Financhill
Buy
55

ORI Quote, Financials, Valuation and Earnings

Last price:
$42.63
Seasonality move :
3.9%
Day range:
$41.55 - $42.53
52-week range:
$34.43 - $46.76
Dividend yield:
2.74%
P/E ratio:
11.36x
P/S ratio:
1.16x
P/B ratio:
1.63x
Volume:
1.6M
Avg. volume:
2M
1-year change:
17.02%
Market cap:
$10.4B
Revenue:
$9.1B
EPS (TTM):
$3.73
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9.3B $8.1B $7.3B $8.2B $9.1B
Revenue Growth (YoY) 30.36% -13.47% -10.21% 13.41% 10.99%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $145.6M $149.9M $163.1M $177.6M --
Operating Expenses -$2B -$924.1M -$818M -$1.1B -$1.3B
Operating Income $2B $924.1M $818M $1.1B $1.3B
 
Net Interest Expenses $56.2M $66.7M $70.5M $77.4M $70.3M
EBT. Incl. Unusual Items $1.9B $857.4M $747.4M $1.1B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $387.8M $171M $148.8M $217M $242.1M
Net Income to Company $1.5B $686.4M $598.6M $852.7M --
 
Minority Interest in Earnings -- -- -- -- $6.5M
Net Income to Common Excl Extra Items $1.5B $686.4M $598.6M $852.7M $941.9M
 
Basic EPS (Cont. Ops) $5.08 $2.28 $2.12 $3.30 $3.82
Diluted EPS (Cont. Ops) $5.05 $2.26 $2.10 $3.24 $3.72
Weighted Average Basic Share $301.9M $301.7M $282.7M $258M --
Weighted Average Diluted Share $303.7M $303.3M $285.5M $262.9M --
 
EBITDA -- -- -- -- --
EBIT $1.9B $857.4M $747.4M $1.1B $1.2B
 
Revenue (Reported) $9.3B $8.1B $7.3B $8.2B $9.1B
Operating Income (Reported) $2B $924.1M $818M $1.1B $1.3B
Operating Income (Adjusted) $1.9B $857.4M $747.4M $1.1B $1.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.7B $2.3B $1.9B $2B $2.4B
Revenue Growth (YoY) 4.24% -13.78% -17.25% 3.14% 19.34%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $33.6M $36.2M $42.1M $44.6M --
Operating Expenses -$806M -$665.9M -$253.9M -$148M -$280.5M
Operating Income $806M $665.9M $253.9M $148M $280.5M
 
Net Interest Expenses $16.5M $16.8M $16.4M $17.2M $17.4M
EBT. Incl. Unusual Items $789.5M $649.1M $237.4M $130.6M $263.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $162.5M $137M $46.8M $25.5M $55.9M
Net Income to Company $627M $512.1M $190.6M $105.1M --
 
Minority Interest in Earnings -- -- -- -- $800K
Net Income to Common Excl Extra Items $627M $512.1M $190.6M $105.1M $207.1M
 
Basic EPS (Cont. Ops) $2.07 $1.70 $0.70 $0.43 $0.84
Diluted EPS (Cont. Ops) $2.06 $1.69 $0.69 $0.42 $0.82
Weighted Average Basic Share $302.6M $301M $274M $247.2M --
Weighted Average Diluted Share $304.4M $302.6M $277.2M $252.8M --
 
EBITDA -- -- -- -- --
EBIT $789.5M $649.1M $237.4M $130.6M $263.1M
 
Revenue (Reported) $2.7B $2.3B $1.9B $2B $2.4B
Operating Income (Reported) $806M $665.9M $253.9M $148M $280.5M
Operating Income (Adjusted) $789.5M $649.1M $237.4M $130.6M $263.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9.3B $8.1B $7.3B $8.2B $9.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $145.5M $149.7M $163M $177.5M --
Operating Expenses -$2B -$924.1M -$818M -$1.1B -$1.3B
Operating Income $2B $924.1M $818M $1.1B $1.3B
 
Net Interest Expenses $56M $66.6M $70.4M $77.1M $70.1M
EBT. Incl. Unusual Items $1.9B $857.5M $747.4M $1.1B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $387.8M $171.1M $148.7M $216.8M $242M
Net Income to Company $1.5B $686.4M $598.6M $852.7M --
 
Minority Interest in Earnings -- -- -- -- $6.4M
Net Income to Common Excl Extra Items $1.5B $686.6M $598.5M $852.5M $941.6M
 
Basic EPS (Cont. Ops) $5.10 $2.28 $2.11 $3.29 $3.82
Diluted EPS (Cont. Ops) $5.07 $2.26 $2.10 $3.23 $3.73
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1.9B $857.5M $747.4M $1.1B $1.2B
 
Revenue (Reported) $9.3B $8.1B $7.3B $8.2B $9.1B
Operating Income (Reported) $2B $924.1M $818M $1.1B $1.3B
Operating Income (Adjusted) $1.9B $857.5M $747.4M $1.1B $1.2B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $8.1B $7.3B $8.2B $9.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $149.7M $163M $177.5M $96.8M --
Operating Expenses -$924.1M -$818M -$1.1B -$1.3B --
Operating Income $924.1M $818M $1.1B $1.3B --
 
Net Interest Expenses $66.6M $70.4M $77.1M $70.1M --
EBT. Incl. Unusual Items $857.5M $747.4M $1.1B $1.2B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $171.1M $148.7M $216.8M $242M --
Net Income to Company $686.4M $598.6M $852.7M $454.5M --
 
Minority Interest in Earnings -- -- -- $6.4M --
Net Income to Common Excl Extra Items $686.6M $598.5M $852.5M $941.6M --
 
Basic EPS (Cont. Ops) $2.28 $2.11 $3.29 $3.82 --
Diluted EPS (Cont. Ops) $2.26 $2.10 $3.23 $3.73 --
Weighted Average Basic Share $1.2B $1.1B $1B $733.9M --
Weighted Average Diluted Share $1.2B $1.1B $1.1B $752M --
 
EBITDA -- -- -- -- --
EBIT $857.5M $747.4M $1.1B $1.2B --
 
Revenue (Reported) $8.1B $7.3B $8.2B $9.1B --
Operating Income (Reported) $924.1M $818M $1.1B $1.3B --
Operating Income (Adjusted) $857.5M $747.4M $1.1B $1.2B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $158.1M $81M $202.8M $201.9M $263.2M
Short Term Investments $11.2B $12.6B $13.2B $2.8B --
Accounts Receivable, Net $6.7B $6.7B $7.4B $8.5B --
Inventory -- -- -- -- --
Prepaid Expenses -- $768.9M $798.2M $921.6M --
Other Current Assets -- -- -- -- --
Total Current Assets $3.8B $4.4B $5.2B $5.7B $5.2B
 
Property Plant And Equipment -- -- -- $179.7M --
Long-Term Investments $32.1M $31.5M $34.4M $43.1M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $20.4B $19.9B $20.9B $21.2B $22.1B
 
Accounts Payable $866M $1.1B $1.4B $1.4B $1.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12.7B $13.7B $9.3B $9.8B $8.6B
 
Long-Term Debt $1.6B $1.8B $1.8B $1.7B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $13.5B $13.7B $14.5B $15.6B $16.2B
 
Common Stock $307.5M $296.9M $278.3M $248.8M --
Other Common Equity Adj $78M -$517.8M -$132.4M -$102.4M --
Common Equity $6.9B $6.2B $6.4B $5.6B --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $14.4M
Total Equity $6.9B $6.2B $6.4B $5.6B $5.9B
 
Total Liabilities and Equity $20.4B $19.9B $20.9B $21.2B $22.1B
Cash and Short Terms $11.4B $12.7B $13.4B $3B --
Total Debt $1.6B $1.8B $2.2B $1.8B $1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $158.1M $81M $202.8M $201.9M $263.2M
Short Term Investments $11.2B $12.6B $13.2B $2.8B --
Accounts Receivable, Net $6.7B $6.7B $7.4B $8.5B --
Inventory -- -- -- -- --
Prepaid Expenses -- $768.9M $798.2M $921.6M --
Other Current Assets -- -- -- -- --
Total Current Assets $3.8B $4.4B $5.2B $5.7B $5.2B
 
Property Plant And Equipment -- -- -- $179.7M --
Long-Term Investments $32.1M $31.5M $34.4M $43.1M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $20.4B $19.9B $20.9B $21.2B $22.1B
 
Accounts Payable $866M $1.1B $1.4B $1.4B $1.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12.7B $13.7B $9.3B $9.8B $8.6B
 
Long-Term Debt $1.6B $1.8B $1.8B $1.7B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $13.5B $13.7B $14.5B $15.6B $16.2B
 
Common Stock $307.5M $296.9M $278.3M $248.8M --
Other Common Equity Adj $78M -$517.8M -$132.4M -$102.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $14.4M
Total Equity $6.9B $6.2B $6.4B $5.6B $5.9B
 
Total Liabilities and Equity $20.4B $19.9B $20.9B $21.2B $22.1B
Cash and Short Terms $11.4B $12.7B $13.4B $3B --
Total Debt $1.6B $1.8B $2.2B $1.8B $1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.5B $686.4M $598.6M $852.7M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$174.8M -$158.6M -$274.4M -$270.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $1.2B $880.4M $1.2B --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$936.5M -$415M $25.3M -$7.2M --
 
Dividends Paid (Ex Special Dividend) $1B $579.7M $275.5M $271.9M --
Special Dividend Paid
Long-Term Debt Issued $642.5M -- -- $395.9M --
Long-Term Debt Repaid -$21.7M -- -$5.3M -$400M --
Repurchase of Common Stock -- $281.2M $535.3M $942.2M --
Other Financing Activities $2.7M $1.6M $1.8M -$10.7M --
Cash From Financing -$335.7M -$832.7M -$783.2M -$1.2B --
 
Beginning Cash (CF) $158.1M $81M $202.8M $201.9M $263.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $39.5M -$77.1M $122.5M -$700K --
Ending Cash (CF) $197.6M $3.9M $325.3M $201.2M --
 
Levered Free Cash Flow $1.3B $1.2B $880.4M $1.2B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $627M $512.1M $190.6M $105.1M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $92.7M $169.5M $154.4M $168.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $341.1M $267.4M $283.4M $361.7M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $188M -$60.3M -$114.1M -$45.6M --
 
Dividends Paid (Ex Special Dividend) $517.7M $67.2M $66.9M $64.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$400M --
Repurchase of Common Stock -- $176.4M $55.8M $174.4M --
Other Financing Activities $3.6M $7.6M $5M -$200K --
Cash From Financing -$504.4M -$228.4M -$117.9M -$639.2M --
 
Beginning Cash (CF) $158.1M $81M $202.8M $201.9M $263.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24.8M -$21.4M $51.4M -$323.1M --
Ending Cash (CF) $182.9M $59.6M $254.2M -$121.2M --
 
Levered Free Cash Flow $341.1M $267.4M $283.4M $361.7M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.5B $686.4M $598.6M $852.7M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$174.8M -$158.6M -$274.4M -$270.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $1.2B $880.4M $1.2B --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$936.5M -$415M $25.3M -$3.9M --
 
Dividends Paid (Ex Special Dividend) $1B $579.7M $275.5M $271.9M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $395.9M --
Long-Term Debt Repaid -$21.7M -- -$5.3M -$400M --
Repurchase of Common Stock -- $281.2M $535.3M $942.2M --
Other Financing Activities $2.7M $1.6M $1.8M -$10.7M --
Cash From Financing -$335.7M -$832.7M -$783.2M -$1.2B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $39.5M -$77.1M $122.5M $2.6M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.3B $1.2B $880.4M $1.2B --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $686.4M $598.6M $852.7M $454.5M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$158.6M -$274.4M -$270.1M -$470.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $880.4M $1.2B $929.3M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$415M $25.3M -$3.9M -$93.5M --
 
Dividends Paid (Ex Special Dividend) $579.7M $275.5M $271.9M $711.8M --
Special Dividend Paid $1M -- -- $2M --
Long-Term Debt Issued -- -- $395.9M -- --
Long-Term Debt Repaid -- -$5.3M -$400M -- --
Repurchase of Common Stock $281.2M $535.3M $942.2M $68.6M --
Other Financing Activities $1.6M $1.8M -$10.7M -$13.5M --
Cash From Financing -$832.7M -$783.2M -$1.2B -$795.2M --
 
Beginning Cash (CF) $379.3M $544.9M $1B $947.5M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$77.1M $122.5M $2.6M $40.6M --
Ending Cash (CF) $302.2M $667.4M $1B $724.9M --
 
Levered Free Cash Flow $1.2B $880.4M $1.2B $929.3M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock