Financhill
Sell
39

OMC Quote, Financials, Valuation and Earnings

Last price:
$72.58
Seasonality move :
2.52%
Day range:
$72.54 - $75.36
52-week range:
$72.54 - $107.00
Dividend yield:
3.86%
P/E ratio:
9.74x
P/S ratio:
0.92x
P/B ratio:
3.40x
Volume:
3.7M
Avg. volume:
4.4M
1-year change:
-22.06%
Market cap:
$14.3B
Revenue:
$15.7B
EPS (TTM):
$7.45
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $13.2B $14.3B $14.3B $14.7B $15.7B
Revenue Growth (YoY) -11.92% 8.49% -0% 2.82% 6.79%
 
Cost of Revenues $11B $11.5B $11.6B $12B $12.8B
Gross Profit $2.2B $2.8B $2.7B $2.7B $2.9B
Gross Profit Margin 16.57% 19.52% 18.76% 18.44% 18.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $360.5M $379.7M $378.5M $393.7M $408.1M
Other Inc / (Exp) $8.9M $9.6M -$3.5M $1.9M $1.7M
Operating Expenses $583.1M $591.8M $597.9M $604.8M $649.8M
Operating Income $1.6B $2.2B $2.1B $2.1B $2.3B
 
Net Interest Expenses $198.4M $218.7M $134.4M $113.7M $148.7M
EBT. Incl. Unusual Items $1.4B $2B $1.9B $2B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $381.7M $488.7M $546.8M $524.9M $560.5M
Net Income to Company $1B $1.5B $1.4B $1.5B $1.6B
 
Minority Interest in Earnings -$69.6M -$112M -$87.3M -$81.8M -$93.4M
Net Income to Common Excl Extra Items $951.2M $1.4B $1.3B $1.4B $1.5B
 
Basic EPS (Cont. Ops) $4.38 $6.57 $6.40 $6.98 $7.54
Diluted EPS (Cont. Ops) $4.37 $6.53 $6.36 $6.91 $7.46
Weighted Average Basic Share $215.6M $214.3M $205.6M $199.4M $196.4M
Weighted Average Diluted Share $216.2M $215.6M $207M $201.4M $198.6M
 
EBITDA $1.8B $2.4B $2.4B $2.4B $2.6B
EBIT $1.6B $2.2B $2.1B $2.2B $2.4B
 
Revenue (Reported) $13.2B $14.3B $14.3B $14.7B $15.7B
Operating Income (Reported) $1.6B $2.2B $2.1B $2.1B $2.3B
Operating Income (Adjusted) $1.6B $2.2B $2.1B $2.2B $2.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.8B $3.9B $3.9B $4.1B $4.3B
Revenue Growth (YoY) -9.28% 2.63% 0.32% 4.98% 6.44%
 
Cost of Revenues $3B $3.1B $3.1B $3.2B $3.5B
Gross Profit $769.8M $786.5M $781.8M $816M $857.9M
Gross Profit Margin 20.49% 20.4% 20.21% 20.09% 19.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $101.3M $109.8M $84.5M $115.6M $112.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $155.1M $164M $139.1M $169.3M $172.6M
Operating Income $614.7M $622.5M $642.7M $646.7M $685.3M
 
Net Interest Expenses $56.9M $54M $22.4M $28.7M $39.8M
EBT. Incl. Unusual Items $566.7M $578.1M $616.8M $619.9M $647.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $141.5M $133.6M $163.5M $164.2M $170.6M
Net Income to Company $428.5M $449.9M $455.9M $457.8M $478.9M
 
Minority Interest in Earnings -$24.6M -$45.9M -$26.1M -$32.1M -$30.9M
Net Income to Common Excl Extra Items $403.9M $404M $429.8M $425.7M $448M
 
Basic EPS (Cont. Ops) $1.85 $1.96 $2.11 $2.15 $2.28
Diluted EPS (Cont. Ops) $1.84 $1.95 $2.09 $2.13 $2.26
Weighted Average Basic Share $215.6M $212.2M $203.8M $198.5M $196.1M
Weighted Average Diluted Share $216.2M $213.2M $205.2M $199.6M $197.7M
 
EBITDA $670.5M $650.1M $717.7M $723.3M $769.8M
EBIT $616.7M $595.9M $663.1M $669.6M $709.5M
 
Revenue (Reported) $3.8B $3.9B $3.9B $4.1B $4.3B
Operating Income (Reported) $614.7M $622.5M $642.7M $646.7M $685.3M
Operating Income (Adjusted) $616.7M $595.9M $663.1M $669.6M $709.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $13.2B $14.3B $14.3B $14.7B $15.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11B $11.5B $11.6B $12B $12.8B
Gross Profit $2.2B $2.8B $2.7B $2.7B $2.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $360.4M $379.6M $378.5M $393.7M $408.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $583M $591.7M $597.9M $604.8M $649.8M
Operating Income $1.6B $2.2B $2.1B $2.1B $2.3B
 
Net Interest Expenses $198.4M $218.7M $134.4M $113.7M $148.7M
EBT. Incl. Unusual Items $1.4B $2B $1.9B $2B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $381.7M $488.7M $546.8M $524.9M $560.5M
Net Income to Company $1B $1.5B $1.4B $1.5B $1.6B
 
Minority Interest in Earnings -$69.6M -$112M -$87.3M -$81.8M -$93.4M
Net Income to Common Excl Extra Items $951.1M $1.4B $1.3B $1.4B $1.5B
 
Basic EPS (Cont. Ops) $4.38 $6.57 $6.42 $7.00 $7.53
Diluted EPS (Cont. Ops) $4.37 $6.53 $6.37 $6.92 $7.45
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.8B $2.4B $2.4B $2.4B $2.6B
EBIT $1.6B $2.2B $2.1B $2.2B $2.4B
 
Revenue (Reported) $13.2B $14.3B $14.3B $14.7B $15.7B
Operating Income (Reported) $1.6B $2.2B $2.1B $2.1B $2.3B
Operating Income (Adjusted) $1.6B $2.2B $2.1B $2.2B $2.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $14.3B $14.3B $14.7B $15.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.5B $11.6B $12B $12.8B --
Gross Profit $2.8B $2.7B $2.7B $2.9B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $379.6M $378.5M $393.7M $408.1M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $591.7M $597.9M $604.8M $649.8M --
Operating Income $2.2B $2.1B $2.1B $2.3B --
 
Net Interest Expenses $218.7M $134.4M $113.7M $148.7M --
EBT. Incl. Unusual Items $2B $1.9B $2B $2.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $488.7M $546.8M $524.9M $560.5M --
Net Income to Company $1.5B $1.4B $1.5B $1.6B --
 
Minority Interest in Earnings -$112M -$87.3M -$81.8M -$93.4M --
Net Income to Common Excl Extra Items $1.4B $1.3B $1.4B $1.5B --
 
Basic EPS (Cont. Ops) $6.57 $6.42 $7.00 $7.53 --
Diluted EPS (Cont. Ops) $6.53 $6.37 $6.92 $7.45 --
Weighted Average Basic Share $857.2M $822.4M $797.7M $785.5M --
Weighted Average Diluted Share $862.5M $828.2M $805.6M $794.5M --
 
EBITDA $2.4B $2.4B $2.4B $2.6B --
EBIT $2.2B $2.1B $2.2B $2.4B --
 
Revenue (Reported) $14.3B $14.3B $14.7B $15.7B --
Operating Income (Reported) $2.2B $2.1B $2.1B $2.3B --
Operating Income (Adjusted) $2.2B $2.1B $2.2B $2.4B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.6B $5.3B $4.3B $4.4B $4.3B
Short Term Investments -- -- $60.7M -- --
Accounts Receivable, Net $7.8B $8.5B $8.1B $8.7B $9.2B
Inventory $1.1B $1.2B $1.3B $1.3B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $919.2M $918.8M $949.9M $1B
Total Current Assets $15.6B $15.9B $14.6B $15.4B $16.2B
 
Property Plant And Equipment $1.8B $2.2B $2.1B $1.9B $1.9B
Long-Term Investments $85.3M $76.3M $66.2M $66.4M $59M
Goodwill $9.6B $9.7B $9.7B $10.1B $10.7B
Other Intangibles $298.5M $298M $313.4M $366.9M $522M
Other Long-Term Assets $255M $204.4M $210.5M $223.5M $271M
Total Assets $27.6B $28.4B $27B $28B $29.6B
 
Accounts Payable $11.5B $11.9B $11B $11.6B $12.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $750.5M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.4B $2.4B $2.2B $2.1B $2.1B
Total Current Liabilities $15.5B $16.2B $15.1B $16.2B $16.3B
 
Long-Term Debt $5.8B $5.7B $5.6B $4.9B $6B
Capital Leases -- -- -- -- --
Total Liabilities $24.1B $24.3B $22.8B $23.4B $24.4B
 
Common Stock $44.6M $44.6M $44.6M $44.6M $44.6M
Other Common Equity Adj -$1.2B -$1.3B -$1.4B -$1.3B -$1.5B
Common Equity $3.1B $3.3B $3.3B $3.6B $4.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $492.5M $848.8M $907.2M $1B $981.4M
Total Equity $3.6B $4.1B $4.2B $4.6B $5.2B
 
Total Liabilities and Equity $27.6B $28.4B $27B $28B $29.6B
Cash and Short Terms $5.6B $5.3B $4.3B $4.4B $4.3B
Total Debt $5.8B $5.7B $5.6B $5.7B $6.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.6B $5.3B $4.3B $4.4B $4.3B
Short Term Investments -- -- $60.7M -- --
Accounts Receivable, Net $7.8B $8.5B $8.1B $8.7B $9.2B
Inventory $1.1B $1.2B $1.3B $1.3B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $919.2M $918.8M $949.9M $1B
Total Current Assets $15.6B $15.9B $14.6B $15.4B $16.2B
 
Property Plant And Equipment $1.8B $2.2B $2.1B $1.9B $1.9B
Long-Term Investments $85.3M $76.3M $66.2M $66.4M $59M
Goodwill $9.6B $9.7B $9.7B $10.1B $10.7B
Other Intangibles $298.5M $298M $313.4M $366.9M $522M
Other Long-Term Assets $255M $204.4M $210.5M $223.5M $271M
Total Assets $27.6B $28.4B $27B $28B $29.6B
 
Accounts Payable $11.5B $11.9B $11B $11.6B $12.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $750.5M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.4B $2.4B $2.2B $2.1B $2.1B
Total Current Liabilities $15.5B $16.2B $15.1B $16.2B $16.3B
 
Long-Term Debt $5.8B $5.7B $5.6B $4.9B $6B
Capital Leases -- -- -- -- --
Total Liabilities $24.1B $24.3B $22.8B $23.4B $24.4B
 
Common Stock $44.6M $44.6M $44.6M $44.6M $44.6M
Other Common Equity Adj -$1.2B -$1.3B -$1.4B -$1.3B -$1.5B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $492.5M $848.8M $907.2M $1B $981.4M
Total Equity $3.6B $4.1B $4.2B $4.6B $5.2B
 
Total Liabilities and Equity $27.6B $28.4B $27B $28B $29.6B
Cash and Short Terms $5.6B $5.3B $4.3B $4.4B $4.3B
Total Debt $5.8B $5.7B $5.6B $5.7B $6.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1B $1.5B $1.4B $1.5B $1.6B
Depreciation & Amoritzation $222.6M $212.1M $219.4M $211.1M $241.7M
Stock-Based Compensation $70.8M $84.7M $81.7M $84.8M $91.4M
Change in Accounts Receivable $141.2M -$989.1M -$129.1M -$513.9M -$597.1M
Change in Inventories $293M -$281.7M -$197.9M -$121.8M -$316.9M
Cash From Operations $1.7B $1.9B $926.5M $1.4B $1.7B
 
Capital Expenditures $75.4M $665.8M $78.2M $78.4M $140.6M
Cash Acquisitions -$63.9M -$43.4M -$241.3M $96.7M -$918.1M
Cash From Investing -$136.1M -$709.2M -$380.9M $79.1M -$1.1B
 
Dividends Paid (Ex Special Dividend) -$562.7M -$592.3M -$581.1M -$562.7M -$552.7M
Special Dividend Paid
Long-Term Debt Issued $1.2B $1.2B -- -- $1.2B
Long-Term Debt Repaid -$600M -$1.3B -- -- -$750M
Repurchase of Common Stock -$222M -$527.3M -$611.4M -$570.8M -$370.7M
Other Financing Activities -$208.8M -$258.2M -$195.8M -$281.2M -$258.8M
Cash From Financing -$408.4M -$1.4B -$1.4B -$1.4B -$582M
 
Beginning Cash (CF) $4.3B $5.6B $5.3B $4.3B $4.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$154.8M -$816.4M $113.2M $92.8M
Ending Cash (CF) $5.6B $5.3B $4.3B $4.4B $4.3B
 
Levered Free Cash Flow $1.6B $1.3B $848.3M $1.3B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $428.5M $449.9M $455.9M $457.8M $478.9M
Depreciation & Amoritzation $53.8M $54.2M $54.6M $53.7M $60.3M
Stock-Based Compensation $18.3M $26.9M $20.4M $21.2M $22.3M
Change in Accounts Receivable -$1.3B -$1.3B -$1.4B -$1.2B -$980.5M
Change in Inventories $172M $26.9M $121.3M $247.8M $260.7M
Cash From Operations $2.4B $1.7B $1.2B $1.8B $1.9B
 
Capital Expenditures $25.4M $623.2M $12.6M $14.2M $47M
Cash Acquisitions -$4.8M -$17.5M -- $177.3M -$17.2M
Cash From Investing -$27M -$757.3M $26M -$29.5M -$65.4M
 
Dividends Paid (Ex Special Dividend) -$140M -$149.3M -$143.4M -$138.7M -$136.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $429.6M -- -- -$500K
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$2.9M -$254.1M -$109.2M -$6.5M -$8.3M
Other Financing Activities -$59.7M -$79.1M -$28.6M -$65.9M -$83.7M
Cash From Financing -$220.9M -$52.6M -$272.4M -$214.1M -$875.4M
 
Beginning Cash (CF) $3.3B $4.4B $3.2B $2.8B $3.5B
Foreign Exchange Rate Adjustment $184.1M -$11.3M $152.6M $105M -$178.7M
Additions / Reductions $2.1B $896.9M $930.7M $1.6B $984.2M
Ending Cash (CF) $5.6B $5.3B $4.3B $4.4B $4.3B
 
Levered Free Cash Flow $2.4B $1.1B $1.2B $1.8B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1B $1.5B $1.4B $1.5B $1.6B
Depreciation & Amoritzation $222.6M $212.1M $219.4M $211.1M $241.7M
Stock-Based Compensation $70.8M $84.7M $81.7M $84.8M $91.4M
Change in Accounts Receivable $141.2M -$989.1M -$129.1M -$513.9M -$597.1M
Change in Inventories $293M -$281.7M -$197.9M -$121.8M -$316.9M
Cash From Operations $1.7B $1.9B $926.5M $1.4B $1.7B
 
Capital Expenditures $75.4M $665.8M $78.2M $78.4M $140.6M
Cash Acquisitions -$63.9M -$43.4M -$241.3M $96.7M -$918.1M
Cash From Investing -$136.1M -$709.2M -$380.9M $79.1M -$1.1B
 
Dividends Paid (Ex Special Dividend) -$562.7M -$592.3M -$581.1M -$562.7M -$552.7M
Special Dividend Paid
Long-Term Debt Issued $1.2B -- -- -- $1.2B
Long-Term Debt Repaid -$600M -- -- -- --
Repurchase of Common Stock -$222M -$527.3M -$611.4M -$570.8M -$370.7M
Other Financing Activities -$208.8M -$258.2M -$195.8M -$281.2M -$258.8M
Cash From Financing -$408.4M -$1.4B -$1.4B -$1.4B -$582M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$154.8M -$816.4M $113.2M $92.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.6B $1.3B $848.3M $1.3B $1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.5B $1.4B $1.5B $1.6B --
Depreciation & Amoritzation $212.1M $219.4M $211.1M $241.7M --
Stock-Based Compensation $84.7M $81.7M $84.8M $91.4M --
Change in Accounts Receivable -$989.1M -$129.1M -$513.9M -$597.1M --
Change in Inventories -$281.7M -$197.9M -$121.8M -$316.9M --
Cash From Operations $1.9B $926.5M $1.4B $1.7B --
 
Capital Expenditures $665.8M $78.2M $78.4M $140.6M --
Cash Acquisitions -$43.4M -$241.3M $96.7M -$918.1M --
Cash From Investing -$709.2M -$380.9M $79.1M -$1.1B --
 
Dividends Paid (Ex Special Dividend) -$592.3M -$581.1M -$562.7M -$552.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B -- -- $1.2B --
Long-Term Debt Repaid -$1.3B -- -- -- --
Repurchase of Common Stock -$527.3M -$611.4M -$570.8M -$370.7M --
Other Financing Activities -$258.2M -$195.8M -$281.2M -$258.8M --
Cash From Financing -$1.4B -$1.4B -$1.4B -$582M --
 
Beginning Cash (CF) $19.3B $15.6B $13B $13.9B --
Foreign Exchange Rate Adjustment -$128.9M -$218.6M $37M -$185.4M --
Additions / Reductions -$154.8M -$816.4M $113.2M $92.8M --
Ending Cash (CF) $19B $14.6B $13.2B $13.8B --
 
Levered Free Cash Flow $1.3B $848.3M $1.3B $1.6B --

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