3.3B $2.9B $2.5B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5B $3.6B $2.7B $2.8B $2.8B
Short Term Investments $640.8M $400.3M $239.4M $485.7M $193.3M
Accounts Receivable, Net $1.2B $2.3B $2.4B $3B $2.7B
Inventory $1.5B $2.1B $2.4B $2.7B $2.3B
Prepaid Expenses $255.1M $280.8M $282.9M $350.4M $458M
Other Current Assets $167.1M $163.4M $185M $229.5M $269.2M
Total Current Assets $6.7B $12.7B $15.9B $17.9B $13.8B
 
Property Plant And Equipment $28.9B $31.1B $29.7B $36.9B $35.4B
Long-Term Investments $1.2B $2.4B $2.3B $2.3B $3B
Goodwill $465.5M $1.2B $1.1B $1.3B $1.2B
Other Intangibles $162.1M $3.8B $3.7B $3.8B $3.7B
Other Long-Term Assets $119.3M $101.8M $93.8M $155.8M $162.3M
Total Assets $40.2B $59.6B $62.4B $73.1B $67.7B
 
Accounts Payable $1.9B $2.6B $3.1B $3.6B $3.4B
Accrued Expenses $13.7M $14.7M $19.4M $18.3M $8.5M
Current Portion Of Long-Term Debt $979.5M $1.3B $2.8B $1.4B $1.5B
Current Portion Of Capital Lease Obligations $66.4M $71M $57.1M $89.3M $79.5M
Other Current Liabilities $123.5M $353.2M $562M $417.5M $292.5M
Total Current Liabilities $5.3B $7.4B $11.7B $11.4B $9B
 
Long-Term Debt $12B $20.9B $19B $23.3B $24.4B
Capital Leases -- -- -- -- --
Total Liabilities $24.6B $37.4B $38.9B $47B $43.7B
 
Common Stock $7.3B $6.2B $5.2B $6.5B $5.7B
Other Common Equity Adj $5.1B $5.4B $5.1B $6.9B $8.2B
Common Equity $14.6B $16.8B $17.7B $19.8B $18.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $5.4B $5.7B $6.4B $5.9B
Total Equity $15.6B $22.3B $23.5B $26.2B $24B
 
Total Liabilities and Equity $40.2B $59.6B $62.4B $73.1B $67.7B
Cash and Short Terms $2.1B $4B $3B $3.3B $3B
Total Debt $13.3B $23.1B $23.5B $27.3B $26.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.8B $3.7B $3.3B -- --
Short Term Investments $135.6M $440.3M $362.1M -- --
Accounts Receivable, Net $1.3B $6.7B $2.6B -- --
Inventory $1.7B $2.9B $2.4B -- --
Prepaid Expenses $264M -- $366.9M -- --
Other Current Assets $161.3M $637.3M $225.7M -- --
Total Current Assets $7.3B $15.8B $18.6B -- --
 
Property Plant And Equipment $27.2B $33.2B $30.9B -- --
Long-Term Investments $1.1B $2.6B $2.2B -- --
Goodwill $362.8M $1.5B $1.1B -- --
Other Intangibles $151.2M $4B $3.8B -- --
Other Long-Term Assets $112.9M -- $111.5M -- --
Total Assets $39.4B $67B $67.2B -- --
 
Accounts Payable $1.8B $7.1B $2.8B -- --
Accrued Expenses $13.5M $390.9M $20.2M -- --
Current Portion Of Long-Term Debt $1.4B -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $142M $350.6M $422.2M -- --
Total Current Liabilities $5.4B $11.4B $16.2B -- --
 
Long-Term Debt $12B $22.1B $21.5B -- --
Capital Leases -- -- -- -- --
Total Liabilities $23.8B $43.2B $45.7B -- --
 
Common Stock $6.7B -- $5.4B -- --
Other Common Equity Adj $5B -- $7.3B -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $972.1M $6.1B $5.8B -- --
Total Equity $15.6B $23.8B $21.4B -- --
 
Total Liabilities and Equity $39.4B $67B $67.2B -- --
Cash and Short Terms $1.9B $4.2B $3.7B -- --
Total Debt $13.4B $24.5B $25B -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $745.3M $4.7B $8.3B $5.9B $4.6B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $184.7M -$2.5B -$6.5B -$4.8B $2.2B
Change in Inventories $194.9M -$798.1M -$671.7M $188.6M $131.3M
Cash From Operations $2.5B $6B $8.6B $4.6B $11.1B
 
Capital Expenditures $3B $3.6B $5.2B $5.6B $5.2B
Cash Acquisitions -- -$2.4B -$78.1M -$199.1K -$43.9M
Cash From Investing -$2.3B -$5.5B -$4.3B -$4.7B -$5.4B
 
Dividends Paid (Ex Special Dividend) -$2.4B -$742.2M -$3.2B -$1.3B -$3.8B
Special Dividend Paid
Long-Term Debt Issued $3.8B $6.6B $4B $7.9B $6.7B
Long-Term Debt Repaid -$1.5B -$3.1B -$4B -$5.2B -$6.6B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$20.1M -$10.4M -$7.6M
Cash From Financing -$715.7M $1.9B -$4.5B -$82.8M -$5.6B
 
Beginning Cash (CF) $1.9B $1.4B $3.5B $3.6B $3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$536.6M $2.4B -$188.5M -$133.9M $100.2M
Ending Cash (CF) $1.4B $3.9B $3.7B $2.9B $3.5B
 
Levered Free Cash Flow -$525.4M $2.5B $3.4B -$1B $6B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $975.6M $2.5B $1.8B -- --
Depreciation & Amoritzation -- -- -$667.6M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- $2B -$1.5B -- --
Change in Inventories -- $698.4M $120.1M -- --
Cash From Operations $866.2M $1.6B $740.9M -- --
 
Capital Expenditures $719M $1.2B $1.3B -- --
Cash Acquisitions -- -$8.3M -- -- --
Cash From Investing -$705M -$882.6M -$1.1B -- --
 
Dividends Paid (Ex Special Dividend) -$264.6M -$1.5B -$531.2M -- --
Special Dividend Paid -- $798.5K $149.6K -- --
Long-Term Debt Issued -- -$83.6M $1.2B -- --
Long-Term Debt Repaid -$20.9M $124.7M -$740.7M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.8M -$2.7M -- --
Cash From Financing -$646.3M -$1.9B -$477.8M -- --
 
Beginning Cash (CF) $1.9B $3.6B $3.3B -- --
Foreign Exchange Rate Adjustment $16M $208M -$130.2M -- --
Additions / Reductions -$485.2M -$1.2B -$812M -- --
Ending Cash (CF) $1.4B $2.6B $2.6B -- --
 
Levered Free Cash Flow $147.2M $399.9M -$593M -- --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $3.8B $1.5B $5.7B $7.9B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$6.6B --
Change in Inventories -- -- -- $153.1M --
Cash From Operations $7.7B $2.6B $6.2B $8.1B --
 
Capital Expenditures $4.6B $2.7B $3.7B $5.4B $1.3B
Cash Acquisitions -- -- -$2.4B -$69.9M --
Cash From Investing -$3B -$2.3B -$6B -$4.4B --
 
Dividends Paid (Ex Special Dividend) -$4.3B -$2.3B -$764.9M -$3.1B -$531.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $6.2B --
Long-Term Debt Repaid -$557M -$1.4B -$3.3B -$5.4B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$5.2B -$642.1M $1.7B -$3.7B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$522.6M -$319.3M $1.9B -$4.2M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3B -$133.7M $2.4B $2.6B --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $1.8B $4.4B $3.3B -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$3.6B -- --
Change in Inventories -- -- $246.5M -- --
Cash From Operations $1.7B $2.5B $1.2B -- --
 
Capital Expenditures $1.4B $2B $2.4B -- --
Cash Acquisitions -- -$16.6M -- -- --
Cash From Investing -$900.2M -$1.6B -$1.9B -- --
 
Dividends Paid (Ex Special Dividend) -$312M -$1.5B -$579.1M -- --
Special Dividend Paid -- $798.5K $149.6K -- --
Long-Term Debt Issued -- -- $3.5B -- --
Long-Term Debt Repaid -$40.7M -$52.4M -$2.3B -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.8M -$2.7M -- --
Cash From Financing -$866M -$2.3B -$79.5M -- --
 
Beginning Cash (CF) $3.3B $7.3B $6.5B -- --
Foreign Exchange Rate Adjustment $56.7M $204.8M -$156.3M -- --
Additions / Reductions -$72.9M -$1.3B -$765.6M -- --
Ending Cash (CF) $3.2B $6.2B $5.8B -- --
 
Levered Free Cash Flow $287M $510.5M -$1.2B -- --

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock