Financhill
Sell
47

ELV Quote, Financials, Valuation and Earnings

Last price:
$302.32
Seasonality move :
-0.81%
Day range:
$336.20 - $346.36
52-week range:
$335.17 - $567.26
Dividend yield:
1.94%
P/E ratio:
13.44x
P/S ratio:
0.43x
P/B ratio:
1.83x
Volume:
2.5M
Avg. volume:
1.8M
1-year change:
-37.71%
Market cap:
$77.8B
Revenue:
$176.8B
EPS (TTM):
$25.63
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $121.9B $138.6B $156.6B $171.3B $176.8B
Revenue Growth (YoY) 16.94% 13.76% 12.95% 9.42% 3.19%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.5B -- -- -- --
Other Inc / (Exp) $10.4B $12.7B $15B $19.5B $22.6B
Operating Expenses $26.7B $27.2B $31.5B $38.3B $40.6B
Operating Income -- -- -- -- --
 
Net Interest Expenses $784M $798M $851M $1B $1.2B
EBT. Incl. Unusual Items $6.2B $8B $7.6B $7.7B $7.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7B $1.8B $1.7B $1.7B $1.9B
Net Income to Company $4.6B $6.1B $5.9B $6B $6B
 
Minority Interest in Earnings -- $9M $6M -$4M $9M
Net Income to Common Excl Extra Items $4.6B $6.2B $5.9B $6B $6B
 
Basic EPS (Cont. Ops) $18.23 $25.26 $24.56 $25.38 $25.81
Diluted EPS (Cont. Ops) $17.98 $24.95 $24.28 $25.22 $25.68
Weighted Average Basic Share $250.8M $243.8M $240M $235.9M $231.7M
Weighted Average Diluted Share $254.3M $246.8M $242.8M $237.4M $232.9M
 
EBITDA -- -- -- -- --
EBIT $7B $8.8B $8.5B $8.7B $9.1B
 
Revenue (Reported) $121.9B $138.6B $156.6B $171.3B $176.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $7B $8.8B $8.5B $8.7B $9.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $32.4B $38.1B $42.2B $42.6B $48.9B
Revenue Growth (YoY) 9.33% 17.63% 10.7% 0.96% 14.83%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.9B $4.3B -- -- --
Other Inc / (Exp) $2.7B $3.3B $4B $4.5B $5.8B
Operating Expenses $6.3B $7.4B $8.5B $8.8B $10.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses $192M $201M $251M $265M $344M
EBT. Incl. Unusual Items $2.2B $2.3B $2.6B $2.9B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $509M $527M $615M $690M $613M
Net Income to Company $1.7B $1.8B $2B $2.2B $2.2B
 
Minority Interest in Earnings -$2M $10M -$15M -$3M -$1M
Net Income to Common Excl Extra Items $1.7B $1.8B $2B $2.2B $2.2B
 
Basic EPS (Cont. Ops) $6.80 $7.41 $8.37 $9.65 $9.64
Diluted EPS (Cont. Ops) $6.71 $7.32 $8.30 $9.59 $9.61
Weighted Average Basic Share $245M $241.4M $237.5M $232.7M $226.4M
Weighted Average Diluted Share $248.2M $244.4M $239.7M $234.2M $227.2M
 
EBITDA -- -- -- -- --
EBIT $2.4B $2.5B $2.9B $3.2B $3.1B
 
Revenue (Reported) $32.4B $38.1B $42.2B $42.6B $48.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.4B $2.5B $2.9B $3.2B $3.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $124.6B $144.3B $160.7B $171.7B $183.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.6B -- -- -- --
Other Inc / (Exp) $10.8B $13.2B $15.7B $19.9B $23.9B
Operating Expenses $27.2B $40B $32.7B $38.6B $42.2B
Operating Income -- -- -- -- --
 
Net Interest Expenses $782M $807M $901M $1B $1.3B
EBT. Incl. Unusual Items $6.3B $8.1B $7.9B $8B $7.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6B $1.9B $1.8B $1.8B $1.9B
Net Income to Company $4.7B $6.3B $6.1B $6.2B $5.9B
 
Minority Interest in Earnings -$2M $21M -$19M $8M $11M
Net Income to Common Excl Extra Items $4.7B $6.3B $6.1B $6.2B $5.9B
 
Basic EPS (Cont. Ops) $18.95 $25.64 $25.85 $26.63 $25.77
Diluted EPS (Cont. Ops) $18.68 $25.33 $25.58 $26.46 $25.63
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $7.1B $8.9B $8.8B $9.1B $9B
 
Revenue (Reported) $124.6B $144.3B $160.7B $171.7B $183.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $7.1B $8.9B $8.8B $9.1B $9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $32.4B $38.1B $42.2B $42.6B $48.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.9B $4.3B -- -- --
Other Inc / (Exp) $2.7B $3.3B $4B $4.5B $5.8B
Operating Expenses $6.3B $7.4B $8.5B $8.8B $10.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses $192M $201M $251M $265M $344M
EBT. Incl. Unusual Items $2.2B $2.3B $2.6B $2.9B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $509M $527M $615M $690M $613M
Net Income to Company $1.7B $1.8B $2B $2.2B $2.2B
 
Minority Interest in Earnings -$2M $10M -$15M -$3M -$1M
Net Income to Common Excl Extra Items $1.7B $1.8B $2B $2.2B $2.2B
 
Basic EPS (Cont. Ops) $6.80 $7.41 $8.37 $9.65 $9.64
Diluted EPS (Cont. Ops) $6.71 $7.32 $8.30 $9.59 $9.61
Weighted Average Basic Share $245M $241.4M $237.5M $232.7M $226.4M
Weighted Average Diluted Share $248.2M $244.4M $239.7M $234.2M $227.2M
 
EBITDA -- -- -- -- --
EBIT $2.4B $2.5B $2.9B $3.2B $3.1B
 
Revenue (Reported) $32.4B $38.1B $42.2B $42.6B $48.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.4B $2.5B $2.9B $3.2B $3.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.7B $4.9B $7.4B $6.5B $8.3B
Short Term Investments $23.4B $26.3B $26B $29.6B $25.2B
Accounts Receivable, Net $5.3B $5.7B $7.1B $7.9B $8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $40.1B $44.6B $49.4B $54B $52.6B
 
Property Plant And Equipment $3.5B $3.9B $4.3B $4.4B $4.7B
Long-Term Investments $25.6B $28.8B $27.7B $30.7B $27.4B
Goodwill $21.7B $24.2B $24.4B $25.3B $28.3B
Other Intangibles $9.4B $10.6B $10.3B $10.3B $12.1B
Other Long-Term Assets -- -- -- -- --
Total Assets $86.6B $97.5B $102.8B $108.9B $116.9B
 
Accounts Payable $16.9B $18.5B $21.2B $23B $22.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $700M $1.9B $1.8B $1.9B $2B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $18.8B $21.5B $24.1B $26.3B $26.2B
 
Long-Term Debt $19.3B $21.2B $22.3B $23.2B $29.2B
Capital Leases -- -- -- -- --
Total Liabilities $53.4B $61.3B $66.4B $69.5B $75.5B
 
Common Stock $3M $2M $2M $2M $2M
Other Common Equity Adj $150M -$178M -$2.5B -$1.3B -$1.1B
Common Equity $33.2B $36.1B $36.2B $39.3B $41.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $68M $87M $99M $111M
Total Equity $33.2B $36.1B $36.3B $39.4B $41.4B
 
Total Liabilities and Equity $86.6B $97.5B $102.8B $108.9B $116.9B
Cash and Short Terms $29.2B $31.1B $33.3B $36.1B $33.5B
Total Debt $20B $23B $24.1B $25.1B $31.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $9.3B $6.2B $10.1B $6.2B $7.5B
Short Term Investments $24.6B $26.2B $27.6B $29.5B $25.4B
Accounts Receivable, Net $6.1B $11.3B $12B $8.9B $10.4B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $46.2B $47B $54.5B $54B $55.1B
 
Property Plant And Equipment $3.5B $4B $4.4B $4.5B $4.6B
Long-Term Investments $28.7B $28.5B $28.8B $30.9B $27.2B
Goodwill $21.7B $24.3B $25.3B $25.9B $28.4B
Other Intangibles $9.4B $10.6B $10.9B $10.7B $11.9B
Other Long-Term Assets -- -- -- -- --
Total Assets $95.7B $100.5B $109B $111.9B $119.7B
 
Accounts Payable $17.7B $20.2B $20.6B $22.1B $23.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $700M $3.4B $265M $4.5B $1.9B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $19.5B $24.8B $25.3B $28.1B $27.5B
 
Long-Term Debt $22.5B $19.9B $25.2B $22B $28.1B
Capital Leases -- -- -- -- --
Total Liabilities $61.8B $64.5B $71.6B $71.2B $77.1B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$195M -$1.2B -$2.1B -$1.4B -$911M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $65M $56M $104M $102M $117M
Total Equity $33.9B $36B $37.5B $40.7B $42.6B
 
Total Liabilities and Equity $95.7B $100.5B $109B $111.9B $119.7B
Cash and Short Terms $33.9B $32.4B $37.8B $35.8B $32.9B
Total Debt $23.2B $23.3B $25.5B $26.5B $30B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.6B $6.1B $5.9B $6B $6B
Depreciation & Amoritzation $1.2B $1.3B $1.7B $1.7B $1.4B
Stock-Based Compensation $283M $255M $264M $289M $191M
Change in Accounts Receivable -$256M -$2.1B -$2.5B -$1.8B -$683M
Change in Inventories -- -- -- -- --
Cash From Operations $10.7B $8.4B $8.4B $8.1B $5.8B
 
Capital Expenditures $1B $1.1B $1.2B $1.3B $1.3B
Cash Acquisitions -$2B -$3.5B -$649M -$1.6B -$4.4B
Cash From Investing -$7.3B -$9.6B -$4.6B -$5.6B -$5.2B
 
Dividends Paid (Ex Special Dividend) -$954M -$1.1B -$1.2B -$1.4B -$1.5B
Special Dividend Paid
Long-Term Debt Issued $3.9B $4.8B $5.4B $2.9B $8B
Long-Term Debt Repaid -$3.8B -$2.5B -$3.6B -$2.2B -$2.4B
Repurchase of Common Stock -$2.7B -$1.9B -$2.3B -$2.7B -$2.9B
Other Financing Activities -$126M -$75M -$52M -$92M -$107M
Cash From Financing -$2.6B $423M -$1.3B -$3.3B $1.2B
 
Beginning Cash (CF) $4.9B $5.7B $4.9B $7.4B $6.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $797M -$851M $2.5B -$860M $1.8B
Ending Cash (CF) $5.7B $4.9B $7.4B $6.5B $8.3B
 
Levered Free Cash Flow $9.7B $7.3B $7.2B $6.8B $4.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.7B $1.8B $2B $2.2B $2.2B
Depreciation & Amoritzation $282M $358M $462M $331M $373M
Stock-Based Compensation $64M $50M $61M $62M $81M
Change in Accounts Receivable -$1.3B -$1.3B -$29M -$282M -$3.2B
Change in Inventories -- -- -- -- --
Cash From Operations $2.5B $2.5B $6.5B $2B $1B
 
Capital Expenditures $204M $254M $301M $279M $196M
Cash Acquisitions -$27M -$61M -$1.6B -$1.1B $4M
Cash From Investing -$2.3B -$1.6B -$3.2B -$2.3B $103M
 
Dividends Paid (Ex Special Dividend) -$277M -$309M -$351M -$379M -$386M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.5B $754M $2.9B $1.4B $546M
Long-Term Debt Repaid -- -$14M -$2.2B -$586M -$1.4B
Repurchase of Common Stock -$447M -$545M -$622M -$566M -$880M
Other Financing Activities $80M -$81M -$96M -$96M -$137M
Cash From Financing $3.4B $322M -$531M $32M -$1.9B
 
Beginning Cash (CF) $5.7B $4.9B $7.4B $6.5B $8.3B
Foreign Exchange Rate Adjustment -$1M -$4M $1M -- $1M
Additions / Reductions $3.6B $1.3B $2.8B -$300M -$789M
Ending Cash (CF) $9.3B $6.2B $10.1B $6.2B $7.5B
 
Levered Free Cash Flow $2.3B $2.3B $6.2B $1.7B $821M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $4.7B $6.3B $6.1B $6.2B $5.9B
Depreciation & Amoritzation $1.2B $1.4B $1.8B $1.6B $1.4B
Stock-Based Compensation $280M $241M $275M $290M $210M
Change in Accounts Receivable -$875M -$2.2B -$1.2B -$2B -$3.6B
Change in Inventories -- -- -- -- --
Cash From Operations $10.7B $8.4B $12.3B $3.6B $4.8B
 
Capital Expenditures $1B $1.1B $1.2B $1.3B $1.2B
Cash Acquisitions -$95M -$3.5B -$2.2B -$1B -$3.3B
Cash From Investing -$6.8B -$8.9B -$6.2B -$4.7B -$2.8B
 
Dividends Paid (Ex Special Dividend) -$991M -$1.1B -$1.3B -$1.4B -$1.5B
Special Dividend Paid
Long-Term Debt Issued $5.1B $2.1B $7.5B $1.4B $7.2B
Long-Term Debt Repaid -$3B -$2.5B -$5.8B -$561M -$3.2B
Repurchase of Common Stock -$2.6B -$2B -$2.4B -$2.6B -$3.2B
Other Financing Activities $155M -$236M -$67M -$92M -$148M
Cash From Financing $142M -$2.6B -$2.2B -$2.8B -$748M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4B -$3.2B $4B -$3.9B $1.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $9.7B $7.3B $11.1B $2.3B $3.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.7B $1.8B $2B $2.2B $2.2B
Depreciation & Amoritzation $282M $358M $462M $331M $373M
Stock-Based Compensation $64M $50M $61M $62M $81M
Change in Accounts Receivable -$1.3B -$1.3B -$29M -$282M -$3.2B
Change in Inventories -- -- -- -- --
Cash From Operations $2.5B $2.5B $6.5B $2B $1B
 
Capital Expenditures $204M $254M $301M $279M $196M
Cash Acquisitions -$27M -$61M -$1.6B -$1.1B $4M
Cash From Investing -$2.3B -$1.6B -$3.2B -$2.3B $103M
 
Dividends Paid (Ex Special Dividend) -$277M -$309M -$351M -$379M -$386M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.5B $754M $2.9B $1.4B $546M
Long-Term Debt Repaid -- -$14M -$2.2B -$586M -$1.4B
Repurchase of Common Stock -$447M -$545M -$622M -$566M -$880M
Other Financing Activities $80M -$81M -$96M -$96M -$137M
Cash From Financing $3.4B $322M -$531M $32M -$1.9B
 
Beginning Cash (CF) $5.7B $4.9B $7.4B $6.5B $8.3B
Foreign Exchange Rate Adjustment -$1M -$4M $1M -- $1M
Additions / Reductions $3.6B $1.3B $2.8B -$300M -$789M
Ending Cash (CF) $9.3B $6.2B $10.1B $6.2B $7.5B
 
Levered Free Cash Flow $2.3B $2.3B $6.2B $1.7B $821M

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