Financhill
Sell
48

OC Quote, Financials, Valuation and Earnings

Last price:
$113.77
Seasonality move :
-0.7%
Day range:
$111.22 - $115.11
52-week range:
$97.53 - $203.68
Dividend yield:
2.43%
P/E ratio:
27.67x
P/S ratio:
0.89x
P/B ratio:
2.12x
Volume:
1.2M
Avg. volume:
1.9M
1-year change:
-43.23%
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 $3.3B $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 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 8

SMX (Security Matters) Plc [SMX] is down 48.08% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 6.66% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 6.48% over the past day.

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

Show me the best stock