Financhill
Sell
26

OMRNY Quote, Financials, Valuation and Earnings

Last price:
$26.84
Seasonality move :
4.88%
Day range:
$26.55 - $27.56
52-week range:
$26.55 - $47.75
Dividend yield:
2.51%
P/E ratio:
165.72x
P/S ratio:
0.96x
P/B ratio:
1.04x
Volume:
58.8K
Avg. volume:
41.6K
1-year change:
-23.49%
Market cap:
$5.3B
Revenue:
$5.7B
EPS (TTM):
$0.16
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $6.2B $6.2B $6.8B $6.5B $5.7B
Revenue Growth (YoY) -5.6% -0.87% 9.9% -4.53% -12.55%
 
Cost of Revenues $3.4B $3.4B $3.7B $3.6B $3.3B
Gross Profit $2.8B $2.8B $3.1B $2.9B $2.4B
Gross Profit Margin 44.8% 45.51% 45.46% 44.96% 42.32%
 
R&D Expenses $423.1M $407.4M $394.4M $371.6M $347.5M
Selling, General & Admin $1.9B $1.8B $1.9B $1.8B $1.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.3B $2.2B $2.3B $2.2B $2.2B
Operating Income $476.9M $614M $772.4M $728.8M $242.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $476.9M $614M $772.4M $728.8M $242.2M
Earnings of Discontinued Ops. $328.8M -- -- -- --
Income Tax Expense $103.7M $142.4M $205.3M $184.7M $72.7M
Net Income to Company $693.1M $414.1M $552.7M $552.1M $68.9M
 
Minority Interest in Earnings -$4M -$5.6M -$5.7M -$5.1M -$12.8M
Net Income to Common Excl Extra Items $689.1M $408.5M $546.9M $547M $56.2M
 
Basic EPS (Cont. Ops) $3.36 $2.03 $2.72 $2.76 $0.29
Diluted EPS (Cont. Ops) $3.36 $2.03 $2.72 $2.76 $0.29
Weighted Average Basic Share $205M $201.7M $200.9M $198.4M $196.9M
Weighted Average Diluted Share $205M $201.7M $200.9M $198.4M $196.9M
 
EBITDA $740.1M $828.7M $980.6M $925.7M $455.8M
EBIT $476.9M $614M $772.4M $728.8M $242.2M
 
Revenue (Reported) $6.2B $6.2B $6.8B $6.5B $5.7B
Operating Income (Reported) $476.9M $614M $772.4M $728.8M $242.2M
Operating Income (Adjusted) $476.9M $614M $772.4M $728.8M $242.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.6B $1.7B $1.7B $1.4B $1.3B
Revenue Growth (YoY) 4.25% 3.32% -0.49% -15.25% -9.28%
 
Cost of Revenues $868.7M $910.2M $909.4M $820.7M $743.1M
Gross Profit $742.7M $754.6M $747.2M $583.4M $601.3M
Gross Profit Margin 46.09% 45.33% 45.1% 41.55% 44.72%
 
R&D Expenses $104M $97.1M $88.9M $84.7M $71.6M
Selling, General & Admin $469.1M $471.7M $436.7M $458.6M $420.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $546.7M $600.6M $522.1M $539.5M $487.9M
Operating Income $196M $154.1M $225.2M $43.9M $113.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $196M $154.1M $225.2M $43.9M $107M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $54.8M $40.8M $61.9M $13.3M $29.9M
Net Income to Company $146.4M $100.7M $158.8M $15.4M --
 
Minority Interest in Earnings -$2.5M -$2.1M -$2.3M -$4.3M -$7.1M
Net Income to Common Excl Extra Items $140.9M $108.1M $160.6M $12M $68.8M
 
Basic EPS (Cont. Ops) $0.70 $0.54 $0.81 $0.06 $0.35
Diluted EPS (Cont. Ops) $0.70 $0.54 $0.81 $0.06 $0.35
Weighted Average Basic Share $201.7M $200.8M $198.2M $197M $197.1M
Weighted Average Diluted Share $201.7M $200.8M $198.2M $197M $197.1M
 
EBITDA $249.8M $205.3M $273.1M $101.1M $166.7M
EBIT $196M $154.1M $225.2M $43.9M $113.3M
 
Revenue (Reported) $1.6B $1.7B $1.7B $1.4B $1.3B
Operating Income (Reported) $196M $154.1M $225.2M $43.9M $113.3M
Operating Income (Adjusted) $196M $154.1M $225.2M $43.9M $113.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.1B $6.8B $6.4B $6.1B $5.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.3B $3.7B $3.6B $3.4B $3.2B
Gross Profit $2.7B $3.1B $2.9B $2.6B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $405.6M $407.2M $363.5M $370M $322.9M
Selling, General & Admin $1.8B $1.9B $1.8B $1.8B $1.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.2B $2.4B $2.2B $2.2B $2.1B
Operating Income $529.7M $748.2M $710.3M $433.7M $225.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $529.7M $748.2M $710.3M $433.7M $218.9M
Earnings of Discontinued Ops. -$24.7M -- -- -- --
Income Tax Expense $152.6M $173.5M $189.1M $109.5M $71.4M
Net Income to Company $366M $484M $516M $249.6M --
 
Minority Interest in Earnings -$5.1M -$6.1M -$5M -$7.7M -$18.4M
Net Income to Common Excl Extra Items $356.3M $493.3M $509M $235.7M $31.9M
 
Basic EPS (Cont. Ops) $1.77 $2.45 $2.56 $1.19 $0.16
Diluted EPS (Cont. Ops) $1.77 $2.45 $2.56 $1.19 $0.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $754.8M $957.4M $907.2M $640.8M $441.3M
EBIT $529.7M $748.2M $710.3M $433.7M $225.2M
 
Revenue (Reported) $6.1B $6.8B $6.4B $6.1B $5.5B
Operating Income (Reported) $529.7M $748.2M $710.3M $433.7M $225.2M
Operating Income (Adjusted) $529.7M $748.2M $710.3M $433.7M $225.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.4B $5B $4.7B $4.3B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.7B $2.6B $2.4B $1.4B
Gross Profit $2B $2.3B $2.1B $1.8B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $297.9M $297.7M $266.9M $265.3M $142.8M
Selling, General & Admin $1.3B $1.4B $1.3B $1.4B $844.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.6B $1.7B $1.6B $1.6B $978.2M
Operating Income $442.2M $575.3M $512.5M $223.7M $158.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $442.2M $575.3M $512.5M $223.7M $26.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $123.9M $154.7M $138.2M $65.1M $12.6M
Net Income to Company $329.3M $399.2M $362.6M $60.2M --
 
Minority Interest in Earnings -$4.6M -$5.1M -$4.4M -$7.1M -$8.8M
Net Income to Common Excl Extra Items $320.5M $404.6M $366.2M $59M $7.1M
 
Basic EPS (Cont. Ops) $1.59 $2.01 $1.84 $0.30 $0.04
Diluted EPS (Cont. Ops) $1.59 $2.01 $1.84 $0.30 $0.04
Weighted Average Basic Share $605.1M $604.4M $596.2M $590.2M $393.9M
Weighted Average Diluted Share $605.1M $604.4M $596.2M $590.2M $393.9M
 
EBITDA $603.9M $731.6M $657.6M $379.2M $266.1M
EBIT $442.2M $575.3M $512.5M $223.7M $158.6M
 
Revenue (Reported) $4.4B $5B $4.7B $4.3B $2.5B
Operating Income (Reported) $442.2M $575.3M $512.5M $223.7M $158.6M
Operating Income (Adjusted) $442.2M $575.3M $512.5M $223.7M $158.6M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $1.7B $2.3B $1.3B $790.1M $945.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.2B $1.2B $1.3B $1.1B
Inventory $965.1M $936.1M $1.2B $1.3B $1.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $211.3M $235.8M $279.4M $213.8M $391.6M
Total Current Assets $4.1B $4.7B $4B $3.7B $3.6B
 
Property Plant And Equipment $1.3B $1.4B $1.3B $1.3B $1.3B
Long-Term Investments -- -- -- -- --
Goodwill $356.9M $355M $325.4M $323.7M $2.4B
Other Intangibles -- -- -- $339.6M $719.4M
Other Long-Term Assets $255.7M $275.9M $306.4M $33.2M $32.7M
Total Assets $7B $7.4B $7.6B $7.5B $9B
 
Accounts Payable $596.8M $630.6M $711.4M $696.9M $545.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $102.4M $101.3M $94.6M $89.1M $88.4M
Other Current Liabilities $333.5M $296.3M $321.8M $332.3M $346.4M
Total Current Liabilities $1.4B $1.5B $1.7B $1.6B $1.5B
 
Long-Term Debt -- -- -- -- $608.3M
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $1.9B $2.2B $2B $2.7B
 
Common Stock $593.1M $581.1M $525.2M $481.1M $423.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $4.9B $5.5B $5.5B $5.5B $5.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $20.1M $22.7M $22.5M $20.7M $1.1B
Total Equity $4.9B $5.5B $5.5B $5.5B $6.3B
 
Total Liabilities and Equity $7B $7.4B $7.6B $7.5B $9B
Cash and Short Terms $1.7B $2.3B $1.3B $790.1M $945.4M
Total Debt -- -- $163.9M $1.6M $799.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.1B $2B $667.9M $916.9M $871.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.1B $1.2B $1.1B $961.6M
Inventory $1.1B $1.2B $1.4B $1.3B $1.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $191.4M $278.8M $263.6M $379.6M $381.2M
Total Current Assets $4.4B $4.6B $3.6B $3.7B $3.5B
 
Property Plant And Equipment $1.3B $1.3B $1.2B $1.3B $1.2B
Long-Term Investments -- -- -- -- --
Goodwill $359.1M $324.7M $329.3M $2.5B $2.4B
Other Intangibles -- -- -- $740.3M $721.2M
Other Long-Term Assets $265.2M $289.5M $353M $34.8M $40.4M
Total Assets $7.4B $7.3B $7.2B $9.1B $8.7B
 
Accounts Payable $562.9M $703.9M $741.7M $615.3M $571.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $96.3M $92.3M $86.3M $92.2M $84.9M
Other Current Liabilities $297M $255.7M $262.3M $305.2M $293.7M
Total Current Liabilities $1.3B $1.4B $1.4B $2B $1.5B
 
Long-Term Debt -- -- -- $72.7M $651.1M
Capital Leases -- -- -- -- --
Total Liabilities $2B $1.8B $1.8B $2.6B $2.6B
 
Common Stock $621.5M $557M $488.9M $454.5M $408.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $23.1M $22.5M $20.3M $1.2B $1.1B
Total Equity $5.5B $5.5B $5.4B $6.5B $6.1B
 
Total Liabilities and Equity $7.4B $7.3B $7.2B $9.1B $8.7B
Cash and Short Terms $2.1B $2B $667.9M $916.9M $871.8M
Total Debt -- -- -- $714.2M $900.5M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $693.1M $414.1M $552.7M $552.1M $68.9M
Depreciation & Amoritzation $263.2M $214.7M $208.1M $196.9M $213.6M
Stock-Based Compensation -- -- $7.7M -- --
Change in Accounts Receivable $119.1M $36.7M -$80.8M -$174.6M $189.5M
Change in Inventories $98.5M $51.2M -$271M -$214.8M $83.5M
Cash From Operations $826.1M $885.1M $600.6M $395.9M $311M
 
Capital Expenditures $346.2M $251.5M $297.1M $333.4M $314.5M
Cash Acquisitions $572.6M $97.2M -$1B -- -$569.4M
Cash From Investing $263.5M -$139.5M -$1.3B -$411.3M -$742.2M
 
Dividends Paid (Ex Special Dividend) -$158.7M -$159.9M -$158.1M -$140.1M -$137.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $1.3B
Long-Term Debt Repaid -- -- -- -$146.5M -$595.9M
Repurchase of Common Stock -$170.9M -$13.9M -$280M -$148.2M -$124.7K
Other Financing Activities $2.9M $94.3K $757.2K -$333.3K -$4.4M
Cash From Financing -$270.8M -$192M -$263.7M -$435.1M $595.9M
 
Beginning Cash (CF) $1B $1.8B $2.2B $1.2B $729.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $818.8M $553.7M -$1B -$450.5M $164.7M
Ending Cash (CF) $1.7B $2.4B $1.4B $779.7M $991.6M
 
Levered Free Cash Flow $479.9M $633.6M $303.5M $62.5M -$3.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $84.8M $153.4M $189.4M $8.8M --
Depreciation & Amoritzation $50.4M $55.5M $56.6M $62.6M --
Stock-Based Compensation -- -- -$10.8M -$7.5M --
Change in Accounts Receivable -$148.5M -$128.7M -$147M -$67.2M --
Change in Inventories $85.1M -$29.8M $95.2M $125.8M --
Cash From Operations $285.6M $184.4M $252.3M $95.3M --
 
Capital Expenditures $95.9M $125.1M $134.9M $106M --
Cash Acquisitions $121.3M -$999.8M $70.8M -$106.3M --
Cash From Investing $29.6M -$1.1B -$137.3M -$206.5M --
 
Dividends Paid (Ex Special Dividend) $2.4M -$2M -$5.9M -$3.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $730.8M --
Long-Term Debt Repaid $15.1M -- -$4.7M -$583.7M --
Repurchase of Common Stock $131.7K -$3.6M -$21.2M -$23.2K --
Other Financing Activities $506.1K $176.6K -$85K -$4.1M --
Cash From Financing $3.3M $172.7M -$32.1M $143.8M --
 
Beginning Cash (CF) $2B $2.1B $621.1M $875.8M --
Foreign Exchange Rate Adjustment $48.7M $57.4M $27.1M $66.8M --
Additions / Reductions $318.5M -$769.5M $82.9M $32.5M --
Ending Cash (CF) $2.4B $1.4B $779.7M $991.6M --
 
Levered Free Cash Flow $189.8M $59.3M $117.4M -$10.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $366M $484M $516M $249.6M --
Depreciation & Amoritzation $227.9M $203M $195.8M $207.6M --
Stock-Based Compensation -- -- $10.8M -$3.3M -$2.9M
Change in Accounts Receivable $87M -$100.5M -$156.3M $109.6M --
Change in Inventories $143.3M -$156.1M -$339.8M $53M --
Cash From Operations $860.8M $701.8M $328M $468M --
 
Capital Expenditures $270.9M $267.9M $323.6M $343.3M $247.3M
Cash Acquisitions -$41M $115M -$1.1B -$392.4M -$562.1M
Cash From Investing -$429.1M -$181.3M -$1.4B -$672.9M --
 
Dividends Paid (Ex Special Dividend) -$162.4M -$153.8M -$136.1M -$140.6M -$67.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $603.3M --
Long-Term Debt Repaid -- $15.1M -- -$16.8M --
Repurchase of Common Stock -$184.8M -$276.3M -$130.5M -$21.3M --
Other Financing Activities $886.4K $1.1M -$71.7K -$389.8K --
Cash From Financing -$367.4M -$433.2M -$230.3M $420M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $64.3M $87.4M -$1.3B $215.1M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $589.9M $434M $4.4M $124.7M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $414.1M $552.7M $552.1M $68.9M --
Depreciation & Amoritzation $214.7M $208.1M $196.9M $213.6M --
Stock-Based Compensation -- -- -$10 -$0 --
Change in Accounts Receivable $36.7M -$80.8M -$174.6M $189.5M --
Change in Inventories $51.2M -$271M -$214.8M $83.5M --
Cash From Operations $885.1M $600.6M $395.9M $311M --
 
Capital Expenditures $251.5M $297.1M $333.4M $314.5M --
Cash Acquisitions $97.2M -$1B $0 -$569.4M --
Cash From Investing -$139.5M -$1.3B -$411.3M -$742.2M --
 
Dividends Paid (Ex Special Dividend) -$159.9M -$158.1M -$140.1M -$137.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $1.3B --
Long-Term Debt Repaid -- -- -$146.5M -$595.9M --
Repurchase of Common Stock -$13.9M -$280M -$148.2M -$124.7K --
Other Financing Activities $94.3K $757.2K -$333.3K -$4.4M --
Cash From Financing -$192M -$263.7M -$435.1M $595.9M --
 
Beginning Cash (CF) $7.5B $9.3B $3.7B $3.1B --
Foreign Exchange Rate Adjustment $61.6M $152M $78.7M $97.3M --
Additions / Reductions $553.7M -$1B -$450.5M $164.7M --
Ending Cash (CF) $8.2B $8.4B $3.3B $3.3B --
 
Levered Free Cash Flow $633.6M $303.5M $62.5M -$3.5M --

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

GET BETTER TRADE IDEAS

Popular

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock