Financhill
Buy
70

EXC Quote, Financials, Valuation and Earnings

Last price:
$46.21
Seasonality move :
1.16%
Day range:
$45.90 - $46.40
52-week range:
$34.01 - $48.11
Dividend yield:
3.33%
P/E ratio:
18.87x
P/S ratio:
2.01x
P/B ratio:
1.73x
Volume:
6.3M
Avg. volume:
9.8M
1-year change:
22.73%
Market cap:
$46.5B
Revenue:
$23B
EPS (TTM):
$2.45
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $33B $17.9B $19.1B $21.7B $23B
Revenue Growth (YoY) -4.06% -45.71% 6.36% 13.89% 5.99%
 
Cost of Revenues $23.5B $10.9B $11B $12.8B $13.6B
Gross Profit $9.5B $7B $8B $8.9B $9.4B
Gross Profit Margin 28.84% 39.06% 42.1% 41.09% 40.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.2B $261M $533M $418M $274M
Operating Expenses $6.7B $4.3B $4.7B $4.9B $5.1B
Operating Income $2.8B $2.7B $3.3B $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. -- $213M $117M -- --
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 -$123M -$1M -- --
Net Income to Common Excl Extra Items $2B $1.7B $2.2B $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 $10.5B $9.4B $7.2B $7.9B $8.2B
EBIT $4B $2.9B $3.9B $4.4B $4.6B
 
Revenue (Reported) $33B $17.9B $19.1B $21.7B $23B
Operating Income (Reported) $2.8B $2.7B $3.3B $4B $4.3B
Operating Income (Adjusted) $4B $2.9B $3.9B $4.4B $4.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.1B $4.4B $4.7B $5.4B $5.5B
Revenue Growth (YoY) -2.73% -45.48% 5.47% 15.02% 1.94%
 
Cost of Revenues $5.7B $2.8B $2.8B $3.1B $3.1B
Gross Profit $2.4B $1.6B $1.9B $2.3B $2.4B
Gross Profit Margin 29.31% 36.46% 40.53% 43.17% 43.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $801M $68M $100M $87M $66M
Operating Expenses $2.1B $1.1B $1.2B $1.2B $1.3B
Operating Income $261M $525M $709M $1.1B $1.1B
 
Net Interest Expenses $394M $322M $384M $452M $468M
EBT. Incl. Unusual Items $668M $271M $425M $717M $696M
Earnings of Discontinued Ops. -- $79M -- -- --
Income Tax Expense $232M -$38M -$7M $100M $49M
Net Income to Company $435M $388M $432M $617M $647M
 
Minority Interest in Earnings -$76M $3M -- -- --
Net Income to Common Excl Extra Items $359M $391M $432M $617M $647M
 
Basic EPS (Cont. Ops) $0.37 $0.40 $0.43 $0.62 $0.64
Diluted EPS (Cont. Ops) $0.37 $0.40 $0.43 $0.62 $0.64
Weighted Average Basic Share $976M $982M $995M $996M $1B
Weighted Average Diluted Share $980M $983M $996M $1B $1B
 
EBITDA $3.2B $1.7B $1.7B $2.1B $2.1B
EBIT $1.1B $593M $809M $1.2B $1.2B
 
Revenue (Reported) $8.1B $4.4B $4.7B $5.4B $5.5B
Operating Income (Reported) $261M $525M $709M $1.1B $1.1B
Operating Income (Adjusted) $1.1B $593M $809M $1.2B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $33B $17.9B $19.1B $21.7B $23B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.5B $10.9B $11B $12.8B $13.6B
Gross Profit $9.5B $7B $8B $8.9B $9.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.2B $263M $532M $416M $274M
Operating Expenses $6.7B $4.3B $4.7B $4.9B $5.1B
Operating Income $2.8B $2.7B $3.3B $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. -- $212M $117M -- --
Income Tax Expense $373M $39M $349M $374M $208M
Net Income to Company $2B $1.8B $2.2B $2.3B $2.5B
 
Minority Interest in Earnings $9M -$123M -$1M -- --
Net Income to Common Excl Extra Items $2B $1.7B $2.2B $2.3B $2.5B
 
Basic EPS (Cont. Ops) $2.01 $1.74 $2.19 $2.33 $2.45
Diluted EPS (Cont. Ops) $2.01 $1.74 $2.19 $2.33 $2.45
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $10.5B $9.4B $7.4B $7.9B $8.2B
EBIT $4B $2.9B $3.8B $4.4B $4.6B
 
Revenue (Reported) $33B $17.9B $19.1B $21.7B $23B
Operating Income (Reported) $2.8B $2.7B $3.3B $4B $4.3B
Operating Income (Adjusted) $4B $2.9B $3.8B $4.4B $4.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $17.9B $19.1B $21.7B $23B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.9B $11B $12.8B $13.6B --
Gross Profit $7B $8B $8.9B $9.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $263M $532M $416M $274M --
Operating Expenses $4.3B $4.7B $4.9B $5.1B --
Operating Income $2.7B $3.3B $4B $4.3B --
 
Net Interest Expenses $1.3B $1.4B $1.7B $1.9B --
EBT. Incl. Unusual Items $1.7B $2.4B $2.7B $2.7B --
Earnings of Discontinued Ops. $212M $117M -- -- --
Income Tax Expense $39M $349M $374M $208M --
Net Income to Company $1.8B $2.2B $2.3B $2.5B --
 
Minority Interest in Earnings -$123M -$1M -- -- --
Net Income to Common Excl Extra Items $1.7B $2.2B $2.3B $2.5B --
 
Basic EPS (Cont. Ops) $1.74 $2.19 $2.33 $2.45 --
Diluted EPS (Cont. Ops) $1.74 $2.19 $2.33 $2.45 --
Weighted Average Basic Share $3.9B $3.9B $4B $4B --
Weighted Average Diluted Share $3.9B $3.9B $4B $4B --
 
EBITDA $9.4B $7.4B $7.9B $8.2B --
EBIT $2.9B $3.8B $4.4B $4.6B --
 
Revenue (Reported) $17.9B $19.1B $21.7B $23B --
Operating Income (Reported) $2.7B $3.3B $4B $4.3B --
Operating Income (Adjusted) $2.9B $3.8B $4.4B $4.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $663M $672M $407M $445M $357M
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 $12.6B $14B $7.3B $8.1B $8.4B
 
Property Plant And Equipment $82.6B $64.6B $69.1B $73.6B $78.2B
Long-Term Investments $14.9B $250M $232M $251M $290M
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 $35.5B $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 $663M $672M $407M $445M $357M
Total Debt $39.3B $34.5B $40.1B $44B $46.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $663M $672M $407M $445M $357M
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 $12.6B $14B $7.3B $8.1B $8.4B
 
Property Plant And Equipment $82.6B $64.6B $69.1B $73.6B $78.2B
Long-Term Investments $14.9B $250M $232M $251M $290M
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 $35.5B $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 -- -- -- -- --
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 $663M $672M $407M $445M $357M
Total Debt $39.3B $34.5B $40.1B $44B $46.6B
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 $6.5B $6.4B $2.8B $2.8B $2.9B
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 $1.2B $1.6B $1.1B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $44M $453M -$529M $11M -$162M
Ending Cash (CF) $1.2B $1.6B $1.1B $1.1B $939M
 
Levered Free Cash Flow -$3.8B -$5B -$2.3B -$2.7B -$1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $435M $388M $432M $617M $647M
Depreciation & Amoritzation $2.1B $1.1B $668M $170M $744M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$498M -$449M -$173M -$119M -$155M
Change in Inventories -$18M -$40M -- -$37M $1M
Cash From Operations $13M -$1.1B $729M $1.4B $1.4B
 
Capital Expenditures $2.4B $2B $2B $1.9B $1.9B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B -$1.1B -$2B -$1.9B -$1.9B
 
Dividends Paid (Ex Special Dividend) -$373M -$376M -$335M -$359M -$382M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $912M $344M $1.6B $525M -$1M
Long-Term Debt Repaid -$593M $372M -$246M $299M $607M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$32M $13M $19M -$13M -$26M
Cash From Financing -$103M $370M $1.1B $603M $208M
 
Beginning Cash (CF) $2.5B $3.5B $1.3B $947M $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3B -$1.9B -$183M $154M -$294M
Ending Cash (CF) $1.2B $1.6B $1.1B $1.1B $939M
 
Levered Free Cash Flow -$2.4B -$3.1B -$1.2B -$457M -$510M
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 $6.5B $6.4B $2.8B $2.8B $2.9B
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $44M $453M -$529M $11M -$162M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.8B -$5B -$2.3B -$2.7B -$1.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.8B $2.2B $2.3B $2.5B --
Depreciation & Amoritzation $6.4B $2.8B $2.8B $2.9B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$703M -$1.2B -$37M -$644M --
Change in Inventories -$141M -$121M -$45M -$56M --
Cash From Operations $3B $4.9B $4.7B $5.6B --
 
Capital Expenditures $8B $7.1B $7.4B $7.1B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.3B -$7B -$7.4B -$7B --
 
Dividends Paid (Ex Special Dividend) -$1.5B -$1.3B -$1.4B -$1.5B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.1B $8.6B $6.2B $5.1B --
Long-Term Debt Repaid -$2B -$3.6B -$2.2B -$2.4B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$965M -$2.7B -$114M -$109M --
Cash From Financing $758M $1.6B $2.7B $1.3B --
 
Beginning Cash (CF) $9B $7.7B $4.2B $5.2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $453M -$529M $11M -$162M --
Ending Cash (CF) $9.4B $7.2B $4.2B $5B --
 
Levered Free Cash Flow -$5B -$2.3B -$2.7B -$1.5B --

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

GET BETTER TRADE IDEAS

Popular

Why Did Bill Ackman Buy Brookfield Stock?
Why Did Bill Ackman Buy Brookfield Stock?

Bill Ackman of Pershing Square Capital has made a number…

Why Is Chewy Stock Up — And Will It Keep Climbing?
Why Is Chewy Stock Up — And Will It Keep Climbing?

We are all witnesses to the crazy e-commerce industry boom…

Is Netflix a Must-own Stock?
Is Netflix a Must-own Stock?

The early months of 2025 have been very hard on…

Stock Ideas

Buy
61
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Sell
27
SAIA alert for Apr 26

Saia [SAIA] is down 30.77% over the past day.

Sell
48
APPF alert for Apr 26

AppFolio [APPF] is down 18.16% over the past day.

Sell
15
KNSL alert for Apr 26

Kinsale Capital Group [KNSL] is down 16.33% over the past day.

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

Show me the best stock