Financhill
Sell
44

ORANY Quote, Financials, Valuation and Earnings

Last price:
$16.56
Seasonality move :
1.84%
Day range:
$16.19 - $16.61
52-week range:
$9.60 - $17.03
Dividend yield:
5.19%
P/E ratio:
36.14x
P/S ratio:
1.00x
P/B ratio:
1.27x
Volume:
42.3K
Avg. volume:
171.9K
1-year change:
67%
Market cap:
$44B
Revenue:
$43.5B
EPS (TTM):
$0.38
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $48.2B $50.3B $45.7B $42.9B $43.5B
Revenue Growth (YoY) 1.93% 4.3% -9.1% -6.11% 1.52%
 
Cost of Revenues $38.6B $42.1B $37.2B $35.1B $34.8B
Gross Profit $9.6B $8.2B $8.5B $7.8B $8.7B
Gross Profit Margin 19.88% 16.28% 18.65% 18.24% 20.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $974.7M $1.1B $862.8M $907.1M $824.2M
Other Inc / (Exp) -$259.2M -$2B -$1.1B -$629M --
Operating Expenses $3.8B $3.8B $3.2B $2.9B $3.1B
Operating Income $5.8B $4.3B $5.3B $4.9B $5.6B
 
Net Interest Expenses $1.4B $1.2B $1B $1.5B $1.4B
EBT. Incl. Unusual Items $4.8B $2.1B $4.1B $3.9B $4.8B
Earnings of Discontinued Ops. -- -- -- $219.5M $223.9M
Income Tax Expense -$966.7M $1.1B $1.3B $946M $1.5B
Net Income to Company $5.8B $919.6M $2.8B $3.1B $3.1B
 
Minority Interest in Earnings $265.6M $644.2M $495M $487.6M $597.1M
Net Income to Common Excl Extra Items $5.5B $653.6M $2.5B $2.7B $2.7B
 
Basic EPS (Cont. Ops) $1.96 $0.00 $0.77 $0.92 $0.88
Diluted EPS (Cont. Ops) $1.94 $0.00 $0.77 $0.92 $0.88
Weighted Average Basic Share $2.7B $2.7B $2.7B $2.7B $2.7B
Weighted Average Diluted Share $2.7B $2.7B $2.7B $2.7B $2.7B
 
EBITDA $15.6B $14.5B $14.4B $13.3B $14.1B
EBIT $5.8B $4.3B $5.3B $4.9B $5.6B
 
Revenue (Reported) $48.2B $50.3B $45.7B $42.9B $43.5B
Operating Income (Reported) $5.8B $4.3B $5.3B $4.9B $5.6B
Operating Income (Adjusted) $5.8B $4.3B $5.3B $4.9B $5.6B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue -- -- $10.7B $10.8B --
Revenue Growth (YoY) -- -- -47.84% -40.66% --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- $206.7M --
Operating Expenses -- -- $3.8B $126M --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- $1.2B $1.2B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- $2.7B $2.7B $2.7B
Weighted Average Diluted Share -- -- $2.7B $2.7B $2.7B
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- $10.7B $10.8B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $50.5B $48.4B $43.4B $43.4B $43.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $41.8B $41B $35.7B $35B $36.7B
Gross Profit $8.7B $7.4B $7.7B $8.4B $7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $484.4M $628.1M $763.2M $865M $815.5M
Other Inc / (Exp) -- -- $38.7M -$126.4M --
Operating Expenses $2.9B $3.1B $2.9B $3B $3.2B
Operating Income $5.8B $4.2B $4.8B $5.4B $3.8B
 
Net Interest Expenses $1.3B $952.4M $1.3B $1.4B $1.4B
EBT. Incl. Unusual Items $544.2M $6.8B $3.5B $4.1B $3.1B
Earnings of Discontinued Ops. -- -- $35.7M $409.8M $44.8M
Income Tax Expense -$1.1B $1.3B $1.2B $1.2B $1.1B
Net Income to Company $1.7B $5.6B $2.2B $3.1B $1.8B
 
Minority Interest in Earnings $367.6M $714.2M $452.9M $549.3M $628.5M
Net Income to Common Excl Extra Items $1.6B $5.5B $2.1B $2.7B $1.8B
 
Basic EPS (Cont. Ops) $0.47 $1.81 $0.63 $0.97 $0.46
Diluted EPS (Cont. Ops) $0.42 $1.81 $0.60 $0.97 $0.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $16.1B $14.1B $13.2B $13.8B $12.6B
EBIT $5.8B $4.2B $4.8B $5.4B $3.8B
 
Revenue (Reported) $50.5B $48.4B $43.4B $43.4B $43.8B
Operating Income (Reported) $5.8B $4.2B $4.8B $5.4B $3.8B
Operating Income (Adjusted) $5.8B $4.2B $4.8B $5.4B $3.8B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue -- -- $20.9B $21.5B $10.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $2.2B $2.4B -$3.9B
Other Inc / (Exp) -- -- $38.7M $41.6M --
Operating Expenses -- -- $7.4B $3.9B -$3.8B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- $1.2B $1.2B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- $5.3B $5.3B $5.3B
Weighted Average Diluted Share -- -- $5.3B $5.3B $5.3B
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- $20.9B $21.5B $10.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $13.9B $12.4B $11.2B $9.2B $12.2B
Short Term Investments $6.6B $5.3B $7.8B $6.5B $3.6B
Accounts Receivable, Net $8.1B $8.2B $8.1B $8.3B $7.4B
Inventory $996M $1.1B $1.1B $1.3B $819.1M
Prepaid Expenses $1B $967.8M $908.2M $958.8M $525M
Other Current Assets $2.1B $2.1B $2.4B $2.6B $3.3B
Total Current Assets $30.4B $29.1B $28.3B $27.5B $26.2B
 
Property Plant And Equipment $44.2B $43.4B $42.2B $45.7B $38.8B
Long-Term Investments $3.9B $4.8B $5.2B $4.5B $7B
Goodwill $33.9B $27.4B $24.8B $26.3B $22B
Other Intangibles $18.6B $16.9B $16B $16.7B $13B
Other Long-Term Assets $167.3M $287.6M $231.6M $212.2M $179M
Total Assets $135.7B $126.6B $120.8B $125.6B $111.1B
 
Accounts Payable $7.9B $7.7B $7.5B $7.8B $6.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $6.4B -- -- -- --
Current Portion Of Capital Lease Obligations $1.8B $1.6B $1.6B $1.6B $1.4B
Other Current Liabilities $3.3B $2.6B $2.7B $3.1B $3.9B
Total Current Liabilities $34.6B $31B $31.2B $33.7B $28.9B
 
Long-Term Debt $51.1B $50.2B $46.8B $47.1B $41.4B
Capital Leases -- -- -- -- --
Total Liabilities $97.3B $92.6B $88.8B $92.3B $79.8B
 
Common Stock $13B $12.1B $11.4B $11.8B $11B
Other Common Equity Adj -- -- -- -- --
Common Equity $35.2B $30.5B $28.6B $29.7B $27.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.2B $3.4B $3.4B $3.6B $3.5B
Total Equity $38.4B $34B $32B $33.3B $31.3B
 
Total Liabilities and Equity $135.7B $126.6B $120.8B $125.6B $111.1B
Cash and Short Terms $13.9B $12.4B $11.2B $9.2B $12.2B
Total Debt $52.9B $51.7B $48.4B $48.7B $42.8B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $8.1B $8.6B $6.5B $8.7B $8.8B
Short Term Investments $5.5B $5.8B $7.2B $6B $3.6B
Accounts Receivable, Net $6.5B $6.2B $6.7B $6B $6.3B
Inventory $952M $1B $1.2B $969M $949.8M
Prepaid Expenses $1.1B $1.1B $1.2B $811.4M $1B
Other Current Assets $1.9B $2B $2.4B $2.6B $3.6B
Total Current Assets $28.1B $27.7B $28.7B $28.3B $28B
 
Property Plant And Equipment $44.4B $40.6B $44.2B $39.5B $44B
Long-Term Investments $2.6B $3.3B $3.3B $5.9B --
Goodwill $28.5B $25.3B $26B $22.6B $24.7B
Other Intangibles $17.4B $15.3B $16.4B $13.7B $14.6B
Other Long-Term Assets $166.6M $278.9M $198.9M $176.9M $231M
Total Assets $122.4B $114.7B $120.6B $111.9B $119.2B
 
Accounts Payable $7.7B $7.2B $8B $7B $8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $4.2B $3.3B -- -- --
Current Portion Of Capital Lease Obligations $1.6B $1.5B $1.6B $1.5B $1.7B
Other Current Liabilities $2.3B $2.6B $2.9B $3.4B $4.2B
Total Current Liabilities $31.6B $28.6B $33.6B $30.1B $31.4B
 
Long-Term Debt $37.1B -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $83.9B $77.3B $83.2B $75B $80.9B
 
Common Stock $12.7B $11.1B $11.6B $11.4B $12.5B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.9B $3.2B $3.3B $3.3B $3.8B
Total Equity $38.5B $37.4B $37.4B $37B $38.3B
 
Total Liabilities and Equity $122.4B $114.7B $120.6B $111.9B $119.2B
Cash and Short Terms $13.6B $14.4B $13.7B $14.7B $12.4B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.8B $919.6M $2.8B $3.1B $3.1B
Depreciation & Amoritzation $9.8B $10.2B $9.1B $9.7B $8.8B
Stock-Based Compensation $26.2M $211.6M $14.7M $17.3M $19.5M
Change in Accounts Receivable -$556.3M $75.6M -$303.7M $476.8M -$271.5M
Change in Inventories $82.1M -$148.9M -$113.5M -$90.8M $216.3M
Cash From Operations $14.5B $13.3B $11.8B $13B $11B
 
Capital Expenditures $9.7B $10.3B $9.2B $8.5B $7.3B
Cash Acquisitions $55.9M $249.4M $61M $1.5B $37.9M
Cash From Investing -$6.3B -$7.1B -$11B -$7.6B -$1.6B
 
Dividends Paid (Ex Special Dividend) $1.8B $2.5B $2B $2B $2.1B
Special Dividend Paid
Long-Term Debt Issued $3.1B $3B $1.9B $1.8B $1.3B
Long-Term Debt Repaid -$5.6B -$5.8B -$1.6B -$2.8B -$2.6B
Repurchase of Common Stock -- $235.2M -- $16.2M $8.7M
Other Financing Activities -$1.4B $653.1M $482M -$696.1M -$178.6M
Cash From Financing -$6.2B -$5.7B -$3.5B -$5.9B -$6.2B
 
Beginning Cash (CF) $10B $9.8B $6.4B $6.2B $9.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.9B $562.6M -$2.8B -$418.4M $3.4B
Ending Cash (CF) $11.8B $10.4B $3.6B $5.8B $12.6B
 
Levered Free Cash Flow $4.7B $2.9B $2.6B $4.6B $3.8B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- $1.2B $1.2B --
Depreciation & Amoritzation -- -- $4.7B $4.3B --
Stock-Based Compensation -- -- $6.5M $7.5M --
Change in Accounts Receivable -- -- $239.9M -$258.4M --
Change in Inventories -- -- -$15.3M $77.5M --
Cash From Operations -- -- $6.3B $5.1B --
 
Capital Expenditures -- -- $4.3B $3.9B --
Cash Acquisitions -- -- -$27.3M $5.2B --
Cash From Investing -- -- -$4.3B $847.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -$1.2B -$1.2B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1.1B $596.5M --
Long-Term Debt Repaid -- -- -$909.4M -$1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$417.6M -$130.3M --
Cash From Financing -- -- -$1.9B -$3.3B --
 
Beginning Cash (CF) -- -- $6.5B $6B --
Foreign Exchange Rate Adjustment -- -- $43.6M $65.7M --
Additions / Reductions -- -- -$22.9M $2.7B --
Ending Cash (CF) -- -- $6.6B $8.8B --
 
Levered Free Cash Flow -- -- $1.9B $1.2B --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $1.7B $5.6B $2.2B $3.1B $1.8B
Depreciation & Amoritzation $10.6B $9.7B $8.7B $9.3B $8.7B
Stock-Based Compensation $23.3M $208.3M $14.1M $18.4M $18.5M
Change in Accounts Receivable $357.8M $18.5M -$163.2M -$20.1M $140.6M
Change in Inventories $69.4M -$200.8M -$80.9M $2.1M $103.7M
Cash From Operations $16.7B $12.7B $11.4B $11.9B $11.1B
 
Capital Expenditures $11.4B $9.2B $8.8B $8B $7.7B
Cash Acquisitions $456.9M -$143.3M $1.5B $80.4M $22.8M
Cash From Investing -$7.2B -$7.5B -$10B -$2.4B -$5.3B
 
Dividends Paid (Ex Special Dividend) $2.9B $2B $1.9B $2.1B $2.2B
Special Dividend Paid
Long-Term Debt Issued -- $2.2B -- -- $2.6B
Long-Term Debt Repaid -- -$2.1B -- -- -$4.1B
Repurchase of Common Stock $3.6M $227.3M -- $26M $10.9M
Other Financing Activities -- $1.2B -- -- -$370.1M
Cash From Financing -$9B -$3.5B -$3.7B -$7.3B -$6.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $461.2M $1.8B -$2.2B $2.3B -$667M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5.3B $3.5B $2.7B $4B $3.4B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- $1.2B $1.2B --
Depreciation & Amoritzation -- -- $4.7B $4.3B --
Stock-Based Compensation -- -- $6.5M $7.5M --
Change in Accounts Receivable -- -- $239.9M -$258.4M --
Change in Inventories -- -- -$15.3M $77.5M --
Cash From Operations -- -- $6.3B $5.1B --
 
Capital Expenditures -- -- $4.3B $3.9B --
Cash Acquisitions -- -- -$27.3M $5.2B --
Cash From Investing -- -- -$4.3B $847.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -$1.2B -$1.2B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1.1B $596.5M --
Long-Term Debt Repaid -- -- -$909.4M -$1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$417.6M -$130.3M --
Cash From Financing -- -- -$1.9B -$3.3B --
 
Beginning Cash (CF) -- -- $6.5B $6B --
Foreign Exchange Rate Adjustment -- -- $43.6M $65.7M --
Additions / Reductions -- -- -$22.9M $2.7B --
Ending Cash (CF) -- -- $6.6B $8.8B --
 
Levered Free Cash Flow -- -- $1.9B $1.2B --

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
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock