Financhill
Sell
41

OC Quote, Financials, Valuation and Earnings

Last price:
$112.97
Seasonality move :
-0.7%
Day range:
$111.51 - $113.55
52-week range:
$97.53 - $192.96
Dividend yield:
2.44%
P/E ratio:
27.67x
P/S ratio:
0.89x
P/B ratio:
2.11x
Volume:
1M
Avg. volume:
1.7M
1-year change:
-33.79%
Market cap:
$9.3B
Revenue:
$11B
EPS (TTM):
-$5.78
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.1B $8.5B $9.8B $9.7B $11B
Revenue Growth (YoY) -1.47% 20.45% 14.86% -0.86% 13.41%
 
Cost of Revenues $5.4B $6.3B $7.1B $6.8B $7.7B
Gross Profit $1.6B $2.2B $2.7B $2.8B $3.3B
Gross Profit Margin 23.26% 26.08% 27.76% 29.32% 30%
 
R&D Expenses $82M $91M $106M $123M $144M
Selling, General & Admin $664M $757M $803M $831M $1B
Other Inc / (Exp) -$930M $1M $139M $44M -$573M
Operating Expenses $746M $846M $902M $952M $1.2B
Operating Income $895M $1.4B $1.8B $1.9B $2.1B
 
Net Interest Expenses $140M $131M $110M $76M $211M
EBT. Incl. Unusual Items -$256M $1.3B $1.6B $1.6B $916M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $129M $319M $373M $401M $275M
Net Income to Company -$385M $995M $1.2B $1.2B $647M
 
Minority Interest in Earnings -$2M -- -- -$3M --
Net Income to Common Excl Extra Items -$385M $995M $1.2B $1.2B $647M
 
Basic EPS (Cont. Ops) -$3.55 $9.61 $12.85 $13.27 $7.45
Diluted EPS (Cont. Ops) -$3.55 $9.54 $12.70 $13.11 $7.37
Weighted Average Basic Share $108.6M $103.5M $96.6M $90.1M $86.9M
Weighted Average Diluted Share $108.6M $104.3M $97.7M $91M $87.8M
 
EBITDA $1.4B $1.8B $2.3B $2.4B $2.7B
EBIT $895M $1.4B $1.8B $1.9B $2.1B
 
Revenue (Reported) $7.1B $8.5B $9.8B $9.7B $11B
Operating Income (Reported) $895M $1.4B $1.8B $1.9B $2.1B
Operating Income (Adjusted) $895M $1.4B $1.8B $1.9B $2.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.2B $2.5B $2.5B $2.8B $2.7B
Revenue Growth (YoY) 16.23% 14.28% -1.98% 11.46% -2.86%
 
Cost of Revenues $1.6B $1.8B $1.7B $1.9B $1.9B
Gross Profit $598M $682M $767M $855M $779M
Gross Profit Margin 27.02% 26.97% 30.94% 30.95% 29.02%
 
R&D Expenses $21M $26M $29M $32M $39M
Selling, General & Admin $186M $201M $201M $279M $240M
Other Inc / (Exp) -$7M $132M $1M -- --
Operating Expenses $207M $225M $230M $290M $279M
Operating Income $391M $457M $537M $565M $500M
 
Net Interest Expenses $32M $28M $17M $69M $65M
EBT. Incl. Unusual Items $354M $582M $446M $403M -$393M
Earnings of Discontinued Ops. -- -- -- $34M $1M
Income Tax Expense $94M $114M $110M $118M $102M
Net Income to Company $259M $469M $337M $321M -$494M
 
Minority Interest in Earnings -$1M -$1M -- -- --
Net Income to Common Excl Extra Items $259M $469M $337M $287M -$495M
 
Basic EPS (Cont. Ops) $2.52 $4.88 $3.74 $3.69 -$5.92
Diluted EPS (Cont. Ops) $2.50 $4.84 $3.71 $3.69 -$5.92
Weighted Average Basic Share $103.1M $96.3M $90M $87M $83.4M
Weighted Average Diluted Share $103.9M $97.1M $90.9M $87M $83.4M
 
EBITDA $520M $587M $697M $726M $682M
EBIT $391M $457M $537M $565M $500M
 
Revenue (Reported) $2.2B $2.5B $2.5B $2.8B $2.7B
Operating Income (Reported) $391M $457M $537M $565M $500M
Operating Income (Adjusted) $391M $457M $537M $565M $500M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.3B $9.6B $9.7B $9.6B $10.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.1B $7B $6.9B $6.6B $7.6B
Gross Profit $2.2B $2.6B $2.8B $3B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $86M $101M $118M $129M $154M
Selling, General & Admin $719M $795M $829M $959M $1.1B
Other Inc / (Exp) $2M $138M $193M -$145M --
Operating Expenses $805M $886M $944M $1B $1.2B
Operating Income $1.4B $1.7B $1.8B $2B $2B
 
Net Interest Expenses $137M $113M $89M $162M $251M
EBT. Incl. Unusual Items $1.3B $1.8B $1.6B $1.3B $89M
Earnings of Discontinued Ops. -- -- -- $84M -$318M
Income Tax Expense $260M $409M $394M $342M $257M
Net Income to Company $997M $1.3B $1.2B $1B -$483M
 
Minority Interest in Earnings -$3M $3M -$4M -$1M -$1M
Net Income to Common Excl Extra Items $997M $1.3B $1.2B $951M -$165M
 
Basic EPS (Cont. Ops) $9.51 $13.70 $13.08 $11.86 -$5.76
Diluted EPS (Cont. Ops) $9.43 $13.59 $12.97 $11.79 -$5.78
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.9B $2.2B $2.4B $2.5B $2.6B
EBIT $1.4B $1.7B $1.8B $2B $2B
 
Revenue (Reported) $8.3B $9.6B $9.7B $9.6B $10.8B
Operating Income (Reported) $1.4B $1.7B $1.8B $2B $2B
Operating Income (Adjusted) $1.4B $1.7B $1.8B $2B $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.4B $7.5B $7.4B $7.3B $8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.7B $5.5B $5.2B $5B $5.6B
Gross Profit $1.7B $2B $2.2B $2.3B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $63M $73M $85M $91M $111M
Selling, General & Admin $548M $586M $612M $740M $764M
Other Inc / (Exp) -$1M $136M $190M $1M -$24M
Operating Expenses $611M $651M $696M $767M $874M
Operating Income $1B $1.4B $1.5B $1.5B $1.5B
 
Net Interest Expenses $101M $83M $62M $148M $192M
EBT. Incl. Unusual Items $1B $1.5B $1.4B $1.1B $392M
Earnings of Discontinued Ops. -- -- -- $84M -$318M
Income Tax Expense $250M $340M $361M $302M $300M
Net Income to Company $767M $1.1B $1.1B $905M -$225M
 
Minority Interest in Earnings -$1M $2M -$2M -- -$1M
Net Income to Common Excl Extra Items $767M $1.1B $1.1B $821M $93M
 
Basic EPS (Cont. Ops) $7.36 $11.45 $11.75 $10.38 -$2.74
Diluted EPS (Cont. Ops) $7.31 $11.36 $11.65 $10.33 -$2.76
Weighted Average Basic Share $313.1M $293.4M $271.8M $261.5M $254.2M
Weighted Average Diluted Share $315.4M $295.7M $274.1M $262.9M $254.7M
 
EBITDA $1.4B $1.8B $1.9B $2B $2B
EBIT $1B $1.4B $1.5B $1.5B $1.5B
 
Revenue (Reported) $6.4B $7.5B $7.4B $7.3B $8B
Operating Income (Reported) $1B $1.4B $1.5B $1.5B $1.5B
Operating Income (Adjusted) $1B $1.4B $1.5B $1.5B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $724M $966M $1.1B $1.6B $369M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $919M $939M $961M $987M $1.2B
Inventory $855M $1.1B $1.3B $1.2B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $115M $121M $117M $117M $186M
Total Current Assets $2.6B $3.1B $3.6B $3.9B $3.4B
 
Property Plant And Equipment $4B $4B $3.9B $4.1B $4.6B
Long-Term Investments $55M $46M $27M -- --
Goodwill $989M $990M $1.4B $1.4B $2.8B
Other Intangibles $1.7B $1.6B $1.6B $1.5B $2.7B
Other Long-Term Assets $228M $249M $262M $313M $534M
Total Assets $9.5B $10B $10.8B $11.2B $14.1B
 
Accounts Payable $875M $1.1B $1.3B $1.2B $1.4B
Accrued Expenses $197M $232M $233M $224M $255M
Current Portion Of Long-Term Debt -- -- $28M $431M $38M
Current Portion Of Capital Lease Obligations $55M $49M $52M $62M $87M
Other Current Liabilities $252M $251M $338M $300M $385M
Total Current Liabilities $1.4B $1.7B $2.1B $2.3B $2.3B
 
Long-Term Debt $3.2B $3.1B $3.1B $2.8B $5.5B
Capital Leases -- -- -- -- --
Total Liabilities $5.5B $5.7B $6.1B $6B $9B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$588M -$581M -$681M -$503M -$691M
Common Equity $3.9B $4.3B $4.6B $5.2B $5.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $40M $39M $46M $44M $43M
Total Equity $3.9B $4.3B $4.6B $5.2B $5.1B
 
Total Liabilities and Equity $9.5B $10B $10.8B $11.2B $14.1B
Cash and Short Terms $724M $966M $1.1B $1.6B $369M
Total Debt $3.2B $3.1B $3.2B $3.2B $5.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $927M $758M $1.3B $519M $294M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.3B $1.3B $1.6B $1.4B
Inventory $949M $1.3B $1.2B $1.6B $1.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $133M $190M $94M $191M --
Total Current Assets $3.1B $3.6B $3.9B $3.9B $3.7B
 
Property Plant And Equipment $3.9B $3.8B $3.9B $5.1B $4.4B
Long-Term Investments $12M -- -- -- --
Goodwill $995M $1.4B $1.4B $2.9B --
Other Intangibles $1.6B $1.7B $1.5B $2.8B --
Other Long-Term Assets $263M $251M $293M $455M --
Total Assets $10B $10.7B $11.1B $15.1B $13.5B
 
Accounts Payable -- $1.3B $1.2B $1.4B $1.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $400M --
Current Portion Of Capital Lease Obligations $52M $51M $60M $125M --
Other Current Liabilities $1.6B $643M $605M $756M --
Total Current Liabilities $1.7B $2B $1.8B $2.7B $2.7B
 
Long-Term Debt $3.1B $3.1B $3.2B $5.4B $5.1B
Capital Leases -- -- -- -- --
Total Liabilities $5.7B $6B $5.9B $9.4B $9.1B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$583M -$776M -$703M -$531M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $39M $46M $45M $50M $39M
Total Equity $4.2B $4.7B $5.2B $5.7B $4.4B
 
Total Liabilities and Equity $10B $10.7B $11.1B $15.1B $13.5B
Cash and Short Terms $927M $758M $1.3B $519M $294M
Total Debt $3.1B $3.1B $3.2B $5.9B $5.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$385M $995M $1.2B $1.2B $647M
Depreciation & Amoritzation $493M $502M $531M $533M $677M
Stock-Based Compensation $41M $50M $51M $51M $93M
Change in Accounts Receivable -$109M -$28M -$14M -$26M $6M
Change in Inventories $189M -$227M -$287M $148M -$43M
Cash From Operations $1.1B $1.5B $1.8B $1.7B $1.9B
 
Capital Expenditures $307M $416M $446M $526M $647M
Cash Acquisitions -- $42M $426M $6M $2.9B
Cash From Investing -$205M -$377M -$632M -$356M -$3.4B
 
Dividends Paid (Ex Special Dividend) $104M $108M $136M $188M $208M
Special Dividend Paid
Long-Term Debt Issued $1.2B -- -- -- $5.5B
Long-Term Debt Repaid -$1.1B -$216M -$30M -$33M -$4.4B
Repurchase of Common Stock $318M $570M $795M $657M $491M
Other Financing Activities -$14M $13M -$13M $1M -$5M
Cash From Financing -$358M -$881M -$965M -$877M $334M
 
Beginning Cash (CF) $724M $966M $1.1B $1.6B $369M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $545M $242M $141M $516M -$1.3B
Ending Cash (CF) $1.2B $1.2B $1.2B $2.2B -$972M
 
Levered Free Cash Flow $828M $1.1B $1.3B $1.2B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $259M $469M $337M $321M -$494M
Depreciation & Amoritzation $129M $130M $160M $185M $182M
Stock-Based Compensation $12M $13M $11M $21M $15M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $466M $461M $691M $699M $918M
 
Capital Expenditures $66M $94M $110M $141M $166M
Cash Acquisitions $42M $244M $6M -- --
Cash From Investing -$29M -$233M -$117M -$39M -$166M
 
Dividends Paid (Ex Special Dividend) $26M $33M $47M $52M $58M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1M -- -- $90M --
Long-Term Debt Repaid -$193M -$8M -$8M -$255M --
Repurchase of Common Stock $172M $206M $144M $203M $220M
Other Financing Activities -$6M $1M -$1M -- --
Cash From Financing -$396M -$246M -$200M -$420M -$671M
 
Beginning Cash (CF) $927M $758M $1.3B $519M $294M
Foreign Exchange Rate Adjustment -$9M -$41M -$19M $5M -$3M
Additions / Reductions $32M -$59M $355M $245M $78M
Ending Cash (CF) $950M $658M $1.7B $769M $369M
 
Levered Free Cash Flow $400M $367M $581M $558M $752M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $997M $1.3B $1.2B $1B -$483M
Depreciation & Amoritzation $511M $532M $577M $570M $707M
Stock-Based Compensation $46M $52M $51M $87M $73M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.6B $1.4B $1.7B $1.9B $1.9B
 
Capital Expenditures $347M $479M $530M $586M $764M
Cash Acquisitions $42M $426M $6M $2.9B --
Cash From Investing -$343M -$717M -$269M -$3.3B -$713M
 
Dividends Paid (Ex Special Dividend) $107M $130M $175M $202M $228M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $5.3B --
Long-Term Debt Repaid -$192M -$51M -$26M -$3.9B --
Repurchase of Common Stock $657M $671M $678M $626M $686M
Other Financing Activities -$13M $13M -- -$4M --
Cash From Financing -$968M -$831M -$884M $609M -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $273M -$169M $574M -$813M -$168M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2B $941M $1.2B $1.3B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $767M $1.1B $1.1B $905M -$225M
Depreciation & Amoritzation $370M $400M $446M $483M $513M
Stock-Based Compensation $36M $38M $38M $74M $54M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.1B $1B $1.2B $1.2B
 
Capital Expenditures $243M $306M $390M $450M $567M
Cash Acquisitions $42M $426M $6M $2.9B --
Cash From Investing -$242M -$582M -$219M -$3.2B -$513M
 
Dividends Paid (Ex Special Dividend) $81M $103M $142M $156M $176M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1M -- -- $5.3B $749M
Long-Term Debt Repaid -$193M -$28M -$24M -$3.9B -$380M
Repurchase of Common Stock $435M $536M $419M $388M $583M
Other Financing Activities -$8M -$8M -- -$5M --
Cash From Financing -$716M -$666M -$585M $901M -$783M
 
Beginning Cash (CF) $2.4B $2.3B $3.1B $2.1B $940M
Foreign Exchange Rate Adjustment -$7M -$45M $8M -$28M $82M
Additions / Reductions $203M -$208M $225M -$1.1B -$18M
Ending Cash (CF) $2.6B $2.1B $3.3B $923M $1B
 
Levered Free Cash Flow $925M $779M $631M $766M $629M

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

GET BETTER TRADE IDEAS

Popular

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

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

Sell
14
SMX alert for Dec 30

SMX (Security Matters) Plc [SMX] is down 41.38% over the past day.

Buy
71
ZCSH alert for Dec 30

Grayscale Zcash Trust (ZEC) [ZCSH] is down 1.41% over the past day.

Buy
69
GDXU alert for Dec 30

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 5.21% over the past day.

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

Show me the best stock