Financhill
Sell
47

UE Quote, Financials, Valuation and Earnings

Last price:
$19.35
Seasonality move :
-3.58%
Day range:
$19.02 - $19.61
52-week range:
$15.66 - $21.73
Dividend yield:
3.92%
P/E ratio:
22.13x
P/S ratio:
5.24x
P/B ratio:
1.88x
Volume:
704.4K
Avg. volume:
784.6K
1-year change:
-10.14%
Market cap:
$2.4B
Revenue:
$445M
EPS (TTM):
$0.88
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $330.1M $425.1M $397.9M $416.9M $445M
Revenue Growth (YoY) -14.85% 28.78% -6.39% 4.77% 6.73%
 
Cost of Revenues $225.9M $237.6M $247.1M $255.1M $297.8M
Gross Profit $104.2M $187.5M $150.8M $161.9M $147.2M
Gross Profit Margin 31.57% 44.11% 37.91% 38.82% 33.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $71.6M $18.2M $353K $224.8M $60.2M
Operating Expenses $51.7M $39.2M $43.1M $37.1M $50.6M
Operating Income $52.5M $148.4M $107.8M $124.8M $96.5M
 
Net Interest Expenses $71M $57.9M $59M $74.9M $81.6M
EBT. Incl. Unusual Items $58.8M $109M $50.2M $277.7M $77.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$39M $1.1M $2.9M $17.8M $2.4M
Net Income to Company $97.8M $107.8M $47.3M $259.9M $75.4M
 
Minority Interest in Earnings $4.2M $5.1M $1.2M $11.4M $2.9M
Net Income to Common Excl Extra Items $97.7M $107.8M $47.3M $259.7M $75.4M
 
Basic EPS (Cont. Ops) $0.79 $0.88 $0.39 $2.11 $0.60
Diluted EPS (Cont. Ops) $0.79 $0.88 $0.39 $2.11 $0.60
Weighted Average Basic Share $117.7M $117M $117.4M $117.5M $121.3M
Weighted Average Diluted Share $117.9M $121.4M $121.6M $117.6M $121.4M
 
EBITDA $148.5M $240.7M $206.2M $233.8M $246.9M
EBIT $52.5M $148.4M $107.8M $124.8M $96.5M
 
Revenue (Reported) $330.1M $425.1M $397.9M $416.9M $445M
Operating Income (Reported) $52.5M $148.4M $107.8M $124.8M $96.5M
Operating Income (Adjusted) $52.5M $148.4M $107.8M $124.8M $96.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $106.8M $98.3M $101.8M $112.4M $120.1M
Revenue Growth (YoY) 40.88% -8% 3.61% 10.4% 6.85%
 
Cost of Revenues $57.9M $61.4M $30.1M $74.2M $71.7M
Gross Profit $49M $36.9M $71.8M $38.3M $48.4M
Gross Profit Margin 45.82% 37.58% 70.46% 34.02% 40.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $6.6M -- $43M -- --
Operating Expenses $10.5M $9.9M $8.9M $9.4M $14M
Operating Income $38.4M $27.1M $62.8M $28.8M $34.5M
 
Net Interest Expenses $14.6M $15.3M $19M $19.5M $19.4M
EBT. Incl. Unusual Items $30.8M $12.1M $54.6M $10M $16.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $704K $646K $17.1M $518K $600K
Net Income to Company $30.1M $11.5M $37.5M $9.5M $15.5M
 
Minority Interest in Earnings $2.3M $82K $1.4M $387K $606K
Net Income to Common Excl Extra Items $30.1M $11.5M $37.5M $9.5M $15.5M
 
Basic EPS (Cont. Ops) $0.24 $0.10 $0.31 $0.07 $0.12
Diluted EPS (Cont. Ops) $0.24 $0.10 $0.31 $0.07 $0.12
Weighted Average Basic Share $117.1M $117.4M $117.5M $123.4M $125.7M
Weighted Average Diluted Share $117.1M $121.7M $122.2M $123.5M $125.8M
 
EBITDA $61.6M $51.4M $89.7M $63.5M $71.3M
EBIT $38.4M $27.1M $62.8M $28.8M $34.5M
 
Revenue (Reported) $106.8M $98.3M $101.8M $112.4M $120.1M
Operating Income (Reported) $38.4M $27.1M $62.8M $28.8M $34.5M
Operating Income (Adjusted) $38.4M $27.1M $62.8M $28.8M $34.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $383.8M $424.9M $401.9M $445.2M $468.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $239.3M $246.7M $212M $302.3M $290.3M
Gross Profit $144.5M $178.2M $189.9M $142.9M $178.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $15.2M $257K $8.8M $252.7M --
Operating Expenses $43.8M $42.5M $39.4M $37M $57.7M
Operating Income $100.7M $135.7M $150.6M $105.9M $120.8M
 
Net Interest Expenses $61.3M $57.3M $67.9M $84.5M $78.2M
EBT. Incl. Unusual Items $58.6M $79.5M $60.7M $277.6M $118.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$25M $2.5M $18.5M $1.7M $2.5M
Net Income to Company $83.5M $77M $42.3M $275.9M $116.2M
 
Minority Interest in Earnings $2.8M $2.1M $1.4M $12.2M $5M
Net Income to Common Excl Extra Items $83.5M $77M $42.3M $275.6M $116.1M
 
Basic EPS (Cont. Ops) $0.68 $0.64 $0.35 $2.23 $0.89
Diluted EPS (Cont. Ops) $0.68 $0.64 $0.35 $2.23 $0.88
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $195.6M $233.1M $253M $250.3M $264.9M
EBIT $100.7M $135.7M $150.6M $105.9M $120.8M
 
Revenue (Reported) $383.8M $424.9M $401.9M $445.2M $468.7M
Operating Income (Reported) $100.7M $135.7M $150.6M $105.9M $120.8M
Operating Income (Adjusted) $100.7M $135.7M $150.6M $105.9M $120.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $296.5M $296.3M $300.3M $328.6M $352.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $177.9M $187M $151.9M $231.9M $214.7M
Gross Profit $118.6M $109.3M $148.4M $96.7M $137.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $18.3M $353K $8.8M $36.8M $47.1M
Operating Expenses $28.7M $31.6M $27.9M $27.8M $44.6M
Operating Income $89.9M $77.7M $120.5M $68.9M $93.1M
 
Net Interest Expenses $44.2M $43.5M $52.4M $62M $58.7M
EBT. Incl. Unusual Items $64.7M $35.3M $45.8M $45.7M $86.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $905K $2.3M $17.8M $1.7M $1.9M
Net Income to Company $63.8M $33M $28M $43.9M $84.7M
 
Minority Interest in Earnings $2M $513K $695K $1.5M $3.6M
Net Income to Common Excl Extra Items $63.8M $33M $27.9M $43.9M $84.7M
 
Basic EPS (Cont. Ops) $0.51 $0.28 $0.23 $0.35 $0.65
Diluted EPS (Cont. Ops) $0.51 $0.28 $0.23 $0.35 $0.64
Weighted Average Basic Share $351M $352.1M $352.5M $360.3M $376.9M
Weighted Average Diluted Share $351.2M $356.5M $357.2M $365.3M $377.2M
 
EBITDA $158.5M $151.3M $198M $181.8M $199.8M
EBIT $89.9M $77.7M $120.5M $68.9M $93.1M
 
Revenue (Reported) $296.5M $296.3M $300.3M $328.6M $352.4M
Operating Income (Reported) $89.9M $77.7M $120.5M $68.9M $93.1M
Operating Income (Adjusted) $89.9M $77.7M $120.5M $68.9M $93.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $419.3M $219.8M $128.8M $174.2M $90.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $77.8M $78.5M $82.2M $75.5M $81.8M
Inventory -- -- -- -- --
Prepaid Expenses $11.6M $12M $14.7M $13.1M $13.5M
Other Current Assets -- -- -- -- --
Total Current Assets $497M $298.3M $211M $249.7M $172.5M
 
Property Plant And Equipment $83.7M $72.1M $66.9M $59.7M $68.2M
Long-Term Investments -- -- $2M $2.5M $1.6M
Goodwill -- -- -- -- --
Other Intangibles -- $71.1M -- -- --
Other Long-Term Assets $6M $19.7M $18.4M $22.7M $15.8M
Total Assets $2.9B $3B $3B $3.3B $3.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $24.7M $38.2M $56M $43.6M $38.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $14.6M $99M $351.6M $391.4M $36.5M
 
Long-Term Debt $1.8B $1.8B $1.5B $1.8B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $1.9B $1.9B $2.1B $1.9B
 
Common Stock $1.2M $1.2M $1.2M $1.2M $1.3M
Other Common Equity Adj -- -- $629K $460K $177K
Common Equity $951.6M $995.3M $977M $1.2B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $44.3M $52.6M $53.1M $70.7M $83.6M
Total Equity $995.9M $1B $1B $1.2B $1.4B
 
Total Liabilities and Equity $2.9B $3B $3B $3.3B $3.3B
Cash and Short Terms $419.3M $219.8M $128.8M $174.2M $90.6M
Total Debt $1.8B $1.9B $1.8B $2B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $322.8M $152.4M $77.9M $89.6M $144.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $79.6M $80.6M $83.3M $80.6M --
Inventory -- -- -- -- --
Prepaid Expenses $12.5M $13.4M $15.4M $15M --
Other Current Assets -- -- -- -- --
Total Current Assets $402.4M $233M $134.1M $170.3M $232M
 
Property Plant And Equipment $78.4M $66.8M $60.1M $59.7M $63.2M
Long-Term Investments -- $2M $3.6M $1.6M $908K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $9.5M $19.1M $29.4M $19M --
Total Assets $2.9B $3B $2.9B $3.2B $3.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $49.4M $35.1M $35.9M $37.2M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $44.4M --
Total Current Liabilities $4.1M $4.6M $25.4M $50.3M $27.1M
 
Long-Term Debt $1.8B $1.8B $1.8B $1.7B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $1.9B $1.9B $1.9B $1.9B
 
Common Stock $1.2M $1.2M $1.2M $1.2M $1.3M
Other Common Equity Adj -- $554K $1.3M -$34K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $48.8M $55M $56.8M $84.6M $88.4M
Total Equity $1B $1B $1B $1.3B $1.4B
 
Total Liabilities and Equity $2.9B $3B $2.9B $3.2B $3.3B
Cash and Short Terms $322.8M $152.4M $77.9M $89.6M $144.8M
Total Debt $1.8B $1.9B $1.8B $1.7B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $97.8M $107.8M $47.3M $259.9M $75.4M
Depreciation & Amoritzation $97.8M $94.1M $100.8M $112.8M $155M
Stock-Based Compensation $17M $10.8M $10.5M $7.8M $10.4M
Change in Accounts Receivable -$22M -$139K -$1.7M $2.8M -$6M
Change in Inventories -- -- -- -- --
Cash From Operations $112.8M $135.3M $139.6M $163M $153.2M
 
Capital Expenditures $28.5M $95.4M $116M $115.7M $110.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$93M -$304.9M -$150.2M -$115.7M -$230.4M
 
Dividends Paid (Ex Special Dividend) $26.6M $124M $75.1M $75.2M $82.9M
Special Dividend Paid
Long-Term Debt Issued $90.3M $117.2M $103.4M $778.7M $336M
Long-Term Debt Repaid -$89.3M -$18.2M -$98.3M -$693.9M -$387.4M
Repurchase of Common Stock $54.1M -- -- -- --
Other Financing Activities -$803K $1.1M -$9.1M -$9.8M -$4.4M
Cash From Financing -$85.7M -$29.8M -$80.5M -$1.8M -$6.4M
 
Beginning Cash (CF) $419.3M $219.8M $128.8M $174.2M $90.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$65.9M -$199.4M -$91.1M $45.5M -$83.6M
Ending Cash (CF) $353.4M $20.4M $37.7M $219.7M $7M
 
Levered Free Cash Flow $84.3M $39.9M $23.6M $47.3M $42.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $30.1M $11.5M $37.5M $9.5M $15.5M
Depreciation & Amoritzation $23.6M $25M $27.8M $35.9M $38.3M
Stock-Based Compensation $2.8M $2.6M $1.8M $2.7M $2.7M
Change in Accounts Receivable -$2.4M -$2M $88K -$3.4M $1M
Change in Inventories -- -- -- -- --
Cash From Operations $39.6M $37.7M $34.4M $36.6M $55.7M
 
Capital Expenditures $27.1M $26.9M $30M $24.4M $29.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$68.9M -$26.9M -$30M -$24.4M -$30.4M
 
Dividends Paid (Ex Special Dividend) $17.6M $18.8M $18.8M $21.2M $23.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $82M $61M --
Long-Term Debt Repaid -$8.6M -$4.3M -$81.1M -$153.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $707K -$6.6M -$2M -$2.5M --
Cash From Financing -$26.9M -$29.7M -$19.9M -$23.7M $1.3M
 
Beginning Cash (CF) $322.8M $152.4M $77.9M $89.6M $144.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$56.2M -$18.9M -$15.5M -$11.6M $26.6M
Ending Cash (CF) $266.6M $133.5M $62.4M $78.1M $171.4M
 
Levered Free Cash Flow $12.5M $10.8M $4.4M $12.2M $26.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $83.5M $77M $42.3M $275.9M $116.2M
Depreciation & Amoritzation $98.8M $99.4M $105.6M $148.9M $150M
Stock-Based Compensation $10.7M $10.3M $8.8M $9.4M $11.9M
Change in Accounts Receivable -$227K $1.8M $574K -$3.8M -$4.7M
Change in Inventories -- -- -- -- --
Cash From Operations $131.1M $140.8M $143.8M $160.9M $184.2M
 
Capital Expenditures $56.7M $123.9M $125.8M $96.9M $118.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$101.6M -$349.7M -$126.1M -$175.9M -$95.4M
 
Dividends Paid (Ex Special Dividend) $106.4M $73.9M $75.2M $80.4M $93M
Special Dividend Paid
Long-Term Debt Issued -- -- $426M $573.7M --
Long-Term Debt Repaid -$16.1M -$97.9M -$433.3M -$587M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.8M -$5M -$8.6M -$7.9M --
Cash From Financing -$377.7M $38.5M -$92.2M $26.7M -$33.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$348.2M -$170.4M -$74.5M $11.7M $55.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $74.4M $16.9M $18M $64M $65.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $63.8M $33M $28M $43.9M $84.7M
Depreciation & Amoritzation $69.9M $75.2M $80M $116.1M $111.1M
Stock-Based Compensation $8.2M $7.7M $6M $7.6M $9M
Change in Accounts Receivable -$2.5M -$586K $1.7M -$4.9M -$3.6M
Change in Inventories -- -- -- -- --
Cash From Operations $93.1M $98.7M $102.9M $100.7M $131.7M
 
Capital Expenditures $46.4M $75M $84.8M $66M $74.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$64.6M -$109.4M -$85.3M -$145.4M -$10.4M
 
Dividends Paid (Ex Special Dividend) $106.4M $56.3M $56.4M $61.6M $71.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $103.4M $426M $221M $75M
Long-Term Debt Repaid -$14.3M -$94M -$428.9M -$322M -$92.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.5M -$8.6M -$8.1M -$6.1M -$3M
Cash From Financing -$125M -$56.7M -$68.4M -$39.9M -$67.1M
 
Beginning Cash (CF) $1.1B $521.7M $282.5M $285.9M $361.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$96.5M -$67.4M -$50.9M -$84.6M $54.2M
Ending Cash (CF) $982.3M $454.3M $231.7M $201.3M $415.2M
 
Levered Free Cash Flow $46.7M $23.7M $18.1M $34.8M $57.6M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
64
GLTO alert for Dec 26

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Buy
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Sell
27
CDNAF alert for Dec 26

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock