Financhill
Buy
54

OHI Quote, Financials, Valuation and Earnings

Last price:
$37.84
Seasonality move :
-3.07%
Day range:
$37.46 - $38.30
52-week range:
$27.53 - $44.42
Dividend yield:
7.08%
P/E ratio:
27.82x
P/S ratio:
9.83x
P/B ratio:
2.43x
Volume:
8.7M
Avg. volume:
2.1M
1-year change:
22.98%
Market cap:
$10.2B
Revenue:
$949.7M
EPS (TTM):
$1.36
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $928.8M $892.4M $1.1B $878.2M $949.7M
Revenue Growth (YoY) 5.35% -3.92% 19.1% -17.37% 8.14%
 
Cost of Revenues $14.9M $12.3M $12.3M $15.5M $15M
Gross Profit $913.9M $880.1M $1.1B $862.7M $934.7M
Gross Profit Margin 98.39% 98.62% 98.85% 98.24% 98.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $57.9M $59.9M $64.6M $69.4M $81.5M
Other Inc / (Exp) -$1.8M -$66.5M $84.5M $277.1M $2.2M
Operating Expenses $359.6M $427.8M $484.4M $470.5M $445.7M
Operating Income $554.3M $452.3M $566.2M $392.3M $489M
 
Net Interest Expenses $208.7M $223.4M $234.6M $233.2M $235.5M
EBT. Incl. Unusual Items $343.8M $162.3M $416.1M $436.1M $255.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.8M $4.9M $3.8M $4.6M $6.3M
Net Income to Company $351.9M $163.5M $428.3M $438.8M $248.8M
 
Minority Interest in Earnings -$10.8M -$4.2M -$11.6M -$11.9M -$6.6M
Net Income to Common Excl Extra Items $341.1M $159.3M $416.7M $426.9M $242.2M
 
Basic EPS (Cont. Ops) $1.60 $0.70 $1.76 $1.81 $1.01
Diluted EPS (Cont. Ops) $1.58 $0.70 $1.75 $1.80 $1.00
Weighted Average Basic Share $213.4M $227.7M $236.9M $236.3M $240.5M
Weighted Average Diluted Share $222.1M $235.1M $244.3M $244.3M $250.5M
 
EBITDA $854.2M $715.6M $992.7M $1B $810.8M
EBIT $552.6M $385.7M $650.7M $669.4M $491.2M
 
Revenue (Reported) $928.8M $892.4M $1.1B $878.2M $949.7M
Operating Income (Reported) $554.3M $452.3M $566.2M $392.3M $489M
Operating Income (Adjusted) $552.6M $385.7M $650.7M $669.4M $491.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $119.2M $281.7M $239.4M $242M $276M
Revenue Growth (YoY) -48.89% 136.35% -15% 1.09% 14.05%
 
Cost of Revenues $2.1M $3.3M $4.2M $3.9M $3.6M
Gross Profit $117.1M $278.4M $235.3M $238.1M $272.5M
Gross Profit Margin 98.22% 98.84% 98.26% 98.39% 98.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.8M $15.4M $18.2M $20.3M $21.8M
Other Inc / (Exp) -$29.5M $49.8M $30.2M $21.5M -$16.5M
Operating Expenses $128M $127M $105.1M $103.8M $89.9M
Operating Income -$10.9M $151.4M $130.2M $134.3M $182.5M
 
Net Interest Expenses $54.3M $59M $58.2M $58.8M $54.7M
EBT. Incl. Unusual Items -$94.7M $142.3M $102.1M $97M $111.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $763K $976K $1.2M $1.8M $3.3M
Net Income to Company -$93.8M $142.8M $105.1M $93.9M $114.9M
 
Minority Interest in Earnings $2.5M -$3.9M -$2.8M -$2.5M -$3.2M
Net Income to Common Excl Extra Items -$91.3M $138.9M $102.3M $91.4M $111.8M
 
Basic EPS (Cont. Ops) -$0.40 $0.58 $0.44 $0.37 $0.43
Diluted EPS (Cont. Ops) -$0.40 $0.58 $0.43 $0.37 $0.42
Weighted Average Basic Share $227.5M $239.3M $234.8M $245M $262.7M
Weighted Average Diluted Share $233.7M $246.6M $243.3M $256M $275.6M
 
EBITDA $40.6M $287.3M $243.1M $236.6M $243.3M
EBIT -$40.4M $201.2M $160.4M $155.8M $166M
 
Revenue (Reported) $119.2M $281.7M $239.4M $242M $276M
Operating Income (Reported) -$10.9M $151.4M $130.2M $134.3M $182.5M
Operating Income (Adjusted) -$40.4M $201.2M $160.4M $155.8M $166M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $875.3M $1.1B $983.3M $855.3M $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.5M $11.9M $14.8M $15.8M $14.3M
Gross Profit $862.7M $1.1B $968.6M $839.5M $997.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $58.8M $61.9M $71.3M $79M $84M
Other Inc / (Exp) -$62.5M $50.2M $145.6M $119.6M -$3.4M
Operating Expenses $420.2M $433.7M $459.3M $482.7M $403.8M
Operating Income $442.5M $631.1M $509.3M $356.8M $593.2M
 
Net Interest Expenses $220.4M $235.1M $233M $234.6M $225.9M
EBT. Incl. Unusual Items $159.6M $446.3M $421.9M $241.8M $363.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.5M $5.2M $4.5M $3.1M $12M
Net Income to Company $161.6M $457.1M $426.4M $239M $357.9M
 
Minority Interest in Earnings -$4.1M -$12.3M -$11.7M -$6.2M -$9.9M
Net Income to Common Excl Extra Items $157.5M $444.8M $414.6M $232.8M $348M
 
Basic EPS (Cont. Ops) $0.71 $1.90 $1.75 $0.96 $1.39
Diluted EPS (Cont. Ops) $0.69 $1.90 $1.74 $0.96 $1.36
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $707.7M $1B $988.8M $804.1M $891.5M
EBIT $379.9M $681.3M $654.8M $476.4M $589.8M
 
Revenue (Reported) $875.3M $1.1B $983.3M $855.3M $1B
Operating Income (Reported) $442.5M $631.1M $509.3M $356.8M $593.2M
Operating Income (Adjusted) $379.9M $681.3M $654.8M $476.4M $589.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $628.6M $812.9M $733.4M $710.4M $772.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.4M $9M $11.5M $11.8M $11.1M
Gross Profit $619.1M $803.9M $721.9M $698.6M $761M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $44.7M $46.7M $53.4M $63M $65.4M
Other Inc / (Exp) -$30.4M $86.4M $147.4M -$10.1M -$15.7M
Operating Expenses $325.6M $331.5M $306.4M $318.6M $276.7M
Operating Income $293.6M $472.4M $415.5M $380M $484.2M
 
Net Interest Expenses $164.7M $176.4M $174.8M $176.1M $166.5M
EBT. Incl. Unusual Items $98.4M $382.4M $388.1M $193.8M $302.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.6M $2.9M $3.5M $2.1M $7.9M
Net Income to Company $100.5M $394.1M $392.1M $192.3M $301.3M
 
Minority Interest in Earnings -$2.5M -$10.6M -$10.8M -$5.1M -$8.4M
Net Income to Common Excl Extra Items $97.9M $383.4M $381.3M $187.2M $293M
 
Basic EPS (Cont. Ops) $0.44 $1.63 $1.61 $0.77 $1.16
Diluted EPS (Cont. Ops) $0.42 $1.63 $1.60 $0.77 $1.14
Weighted Average Basic Share $682.2M $708.1M $710.5M $716.2M $758.2M
Weighted Average Diluted Share $702.7M $730.4M $734.2M $745.2M $794.4M
 
EBITDA $510.5M $815.5M $811.6M $613.9M $694.6M
EBIT $263.2M $558.7M $562.9M $369.9M $468.6M
 
Revenue (Reported) $628.6M $812.9M $733.4M $710.4M $772.1M
Operating Income (Reported) $293.6M $472.4M $415.5M $380M $484.2M
Operating Income (Adjusted) $263.2M $558.7M $562.9M $369.9M $468.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $24.1M $163.5M $20.5M $297.1M $442.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $395.3M $232.9M $253.5M $180.3M $223.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $1.4B $1.8B $1.8B $2.3B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $619.1M $668.1M $194.7M $178.9M $188.4M
Goodwill $644.4M $651.7M $651.4M $643.2M $643.9M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $102.5M $82.2M $138.8M $273M $147.7M
Total Assets $9.8B $9.5B $9.6B $9.4B $9.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $312M $280.8M $276.7M $315M $287.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $437M $382M $276.7M $334.3M $308.2M
 
Long-Term Debt $5B $5.1B $5.3B $5.3B $5B
Capital Leases -- -- -- -- --
Total Liabilities $5.5B $5.5B $5.5B $5.6B $5.4B
 
Common Stock $22.7M $23.1M $23.9M $23.4M $24.5M
Other Common Equity Adj -$39.9M -$12.8M -$2.2M $20.3M $29.3M
Common Equity $4.1B $3.8B $3.9B $3.6B $3.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $201.2M $194.7M $201.4M $193.9M $187.7M
Total Equity $4.3B $4B $4.1B $3.8B $3.8B
 
Total Liabilities and Equity $9.8B $9.5B $9.6B $9.4B $9.1B
Cash and Short Terms $24.1M $163.5M $20.5M $297.1M $442.8M
Total Debt $5.1B $5.2B $5.3B $5.3B $5.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $36M $102.7M $134.9M $554.7M $342.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $10.8M $165.8M $183.2M $199.7M $250M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $1.3B $1.3B $2.2B $2.4B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $660.7M $627.8M $784.7M $187.5M $92.6M
Goodwill $644.1M $651.4M $648.9M $643.3M $644.6M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $71.3M $140.8M $293.8M $191.9M $186.5M
Total Assets $9.4B $9.8B $9.5B $9.4B $9.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $277.6M $260.6M $295.5M $276.7M $313.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $448.3M $260.6M $313.3M $296.2M $313.4M
 
Long-Term Debt $5B $5.3B $5.3B $5.3B $4.9B
Capital Leases -- -- -- -- --
Total Liabilities $5.5B $5.5B $5.6B $5.6B $5.2B
 
Common Stock $22.7M $23.9M $23.4M $24.5M $26.8M
Other Common Equity Adj -$49.1M $1.5M $6.2M $28.1M $62.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $193.9M $201.5M $197.4M $188.3M $192.4M
Total Equity $3.9B $4.2B $3.9B $3.9B $4.4B
 
Total Liabilities and Equity $9.4B $9.8B $9.5B $9.4B $9.6B
Cash and Short Terms $36M $102.7M $134.9M $554.7M $342.4M
Total Debt $5.2B $5.3B $5.3B $5.3B $4.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $351.9M $163.5M $428.3M $438.8M $248.8M
Depreciation & Amoritzation $301.7M $329.9M $342M $332.4M $319.7M
Stock-Based Compensation $15.4M $18.8M $21.4M $27.3M $35.1M
Change in Accounts Receivable -$52.5M -$23.3M -$23.2M $3M -$3.7M
Change in Inventories -- -- -- -- --
Cash From Operations $553.7M $708.3M $722.1M $625.7M $617.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$163.6M -$10M -$16.2M -$113K -$12.4M
Cash From Investing -$379M -$89.1M -$524.2M $442.9M -$770K
 
Dividends Paid (Ex Special Dividend) -$564.1M -$612.3M -$637.6M -$632.9M -$643.9M
Special Dividend Paid
Long-Term Debt Issued $2B $1.9B $2.3B $597.4M $507.1M
Long-Term Debt Repaid -$2.1B -$1.8B -$2.2B -$589.3M -$735M
Repurchase of Common Stock -- -- -- -$142.3M --
Other Financing Activities -$25.9M -$39.2M -$74.3M -$30.5M $62.1M
Cash From Financing -$154M -$485.5M -$341.1M -$789.4M -$473.3M
 
Beginning Cash (CF) $11.7M $33.4M $167.6M $24.4M $300.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.8M $133.7M -$143.2M $279.1M $143.7M
Ending Cash (CF) $33.4M $167.6M $24.4M $300.6M $444.7M
 
Levered Free Cash Flow $553.7M $708.3M $722.1M $625.7M $617.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$93.8M $142.8M $105.1M $93.9M $114.9M
Depreciation & Amoritzation $81.1M $86.1M $82.7M $80.8M $77.2M
Stock-Based Compensation $5.1M $5.7M $6.8M $8.8M $9.1M
Change in Accounts Receivable -$10.8M -$18.4M $411K -$673K $23K
Change in Inventories -- -- -- -- --
Cash From Operations $181.5M $187.3M $166.8M $171M $184.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$204K -- -- -$4M -$80K
Cash From Investing $40.8M -$65M -$4.7M $72.6M -$133.5M
 
Dividends Paid (Ex Special Dividend) -$152.6M -$160.5M -$157.3M -$164.5M -$173.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $177M $130M $82.2M $427.1M $179.3M
Long-Term Debt Repaid -$241.6M -$131.9M -$112.5M -$421.2M -$252.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.8M -$6M -$5.5M -$9.3M -$11.3M
Cash From Financing -$223.5M -$120.7M -$190.7M -$41.8M $268.1M
 
Beginning Cash (CF) $41.6M $104.6M $168.5M $356.5M $39.1M
Foreign Exchange Rate Adjustment -$221K -$133K -$1.7M -$353K $1.6M
Additions / Reductions -$1.2M $1.6M -$28.6M $201.8M $319.6M
Ending Cash (CF) $40.1M $106M $138.2M $557.9M $360.3M
 
Levered Free Cash Flow $181.5M $187.3M $166.8M $171M $184.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $161.6M $457.1M $426.4M $239M $357.9M
Depreciation & Amoritzation $327.8M $339.4M $333.9M $327.7M $301.7M
Stock-Based Compensation $18.2M $21.4M $25M $33.1M $36.3M
Change in Accounts Receivable -$27.3M -$57.2M $22.8M $435K -$948K
Change in Inventories -- -- -- -- --
Cash From Operations $658.9M $763M $628.6M $606.4M $685.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$84.1M -$15.8M -$8.3M -$12.2M -$570K
Cash From Investing -$506.5M -$485.2M $200.4M $58.3M -$278.1M
 
Dividends Paid (Ex Special Dividend) -$606.6M -$629.6M -$636.1M -$636.6M -$668.6M
Special Dividend Paid
Long-Term Debt Issued $1.6B $3.1B $652.4M -- --
Long-Term Debt Repaid -$1.4B -$3B -$644.3M -$509.1M -$1.4B
Repurchase of Common Stock -- -- -$142.3M -- --
Other Financing Activities -$114.1M -$90.9M -$30.7M $63.2M -$35.5M
Cash From Financing -$155.2M -$213M -$793.6M -$245.5M -$606.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.8M $64.7M $35.4M $419.3M -$199.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $658.9M $763M $628.6M $606.4M $685.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $100.5M $394.1M $392.1M $192.3M $301.3M
Depreciation & Amoritzation $247.3M $256.7M $248.7M $244M $226M
Stock-Based Compensation $14.4M $16.9M $20.5M $26.3M $27.5M
Change in Accounts Receivable -$10.8M -$44.7M $1.3M -$1.3M $1.4M
Change in Inventories -- -- -- -- --
Cash From Operations $510.9M $565.6M $472M $452.8M $520.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$2.2M -$8M -$113K -$12.2M -$398K
Cash From Investing -$56M -$452.2M $272.4M -$112.1M -$389.4M
 
Dividends Paid (Ex Special Dividend) -$459.7M -$477.1M -$475.6M -$479.3M -$504M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $939.5M $2.2B $597.4M $507.1M $657.8M
Long-Term Debt Repaid -$911.3M -$2.1B -$587.4M -$507.3M -$1.1B
Repurchase of Common Stock -- -- -$142.3M -- --
Other Financing Activities -$17.3M -$69M -$25.5M $68.2M -$29.3M
Cash From Financing -$447.5M -$175M -$627.5M -$83.5M -$217.1M
 
Beginning Cash (CF) $427M $328M $687.7M $905.7M $846.9M
Foreign Exchange Rate Adjustment -$662K -$29K -$3.2M $132K $1.6M
Additions / Reductions $7.4M -$61.5M $117M $257.1M -$86.1M
Ending Cash (CF) $433.7M $266.5M $801.4M $1.2B $762.5M
 
Levered Free Cash Flow $510.9M $565.6M $472M $452.8M $520.5M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock