Financhill
Buy
58

UPMMY Quote, Financials, Valuation and Earnings

Last price:
$28.13
Seasonality move :
1.76%
Day range:
$28.08 - $28.24
52-week range:
$24.20 - $31.34
Dividend yield:
6.01%
P/E ratio:
108.61x
P/S ratio:
1.36x
P/B ratio:
1.26x
Volume:
42.1K
Avg. volume:
95.9K
1-year change:
1.68%
Market cap:
$14.8B
Revenue:
$11.2B
EPS (TTM):
$0.26
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.8B $11.6B $12.4B $11.2B $11.2B
Revenue Growth (YoY) -14.88% 18.26% 6.79% -9.18% -0.48%
 
Cost of Revenues $8B $9.3B $9.4B $9.4B $9B
Gross Profit $1.8B $2.3B $3B $1.8B $2.2B
Gross Profit Margin 18.7% 19.48% 24.44% 16.24% 19.77%
 
R&D Expenses $46.7M $54.4M $57.8M $71.4M $75.7M
Selling, General & Admin $776.3M $917.2M $960.6M $1.1B $1.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $803.7M $940.9M $1B $1.2B $1.1B
Operating Income $1B $1.3B $2B $647.6M $1.1B
 
Net Interest Expenses $59.3M $55.6M $66.2M $85.4M $95.2M
EBT. Incl. Unusual Items $836.7M $1.8B $2B $502.7M $539.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $192.7M $283.7M $407.8M $75.7M $40M
Net Income to Company $647.5M $1.5B $1.6B $426M $500.8M
 
Minority Interest in Earnings $9.1M $26M $32.6M $6.5M $29.2M
Net Income to Common Excl Extra Items $647.5M $1.5B $1.6B $426M $500.8M
 
Basic EPS (Cont. Ops) $1.20 $2.85 $3.01 $0.79 $0.88
Diluted EPS (Cont. Ops) $1.20 $2.85 $3.01 $0.79 $0.88
Weighted Average Basic Share $533.3M $533.3M $533.3M $533.3M $533.3M
Weighted Average Diluted Share $533.3M $533.3M $533.3M $533.3M $533.3M
 
EBITDA $1.6B $1.9B $2.5B $1.2B $1.7B
EBIT $1B $1.3B $2B $647.6M $1.1B
 
Revenue (Reported) $9.8B $11.6B $12.4B $11.2B $11.2B
Operating Income (Reported) $1B $1.3B $2B $647.6M $1.1B
Operating Income (Adjusted) $1B $1.3B $2B $647.6M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3B $3.4B $2.8B $2.8B $2.7B
Revenue Growth (YoY) 25.47% 15.77% -18.36% -1.48% -3.04%
 
Cost of Revenues $2.5B $2.7B $2.7B $2.5B $2.6B
Gross Profit $445.6M $739.9M $149M $307.6M $118M
Gross Profit Margin 14.98% 21.49% 5.3% 11.11% 4.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -$89.2M -$34.1M -$28M
Operating Income $445.6M $739.9M $238.2M $341.6M $146.1M
 
Net Interest Expenses $7.1M $19.1M $26.1M $33M $31.6M
EBT. Incl. Unusual Items $656.5M $769.1M -$56.6M $296.6M $30.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $71.9M $144M -$26.1M $26.4M $9.3M
Net Income to Company $592.9M $649M -$29.3M $267.6M $28.8M
 
Minority Interest in Earnings $10.6M $11.1M -$2.2M $11M $2.3M
Net Income to Common Excl Extra Items $585.8M $626.2M -$30.5M $271.3M $21M
 
Basic EPS (Cont. Ops) $1.08 $1.15 -$0.05 $0.49 $0.04
Diluted EPS (Cont. Ops) $1.08 $1.15 -$0.05 $0.49 $0.04
Weighted Average Basic Share $533.3M $533.3M $533.3M $533.3M $527.3M
Weighted Average Diluted Share $533.3M $533.3M $533.3M $533.3M $527.3M
 
EBITDA $579.9M $852.7M $403.6M $499.8M $293.3M
EBIT $445.6M $739.9M $238.2M $341.6M $146.1M
 
Revenue (Reported) $3B $3.4B $2.8B $2.8B $2.7B
Operating Income (Reported) $445.6M $739.9M $238.2M $341.6M $146.1M
Operating Income (Adjusted) $445.6M $739.9M $238.2M $341.6M $146.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11.1B $12B $11.9B $11.1B $11B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.7B $10.4B $10.7B $9.9B $10.2B
Gross Profit $1.4B $1.6B $1.2B $1.2B $759M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -$89.2M -$100.9M -$128.3M
Operating Income $1.4B $1.6B $1.3B $1.3B $887.4M
 
Net Interest Expenses $29.9M $34.3M $70.2M $109.5M $110.5M
EBT. Incl. Unusual Items $1.6B $1.8B $955.2M $880.7M $170.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $263.9M $353.7M $192.4M $98.9M $18.3M
Net Income to Company $1.4B $1.5B $755.3M $774.3M $161.4M
 
Minority Interest in Earnings $22.6M $32M $9.3M $26.1M $14.1M
Net Income to Common Excl Extra Items $1.4B $1.5B $762.8M $782.8M $150.7M
 
Basic EPS (Cont. Ops) $2.54 $2.71 $1.41 $1.42 $0.26
Diluted EPS (Cont. Ops) $2.54 $2.71 $1.41 $1.42 $0.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2B $2.2B $1.8B $1.9B $1.5B
EBIT $1.4B $1.6B $1.3B $1.3B $887.4M
 
Revenue (Reported) $11.1B $12B $11.9B $11.1B $11B
Operating Income (Reported) $1.4B $1.6B $1.3B $1.3B $887.4M
Operating Income (Adjusted) $1.4B $1.6B $1.3B $1.3B $887.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.5B $9B $8.6B $8.4B $8.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.5B $7.7B $8B $7.5B $7.7B
Gross Profit $1.1B $1.3B $570.9M $870.3M $493.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -$89.2M -$57.9M -$76.1M
Operating Income $1.1B $1.3B $660.1M $928.2M $569.5M
 
Net Interest Expenses $21.5M $34.3M $46.7M $80.5M $84.9M
EBT. Incl. Unusual Items $1.3B $1.4B $305.4M $687.1M $308.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $192.4M $262.3M $54.7M $78.5M $55.7M
Net Income to Company $1.2B $1.1B $253.5M $604.6M $262.5M
 
Minority Interest in Earnings $19M $26.3M $4.2M $25M $9.8M
Net Income to Common Excl Extra Items $1.2B $1.1B $249.7M $609.7M $252.1M
 
Basic EPS (Cont. Ops) $2.12 $2.00 $0.46 $1.09 $0.46
Diluted EPS (Cont. Ops) $2.12 $2.00 $0.46 $1.09 $0.46
Weighted Average Basic Share $1.6B $1.6B $1.6B $1.6B $1.6B
Weighted Average Diluted Share $1.6B $1.6B $1.6B $1.6B $1.6B
 
EBITDA $1.5B $1.7B $1.1B $1.4B $1B
EBIT $1.1B $1.3B $660.1M $928.2M $569.5M
 
Revenue (Reported) $8.5B $9B $8.6B $8.4B $8.2B
Operating Income (Reported) $1.1B $1.3B $660.1M $928.2M $569.5M
Operating Income (Adjusted) $1.1B $1.3B $660.1M $928.2M $569.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.1B $1.8B $2.3B $767.7M $994.1M
Short Term Investments -- $113.2M $1.1M $1.1M $1M
Accounts Receivable, Net $1.3B $1.5B $1.7B $1.4B $1.5B
Inventory $1.6B $1.8B $2.4B $2.2B $2.2B
Prepaid Expenses $69.7M $28.4M $18.1M $14.4M $11.4M
Other Current Assets -- -- -- -- --
Total Current Assets $5.8B $6B $7.7B $4.9B $5.2B
 
Property Plant And Equipment $8.5B $9.7B $10.6B $11.1B $10.8B
Long-Term Investments $2.6B $3.1B $4B $2.6B $2.4B
Goodwill $281.7M $268.3M $302.4M $312.8M $181.1M
Other Intangibles $446.5M $414.4M $592M $790.4M $603.5M
Other Long-Term Assets $27.1M $22.6M $17.2M $28.7M $20.8M
Total Assets $18.2B $20.4B $24.1B $20.7B $20B
 
Accounts Payable $1.4B $1.9B $2B $1.4B $1.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $92.2M $79.3M $90.1M $103.9M $119.7M
Other Current Liabilities $100.9M $106.4M $336.7M $107.2M $105.1M
Total Current Liabilities $2.1B $2.8B $3.7B $2.6B $2.5B
 
Long-Term Debt $2.4B $2.9B $4.8B $3.4B $3.9B
Capital Leases -- -- -- -- --
Total Liabilities $6.5B $7.8B $10.4B $7.9B $8.1B
 
Common Stock $1.1B $1B $949.9M $983.1M $921.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $11.4B $12.3B $13.3B $12.3B $11.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $198.2M $296.8M $401.3M $408.7M $415.2M
Total Equity $11.6B $12.6B $13.7B $12.7B $11.9B
 
Total Liabilities and Equity $18.2B $20.4B $24.1B $20.7B $20B
Cash and Short Terms $2.1B $1.8B $2.3B $767.7M $994.1M
Total Debt $2.5B $3B $4.9B $3.5B $4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.9B $1.6B $818.4M $1B $678M
Short Term Investments $89.3M $135.6M $86.8M $78.2M --
Accounts Receivable, Net $2.2B $3.1B $2B $2.1B $2B
Inventory $1.7B $2.1B $2.1B $2.5B $2.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $5.9B $7B $5B $5.7B $5.2B
 
Property Plant And Equipment $9.1B $9.7B $10.9B $11.5B $11.4B
Long-Term Investments $2.8B $3.5B $2.7B $2.5B $3B
Goodwill $272.6M $287M $303.8M $317.2M --
Other Intangibles $432.6M $539.6M $776.9M $647.8M --
Other Long-Term Assets $23.2M $18.7M $29.6M $25.7M --
Total Assets $19.3B $21.8B $20.2B $21.2B $21.2B
 
Accounts Payable $2.2B $2.4B $2.4B $2.6B $2.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.5B $3.3B $2.8B $3.1B $3.2B
 
Long-Term Debt $2.9B $5.1B $3.3B $4.1B $4.3B
Capital Leases -- -- -- -- --
Total Liabilities $7.2B $9.8B $7.7B $8.7B $9B
 
Common Stock $1B $871.9M $942.3M $993.3M $1B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $279.3M $370.3M $405.5M $412.9M $390.1M
Total Equity $12.1B $12B $12.5B $12.5B $12.2B
 
Total Liabilities and Equity $19.3B $21.8B $20.2B $21.2B $21.2B
Cash and Short Terms $1.9B $1.6B $818.4M $1B $678M
Total Debt $2.9B $5.1B $3.3B $4.1B $4.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $647.5M $1.5B $1.6B $426M $500.8M
Depreciation & Amoritzation $536.9M $547.3M $481.3M $580.6M $623.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$6.8M -$526M -$420.4M $923.3M -$87.6M
Change in Inventories $51.3M -$320.3M -$698.9M $316.8M -$101.7M
Cash From Operations $1.1B $1.5B $533.9M $2.5B $1.5B
 
Capital Expenditures $998.6M $1.8B $1.6B $1.2B $657.7M
Cash Acquisitions -- -- $145M $21.6M $30.3M
Cash From Investing -$925.7M -$1.5B -$1.6B -$1.1B -$633.9M
 
Dividends Paid (Ex Special Dividend) $790M $819.1M $728.3M $863.8M $866.4M
Special Dividend Paid
Long-Term Debt Issued $983.3M $709.9M $4.6B $108.3M $649.4M
Long-Term Debt Repaid -$35.4M -$18.9M -$2.7B -$1.6B -$24.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $49.1M $13M $681.3M -$252.2M -$212.1M
Cash From Financing $4.6M -$326.2M $1.7B -$2.8B -$588.4M
 
Beginning Cash (CF) $2.1B $1.7B $2.2B $698.1M $923.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $209.8M -$307.3M $637.9M -$1.5B $238M
Ending Cash (CF) $2.3B $1.4B $2.8B -$828.4M $1.2B
 
Levered Free Cash Flow $147.1M -$321.5M -$1B $1.3B $804.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $592.9M $649M -$29.3M $267.6M $28.8M
Depreciation & Amoritzation $137.2M $110.2M $289.3M $158.1M $153M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $377M -$187.4M $702.4M $265.1M $263M
 
Capital Expenditures $433.4M $360.7M $328.9M $137.6M $110.2M
Cash Acquisitions -- $146.9M $21.8M $30.3M $5.2M
Cash From Investing -$319.6M -$474M -$332M -$162.5M -$110.4M
 
Dividends Paid (Ex Special Dividend) -$4.9M -$21.3M $1.7M $1.4M $15.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$15.7M $1.6B -$165K $659.9M --
Long-Term Debt Repaid -$865.6K -$436M -$106.6M -$3.4M --
Repurchase of Common Stock -- -- -- -- $6.3M
Other Financing Activities $31.4M $112.8M -$203.4M -$329.3M --
Cash From Financing -$18.1M $1.4B -$366.1M $288.1M -$218.5M
 
Beginning Cash (CF) $1.9B $1.6B $818.4M $1B $678M
Foreign Exchange Rate Adjustment $4.8M -$1.6M -$2.2M -$2.2M -$1.9M
Additions / Reductions $42.9M $711.2M $978.6K $388.6M -$67.9M
Ending Cash (CF) $1.9B $2.3B $817.2M $1.4B $608.2M
 
Levered Free Cash Flow -$56.4M -$548.1M $373.4M $127.5M $152.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.4B $1.5B $755.3M $774.3M $161.4M
Depreciation & Amoritzation $561.6M $561.1M $608.5M $636.2M $1.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B -$668.5M $3.6B $1.3B $1.4B
 
Capital Expenditures $1.6B $1.7B $1.4B $677M $508.9M
Cash Acquisitions -- $146.9M $18.8M $30.1M $148.8M
Cash From Investing -$1.3B -$1.7B -$1.3B -$673.3M -$600.4M
 
Dividends Paid (Ex Special Dividend) $848.7M $728.1M $420.2M $857.4M $883.9M
Special Dividend Paid
Long-Term Debt Issued $1.7B $3B $1.7B $659.3M --
Long-Term Debt Repaid -$20.3M -$442.8M -$3.9B -$562.4K --
Repurchase of Common Stock -- -- -- -- $180.3M
Other Financing Activities $134.2M $501.1M -$226.6M -$134.4M --
Cash From Financing $711.3M $2.3B -$3.2B -$452.8M -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $807.8M -$40.1M -$913.1M $175.1M -$382.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$206.1M -$2.3B $2.3B $633.7M $885.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.2B $1.1B $253.5M $604.6M $262.5M
Depreciation & Amoritzation $419M $432.3M $551.6M $478.9M $456.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1B -$1.1B $2B $847.4M $771.8M
 
Capital Expenditures $1.3B $1.1B $979.1M $490.9M $351.5M
Cash Acquisitions -- $146.9M $21.8M $30.3M $148.7M
Cash From Investing -$949.4M -$1.2B -$933.4M -$488.7M -$451.8M
 
Dividends Paid (Ex Special Dividend) $829.7M $737.8M $435.2M $434.5M $447.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $707.4M $3B $108.9M $659.9M $73.7M
Long-Term Debt Repaid -$15.3M -$439.2M -$1.6B -$6.6M -$76M
Repurchase of Common Stock -- -- -- -- $180.3M
Other Financing Activities $107.3M $595.4M -$312.5M -$194.7M $277.8M
Cash From Financing -$195.1M $2.4B -$2.4B -$86.7M -$651.3M
 
Beginning Cash (CF) $6.4B $4B $2.8B $2.4B $2.2B
Foreign Exchange Rate Adjustment $7.2M $17M -$10.9M -$5.4M -$23.7M
Additions / Reductions -$128.1M $139.5M -$1.4B $266.6M -$354.9M
Ending Cash (CF) $6.3B $4.2B $1.3B $2.6B $1.9B
 
Levered Free Cash Flow -$245.4M -$2.3B $994.4M $356.5M $420.3M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

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

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

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock