Financhill
Sell
26

O Quote, Financials, Valuation and Earnings

Last price:
$52.81
Seasonality move :
0.83%
Day range:
$52.00 - $53.56
52-week range:
$50.65 - $64.88
Dividend yield:
5.92%
P/E ratio:
50.28x
P/S ratio:
8.71x
P/B ratio:
1.20x
Volume:
14.2M
Avg. volume:
5M
1-year change:
-6.9%
Market cap:
$46.2B
Revenue:
$4.1B
EPS (TTM):
$1.05
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.5B $1.6B $2.1B $3.3B $4.1B
Revenue Growth (YoY) 12.07% 10.68% 26.31% 60.72% 21.99%
 
Cost of Revenues $88.6M $104.6M $133.6M $226.3M $317M
Gross Profit $1.4B $1.5B $1.9B $3.1B $3.8B
Gross Profit Margin 94.05% 93.65% 93.58% 93.23% 92.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $66.5M $73.2M $97M $138.5M $144.5M
Other Inc / (Exp) -$7.3M -$75.8M -$236M $73.6M -$55.8M
Operating Expenses $660.4M $750.3M $994.8M $1.8B $2B
Operating Income $739.1M $792.2M $952M $1.3B $1.7B
 
Net Interest Expenses $288.2M $305.2M $323.6M $464.5M $737.6M
EBT. Incl. Unusual Items $443.6M $411.2M $392.4M $917.6M $928.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.2M $14.7M $31.7M $45.2M $52M
Net Income to Company $437.5M $396.5M $360.7M $872.4M $876.9M
 
Minority Interest in Earnings -$996K -$1M -$1.3M -$3M -$4.6M
Net Income to Common Excl Extra Items $436.5M $395.5M $359.5M $869.4M $872.3M
 
Basic EPS (Cont. Ops) $1.38 $1.15 $0.87 $1.42 $1.26
Diluted EPS (Cont. Ops) $1.38 $1.14 $0.87 $1.42 $1.26
Weighted Average Basic Share $315.8M $345.3M $414.5M $611.8M $692.3M
Weighted Average Diluted Share $316.2M $345.4M $414.8M $612.2M $693M
 
EBITDA $1.3B $1.4B $1.8B $3.1B $3.6B
EBIT $721M $704.9M $952M $1.4B $1.7B
 
Revenue (Reported) $1.5B $1.6B $2.1B $3.3B $4.1B
Operating Income (Reported) $739.1M $792.2M $952M $1.3B $1.7B
Operating Income (Adjusted) $721M $704.9M $952M $1.4B $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $404.6M $489.9M $837.3M $1B $1.3B
Revenue Growth (YoY) 8.1% 21.09% 70.91% 24.11% 28.08%
 
Cost of Revenues $25.4M $29.7M $52.7M $71M $92.2M
Gross Profit $379.2M $460.2M $784.6M $968.1M $1.2B
Gross Profit Margin 93.72% 93.95% 93.7% 93.17% 93.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.5M $23.8M $34.1M $35.5M $41.9M
Other Inc / (Exp) -$90.1M -$20.8M $15.7M -$5.9M -$45.8M
Operating Expenses $185.6M $222.6M $453.1M $531.1M $644.2M
Operating Income $193.6M $237.6M $331.4M $437M $594.6M
 
Net Interest Expenses $75.7M $75.4M $116.7M $185.9M $262.2M
EBT. Incl. Unusual Items $27.7M $141.4M $230.5M $245.2M $286.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.6M $6.1M $10.2M $11.3M $15.4M
Net Income to Company $23.1M $135.3M $220.3M $233.9M $271.1M
 
Minority Interest in Earnings -$239K -$280K -$720K -$404K -$1.6M
Net Income to Common Excl Extra Items $22.9M $135M $219.6M $233.5M $269.5M
 
Basic EPS (Cont. Ops) $0.07 $0.34 $0.36 $0.33 $0.30
Diluted EPS (Cont. Ops) $0.07 $0.34 $0.36 $0.33 $0.30
Weighted Average Basic Share $346.5M $391.9M $617.5M $709.2M $870.7M
Weighted Average Diluted Share $346.7M $392.1M $618M $709.5M $872.1M
 
EBITDA $270M $412.3M $780.2M $936.6M $1.1B
EBIT $100.9M $213.5M $361.2M $441M $541.3M
 
Revenue (Reported) $404.6M $489.9M $837.3M $1B $1.3B
Operating Income (Reported) $193.6M $237.6M $331.4M $437M $594.6M
Operating Income (Adjusted) $100.9M $213.5M $361.2M $441M $541.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.6B $1.8B $3.1B $3.9B $5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $102.7M $117M $201M $304.2M $363.2M
Gross Profit $1.5B $1.7B $2.9B $3.6B $4.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $72.9M $83.1M $131.5M $144M $165.8M
Other Inc / (Exp) -$71.8M -$70.2M -$113.1M $5.7M -$301.7M
Operating Expenses $731.5M $822.8M $1.7B $2B $2.4B
Operating Income $793.5M $869.2M $1.2B $1.6B $2.2B
 
Net Interest Expenses $301.8M $298.5M $434.7M $660.3M $963.5M
EBT. Incl. Unusual Items $419.8M $500.5M $694.5M $931.1M $948.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.9M $26M $45.9M $45.6M $62.3M
Net Income to Company $407.9M $474.4M $648.5M $885.5M $885.8M
 
Minority Interest in Earnings -$1.1M -$1.1M -$2.4M -$4.3M -$6.2M
Net Income to Common Excl Extra Items $406.9M $473.3M $646.2M $881.2M $879.6M
 
Basic EPS (Cont. Ops) $1.21 $1.26 $1.08 $1.32 $1.06
Diluted EPS (Cont. Ops) $1.21 $1.26 $1.08 $1.32 $1.05
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.4B $1.5B $3B $3.5B $4.2B
EBIT $711.5M $785.8M $1.4B $1.6B $1.9B
 
Revenue (Reported) $1.6B $1.8B $3.1B $3.9B $5B
Operating Income (Reported) $793.5M $869.2M $1.2B $1.6B $2.2B
Operating Income (Adjusted) $711.5M $785.8M $1.4B $1.6B $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2B $1.4B $2.5B $3B $3.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $77.5M $89.9M $157.2M $235.1M $281.4M
Gross Profit $1.2B $1.3B $2.3B $2.8B $3.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $56.5M $66.5M $100.9M $106.5M $127.8M
Other Inc / (Exp) -$81.5M -$76M $47M -$20.9M -$266.9M
Operating Expenses $558.5M $631.1M $1.3B $1.5B $1.9B
Operating Income $597.5M $674.5M $964.6M $1.2B $1.7B
 
Net Interest Expenses $227.5M $220.7M $331.8M $527.5M $753.4M
EBT. Incl. Unusual Items $288.5M $377.8M $679.9M $693.4M $712.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.2M $21.5M $35.8M $36.2M $46.5M
Net Income to Company $278.4M $356.3M $644.1M $657.2M $666M
 
Minority Interest in Earnings -$801K -$865K -$1.9M -$3.2M -$4.8M
Net Income to Common Excl Extra Items $277.6M $355.4M $642.1M $653.9M $661.2M
 
Basic EPS (Cont. Ops) $0.82 $0.93 $1.07 $0.96 $0.76
Diluted EPS (Cont. Ops) $0.82 $0.93 $1.07 $0.96 $0.75
Weighted Average Basic Share $1B $1.1B $1.8B $2B $2.6B
Weighted Average Diluted Share $1B $1.1B $1.8B $2B $2.6B
 
EBITDA $1B $1.2B $2.3B $2.7B $3.2B
EBIT $506.9M $588.4M $1B $1.2B $1.4B
 
Revenue (Reported) $1.2B $1.4B $2.5B $3B $3.9B
Operating Income (Reported) $597.5M $674.5M $964.6M $1.2B $1.7B
Operating Income (Adjusted) $506.9M $588.4M $1B $1.2B $1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $54M $824.5M $258.6M $171.1M $232.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $182M $285.7M $426.8M $543.2M $710.5M
Inventory -- -- -- -- --
Prepaid Expenses $11.8M $11.8M $18.1M $28.1M $33.3M
Other Current Assets -- -- -- -- --
Total Current Assets $455.5M $1.3B $1.2B $1.8B $2.9B
 
Property Plant And Equipment $157.4M $230.6M $849.8M $1.1B $1.3B
Long-Term Investments -- -- $148.5M $6M $1.2B
Goodwill $14.4M $14.2M $3.7B $3.7B $3.7B
Other Intangibles $1.5B $1.7B $5.3B $5.2B $5B
Other Long-Term Assets $22.6M $16.5M $34.8M $70.4M $104.8M
Total Assets $18.6B $20.7B $43.1B $49.7B $57.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $114.2M $131.3M $213.9M $242.8M $414.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $383.9M $2.2B $3.5B $1.9B
 
Long-Term Debt $7.2B $8.8B $13.9B $15.4B $20.8B
Capital Leases -- -- -- -- --
Total Liabilities $8.8B $9.7B $18B $20.8B $24.7B
 
Common Stock $12.9B $14.7B $29.6B $34.2B $39.6B
Other Common Equity Adj -$17.1M -$54.6M $4.9M $46.8M $73.9M
Common Equity $9.8B $11B $25.1B $28.7B $32.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $29.7M $32.2M $76.8M $130.1M $165.5M
Total Equity $9.8B $11B $25.1B $28.8B $33.1B
 
Total Liabilities and Equity $18.6B $20.7B $43.1B $49.7B $57.8B
Cash and Short Terms $54M $824.5M $258.6M $171.1M $232.9M
Total Debt $7.9B $8.8B $15.4B $18.1B $21.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $724.8M $517M $187.7M $344.1M $397M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $167.5M $341.7M $529.2M $678.4M $835.3M
Inventory -- -- -- -- --
Prepaid Expenses $14.2M $16.1M $33M $42.2M $58.5M
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $1.2B $1.6B $2.9B $3.6B
 
Property Plant And Equipment $230M $538.6M $1B $1.3B $1.3B
Long-Term Investments -- -- $5.9M $6M $1.2B
Goodwill $14.3M $13.9M $3.7B $3.7B $4.9B
Other Intangibles $1.6B $2.2B $5.1B $5.1B $6.6B
Other Long-Term Assets $14.7M $22.3M $57.7M $85.3M $76M
Total Assets $19.8B $23.7B $45.9B $55.3B $68.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $99.7M $162.6M $247.4M $384.1M $484.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.2B $877.1M $2.7B $1.9B $1.7B
 
Long-Term Debt $7.6B $8.8B $14.4B $19.6B $25.7B
Capital Leases -- -- -- -- --
Total Liabilities $9.3B $10.3B $19B $23.5B $29.8B
 
Common Stock $14.1B $17.4B $32B $38B $46.5B
Other Common Equity Adj -$52.4M -$1.1M -$24.9M $41.8M $103.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- -$172.5M
Minority Interest, Total $29.3M $34M $127.1M $166.3M $211.9M
Total Equity $10.5B $13.4B $26.9B $31.8B $38.7B
 
Total Liabilities and Equity $19.8B $23.7B $45.9B $55.3B $68.5B
Cash and Short Terms $724.8M $517M $187.7M $344.1M $397M
Total Debt $8.4B $9.2B $16.3B $20.5B $26.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $437.5M $396.5M $360.7M $872.4M $876.9M
Depreciation & Amoritzation $594M $677M $897.8M $1.7B $1.9B
Stock-Based Compensation $13.7M $16.5M $41.8M $21.6M $26.2M
Change in Accounts Receivable -$9M -$79.2M -$38.3M -$29.5M -$111.3M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.1B $1.3B $2.6B $3B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -$327.7M $109.5M -$1.2B
Cash From Investing -$3.5B -$2B -$6.4B -$8.4B -$9.4B
 
Dividends Paid (Ex Special Dividend) -$852.1M -$964.2M -$1.2B -$1.8B -$2.1B
Special Dividend Paid
Long-Term Debt Issued $3.7B $5.7B $10.1B $30.7B $82.6B
Long-Term Debt Repaid -$2.5B -$4.9B -$9.3B -$27.7B -$79.4B
Repurchase of Common Stock -$21.1M -- -- -- --
Other Financing Activities $1.3B $1.1B $462.7M $48.5M -$77.3M
Cash From Financing $2.5B $1.7B $4.6B $5.7B $6.4B
 
Beginning Cash (CF) $21.1M $71M $850.7M $332.4M $226.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $59.7M $775.2M -$538.4M -$85M $41.3M
Ending Cash (CF) $71M $850.7M $332.4M $226.9M $292.2M
 
Levered Free Cash Flow $1.1B $1.1B $1.3B $2.6B $3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $23.1M $135.3M $220.3M $233.9M $271.1M
Depreciation & Amoritzation $169.1M $198.8M $419M $495.6M $602.3M
Stock-Based Compensation $3M $4.3M $5.1M $6.2M $6.4M
Change in Accounts Receivable $1.3M $21.3M $73.8M -$43.3M $15.2M
Change in Inventories -- -- -- -- --
Cash From Operations $295.2M $388.9M $676.8M $732M $841.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- $108.3M -- -$5.2M
Cash From Investing -$308.7M -$1.6B -$1.6B -$2B -$537.3M
 
Dividends Paid (Ex Special Dividend) -$242.2M -$273.8M -$458.6M -$543.3M -$689.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $1.9B $10.3B $7.1B $14.8B
Long-Term Debt Repaid -$675.8M -$1.8B -$9.5B -$6B -$14.5B
Repurchase of Common Stock -- -- -- -- -$172.5M
Other Financing Activities $340.6M -$10.2M $1.8M $2M -$30.6M
Cash From Financing $618.8M $1.5B $1B $1.4B -$342.3M
 
Beginning Cash (CF) $130.3M $267M $273.7M $314.9M $473.1M
Foreign Exchange Rate Adjustment $3.4M -$2.7M -$57.1M -$19M $12.9M
Additions / Reductions $605.3M $281.8M $72.3M $134.8M -$38.1M
Ending Cash (CF) $739M $546.1M $288.9M $430.7M $447.9M
 
Levered Free Cash Flow $295.2M $388.9M $676.8M $732M $841.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $407.9M $474.4M $648.5M $885.5M $885.8M
Depreciation & Amoritzation $658.6M $739.6M $1.6B $1.9B $2.3B
Stock-Based Compensation $16.6M $15.6M $46M $25M $53.7M
Change in Accounts Receivable -$60.8M -$66.2M $216.2M -$254.9M -$53.4M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.3B $2.3B $2.8B $3.4B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -$218.7M $4.4M -$1.1B
Cash From Investing -$2.6B -$4.5B -$7.4B -$10.5B -$4.3B
 
Dividends Paid (Ex Special Dividend) -$939M -$1B -$1.7B -$2B -$2.6B
Special Dividend Paid
Long-Term Debt Issued $5.3B $8.9B $23.9B $47B $72.6B
Long-Term Debt Repaid -$4.1B -$8.1B -$21.9B -$43.2B -$71.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $998.2M $579.3M $500.7M $31.2M -$107.3M
Cash From Financing $2B $3.1B $4.9B $7.7B $909.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $487.6M -$192.4M -$199M $78.2M -$16.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $1.3B $2.3B $2.8B $3.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $278.4M $356.3M $644.1M $657.2M $666M
Depreciation & Amoritzation $502M $564.6M $1.2B $1.4B $1.8B
Stock-Based Compensation $13.4M $12.5M $16.7M $20.2M $47.7M
Change in Accounts Receivable -$59.7M -$46.7M $207.8M -$17.5M $40.3M
Change in Inventories -- -- -- -- --
Cash From Operations $809.8M $970.1M $1.9B $2.2B $2.6B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- $109M $3.9M $36.7M
Cash From Investing -$1.1B -$3.6B -$4.5B -$6.6B -$1.6B
 
Dividends Paid (Ex Special Dividend) -$716.5M -$797.8M -$1.3B -$1.6B -$2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.1B $7.3B $21.1B $37.3B $27.4B
Long-Term Debt Repaid -$3.6B -$6.9B -$19.5B -$34.9B -$26.8B
Repurchase of Common Stock -- -- -- -- -$172.5M
Other Financing Activities $418.2M -$56.9M -$18.9M -$36.2M -$66.2M
Cash From Financing $968.8M $2.3B $2.6B $4.6B -$885.8M
 
Beginning Cash (CF) $338.5M $1.3B $848.9M $785.5M $1.5B
Foreign Exchange Rate Adjustment $1.3M -$3.7M -$82M $2.1M $11.4M
Additions / Reductions $666.7M -$300.9M $38.6M $201.7M $144.3M
Ending Cash (CF) $1B $1B $805.4M $989.3M $1.6B
 
Levered Free Cash Flow $809.8M $970.1M $1.9B $2.2B $2.6B

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 23

Quantum [QMCO] is up 6.11% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 16.63% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 1.74% over the past day.

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

Show me the best stock