Financhill
Buy
63

ELEZY Quote, Financials, Valuation and Earnings

Last price:
$10.69
Seasonality move :
-3.06%
Day range:
$10.53 - $10.69
52-week range:
$8.55 - $11.54
Dividend yield:
5.06%
P/E ratio:
31.30x
P/S ratio:
0.93x
P/B ratio:
2.79x
Volume:
33K
Avg. volume:
39.2K
1-year change:
1.37%
Market cap:
$22.6B
Revenue:
$27.1B
EPS (TTM):
$0.34
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $21.6B $19.1B $24.3B $34.3B $27.1B
Revenue Growth (YoY) -6.63% -11.48% 27.23% 41.33% -20.93%
 
Cost of Revenues $16.3B $13B $18.5B $25B $18B
Gross Profit $5.3B $6.1B $5.8B $9.3B $9.1B
Gross Profit Margin 24.59% 32.06% 23.8% 27.16% 33.6%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $151.1M $171.3M $401.1M $357.5M $369.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.4B $3.5B $3.2B $3.2B $3.6B
Operating Income $1.9B $2.6B $2.6B $6.2B $5.5B
 
Net Interest Expenses $141.1M $150.7M -- $201.4M $531.6M
EBT. Incl. Unusual Items $257.5M $2B $2.3B $3.7B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $56M $443.1M $552.5M $939.6M $328M
Net Income to Company $257.5M $2B $2.3B $3.7B $1.2B
 
Minority Interest in Earnings -$10.1M -$6.9M -$26M -$58M -$21.7M
Net Income to Common Excl Extra Items $191.4M $1.6B $1.7B $2.7B $803.3M
 
Basic EPS (Cont. Ops) $0.09 $0.75 $0.80 $1.27 $0.38
Diluted EPS (Cont. Ops) $0.09 $0.75 $0.80 $1.27 $0.38
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 $4.1B $4.4B $5.2B $5.7B $3.6B
EBIT $263.1M $2.2B $2.4B $3.9B $1.7B
 
Revenue (Reported) $21.6B $19.1B $24.3B $34.3B $27.1B
Operating Income (Reported) $1.9B $2.6B $2.6B $6.2B $5.5B
Operating Income (Adjusted) $263.1M $2.2B $2.4B $3.9B $1.7B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $4.1B $5B $7.7B $6B $5.2B
Revenue Growth (YoY) -19.22% 23% 53.49% -21.4% -14.45%
 
Cost of Revenues $2.8B $3.8B $5.4B $3.8B $3.2B
Gross Profit $1.3B $1.2B $2.2B $2.2B $1.9B
Gross Profit Margin 32% 23.13% 29.35% 37.17% 37.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $893.2M $702.6M $732.8M $803.7M $787.1M
Operating Income $405.3M $451.9M $1.5B $1.4B $1.1B
 
Net Interest Expenses $57.3M $13.3M $51.1M $98.1M $117.4M
EBT. Incl. Unusual Items $448.2M $555.6M $853.2M $426.4M $743M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $134.4M $142.2M $225.8M $112.3M $200.3M
Net Income to Company $445.8M $555.7M $826.3M $440.6M $738.7M
 
Minority Interest in Earnings -$1.1M -$2.4M -$11.7M -$3.3M $4.3M
Net Income to Common Excl Extra Items $312.8M $411M $615.7M $310.8M $547M
 
Basic EPS (Cont. Ops) $0.15 $0.20 $0.29 $0.15 $0.26
Diluted EPS (Cont. Ops) $0.15 $0.20 $0.29 $0.15 $0.26
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 $920.7M $958.1M $1.2B $740.4M $1.1B
EBIT $478M $498.9M $797.8M $274.8M $592.2M
 
Revenue (Reported) $4.1B $5B $7.7B $6B $5.2B
Operating Income (Reported) $405.3M $451.9M $1.5B $1.4B $1.1B
Operating Income (Adjusted) $478M $498.9M $797.8M $274.8M $592.2M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $20B $20.6B $29.6B $32B $24.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15B $14.1B $22.9B $21.6B $16.1B
Gross Profit $4.9B $6.6B $6.7B $10.4B $8.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.9B $3.9B $3.2B $3.2B $3.7B
Operating Income $2B $2.7B $3.5B $7.2B $4.4B
 
Net Interest Expenses $99.5M $53.8M $81.3M $400.9M $524.9M
EBT. Incl. Unusual Items $796.9M $1.7B $2.3B $3.6B $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $218.7M $338.9M $571.9M $980.1M $292.9M
Net Income to Company $784.7M $1.7B $2.3B $3.7B $1B
 
Minority Interest in Earnings -$6.6M -$9.6M -$59.2M -$30.1M -$8.7M
Net Income to Common Excl Extra Items $571.5M $1.3B $1.7B $2.6B $718.8M
 
Basic EPS (Cont. Ops) $0.27 $0.62 $0.81 $1.22 $0.34
Diluted EPS (Cont. Ops) $0.27 $0.62 $0.81 $1.22 $0.34
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $4.5B $4B $5.2B $5.8B $3.6B
EBIT $751.4M $1.7B $2.5B $3.9B $1.6B
 
Revenue (Reported) $20B $20.6B $29.6B $32B $24.3B
Operating Income (Reported) $2B $2.7B $3.5B $7.2B $4.4B
Operating Income (Adjusted) $751.4M $1.7B $2.5B $3.9B $1.6B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $9.1B $10.7B $16.1B $13.9B $11.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.6B $7.7B $12.2B $8.9B $7B
Gross Profit $2.5B $3B $3.9B $5.1B $4.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $1.7B $1.7B $1.7B $1.8B
Operating Income $1.2B $1.3B $2.2B $3.3B $2.3B
 
Net Interest Expenses $66.1M $13.3M $52.3M $254.9M $247.7M
EBT. Incl. Unusual Items $1.7B $1.3B $1.4B $1.4B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $421.3M $333.8M $348.1M $401.2M $366.5M
Net Income to Company $1.7B $1.3B $1.4B $1.4B $1.2B
 
Minority Interest in Earnings -$3.3M -$6M -$39.8M -$10.8M $2.1M
Net Income to Common Excl Extra Items $1.2B $1B $994.9M $948.8M $864.2M
 
Basic EPS (Cont. Ops) $0.59 $0.48 $0.47 $0.45 $0.41
Diluted EPS (Cont. Ops) $0.59 $0.48 $0.47 $0.45 $0.41
Weighted Average Basic Share $4.2B $4.2B $4.2B $4.2B $4.2B
Weighted Average Diluted Share $4.2B $4.2B $4.2B $4.2B $4.2B
 
EBITDA $2.6B $2.3B $2.3B $2.3B $2.3B
EBIT $1.7B $1.3B $1.4B $1.4B $1.2B
 
Revenue (Reported) $9.1B $10.7B $16.1B $13.9B $11.1B
Operating Income (Reported) $1.2B $1.3B $2.2B $3.3B $2.3B
Operating Income (Adjusted) $1.7B $1.3B $1.4B $1.4B $1.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $249.8M $487.1M $796M $934.1M $2.3B
Short Term Investments $1.4B $46.7M $991.8M $6.7B $1.3B
Accounts Receivable, Net $2.4B $2.7B $4.9B $4.8B $4.6B
Inventory $1.3B $1.3B $1.5B $2.3B $2.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $1.1B $1B $2.4B $522.9M
Total Current Assets $6.8B $7.7B $13.2B $21.4B $13.8B
 
Property Plant And Equipment $23.9B $26.3B $25B $24B $25.2B
Long-Term Investments -- -- -- -- --
Goodwill $517.5M $568.2M $523.1M $495.4M $510.7M
Other Intangibles $1.5B $1.7B $1.7B $1.8B $1.8B
Other Long-Term Assets -- $300.1M $298.9M $326M $426.7M
Total Assets $35.8B $39.4B $45.3B $53.7B $45.6B
 
Accounts Payable $4.4B $4.6B $4.3B $5.1B $5.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $71.7M $77.5M $92.8M $94.4M $92.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.5B $10.5B $17.9B $22.2B $16.1B
 
Long-Term Debt $2.2B $6.3B $7.2B $11.7B $9.8B
Capital Leases -- -- -- -- --
Total Liabilities $27B $30.3B $39B $47.5B $37.7B
 
Common Stock $1.4B $1.6B $1.4B $1.4B $1.4B
Other Common Equity Adj -- -- -- -- --
Common Equity $8.6B $9B $6.1B $6B $7.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $166.9M $184.5M $185.7M $215.6M $206.7M
Total Equity $8.8B $9.2B $6.3B $6.2B $8B
 
Total Liabilities and Equity $35.8B $39.4B $45.3B $53.7B $45.6B
Cash and Short Terms $1.6B $533.8M $1.8B $7.7B $3.7B
Total Debt $3.2B $8B $10.7B $18.9B $14.2B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $426.2M $210.6M $207.9M $757.5M $2.1B
Short Term Investments $330.7M $1.3B $3.9B $3.4B $865M
Accounts Receivable, Net $3.6B $3.4B $5.3B $4.4B $3.6B
Inventory $959.3M $1.2B $1.3B $1.3B $1.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1B -- $1.7B $2.2B $664.6M
Total Current Assets $6.9B $9.8B $19.7B $15.2B $11.1B
 
Property Plant And Equipment $24B $25.6B $23.1B $24.4B $24.5B
Long-Term Investments -- -- -- -- --
Goodwill $519.6M $549.8M $482.6M $502.1M $495.2M
Other Intangibles $1.5B $1.7B $1.7B $1.8B $1.8B
Other Long-Term Assets -- -- $278.9M $382.5M $456.6M
Total Assets $35.9B $41.3B $51.2B $46.5B $41.6B
 
Accounts Payable $3.4B $3.7B $4.2B $4B $3.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $94M $90.9M $100M $94.3M
Other Current Liabilities -- -- -- -$1.1M --
Total Current Liabilities $9.3B $13.3B $22.5B $14.2B $13.1B
 
Long-Term Debt $6.7B $2.9B $9.5B $13.5B $9.4B
Capital Leases -- -- -- -- --
Total Liabilities $26.6B $33B $46.7B $39.5B $33.3B
 
Common Stock $1.4B $1.5B $1.3B $1.4B $1.4B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $170.9M $180.9M $193.2M $201M $182.2M
Total Equity $9.3B $8.4B $4.5B $7B $8.3B
 
Total Liabilities and Equity $35.9B $41.3B $51.2B $46.5B $41.6B
Cash and Short Terms $756.9M $1.5B $4.1B $4.2B $3B
Total Debt $8.4B $5.2B $14B $14.8B $13.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $257.5M $2B $2.3B $3.7B $1.2B
Depreciation & Amoritzation $3.9B $2.2B $2.7B $1.7B $1.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$175.8M $35.4M -$2.7B -$310.1M $389.7M
Change in Inventories -$331.4M -$257M -$540.7M -$1.4B -$1B
Cash From Operations $3.6B $3.4B $3.1B $1.8B $5.1B
 
Capital Expenditures $2B $1.9B $2.5B $2.2B $2.5B
Cash Acquisitions -$41.4M $4.6M -$113.6M $143.4M $29.2M
Cash From Investing -$2.2B -$2B -$3.6B -$8.6B $3.5B
 
Dividends Paid (Ex Special Dividend) -$1.7B -$1.8B -$2.5B -$1.6B -$1.8B
Special Dividend Paid
Long-Term Debt Issued $750.1M $962.7M $1.7B $4.1B $3.6B
Long-Term Debt Repaid -$220.5M -$656.7M -$26M -$9.5M -$1.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.4B -$1.2B $889.8M $7B -$7.2B
 
Beginning Cash (CF) $273.2M $254.7M $476.8M $741.4M $943M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$23.5M $205.6M $355M $177.2M $1.3B
Ending Cash (CF) $249.6M $460.2M $831.8M $918.6M $2.3B
 
Levered Free Cash Flow $1.5B $1.4B $637.7M -$485.1M $2.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $658.5M $928.3M $935.8M $264.7M --
Depreciation & Amoritzation $454M $441.7M $492.4M $465.7M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$159.2M -$1.8B -$2.2B -$338.6M --
Change in Inventories -$90.2M -$87.4M -$318.9M -$103.3M --
Cash From Operations $1.2B $423.4M $770.3M $1.3B --
 
Capital Expenditures $588.4M $581.7M $508.6M $612.2M --
Cash Acquisitions -$18.5M -$64M -$7.9M -- --
Cash From Investing -$612.5M -$891.6M -$6B $533M --
 
Dividends Paid (Ex Special Dividend) -$1B -$1.6B -$968.7M -$1.8B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $107.7M -$142.6M $2B $289.7M --
Long-Term Debt Repaid -$7.5M -$3.5M $1.3M -$167.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $5.5M $4.8M $7.5M -- --
Cash From Financing -$711.1M $935.1M $5.6B -$2.3B --
 
Beginning Cash (CF) $417.4M $213.3M $212M $760M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$116.8M $466.9M $395.8M -$399.3M --
Ending Cash (CF) $315.7M $669.7M $567.2M $359.3M --
 
Levered Free Cash Flow $618.3M -$158.3M $261.8M $717.8M --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $784.7M $1.7B $2.3B $3.7B $1B
Depreciation & Amoritzation $3.8B $2.3B $2.6B $1.8B $2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $26.4M -$960.1M -$3B $1.4B $621.6M
Change in Inventories -$374.7M -$440.1M -$582.4M -$1B -$1.3B
Cash From Operations $3.6B $2.9B $2.3B $3.7B $4.6B
 
Capital Expenditures $1.9B $2.1B $2.5B $2.5B $2.2B
Cash Acquisitions -$16M -$59.5M $72.3M -$1.4M $29.2M
Cash From Investing -$2B -$2.1B -$6.5B -$2.1B $269.2M
 
Dividends Paid (Ex Special Dividend) -$1.7B -$1.9B -$2.2B -$1B -$2.4B
Special Dividend Paid
Long-Term Debt Issued $918.7M $667.1M $4.2B $3.9B $748.2M
Long-Term Debt Repaid -$622.4M -$26.9M -$28.9M -$1.1B -$229.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.8B -$961.5M $4.3B -$1.1B -$3.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$87.6M -$238.6M $90.5M $524.3M $1.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.8B $814.1M -$179M $1.2B $2.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.3B $2.3B $2.3B $1.6B $1.2B
Depreciation & Amoritzation $1.3B $1.4B $1.3B $1.4B $983.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $121.6M -$2.6B -$3.2B $401.8M $972.3M
Change in Inventories -$281.8M -$462.2M -$735.4M -$161.1M -$315.5M
Cash From Operations $2.3B $1B $590.3M $3.1B $1.3B
 
Capital Expenditures $1.4B $1.5B $1.5B $1.8B $984.1M
Cash Acquisitions $4.7M -$104.9M $137M -- --
Cash From Investing -$1.5B -$2B -$9.9B $3.1B -$669.7M
 
Dividends Paid (Ex Special Dividend) -$1.8B -$2.5B -$1.5B -$1.8B -$569.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $998.7M $452.8M $5.1B $3.1B $19.4M
Long-Term Debt Repaid -$639.7M -$5.9M -$4M -$1.2B -$37.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$730.9M $1.1B $9.2B -$6.7B -$773.1M
 
Beginning Cash (CF) $874.3M $1.3B $1.6B $2.8B $4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $55M $194.5M -$141M -$589M -$159.4M
Ending Cash (CF) $943.9M $1.5B $1.4B $2.2B $3.8B
 
Levered Free Cash Flow $859.5M -$527M -$923.8M $1.3B $299.3M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock