Financhill
Buy
72

OSK Quote, Financials, Valuation and Earnings

Last price:
$167.01
Seasonality move :
-0.2%
Day range:
$173.62 - $180.49
52-week range:
$76.82 - $180.49
Dividend yield:
1.17%
P/E ratio:
17.41x
P/S ratio:
1.08x
P/B ratio:
2.43x
Volume:
1.2M
Avg. volume:
901.1K
1-year change:
57.04%
Market cap:
$11B
Revenue:
$10.4B
EPS (TTM):
$10.02
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -- $8.3B $9.6B $10.7B $10.4B
Revenue Growth (YoY) -- 7.04% 16.5% 11.21% -2.87%
 
Cost of Revenues -- $7.1B $7.9B $8.6B $8.7B
Gross Profit -- $1.2B $1.8B $2.1B $1.8B
Gross Profit Margin -- 13.98% 18.39% 19.42% 16.92%
 
R&D Expenses -- $113.4M $133.6M $169.1M --
Selling, General & Admin -- $662.8M $810.4M $852.4M $818.7M
Other Inc / (Exp) -- -$60.5M $13.8M -$47.4M --
Operating Expenses -- $776.2M $930.5M $1B $818.7M
Operating Income -- $381.4M $843.8M $1.1B $945.2M
 
Net Interest Expenses -- $53.4M $68.6M $119.5M $117.6M
EBT. Incl. Unusual Items -- $275.6M $797.6M $903M $842M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $97.5M $190M $210M $191.5M
Net Income to Company -- $173.9M $598M $681.4M $647M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $173.9M $598M $681.4M $647M
 
Basic EPS (Cont. Ops) -- $2.65 $9.15 $10.41 $10.08
Diluted EPS (Cont. Ops) -- $2.63 $9.08 $10.35 $10.02
Weighted Average Basic Share -- $65.7M $65.4M $65.5M $64.2M
Weighted Average Diluted Share -- $66.1M $65.9M $65.8M $64.6M
 
EBITDA -- $477.7M $988.7M $1.3B $1.2B
EBIT -- $381.4M $843.8M $1.1B $945.2M
 
Revenue (Reported) -- $8.3B $9.6B $10.7B $10.4B
Operating Income (Reported) -- $381.4M $843.8M $1.1B $945.2M
Operating Income (Adjusted) -- $381.4M $843.8M $1.1B $945.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.8B $2.2B $2.5B $2.6B $2.7B
Revenue Growth (YoY) 13.65% 6.82% 11.94% 6.35% 2.49%
 
Cost of Revenues $1.6B $1.9B $2B $2.2B $2.3B
Gross Profit $171.7M $312M $439.7M $433.1M $424.1M
Gross Profit Margin 9.58% 14.16% 17.83% 16.51% 15.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $150.9M $159.4M $224.3M $209.2M $198.2M
Other Inc / (Exp) -$5.6M -$37.6M $600K $4.1M --
Operating Expenses $153.7M $159.4M $224.3M $209.2M $212.1M
Operating Income $18M $152.6M $215.4M $223.9M $212M
 
Net Interest Expenses $11.8M $14.2M $22.3M $31.5M $29.9M
EBT. Incl. Unusual Items $600K $105.5M $195.2M $198.9M $181.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.4M $29.1M $44.2M $45.2M $47.8M
Net Income to Company $6.2M $75.1M $150.8M $153.1M $133.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.2M $75.1M $150.8M $153.1M $133.8M
 
Basic EPS (Cont. Ops) $0.09 $1.15 $2.30 $2.35 $2.11
Diluted EPS (Cont. Ops) $0.09 $1.14 $2.28 $2.33 $2.10
Weighted Average Basic Share $67.4M $65.4M $65.4M $65.2M $63.3M
Weighted Average Diluted Share $67.9M $65.9M $66M $65.6M $63.8M
 
EBITDA $40.1M $178M $257.9M $277.6M $270.3M
EBIT $13.1M $152.6M $215.4M $223.9M $212M
 
Revenue (Reported) $1.8B $2.2B $2.5B $2.6B $2.7B
Operating Income (Reported) $18M $152.6M $215.4M $223.9M $212M
Operating Income (Adjusted) $13.1M $152.6M $215.4M $223.9M $212M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $8B $8.3B $9.7B $10.8B $10.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.8B $7.2B $8B $8.8B $8.6B
Gross Profit $1.2B $1B $1.6B $1.9B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $672M $662.8M $810.4M $852.4M $818.7M
Other Inc / (Exp) -$6.2M -$60.5M $13.8M -$47.4M --
Operating Expenses $683.1M $662.8M $799.4M $852.4M $832.6M
Operating Income $514.2M $380M $848.6M $1.1B $945.2M
 
Net Interest Expenses $45.1M $53.4M $68.6M $119.5M $117.6M
EBT. Incl. Unusual Items $462.9M $275.6M $797.6M $903M $842M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.8M $97.5M $190M $210M $191.5M
Net Income to Company $445.6M $173.9M $598M $681.4M $647M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $445.6M $173.9M $598M $681.4M $647M
 
Basic EPS (Cont. Ops) $5.96 $2.66 $9.15 $10.41 $10.08
Diluted EPS (Cont. Ops) $5.90 $2.64 $9.08 $10.35 $10.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $616M $477.1M $984.6M $1.3B $1.2B
EBIT $511.6M $380M $848.6M $1.1B $945.2M
 
Revenue (Reported) $8B $8.3B $9.7B $10.8B $10.4B
Operating Income (Reported) $514.2M $380M $848.6M $1.1B $945.2M
Operating Income (Adjusted) $511.6M $380M $848.6M $1.1B $945.2M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $8.3B $9.7B $10.8B $10.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.2B $8B $8.8B $8.6B --
Gross Profit $1B $1.6B $1.9B $1.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $662.8M $810.4M $852.4M $818.7M --
Other Inc / (Exp) -$60.5M $13.8M -$47.4M $2.1M --
Operating Expenses $662.8M $799.4M $852.4M $832.6M --
Operating Income $380M $848.6M $1.1B $945.2M --
 
Net Interest Expenses $53.4M $68.6M $119.5M $117.6M --
EBT. Incl. Unusual Items $275.6M $797.6M $903M $842M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $97.5M $190M $210M $191.5M --
Net Income to Company $173.9M $598M $681.4M $647M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $173.9M $598M $681.4M $647M --
 
Basic EPS (Cont. Ops) $2.66 $9.15 $10.41 $10.08 --
Diluted EPS (Cont. Ops) $2.64 $9.08 $10.35 $10.02 --
Weighted Average Basic Share $262.8M $261.5M $261.8M $256.7M --
Weighted Average Diluted Share $264M $263.5M $263.3M $258.2M --
 
EBITDA $477.1M $984.6M $1.3B $1.2B --
EBIT $380M $848.6M $1.1B $945.2M --
 
Revenue (Reported) $8.3B $9.7B $10.8B $10.4B --
Operating Income (Reported) $380M $848.6M $1.1B $945.2M --
Operating Income (Adjusted) $380M $848.6M $1.1B $945.2M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents -- $805.9M $125.4M $204.9M $479.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $1.7B $2.1B $1.9B $2.2B
Inventory -- $1.9B $2.1B $2.3B $2.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $90.7M $93.6M $114.5M --
Total Current Assets -- $4.5B $4.5B $4.5B $5.2B
 
Property Plant And Equipment -- $1.1B $1.3B $1.2B $1.3B
Long-Term Investments -- $66.5M $70.3M -- --
Goodwill -- $1B $1.4B $1.4B --
Other Intangibles -- $457M $830.2M $777.6M --
Other Long-Term Assets -- $17.4M $32.1M $38M --
Total Assets -- $7.7B $9.1B $9.4B $10.1B
 
Accounts Payable -- $1.1B $1.2B $1.1B $1.1B
Accrued Expenses -- $119.5M $242.5M $246.2M --
Current Portion Of Long-Term Debt -- -- -- $2.3M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $373.4M $442.7M $446.5M --
Total Current Liabilities -- $2.4B $3.1B $3B $2.7B
 
Long-Term Debt -- $788.4M $819.5M $809.3M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities -- $4.5B $5.4B $5.3B $5.5B
 
Common Stock -- $700K $700K $700K --
Other Common Equity Adj -- -$92.3M -$72M -$103.2M --
Common Equity -- $3.2B $3.7B $4.2B --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $3.2B $3.7B $4.2B $4.5B
 
Total Liabilities and Equity -- $7.7B $9.1B $9.4B $10.1B
Cash and Short Terms -- $805.9M $125.4M $204.9M $479.8M
Total Debt -- $808M $1B $1.2B $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $995.7M $805.9M $125.4M $204.9M $479.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $973.4M $1.7B $2.1B $1.9B $2.2B
Inventory $1.4B $1.9B $2.1B $2.3B $2.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $71.7M $90.7M $93.6M $114.5M --
Total Current Assets $4.1B $4.5B $4.5B $4.5B $5.2B
 
Property Plant And Equipment $593.2M $1.1B $1.3B $1.2B $1.3B
Long-Term Investments -- $66.5M $70.3M -- --
Goodwill $1B $1B $1.4B $1.4B --
Other Intangibles $464M $457M $830.2M $777.6M --
Other Long-Term Assets $389.5M $17.4M $32.1M $38M --
Total Assets $6.7B $7.7B $9.1B $9.4B $10.1B
 
Accounts Payable $747.4M $1.1B $1.2B $1.1B $1.1B
Accrued Expenses $118.4M $119.5M $242.5M $246.2M --
Current Portion Of Long-Term Debt -- -- -- $2.3M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $364.2M $373.4M $442.7M $446.5M --
Total Current Liabilities $2.1B $2.4B $3.1B $3B $2.7B
 
Long-Term Debt $819M $788.4M $819.5M $809.3M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $3.6B $4.5B $5.4B $5.3B $5.5B
 
Common Stock $700K $700K $700K $700K --
Other Common Equity Adj -$128.6M -$92.3M -$72M -$103.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.1B $3.2B $3.7B $4.2B $4.5B
 
Total Liabilities and Equity $6.7B $7.7B $9.1B $9.4B $10.1B
Cash and Short Terms $995.7M $805.9M $125.4M $204.9M $479.8M
Total Debt $819M $808M $994.5M $1.2B $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- $173.9M $598M $681.4M $647M
Depreciation & Amoritzation -- $107.6M $159.9M $200.1M $224.1M
Stock-Based Compensation -- $28.6M $31.9M $38.1M $38M
Change in Accounts Receivable -- -$346.7M -$184.6M $200.9M --
Change in Inventories -- -$330.8M -$116.1M -$112.4M --
Cash From Operations -- $601.3M $599.6M $550.1M $783.4M
 
Capital Expenditures -- $279.7M $325.3M $281M $211.8M
Cash Acquisitions -- $19.7M $995.8M $121.3M $900K
Cash From Investing -- -$300.4M -$1.3B -$388.8M -$204.9M
 
Dividends Paid (Ex Special Dividend) -- $97.3M $107.2M $120M $130.4M
Special Dividend Paid
Long-Term Debt Issued -- $10.4M $1.6B $4.3B --
Long-Term Debt Repaid -- -$225M -$1.5B -$4.1B --
Repurchase of Common Stock -- $155M $22.5M $116M $278M
Other Financing Activities -- -$18.1M -$16.4M -$22.9M --
Cash From Financing -- -$485M $3.4M -$75.1M -$315.9M
 
Beginning Cash (CF) -- $805.9M $125.4M $204.9M $479.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$189.8M -$680.5M $79.5M $274.9M
Ending Cash (CF) -- $610.4M -$553M $277.7M $767M
 
Levered Free Cash Flow -- $321.6M $274.3M $269.1M $571.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $6.2M $75.1M $150.8M $153.1M $133.8M
Depreciation & Amoritzation $27M $27.4M $55.3M $53.7M $58.3M
Stock-Based Compensation $4.2M $6.3M $6.2M $8.7M $8.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$163.1M $463M $479.6M $790.8M $600.1M
 
Capital Expenditures $43.2M $119.4M $97.3M $87.5M $73.9M
Cash Acquisitions -- $200K -- $500K --
Cash From Investing -$28.7M -$109.5M -$94.5M -$79.2M -$68.6M
 
Dividends Paid (Ex Special Dividend) -$24.9M $24.2M $26.9M $29.9M $32.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $608M $737.5M --
Long-Term Debt Repaid -- -- -$938.3M -$1.3B --
Repurchase of Common Stock -$162M -- -$100K $50.4M $118.7M
Other Financing Activities -$2.1M -$7.9M -$10.8M -$5.1M --
Cash From Financing -$186.3M -$33.2M -$367.9M -$660.8M -$264.3M
 
Beginning Cash (CF) $1.4B $805.9M $125.4M $204.9M $479.8M
Foreign Exchange Rate Adjustment -$2M $10.8M $2.1M -$6.8M $800K
Additions / Reductions -$378.1M $331.1M $19.3M $44M $268M
Ending Cash (CF) $995.7M $1.1B $146.8M $242.1M $748.6M
 
Levered Free Cash Flow -$206.3M $343.6M $382.3M $703.3M $526.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $445.6M $173.9M $598M $681.4M $647M
Depreciation & Amoritzation $104.4M $107.6M $159.9M $200.1M $224.1M
Stock-Based Compensation $24.8M $28.6M $31.9M $38.1M $38M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $690.4M $601.3M $599.6M $550.1M $783.4M
 
Capital Expenditures $134.5M $279.7M $325.3M $281M $211.8M
Cash Acquisitions -$151.6M $19.7M $995.8M $121.3M $900K
Cash From Investing -$251M -$300.4M -$1.3B -$388.8M -$204.9M
 
Dividends Paid (Ex Special Dividend) -$92.8M $97.3M $107.2M $120M $130.4M
Special Dividend Paid
Long-Term Debt Issued -- -- $1.6B $4.3B --
Long-Term Debt Repaid -- -$225M -$1.5B -$4.1B --
Repurchase of Common Stock -$276.1M $155M $22.5M $116M $278M
Other Financing Activities -$6.4M -$18.1M -$16.4M -$22.9M --
Cash From Financing -$334.4M -$485M $3.4M -$75.1M -$315.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $105M -$189.8M -$680.5M $79.5M $274.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $555.9M $321.6M $274.3M $269.1M $571.6M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $173.9M $598M $681.4M $647M --
Depreciation & Amoritzation $107.6M $159.9M $200.1M $224.1M --
Stock-Based Compensation $28.6M $31.9M $38.1M $38M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $601.3M $599.6M $550.1M $783.4M --
 
Capital Expenditures $279.7M $325.3M $281M $211.8M --
Cash Acquisitions $19.7M $995.8M $121.3M $900K --
Cash From Investing -$300.4M -$1.3B -$388.8M -$204.9M --
 
Dividends Paid (Ex Special Dividend) $97.3M $107.2M $120M $130.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10.4M $1.6B $4.3B $2.8B --
Long-Term Debt Repaid -$225M -$1.5B -$4.1B -$2.3B --
Repurchase of Common Stock $155M $22.5M $116M $278M --
Other Financing Activities -$18.1M -$16.4M -$22.9M -$23.2M --
Cash From Financing -$485M $3.4M -$75.1M -$315.9M --
 
Beginning Cash (CF) $2.6B $1.1B $577.1M $1.1B --
Foreign Exchange Rate Adjustment -$5.7M $2.1M -$6.7M $12.3M --
Additions / Reductions -$189.8M -$680.5M $79.5M $274.9M --
Ending Cash (CF) $2.4B $447.3M $649.9M $1.4B --
 
Levered Free Cash Flow $321.6M $274.3M $269.1M $571.6M --

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