Financhill
Sell
24

UNIT Quote, Financials, Valuation and Earnings

Last price:
$4.52
Seasonality move :
9.64%
Day range:
$4.38 - $4.62
52-week range:
$2.57 - $6.31
Dividend yield:
13.27%
P/E ratio:
17.38x
P/S ratio:
0.91x
P/B ratio:
--
Volume:
2.2M
Avg. volume:
2.2M
1-year change:
18.95%
Market cap:
$1.1B
Revenue:
$1.2B
EPS (TTM):
$0.26
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.1B $1.1B $1.1B $1.2B
Revenue Growth (YoY) 0.89% 3.14% 2.57% 1.86% 1.49%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $105M $101.2M $101M $102.7M $105M
Other Inc / (Exp) -$710.3M $2.5M -$243M -$231.6M -$19.5M
Operating Expenses $593.7M $539M $536.9M $557.5M $560.2M
Operating Income $473.3M $561.5M $591.9M $592.3M $606.7M
 
Net Interest Expenses $497.1M $446.3M $376.8M $513.6M $511.4M
EBT. Incl. Unusual Items -$734.1M $117.7M -$27.9M -$152.9M $75.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$15.2M -$4.9M -$17.4M -$68.5M -$17.6M
Net Income to Company -$718.8M $124.7M -$8.1M -$81.7M $93.4M
 
Minority Interest in Earnings $12.5M -$1.1M -$153K $36K -$26K
Net Income to Common Excl Extra Items -$706.3M $123.7M -$8.3M -$81.7M $93.4M
 
Basic EPS (Cont. Ops) -$3.47 $0.53 -$0.04 -$0.35 $0.38
Diluted EPS (Cont. Ops) -$3.47 $0.51 -$0.04 -$0.35 $0.38
Weighted Average Basic Share $203.6M $232.9M $235.6M $236.4M $237.3M
Weighted Average Diluted Share $203.6M $264.1M $235.6M $236.4M $237.3M
 
EBITDA $92.4M $855M $641.8M $642.4M $879.3M
EBIT -$237M $564M $349M $331.8M $564.5M
 
Revenue (Reported) $1.1B $1.1B $1.1B $1.1B $1.2B
Operating Income (Reported) $473.3M $561.5M $591.9M $592.3M $606.7M
Operating Income (Adjusted) -$237M $564M $349M $331.8M $564.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $272.6M $278M $289.8M $286.4M $293.9M
Revenue Growth (YoY) 2.41% 2% 4.24% -1.18% 2.62%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.8M $23.9M $28.4M $28.1M $28.3M
Other Inc / (Exp) -$4.6M -$1.3M -$21.7M $13.6M -$7.8M
Operating Expenses $134.9M $130.3M $140.3M $140.8M $140.4M
Operating Income $137.7M $147.7M $149.5M $145.6M $153.5M
 
Net Interest Expenses $140.6M $96.2M $150.1M $123.2M $138M
EBT. Incl. Unusual Items -$7.5M $50.2M -$22.3M $36M $7.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.6M -$2.1M -$2.4M -$5.4M -$4.5M
Net Income to Company -$4.5M $52.9M -$19.2M $41.3M $12.2M
 
Minority Interest in Earnings $64K -$128K $9K -$19K --
Net Income to Common Excl Extra Items -$4.4M $52.7M -$19.2M $41.3M $12.2M
 
Basic EPS (Cont. Ops) -$0.02 $0.22 -$0.08 $0.17 $0.05
Diluted EPS (Cont. Ops) -$0.02 $0.21 -$0.08 $0.16 $0.05
Weighted Average Basic Share $231.5M $235M $236.1M $236.9M $238.1M
Weighted Average Diluted Share $231.5M $267.3M $236.1M $292.4M $238.1M
 
EBITDA $204.1M $217.9M $189.2M $231.6M $215.1M
EBIT $133.1M $146.4M $112.5M $154.2M $135.4M
 
Revenue (Reported) $272.6M $278M $289.8M $286.4M $293.9M
Operating Income (Reported) $137.7M $147.7M $149.5M $145.6M $153.5M
Operating Income (Adjusted) $133.1M $146.4M $112.5M $154.2M $135.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
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 $103.7M $99.2M $105.6M $102.4M $105.2M
Other Inc / (Exp) -$695.9M $5.8M -$263.3M -$196.3M -$40.9M
Operating Expenses $575M $534.4M $546.9M $558.1M $559.8M
Operating Income $498.4M $571.6M $593.8M $588.4M $614.7M
 
Net Interest Expenses $459.3M $401.9M $430.8M $486.7M $526.1M
EBT. Incl. Unusual Items -$656.7M $175.4M -$100.4M -$94.6M $47.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$13.2M -$4.4M -$17.7M -$71.4M -$16.7M
Net Income to Company -$643M $182.1M -$80.2M -$21.2M $64.3M
 
Minority Interest in Earnings $11.2M -$1.3M -$16K $8K -$7K
Net Income to Common Excl Extra Items -$631.9M $180.8M -$80.2M -$21.2M $64.3M
 
Basic EPS (Cont. Ops) -$3.24 $0.76 -$0.34 -$0.09 $0.26
Diluted EPS (Cont. Ops) -$3.24 $0.73 -$0.40 -$0.10 $0.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $116.8M $868.7M $613.1M $684.7M $862.8M
EBIT -$197.4M $577.3M $315M $373.5M $545.7M
 
Revenue (Reported) $1.1B $1.1B $1.1B $1.1B $1.2B
Operating Income (Reported) $498.4M $571.6M $593.8M $588.4M $614.7M
Operating Income (Adjusted) -$197.4M $577.3M $315M $373.5M $545.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $272.6M $278M $289.8M $286.4M $293.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.8M $23.9M $28.4M $28.1M $28.3M
Other Inc / (Exp) -$4.6M -$1.3M -$21.7M $13.6M -$7.8M
Operating Expenses $134.9M $130.3M $140.3M $140.8M $140.4M
Operating Income $137.7M $147.7M $149.5M $145.6M $153.5M
 
Net Interest Expenses $140.6M $96.2M $150.1M $123.2M $138M
EBT. Incl. Unusual Items -$7.5M $50.2M -$22.3M $36M $7.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.6M -$2.1M -$2.4M -$5.4M -$4.5M
Net Income to Company -$4.5M $52.9M -$19.2M $41.3M $12.2M
 
Minority Interest in Earnings $64K -$128K $9K -$19K --
Net Income to Common Excl Extra Items -$4.4M $52.7M -$19.2M $41.3M $12.2M
 
Basic EPS (Cont. Ops) -$0.02 $0.22 -$0.08 $0.17 $0.05
Diluted EPS (Cont. Ops) -$0.02 $0.21 -$0.08 $0.16 $0.05
Weighted Average Basic Share $231.5M $235M $236.1M $236.9M $238.1M
Weighted Average Diluted Share $231.5M $267.3M $236.1M $292.4M $238.1M
 
EBITDA $204.1M $217.9M $189.2M $231.6M $215.1M
EBIT $133.1M $146.4M $112.5M $154.2M $135.4M
 
Revenue (Reported) $272.6M $278M $289.8M $286.4M $293.9M
Operating Income (Reported) $137.7M $147.7M $149.5M $145.6M $153.5M
Operating Income (Adjusted) $133.1M $146.4M $112.5M $154.2M $135.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $77.5M $58.9M $43.8M $62.3M $155.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $76.1M $79.8M $111.2M $137.3M $160.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $246.9M $138.7M $155M $228.2M $344.1M
 
Property Plant And Equipment $3.3B $3.6B $3.8B $4.1B $4.3B
Long-Term Investments $66M $64.2M $38.7M -- --
Goodwill $601.9M $601.9M $361.4M $157.4M $157.4M
Other Intangibles $390.7M $364.6M $334.8M $305.1M $275.4M
Other Long-Term Assets $152.9M $38.9M $77.6M $118.1M $40.6M
Total Assets $4.7B $4.8B $4.9B $5B $5.3B
 
Accounts Payable $146.1M $86.9M $122.2M $119.3M $89.7M
Accrued Expenses $95.3M $109.8M $121.3M $133.7M $143.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $55.8M -- -- $331K --
Total Current Liabilities $1.7B $1.6B $1.7B $1.7B $1.7B
 
Long-Term Debt $4.8B $5.1B $5.2B $5.5B $5.8B
Capital Leases -- -- -- -- --
Total Liabilities $6.8B $6.9B $7.1B $7.5B $7.7B
 
Common Stock $23K $23K $24K $24K $24K
Other Common Equity Adj -$20.4M -$9.2M -- -- -$634K
Common Equity -$2.1B -$2.1B -$2.3B -$2.5B -$2.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $69.3M $14M $2.4M $2.3M $533K
Total Equity -$2.1B -$2.1B -$2.3B -$2.5B -$2.5B
 
Total Liabilities and Equity $4.7B $4.8B $4.9B $5B $5.3B
Cash and Short Terms $77.5M $58.9M $43.8M $62.3M $155.6M
Total Debt $4.8B $5.1B $5.2B $5.5B $5.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $122.5M $51.1M $70.3M $43.1M $92M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $71M $90.1M $128.2M $145.2M $156.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $281.3M $141.3M $198.6M $196M $286.5M
 
Property Plant And Equipment $3.3B $3.6B $3.9B $4.2B $4.4B
Long-Term Investments $65.5M $64.3M $38.3M -- --
Goodwill $601.9M $601.9M $361.4M $157.4M $157.4M
Other Intangibles $387M $357.2M $327.4M $297.7M $268M
Other Long-Term Assets $108.2M $81.6M $78.4M $42.5M $38.9M
Total Assets $4.8B $4.9B $5B $5B $5.3B
 
Accounts Payable $145.6M $122.2M $125.8M $90M $79.7M
Accrued Expenses $68.8M $68.3M $72.7M $51.8M $57M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $54.2M -- -- -- --
Total Current Liabilities $1.7B $1.6B $1.7B $1.5B $1.5B
 
Long-Term Debt $5B $5.1B $5.4B $5.7B $6B
Capital Leases -- -- -- -- --
Total Liabilities $6.9B $7B $7.3B $7.5B $7.7B
 
Common Stock $23K $23K $24K $24K $24K
Other Common Equity Adj -$17.6M -$6.3M -- -$167K -$515K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $68.7M $11M $2.3M $2.3M $250K
Total Equity -$2.2B -$2.1B -$2.3B -$2.5B -$2.4B
 
Total Liabilities and Equity $4.8B $4.9B $5B $5B $5.3B
Cash and Short Terms $122.5M $51.1M $70.3M $43.1M $92M
Total Debt $5B $5.1B $5.4B $5.7B $6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$718.8M $124.7M -$8.1M -$81.7M $93.4M
Depreciation & Amoritzation $329.4M $290.9M $292.8M $310.5M $314.8M
Stock-Based Compensation $13.7M $13.8M $12.8M $12.5M $13.5M
Change in Accounts Receivable $12.6M $24.5M -$4.2M -$3.7M -$5.1M
Change in Inventories -- -- -- -- --
Cash From Operations $157.2M $499.2M $460.1M $353.1M $366.7M
 
Capital Expenditures $317.1M $385.9M $427.6M $417M $354.8M
Cash Acquisitions -- $62.1M $33.1M -- $40M
Cash From Investing $1.4M -$321.2M -$392M -$411.3M -$272.2M
 
Dividends Paid (Ex Special Dividend) -$135.7M -$141.4M -$143M -$107.4M -$108.5M
Special Dividend Paid
Long-Term Debt Issued $2.4B $2.7B $486.5M $3.1B $714M
Long-Term Debt Repaid -$2.7B -$2.5B -$387.2M -$2.8B -$463.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$70M -$236.2M -$30.9M -$143.8M -$99.7M
Cash From Financing -$223.9M -$196.6M -$83.2M $76.6M $27.1M
 
Beginning Cash (CF) $142.8M $77.5M $58.9M $43.8M $62.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$65.3M -$18.6M -$15.1M $18.5M $121.6M
Ending Cash (CF) $77.5M $58.9M $43.8M $62.3M $183.8M
 
Levered Free Cash Flow -$159.9M $113.3M $32.5M -$63.9M $11.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$4.5M $52.9M -$19.2M $41.3M $12.2M
Depreciation & Amoritzation $71M $71.5M $76.8M $77.5M $79.7M
Stock-Based Compensation $3.3M $3.3M $3.1M $3.3M $3.8M
Change in Accounts Receivable $11.5M -$2.8M -$11M -$2.2M $7.7M
Change in Inventories -- -- -- -- --
Cash From Operations $126.7M $63.2M $14.6M $6.2M $8.6M
 
Capital Expenditures $84.4M $94.7M $115M $167.9M $208.1M
Cash Acquisitions -- -- -- $40M --
Cash From Investing -$84.4M -$94.3M -$114.4M -$87.6M -$207.7M
 
Dividends Paid (Ex Special Dividend) -$35M -$105K -$9K -$35.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $85M $2.7B $355M $629M
Long-Term Debt Repaid -$1.1B -$60.3M -$2.5B -$215.7M -$440.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$47.9M -$1.5M -$70.2M -$26M -$30.6M
Cash From Financing $2.6M $23.4M $126.4M $69.9M $145.5M
 
Beginning Cash (CF) $77.5M $58.9M $43.8M $62.3M $183.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $44.9M -$7.8M $26.5M -$11.5M -$53.6M
Ending Cash (CF) $122.5M $51.1M $70.3M $50.7M $130.3M
 
Levered Free Cash Flow $42.3M -$31.5M -$100.4M -$161.7M -$199.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$643M $182.1M -$80.2M -$21.2M $64.3M
Depreciation & Amoritzation $314.2M $291.4M $298.1M $311.2M $317M
Stock-Based Compensation $14.1M $13.8M $12.6M $12.7M $13.9M
Change in Accounts Receivable $20.9M $10.2M -$12.3M $5M $4.8M
Change in Inventories -- -- -- -- --
Cash From Operations $151.6M $435.7M $411.5M $344.8M $369.1M
 
Capital Expenditures $326.4M $396.2M $447.8M $470M $395M
Cash Acquisitions -- $62.1M $33.1M $40M --
Cash From Investing -$7.9M -$331.2M -$412M -$384.5M -$392.3M
 
Dividends Paid (Ex Special Dividend) -$128.1M -$106.5M -$142.9M -$143.2M -$72.7M
Special Dividend Paid
Long-Term Debt Issued $1.4B $1.6B $3.1B $721M $988M
Long-Term Debt Repaid -$1.5B -$1.4B -$2.8B -$450.5M -$688.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$11M -$189.9M -$99.5M -$99.7M -$104.3M
Cash From Financing -$130.6M -$175.9M $19.8M $20.2M $102.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.1M -$71.3M $19.2M -$19.6M $79.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$174.7M $39.5M -$36.4M -$125.2M -$25.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$4.5M $52.9M -$19.2M $41.3M $12.2M
Depreciation & Amoritzation $71M $71.5M $76.8M $77.5M $79.7M
Stock-Based Compensation $3.3M $3.3M $3.1M $3.3M $3.8M
Change in Accounts Receivable $11.5M -$2.8M -$11M -$2.2M $7.7M
Change in Inventories -- -- -- -- --
Cash From Operations $126.7M $63.2M $14.6M $6.2M $8.6M
 
Capital Expenditures $84.4M $94.7M $115M $167.9M $208.1M
Cash Acquisitions -- -- -- $40M --
Cash From Investing -$84.4M -$94.3M -$114.4M -$87.6M -$207.7M
 
Dividends Paid (Ex Special Dividend) -$35M -$105K -$9K -$35.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $85M $2.7B $355M $629M
Long-Term Debt Repaid -$1.1B -$60.3M -$2.5B -$215.7M -$440.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$47.9M -$1.5M -$70.2M -$26M -$30.6M
Cash From Financing $2.6M $23.4M $126.4M $69.9M $145.5M
 
Beginning Cash (CF) $77.5M $58.9M $43.8M $62.3M $183.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $44.9M -$7.8M $26.5M -$11.5M -$53.6M
Ending Cash (CF) $122.5M $51.1M $70.3M $50.7M $130.3M
 
Levered Free Cash Flow $42.3M -$31.5M -$100.4M -$161.7M -$199.5M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock