Financhill
Buy
58

ONB Quote, Financials, Valuation and Earnings

Last price:
$25.66
Seasonality move :
0.16%
Day range:
$25.71 - $26.17
52-week range:
$16.83 - $26.17
Dividend yield:
2.16%
P/E ratio:
14.57x
P/S ratio:
2.53x
P/B ratio:
1.11x
Volume:
3.9M
Avg. volume:
2.9M
1-year change:
5.85%
Market cap:
$10.1B
Revenue:
$3.7B
EPS (TTM):
$1.78
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $853.4M $1.8B $2.5B $3B $3.7B
Revenue Growth (YoY) -5.5% 106.56% 44.1% 16.4% 26.37%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $4.3M -$88K $15.4M -$212K --
Operating Expenses -$344.5M -$454.1M -$780M -$688.9M -$841.4M
Operating Income $344.5M $454.1M $780M $688.9M $841.4M
 
Net Interest Expenses $30.9M $71.3M $204.6M $218.6M $251.7M
EBT. Incl. Unusual Items $338.9M $544.7M $751.3M $680.4M $841.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $61.3M $116.4M $169.3M $141.3M $172.1M
Net Income to Company $277.5M $428.3M $582M $539.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $277.5M $428.3M $582M $539.2M $669.3M
 
Basic EPS (Cont. Ops) $1.68 $1.51 $1.95 $1.69 $1.80
Diluted EPS (Cont. Ops) $1.67 $1.50 $1.94 $1.68 $1.79
Weighted Average Basic Share $165.2M $275.2M $290.7M $309.5M $363.5M
Weighted Average Diluted Share $165.9M $276.7M $291.9M $311M $365.5M
 
EBITDA $419.7M $733.3M $1.5B $1.8B --
EBIT $381.1M $671M $1.5B $1.8B $2.1B
 
Revenue (Reported) $853.4M $1.8B $2.5B $3B $3.7B
Operating Income (Reported) $344.5M $454.1M $780M $688.9M $841.4M
Operating Income (Adjusted) $381.1M $671M $1.5B $1.8B $2.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $212.1M $532.4M $690.6M $758.2M $1B
Revenue Growth (YoY) -8.35% 151.08% 29.71% 9.79% 32.99%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $435K -$173K $20.8M -$122K --
Operating Expenses -$67.3M -$171.4M -$174.2M -$165.4M -$271.5M
Operating Income $67.3M $171.4M $174.2M $165.4M $271.5M
 
Net Interest Expenses $7.6M $32M $51.1M $52M $65.7M
EBT. Incl. Unusual Items $68.2M $262M $168.7M $186.1M $271.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.1M $61.3M $36.2M $32.2M $54.9M
Net Income to Company $56.2M $200.7M $132.5M $153.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $56.2M $200.7M $132.5M $153.9M $216.6M
 
Basic EPS (Cont. Ops) $0.34 $0.68 $0.44 $0.47 $0.55
Diluted EPS (Cont. Ops) $0.34 $0.67 $0.44 $0.47 $0.55
Weighted Average Basic Share $165.3M $291M $290.7M $315.7M $387.9M
Weighted Average Diluted Share $166.1M $293.1M $292M $318.8M $389.6M
 
EBITDA -- -- -- -- --
EBIT $78.4M $328.8M $394M $454M $588M
 
Revenue (Reported) $212.1M $532.4M $690.6M $758.2M $1B
Operating Income (Reported) $67.3M $171.4M $174.2M $165.4M $271.5M
Operating Income (Adjusted) $78.4M $328.8M $394M $454M $588M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $856.9M $1.8B $2.5B $3B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $4.3M -$88K $15.4M -$212K --
Operating Expenses -$341.7M -$454.1M -$780.1M -$688.9M -$957.4M
Operating Income $341.7M $454.1M $780.1M $688.9M $957.4M
 
Net Interest Expenses $26M $71.3M $204.6M $218.6M $251.7M
EBT. Incl. Unusual Items $338.9M $544.7M $751.3M $680.4M $841.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $61.3M $116.4M $169.3M $141.3M $172.1M
Net Income to Company $277.5M $428.3M $582M $539.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $277.5M $428.3M $582M $539.2M $669.3M
 
Basic EPS (Cont. Ops) $1.68 $1.39 $1.95 $1.69 $1.79
Diluted EPS (Cont. Ops) $1.67 $1.39 $1.94 $1.68 $1.78
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $381.1M $671M $1.5B $1.8B $2.1B
 
Revenue (Reported) $856.9M $1.8B $2.5B $3B $3.7B
Operating Income (Reported) $341.7M $454.1M $780.1M $688.9M $957.4M
Operating Income (Adjusted) $381.1M $671M $1.5B $1.8B $2.1B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $1.8B $2.5B $3B $3.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$88K $15.4M -$212K -$117K --
Operating Expenses -$454.1M -$780.1M -$688.9M -$957.4M --
Operating Income $454.1M $780.1M $688.9M $957.4M --
 
Net Interest Expenses $71.3M $204.6M $218.6M $251.7M --
EBT. Incl. Unusual Items $544.7M $751.3M $680.4M $841.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $116.4M $169.3M $141.3M $172.1M --
Net Income to Company $428.3M $582M $539.2M $270.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $428.3M $582M $539.2M $669.3M --
 
Basic EPS (Cont. Ops) $1.39 $1.95 $1.69 $1.79 --
Diluted EPS (Cont. Ops) $1.39 $1.94 $1.68 $1.78 --
Weighted Average Basic Share $1.1B $1.2B $1.2B $1.5B --
Weighted Average Diluted Share $1.1B $1.2B $1.2B $1.5B --
 
EBITDA -$11M $317.5M $407.4M $440.7M --
EBIT $671M $1.5B $1.8B $2.1B --
 
Revenue (Reported) $1.8B $2.5B $3B $3.7B --
Operating Income (Reported) $454.1M $780.1M $688.9M $957.4M --
Operating Income (Adjusted) $671M $1.5B $1.8B $2.1B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $172.7M $453.4M $430.9M $394.5M $591.6M
Short Term Investments $7.4B $6.8B $6.7B $7.5B --
Accounts Receivable, Net $84.1M -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $908.2M $929.8M $1.4B $1.5B $1.8B
 
Property Plant And Equipment $545.7M $747M $750.9M $770.9M $690.8M
Long-Term Investments $1.2B $1.2B $1.7B $2B $1.3B
Goodwill $1B $2B $2B $2.2B --
Other Intangibles $34.7M $126.4M $102.3M $120.8M --
Other Long-Term Assets -- -- -- -- --
Total Assets $24.5B $46.8B $49.2B $53.6B $72.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $14.9B $15.7B $32.4B $36.9B $38.9B
 
Long-Term Debt $2.2B $3.8B $4.8B $4.5B $7.1B
Capital Leases -- -- -- -- --
Total Liabilities $21.4B $41.7B $43.6B $47.3B $63.7B
 
Common Stock $165.8M $292.9M $292.7M $319M --
Other Common Equity Adj -$2.4M -$786.4M -$738.8M -$746M --
Common Equity $3B $4.9B $5.3B $6.1B -$478.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3B $5.1B $5.6B $6.3B -$478.7M
 
Total Liabilities and Equity $24.5B $46.8B $49.2B $53.6B $63.2B
Cash and Short Terms $8.2B $7.5B $7.9B $8.7B --
Total Debt $2.2B $4.8B $5.2B $5.3B $7.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $172.7M $453.4M $430.9M $394.5M $591.6M
Short Term Investments $7.4B $6.8B $6.7B $7.5B --
Accounts Receivable, Net $84.1M -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $908.2M $929.8M $1.4B $1.5B $1.8B
 
Property Plant And Equipment $545.7M $747M $750.9M $770.9M $690.8M
Long-Term Investments $1.2B $1.2B $1.7B $2B $1.3B
Goodwill $1B $2B $2B $2.2B --
Other Intangibles $34.7M $126.4M $102.3M $120.8M --
Other Long-Term Assets -- -- -- -- --
Total Assets $24.5B $46.8B $49.2B $53.6B $72.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $14.3B $15.7B $32.4B $36.9B $38.9B
 
Long-Term Debt $2.2B $3.8B $4.8B $4.5B $7.1B
Capital Leases -- -- -- -- --
Total Liabilities $21.4B $41.7B $43.6B $47.3B $63.7B
 
Common Stock $165.8M $292.9M $292.7M $319M --
Other Common Equity Adj -$2.4M -$786.4M -$738.8M -$746M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3B $5.1B $5.6B $6.3B -$478.7M
 
Total Liabilities and Equity $24.5B $46.8B $49.2B $53.6B $63.2B
Cash and Short Terms $8.2B $7.5B $7.9B $8.7B --
Total Debt $2.2B $4.8B $5.2B $5.3B $7.1B
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $56.2M $200.7M $132.5M $153.9M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $2M $7.1M $5M $9M --
Change in Accounts Receivable -$10.1M -$23.8M -$15.7M -$7.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $43.5M $117.1M $73.9M $205.6M --
 
Capital Expenditures $7.9M $9.2M $10.3M $6.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$409.2M -$797M -$258.4M -$87.2M --
 
Dividends Paid (Ex Special Dividend) $23.2M $44.9M $45M $48.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $24.5M $1.5B $152.7M -- --
Long-Term Debt Repaid -$1.5M -$427.6M -$400M $99.3M --
Repurchase of Common Stock $18K $251K $42K $139K --
Other Financing Activities -- -- -- -- --
Cash From Financing $390.3M $606.7M -$303.9M -$82M --
 
Beginning Cash (CF) $797.5M $801.6M $1.7B $1.2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24.6M -$73.2M -$488.4M $36.4M --
Ending Cash (CF) $822M $728.4M $1.2B $1.2B --
 
Levered Free Cash Flow $35.6M $107.9M $63.6M $198.8M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $277.5M $428.3M $582M $539.2M --
Depreciation & Amoritzation $38.6M $62.3M $62.3M $65.6M --
Stock-Based Compensation $7.5M $28.7M $27.9M $32.3M --
Change in Accounts Receivable $1.2M -$52.9M -$34.6M $4.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $270.6M $763.6M $517.3M $609.2M --
 
Capital Expenditures $48.7M $37.9M $38.4M $30.3M $22.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.4B -$1.6B -$1.8B -$1.4B --
 
Dividends Paid (Ex Special Dividend) $92.8M $177.6M $180M $191.2M --
Special Dividend Paid
Long-Term Debt Issued $86.2M $3.1B $2.7B $1.4B --
Long-Term Debt Repaid -$148.7M -$2.1B -$2.3B -$1.4B --
Repurchase of Common Stock $3.7M $71.2M $44.3M $8.9M --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.3B $777.5M $1.7B $802.6M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $232.3M -$93.6M $446.6M $52.9M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $221.9M $725.7M $478.9M $579M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $428.3M $582M $539.2M $270.1M --
Depreciation & Amoritzation $12.6M $15.3M $15.1M $46.8M --
Stock-Based Compensation $28.7M $27.9M $32.3M $30.8M --
Change in Accounts Receivable -$52.9M -$34.6M $4.1M -$24.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $763.6M $517.3M $609.2M $522.3M --
 
Capital Expenditures $37.9M $38.4M $30.3M $22.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6B -$1.8B -$1.4B -$1.1B --
 
Dividends Paid (Ex Special Dividend) $177.6M $180M $191.2M $166.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.1B $2.7B $1.4B $1.5B --
Long-Term Debt Repaid -$2.1B -$2.3B -$1.4B -$1.7B --
Repurchase of Common Stock $71.2M $44.3M $8.9M $46.7M --
Other Financing Activities -- -- -- -- --
Cash From Financing $777.5M $1.7B $802.6M $1.1B --
 
Beginning Cash (CF) $4.4B $4.7B $4.5B $2.5B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$93.6M $446.6M $52.9M $454.6M --
Ending Cash (CF) $4.3B $5.2B $4.6B $3B --
 
Levered Free Cash Flow $725.7M $478.9M $579M $500.1M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 9

Bill Holdings, Inc. [BILL] is up 3.7% over the past day.

Buy
75
PRLB alert for Feb 9

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 9

Strategy, Inc. [MSTR] is up 2.59% over the past day.

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

Show me the best stock