Financhill
Sell
42

UPBD Quote, Financials, Valuation and Earnings

Last price:
$18.87
Seasonality move :
5.75%
Day range:
$18.50 - $19.09
52-week range:
$15.82 - $34.75
Dividend yield:
8.27%
P/E ratio:
12.87x
P/S ratio:
0.24x
P/B ratio:
1.59x
Volume:
592.6K
Avg. volume:
864.6K
1-year change:
-44.27%
Market cap:
$1.1B
Revenue:
$4.3B
EPS (TTM):
$1.47
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.8B $4.6B $4.2B $4B $4.3B
Revenue Growth (YoY) 5.41% 62.87% -7.38% -5.96% 8.22%
 
Cost of Revenues $1.8B $3.2B $2.9B $2.7B $3B
Gross Profit $1B $1.4B $1.3B $1.3B $1.4B
Gross Profit Margin 36.83% 30.99% 30.89% 32.17% 31.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $153.1M $194.9M $186.5M $201.7M $212.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $762.5M $965M $1B $977.6M $1B
Operating Income $273.9M $455.4M $303M $306.8M $331.8M
 
Net Interest Expenses $15.3M $70.9M $87.7M $113.4M $110.6M
EBT. Incl. Unusual Items $222.8M $194.3M $61.5M $52.9M $177.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.7M $59.4M $49.1M $58M $54.1M
Net Income to Company $208.1M $134.9M $12.4M -$5.2M $123.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $208.1M $134.9M $12.4M -$5.2M $123.5M
 
Basic EPS (Cont. Ops) $3.84 $2.37 $0.23 -$0.09 $2.26
Diluted EPS (Cont. Ops) $3.73 $2.02 $0.21 -$0.09 $2.21
Weighted Average Basic Share $54.2M $57.1M $53.9M $55M $54.7M
Weighted Average Diluted Share $55.8M $66.8M $59M $55M $55.9M
 
EBITDA $330.6M $625.3M $436.9M $431.1M $450.1M
EBIT $273.9M $455.4M $303M $306.8M $331.8M
 
Revenue (Reported) $2.8B $4.6B $4.2B $4B $4.3B
Operating Income (Reported) $273.9M $455.4M $303M $306.8M $331.8M
Operating Income (Adjusted) $273.9M $455.4M $303M $306.8M $331.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.2B $1B $979.1M $1.1B $1.2B
Revenue Growth (YoY) 65.91% -13.32% -4.38% 9.17% 8.97%
 
Cost of Revenues $823.5M $705.6M $669.5M $738.1M $787.4M
Gross Profit $357.7M $318.3M $309.6M $330.8M $377.3M
Gross Profit Margin 30.29% 31.09% 31.62% 30.95% 32.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $46M $40M $53.9M $51.5M $50.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $235.5M $237.8M $245.4M $250.6M $292.3M
Operating Income $122.2M $80.5M $64.3M $80.2M $85M
 
Net Interest Expenses $19.7M $23M $27.9M $26.8M $28.7M
EBT. Incl. Unusual Items $40.6M $14.3M $31.4M $44.2M $19.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.3M $20.1M $27.1M $13.3M $6.6M
Net Income to Company $21.3M -$5.8M $4.4M $30.9M $13.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $21.3M -$5.8M $4.4M $30.9M $13.2M
 
Basic EPS (Cont. Ops) $0.37 -$0.10 $0.08 $0.56 $0.23
Diluted EPS (Cont. Ops) $0.31 -$0.10 $0.08 $0.55 $0.22
Weighted Average Basic Share $58.3M $55.4M $55.5M $54.7M $56.7M
Weighted Average Diluted Share $68.2M $55.4M $56.9M $56M $58.9M
 
EBITDA $169.3M $111.5M $99.7M $107.9M $119M
EBIT $122.2M $80.5M $64.3M $80.2M $85M
 
Revenue (Reported) $1.2B $1B $979.1M $1.1B $1.2B
Operating Income (Reported) $122.2M $80.5M $64.3M $80.2M $85M
Operating Income (Adjusted) $122.2M $80.5M $64.3M $80.2M $85M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.1B $4.4B $4B $4.3B $4.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $3.1B $2.7B $2.9B $3.3B
Gross Profit $1.3B $1.4B $1.3B $1.3B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $188.9M $186.7M $195.6M $211.5M $229.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $875.7M $1B $962.4M $1B $920.9M
Operating Income $457.5M $310.5M $306M $313M $355.9M
 
Net Interest Expenses $55.5M $79.7M $110.9M $114.3M $110.4M
EBT. Incl. Unusual Items $227.6M $63.7M $41.4M $150.6M $132.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $46.2M $44.2M $32.6M $69.4M $48.1M
Net Income to Company $181.4M $19.5M $8.7M $81.2M $84.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $181.4M $19.5M $8.7M $81.2M $84.5M
 
Basic EPS (Cont. Ops) $3.21 $0.36 $0.16 $1.49 $1.52
Diluted EPS (Cont. Ops) $2.86 $0.30 $0.14 $1.45 $1.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $593.6M $460.5M $434.5M $431.2M $482.3M
EBIT $457.5M $310.5M $306M $313M $355.9M
 
Revenue (Reported) $4.1B $4.4B $4B $4.3B $4.6B
Operating Income (Reported) $457.5M $310.5M $306M $313M $355.9M
Operating Income (Adjusted) $457.5M $310.5M $306M $313M $355.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.4B $3.3B $3B $3.2B $3.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.3B $2B $2.2B $2.4B
Gross Profit $1.1B $994.7M $951.8M $1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $149.5M $141.3M $150.4M $160.2M $177.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $690.2M $765.6M $719.7M $777.1M $868.7M
Operating Income $374M $229.1M $232.1M $242.8M $267M
 
Net Interest Expenses $52.2M $61M $84.2M $85.2M $85M
EBT. Incl. Unusual Items $176.1M $45.5M $25.4M $123.2M $78.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $51M $35.8M $19.4M $30.7M $24.7M
Net Income to Company $125.1M $9.7M $6.1M $92.5M $53.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $125.1M $9.7M $6.1M $92.5M $53.5M
 
Basic EPS (Cont. Ops) $2.17 $0.18 $0.11 $1.69 $0.95
Diluted EPS (Cont. Ops) $1.86 $0.15 $0.09 $1.66 $0.91
Weighted Average Basic Share $172.8M $163.1M $165.9M $163.9M $169.2M
Weighted Average Diluted Share $202.3M $168.8M $168.5M $167.6M $175.9M
 
EBITDA $496.6M $331.8M $329.5M $329.6M $366.4M
EBIT $374M $229.1M $232.1M $242.8M $267M
 
Revenue (Reported) $3.4B $3.3B $3B $3.2B $3.5B
Operating Income (Reported) $374M $229.1M $232.1M $242.8M $267M
Operating Income (Adjusted) $374M $229.1M $232.1M $242.8M $267M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $159.4M $108.3M $144.1M $93.7M $60.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $90M $126.4M $111.9M $111M $156.4M
Inventory $914.6M $1.3B $1.1B $1.2B $1.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $50M -- $46.1M $50.3M $54.2M
Total Current Assets $1.2B $1.6B $1.4B $1.5B $1.5B
 
Property Plant And Equipment $425.1M $599.4M $597.7M $562.8M $519.7M
Long-Term Investments -- -- -- -- --
Goodwill $70.2M $289.8M $289.8M $289.8M $290.2M
Other Intangibles $7.9M $425.2M $359.4M $301.4M $255.2M
Other Long-Term Assets -- $63.5M -- -- --
Total Assets $1.8B $3B $2.8B $2.7B $2.6B
 
Accounts Payable $186.1M $135.7M $155.4M $177.2M $115.5M
Accrued Expenses $137M $156.7M $147.8M $137.5M $137.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $616.5M $613.6M $589.4M $607.4M $521.1M
 
Long-Term Debt $365.9M $1.8B $1.6B $1.5B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $2.5B $2.2B $2.2B $2B
 
Common Stock $1.1M $1.1M $1.1M $1.1M $1.1M
Other Common Equity Adj -$11.4M -$12.4M -$10.6M -$4.4M -$11.2M
Common Equity $592.1M $513.3M $525.1M $560.4M $629M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $592.1M $513.3M $525.1M $560.4M $629M
 
Total Liabilities and Equity $1.8B $3B $2.8B $2.7B $2.6B
Cash and Short Terms $159.4M $108.3M $144.1M $93.7M $60.9M
Total Debt $475.8M $1.8B $1.6B $1.5B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $158.8M $165.6M $105.7M $85.1M $107M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $131.9M $113.2M $104.8M $121.6M $203.2M
Inventory $1.3B $1.1B $1.1B $1.1B $1.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $51.5M $71.3M $55.7M $74.4M --
Total Current Assets $1.6B $1.4B $1.4B $1.4B $1.7B
 
Property Plant And Equipment $607.6M $607.1M $573.1M $527.4M $582.1M
Long-Term Investments -- -- -- -- --
Goodwill $332.2M $289.8M $289.8M $289.8M --
Other Intangibles $454.7M $373.9M $315.9M $266.2M --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.1B $2.8B $2.6B $2.6B $3.2B
 
Accounts Payable $150.2M $139.8M $132.4M $124.8M $149M
Accrued Expenses $360.6M $308.4M $299.6M $282M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $550.9M $477.5M $461.5M $406.8M $560.5M
 
Long-Term Debt $1.5B $1.7B $1.5B $1.5B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $2.2B $2B $2B $2.5B
 
Common Stock $1.1M $1.1M $1.1M $1.1M $1.1M
Other Common Equity Adj -$12.3M -$12.4M -$6.1M -$10.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $854.1M $548.2M $597.2M $611.8M $687.3M
 
Total Liabilities and Equity $3.1B $2.8B $2.6B $2.6B $3.2B
Cash and Short Terms $158.8M $165.6M $105.7M $85.1M $107M
Total Debt $1.6B $1.7B $1.5B $1.5B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $208.1M $134.9M $12.4M -$5.2M $123.5M
Depreciation & Amoritzation $56.7M $169.8M $133.9M $133.5M $118.4M
Stock-Based Compensation $12.3M $147.6M $159.4M $162.1M $36.1M
Change in Accounts Receivable -$20.7M -$25.5M -$10.1M -$25M -$62.3M
Change in Inventories -$736.4M -$1.3B -$1B -$1.3B -$1.3B
Cash From Operations $236.5M $392.3M $468.5M $200.3M $104.7M
 
Capital Expenditures $34.5M $62.5M $61.4M $53.4M $56.3M
Cash Acquisitions $700K $1.3B $995K $39K $1.4M
Cash From Investing -$20.6M -$1.3B -$62.3M -$51M -$41.5M
 
Dividends Paid (Ex Special Dividend) $63.1M $71.5M $79.2M $83.1M $82.3M
Special Dividend Paid
Long-Term Debt Issued $198M $1.8B $90M $70M $320M
Long-Term Debt Repaid -$240M -$369.1M -$298.8M -$138.6M -$323.8M
Repurchase of Common Stock $26.6M $390.1M $75.1M $50M --
Other Financing Activities -$5.3M -$68.5M -$9.5M -$2.9M -$9.3M
Cash From Financing -$126.7M $892.8M -$370.7M -$202.1M -$93.5M
 
Beginning Cash (CF) $159.4M $108.3M $144.1M $93.7M $60.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $89M -$51.1M $35.8M -$50.4M -$32.8M
Ending Cash (CF) $248.1M $56.9M $180.3M $45.6M $25.5M
 
Levered Free Cash Flow $202M $329.8M $407.1M $146.9M $48.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $21.3M -$5.8M $4.4M $30.9M $13.2M
Depreciation & Amoritzation $47.1M $31M $35.5M $27.7M $34M
Stock-Based Compensation $48.4M $44.8M $15.6M $7.6M $10.4M
Change in Accounts Receivable -$14.9M $760K -$11.7M -$10.5M $15.2M
Change in Inventories -$345.1M -$255.2M -$310.1M -$288.2M -$370.4M
Cash From Operations $75.7M $125M $78M $106.2M $118.4M
 
Capital Expenditures $20.5M $18.5M $14.8M $17.9M $20.5M
Cash Acquisitions -- $358K -- -- $1.9M
Cash From Investing -$20.5M -$18.9M -$14.8M -$1.2M -$69.9M
 
Dividends Paid (Ex Special Dividend) $18.1M $20.9M $20M $20.3M $22.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $50M --
Long-Term Debt Repaid -$2.2M -$2.2M -$11K -$131.2M --
Repurchase of Common Stock $20M $29.8M $24M -- --
Other Financing Activities -$1.5M -$41K -$97K -$370K --
Cash From Financing -$41.1M -$52.5M -$43.7M -$101.6M -$48.6M
 
Beginning Cash (CF) $158.8M $165.6M $105.7M $85.1M $107M
Foreign Exchange Rate Adjustment -$311K -$154K -$570K -$883K $310K
Additions / Reductions $13.8M $53.5M $18.9M $2.5M $180K
Ending Cash (CF) $172.3M $218.9M $124.1M $86.7M $107.5M
 
Levered Free Cash Flow $55.2M $106.4M $63.2M $88.3M $97.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $181.4M $19.5M $8.7M $81.2M $84.5M
Depreciation & Amoritzation $136.2M $150M $128.5M $127.5M $126.3M
Stock-Based Compensation $111.6M $162M $183.5M $43M $43.6M
Change in Accounts Receivable -$39.5M -$9.2M -$15.6M -$38.7M -$48.7M
Change in Inventories -$1.2B -$1.1B -$1.2B -$1.3B -$1.4B
Cash From Operations $266.5M $478.2M $276.3M $147M $202M
 
Capital Expenditures $57.9M $66M $48.1M $61.4M $61.4M
Cash Acquisitions $1.3B $761K $259K -- $279.5M
Cash From Investing -$1.3B -$66.7M -$48.3M -$42.1M -$389.1M
 
Dividends Paid (Ex Special Dividend) $69M $78.7M $83.1M $80.7M $86M
Special Dividend Paid
Long-Term Debt Issued $1.5B -- -- $285M --
Long-Term Debt Repaid -$367.4M -$298.8M -$136.4M -$295.9M --
Repurchase of Common Stock $20M $399.9M $69.3M $26M --
Other Financing Activities -$68.5M -$9.5M -$2.7M -$8.8M --
Cash From Financing $981M -$404.4M -$289.9M -$124.2M $208.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$68.6M $6.8M -$59.9M -$20.7M $22M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $208.6M $412.2M $228.2M $85.6M $140.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $125.1M $9.7M $6.1M $92.5M $53.5M
Depreciation & Amoritzation $122.6M $102.8M $97.4M $91.5M $99.4M
Stock-Based Compensation $108.2M $122.6M $146.7M $27.6M $35.1M
Change in Accounts Receivable -$21.3M -$5M -$10.4M -$24.1M -$10.5M
Change in Inventories -$900.9M -$704.2M -$824.2M -$886.8M -$1B
Cash From Operations $326.2M $412.1M $219.9M $166.7M $264M
 
Capital Expenditures $45.9M $49.4M $36.2M $44.2M $49.3M
Cash Acquisitions $1.3B $775K $39K -- $278M
Cash From Investing -$1.3B -$50.2M -$36.2M -$27.3M -$374.9M
 
Dividends Paid (Ex Special Dividend) $53.2M $60.4M $64.4M $62M $65.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $90M -- $215M $549M
Long-Term Debt Repaid -$366.9M -$296.6M -$134.2M -$291.6M -$294.4M
Repurchase of Common Stock $20M $29.8M $24M -- --
Other Financing Activities -$68.5M -$9.5M -$2.6M -$8.6M -$6.7M
Cash From Financing $992.8M -$304.5M -$223.8M -$145.9M $156M
 
Beginning Cash (CF) $426.9M $373.5M $364.2M $252.4M $321.2M
Foreign Exchange Rate Adjustment -$159K -$86K $1.6M -$2.1M $1.1M
Additions / Reductions -$619K $57.3M -$38.4M -$8.7M $46.2M
Ending Cash (CF) $426.1M $430.7M $327.4M $241.6M $368.4M
 
Levered Free Cash Flow $280.3M $362.6M $183.8M $122.5M $214.7M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

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

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock