Financhill
Buy
68

USAC Quote, Financials, Valuation and Earnings

Last price:
$24.28
Seasonality move :
3.39%
Day range:
$23.01 - $23.68
52-week range:
$21.06 - $30.10
Dividend yield:
8.92%
P/E ratio:
34.63x
P/S ratio:
2.88x
P/B ratio:
97.85x
Volume:
610.5K
Avg. volume:
217K
1-year change:
-6.47%
Market cap:
$2.8B
Revenue:
$950.4M
EPS (TTM):
$0.68
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $667.7M $632.6M $704.6M $846.2M $950.4M
Revenue Growth (YoY) -4.39% -5.25% 11.37% 20.09% 12.32%
 
Cost of Revenues $444.9M $433.2M $471M $530.8M $577.5M
Gross Profit $222.8M $199.5M $233.6M $315.4M $373M
Gross Profit Margin 33.37% 31.53% 33.15% 37.27% 39.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $60M $56.1M $61.3M $72.7M $72.7M
Other Inc / (Exp) -$627.6M -$2.4M -$2.9M -$3.1M -$5M
Operating Expenses $60M $56.1M $61.3M $72.7M $72.7M
Operating Income $162.8M $143.4M $172.3M $242.7M $300.3M
 
Net Interest Expenses $128.6M $129.8M $138.1M $169.9M $193.5M
EBT. Incl. Unusual Items -$593.4M $11.2M $31.3M $69.6M $101.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M $874K $1M $1.4M $2.2M
Net Income to Company -$594.7M $10.3M $30.3M $68.3M $99.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$594.7M $10.3M $30.3M $68.3M $99.6M
 
Basic EPS (Cont. Ops) -$6.65 -$0.40 -$0.19 $0.21 $0.72
Diluted EPS (Cont. Ops) -$6.65 -$0.40 -$0.19 $0.20 $0.72
Weighted Average Basic Share $96.8M $97.1M $97.8M $98.6M $113.4M
Weighted Average Diluted Share $96.8M $97.1M $97.8M $100.7M $114.5M
 
EBITDA -$225.8M $379.7M $406.1M $485.7M $560M
EBIT -$464.8M $141M $169.4M $239.6M $295.3M
 
Revenue (Reported) $667.7M $632.6M $704.6M $846.2M $950.4M
Operating Income (Reported) $162.8M $143.4M $172.3M $242.7M $300.3M
Operating Income (Adjusted) -$464.8M $141M $169.4M $239.6M $295.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $157.5M $163.4M $197.1M $229.3M $245.2M
Revenue Growth (YoY) -12% 3.75% 20.63% 16.31% 6.96%
 
Cost of Revenues $109.7M $112.8M $126.2M $138.3M $152M
Gross Profit $47.9M $50.6M $71M $91M $93.2M
Gross Profit Margin 30.38% 30.98% 36% 39.67% 38.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.8M $15.3M $19.1M $22.8M $18.9M
Other Inc / (Exp) -$1.3M -$233K -$791K $2.6M -$4.9M
Operating Expenses $13.8M $15.3M $19.1M $22.8M $18.9M
Operating Income $34.1M $35.4M $51.9M $68.1M $74.4M
 
Net Interest Expenses $32.3M $31.8M $39.8M $46.7M $47.4M
EBT. Incl. Unusual Items $497K $3.3M $11.3M $24M $22M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $126K $26K $350K $472K $1.5M
Net Income to Company $371K $3.3M $10.9M $23.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $371K $3.3M $10.9M $23.6M $20.5M
 
Basic EPS (Cont. Ops) -$0.12 -$0.09 -$0.01 $0.19 $0.14
Diluted EPS (Cont. Ops) -$0.12 -$0.09 -$0.01 $0.19 $0.14
Weighted Average Basic Share $97M $97.4M $98.2M $102.5M $117.5M
Weighted Average Diluted Share $97M $97.4M $98.2M $103.6M $118.3M
 
EBITDA $93.8M $94.2M $110.6M $134M $69.4M
EBIT $32.8M $35.1M $51.1M $70.7M $69.4M
 
Revenue (Reported) $157.5M $163.4M $197.1M $229.3M $245.2M
Operating Income (Reported) $34.1M $35.4M $51.9M $68.1M $74.4M
Operating Income (Adjusted) $32.8M $35.1M $51.1M $70.7M $69.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $646.2M $638.5M $738.3M $878.3M $966.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $436.6M $436.3M $484.4M $543M $591.2M
Gross Profit $209.6M $202.2M $253.9M $335.4M $375.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $61.4M $57.5M $65.1M $76.4M $68.7M
Other Inc / (Exp) -$10.5M -$1.4M -$3.5M $273K -$12.6M
Operating Expenses $61.4M $57.5M $65.1M $76.4M $68.7M
Operating Income $148.2M $144.7M $188.8M $258.9M $306.5M
 
Net Interest Expenses $128.4M $129.4M $146M $176.8M $194.2M
EBT. Incl. Unusual Items $9.3M $13.9M $39.3M $82.4M $99.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $774K $1.3M $1.5M $3.3M
Net Income to Company $8.1M $13.2M $38M $80.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.1M $13.2M $38M $80.9M $96.5M
 
Basic EPS (Cont. Ops) -$0.42 -$0.36 -$0.11 $0.42 $0.68
Diluted EPS (Cont. Ops) -$0.42 -$0.36 -$0.11 $0.41 $0.68
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $378.9M $380.1M $422.4M $509M $495.5M
EBIT $137.7M $143.3M $185.3M $259.2M $294M
 
Revenue (Reported) $646.2M $638.5M $738.3M $878.3M $966.4M
Operating Income (Reported) $148.2M $144.7M $188.8M $258.9M $306.5M
Operating Income (Adjusted) $137.7M $143.3M $185.3M $259.2M $294M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $157.5M $163.4M $197.1M $229.3M $245.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $109.7M $112.8M $126.2M $138.3M $152M
Gross Profit $47.9M $50.6M $71M $91M $93.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.8M $15.3M $19.1M $22.8M $18.9M
Other Inc / (Exp) -$1.3M -$233K -$791K $2.6M -$4.9M
Operating Expenses $13.8M $15.3M $19.1M $22.8M $18.9M
Operating Income $34.1M $35.4M $51.9M $68.1M $74.4M
 
Net Interest Expenses $32.3M $31.8M $39.8M $46.7M $47.4M
EBT. Incl. Unusual Items $497K $3.3M $11.3M $24M $22M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $126K $26K $350K $472K $1.5M
Net Income to Company $371K $3.3M $10.9M $23.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $371K $3.3M $10.9M $23.6M $20.5M
 
Basic EPS (Cont. Ops) -$0.12 -$0.09 -$0.01 $0.19 $0.14
Diluted EPS (Cont. Ops) -$0.12 -$0.09 -$0.01 $0.19 $0.14
Weighted Average Basic Share $97M $97.4M $98.2M $102.5M $117.5M
Weighted Average Diluted Share $97M $97.4M $98.2M $103.6M $118.3M
 
EBITDA $93.8M $94.2M $110.6M $134M $69.4M
EBIT $32.8M $35.1M $51.1M $70.7M $69.4M
 
Revenue (Reported) $157.5M $163.4M $197.1M $229.3M $245.2M
Operating Income (Reported) $34.1M $35.4M $51.9M $68.1M $74.4M
Operating Income (Adjusted) $32.8M $35.1M $51.1M $70.7M $69.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2K -- $35K $11K $14K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $63.7M $68.2M $83.8M $95.4M $88.5M
Inventory $84.6M $85.8M $93.8M $114.7M $133.9M
Prepaid Expenses $2.4M -- -- -- --
Other Current Assets -- $6M $8.8M $10.6M $12M
Total Current Assets $199.6M $205M $186.4M $226.4M $235M
 
Property Plant And Equipment $2.4B $2.2B $2.2B $2.3B $2.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $333.8M $304.4M $275M $245.7M $216.3M
Other Long-Term Assets $12M $16.1M $13.1M $9.7M $6.6M
Total Assets $2.9B $2.8B $2.7B $2.7B $2.7B
 
Accounts Payable $13.5M $22.5M $35.3M $39.8M $27.2M
Accrued Expenses $109.5M $113.9M $76M $85.1M $99.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $170.3M $187.6M $173.7M $187.5M $190.7M
 
Long-Term Debt $1.9B $2B $2.1B $2.3B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $2.2B $2.3B $2.6B $2.7B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $815M $578.4M $361M $183M $27.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $815M $578.4M $361M $183M $27.8M
 
Total Liabilities and Equity $2.9B $2.8B $2.7B $2.7B $2.7B
Cash and Short Terms $2K -- $35K $11K $14K
Total Debt $1.9B $2B $2.1B $2.3B $2.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $99K $15K $6K $8K --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $69.7M $69.6M $80.2M $100.7M --
Inventory $84.7M $89.8M $96.3M $129.3M --
Prepaid Expenses $2.9M $6.9M -- -- --
Other Current Assets -- -- $9.1M $10.6M --
Total Current Assets $204.3M $211.7M $185.9M $248.8M --
 
Property Plant And Equipment $2.4B $2.2B $2.2B $2.3B --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $326.4M $297.1M $267.7M $238.3M --
Other Long-Term Assets $10.8M $15.3M $12.1M $9M --
Total Assets $2.9B $2.7B $2.7B $2.8B $2.7B
 
Accounts Payable $13.9M $22.7M $39.4M $34.3M --
Accrued Expenses $87.4M $92.5M $54.9M $74M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $150M $167.1M $156M $173.7M --
 
Long-Term Debt $2B $2B $2.2B $2.5B --
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $2.2B $2.3B $2.7B $2.7B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $753.1M $518.9M $308.8M $141.8M --
 
Total Liabilities and Equity $2.9B $2.7B $2.7B $2.8B $2.7B
Cash and Short Terms $99K $15K $6K $8K --
Total Debt $2B $2B $2.2B $2.5B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$594.7M $10.3M $30.3M $68.3M $99.6M
Depreciation & Amoritzation $239M $238.8M $236.7M $246.1M $264.8M
Stock-Based Compensation $8.4M $15.5M $15.9M $22.2M $16.6M
Change in Accounts Receivable $23.5M $145K $30M -$13M $5.7M
Change in Inventories -$11.7M -$12.6M -$31.6M -$76.8M -$101.9M
Cash From Operations $293.2M $265.4M $260.6M $271.9M $341.3M
 
Capital Expenditures $109.1M $45.2M $134.2M $238.5M $204.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$105.1M -$39.2M -$129.9M -$232.7M -$202M
 
Dividends Paid (Ex Special Dividend) -$253.4M -$255.1M -$256.2M -$257.8M -$265.2M
Special Dividend Paid
Long-Term Debt Issued $777.5M $697.7M $844.5M $1.1B $2.1B
Long-Term Debt Repaid -$706.4M -$655.1M -$714.9M -$863.3M -$1.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.6M -$10.5M -$1.1M -$868K -$769M
Cash From Financing -$188.1M -$226.2M -$130.6M -$39.3M -$139.3M
 
Beginning Cash (CF) $10K $2K -- $35K $11K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8K -$2K $35K -$24K $3K
Ending Cash (CF) $2K -- $35K $11K $14K
 
Levered Free Cash Flow $184.1M $220.2M $126.4M $33.4M $136.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $371K $3.3M $10.9M $23.6M --
Depreciation & Amoritzation $61M $59.1M $59.5M $63.3M --
Stock-Based Compensation $4.2M $3.7M $6.8M $7.8M --
Change in Accounts Receivable -$2.8M -$1.1M $3.4M -$6.3M --
Change in Inventories -$3.3M -$5.2M -$13.3M -$31M --
Cash From Operations $39.6M $35.1M $42.3M $65.9M $54.7M
 
Capital Expenditures $6.2M $20.2M $41.4M $98.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.2M -$19.7M -$40.9M -$98.6M -$18M
 
Dividends Paid (Ex Special Dividend) -$63.8M -$64M -$64.3M -$65.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $190.5M $215M $266.5M $1.3B --
Long-Term Debt Repaid -$161.6M -$165.8M -$203.3M -$460.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$140K -$564K -$358K -$765.8M --
Cash From Financing -$35.3M -$15.3M -$1.5M $32.7M -$36.6M
 
Beginning Cash (CF) $2K -- $35K $11K --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $97K $15K -$29K -$3K --
Ending Cash (CF) $99K $15K $6K $8K --
 
Levered Free Cash Flow $33.4M $14.8M $941K -$32.7M $54.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $8.1M $13.2M $38M $80.9M --
Depreciation & Amoritzation $241.2M $236.8M $237.1M $249.9M --
Stock-Based Compensation $14.4M $15.1M $19M $23.2M $8.8M
Change in Accounts Receivable $13.6M $1.8M $34.5M -$22.7M --
Change in Inventories -$6.9M -$14.5M -$39.8M -$94.4M --
Cash From Operations $282.7M $260.9M $267.9M $295.5M $330.1M
 
Capital Expenditures $70M $59.3M $155.4M $295.7M $106.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$67.2M -$54.7M -$151.1M -$290.4M -$121.5M
 
Dividends Paid (Ex Special Dividend) -$253.6M -$255.3M -$256.5M -$259.4M -$199.4M
Special Dividend Paid
Long-Term Debt Issued $718M $722.1M $896M $2.1B --
Long-Term Debt Repaid -$674.6M -$659.3M -$752.5M -$1.1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.4M -$10.9M -$861K -$766.3M --
Cash From Financing -$215.4M -$206.3M -$116.8M -$5.1M -$208.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $97K -$84K -$9K $2K --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $212.8M $201.6M $112.5M -$274K $330.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $371K $3.3M $10.9M $23.6M --
Depreciation & Amoritzation $61M $59.1M $59.5M $63.3M --
Stock-Based Compensation $4.2M $3.7M $6.8M $7.8M --
Change in Accounts Receivable -$2.8M -$1.1M $3.4M -$6.3M --
Change in Inventories -$3.3M -$5.2M -$13.3M -$31M --
Cash From Operations $39.6M $35.1M $42.3M $65.9M $54.7M
 
Capital Expenditures $6.2M $20.2M $41.4M $98.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.2M -$19.7M -$40.9M -$98.6M -$18M
 
Dividends Paid (Ex Special Dividend) -$63.8M -$64M -$64.3M -$65.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $190.5M $215M $266.5M $1.3B --
Long-Term Debt Repaid -$161.6M -$165.8M -$203.3M -$460.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$140K -$564K -$358K -$765.8M --
Cash From Financing -$35.3M -$15.3M -$1.5M $32.7M -$36.6M
 
Beginning Cash (CF) $2K -- $35K $11K --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $97K $15K -$29K -$3K --
Ending Cash (CF) $99K $15K $6K $8K --
 
Levered Free Cash Flow $33.4M $14.8M $941K -$32.7M $54.7M

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

GET BETTER TRADE IDEAS

Popular

What Is a Millionaire-Maker Stock?
What Is a Millionaire-Maker Stock?

From time to time, investors will run across the term…

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 9.31% over the past day.

Buy
52
QDEL alert for May 9

QuidelOrtho [QDEL] is down 0.22% over the past day.

Buy
61
TPC alert for May 9

Tutor Perini [TPC] is up 9.61% over the past day.

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

Show me the best stock