Financhill
Sell
30

ORI Quote, Financials, Valuation and Earnings

Last price:
$34.12
Seasonality move :
3.78%
Day range:
$33.95 - $34.33
52-week range:
$27.20 - $39.27
Dividend yield:
3.1%
P/E ratio:
9.74x
P/S ratio:
1.13x
P/B ratio:
1.34x
Volume:
1.1M
Avg. volume:
1.2M
1-year change:
14.58%
Market cap:
$8.7B
Revenue:
$7.3B
EPS (TTM):
$3.51
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $7.5B $7.2B $9.3B $8.1B $7.3B
Revenue Growth (YoY) 19.2% -3.95% 30.37% -13.47% -10.21%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $132.6M $131.2M $145.6M $149.9M $163.1M
Operating Expenses $100K -- $100K $200K $200K
Operating Income -- -- -- -- --
 
Net Interest Expenses $40M $43.7M $56.2M $66.7M $70.5M
EBT. Incl. Unusual Items $1.3B $688.4M $1.9B $857.4M $747.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $265.9M $129.7M $387.7M $170.9M $148.7M
Net Income to Company $1.1B $558.6M $1.5B $686.4M $598.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1B $558.6M $1.5B $686.4M $598.6M
 
Basic EPS (Cont. Ops) $3.52 $1.87 $5.08 $2.28 $2.12
Diluted EPS (Cont. Ops) $3.51 $1.87 $5.05 $2.26 $2.10
Weighted Average Basic Share $299.9M $298.4M $301.9M $301.7M $282.7M
Weighted Average Diluted Share $301.2M $298.9M $303.7M $303.3M $285.5M
 
EBITDA -- -- -- -- --
EBIT $1.4B $732.1M $2B $924.1M $817.9M
 
Revenue (Reported) $7.5B $7.2B $9.3B $8.1B $7.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.4B $732.1M $2B $924.1M $817.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2B $2B $1.7B $1.8B $2.3B
Revenue Growth (YoY) 10.19% 3.11% -14.47% 2.28% 33.03%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $31.7M $37.8M $39.7M $40.9M $43.7M
Operating Expenses -- $300K $100K $200K $200K
Operating Income -- -- -- -- --
 
Net Interest Expenses $9.5M $16.8M $16.3M $16.4M $21.3M
EBT. Incl. Unusual Items $306.9M $106M -$119.6M $63.9M $426.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $60.9M $17.2M -$27.8M $11.3M $88M
Net Income to Company $245.9M $88.8M -$91.8M $52.6M $339M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $246M $88.7M -$91.7M $52.6M $338.9M
 
Basic EPS (Cont. Ops) $0.83 $0.29 -$0.31 $0.19 $1.35
Diluted EPS (Cont. Ops) $0.83 $0.29 -$0.31 $0.19 $1.32
Weighted Average Basic Share $297.7M $301.6M $303.7M $277M $251.6M
Weighted Average Diluted Share $298M $303.5M $303.7M $279.9M $256.9M
 
EBITDA -- -- -- -- --
EBIT $316.4M $122.8M -$103.3M $80.3M $448.2M
 
Revenue (Reported) $2B $2B $1.7B $1.8B $2.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $316.4M $122.8M -$103.3M $80.3M $448.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.9B $9B $8.5B $7.7B $8.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $133.5M $144.6M $147.1M $157.1M $175M
Operating Expenses -- -- $500K $600K $400K
Operating Income -- -- -- -- --
 
Net Interest Expenses $41M $51.4M $66.3M $70.8M $76.4M
EBT. Incl. Unusual Items $382.2M $1.8B $997.9M $1.2B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $67.4M $357.6M $196.6M $238.8M $238M
Net Income to Company $314.7M $1.4B $801.3M $920.1M $938.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $314.7M $1.4B $801.5M $920M $938M
 
Basic EPS (Cont. Ops) $1.08 $4.77 $2.64 $3.16 $3.57
Diluted EPS (Cont. Ops) $1.07 $4.76 $2.62 $3.14 $3.51
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $423.2M $1.8B $1.1B $1.2B $1.3B
 
Revenue (Reported) $6.9B $9B $8.5B $7.7B $8.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $423.2M $1.8B $1.1B $1.2B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.7B $6.6B $5.7B $5.3B $6.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $98.3M $111.9M $113.5M $120.9M $132.9M
Operating Expenses $300K $500K $500K $500K $400K
Operating Income -- -- -- -- --
 
Net Interest Expenses $31.8M $39.5M $49.8M $54M $59.9M
EBT. Incl. Unusual Items $36.1M $1.1B $208.4M $510M $938.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.9M $225.2M $34.1M $101.9M $191.3M
Net Income to Company $38.9M $907.3M $174.3M $408M $747.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $38.9M $907.2M $174.5M $407.9M $747.4M
 
Basic EPS (Cont. Ops) $0.16 $3.03 $0.57 $1.42 $2.87
Diluted EPS (Cont. Ops) $0.16 $3.02 $0.56 $1.41 $2.82
Weighted Average Basic Share $895.5M $900.3M $911M $854.4M $784.2M
Weighted Average Diluted Share $896M $905.6M $912.9M $861.8M $797.8M
 
EBITDA -- -- -- -- --
EBIT $67.9M $1.2B $258.2M $564M $998.8M
 
Revenue (Reported) $4.7B $6.6B $5.7B $5.3B $6.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $67.9M $1.2B $258.2M $564M $998.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $78.8M $118.7M $158.1M $81M $202.8M
Short Term Investments $9.3B $11.2B $11.2B $12.6B $2.6B
Accounts Receivable, Net $5.3B $6B $6.7B $6.7B $7.4B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $768.9M $798.2M
Other Current Assets -- -- -- -- --
Total Current Assets $14.7B $17.3B $18.1B $20.2B $11B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $14.3B $15.3B $16.5B $15.8B $15.8B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $21.1B $22.8B $25B $25.2B $26.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $948.2M $1.1B $2.2B $913.8M $933.3M
 
Long-Term Debt $576.6M $568.5M -- $1.2B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $15.1B $16.6B $18.1B $19B $20.1B
 
Common Stock $303.6M $304.1M $307.5M $296.9M $278.3M
Other Common Equity Adj $77.7M $284M $78M -$517.8M -$132.4M
Common Equity $6B $6.2B $6.9B $6.2B $6.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6B $6.2B $6.9B $6.2B $6.4B
 
Total Liabilities and Equity $21.1B $22.8B $25B $25.2B $26.5B
Cash and Short Terms $9.4B $11.4B $11.4B $12.7B $2.8B
Total Debt $973.9M $966.4M $1.6B $1.6B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $95M $133.4M $102.4M $152.1M $525.2M
Short Term Investments $11B $11.6B $12.2B $1.1B $2.8B
Accounts Receivable, Net $6.1B $6.9B $7.8B $8.7B $8.6B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- $1.1B
Other Current Assets -- -- -- -- --
Total Current Assets $17.1B $18.6B $20.1B $10B $13B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $14.6B $16.4B $15.3B $15.4B $16.5B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $22.2B $25B $24.9B $26.4B $28.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $549.7M $658.2M $559.7M $885.9M $2.5B
 
Long-Term Debt $966.1M $1.6B $1.6B $1.2B --
Capital Leases -- -- -- -- --
Total Liabilities $16.2B $18.7B $19.3B $20.5B $22.4B
 
Common Stock $304M $307M $304.3M $280.3M $253.5M
Other Common Equity Adj $336.1M $93.2M -$728M -$551.1M $106.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6.1B $6.3B $5.7B $5.9B $6.4B
 
Total Liabilities and Equity $22.2B $25B $24.9B $26.4B $28.8B
Cash and Short Terms $11B $11.7B $12.3B $1.3B $3.3B
Total Debt $966.1M $1.6B $1.6B $1.6B $2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.1B $558.6M $1.5B $686.4M $598.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $32.5M -$123.4M -$174.8M -$158.6M -$274.4M
Change in Inventories -- -- -- -- --
Cash From Operations $936.2M $1.2B $1.3B $1.2B $880.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$1.2M -- -- -- --
Cash From Investing -$424.6M -$845.2M -$936.5M -$415M $25.3M
 
Dividends Paid (Ex Special Dividend) -$538.7M -$250.1M -$1B -$579.7M -$275.5M
Special Dividend Paid
Long-Term Debt Issued -- -- $642.5M -- --
Long-Term Debt Repaid -$8.4M -$8.6M -$21.7M -- -$5.3M
Repurchase of Common Stock -- -- -- -$281.2M -$535.3M
Other Financing Activities $200K $2M $2.7M $1.6M $1.8M
Cash From Financing -$533.1M -$300M -$335.7M -$832.7M -$783.2M
 
Beginning Cash (CF) $100.3M $78.8M $118.7M $158.1M $81M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$21.5M $39.8M $39.5M -$77.1M $122.5M
Ending Cash (CF) $78.8M $118.7M $158.1M $81M $202.8M
 
Levered Free Cash Flow $936.2M $1.2B $1.3B $1.2B $880.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $519.7M $627M $512.1M $190.6M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $140.1M $92.7M $169.5M $154.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $376.1M $341.1M $267.2M $283.4M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$293.3M $188M -$60.3M -$114.1M --
 
Dividends Paid (Ex Special Dividend) -$62.4M -$517.7M -$67.2M -$66.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$176.4M -$55.8M --
Other Financing Activities $2.5M $3.6M $7.6M $5M --
Cash From Financing -$59.2M -$504.4M -$228.4M -$117.9M --
 
Beginning Cash (CF) $95M $133.4M $102.4M $152.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.6M $24.7M -$21.5M $51.4M --
Ending Cash (CF) $118.7M $158.1M $81M $202.8M --
 
Levered Free Cash Flow $376.1M $341.1M $267.2M $283.4M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $314.7M $1.4B $801.3M $920.1M $938.2M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$42.7M -$127.4M -$235.4M -$259.3M -$284.4M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.3B $1.2B $864.2M $1.2B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- $136.6M
Cash From Investing -$797.9M -$1.4B -$166.7M $79.1M -$72.4M
 
Dividends Paid (Ex Special Dividend) -$247.6M -$563.9M -$1B -$275.8M -$273.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $395.9M
Long-Term Debt Repaid -$8.6M -$21.7M -- -$5.3M --
Repurchase of Common Stock -- -- -$104.8M -$655.9M -$823.6M
Other Financing Activities $3.5M $1.6M -$2.4M $4.4M -$5.5M
Cash From Financing -$295.6M $109.5M -$1.1B -$893.7M -$705.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.6M $38.4M -$30.9M $49.6M $377.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $1.3B $1.2B $864.2M $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $558.6M $1.5B $686.4M $598.6M $747.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$123.4M -$174.8M -$158.6M -$274.4M -$438.8M
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.3B $1.2B $880.4M $871.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- $136.6M
Cash From Investing -$845.2M -$936.5M -$415M $25.3M $41.7M
 
Dividends Paid (Ex Special Dividend) -$250.1M -$1B -$579.7M -$275.5M -$207M
Special Dividend Paid -- $2.5M $1M -- --
Long-Term Debt Issued -- $642.5M -- -- $395.9M
Long-Term Debt Repaid -$8.6M -$21.7M -- -$5.3M --
Repurchase of Common Stock -- -- -$281.2M -$535.3M -$767.8M
Other Financing Activities $2M $2.7M $1.6M $1.8M -$10.5M
Cash From Financing -$300M -$335.7M -$832.7M -$783.2M -$587.7M
 
Beginning Cash (CF) $432.3M $484.7M $456.4M $423.1M $508.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $39.8M $39.5M -$77.1M $122.5M $325.7M
Ending Cash (CF) $472.2M $524.1M $379.3M $544.9M $831.3M
 
Levered Free Cash Flow $1.2B $1.3B $1.2B $880.4M $871.7M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is down 0% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is down 0.49% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 9.55% over the past day.

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

Show me the best stock