Financhill
Buy
65

EAT Quote, Financials, Valuation and Earnings

Last price:
$154.41
Seasonality move :
2.36%
Day range:
$148.93 - $157.93
52-week range:
$43.37 - $192.22
Dividend yield:
0%
P/E ratio:
26.76x
P/S ratio:
1.47x
P/B ratio:
52.14x
Volume:
855.3K
Avg. volume:
1.5M
1-year change:
214.89%
Market cap:
$6.9B
Revenue:
$4.4B
EPS (TTM):
$5.77
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $3.1B $3.3B $3.8B $4.1B $4.4B
Revenue Growth (YoY) -4.33% 8.42% 13.97% 8.65% 6.82%
 
Cost of Revenues $2.7B $2.8B $3.3B $3.6B $3.8B
Gross Profit $408.6M $503.3M $499.2M $500.1M $627.3M
Gross Profit Margin 13.27% 15.08% 13.12% 12.1% 14.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $136.3M $134.8M $144.1M $154.5M $183.7M
Other Inc / (Exp) -$38.6M -$16.9M -$29.4M -$31.4M -$42.9M
Operating Expenses $305.5M $285M $308.5M $323M $354.5M
Operating Income $103.1M $218.3M $190.7M $177.1M $272.8M
 
Net Interest Expenses $59.6M $56.2M $46.1M $54.9M $65M
EBT. Incl. Unusual Items $4.9M $145.2M $115.2M $90.8M $164.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$19.5M $13.6M -$2.4M -$11.8M $9.6M
Net Income to Company $24.4M $131.6M $117.6M $102.6M $155.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $24.4M $131.6M $117.6M $102.6M $155.3M
 
Basic EPS (Cont. Ops) $0.64 $2.89 $2.62 $2.33 $3.49
Diluted EPS (Cont. Ops) $0.63 $2.83 $2.58 $2.28 $3.40
Weighted Average Basic Share $38.2M $45.5M $44.8M $44.1M $44.4M
Weighted Average Diluted Share $38.9M $46.6M $45.6M $45M $45.7M
 
EBITDA $226.8M $351.6M $325.7M $314.2M $400.7M
EBIT $64.5M $201.4M $161.3M $145.7M $229.9M
 
Revenue (Reported) $3.1B $3.3B $3.8B $4.1B $4.4B
Operating Income (Reported) $103.1M $218.3M $190.7M $177.1M $272.8M
Operating Income (Adjusted) $64.5M $201.4M $161.3M $145.7M $229.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $760.7M $925.8M $1B $1.1B $1.4B
Revenue Growth (YoY) -12.49% 21.7% 10.07% 5.41% 26.45%
 
Cost of Revenues $703.2M $846.5M $892.4M $923.9M $1.1B
Gross Profit $57.5M $79.3M $126.6M $150.2M $268.9M
Gross Profit Margin 7.56% 8.57% 12.42% 13.98% 19.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30M $33.1M $35.6M $43.2M $53.1M
Other Inc / (Exp) -$4.1M -$5.9M -$8.2M -$3.2M -$11.7M
Operating Expenses $30.8M $33.1M $77.4M $84.5M $100.8M
Operating Income $26.7M $46.2M $49.2M $65.7M $168.1M
 
Net Interest Expenses $14.4M $11.2M $13.9M $16.7M $14.7M
EBT. Incl. Unusual Items $8.2M $29.1M $27.1M $45.8M $141.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.8M $1.5M -$800K $3.7M $23.2M
Net Income to Company $12M $27.6M $27.9M $42.1M $118.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12M $27.6M $27.9M $42.1M $118.5M
 
Basic EPS (Cont. Ops) $0.26 $0.61 $0.63 $0.95 $2.67
Diluted EPS (Cont. Ops) $0.26 $0.60 $0.62 $0.94 $2.61
Weighted Average Basic Share $45.3M $45.1M $44M $44.2M $44.4M
Weighted Average Diluted Share $46.1M $45.9M $44.8M $44.9M $45.5M
 
EBITDA $59.8M $81.9M $82.8M $103.8M $204.1M
EBIT $22.6M $40.3M $41M $62.5M $156.4M
 
Revenue (Reported) $760.7M $925.8M $1B $1.1B $1.4B
Operating Income (Reported) $26.7M $46.2M $49.2M $65.7M $168.1M
Operating Income (Adjusted) $22.6M $40.3M $41M $62.5M $156.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.9B $3.6B $4B $4.2B $4.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6B $3.1B $3.5B $3.7B $4B
Gross Profit $326.1M $497.7M $465.6M $571.9M $794.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $124.2M $143.9M $149.6M $165M $203M
Other Inc / (Exp) -$35.7M -$18.7M -$32.1M -$28.1M -$54.2M
Operating Expenses $254.2M $258.8M $316.8M $333M $384.6M
Operating Income $71.9M $238.9M $148.8M $238.9M $410M
 
Net Interest Expenses $58.7M $50.9M $48.6M $62.4M $60.3M
EBT. Incl. Unusual Items -$22.5M $169.3M $68.1M $148.4M $295.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$26.8M $19.6M -$6.4M -$5.8M $32.9M
Net Income to Company $4.3M $149.7M $74.5M $154.2M $263M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.3M $149.7M $74.5M $154.2M $263M
 
Basic EPS (Cont. Ops) $0.13 $3.28 $1.68 $3.48 $5.91
Diluted EPS (Cont. Ops) $0.10 $3.19 $1.64 $3.41 $5.77
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $195.7M $376.7M $283.9M $378.8M $537.8M
EBIT $36.2M $220.2M $116.7M $210.8M $356.2M
 
Revenue (Reported) $2.9B $3.6B $4B $4.2B $4.8B
Operating Income (Reported) $71.9M $238.9M $148.8M $238.9M $410M
Operating Income (Adjusted) $36.2M $220.2M $116.7M $210.8M $356.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.5B $1.8B $2B $2.1B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.6B $1.8B $1.8B $2.1B
Gross Profit $153.6M $185.2M $193.2M $265M $432.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $60.5M $69.6M $75.1M $85.6M $104.9M
Other Inc / (Exp) -$7.5M -$10.1M -$12.8M -$9.5M -$20.8M
Operating Expenses $98.7M $108.9M $158.8M $168.8M $198.9M
Operating Income $54.9M $76.3M $34.4M $96.2M $233.4M
 
Net Interest Expenses $29M $23.7M $26.2M $33.7M $29M
EBT. Incl. Unusual Items $18.4M $42.5M -$4.6M $53M $184M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.3M $1.7M -$2.3M $3.7M $27M
Net Income to Company $22.7M $40.8M -$2.3M $49.3M $157M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $22.7M $40.8M -$2.3M $49.3M $157M
 
Basic EPS (Cont. Ops) $0.50 $0.90 -$0.06 $1.11 $3.53
Diluted EPS (Cont. Ops) $0.49 $0.88 -$0.07 $1.10 $3.45
Weighted Average Basic Share $90.4M $91M $87.9M $88.8M $89.3M
Weighted Average Diluted Share $91.8M $92.9M $88.7M $90.3M $91.4M
 
EBITDA $122M $147.1M $105.3M $169.9M $307M
EBIT $47.4M $66.2M $21.6M $86.7M $213M
 
Revenue (Reported) $1.5B $1.8B $2B $2.1B $2.5B
Operating Income (Reported) $54.9M $76.3M $34.4M $96.2M $233.4M
Operating Income (Adjusted) $47.4M $66.2M $21.6M $86.7M $213M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $43.9M $23.9M $13.5M $15.1M $64.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $52.3M $65.2M $66.4M $60.9M $60.6M
Inventory $78.9M $81.5M $91.1M $90.1M $88.3M
Prepaid Expenses $13.9M $13.6M $25.7M $17.2M $20.6M
Other Current Assets -- -- -- -- --
Total Current Assets $224.4M $207.2M $201.2M $183.3M $234.1M
 
Property Plant And Equipment $1.9B $1.8B $2B $1.9B $2B
Long-Term Investments -- -- -- -- --
Goodwill $187.6M $188.2M $195.1M $195M $194.8M
Other Intangibles $23M $21.1M $27.4M $23.9M $19.9M
Other Long-Term Assets $22.9M $25.3M $21M $48.2M $55.5M
Total Assets $2.4B $2.3B $2.5B $2.5B $2.6B
 
Accounts Payable $104.9M $127.7M $134.3M $125.7M $160.6M
Accrued Expenses $117.4M $172.7M $169.1M $170.4M $218.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $129.5M $119.2M $133M $122.6M $128.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $497.9M $571.6M $558M $535.9M $622.3M
 
Long-Term Debt $1.2B $917.9M $989.1M $912.2M $695M
Capital Leases -- -- -- -- --
Total Liabilities $2.8B $2.6B $2.8B $2.6B $2.6B
 
Common Stock $7M $7M $7M $6M $6M
Other Common Equity Adj -- -- -- -- --
Common Equity -$479.1M -$303.3M -$268.1M -$144.3M $39.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$479.1M -$303.3M -$268.1M -$144.3M $39.4M
 
Total Liabilities and Equity $2.4B $2.3B $2.5B $2.5B $2.6B
Cash and Short Terms $43.9M $23.9M $13.5M $15.1M $64.6M
Total Debt $1.2B $917.9M $989.1M $912.2M $695M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $64.1M $15.6M $14.7M $22.7M $14.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $79M $91.8M $92M $79.4M $82.7M
Inventory $78.7M $87.7M $92.5M $89.4M $90.2M
Prepaid Expenses $11.8M $18.5M $34.7M $19.7M $21.6M
Other Current Assets -- -- -- -- --
Total Current Assets $265.8M $220.6M $237.2M $211.3M $210.7M
 
Property Plant And Equipment $1.8B $1.9B $2B $1.9B $2B
Long-Term Investments -- -- -- -- --
Goodwill $188M $194.9M $194.8M $195M $194.5M
Other Intangibles $22M $29.2M $25.9M $22.1M $18.7M
Other Long-Term Assets $23.3M $23.5M $19.3M $61.9M $55.2M
Total Assets $2.4B $2.5B $2.5B $2.5B $2.6B
 
Accounts Payable $101.7M $118.8M $142.2M $148.9M $163.5M
Accrued Expenses $114.6M $133M $152.1M $179.9M $206.3M
Current Portion Of Long-Term Debt -- -- $15.4M $10.6M --
Current Portion Of Capital Lease Obligations $128.3M $137M $112.2M $111.7M $135.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $520.3M $569.4M $573.5M $590M $644.3M
 
Long-Term Debt $1.1B $951.2M $959.8M $830.4M $560.6M
Capital Leases -- -- -- -- --
Total Liabilities $2.8B $2.8B $2.8B $2.6B $2.4B
 
Common Stock $7M $7M $6M $6M $6M
Other Common Equity Adj -- -- -- -$6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$444.1M -$327.4M -$267.5M -$109.5M $131.5M
 
Total Liabilities and Equity $2.4B $2.5B $2.5B $2.5B $2.6B
Cash and Short Terms $64.1M $15.6M $14.7M $22.7M $14.8M
Total Debt $1.1B $951.2M $975.2M $841M $560.6M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $24.4M $131.6M $117.6M $102.6M $155.3M
Depreciation & Amoritzation $162.3M $150.2M $164.4M $168.5M $170.8M
Stock-Based Compensation $14.8M $16.4M $18.6M $14.4M $25.9M
Change in Accounts Receivable -$16.6M $4.8M $17.8M $8.7M $3.4M
Change in Inventories -$4M -$3.2M -$7.1M -$1.1M -$1.5M
Cash From Operations $245M $369.7M $252.2M $256.3M $421.9M
 
Capital Expenditures $104.5M $94M $150.3M $184.9M $198.9M
Cash Acquisitions -$94.6M -- -$106.6M -- --
Cash From Investing -$194M -$90.9M -$234.2M -$174.2M -$192.2M
 
Dividends Paid (Ex Special Dividend) -$57.4M -$1.5M -$1.1M -$600K -$200K
Special Dividend Paid
Long-Term Debt Issued $808.4M $43.4M $720.5M $1.1B $389M
Long-Term Debt Repaid -$876.6M -$365M -$644.2M -$1.2B -$570.4M
Repurchase of Common Stock -$32.4M -$4.2M -$100.9M -$5M -$25.8M
Other Financing Activities -$11M -$2.2M -$3.1M -$5.3M -$700K
Cash From Financing -$20.5M -$298.8M -$28.4M -$80.5M -$180.2M
 
Beginning Cash (CF) $13.4M $43.9M $23.9M $13.5M $15.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $30.5M -$20M -$10.4M $1.6M $49.5M
Ending Cash (CF) $43.9M $23.9M $13.5M $15.1M $64.6M
 
Levered Free Cash Flow $140.5M $275.7M $101.9M $71.4M $223M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $12M $27.6M $27.9M $42.1M $118.5M
Depreciation & Amoritzation $37.2M $41.6M $41.8M $41.3M $47.7M
Stock-Based Compensation $3M $5.6M $1.2M $4.4M $7.2M
Change in Accounts Receivable -$13.8M -$20.9M -$34.5M -$28.5M -$32.5M
Change in Inventories -$1.4M -$2.6M -$1.3M -$2M -$5.9M
Cash From Operations $47.2M $67.2M $43.4M $91.2M $218.2M
 
Capital Expenditures $23.5M $36.8M $48.6M $42.6M $49.3M
Cash Acquisitions -- -$57M -- -- --
Cash From Investing -$21.5M -$93.8M -$47.6M -$41.2M -$49.3M
 
Dividends Paid (Ex Special Dividend) -- -$200K -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $202.5M $145M $70M $425M
Long-Term Debt Repaid -$25.2M -$156.2M -$145.5M -$111.8M -$588.9M
Repurchase of Common Stock -- -$35.1M -$100K -$400K -$10.4M
Other Financing Activities -$700K -$100K -- -- --
Cash From Financing -$20.4M $11M -$600K -$41.7M -$170.3M
 
Beginning Cash (CF) $58.8M $31.2M $19.5M $14.4M $16.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.3M -$15.6M -$4.8M $8.3M -$1.4M
Ending Cash (CF) $64.1M $15.6M $14.7M $22.7M $14.8M
 
Levered Free Cash Flow $23.7M $30.4M -$5.2M $48.6M $168.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.3M $149.7M $74.5M $154.2M $263M
Depreciation & Amoritzation $159.5M $156.5M $167.2M $168M $181.6M
Stock-Based Compensation $12M $19.4M $14.6M $18.6M $30.1M
Change in Accounts Receivable $18.9M $9.8M -$2.4M $18.3M -$4.3M
Change in Inventories -$3.4M -$6.4M -$6.3M $1.1M -$4.2M
Cash From Operations $232.7M $347.1M $212.8M $338.6M $552.6M
 
Capital Expenditures $90.2M $131M $171.5M $179.1M $215.2M
Cash Acquisitions $1.6M -$104.5M -$2.1M -- --
Cash From Investing -$82.6M -$214.5M -$169.3M -$167.8M -$211.2M
 
Dividends Paid (Ex Special Dividend) -$29.7M -$1.2M -$300K -$400K -$200K
Special Dividend Paid
Long-Term Debt Issued $373.8M $502.5M $513M $1B $705M
Long-Term Debt Repaid -$560.4M -$626.9M -$528.8M -$1.2B -$1B
Repurchase of Common Stock -$25M -$75M -$28.3M -$28M -$85.9M
Other Financing Activities -$12.2M -$3.1M -- -- -$100K
Cash From Financing -$98M -$181.1M -$44.4M -$162.8M -$349.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $52.1M -$48.5M -$900K $8M -$7.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $142.5M $216.1M $41.3M $159.5M $337.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $22.7M $40.8M -$2.3M $49.3M $157M
Depreciation & Amoritzation $74.6M $80.9M $83.7M $83.2M $94M
Stock-Based Compensation $6.9M $9.9M $5.9M $10.1M $14.3M
Change in Accounts Receivable -$13.2M -$8.2M -$28.4M -$18.8M -$26.5M
Change in Inventories -- -$3.2M -$2.4M -$200K -$2.9M
Cash From Operations $130M $107.4M $68M $150.3M $281M
 
Capital Expenditures $37.1M $74.1M $95.3M $89.5M $105.8M
Cash Acquisitions -- -$104.5M -- -- --
Cash From Investing -$34.5M -$158.1M -$93.2M -$86.8M -$105.8M
 
Dividends Paid (Ex Special Dividend) -$1.3M -$1M -$200K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $28.4M $487.5M $280M $199M $515M
Long-Term Debt Repaid -$104.8M -$366.7M -$251.3M -$229.6M -$662.1M
Repurchase of Common Stock -$3.9M -$74.7M -$2.1M -$25.1M -$85.2M
Other Financing Activities -$2.2M -$3.1M -- -$700K -$100K
Cash From Financing -$75.3M $42.4M $26.4M -$55.9M -$225M
 
Beginning Cash (CF) $102.7M $55.1M $33M $29.5M $80.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.2M -$8.3M $1.2M $7.6M -$49.8M
Ending Cash (CF) $122.9M $46.8M $34.2M $37.1M $31M
 
Levered Free Cash Flow $92.9M $33.3M -$27.3M $60.8M $175.2M

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

GET BETTER TRADE IDEAS

Popular

Why Did Signet Jewelers Stock Go Up So Much?
Why Did Signet Jewelers Stock Go Up So Much?

Signet Jewelers (NYSE:SIG) is the largest diamond retailer in the…

Why Did HealthEquity Stock Fall So Much?
Why Did HealthEquity Stock Fall So Much?

HealthEquity (NASDAQ:HQY) is a fintech company that acts as an…

Why Did Super Micro Stock Fall So Much?
Why Did Super Micro Stock Fall So Much?

Super Micro Computer (NASDAQ:SMCI) was once a highly popular stock…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
53
Is MSFT Stock a Buy?

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

Sell
44
Is NVDA Stock a Buy?

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

Alerts

Buy
69
CNXC alert for Mar 28

Concentrix [CNXC] is up 42.45% over the past day.

Buy
74
SLNO alert for Mar 28

Soleno Therapeutics [SLNO] is up 37.64% over the past day.

Buy
72
WOR alert for Mar 28

Worthington Enterprises [WOR] is up 0.16% over the past day.

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

Show me the best stock