Financhill
Buy
53

EPR Quote, Financials, Valuation and Earnings

Last price:
$47.23
Seasonality move :
5.39%
Day range:
$44.82 - $47.25
52-week range:
$39.66 - $54.25
Dividend yield:
7.26%
P/E ratio:
29.52x
P/S ratio:
5.60x
P/B ratio:
1.55x
Volume:
1M
Avg. volume:
957.3K
1-year change:
15.25%
Market cap:
$3.6B
Revenue:
$641M
EPS (TTM):
$1.60
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $405.5M $512.9M $610.6M $659.7M $641M
Revenue Growth (YoY) -35.23% 26.47% 19.07% 8.04% -2.84%
 
Cost of Revenues $58.6M $56.7M $56M $57.5M $59.1M
Gross Profit $346.9M $456.1M $554.7M $602.2M $581.9M
Gross Profit Margin 85.55% 88.94% 90.83% 91.29% 90.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42.6M $44.4M $51.6M $56.4M $50.1M
Other Inc / (Exp) -$51.6M $6.7M -$33.6M -$78.4M -$75.3M
Operating Expenses $251M $189.1M $212.5M $224.2M $227.9M
Operating Income $96M $267M $342.2M $378.1M $354M
 
Net Interest Expenses $159.3M $173.5M $131.2M $124.9M $131.1M
EBT. Incl. Unusual Items -$115M $100.2M $177.5M $174.8M $147.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.8M $1.6M $1.2M $1.7M $1.4M
Net Income to Company -$131.7M $98.6M $176.2M $173M $146.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$131.7M $98.6M $176.2M $173M $146.1M
 
Basic EPS (Cont. Ops) -$2.05 $1.00 $2.03 $1.98 $1.61
Diluted EPS (Cont. Ops) -$2.05 $1.00 $2.03 $1.97 $1.60
Weighted Average Basic Share $76M $74.8M $75M $75.3M $75.6M
Weighted Average Diluted Share $76M $74.8M $75M $75.7M $76M
 
EBITDA $209.3M $404.6M $465.6M $464.9M $437.7M
EBIT $38.9M $240.8M $301.9M $296.9M $272M
 
Revenue (Reported) $405.5M $512.9M $610.6M $659.7M $641M
Operating Income (Reported) $96M $267M $342.2M $378.1M $354M
Operating Income (Adjusted) $38.9M $240.8M $301.9M $296.9M $272M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $92.4M $145.9M $161.9M $159.9M $164M
Revenue Growth (YoY) -42.92% 57.82% 11.01% -1.26% 2.58%
 
Cost of Revenues $16.4M $12.9M $13.7M $14.8M $15.2M
Gross Profit $76M $133M $148.2M $145.2M $148.8M
Gross Profit Margin 82.25% 91.14% 91.51% 90.77% 90.74%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.1M $10.5M $13.1M $13.8M $12.2M
Other Inc / (Exp) $22M $14.3M -$27.2M -$11.4M -$59.8M
Operating Expenses $74M $47.8M $46.7M $57.2M $63.3M
Operating Income $2.1M $85.2M $101.5M $87.9M $85.5M
 
Net Interest Expenses $43.7M $54.5M $31.9M $30.3M $33.5M
EBT. Incl. Unusual Items -$19.6M $45M $42.4M $46.2M -$7.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $402K $397K $86K $667K $653K
Net Income to Company -$20M $44.6M $42.3M $45.5M -$8.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20M $44.6M $42.3M $45.5M -$8.4M
 
Basic EPS (Cont. Ops) -$0.35 $0.51 $0.48 $0.52 -$0.19
Diluted EPS (Cont. Ops) -$0.35 $0.51 $0.48 $0.52 -$0.19
Weighted Average Basic Share $74.6M $74.8M $75M $75.3M $75.7M
Weighted Average Diluted Share $74.6M $74.8M $75M $75.9M $76.2M
 
EBITDA $61.5M $111.7M $108.9M $114.4M $60.4M
EBIT $19.5M $71.4M $67.6M $73.8M $19.4M
 
Revenue (Reported) $92.4M $145.9M $161.9M $159.9M $164M
Operating Income (Reported) $2.1M $85.2M $101.5M $87.9M $85.5M
Operating Income (Adjusted) $19.5M $71.4M $67.6M $73.8M $19.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $405.5M $512.9M $610.6M $659.7M $641M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $58.6M $56.7M $56M $57.5M $59.1M
Gross Profit $346.9M $456.1M $554.7M $602.2M $581.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42.6M $44.4M $51.6M $56.4M $50.1M
Other Inc / (Exp) -$51.6M $6.7M -$33.6M -$78.4M -$75.3M
Operating Expenses $251M $189.1M $212.5M $224.2M $227.9M
Operating Income $96M $267M $342.2M $378.1M $354M
 
Net Interest Expenses $159.3M $173.5M $131.2M $124.9M $131.1M
EBT. Incl. Unusual Items -$115M $100.2M $177.5M $174.8M $147.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.8M $1.6M $1.2M $1.7M $1.4M
Net Income to Company -$131.7M $98.6M $176.2M $173M $146.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$131.7M $98.6M $176.2M $173M $146.1M
 
Basic EPS (Cont. Ops) -$2.08 $0.99 $2.03 $1.98 $1.62
Diluted EPS (Cont. Ops) -$2.08 $0.99 $2.02 $1.97 $1.60
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $209.3M $404.6M $465.6M $464.9M $437.7M
EBIT $38.9M $240.8M $301.9M $296.9M $272M
 
Revenue (Reported) $405.5M $512.9M $610.6M $659.7M $641M
Operating Income (Reported) $96M $267M $342.2M $378.1M $354M
Operating Income (Adjusted) $38.9M $240.8M $301.9M $296.9M $272M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $512.9M $610.6M $659.7M $641M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $56.7M $56M $57.5M $59.1M --
Gross Profit $456.1M $554.7M $602.2M $581.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $44.4M $51.6M $56.4M $50.1M --
Other Inc / (Exp) $6.7M -$33.6M -$78.4M -$75.3M --
Operating Expenses $189.1M $212.5M $224.2M $227.9M --
Operating Income $267M $342.2M $378.1M $354M --
 
Net Interest Expenses $173.5M $131.2M $124.9M $131.1M --
EBT. Incl. Unusual Items $100.2M $177.5M $174.8M $147.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $1.2M $1.7M $1.4M --
Net Income to Company $98.6M $176.2M $173M $146.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $98.6M $176.2M $173M $146.1M --
 
Basic EPS (Cont. Ops) $0.99 $2.03 $1.98 $1.62 --
Diluted EPS (Cont. Ops) $0.99 $2.02 $1.97 $1.60 --
Weighted Average Basic Share $299M $299.9M $301M $302.5M --
Weighted Average Diluted Share $299.2M $300.5M $302.7M $304M --
 
EBITDA $404.6M $465.6M $464.9M $437.7M --
EBIT $240.8M $301.9M $296.9M $272M --
 
Revenue (Reported) $512.9M $610.6M $659.7M $641M --
Operating Income (Reported) $267M $342.2M $378.1M $354M --
Operating Income (Adjusted) $240.8M $301.9M $296.9M $272M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1B $288.8M $107.9M $78.1M $22.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $115.7M $78.1M $53.6M $63.7M $84.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $21.3M $24.9M $33.6M $22.7M $39.5M
Total Current Assets $1.5B $770.3M $657.8M $741M $828.9M
 
Property Plant And Equipment $163.8M $180.8M $201M $186.6M $173.4M
Long-Term Investments $28.2M $36.7M $53M $49.8M $14M
Goodwill -- -- -- -- --
Other Intangibles $41.6M $37.8M -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $6.7B $5.8B $5.8B $5.7B $5.6B
 
Accounts Payable $105.4M $73.5M $80.1M $94.9M $108M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $176.9M $160M $171.5M $203.7M $220.4M
 
Long-Term Debt $3.7B $2.8B $2.8B $2.8B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $4.1B $3.2B $3.2B $3.2B $3.3B
 
Common Stock $967K $970K $973K $977K $984K
Other Common Equity Adj $216K $10M $1.9M $3.3M -$3.8M
Common Equity $2.6B $2.6B $2.5B $2.5B $2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.6B $2.6B $2.5B $2.5B $2.3B
 
Total Liabilities and Equity $6.7B $5.8B $5.8B $5.7B $5.6B
Cash and Short Terms $1B $288.8M $107.9M $78.1M $22.1M
Total Debt $3.7B $2.8B $2.8B $2.8B $2.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1B $288.8M $107.9M $78.1M $22.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $115.7M $78.1M $53.6M $63.7M $84.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $21.3M $24.9M $33.6M $22.7M $39.5M
Total Current Assets $1.5B $770.3M $657.8M $741M $828.9M
 
Property Plant And Equipment $163.8M $180.8M $201M $186.6M $173.4M
Long-Term Investments $28.2M $36.7M $53M $49.8M $14M
Goodwill -- -- -- -- --
Other Intangibles $41.6M $37.8M -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $6.7B $5.8B $5.8B $5.7B $5.6B
 
Accounts Payable $105.4M $73.5M $80.1M $94.9M $108M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $176.9M $160M $171.5M $203.7M $220.4M
 
Long-Term Debt $3.7B $2.8B $2.8B $2.8B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $4.1B $3.2B $3.2B $3.2B $3.3B
 
Common Stock $967K $970K $973K $977K $984K
Other Common Equity Adj $216K $10M $1.9M $3.3M -$3.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.6B $2.6B $2.5B $2.5B $2.3B
 
Total Liabilities and Equity $6.7B $5.8B $5.8B $5.7B $5.6B
Cash and Short Terms $1B $288.8M $107.9M $78.1M $22.1M
Total Debt $3.7B $2.8B $2.8B $2.8B $2.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$131.7M $98.6M $176.2M $173M $146.1M
Depreciation & Amoritzation $169.9M $163.4M $163.3M $167.5M $165.4M
Stock-Based Compensation $15.1M $14.9M $16.7M $17.8M $15.7M
Change in Accounts Receivable -$55M $37.4M $25.5M -$11.3M -$24.2M
Change in Inventories -- -- -- -- --
Cash From Operations $65.3M $306.9M $441.7M $447.1M $393.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$1.7M -$13.6M -$26.1M -$4.9M -$1.3M
Cash From Investing $134M $1.9M -$351.6M -$201M -$176.4M
 
Dividends Paid (Ex Special Dividend) -$172.5M -$117.5M -$265.7M -$272.2M -$279.9M
Special Dividend Paid
Long-Term Debt Issued $750M $400M -- -- $244M
Long-Term Debt Repaid -$160M -$1.3B -- -- -$205.6M
Repurchase of Common Stock -$113.4M -$2.8M -$4.3M -$3.7M -$11.4M
Other Financing Activities -$8M -$38.1M -$328K -$369K -$9.5M
Cash From Financing $297.2M -$1B -$269.4M -$275.7M -$261.6M
 
Beginning Cash (CF) $531.4M $1B $289.9M $110.5M $81M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $496.4M -$737.9M -$179.3M -$29.6M -$44.8M
Ending Cash (CF) $1B $289.9M $110.5M $81M $35.7M
 
Levered Free Cash Flow $65.3M $306.9M $441.7M $447.1M $393.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$20M $44.6M $42.3M $45.5M -$8.4M
Depreciation & Amoritzation $41.9M $40.2M $41.2M $40.6M $40.9M
Stock-Based Compensation $4.7M $3.7M $4.1M $4.4M $3.6M
Change in Accounts Receivable -$7.7M $1.7M -$764K -$9.5M -$5.4M
Change in Inventories -- -- -- -- --
Cash From Operations $5.8M $70.5M $92M $77M $92.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -$6.4M -$600K -$1.1M
Cash From Investing $204.9M $41.3M -$79.9M -$104M -$30.7M
 
Dividends Paid (Ex Special Dividend) -$6M -$62.1M -$67.9M -$68.1M -$70.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $30M
Long-Term Debt Repaid -$160M -$275M -- -- -$24M
Repurchase of Common Stock -$595K -- -$7K -- --
Other Financing Activities -$4.2M -$34.5M -- -- --
Cash From Financing -$170.7M $28.6M -$67.7M -$68M -$64.5M
 
Beginning Cash (CF) $987.8M $149.6M $166.1M $175.8M $38.3M
Foreign Exchange Rate Adjustment $252K -$109K -$23K $141K -$381K
Additions / Reductions $40M $140.4M -$55.6M -$95M -$2.2M
Ending Cash (CF) $1B $289.9M $110.5M $81M $35.7M
 
Levered Free Cash Flow $5.8M $70.5M $92M $77M $92.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$131.7M $98.6M $176.2M $173M $146.1M
Depreciation & Amoritzation $169.9M $163.4M $163.3M $167.5M $165.4M
Stock-Based Compensation $15.1M $14.9M $16.7M $17.8M $15.7M
Change in Accounts Receivable -$55M $37.4M $25.5M -$11.3M -$24.2M
Change in Inventories -- -- -- -- --
Cash From Operations $65.3M $306.9M $441.7M $447.1M $393.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$1.7M -$13.6M -$26.1M -$4.9M -$1.3M
Cash From Investing $134M $1.9M -$351.6M -$201M -$176.4M
 
Dividends Paid (Ex Special Dividend) -$172.5M -$117.5M -$265.7M -$272.2M -$279.9M
Special Dividend Paid
Long-Term Debt Issued $750M -- -- -- --
Long-Term Debt Repaid -$160M -$1.3B -- -- --
Repurchase of Common Stock -$113.4M -$2.8M -$4.3M -$3.7M -$11.4M
Other Financing Activities -$8M -- -$328K -$369K -$9.5M
Cash From Financing $297.2M -$1B -$269.4M -$275.7M -$261.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $496.4M -$737.9M -$179.3M -$29.6M -$44.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $65.3M $306.9M $441.7M $447.1M $393.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $98.6M $176.2M $173M $146.1M --
Depreciation & Amoritzation $163.4M $163.3M $167.5M $165.4M --
Stock-Based Compensation $14.9M $16.7M $17.8M $15.7M --
Change in Accounts Receivable $37.4M $25.5M -$11.3M -$24.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $306.9M $441.7M $447.1M $393.1M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$13.6M -$26.1M -$4.9M -$1.3M --
Cash From Investing $1.9M -$351.6M -$201M -$176.4M --
 
Dividends Paid (Ex Special Dividend) -$117.5M -$265.7M -$272.2M -$279.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $244M --
Long-Term Debt Repaid -$1.3B -- -- -$205.6M --
Repurchase of Common Stock -$2.8M -$4.3M -$3.7M -$11.4M --
Other Financing Activities -$38.1M -$328K -$369K -$9.5M --
Cash From Financing -$1B -$269.4M -$275.7M -$261.6M --
 
Beginning Cash (CF) $2.2B $952.3M $487.7M $218.4M --
Foreign Exchange Rate Adjustment -$218K -$129K $119K -$448K --
Additions / Reductions -$737.9M -$179.3M -$29.6M -$44.8M --
Ending Cash (CF) $1.5B $772.9M $458.2M $173.1M --
 
Levered Free Cash Flow $306.9M $441.7M $447.1M $393.1M --

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

GET BETTER TRADE IDEAS

Popular

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Is Bloom Energy Stock a Buy, Sell or Hold?
Is Bloom Energy Stock a Buy, Sell or Hold?

While already interesting as the world moves toward greener energy…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

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

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock