Financhill
Buy
63

UBSI Quote, Financials, Valuation and Earnings

Last price:
$39.58
Seasonality move :
-1.15%
Day range:
$39.31 - $39.66
52-week range:
$30.51 - $40.52
Dividend yield:
3.77%
P/E ratio:
12.98x
P/S ratio:
3.15x
P/B ratio:
1.02x
Volume:
266K
Avg. volume:
764.6K
1-year change:
3.21%
Market cap:
$5.6B
Revenue:
$1.6B
EPS (TTM):
$3.05
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $867M $867.5M $1.1B $1.5B $1.6B
Revenue Growth (YoY) -4.41% 0.06% 27.39% 36.04% 7.92%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.2M $2.7M $776K -$7.6M -$7.7M
Operating Expenses -$98.7M -$251.9M -$424.8M -$436.2M -$464.6M
Operating Income $98.7M $251.9M $424.8M $436.2M $464.6M
 
Net Interest Expenses $30M $10.8M $25.3M $90.3M $51.2M
EBT. Incl. Unusual Items $359.7M $462.9M $475.8M $463.8M $464.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $70.7M $95.1M $96.2M $97.5M $91.6M
Net Income to Company $289M $367.7M $379.6M $366.3M $373M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $288.3M $366.7M $378.6M $365.4M $372.2M
 
Basic EPS (Cont. Ops) $2.40 $2.84 $2.81 $2.72 $2.76
Diluted EPS (Cont. Ops) $2.40 $2.83 $2.80 $2.71 $2.75
Weighted Average Basic Share $120M $129.3M $134.8M $134.5M $134.9M
Weighted Average Diluted Share $120.1M $129.5M $135.1M $134.8M $135.2M
 
EBITDA -- -- -- -- --
EBIT $468.3M $515.2M $581.3M $945.2M $1.1B
 
Revenue (Reported) $867M $867.5M $1.1B $1.5B $1.6B
Operating Income (Reported) $98.7M $251.9M $424.8M $436.2M $464.6M
Operating Income (Adjusted) $468.3M $515.2M $581.3M $945.2M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $220.7M $288M $381.9M $409.8M $473.7M
Revenue Growth (YoY) -3.01% 30.52% 32.6% 7.28% 15.62%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $82K -$206K -$181K -$6.7M --
Operating Expenses -$77.9M -$123.1M -$113.9M -$115.6M -$164.5M
Operating Income $77.9M $123.1M $113.9M $115.6M $164.5M
 
Net Interest Expenses $2.7M $5.4M $19.7M $9.2M $7.4M
EBT. Incl. Unusual Items $115.8M $128.5M $120.9M $119.9M $164.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.6M $25.9M $24.8M $24.6M $33.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $91.9M $102.3M $95.9M $95.1M $130.5M
 
Basic EPS (Cont. Ops) $0.71 $0.76 $0.71 $0.70 $0.92
Diluted EPS (Cont. Ops) $0.71 $0.76 $0.71 $0.70 $0.92
Weighted Average Basic Share $128.8M $134.2M $134.7M $135.2M $141.5M
Weighted Average Diluted Share $129M $134.6M $134.9M $135.5M $142M
 
EBITDA -- -- -- -- --
EBIT $128.3M $151.6M $249.4M $272.4M $315.3M
 
Revenue (Reported) $220.7M $288M $381.9M $409.8M $473.7M
Operating Income (Reported) $77.9M $123.1M $113.9M $115.6M $164.5M
Operating Income (Adjusted) $128.3M $151.6M $249.4M $272.4M $315.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $899.3M $995.1M $1.4B $1.6B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.3M $686K -$7.9M -$6.8M --
Operating Expenses -$236.7M -$376.5M -$456.4M -$427.4M -$544.6M
Operating Income $236.7M $376.5M $456.4M $427.4M $544.6M
 
Net Interest Expenses $10.9M $13.9M $87M $60.9M $29.9M
EBT. Incl. Unusual Items $482.7M $442.8M $486M $447.7M $544.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $96.5M $89M $99.3M $89.7M $114.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $385.2M $352.8M $385.7M $357.2M $429.2M
 
Basic EPS (Cont. Ops) $2.99 $2.63 $2.87 $2.65 $3.06
Diluted EPS (Cont. Ops) $2.98 $2.63 $2.86 $2.64 $3.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $540.5M $501.5M $886.2M $1B $1.1B
 
Revenue (Reported) $899.3M $995.1M $1.4B $1.6B $1.8B
Operating Income (Reported) $236.7M $376.5M $456.4M $427.4M $544.6M
Operating Income (Adjusted) $540.5M $501.5M $886.2M $1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $673.6M $773.2M $1.1B $1.2B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2.7M $725K -$7.9M -$7M $946K
Operating Expenses -$213.6M -$307.4M -$339.5M -$330.7M -$423.5M
Operating Income $213.6M $307.4M $339.5M $330.7M $423.5M
 
Net Interest Expenses $8.1M $11.3M $72.9M $43.5M $22.2M
EBT. Incl. Unusual Items $369.5M $349.4M $359.6M $343.5M $423.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $75.6M $69.5M $72.7M $64.9M $87.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $293M $279.1M $286.2M $278M $335M
 
Basic EPS (Cont. Ops) $2.28 $2.07 $2.13 $2.06 $2.36
Diluted EPS (Cont. Ops) $2.27 $2.06 $2.12 $2.05 $2.35
Weighted Average Basic Share $386.1M $404.9M $403.8M $405.1M $426.1M
Weighted Average Diluted Share $386.9M $405.9M $404.6M $405.9M $427.1M
 
EBITDA -- -- -- -- --
EBIT $410.4M $396.6M $701.5M $791.1M $864.6M
 
Revenue (Reported) $673.6M $773.2M $1.1B $1.2B $1.4B
Operating Income (Reported) $213.6M $307.4M $339.5M $330.7M $423.5M
Operating Income (Adjusted) $410.4M $396.6M $701.5M $791.1M $864.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $297.4M $282.9M $294.2M $257.2M $240.7M
Short Term Investments $3B $4B $4.5B $3.8B $261.5M
Accounts Receivable, Net $66.8M $64.5M $94.9M $111.4M $102.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.3B $3.8B $1.3B $1.7B $2.4B
 
Property Plant And Equipment $245.3M $279.2M $270.3M $277.5M $267.9M
Long-Term Investments $2.7B $4B $1.3B $1.7B $2.4B
Goodwill $1.8B $1.9B $1.9B $1.9B $1.9B
Other Intangibles $21M $23.1M $21M $4.6M $8.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $26.2B $29.4B $29.5B $30B $30.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $176.1M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $17.1B $19.7B $20.7B $22.8B $22.9B
 
Long-Term Debt $366.3M $365.1M $355.9M $365.7M $349.9M
Capital Leases -- -- -- -- --
Total Liabilities $21.9B $24.7B $25B $25.2B $25.1B
 
Common Stock $334.5M $353.4M $355M $355.6M $356.7M
Other Common Equity Adj $22.4M -$4.9M -$332.7M -$259.7M -$223.9M
Common Equity $4.3B $4.7B $4.5B $4.8B $5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.3B $4.7B $4.5B $4.8B $5B
 
Total Liabilities and Equity $26.2B $29.4B $29.5B $30B $30.1B
Cash and Short Terms $5.2B $7.8B $5.7B $5.4B $2.6B
Total Debt $917.4M $884.6M $2.3B $1.9B $610.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $289.7M $322.3M $269.5M $278M $267.5M
Short Term Investments $3.4B $4.6B $3.7B $3.2B --
Accounts Receivable, Net $58.2M $82.3M $106.8M $107M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $4.1B $1.4B $1.3B $2B $2.6B
 
Property Plant And Equipment $247.5M $272.8M $271.9M $269.4M $297.6M
Long-Term Investments $4.3B $1.3B $1.3B $2B $2.6B
Goodwill $1.8B $1.9B $1.9B $1.9B --
Other Intangibles $22.8M $21.9M $4.6M -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $27.5B $29B $29.2B $29.9B $33.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $15.2B $15B $13.9B $13.6B $21.3B
 
Long-Term Debt $389.2M $371M $368.4M $374.3M $372.6M
Capital Leases -- -- -- -- --
Total Liabilities $23.1B $24.6B $24.6B $24.9B $28B
 
Common Stock $335.4M $354.7M $355.6M $356.4M $377.1M
Other Common Equity Adj -$1.2M -$352.3M -$349.5M -$198.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.4B $4.4B $4.6B $5B $5.4B
 
Total Liabilities and Equity $27.5B $29B $29.2B $29.9B $33.4B
Cash and Short Terms $7.4B $6B $4.9B $5.1B --
Total Debt $889.2M $1.4B $1.5B $624.3M $622.6M
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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $201.2M $133.8M $89.6M $123.6M $150.6M
 
Capital Expenditures $39.8M $5.7M $1.8M $1.6M $4.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$44.4M -$740.4M -$68M $185.5M -$402.8M
 
Dividends Paid (Ex Special Dividend) $45.3M $48.5M $48.7M $50.2M $52.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $500M -$800M -$950M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $7K $7K $9K $26.5M
Other Financing Activities -- -- -- -- --
Cash From Financing $199.3M $304.5M -$529.8M -$259.1M $456.2M
 
Beginning Cash (CF) $3.7B $1.7B $1.7B $1.9B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $356.2M -$302.1M -$508.3M $50M $204M
Ending Cash (CF) $4B $1.4B $1.2B $1.9B --
 
Levered Free Cash Flow $161.4M $128M $87.8M $122M $146.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $738.6M $304.5M $75.6M $445.3M $496.3M
 
Capital Expenditures $101M $15.9M $13.5M $12.5M $15.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $412M -$2.7B -$6.3M $182.4M -$510.7M
 
Dividends Paid (Ex Special Dividend) $181.4M $189.8M $194.6M $199.3M $206.7M
Special Dividend Paid
Long-Term Debt Issued $500M $500M $2.5B $650M --
Long-Term Debt Repaid -$610M -$67.8M -$2.4B -$1.5B --
Repurchase of Common Stock $31.9M $79.5M $1.4M $1M $79.4M
Other Financing Activities -- -- -- -- --
Cash From Financing $1.2B -$305M -$241.6M $97.1M $624.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.4B -$2.7B -$172.3M $724.8M $609.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $637.5M $288.6M $62.1M $432.7M $481.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $553.2M $623.8M $272.7M $309.2M $360M
 
Capital Expenditures $96.4M $11.9M $8.5M $9.3M $12.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $249.4M -$2.8B $288.6M $405.6M -$676.6M
 
Dividends Paid (Ex Special Dividend) $136M $144.5M $146M $150.5M $156.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $500M $500M $1.1B $250M --
Long-Term Debt Repaid -$550M -$20M -$1.9B -$1.5B -$10M
Repurchase of Common Stock $11.2M $79.5M $1.4M $1M $79.4M
Other Financing Activities -- -- -- -- --
Cash From Financing $1B -$207M -$553.9M -$404.9M $543.1M
 
Beginning Cash (CF) $8.8B $8.2B $4.8B $5.2B $2.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8B -$2.4B $7.4M $309.9M $226.5M
Ending Cash (CF) $10.7B $5.8B $4.8B $5.5B $2.6B
 
Levered Free Cash Flow $456.8M $611.9M $264.2M $299.8M $347.7M

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
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

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
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock