Financhill
Sell
33

UNIT Quote, Financials, Valuation and Earnings

Last price:
$5.68
Seasonality move :
-7.69%
Day range:
$5.49 - $5.84
52-week range:
$2.57 - $6.71
Dividend yield:
10.55%
P/E ratio:
13.87x
P/S ratio:
1.23x
P/B ratio:
--
Volume:
4.3M
Avg. volume:
2.2M
1-year change:
6.26%
Market cap:
$1.4B
Revenue:
$1.1B
EPS (TTM):
$0.41
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.1B $1.1B $1.1B $1.1B $1.1B
Revenue Growth (YoY) 3.93% 0.89% 3.14% 2.57% 1.86%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $102.9M $105M $101.2M $101M $102.7M
Other Inc / (Exp) $16.8M -$710.3M $2.5M -$229.9M -$231.6M
Operating Expenses $668.7M $593.7M $539M $536.9M $557.5M
Operating Income $388.9M $473.3M $561.5M $591.9M $592.3M
 
Net Interest Expenses $390.1M $497.1M $446.3M $389.9M $513.6M
EBT. Incl. Unusual Items $15.6M -$734.1M $117.7M -$27.9M -$152.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.7M -$15.2M -$4.9M -$17.4M -$68.5M
Net Income to Company $10.9M -$718.8M $124.7M -$8.1M -$81.7M
 
Minority Interest in Earnings -$326K $12.5M -$1.1M -$153K $36K
Net Income to Common Excl Extra Items $10.6M -$706.3M $123.7M -$8.3M -$81.7M
 
Basic EPS (Cont. Ops) $0.04 -$3.47 $0.53 -$0.04 -$0.35
Diluted EPS (Cont. Ops) $0.04 -$3.47 $0.51 -$0.04 -$0.35
Weighted Average Basic Share $187.4M $203.6M $232.9M $235.6M $236.4M
Weighted Average Diluted Share $187.4M $203.6M $264.1M $235.6M $236.4M
 
EBITDA $811.4M $92.4M $855M $634.4M $642.4M
EBIT $405.7M -$237M $564M $341.6M $331.8M
 
Revenue (Reported) $1.1B $1.1B $1.1B $1.1B $1.1B
Operating Income (Reported) $388.9M $473.3M $561.5M $591.9M $592.3M
Operating Income (Adjusted) $405.7M -$237M $564M $341.6M $331.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $258.8M $266.7M $283.1M $290.7M $292.2M
Revenue Growth (YoY) -1.85% 3.09% 6.13% 2.67% 0.55%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.7M $25.1M $26.9M $25.5M $26.7M
Other Inc / (Exp) -$1M -$1.3M -$218.2M -$205.5M -$14.4M
Operating Expenses $144.4M $129.8M $136.7M $140.2M $140.5M
Operating Income $114.4M $137M $146.4M $150.4M $151.7M
 
Net Interest Expenses $102.8M $94.8M $97.7M $120.7M $131M
EBT. Incl. Unusual Items $10.6M $40.8M -$169.5M -$175.7M $6.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.8M -$2.2M -$13.1M -$56.1M -$5.9M
Net Income to Company $7.5M $43.7M -$155.7M -$118.9M $12.2M
 
Minority Interest in Earnings -$190K -$316K $70K $53K -$1K
Net Income to Common Excl Extra Items $7.3M $43.4M -$155.7M -$118.8M $12.2M
 
Basic EPS (Cont. Ops) $0.04 $0.18 -$0.66 -$0.50 $0.05
Diluted EPS (Cont. Ops) $0.04 $0.17 -$0.66 -$0.50 $0.05
Weighted Average Basic Share $198.1M $233.5M $235.7M $236.5M $237.5M
Weighted Average Diluted Share $198.4M $264.4M $235.7M $236.5M $237.5M
 
EBITDA $193.3M $206.2M $1.8M $17.8M $210.8M
EBIT $113.4M $135.6M -$71.7M -$59.5M $131.5M
 
Revenue (Reported) $258.8M $266.7M $283.1M $290.7M $292.2M
Operating Income (Reported) $114.4M $137M $146.4M $150.4M $151.7M
Operating Income (Adjusted) $113.4M $135.6M -$71.7M -$59.5M $131.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.1B $1.1B $1.1B $1.1B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $108.7M $99.1M $101.2M $102.5M $105.9M
Other Inc / (Exp) -$646.3M -$65.3M -$226.3M -$247.8M -$10.9M
Operating Expenses $617.6M $535.2M $547.9M $554.2M $561.1M
Operating Income $442.7M $547.7M $590.3M $593.7M $598.2M
 
Net Interest Expenses $491.7M $450.5M $394.8M $490.1M $504.8M
EBT. Incl. Unusual Items -$695.3M $31.9M -$30.8M -$144.2M $82.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$13.1M -$7.3M -$15.4M -$70.1M -$19.4M
Net Income to Company -$682.5M $41.1M -$13.2M -$71.5M $102.6M
 
Minority Interest in Earnings $12M -$281K -$236K $32K -$37K
Net Income to Common Excl Extra Items -$670.5M $40.9M -$13.4M -$71.4M $102.5M
 
Basic EPS (Cont. Ops) -$3.49 $0.17 -$0.06 -$0.30 $0.42
Diluted EPS (Cont. Ops) -$3.49 $0.15 -$0.09 -$0.34 $0.41
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $145.6M $771.9M $661M $608M $880M
EBIT -$203.6M $482.4M $364M $301.1M $566M
 
Revenue (Reported) $1.1B $1.1B $1.1B $1.1B $1.2B
Operating Income (Reported) $442.7M $547.7M $590.3M $593.7M $598.2M
Operating Income (Adjusted) -$203.6M $482.4M $364M $301.1M $566M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $791.7M $807.5M $845.1M $864.2M $873.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $81.7M $75.8M $75.8M $77.3M $80.5M
Other Inc / (Exp) -$630.8M $14.2M -$214.6M -$232.4M -$11.8M
Operating Expenses $451M $392.4M $401.3M $418.6M $422.2M
Operating Income $340.8M $415.1M $443.8M $445.6M $451.5M
 
Net Interest Expenses $388.4M $341.8M $290.3M $390.5M $381.7M
EBT. Incl. Unusual Items -$678.4M $87.6M -$61M -$177.4M $58M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.7M $283K -$10.2M -$62.9M -$13.9M
Net Income to Company -$671.1M $88.8M -$49.1M -$112.5M $71.9M
 
Minority Interest in Earnings $11.8M -$984K -$135K $50K -$23K
Net Income to Common Excl Extra Items -$659.3M $87.8M -$49.3M -$112.4M $71.8M
 
Basic EPS (Cont. Ops) -$3.43 $0.37 -$0.21 -$0.47 $0.29
Diluted EPS (Cont. Ops) -$3.43 $0.35 -$0.24 -$0.47 $0.28
Weighted Average Basic Share $582.8M $696.8M $706.4M $709.1M $711.7M
Weighted Average Diluted Share $583.1M $758.2M $770.4M $709.1M $767.2M
 
EBITDA -$39.1M $640.5M $446.6M $420.1M $657.8M
EBIT -$290M $429.3M $229.3M $188.8M $422.9M
 
Revenue (Reported) $791.7M $807.5M $845.1M $864.2M $873.6M
Operating Income (Reported) $340.8M $415.1M $443.8M $445.6M $451.5M
Operating Income (Adjusted) -$290M $429.3M $229.3M $188.8M $422.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $142.8M $77.5M $58.9M $43.8M $62.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $80M $76.1M $79.8M $111.2M $137.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $222.8M $246.9M $138.7M $155M $228.2M
 
Property Plant And Equipment $3.4B $3.3B $3.6B $3.8B $4.1B
Long-Term Investments -- $66M $64.2M $38.7M --
Goodwill $690.7M $601.9M $601.9M $361.4M $157.4M
Other Intangibles $532M $390.7M $364.6M $334.8M $305.1M
Other Long-Term Assets $161.6M $152.9M $38.9M $77.6M $118.1M
Total Assets $5B $4.7B $4.8B $4.9B $5B
 
Accounts Payable $227.1M $146.1M $86.9M $122.2M $119.3M
Accrued Expenses $28.8M $95.3M $109.8M $121.3M $133.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $55.8M -- -- $331K
Total Current Liabilities $1.4B $1.7B $1.6B $1.7B $1.7B
 
Long-Term Debt $5B $4.8B $5.1B $5.2B $5.5B
Capital Leases -- -- -- -- --
Total Liabilities $6.5B $6.8B $6.9B $7.1B $7.5B
 
Common Stock $19K $23K $23K $24K $24K
Other Common Equity Adj -$23.4M -$20.4M -$9.2M -- --
Common Equity -$1.6B -$2.1B -$2.1B -$2.3B -$2.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $83.7M $69.3M $14M $2.4M $2.3M
Total Equity -$1.5B -$2.1B -$2.1B -$2.3B -$2.5B
 
Total Liabilities and Equity $5B $4.7B $4.8B $4.9B $5B
Cash and Short Terms $142.8M $77.5M $58.9M $43.8M $62.3M
Total Debt $5B $4.8B $5.1B $5.2B $5.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $195.6M $69.8M $43.4M $34.1M $34.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $65.6M $72.9M $103.5M $134.6M $157.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $261.1M $142.6M $146.8M $168.7M $210.8M
 
Property Plant And Equipment $3.3B $3.5B $3.8B $4.1B $4.3B
Long-Term Investments $66.6M $64.7M $39M $37.7M --
Goodwill $690.7M $601.9M $385.9M $208.4M $157.4M
Other Intangibles $405.8M $372.1M $342.3M $312.5M $282.8M
Other Long-Term Assets $126.4M $122.9M $83.8M $79M $40M
Total Assets $4.8B $4.8B $4.8B $5B $5.1B
 
Accounts Payable $161.3M $156.4M $137M $134M $95.8M
Accrued Expenses $96.4M $60.7M $57.8M $50.8M $56.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7B $1.7B $1.6B $1.6B $1.5B
 
Long-Term Debt $4.8B $5B $5.2B $5.6B $5.8B
Capital Leases -- -- -- -- --
Total Liabilities $6.8B $6.9B $7.1B $7.4B $7.6B
 
Common Stock $23K $23K $24K $24K $24K
Other Common Equity Adj -$23.2M -$12M -$688K -- -$820K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $70.5M $18.8M $2.3M $2.3M $966K
Total Equity -$2B -$2.1B -$2.3B -$2.4B -$2.5B
 
Total Liabilities and Equity $4.8B $4.8B $4.8B $5B $5.1B
Cash and Short Terms $195.6M $69.8M $43.4M $34.1M $34.1M
Total Debt $4.8B $5B $5.2B $5.6B $5.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $10.9M -$718.8M $124.7M -$8.1M -$81.7M
Depreciation & Amoritzation $405.8M $329.4M $290.9M $292.8M $310.5M
Stock-Based Compensation $10.8M $13.7M $13.8M $12.8M $12.5M
Change in Accounts Receivable $25.6M $12.6M $24.5M -$4.2M -$3.7M
Change in Inventories -- -- -- -- --
Cash From Operations $617M $157.2M $499.2M $460.1M $353.1M
 
Capital Expenditures $350.5M $317.1M $385.9M $427.6M $417M
Cash Acquisitions -$3.9M -- $62.1M $33.1M --
Cash From Investing -$544.8M $1.4M -$321.2M -$392M -$411.3M
 
Dividends Paid (Ex Special Dividend) -$138.7M -$135.7M -$141.4M -$143M -$107.4M
Special Dividend Paid
Long-Term Debt Issued $484M $2.4B $2.7B $486.5M $3.1B
Long-Term Debt Repaid -$229.3M -$2.7B -$2.5B -$387.2M -$2.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$156.7M -$70M -$263.8M -$40.8M -$170.8M
Cash From Financing $32.6M -$223.9M -$196.6M -$83.2M $76.6M
 
Beginning Cash (CF) $38M $142.8M $77.5M $58.9M $43.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $104.8M -$65.3M -$18.6M -$15.1M $18.5M
Ending Cash (CF) $142.8M $77.5M $58.9M $43.8M $62.3M
 
Levered Free Cash Flow $266.5M -$159.9M $113.3M $32.5M -$63.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $7.5M $43.7M -$155.7M -$118.9M $12.2M
Depreciation & Amoritzation $79.9M $70.5M $73.5M $77.3M $79.3M
Stock-Based Compensation $3.3M $4.2M $3.2M $3.1M $3.4M
Change in Accounts Receivable $11.4M $4M $4.4M -$3.8M $5M
Change in Inventories -- -- -- -- --
Cash From Operations -$113.5M $34.9M $50.5M -$9.3M $6.7M
 
Capital Expenditures $80.1M $98.1M $108.6M $121M $65M
Cash Acquisitions -$73.1M -- -$32M -- --
Cash From Investing $13.6M -$97.3M -$107.9M -$119.1M -$64.9M
 
Dividends Paid (Ex Special Dividend) -$29.1M -$35.6M -$35.6M -$35.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $130M $85M $75M $205M $5M
Long-Term Debt Repaid -$129.2M -$352K -$286K -$20.8M -$755K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.1M -$25.8M -$29K -$24.6M -$24.5M
Cash From Financing $207.1M $23.7M $39.4M $124.3M -$19.9M
 
Beginning Cash (CF) $88.3M $108.5M $61.4M $38.1M $131.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $107.3M -$38.8M -$18M -$4M -$78.1M
Ending Cash (CF) $195.6M $69.8M $43.4M $34.1M $53.4M
 
Levered Free Cash Flow -$193.6M -$63.2M -$58.1M -$130.3M -$58.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$682.5M $41.1M -$13.2M -$71.5M $102.6M
Depreciation & Amoritzation $349.2M $289.6M $297.1M $306.9M $314M
Stock-Based Compensation $13.3M $14.2M $12.5M $12.5M $13.2M
Change in Accounts Receivable $27.4M $18.9M -$2.3M -$5.5M -$4.8M
Change in Inventories -- -- -- -- --
Cash From Operations $168M $397.8M $430.9M $365.6M $343.6M
 
Capital Expenditures $299.8M $378.9M $402.5M $503.2M $376.5M
Cash Acquisitions $239.8M $135.2M $541K $32.5M $40M
Cash From Investing $11.2M -$315.1M -$368.2M -$498.5M -$293.4M
 
Dividends Paid (Ex Special Dividend) -$110.4M -$140.9M -$142.8M -$143M -$108.5M
Special Dividend Paid
Long-Term Debt Issued $2.4B $2B $900M $3.4B $770M
Long-Term Debt Repaid -$2.6B -$1.9B -$706.2M -$2.9B -$577.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$66.4M -$136.2M -$140.7M -$177.7M -$115.6M
Cash From Financing -$180.9M -$208.5M -$89.1M $123.6M -$31M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.7M -$125.8M -$26.4M -$9.3M $19.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$131.8M $18.8M $28.4M -$137.6M -$32.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$671.1M $88.8M -$49.1M -$112.5M $71.9M
Depreciation & Amoritzation $251M $211.2M $217.3M $231.4M $234.9M
Stock-Based Compensation $10.4M $11M $9.7M $9.4M $10.1M
Change in Accounts Receivable $17.7M $23.9M -$2.9M -$4.2M -$5.2M
Change in Inventories -- -- -- -- --
Cash From Operations $112.8M $353.4M $285.1M $190.6M $181.1M
 
Capital Expenditures $214.2M $276M $292.7M $368.3M $327.8M
Cash Acquisitions -$73.1M $62.1M $541K -- $40M
Cash From Investing $104.7M -$211.7M -$258.7M -$365.2M -$247.2M
 
Dividends Paid (Ex Special Dividend) -$100.8M -$105.9M -$107.4M -$107.4M -$108.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.4B $2B $180M $3.1B $714M
Long-Term Debt Repaid -$2.6B -$1.9B -$105.9M -$2.6B -$458M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$66.3M -$132.4M -$9.3M -$146.2M -$91M
Cash From Financing -$164.8M -$149.4M -$41.9M $164.9M $57.2M
 
Beginning Cash (CF) $340.4M $308.5M $171.4M $152.3M $244.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $52.8M -$7.8M -$15.5M -$9.7M -$8.9M
Ending Cash (CF) $393.2M $300.8M $155.9M $142.6M $235.6M
 
Levered Free Cash Flow -$101.3M $77.3M -$7.6M -$177.7M -$146.7M

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 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock