Financhill
Buy
74

UBSI Quote, Financials, Valuation and Earnings

Last price:
$45.06
Seasonality move :
1%
Day range:
$44.85 - $45.63
52-week range:
$30.51 - $45.93
Dividend yield:
3.31%
P/E ratio:
13.80x
P/S ratio:
3.51x
P/B ratio:
1.14x
Volume:
570.1K
Avg. volume:
932.5K
1-year change:
16.74%
Market cap:
$6.3B
Revenue:
$1.8B
EPS (TTM):
$3.26
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $867.5M $1.1B $1.5B $1.6B $1.8B
Revenue Growth (YoY) 0.06% 27.39% 36.04% 7.92% 12.25%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2.7M $776K -$7.6M -$7.7M --
Operating Expenses -$251.9M -$424.8M -$436.2M -$464.6M -$583.4M
Operating Income $251.9M $424.8M $436.2M $464.6M $583.4M
 
Net Interest Expenses $10.8M $25.3M $90.3M $51.2M $29.2M
EBT. Incl. Unusual Items $462.9M $475.8M $463.8M $464.6M $583.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $95.1M $96.2M $97.5M $91.6M $118.8M
Net Income to Company $367.7M $379.6M $366.3M $373M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $366.7M $378.6M $365.4M $372.2M $464.6M
 
Basic EPS (Cont. Ops) $2.84 $2.81 $2.72 $2.76 $3.28
Diluted EPS (Cont. Ops) $2.83 $2.80 $2.71 $2.75 $3.27
Weighted Average Basic Share $129.3M $134.8M $134.5M $134.9M $141.5M
Weighted Average Diluted Share $129.5M $135.1M $134.8M $135.2M $141.8M
 
EBITDA -- $605M $968.3M $1.1B --
EBIT $515.2M $581.3M $945.2M $1.1B $1.2B
 
Revenue (Reported) $867.5M $1.1B $1.5B $1.6B $1.8B
Operating Income (Reported) $251.9M $424.8M $436.2M $464.6M $583.4M
Operating Income (Adjusted) $515.2M $581.3M $945.2M $1.1B $1.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $221.9M $331.2M $397.1M $405.1M $461.1M
Revenue Growth (YoY) -1.72% 49.24% 19.92% 2% 13.84%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$39K $51K $276K -$688K --
Operating Expenses -$69.1M -$117M -$96.8M -$121.1M -$159.9M
Operating Income $69.1M $117M $96.8M $121.1M $159.9M
 
Net Interest Expenses $2.7M $14.1M $17.4M $7.7M $7M
EBT. Incl. Unusual Items $93.3M $126.4M $104.2M $121.1M $159.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.5M $26.6M $24.8M $26.7M $31.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $73.6M $99.5M $79.2M $94.2M $128.8M
 
Basic EPS (Cont. Ops) $0.56 $0.74 $0.59 $0.70 $0.92
Diluted EPS (Cont. Ops) $0.56 $0.74 $0.59 $0.69 $0.91
Weighted Average Basic Share $130.9M $134.3M $134.7M $135.2M $140.5M
Weighted Average Diluted Share $131.3M $134.8M $135M $135.7M $141M
 
EBITDA -- -- -- -- --
EBIT $104.9M $184.7M $243.7M $264.5M $302.5M
 
Revenue (Reported) $221.9M $331.2M $397.1M $405.1M $461.1M
Operating Income (Reported) $69.1M $117M $96.8M $121.1M $159.9M
Operating Income (Adjusted) $104.9M $184.7M $243.7M $264.5M $302.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $895.5M $1.1B $1.5B $1.6B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2.7M $776K -$7.6M -$7.7M --
Operating Expenses -$282.8M -$424.4M -$436.2M -$451.7M -$583.4M
Operating Income $282.8M $424.4M $436.2M $451.7M $583.4M
 
Net Interest Expenses $10.8M $25.3M $90.3M $51.2M $29.2M
EBT. Incl. Unusual Items $462.9M $475.8M $463.8M $464.6M $583.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $95.1M $96.2M $97.5M $91.6M $118.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $366.7M $378.6M $365.4M $372.2M $463.9M
 
Basic EPS (Cont. Ops) $2.84 $2.81 $2.71 $2.75 $3.28
Diluted EPS (Cont. Ops) $2.83 $2.80 $2.71 $2.75 $3.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $515.2M $581.3M $945.2M $1.1B $1.2B
 
Revenue (Reported) $895.5M $1.1B $1.5B $1.6B $1.8B
Operating Income (Reported) $282.8M $424.4M $436.2M $451.7M $583.4M
Operating Income (Adjusted) $515.2M $581.3M $945.2M $1.1B $1.2B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $1.1B $1.5B $1.6B $1.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $776K -$7.6M -$7.7M $946K --
Operating Expenses -$424.4M -$436.2M -$451.7M -$583.4M --
Operating Income $424.4M $436.2M $451.7M $583.4M --
 
Net Interest Expenses $25.3M $90.3M $51.2M $29.2M --
EBT. Incl. Unusual Items $475.8M $463.8M $464.6M $583.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $96.2M $97.5M $91.6M $118.8M --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $378.6M $365.4M $372.2M $463.9M --
 
Basic EPS (Cont. Ops) $2.81 $2.71 $2.75 $3.28 --
Diluted EPS (Cont. Ops) $2.80 $2.71 $2.75 $3.26 --
Weighted Average Basic Share $539.1M $538.5M $540.3M $566.6M --
Weighted Average Diluted Share $540.7M $539.6M $541.7M $568.1M --
 
EBITDA -- -- -- -- --
EBIT $581.3M $945.2M $1.1B $1.2B --
 
Revenue (Reported) $1.1B $1.5B $1.6B $1.8B --
Operating Income (Reported) $424.4M $436.2M $451.7M $583.4M --
Operating Income (Adjusted) $581.3M $945.2M $1.1B $1.2B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $282.9M $294.2M $257.2M $240.7M $2.5B
Short Term Investments $4B $4.5B $3.8B $261.5M --
Accounts Receivable, Net $64.5M $94.9M $111.4M $102.4M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3.8B $1.3B $1.7B $2.4B $2.6B
 
Property Plant And Equipment $279.2M $270.3M $277.5M $267.9M $89.3M
Long-Term Investments $4B $1.3B $1.7B $2.4B $336.5M
Goodwill $1.9B $1.9B $1.9B $1.9B --
Other Intangibles $23.1M $21M $4.6M $8.9M --
Other Long-Term Assets -- -- -- -- --
Total Assets $29.4B $29.5B $30B $30.1B $33.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $176.1M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $19.7B $20.7B $22.8B $22.9B $6.8B
 
Long-Term Debt $365.1M $355.9M $365.7M $349.9M $627.2M
Capital Leases -- -- -- -- --
Total Liabilities $24.7B $25B $25.2B $25.1B $28.2B
 
Common Stock $353.4M $355M $355.6M $356.7M --
Other Common Equity Adj -$4.9M -$332.7M -$259.7M -$223.9M --
Common Equity $4.7B $4.5B $4.8B $5B $5.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.7B $4.5B $4.8B $5B $5.5B
 
Total Liabilities and Equity $29.4B $29.5B $30B $30.1B $33.7B
Cash and Short Terms $7.8B $5.7B $5.4B $2.6B --
Total Debt $884.6M $2.3B $1.9B $610.1M $627.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $282.9M $294.2M $257.2M $240.7M $2.5B
Short Term Investments $4B $4.5B $3.8B $261.5M --
Accounts Receivable, Net $64.5M $94.9M $111.4M $102.4M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3.8B $1.3B $1.7B $2.4B $2.6B
 
Property Plant And Equipment $279.2M $270.3M $277.5M $267.9M $89.3M
Long-Term Investments $4B $1.3B $1.7B $2.4B $336.5M
Goodwill $1.9B $1.9B $1.9B $1.9B --
Other Intangibles $23.1M $21M $4.6M -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $29.4B $29.5B $30B $30.1B $33.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $176.1M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $18.1B $20.7B $22.8B $22.9B $6.8B
 
Long-Term Debt $365.1M $355.9M $365.7M $349.9M $627.2M
Capital Leases -- -- -- -- --
Total Liabilities $24.7B $25B $25.2B $25.1B $28.2B
 
Common Stock $353.4M $355M $355.6M $356.7M --
Other Common Equity Adj -$4.9M -$332.7M -$259.7M -$223.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.7B $4.5B $4.8B $5B $5.5B
 
Total Liabilities and Equity $29.4B $29.5B $30B $30.1B $33.7B
Cash and Short Terms $7.8B $5.7B $5.4B $2.6B --
Total Debt $884.6M $2.3B $1.9B $610.1M $627.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $289M $367.7M $379.6M $366.3M $373M
Depreciation & Amoritzation -$16.4M $7.9M $23.7M $23.1M $10.4M
Stock-Based Compensation $6M $8M $9.9M $12.5M $12.1M
Change in Accounts Receivable $1.1M $2.6M -$30.4M -$16.5M $9M
Change in Inventories -- -- -- -- --
Cash From Operations $140M $233.9M $426.7M $408.7M $445.5M
 
Capital Expenditures $19M $100.4M $16.9M $11.7M $12.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $138M $391.3M -$3.1B $65.5M $571.5M
 
Dividends Paid (Ex Special Dividend) $162.7M $181.3M $193M $194.7M $200.7M
Special Dividend Paid
Long-Term Debt Issued $500M $500M $1.9B $1.5B $250M
Long-Term Debt Repaid -$1.8B -$597.8M -$520M -$1.9B -$1.5B
Repurchase of Common Stock $21.3M $11.2M $79.5M $1.4M $1M
Other Financing Activities $1K -- -- -- --
Cash From Financing $1.1B $923.9M $105.3M -$51.9M -$323.6M
 
Beginning Cash (CF) $837.5M $2.2B $3.8B $1.2B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B $1.5B -$2.6B $422.3M $693.3M
Ending Cash (CF) $2.2B $3.8B $1.2B $1.6B $2.3B
 
Levered Free Cash Flow $121M $133.5M $409.8M $397.1M $433.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$319.3M -$197.1M $136.1M $136.3M --
 
Capital Expenditures $4M $5M $3.2M $2.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $141.9M -$294.9M -$223.1M $165.9M --
 
Dividends Paid (Ex Special Dividend) $45.3M $48.6M $48.7M $50.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.4B $400M -- --
Long-Term Debt Repaid -$47.8M -$500M -- -- --
Repurchase of Common Stock $1K $1K -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$98M $312.3M $501.9M $81.2M --
 
Beginning Cash (CF) $4B $1.4B $1.2B $1.9B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$275.4M -$179.7M $414.9M $383.4M --
Ending Cash (CF) $3.8B $1.2B $1.6B $2.3B --
 
Levered Free Cash Flow -$323.3M -$202.1M $132.9M $133.5M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $233.9M $426.7M $408.7M $445.5M --
 
Capital Expenditures $100.4M $16.9M $11.7M $12.1M $12.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $391.3M -$3.1B $65.5M $571.5M --
 
Dividends Paid (Ex Special Dividend) $181.3M $193M $194.7M $200.7M --
Special Dividend Paid
Long-Term Debt Issued $500M $1.9B $1.5B $250M --
Long-Term Debt Repaid -$597.8M -$520M -$1.9B -$1.5B --
Repurchase of Common Stock $11.2M $79.5M $1.4M $1M --
Other Financing Activities -- -- -- -- --
Cash From Financing $923.9M $105.3M -$51.9M -$323.6M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B -$2.6B $422.3M $693.3M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $133.5M $409.8M $397.1M $433.3M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $426.7M $408.7M $445.5M $360M --
 
Capital Expenditures $16.9M $11.7M $12.1M $12.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.1B $65.5M $571.5M -$676.6M --
 
Dividends Paid (Ex Special Dividend) $193M $194.7M $200.7M $156.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9B $1.5B $250M -- --
Long-Term Debt Repaid -$520M -$1.9B -$1.5B -$10M --
Repurchase of Common Stock $79.5M $1.4M $1M $79.4M --
Other Financing Activities -- -- -- -- --
Cash From Financing $105.3M -$51.9M -$323.6M $543.1M --
 
Beginning Cash (CF) $9.6B $6B $7.1B $2.3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.6B $422.3M $693.3M $226.5M --
Ending Cash (CF) $7B $6.4B $7.8B $2.6B --
 
Levered Free Cash Flow $409.8M $397.1M $433.3M $347.7M --

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
57
Is NVDA Stock a Buy?

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

Buy
61
Is AAPL Stock a Buy?

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

Buy
53
Is GOOG Stock a Buy?

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

Alerts

Buy
67
PRLB alert for Feb 10

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

Sell
33
MSTR alert for Feb 10

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

Sell
10
MOH alert for Feb 10

Molina Healthcare, Inc. [MOH] is down 3% over the past day.

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

Show me the best stock