Financhill
Sell
47

ONB Quote, Financials, Valuation and Earnings

Last price:
$22.97
Seasonality move :
-3.64%
Day range:
$22.87 - $23.12
52-week range:
$16.83 - $24.49
Dividend yield:
2.44%
P/E ratio:
13.51x
P/S ratio:
2.29x
P/B ratio:
1.11x
Volume:
1.9M
Avg. volume:
2.7M
1-year change:
4.45%
Market cap:
$9B
Revenue:
$3B
EPS (TTM):
$1.70
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $903.1M $853.4M $1.8B $2.5B $3B
Revenue Growth (YoY) -2.93% -5.5% 106.56% 44.1% 16.4%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $10.8M $4.3M -$88K $15.4M -$212K
Operating Expenses -$297.8M -$344.5M -$454.1M -$780M -$688.9M
Operating Income $297.8M $344.5M $454.1M $780M $688.9M
 
Net Interest Expenses $36.9M $30.9M $71.3M $204.6M $218.6M
EBT. Incl. Unusual Items $255.6M $338.9M $544.7M $751.3M $680.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.1M $61.3M $116.4M $169.3M $141.3M
Net Income to Company $226.4M $277.5M $428.3M $582M $539.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $226.4M $277.5M $428.3M $582M $539.2M
 
Basic EPS (Cont. Ops) $1.37 $1.68 $1.51 $1.95 $1.69
Diluted EPS (Cont. Ops) $1.36 $1.67 $1.50 $1.94 $1.68
Weighted Average Basic Share $165.5M $165.2M $275.2M $290.7M $309.5M
Weighted Average Diluted Share $166.2M $165.9M $276.7M $291.9M $311M
 
EBITDA -- -- -- -- --
EBIT $322.8M $381.1M $671M $1.5B $1.8B
 
Revenue (Reported) $903.1M $853.4M $1.8B $2.5B $3B
Operating Income (Reported) $297.8M $344.5M $454.1M $780M $688.9M
Operating Income (Adjusted) $322.8M $381.1M $671M $1.5B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $216.6M $486.8M $657.2M $774.1M $1B
Revenue Growth (YoY) -3.68% 124.71% 34.99% 17.79% 35.35%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.2M -$172K -$241K -$76K --
Operating Expenses -$89.4M -$179M -$198.5M -$192M -$301.9M
Operating Income $89.4M $179M $198.5M $192M $301.9M
 
Net Interest Expenses $7.8M $18.3M $52.4M $57.6M $67.4M
EBT. Incl. Unusual Items $89.4M $179M $192.2M $185.1M $232.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.7M $38.9M $44.3M $41.3M $50M
Net Income to Company $71.7M $140.2M $147.9M $143.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $71.7M $140.2M $147.9M $143.8M $182.6M
 
Basic EPS (Cont. Ops) $0.43 $0.47 $0.49 $0.44 $0.46
Diluted EPS (Cont. Ops) $0.43 $0.47 $0.49 $0.44 $0.46
Weighted Average Basic Share $165.3M $291M $290.6M $315.6M $389M
Weighted Average Diluted Share $165.9M $292.5M $291.7M $317.3M $390.5M
 
EBITDA -- -- -- -- --
EBIT $99.9M $209M $393.6M $473.3M $575.2M
 
Revenue (Reported) $216.6M $486.8M $657.2M $774.1M $1B
Operating Income (Reported) $89.4M $179M $198.5M $192M $301.9M
Operating Income (Adjusted) $99.9M $209M $393.6M $473.3M $575.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $876.2M $1.4B $2.4B $2.9B $3.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $4.1M $520K -$5.6M $20.7M --
Operating Expenses -$376.4M -$350M -$777.3M -$697.7M -$851.3M
Operating Income $376.4M $350M $777.3M $697.7M $851.3M
 
Net Interest Expenses $26.7M $46.9M $185.5M $217.6M $238M
EBT. Incl. Unusual Items $349M $350.9M $844.7M $663M $756M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $53.6M $67.2M $194.4M $145.2M $149.5M
Net Income to Company $295.5M $283.7M $650.2M $517.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $295.5M $283.7M $650.2M $517.8M $606.5M
 
Basic EPS (Cont. Ops) $1.79 $1.06 $2.18 $1.66 $1.72
Diluted EPS (Cont. Ops) $1.78 $1.05 $2.17 $1.65 $1.70
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $393.3M $420.6M $1.4B $1.7B $1.9B
 
Revenue (Reported) $876.2M $1.4B $2.4B $2.9B $3.5B
Operating Income (Reported) $376.4M $350M $777.3M $697.7M $851.3M
Operating Income (Adjusted) $393.3M $420.6M $1.4B $1.7B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $644.9M $1.2B $1.8B $2.2B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.9M $85K -$5.4M -$90K -$117K
Operating Expenses -$274.4M -$282.7M -$605.9M -$523.5M -$685.9M
Operating Income $274.4M $282.7M $605.9M $523.5M $685.9M
 
Net Interest Expenses $18.5M $39.3M $153.5M $166.6M $186M
EBT. Incl. Unusual Items $270.6M $282.7M $582.6M $494.3M $569.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49.3M $55.1M $133.1M $109M $117.2M
Net Income to Company $221.4M $227.6M $449.5M $385.3M $270.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $221.4M $227.6M $449.5M $385.3M $452.6M
 
Basic EPS (Cont. Ops) $1.34 $0.72 $1.50 $1.21 $1.24
Diluted EPS (Cont. Ops) $1.33 $0.72 $1.50 $1.21 $1.23
Weighted Average Basic Share $495.4M $808.8M $872.3M $922.2M $1.1B
Weighted Average Diluted Share $497.6M $811.4M $875.7M $926M $1.1B
 
EBITDA -- -- -- -- --
EBIT $302.7M $342.2M $1.1B $1.3B $1.5B
 
Revenue (Reported) $644.9M $1.2B $1.8B $2.2B $2.7B
Operating Income (Reported) $274.4M $282.7M $605.9M $523.5M $685.9M
Operating Income (Adjusted) $302.7M $342.2M $1.1B $1.3B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $268.2M $172.7M $453.4M $430.9M $394.5M
Short Term Investments $6B $7.4B $6.8B $6.7B $7.5B
Accounts Receivable, Net $85.3M $84.1M -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $676.3M $908.2M $929.8M $1.4B $1.5B
 
Property Plant And Equipment $540.6M $545.7M $747M $750.9M $770.9M
Long-Term Investments $862.2M $1.2B $1.2B $1.7B $2B
Goodwill $1B $1B $2B $2B $2.2B
Other Intangibles $46M $34.7M $126.4M $102.3M $120.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $23.1B $24.5B $46.8B $49.2B $53.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $13.8B $14.9B $15.7B $32.4B $36.9B
 
Long-Term Debt $2.2B $2.2B $3.8B $4.8B $4.5B
Capital Leases -- -- -- -- --
Total Liabilities $20.1B $21.4B $41.7B $43.6B $47.3B
 
Common Stock $165.4M $165.8M $292.9M $292.7M $319M
Other Common Equity Adj $147.8M -$2.4M -$786.4M -$738.8M -$746M
Common Equity $3B $3B $4.9B $5.3B $6.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3B $3B $5.1B $5.6B $6.3B
 
Total Liabilities and Equity $23.1B $24.5B $46.8B $49.2B $53.6B
Cash and Short Terms $6.6B $8.2B $7.5B $7.9B $8.7B
Total Debt $2.3B $2.2B $4.8B $5.2B $5.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $180.6M $466.8M $381.3M $498.1M $491.9M
Short Term Investments $7B $6.9B $6.4B $7.4B --
Accounts Receivable, Net $74M $166.7M $209.5M -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $873.4M $980.3M $1.9B $1.4B $2B
 
Property Plant And Equipment $545.9M $775.6M $744.9M $788.1M $907.2M
Long-Term Investments $1B $776.7M $2.4B $1.7B $2.9B
Goodwill $1B $2B $2B $2.2B --
Other Intangibles $37.3M $133.2M $108.1M $128.1M --
Other Long-Term Assets -- -- -- -- --
Total Assets $24.1B $46.2B $49.1B $53.6B $71.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $13.9B $28.7B $28.5B $32.5B $45.2B
 
Long-Term Debt $2.2B $3.5B $5.2B $5.1B $6.7B
Capital Leases -- -- -- -- --
Total Liabilities $21.1B $41.3B $43.8B $47.2B $62.9B
 
Common Stock $165.8M $292.9M $292.6M $319M $390.8M
Other Common Equity Adj $56.8M -$808.5M -$968.8M -$603.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3B $4.9B $5.2B $6.4B $8.3B
 
Total Liabilities and Equity $24.1B $46.2B $49.1B $53.6B $71.2B
Cash and Short Terms $7.8B $7.7B $8.1B $8.6B --
Total Debt $2.2B $3.7B $5.5B $5.3B $6.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $226.4M $277.5M $428.3M $582M $539.2M
Depreciation & Amoritzation $43M $38.6M $62.3M $62.3M $65.6M
Stock-Based Compensation $7.7M $7.5M $28.7M $27.9M $32.3M
Change in Accounts Receivable -$183K $1.2M -$52.9M -$34.6M $4.1M
Change in Inventories -- -- -- -- --
Cash From Operations $197.2M $270.6M $763.6M $517.3M $609.2M
 
Capital Expenditures $30.9M $48.7M $37.9M $38.4M $30.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.1B -$1.4B -$1.6B -$1.8B -$1.4B
 
Dividends Paid (Ex Special Dividend) $92.9M $92.8M $177.6M $180M $191.2M
Special Dividend Paid
Long-Term Debt Issued $954.2M $86.2M $3.1B $2.7B $1.4B
Long-Term Debt Repaid -$782.6M -$148.7M -$2.1B -$2.3B -$1.4B
Repurchase of Common Stock $82.4M $3.7M $71.2M $44.3M $8.9M
Other Financing Activities -- -- -- -- --
Cash From Financing $2.2B $1.3B $777.5M $1.7B $802.6M
 
Beginning Cash (CF) $276.3M $589.7M $822M $728.4M $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $313.4M $232.3M -$93.6M $446.6M $52.9M
Ending Cash (CF) $589.7M $822M $728.4M $1.2B $1.2B
 
Levered Free Cash Flow $166.4M $221.9M $725.7M $478.9M $579M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $71.7M $140.2M $147.9M $143.8M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $2M $7.5M $4.9M $8.7M $8.6M
Change in Accounts Receivable $11.6M -$9.6M -$4.3M $15.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $94.1M $239.5M $221.2M $124.6M $341.2M
 
Capital Expenditures $6.4M $11.3M $10.7M $5.7M $7.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$68.4M -$590.9M -$262.8M -$301.2M -$451.1M
 
Dividends Paid (Ex Special Dividend) $23.2M $44.9M $45M $48.7M $58.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$777K $199.2M -$101.5M -$342.3M --
Long-Term Debt Repaid -- -$574.9M -$200M -$209.7M --
Repurchase of Common Stock $408K $531K $451K $287K $25.2M
Other Financing Activities -- -- -- -- --
Cash From Financing $280.6M $355.1M $507.2M $135.2M -$16.1M
 
Beginning Cash (CF) $491.1M $798M $1.2B $1.2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $306.3M $3.6M $465.5M -$41.5M -$126M
Ending Cash (CF) $797.5M $801.6M $1.7B $1.2B --
 
Levered Free Cash Flow $87.8M $228.2M $210.5M $118.9M $333.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $295.5M $283.7M $650.2M $517.8M --
Depreciation & Amoritzation $39.7M $55.2M $62.8M $64.6M --
Stock-Based Compensation $7.3M $23.6M $30M $28.3M $39.8M
Change in Accounts Receivable $9M -$39.2M -$42.8M -$4.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $323.5M $690M $560.5M $477.5M $727.9M
 
Capital Expenditures $44.8M $36.7M $37.2M $33.8M $28.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B -$1.2B -$2.4B -$1.5B -$1.2B
 
Dividends Paid (Ex Special Dividend) $92.8M $155.9M $180M $187.4M $215.2M
Special Dividend Paid
Long-Term Debt Issued $190.8M $1.6B $4B $1.6B --
Long-Term Debt Repaid -$365.8M -$1.7B -$2.3B -$1.9B --
Repurchase of Common Stock $3.8M $70.9M $44.5M $8.8M $46.8M
Other Financing Activities -- -- -- -- --
Cash From Financing $1.4B $561.1M $2.7B $580.7M $986.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $466.7M $4.2M $861.8M -$471.9M $491M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $278.7M $653.4M $523.2M $443.7M $698.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $221.4M $227.6M $449.5M $385.3M $270.1M
Depreciation & Amoritzation $10.2M $12.6M $15.3M $15.1M $46.8M
Stock-Based Compensation $5.5M $21.6M $22.9M $23.3M $30.8M
Change in Accounts Receivable $11.3M -$29.1M -$19M $11.4M -$24.9M
Change in Inventories -- -- -- -- --
Cash From Operations $227M $646.5M $443.4M $403.6M $522.3M
 
Capital Expenditures $40.8M $28.7M $28.1M $23.5M $22.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$962.5M -$837.7M -$1.6B -$1.3B -$1.1B
 
Dividends Paid (Ex Special Dividend) $69.6M $132.7M $135.1M $142.5M $166.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $61.7M $1.6B $2.6B $1.4B $1.5B
Long-Term Debt Repaid -$147.2M -$1.7B -$1.9B -$1.5B -$1.7B
Repurchase of Common Stock $3.7M $70.9M $44.3M $8.7M $46.7M
Other Financing Activities -- -- -- -- --
Cash From Financing $943.2M $170.8M $2.1B $884.6M $1.1B
 
Beginning Cash (CF) $1.5B $3.6B $3B $3.3B $2.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $207.7M -$20.4M $935M $16.5M $454.6M
Ending Cash (CF) $1.7B $3.6B $4B $3.4B $3B
 
Levered Free Cash Flow $186.3M $617.7M $415.3M $380.1M $500.1M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock