Financhill
Buy
78

OUT Quote, Financials, Valuation and Earnings

Last price:
$23.29
Seasonality move :
2.56%
Day range:
$23.21 - $23.48
52-week range:
$12.95 - $23.57
Dividend yield:
3.86%
P/E ratio:
33.97x
P/S ratio:
2.18x
P/B ratio:
7.18x
Volume:
1.5M
Avg. volume:
2M
1-year change:
19.13%
Market cap:
$3.9B
Revenue:
$1.8B
EPS (TTM):
$0.69
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.5B $1.8B $1.8B $1.8B
Revenue Growth (YoY) -30.63% 18.41% 21.05% 2.74% 0.57%
 
Cost of Revenues $859.2M $926.7M $1.1B $1.1B $1.1B
Gross Profit $377.1M $537.2M $712.8M $693.9M $727.5M
Gross Profit Margin 30.5% 36.7% 40.22% 38.11% 39.74%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $8M -$4.3M -$400K -$528.3M $142.8M
Operating Expenses $312.5M $370.9M $424.9M $429.7M $447.9M
Operating Income $64.6M $166.3M $287.9M $264.2M $279.6M
 
Net Interest Expenses $131.1M $130.4M $131.8M $158.4M $156.2M
EBT. Incl. Unusual Items -$58.5M $31.6M $155.7M -$419.4M $269.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M -$3.4M $9.4M $4M $11M
Net Income to Company -$61M $35.6M $147.9M -$425.2M $258.2M
 
Minority Interest in Earnings $800K $800K $1.2M $700K $500K
Net Income to Common Excl Extra Items -$60.2M $36.4M $149.1M -$424.5M $258.7M
 
Basic EPS (Cont. Ops) -$0.56 $0.05 $0.84 -$2.71 $1.63
Diluted EPS (Cont. Ops) -$0.56 $0.05 $0.84 -$2.71 $1.55
Weighted Average Basic Share $140.8M $141.9M $157.2M $157.1M $158M
Weighted Average Diluted Share $140.8M $142.6M $157.9M $157.1M $166.7M
 
EBITDA $213M $317.1M $444.2M $427.8M $434M
EBIT $64.6M $169M $290.7M $264.2M $279.6M
 
Revenue (Reported) $1.2B $1.5B $1.8B $1.8B $1.8B
Operating Income (Reported) $64.6M $166.3M $287.9M $264.2M $279.6M
Operating Income (Adjusted) $64.6M $169M $290.7M $264.2M $279.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $399.2M $453.7M $454.8M $451.9M $467.5M
Revenue Growth (YoY) 41.41% 13.65% 0.24% -0.64% 3.45%
 
Cost of Revenues $235.4M $272M $278.8M $270.4M $270.7M
Gross Profit $163.8M $181.7M $176M $181.5M $196.8M
Gross Profit Margin 41.03% 40.05% 38.7% 40.16% 42.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $400K -$500K -$12.2M -$1.6M --
Operating Expenses $99.2M $107.2M $105.3M $108.7M $105.2M
Operating Income $64.6M $74.5M $70.7M $72.8M $91.6M
 
Net Interest Expenses $31.8M $33.6M $40.2M $37.1M $37M
EBT. Incl. Unusual Items $33.2M $40.4M $18.3M $34.1M $52.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M -$300K $1.4M -$200K $1.2M
Net Income to Company $33.1M $40.8M $17M $34.6M $51.3M
 
Minority Interest in Earnings $100K $300K -$300K $200K $100K
Net Income to Common Excl Extra Items $33.2M $41.1M $16.7M $34.8M $51.4M
 
Basic EPS (Cont. Ops) $0.18 $0.24 $0.09 $0.20 $0.29
Diluted EPS (Cont. Ops) $0.18 $0.23 $0.09 $0.19 $0.28
Weighted Average Basic Share $142.1M $160.1M $161M $162M $167.2M
Weighted Average Diluted Share $142.9M $160.7M $161.2M $163.2M $176.3M
 
EBITDA $102.3M $116M $109.7M $110.1M $131.6M
EBIT $65.3M $75.2M $70.7M $72.8M $91.6M
 
Revenue (Reported) $399.2M $453.7M $454.8M $451.9M $467.5M
Operating Income (Reported) $64.6M $74.5M $70.7M $72.8M $91.6M
Operating Income (Adjusted) $65.3M $75.2M $70.7M $72.8M $91.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.7B $1.8B $1.8B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $862.5M $1B $1.1B $1.1B $1.1B
Gross Profit $472.7M $708.5M $692.2M $732.7M $726.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2.8M -$2M -$523.6M $130.8M --
Operating Expenses $374.3M $418.9M $432.8M $446.2M $440.1M
Operating Income $98.4M $289.6M $259.4M $286.5M $286.5M
 
Net Interest Expenses $132.3M $127.8M $153.5M $160.4M $146.1M
EBT. Incl. Unusual Items -$36M $159.8M -$417.7M $256.9M $124.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.2M $1.4M $12.8M $12.2M $2.5M
Net Income to Company -$31.2M $159.8M -$431.6M $249.8M $124.2M
 
Minority Interest in Earnings $900K $1.3M $700K $800K $15.2M
Net Income to Common Excl Extra Items -$30.3M $161M -$430.9M $245.4M $139.4M
 
Basic EPS (Cont. Ops) -$0.41 $0.92 -$2.67 $1.45 $0.73
Diluted EPS (Cont. Ops) -$0.41 $0.85 -$2.69 $1.38 $0.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $221.6M $442.5M $422.7M $434M $450.6M
EBIT $99.7M $292.4M $260.1M $286.5M $286.5M
 
Revenue (Reported) $1.3B $1.7B $1.8B $1.8B $1.8B
Operating Income (Reported) $98.4M $289.6M $259.4M $286.5M $286.5M
Operating Income (Adjusted) $99.7M $292.4M $260.1M $286.5M $286.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $999.4M $1.3B $1.3B $1.3B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $675.4M $780.7M $843.3M $820.7M $805.2M
Gross Profit $324M $496.7M $476.1M $517M $513.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2.7M -$400K -$523.6M $135.5M -$21M
Operating Expenses $265.2M $313.9M $321.8M $338.3M $330.5M
Operating Income $58.8M $182.8M $154.3M $178.7M $182.7M
 
Net Interest Expenses $98.5M $95.9M $117.6M $119.6M $109.5M
EBT. Incl. Unusual Items -$41.7M $86.5M -$486.9M $194.6M $49.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6M -$1.2M $2.2M $10.4M $1.9M
Net Income to Company -$35.5M $88.7M -$490.8M $184.2M $50.2M
 
Minority Interest in Earnings $400K $900K $400K $500K --
Net Income to Common Excl Extra Items -$35.1M $89.5M -$490.4M $184.7M $50.2M
 
Basic EPS (Cont. Ops) -$0.39 $0.48 -$3.02 $1.07 $0.26
Diluted EPS (Cont. Ops) -$0.39 $0.48 -$3.02 $1.02 $0.24
Weighted Average Basic Share $425.6M $468.5M $482.7M $485.4M $500.7M
Weighted Average Diluted Share $426.3M $469.7M $482.8M $494.9M $510.7M
 
EBITDA $171.1M $297.9M $276.4M $287.8M $304.4M
EBIT $60.1M $184.9M $154.3M $178.7M $182.7M
 
Revenue (Reported) $999.4M $1.3B $1.3B $1.3B $1.3B
Operating Income (Reported) $58.8M $182.8M $154.3M $178.7M $182.7M
Operating Income (Adjusted) $60.1M $184.9M $154.3M $178.7M $182.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $712M $424.8M $40.4M $36M $46.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $209.2M $310.5M $315.5M $287.6M $305.3M
Inventory -- -- -- -- --
Prepaid Expenses $19.8M $30.3M $28.9M $23.7M $21.8M
Other Current Assets $33.7M $11.7M $5.6M $15.7M $11.8M
Total Current Assets $974.7M $777.3M $390.4M $397.6M $385.8M
 
Property Plant And Equipment $1.4B $1.5B $1.6B $1.6B $1.5B
Long-Term Investments $10.5M -- $12.2M $8.2M $8.6M
Goodwill $2.1B $2.1B $2.1B $2B $2B
Other Intangibles $547.5M $614.9M $858.5M $695.4M $652M
Other Long-Term Assets $36.8M $41.5M $39.1M $233.8M $18.3M
Total Assets $5.9B $5.9B $6B $5.6B $5.2B
 
Accounts Payable $64.9M $64.9M $65.4M $55.5M $51.4M
Accrued Expenses $128.3M $131.1M $143.6M $170.4M $171.6M
Current Portion Of Long-Term Debt -- -- -- -- $10M
Current Portion Of Capital Lease Obligations $176.5M $187.5M $188.1M $180.9M $168.7M
Other Current Liabilities $20.7M $18.8M $21.2M $42.1M $19.6M
Total Current Liabilities $534.9M $507.7M $551.6M $593M $520.8M
 
Long-Term Debt $3.9B $3.9B $4B $4.1B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $4.5B $4.5B $4.6B $4.9B $4.4B
 
Common Stock $1.4M $1.5M $1.6M $1.7M $1.7M
Other Common Equity Adj -$18M -$4.4M -$9.1M -$5.8M -$100K
Common Equity $950.5M $970.3M $1.2B $577.3M $649M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $26.5M $13M $4M $33M $15.2M
Total Equity $1.4B $1.4B $1.3B $730.1M $784M
 
Total Liabilities and Equity $5.9B $5.9B $6B $5.6B $5.2B
Cash and Short Terms $712M $424.8M $40.4M $36M $46.9M
Total Debt $4.1B $3.9B $4B $4.1B $3.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $510.3M $81.5M $44.4M $28M $63M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $245.9M $303M $296.4M $281.2M --
Inventory -- -- -- -- --
Prepaid Expenses $30.7M $31.6M $31M $21.9M --
Other Current Assets $14.3M $7.9M $9.2M $12.8M --
Total Current Assets $801.2M $424M $381M $343.9M $404.9M
 
Property Plant And Equipment $1.4B $1.5B $1.7B $1.5B $1.5B
Long-Term Investments $10.5M $12.7M $10.1M $9.4M $8.9M
Goodwill $2.1B $2.1B $2B $2B --
Other Intangibles $552.1M $812.3M $761.5M $657.4M --
Other Long-Term Assets $40.3M $46M $32.2M $19.5M --
Total Assets $5.8B $5.9B $5.6B $5.2B $5.2B
 
Accounts Payable $62.2M $52.8M $50.1M $42.8M --
Accrued Expenses $114.3M $130.8M $144.7M $151.2M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $188.5M $196.7M $204.6M $177M --
Other Current Liabilities $18.6M $21.6M $19.8M $19.3M --
Total Current Liabilities $476.8M $516.1M $657M $527.2M $510.7M
 
Long-Term Debt $3.9B $4B $4.1B $3.8B $3.9B
Capital Leases -- -- -- -- --
Total Liabilities $4.5B $4.6B $4.8B $4.5B $4.5B
 
Common Stock $1.5M $1.6M $1.7M $1.7M $1.7M
Other Common Equity Adj -$13.7M -$12.9M -$8.5M -$300K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.7M $4.2M $3.8M $15.1M $21.1M
Total Equity $1.3B $1.3B $713.7M $753.1M $683.5M
 
Total Liabilities and Equity $5.8B $5.9B $5.6B $5.2B $5.2B
Cash and Short Terms $510.3M $81.5M $44.4M $28M $63M
Total Debt $4.1B $4B $4.1B $3.8B $3.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$61M $35.6M $147.9M -$425.2M $258.2M
Depreciation & Amoritzation $148.4M $148.1M $153.5M $163.6M $154.4M
Stock-Based Compensation $23.8M $28.6M $33.8M $28.4M $30.8M
Change in Accounts Receivable $60.8M -$94.6M -$11.2M -$4M -$23.3M
Change in Inventories -- -- -- -- --
Cash From Operations $130.6M $98.8M $254.1M $254.2M $299.2M
 
Capital Expenditures $77.1M $90.3M $96.6M $86.8M $90.1M
Cash Acquisitions $18.1M $136.5M $353.9M $33.7M $43.4M
Cash From Investing -$53.2M -$224M -$449.5M -$107.5M $183.6M
 
Dividends Paid (Ex Special Dividend) $75.1M $57.5M $205.8M $207M $208.4M
Special Dividend Paid
Long-Term Debt Issued $910M $500M $30M $570M $145M
Long-Term Debt Repaid -$625M -$580M -- -$485M -$400M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$20.3M -$24.7M -$12.2M -$29.5M -$32M
Cash From Financing $573M -$162.2M -$188M -$151.5M -$471.5M
 
Beginning Cash (CF) $712M $424.8M $40.4M $36M $46.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $651.1M -$287.2M -$384.4M -$4.4M $10.9M
Ending Cash (CF) $1.4B $137.8M -$345M $32M $57.4M
 
Levered Free Cash Flow $53.5M $8.5M $157.5M $167.4M $209.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $33.1M $40.8M $17M $34.6M $51.3M
Depreciation & Amoritzation $37M $40.8M $39.8M $38M $40.7M
Stock-Based Compensation $7.2M $8.6M $7.2M $7M $5.6M
Change in Accounts Receivable -$39.2M -$16.8M -$7.1M -$8.7M -$7.8M
Change in Inventories -- -- -- -- --
Cash From Operations $31.5M $80M $61.5M $73.1M $88.8M
 
Capital Expenditures $17.8M $26.5M $18.7M $24.6M $24.1M
Cash Acquisitions $12.3M $30.3M $3.3M $27.5M $1.9M
Cash From Investing -$29.5M -$56.9M -$21.9M -$52.7M -$25.8M
 
Dividends Paid (Ex Special Dividend) $21.6M $51.4M $51.7M $52M $52.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $15M $40M --
Long-Term Debt Repaid -- -- -- -$30M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$500K -$23.9M --
Cash From Financing -$21.6M -$51.4M -$37.2M -$42M -$28.5M
 
Beginning Cash (CF) $510.3M $81.5M $44.4M $28M $63M
Foreign Exchange Rate Adjustment -$700K -$900K -$200K -- --
Additions / Reductions -$20.3M -$35.5M $2.2M -$21.6M $34.5M
Ending Cash (CF) $489.3M $45.1M $46.4M $6.4M $97.5M
 
Levered Free Cash Flow $13.7M $53.5M $42.8M $48.5M $64.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$31.2M $159.8M -$431.6M $249.8M $124.2M
Depreciation & Amoritzation $121.9M $150.1M $164.9M $150.5M $166.9M
Stock-Based Compensation $27.2M $32.9M $31.7M $27.3M $32.3M
Change in Accounts Receivable -$48.2M -$62.8M $700K -$16.9M -$30.6M
Change in Inventories -- -- -- -- --
Cash From Operations $89.7M $234.8M $222.2M $279.7M $313.5M
 
Capital Expenditures $74M $110.4M $86.8M $90.1M $102.7M
Cash Acquisitions $57.6M $360.4M $105.7M $38.1M $18.7M
Cash From Investing -$124.6M -$468.8M -$191.6M $192.7M -$110.5M
 
Dividends Paid (Ex Special Dividend) $42.9M $175.9M $206.9M $208M $209.7M
Special Dividend Paid
Long-Term Debt Issued $500M -- $150M $585M --
Long-Term Debt Repaid -$580M -- -- -$845M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$25.2M -$11.4M -$17.4M -$44.6M --
Cash From Financing -$148.5M -$187.3M -$74.3M -$488.7M -$168.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$181.9M -$428.8M -$37.1M -$16.4M $35M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $15.7M $124.4M $135.4M $189.6M $210.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$35.5M $88.7M -$490.8M $184.2M $50.2M
Depreciation & Amoritzation $111M $113M $124.4M $111.3M $123.8M
Stock-Based Compensation $20.7M $25M $22.9M $21.8M $23.3M
Change in Accounts Receivable -$28.5M $3.3M $15.2M $2.3M -$5M
Change in Inventories -- -- -- -- --
Cash From Operations $45.1M $181.1M $149.2M $174.7M $189M
 
Capital Expenditures $53.3M $73.4M $63.6M $66.9M $79.5M
Cash Acquisitions $55M $278.9M $30.7M $35.1M $10.4M
Cash From Investing -$106.5M -$351.3M -$93.4M $206.8M -$87.3M
 
Dividends Paid (Ex Special Dividend) $35.9M $154.3M $155.4M $156.4M $157.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $500M -- $120M $135M $90M
Long-Term Debt Repaid -$580M -- -- -$360M -$30M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$24.6M -$11.3M -$16.5M -$31.6M -$12.3M
Cash From Financing -$140.5M -$165.6M -$51.9M -$389.1M -$86.1M
 
Beginning Cash (CF) $1.6B $554.2M $129.4M $120M $122M
Foreign Exchange Rate Adjustment $200K -$1.2M $100K -$400K --
Additions / Reductions -$201.7M -$343.3M $4M -$8M $16.1M
Ending Cash (CF) $1.4B $209.7M $133.5M $111.6M $138.1M
 
Levered Free Cash Flow -$8.2M $107.7M $85.6M $107.8M $109.5M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 22.58% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 18.9% over the past day.

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

Show me the best stock