Financhill
Sell
44

O Quote, Financials, Valuation and Earnings

Last price:
$57.99
Seasonality move :
2.19%
Day range:
$56.75 - $58.27
52-week range:
$50.65 - $64.88
Dividend yield:
5.43%
P/E ratio:
59.19x
P/S ratio:
9.51x
P/B ratio:
1.33x
Volume:
8.2M
Avg. volume:
6.1M
1-year change:
7.23%
Market cap:
$51.7B
Revenue:
$5.3B
EPS (TTM):
$0.98
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.6B $2.1B $3.3B $4.1B $5.3B
Revenue Growth (YoY) 10.68% 26.31% 60.72% 21.99% 29.23%
 
Cost of Revenues $104.6M $133.6M $226.3M $317M $377.7M
Gross Profit $1.5B $1.9B $3.1B $3.8B $4.9B
Gross Profit Margin 93.65% 93.58% 93.23% 92.23% 92.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $73.2M $97M $138.5M $144.5M $176.9M
Other Inc / (Exp) -$75.8M -$236M $74.3M -$55.8M -$362.9M
Operating Expenses $750.3M $994.8M $1.8B $2B $2.6B
Operating Income $792.2M $952M $1.3B $1.7B $2.3B
 
Net Interest Expenses $305.2M $323.6M $465.2M $737.6M $1B
EBT. Incl. Unusual Items $411.2M $392.4M $917.6M $928.9M $933.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.7M $31.7M $45.2M $52M $66.6M
Net Income to Company $396.5M $360.7M $872.4M $876.9M $867.3M
 
Minority Interest in Earnings -$1M -$1.3M -$3M -$4.6M -$6.6M
Net Income to Common Excl Extra Items $395.5M $359.5M $869.4M $872.3M $860.8M
 
Basic EPS (Cont. Ops) $1.15 $0.87 $1.42 $1.26 $0.98
Diluted EPS (Cont. Ops) $1.14 $0.87 $1.42 $1.26 $0.98
Weighted Average Basic Share $345.3M $414.5M $611.8M $692.3M $863M
Weighted Average Diluted Share $345.4M $414.8M $612.2M $693M $863.8M
 
EBITDA $1.4B $1.8B $3B $3.6B $4.3B
EBIT $704.9M $952M $1.3B $1.7B $1.9B
 
Revenue (Reported) $1.6B $2.1B $3.3B $4.1B $5.3B
Operating Income (Reported) $792.2M $952M $1.3B $1.7B $2.3B
Operating Income (Adjusted) $704.9M $952M $1.3B $1.7B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $413.5M $685M $888.7M $1.1B $1.3B
Revenue Growth (YoY) 4.93% 65.65% 29.73% 21.12% 24.53%
 
Cost of Revenues $27.1M $43.7M $69.1M $81.9M $96.3M
Gross Profit $386.4M $641.3M $819.6M $994.4M $1.2B
Gross Profit Margin 93.44% 93.62% 92.23% 92.39% 92.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.7M $30.5M $37.5M $38M $49.1M
Other Inc / (Exp) $5.7M -$160M $27.3M -$34.9M -$96M
Operating Expenses $191.7M $363.8M $475.7M $513.9M $655.8M
Operating Income $194.7M $277.6M $343.9M $480.5M $588.2M
 
Net Interest Expenses $77.7M $102.9M $133.5M $210.1M $270.8M
EBT. Incl. Unusual Items $122.7M $14.6M $237.7M $235.6M $221.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.5M $10.1M $9.4M $15.8M $20.1M
Net Income to Company $118.2M $4.5M $228.3M $219.8M $201.4M
 
Minority Interest in Earnings -$219K -$426K -$1.1M -$1.4M -$1.7M
Net Income to Common Excl Extra Items $117.9M $4M $227.3M $218.4M $199.6M
 
Basic EPS (Cont. Ops) $0.33 $0.01 $0.36 $0.30 $0.23
Diluted EPS (Cont. Ops) $0.33 $0.01 $0.36 $0.30 $0.23
Weighted Average Basic Share $354.5M $520.3M $633.7M $724.9M $875.8M
Weighted Average Diluted Share $354.5M $520.9M $634.2M $725.7M $876.8M
 
EBITDA $372.4M $696.7M $691M $931.2M $1.1B
EBIT $197.4M $363.5M $252.8M $455.4M $484M
 
Revenue (Reported) $413.5M $685M $888.7M $1.1B $1.3B
Operating Income (Reported) $194.7M $277.6M $343.9M $480.5M $588.2M
Operating Income (Adjusted) $197.4M $363.5M $252.8M $455.4M $484M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.6B $2.1B $3.3B $4.1B $5.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $104.6M $133.6M $226.3M $317M $377.7M
Gross Profit $1.5B $1.9B $3.1B $3.8B $4.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $73.2M $97M $138.5M $144.5M $176.9M
Other Inc / (Exp) -$75.8M -$236M $74.3M -$55.8M -$362.9M
Operating Expenses $750.3M $994.8M $1.8B $2B $2.6B
Operating Income $792.2M $952M $1.3B $1.7B $2.3B
 
Net Interest Expenses $305.2M $323.6M $465.2M $737.6M $1B
EBT. Incl. Unusual Items $411.2M $392.4M $917.6M $928.9M $933.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.7M $31.7M $45.2M $52M $66.6M
Net Income to Company $396.5M $360.7M $872.4M $876.9M $867.3M
 
Minority Interest in Earnings -$1M -$1.3M -$3M -$4.6M -$6.6M
Net Income to Common Excl Extra Items $395.5M $359.5M $869.4M $872.3M $860.8M
 
Basic EPS (Cont. Ops) $1.15 $0.94 $1.43 $1.26 $0.99
Diluted EPS (Cont. Ops) $1.15 $0.94 $1.43 $1.26 $0.98
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.4B $1.8B $3B $3.6B $4.3B
EBIT $704.3M $951.9M $1.3B $1.7B $1.9B
 
Revenue (Reported) $1.6B $2.1B $3.3B $4.1B $5.3B
Operating Income (Reported) $792.2M $952M $1.3B $1.7B $2.3B
Operating Income (Adjusted) $704.3M $951.9M $1.3B $1.7B $1.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.1B $3.3B $4.1B $5.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $133.6M $226.3M $317M $377.7M --
Gross Profit $1.9B $3.1B $3.8B $4.9B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $97M $138.5M $144.5M $176.9M --
Other Inc / (Exp) -$236M $74.3M -$55.8M -$362.9M --
Operating Expenses $994.8M $1.8B $2B $2.6B --
Operating Income $952M $1.3B $1.7B $2.3B --
 
Net Interest Expenses $323.6M $465.2M $737.6M $1B --
EBT. Incl. Unusual Items $392.4M $917.6M $928.9M $933.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.7M $45.2M $52M $66.6M --
Net Income to Company $360.7M $872.4M $876.9M $867.3M --
 
Minority Interest in Earnings -$1.3M -$3M -$4.6M -$6.6M --
Net Income to Common Excl Extra Items $359.5M $869.4M $872.3M $860.8M --
 
Basic EPS (Cont. Ops) $0.94 $1.43 $1.26 $0.99 --
Diluted EPS (Cont. Ops) $0.94 $1.43 $1.26 $0.98 --
Weighted Average Basic Share $1.7B $2.4B $2.8B $3.5B --
Weighted Average Diluted Share $1.7B $2.4B $2.8B $3.5B --
 
EBITDA $1.8B $3B $3.6B $4.3B --
EBIT $951.9M $1.3B $1.7B $1.9B --
 
Revenue (Reported) $2.1B $3.3B $4.1B $5.3B --
Operating Income (Reported) $952M $1.3B $1.7B $2.3B --
Operating Income (Adjusted) $951.9M $1.3B $1.7B $1.9B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $824.5M $258.6M $171.1M $232.9M $445M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $285.7M $426.8M $543.2M $710.5M $877.7M
Inventory -- -- -- -- --
Prepaid Expenses $11.8M $18.1M $28.1M $33.3M $63.5M
Other Current Assets -- -- -- -- --
Total Current Assets $1.3B $1.2B $1.8B $2.9B $4B
 
Property Plant And Equipment $230.6M $849.8M $1.1B $1.3B $1.3B
Long-Term Investments -- $148.5M $6M $1.2B $1.2B
Goodwill $14.2M $3.7B $3.7B $3.7B $4.9B
Other Intangibles $1.7B $5.3B $5.2B $5B $6.3B
Other Long-Term Assets $16.5M $34.8M $70.4M $104.8M $83.5M
Total Assets $20.7B $43.1B $49.7B $57.8B $68.8B
 
Accounts Payable -- -- -- -- $759.4M
Accrued Expenses $131.3M $213.9M $242.8M $414.1M $473.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $383.9M $2.2B $3.5B $1.9B $2.4B
 
Long-Term Debt $8.8B $13.9B $15.4B $20.8B $25.1B
Capital Leases -- -- -- -- --
Total Liabilities $9.7B $18B $20.8B $24.7B $29.8B
 
Common Stock $14.7B $29.6B $34.2B $39.6B $47.5B
Other Common Equity Adj -$54.6M $4.9M $46.8M $73.9M $38.2M
Common Equity $11B $25.1B $28.7B $32.9B $38.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $32.2M $76.8M $130.1M $165.5M $210.9M
Total Equity $11B $25.1B $28.8B $33.1B $39.1B
 
Total Liabilities and Equity $20.7B $43.1B $49.7B $57.8B $68.8B
Cash and Short Terms $824.5M $258.6M $171.1M $232.9M $445M
Total Debt $8.8B $15.4B $18.1B $21.5B $26.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $824.5M $258.6M $171.1M $232.9M $445M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $285.7M $426.8M $543.2M $710.5M $877.7M
Inventory -- -- -- -- --
Prepaid Expenses $11.8M $18.1M $28.1M $33.3M $63.5M
Other Current Assets -- -- -- -- --
Total Current Assets $1.3B $1.2B $1.8B $2.9B $4B
 
Property Plant And Equipment $230.6M $849.8M $1.1B $1.3B $1.3B
Long-Term Investments -- $148.5M $6M $1.2B $1.2B
Goodwill $14.2M $3.7B $3.7B $3.7B $4.9B
Other Intangibles $1.7B $5.3B $5.2B $5B $6.3B
Other Long-Term Assets $16.5M $34.8M $70.4M $104.8M $83.5M
Total Assets $20.7B $43.1B $49.7B $57.8B $68.8B
 
Accounts Payable -- -- -- -- $759.4M
Accrued Expenses $131.3M $213.9M $242.8M $414.1M $473.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $383.9M $2.2B $3.5B $1.9B $2.4B
 
Long-Term Debt $8.8B $13.9B $15.4B $20.8B $25.1B
Capital Leases -- -- -- -- --
Total Liabilities $9.7B $18B $20.8B $24.7B $29.8B
 
Common Stock $14.7B $29.6B $34.2B $39.6B $47.5B
Other Common Equity Adj -$54.6M $4.9M $46.8M $73.9M $38.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $32.2M $76.8M $130.1M $165.5M $210.9M
Total Equity $11B $25.1B $28.8B $33.1B $39.1B
 
Total Liabilities and Equity $20.7B $43.1B $49.7B $57.8B $68.8B
Cash and Short Terms $824.5M $258.6M $171.1M $232.9M $445M
Total Debt $8.8B $15.4B $18.1B $21.5B $26.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $396.5M $360.7M $872.4M $876.9M $867.3M
Depreciation & Amoritzation $677M $897.8M $1.7B $1.9B $2.4B
Stock-Based Compensation $16.5M $41.8M $21.6M $26.2M $57.5M
Change in Accounts Receivable -$79.2M -$38.3M -$29.5M -$111.3M $28.1M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.3B $2.6B $3B $3.6B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -$327.7M $109.5M -$1.2B $23.3M
Cash From Investing -$2B -$6.4B -$8.4B -$9.4B -$3.3B
 
Dividends Paid (Ex Special Dividend) -$964.2M -$1.2B -$1.8B -$2.1B -$2.7B
Special Dividend Paid
Long-Term Debt Issued $5.7B $10.1B $30.7B $82.6B $39.5B
Long-Term Debt Repaid -$4.9B -$9.3B -$27.7B -$79.4B -$38.4B
Repurchase of Common Stock -- -- -- -- -$172.5M
Other Financing Activities $1.1B $462.7M $48.5M -$77.3M -$67.8M
Cash From Financing $1.7B $4.6B $5.7B $6.4B -$21.2M
 
Beginning Cash (CF) $71M $850.7M $332.4M $226.9M $292.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $775.2M -$538.4M -$85M $41.3M $209.2M
Ending Cash (CF) $850.7M $332.4M $226.9M $292.2M $495.5M
 
Levered Free Cash Flow $1.1B $1.3B $2.6B $3B $3.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $96.2M $200M $226.1M $133.9M --
Depreciation & Amoritzation $178M $403.8M $451.5M $581.1M --
Stock-Based Compensation $3.7M $5M $6.3M $34M --
Change in Accounts Receivable -$21.4M -$17.7M $42.1M -$32.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $266.5M $513.5M $731.2M $778.7M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- $55.6M --
Cash From Investing -$993.7M -$1.4B -$1.7B -$388.8M --
 
Dividends Paid (Ex Special Dividend) -$260.7M -$438.3M -$497.2M -$639.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B $3B $6.4B $9.3B --
Long-Term Debt Repaid -$1.7B -$2.4B -$5.7B -$9.1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$49.1M -$12.6M -$27.9M -$36.2M --
Cash From Financing $69.9M $821.1M $949.8M $17M --
 
Beginning Cash (CF) $850.7M $332.4M $226.9M $292.2M --
Foreign Exchange Rate Adjustment $48K -$6.1M $13.5M -$2.3M --
Additions / Reductions -$657.4M -$83.5M $3.3M $406.9M --
Ending Cash (CF) $193.3M $242.9M $243.8M $696.8M --
 
Levered Free Cash Flow $266.5M $513.5M $731.2M $778.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $396.5M $360.7M $872.4M $876.9M $867.3M
Depreciation & Amoritzation $677M $897.8M $1.7B $1.9B $2.4B
Stock-Based Compensation $16.5M $41.8M $21.6M $26.2M $57.5M
Change in Accounts Receivable -$79.2M -$38.3M -$29.5M -$111.3M $28.1M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.3B $2.6B $3B $3.6B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -$327.7M $109.5M -$1.2B $23.3M
Cash From Investing -$2B -$6.4B -$8.4B -$9.4B -$3.3B
 
Dividends Paid (Ex Special Dividend) -$964.2M -$1.2B -$1.8B -$2.1B -$2.7B
Special Dividend Paid
Long-Term Debt Issued $5.7B $10.1B $30.7B $82.6B $39.5B
Long-Term Debt Repaid -$4.9B -$9.3B -$27.7B -$79.4B -$38.4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.1B $462.7M $48.5M -$77.3M -$67.8M
Cash From Financing $1.7B $4.6B $5.7B $6.4B -$21.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $775.2M -$538.4M -$85M $41.3M $209.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $1.3B $2.6B $3B $3.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $96.2M $200M $226.1M $133.9M --
Depreciation & Amoritzation $178M $403.8M $451.5M $581.1M --
Stock-Based Compensation $3.7M $5M $6.3M $34M --
Change in Accounts Receivable -$21.4M -$17.7M $42.1M -$32.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $266.5M $513.5M $731.2M $778.7M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- $55.6M --
Cash From Investing -$993.7M -$1.4B -$1.7B -$388.8M --
 
Dividends Paid (Ex Special Dividend) -$260.7M -$438.3M -$497.2M -$639.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B $3B $6.4B $9.3B --
Long-Term Debt Repaid -$1.7B -$2.4B -$5.7B -$9.1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$49.1M -$12.6M -$27.9M -$36.2M --
Cash From Financing $69.9M $821.1M $949.8M $17M --
 
Beginning Cash (CF) $850.7M $332.4M $226.9M $292.2M --
Foreign Exchange Rate Adjustment $48K -$6.1M $13.5M -$2.3M --
Additions / Reductions -$657.4M -$83.5M $3.3M $406.9M --
Ending Cash (CF) $193.3M $242.9M $243.8M $696.8M --
 
Levered Free Cash Flow $266.5M $513.5M $731.2M $778.7M --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Buy
80
CORT alert for Apr 1

Corcept Therapeutics [CORT] is up 109.21% over the past day.

Sell
47
RGC alert for Apr 1

Regencell Bioscience Holdings [RGC] is up 26.1% over the past day.

Buy
74
COOP alert for Apr 1

Mr. Cooper Group [COOP] is up 14.4% over the past day.

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

Show me the best stock