Financhill
Buy
61

OII Quote, Financials, Valuation and Earnings

Last price:
$18.98
Seasonality move :
5.01%
Day range:
$18.70 - $19.27
52-week range:
$15.46 - $30.98
Dividend yield:
0%
P/E ratio:
10.66x
P/S ratio:
0.71x
P/B ratio:
2.47x
Volume:
657.8K
Avg. volume:
1.1M
1-year change:
-18.78%
Market cap:
$1.9B
Revenue:
$2.7B
EPS (TTM):
$1.78
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.8B $1.9B $2.1B $2.4B $2.7B
Revenue Growth (YoY) -10.75% 2.26% 10.53% 17.36% 9.75%
 
Cost of Revenues $1.7B $1.6B $1.8B $2B $2.2B
Gross Profit $163.9M $264.1M $307.4M $399M $485.5M
Gross Profit Margin 8.97% 14.13% 14.88% 16.45% 18.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $195.7M $224.3M $196.5M $217.6M $239.2M
Other Inc / (Exp) -$426.3M -$9.2M $696K $825K $4.4M
Operating Expenses $195.7M $224.3M $196.5M $217.6M $239.2M
Operating Income -$31.8M $39.8M $110.9M $181.3M $246.3M
 
Net Interest Expenses $40.8M $36.3M $32.5M $21.1M $25.8M
EBT. Incl. Unusual Items -$498.9M -$5.7M $79.1M $161.1M $224.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.1M $43.6M $53.1M $63.7M $77.4M
Net Income to Company -$496.8M -$49.3M $25.9M $97.4M $147.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$496.8M -$49.3M $25.9M $97.4M $147.5M
 
Basic EPS (Cont. Ops) -$5.01 -$0.49 $0.26 $0.97 $1.46
Diluted EPS (Cont. Ops) -$5.01 -$0.49 $0.26 $0.95 $1.44
Weighted Average Basic Share $99.2M $99.7M $100.2M $100.7M $101.2M
Weighted Average Diluted Share $99.2M $99.7M $101.4M $102.2M $102.4M
 
EBITDA $73.9M $172.8M $238.2M $302.5M $366.3M
EBIT -$455M $33.1M $117.3M $197.6M $262.8M
 
Revenue (Reported) $1.8B $1.9B $2.1B $2.4B $2.7B
Operating Income (Reported) -$31.8M $39.8M $110.9M $181.3M $246.3M
Operating Income (Adjusted) -$455M $33.1M $117.3M $197.6M $262.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $437.6M $446.2M $537M $599.1M $674.5M
Revenue Growth (YoY) -18.47% 1.97% 20.36% 11.57% 12.59%
 
Cost of Revenues $380.9M $400.7M $459.4M $506.7M $539.5M
Gross Profit $56.7M $45.5M $77.6M $92.4M $135M
Gross Profit Margin 12.95% 10.19% 14.45% 15.42% 20.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42.9M $46.5M $50.8M $55.7M $61.5M
Other Inc / (Exp) -$919K $738K $717K $1.6M $1.3M
Operating Expenses $42.9M $46.5M $50.8M $55.7M $61.5M
Operating Income $13.8M -$1M $26.8M $36.7M $73.5M
 
Net Interest Expenses $9.9M $8.6M $4.8M $6.2M $5.4M
EBT. Incl. Unusual Items $3M -$8.9M $22.7M $32.2M $69.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.3M $10.3M $18.6M $17M $19M
Net Income to Company -$9.4M -$19.2M $4.1M $15.1M $50.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.4M -$19.2M $4.1M $15.1M $50.4M
 
Basic EPS (Cont. Ops) -$0.09 -$0.19 $0.04 $0.15 $0.50
Diluted EPS (Cont. Ops) -$0.09 -$0.19 $0.04 $0.15 $0.49
Weighted Average Basic Share $99.5M $100M $100.4M $101M $100.7M
Weighted Average Diluted Share $99.5M $100M $102M $102.3M $101.9M
 
EBITDA $49.9M $32.5M $59.8M $68.4M $102.9M
EBIT $13.4M $495K $31.9M $41.4M $78.5M
 
Revenue (Reported) $437.6M $446.2M $537M $599.1M $674.5M
Operating Income (Reported) $13.8M -$1M $26.8M $36.7M $73.5M
Operating Income (Adjusted) $13.4M $495K $31.9M $41.4M $78.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.7B $1.9B $2.2B $2.5B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.6B $1.8B $2.1B $2.2B
Gross Profit $173.8M $252.9M $339.5M $413.8M $528.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $182.8M $227.9M $200.8M $222.5M $245.1M
Other Inc / (Exp) -$49.5M -$7.5M $675K $1.8M $4.1M
Operating Expenses $182.8M $227.9M $200.8M $222.5M $245.1M
Operating Income -$9M $25M $138.7M $191.3M $283M
 
Net Interest Expenses $39.5M $35.1M $28.7M $22.4M $25.1M
EBT. Incl. Unusual Items -$98M -$17.6M $110.7M $170.6M $262.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40.5M $41.5M $61.4M $62.1M $79.4M
Net Income to Company -$138.5M -$59.2M $49.2M $108.5M $182.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$138.5M -$59.2M $49.2M $108.5M $182.7M
 
Basic EPS (Cont. Ops) -$1.39 -$0.59 $0.49 $1.08 $1.81
Diluted EPS (Cont. Ops) -$1.39 -$0.59 $0.49 $1.06 $1.78
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $153M $155.5M $265.5M $311.2M $400.7M
EBIT -$56.2M $20.2M $148.7M $207M $299.9M
 
Revenue (Reported) $1.7B $1.9B $2.2B $2.5B $2.7B
Operating Income (Reported) -$9M $25M $138.7M $191.3M $283M
Operating Income (Adjusted) -$56.2M $20.2M $148.7M $207M $299.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $437.6M $446.2M $537M $599.1M $674.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $380.9M $400.7M $459.4M $506.7M $539.5M
Gross Profit $56.7M $45.5M $77.6M $92.4M $135M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42.9M $46.5M $50.8M $55.7M $61.5M
Other Inc / (Exp) -$919K $738K $717K $1.6M $1.3M
Operating Expenses $42.9M $46.5M $50.8M $55.7M $61.5M
Operating Income $13.8M -$1M $26.8M $36.7M $73.5M
 
Net Interest Expenses $9.9M $8.6M $4.8M $6.2M $5.4M
EBT. Incl. Unusual Items $3M -$8.9M $22.7M $32.2M $69.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.3M $10.3M $18.6M $17M $19M
Net Income to Company -$9.4M -$19.2M $4.1M $15.1M $50.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.4M -$19.2M $4.1M $15.1M $50.4M
 
Basic EPS (Cont. Ops) -$0.09 -$0.19 $0.04 $0.15 $0.50
Diluted EPS (Cont. Ops) -$0.09 -$0.19 $0.04 $0.15 $0.49
Weighted Average Basic Share $99.5M $100M $100.4M $101M $100.7M
Weighted Average Diluted Share $99.5M $100M $102M $102.3M $101.9M
 
EBITDA $49.9M $32.5M $59.8M $68.4M $102.9M
EBIT $13.4M $495K $31.9M $41.4M $78.5M
 
Revenue (Reported) $437.6M $446.2M $537M $599.1M $674.5M
Operating Income (Reported) $13.8M -$1M $26.8M $36.7M $73.5M
Operating Income (Adjusted) $13.4M $495K $31.9M $41.4M $78.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $452M $538.1M $568.7M $461.6M $497.5M
Short Term Investments $10.2M $6.4M $6.4M -- $7M
Accounts Receivable, Net $296.2M $263M $296.6M $331.3M $303.6M
Inventory $141.2M $153.7M $184.4M $209.8M $222.8M
Prepaid Expenses $48.6M $62M $56.2M $68.5M $81.7M
Other Current Assets -- -- -- -- $890.4M
Total Current Assets $1.2B $1.2B $1.3B $1.3B $1.4B
 
Property Plant And Equipment $732.3M $635.7M $578.1M $761.8M $754.8M
Long-Term Investments $34.2M $30.5M $30M $30.5M $14.4M
Goodwill $35M $34.9M $34.3M $34.2M $49.4M
Other Intangibles $14.3M $12.6M $11.5M $21.2M $33.3M
Other Long-Term Assets $20.2M $19.2M $27.5M $23M $24.3M
Total Assets $2B $2B $2B $2.2B $2.3B
 
Accounts Payable $94.2M $122.3M $148M $156.1M $181.5M
Accrued Expenses $238.1M $236.1M $242.9M $277.7M $294.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $18.8M $18.8M $19.6M $78.1M $131.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $437.1M $501.2M $568.4M $732.5M $796.9M
 
Long-Term Debt $794.4M $695.5M $696.6M $477.1M $482M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.5B $1.5B $1.6B $1.6B
 
Common Stock $27.7M $27.7M $27.7M $27.7M $27.7M
Other Common Equity Adj -$359.3M -$366.5M -$386.1M -$382.3M -$429.4M
Common Equity $552.1M $505M $519.7M $628M $714.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.1M $6.1M $6.1M $6.1M $6.1M
Total Equity $558.2M $511M $525.8M $634.1M $720.3M
 
Total Liabilities and Equity $2B $2B $2B $2.2B $2.3B
Cash and Short Terms $462.2M $544.5M $575.1M $461.6M $504.5M
Total Debt $794.4M $695.5M $696.6M $477.1M $482M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $442.7M $438M $505M $354.7M $382M
Short Term Investments $9.2M $6.2M $6.4M -- $7M
Accounts Receivable, Net $284.5M $303.4M $317.9M $384.1M $371.7M
Inventory $130.6M $162.3M $197.6M $216.9M $220.8M
Prepaid Expenses $49.2M $60.8M $68.1M -- $84.8M
Other Current Assets -- -- -- $88.5M $953.6M
Total Current Assets $1.2B $1.1B $1.3B $1.2B $1.3B
 
Property Plant And Equipment $699.1M $622.4M $580.9M $821M $745.7M
Long-Term Investments -- -- -- -- --
Goodwill $35.1M $34.9M $34.1M $34M $50.2M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $107.8M $102M $122.2M $136.4M $143.5M
Total Assets $2B $1.9B $2B $2.2B $2.3B
 
Accounts Payable $92.5M $108M $142.7M $152.6M $169.4M
Accrued Expenses $213.3M $213.2M $240.3M $239.4M $253.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $19M $20M $22.4M $108M $131.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $416.7M $465.4M $575.2M $703.4M $706.4M
 
Long-Term Debt $794.7M $695.8M $696.9M $478.2M $483.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.4B $1.5B $1.6B $1.5B
 
Common Stock $27.7M $27.7M $27.7M $27.7M $27.7M
Other Common Equity Adj -$361.1M -$356.6M -$388.1M -$398.3M -$409.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.1M $6.1M $6.1M $6.1M $6.1M
Total Equity $548.3M $502.1M $526.3M $629.1M $779.1M
 
Total Liabilities and Equity $2B $1.9B $2B $2.2B $2.3B
Cash and Short Terms $451.9M $444.2M $511.3M $354.7M $389M
Total Debt $794.7M $695.8M $696.9M $478.2M $483.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$496.8M -$49.3M $25.9M $97.4M $147.5M
Depreciation & Amoritzation $528.9M $139.7M $121M $105M $103.4M
Stock-Based Compensation $8.7M $11M $10.4M $12.1M $12.8M
Change in Accounts Receivable $125.5M $41.1M -$50.7M -$83.1M -$8M
Change in Inventories $26.5M $7.3M -$30.7M -$25.4M -$13.1M
Cash From Operations $136.6M $225.3M $120.9M $210M $203.2M
 
Capital Expenditures $60.7M $50.2M $81M $100.7M $107.1M
Cash Acquisitions -- -- -- -- -$27.1M
Cash From Investing -$52.6M -$34.2M -$76.9M -$86.4M -$124.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $177.7M --
Long-Term Debt Repaid -- -$100M -- -$400M -$112K
Repurchase of Common Stock -- -- -- -- -$20M
Other Financing Activities -$1.7M -$1.7M -$1.9M -$5M -$6.9M
Cash From Financing -$1.7M -$101.7M -$1.9M -$227.3M -$27M
 
Beginning Cash (CF) $373.7M $452M $538.1M $568.7M $461.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $82.4M $89.5M $42.2M -$103.7M $52M
Ending Cash (CF) $452M $538.1M $568.7M $461.6M $497.5M
 
Levered Free Cash Flow $76M $175.1M $39.8M $109.2M $96.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$9.4M -$19.2M $4.1M $15.1M $50.4M
Depreciation & Amoritzation $36.5M $32M $27.8M $27.1M $24.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$11.6M -$47.6M -$46.9M -$11.5M -$61.3M
Change in Inventories $10.6M -$8.6M -$13.2M -$7.1M -$8.3M
Cash From Operations -$1.7M -$80.5M -$42.9M -$69.7M -$80.7M
 
Capital Expenditures $10.7M $19.3M $18.3M $25.5M $26.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5M -$19.3M -$15.7M -$23.2M -$24.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$10M
Other Financing Activities -$1.8M -$2.2M -$4.9M -$7.5M -$5.6M
Cash From Financing -$1.8M -$2.2M -$4.9M -$7.5M -$15.6M
 
Beginning Cash (CF) $452M $538.1M $568.7M $461.6M $497.5M
Foreign Exchange Rate Adjustment -$737K $1.9M -$223K -$6.5M $5.1M
Additions / Reductions -$8.5M -$102M -$63.5M -$100.4M -$120.6M
Ending Cash (CF) $442.7M $438M $505M $354.7M $382M
 
Levered Free Cash Flow -$12.4M -$99.8M -$61.2M -$95.2M -$106.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$138.5M -$59.2M $49.2M $108.5M $182.7M
Depreciation & Amoritzation $209.2M $135.3M $116.8M $104.2M $100.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $83.6M $5.1M -$50M -$47.7M -$57.7M
Change in Inventories $28.7M -$11.9M -$35.3M -$19.3M -$14.3M
Cash From Operations $167.1M $146.5M $158.5M $183.2M $192.2M
 
Capital Expenditures $44.2M $58.8M $80M $107.9M $107.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$30.9M -$48.4M -$73.3M -$93.9M -$125.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.8M -$2.1M -$4.6M -$7.5M -$5M
Cash From Financing -$1.8M -$102.1M -$4.6M -$229.8M -$35.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $134.3M -$4M $80.6M -$140.5M $31.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $122.9M $87.7M $78.4M $75.2M $84.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$9.4M -$19.2M $4.1M $15.1M $50.4M
Depreciation & Amoritzation $36.5M $32M $27.8M $27.1M $24.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$11.6M -$47.6M -$46.9M -$11.5M -$61.3M
Change in Inventories $10.6M -$8.6M -$13.2M -$7.1M -$8.3M
Cash From Operations -$1.7M -$80.5M -$42.9M -$69.7M -$80.7M
 
Capital Expenditures $10.7M $19.3M $18.3M $25.5M $26.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5M -$19.3M -$15.7M -$23.2M -$24.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$10M
Other Financing Activities -$1.8M -$2.2M -$4.9M -$7.5M -$5.6M
Cash From Financing -$1.8M -$2.2M -$4.9M -$7.5M -$15.6M
 
Beginning Cash (CF) $452M $538.1M $568.7M $461.6M $497.5M
Foreign Exchange Rate Adjustment -$737K $1.9M -$223K -$6.5M $5.1M
Additions / Reductions -$8.5M -$102M -$63.5M -$100.4M -$120.6M
Ending Cash (CF) $442.7M $438M $505M $354.7M $382M
 
Levered Free Cash Flow -$12.4M -$99.8M -$61.2M -$95.2M -$106.8M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is down 0.09% over the past day.

Buy
52
QDEL alert for May 9

QuidelOrtho [QDEL] is down 2.63% over the past day.

Buy
53
ECPG alert for May 9

Encore Capital Group [ECPG] is up 1.64% over the past day.

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

Show me the best stock