Financhill
Buy
63

UHS Quote, Financials, Valuation and Earnings

Last price:
$233.93
Seasonality move :
9.45%
Day range:
$211.00 - $232.00
52-week range:
$152.33 - $246.33
Dividend yield:
0.35%
P/E ratio:
10.99x
P/S ratio:
0.89x
P/B ratio:
2.02x
Volume:
1.1M
Avg. volume:
710.6K
1-year change:
24.4%
Market cap:
$14.5B
Revenue:
$15.8B
EPS (TTM):
$21.04
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.6B $12.6B $13.4B $14.3B $15.8B
Revenue Growth (YoY) 1.59% 9.37% 5.99% 6.59% 10.83%
 
Cost of Revenues $10.2B $11.3B $12.3B $13.1B $14.1B
Gross Profit $1.4B $1.4B $1.1B $1.2B $1.7B
Gross Profit Margin 11.74% 10.9% 7.92% 8.23% 10.63%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $14K $13.9M -$10.4M -$28.3M $2.2M
Operating Expenses -- -- -- -- --
Operating Income $1.4B $1.4B $1.1B $1.2B $1.7B
 
Net Interest Expenses $109.1M $85.3M $127.3M $207.2M $187.5M
EBT. Incl. Unusual Items $1.3B $1.3B $866.3M $940.4M $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $299.3M $305.7M $209.3M $221.1M $334.8M
Net Income to Company $952.8M $987.6M $657M $719.3M $1.2B
 
Minority Interest in Earnings $8.8M -$4M -$18.6M $1.5M $21M
Net Income to Common Excl Extra Items $949.8M $985.6M $656.2M $719M $1.2B
 
Basic EPS (Cont. Ops) $11.10 $11.99 $9.23 $10.35 $17.16
Diluted EPS (Cont. Ops) $11.03 $11.82 $9.14 $10.23 $16.82
Weighted Average Basic Share $85.1M $82.5M $73.1M $69.3M $66.6M
Weighted Average Diluted Share $85.6M $83.7M $73.8M $70.1M $67.9M
 
EBITDA $1.9B $1.9B $1.6B $1.7B $2.3B
EBIT $1.4B $1.4B $1.1B $1.2B $1.7B
 
Revenue (Reported) $11.6B $12.6B $13.4B $14.3B $15.8B
Operating Income (Reported) $1.4B $1.4B $1.1B $1.2B $1.7B
Operating Income (Adjusted) $1.4B $1.4B $1.1B $1.2B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.2B $3.3B $3.6B $4B $4.5B
Revenue Growth (YoY) 8.36% 5.7% 6.8% 11.23% 13.43%
 
Cost of Revenues $2.8B $3.1B $3.3B $3.6B $4B
Gross Profit $314.8M $275.9M $285.4M $384.2M $521.7M
Gross Profit Margin 9.98% 8.27% 8.01% 9.69% 11.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$6.7M -$6M -$11.5M $2M --
Operating Expenses -- -- -- -- --
Operating Income $314.8M $275.9M $285.4M $384.2M $521.7M
 
Net Interest Expenses $21.4M $35.8M $53.5M $45M $38.6M
EBT. Incl. Unusual Items $286.9M $234.2M $220.5M $341.5M $496.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $67.5M $57.4M $52.5M $75.6M $117.8M
Net Income to Company $219.4M $176.8M $168M $265.9M $379.1M
 
Minority Interest in Earnings $1M -$6M $1M $7.2M $6.1M
Net Income to Common Excl Extra Items $219M $176.6M $168M $265.9M $379.1M
 
Basic EPS (Cont. Ops) $2.65 $2.52 $2.42 $3.89 $5.92
Diluted EPS (Cont. Ops) $2.60 $2.50 $2.40 $3.80 $5.86
Weighted Average Basic Share $82.3M $72.6M $68.9M $66.5M $63M
Weighted Average Diluted Share $83.7M $73.1M $69.6M $68.1M $63.7M
 
EBITDA $449.3M $421.8M $422.6M $533.7M $676.7M
EBIT $314.8M $275.9M $285.4M $384.2M $521.7M
 
Revenue (Reported) $3.2B $3.3B $3.6B $4B $4.5B
Operating Income (Reported) $314.8M $275.9M $285.4M $384.2M $521.7M
Operating Income (Adjusted) $314.8M $275.9M $285.4M $384.2M $521.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $12.5B $13.2B $14B $15.4B $17B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11B $12.2B $12.9B $13.9B $15B
Gross Profit $1.5B $1.1B $1.1B $1.5B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $9.9M -$2.9M -$27M $201K --
Operating Expenses -- -- -- -- --
Operating Income $1.5B $1.1B $1.1B $1.5B $1.9B
 
Net Interest Expenses $86.9M $102.5M $197.6M $201.1M $154.9M
EBT. Incl. Unusual Items $1.4B $950.7M $881.6M $1.3B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $327.5M $230.1M $211.6M $295.1M $428.6M
Net Income to Company $1.1B $720.5M $670.1M $1B $1.4B
 
Minority Interest in Earnings $281K -$19.4M -$6.2M $19.6M $25.1M
Net Income to Common Excl Extra Items $1.1B $719.5M $669.7M $1B $1.4B
 
Basic EPS (Cont. Ops) $12.59 $9.82 $9.63 $15.30 $21.35
Diluted EPS (Cont. Ops) $12.42 $9.72 $9.53 $15.03 $21.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2B $1.6B $1.7B $2.1B $2.6B
EBIT $1.5B $1.1B $1.1B $1.5B $1.9B
 
Revenue (Reported) $12.5B $13.2B $14B $15.4B $17B
Operating Income (Reported) $1.5B $1.1B $1.1B $1.5B $1.9B
Operating Income (Adjusted) $1.5B $1.1B $1.1B $1.5B $1.9B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $10B $10.6B $11.7B $12.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.2B $9.7B $10.5B $11.4B --
Gross Profit $742.2M $844.2M $1.2B $1.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$15.2M -$31.8M -$3.3M $14.1M --
Operating Expenses -- -- -- -- --
Operating Income $742.2M $844.2M $1.2B $1.5B --
 
Net Interest Expenses $83.2M $153.5M $147.4M $114.8M --
EBT. Incl. Unusual Items $643.9M $659.3M $1.1B $1.4B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $157.3M $159.6M $233.6M $327.4M --
Net Income to Company $486.6M $499.7M $826.1M $1.1B --
 
Minority Interest in Earnings -$14.2M -$1.7M $16.4M $20.5M --
Net Income to Common Excl Extra Items $486M $499.4M $826M $1.1B --
 
Basic EPS (Cont. Ops) $6.79 $7.18 $12.11 $16.29 --
Diluted EPS (Cont. Ops) $6.72 $7.10 $11.88 $16.09 --
Weighted Average Basic Share $221.3M $209.5M $200.6M $192.3M --
Weighted Average Diluted Share $223.5M $212M $204.5M $194.7M --
 
EBITDA $1.2B $1.3B $1.6B $1.9B --
EBIT $742.2M $844.2M $1.2B $1.5B --
 
Revenue (Reported) $10B $10.6B $11.7B $12.9B --
Operating Income (Reported) $742.2M $844.2M $1.2B $1.5B --
Operating Income (Adjusted) $742.2M $844.2M $1.2B $1.5B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2B $115.3M $102.8M $119.4M $126M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7B $1.7B $2B $2.2B $2.2B
Inventory $190.4M $206.8M $218.5M $217M $220.9M
Prepaid Expenses $11M $6M $17M $37M $3M
Other Current Assets $138M $194.8M $198.3M $236.7M $291.6M
Total Current Assets $3.3B $2.3B $2.5B $2.8B $2.8B
 
Property Plant And Equipment $5.7B $6.2B $6.4B $6.6B $7B
Long-Term Investments $211.7M $247.2M $300.4M $308.4M $318.7M
Goodwill $3.9B $4B $3.9B $3.9B $3.9B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $575M $573.4M $599.6M $572.8M $601.8M
Total Assets $13.5B $13.1B $13.9B $14.4B $14.9B
 
Accounts Payable $570.5M $658.9M $636.6M $614M $632M
Accrued Expenses $535.8M $574.4M $539.8M $490M $665.2M
Current Portion Of Long-Term Debt $332M $48.4M $81.4M $126.7M $40.1M
Current Portion Of Capital Lease Obligations $59.8M $64.5M $67.8M $71.6M $74.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.5B $2B $1.9B $2B $2.2B
 
Long-Term Debt $3.8B $4.4B $5.1B $5.2B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $7.1B $6.9B $7.9B $8.2B $8.1B
 
Common Stock $851K $771K $710K $672K $650K
Other Common Equity Adj $48.1M $30.3M -$9.7M $9.3M $7.2M
Common Equity $6.3B $6.1B $5.9B $6.1B $6.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $89.4M $108.5M $49.5M $52.9M $96.6M
Total Equity $6.4B $6.2B $6B $6.2B $6.8B
 
Total Liabilities and Equity $13.5B $13.1B $13.9B $14.4B $14.9B
Cash and Short Terms $1.2B $115.3M $102.8M $119.4M $126M
Total Debt $4.1B $4.5B $5.2B $5.3B $4.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $189.7M $74.6M $80.8M $106.1M $112.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.8B $1.9B $2.2B $2.2B $2.6B
Inventory $202.8M $217.8M $214.6M $220.1M $226.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $186.5M $261.7M $223.3M $261.5M --
Total Current Assets $2.3B $2.5B $2.8B $2.8B $3.3B
 
Property Plant And Equipment $6B $6.4B $6.5B $6.9B $7.4B
Long-Term Investments $219.1M $283.7M $273M $316.1M $348.6M
Goodwill $3.9B $3.9B $3.9B $4B --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $562.2M $592.6M $570.7M $590.8M --
Total Assets $12.8B $13.4B $13.9B $14.4B $15.3B
 
Accounts Payable $1.8B $1.7B $1.8B $1.9B $2.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $45M $66.3M $126.6M $38.4M --
Current Portion Of Capital Lease Obligations $60.9M $70.1M $72.7M $72.8M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2B $1.9B $2B $2B $3.2B
 
Long-Term Debt $4B $5B $5.2B $5B $4.3B
Capital Leases -- -- -- -- --
Total Liabilities $6.5B $7.5B $7.8B $7.7B $8B
 
Common Stock $805K $718K $688K $662K $624K
Other Common Equity Adj -- $2M -- $38.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $98.7M $53.3M $46.3M $81M $127.8M
Total Equity $6.4B $5.9B $6.1B $6.7B $7.3B
 
Total Liabilities and Equity $12.8B $13.4B $13.9B $14.4B $15.3B
Cash and Short Terms $189.7M $74.6M $80.8M $106.1M $112.9M
Total Debt $4B $5.1B $5.3B $5B $5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $952.8M $987.6M $657M $719.3M $1.2B
Depreciation & Amoritzation $510.5M $533.2M $581.9M $568M $584.8M
Stock-Based Compensation $65.8M $73.7M $85.4M $87.7M $99.3M
Change in Accounts Receivable -$145.9M -$8.9M -$258.3M -$182.4M $67.4M
Change in Inventories -- -- -- -- --
Cash From Operations $2.4B $883.7M $996M $1.3B $2.1B
 
Capital Expenditures $734.2M $855.7M $734M $743.1M $943.8M
Cash Acquisitions $52M $105.4M $68.8M $3.7M $19M
Cash From Investing -$784.6M -$901.3M -$695.8M -$763.3M -$911.1M
 
Dividends Paid (Ex Special Dividend) $17.3M $65.9M $58.4M $55.5M $53.3M
Special Dividend Paid
Long-Term Debt Issued $801.6M $3.3B $705.3M $185.1M $2.2B
Long-Term Debt Repaid -$962.6M -$3B -$89.4M -$85.5M -$2.6B
Repurchase of Common Stock $206.7M $1.2B $832.9M $547.4M $670.8M
Other Financing Activities -$12.1M -$12.7M -$57.1M -$4.4M -$6.1M
Cash From Financing -$402.8M -$1.1B -$269.9M -$493.9M -$1.1B
 
Beginning Cash (CF) $1.2B $115.3M $102.8M $119.4M $126M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$1.1B $21.9M $13.6M $10.3M
Ending Cash (CF) $2.4B -$985.4M $116.3M $136.1M $135.4M
 
Levered Free Cash Flow $1.6B $28M $262M $524.7M $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $233.9M $170.4M $219.6M $337M --
Depreciation & Amoritzation $133.4M $148.4M $145.5M $146.8M --
Stock-Based Compensation $18.1M $22.6M $22M $26.6M --
Change in Accounts Receivable $20.2M -$103.2M $10.7M $55.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $322M $297.3M $452.4M $658.4M --
 
Capital Expenditures $189.6M $164.4M $206.4M $245.9M --
Cash Acquisitions $66M $1.1M -- $19M --
Cash From Investing -$254.6M -$247.8M -$238.8M -$208M --
 
Dividends Paid (Ex Special Dividend) $15.6M $14.3M $13.5M $13M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $342.6M -- $20.1M -- --
Long-Term Debt Repaid -$11M $104.7M -$31.5M -$168.5M --
Repurchase of Common Stock $450.2M $109.5M $162M $250.2M --
Other Financing Activities -$2M $1K $782K $730K --
Cash From Financing -$133.1M -$16M -$182.3M -$426.8M --
 
Beginning Cash (CF) $115.3M $102.8M $119.4M $126M --
Foreign Exchange Rate Adjustment $183K $1.9M $2.6M -$3.5M --
Additions / Reductions -$65.5M $35.5M $33.8M $20.2M --
Ending Cash (CF) $50M $140.2M $155.8M $142.6M --
 
Levered Free Cash Flow $132.4M $132.9M $246M $412.5M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.1B $720.5M $670.1M $1B $1.4B
Depreciation & Amoritzation $533.8M $566.9M $570.9M $583.5M $602.2M
Stock-Based Compensation $71.5M $80.9M $88.3M $94.7M $97.2M
Change in Accounts Receivable -$220.4M -$134.9M -$296.3M $22.4M -$238.6M
Change in Inventories -- -- -- -- --
Cash From Operations $703.7M $1B $1.1B $1.9B $1.9B
 
Capital Expenditures $848.2M $759.2M $701.1M $904.3M $979.9M
Cash Acquisitions $39.4M $133.8M $4.8M -- $66.8M
Cash From Investing -$856.6M -$702.6M -$772.2M -$942M -$1.1B
 
Dividends Paid (Ex Special Dividend) $50.3M $59.8M $56.2M $53.8M $51.9M
Special Dividend Paid
Long-Term Debt Issued $2.9B $1B $165M $2.2B --
Long-Term Debt Repaid -$2.8B -$205.1M $50.7M -$2.5B --
Repurchase of Common Stock $777.3M $1.2B $494.9M $582.6M $866.1M
Other Financing Activities $1.2M -$59M -$5.2M -$6M --
Cash From Financing -$749.4M -$387M -$327.6M -$900.4M -$880.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$901.5M -$79M $15.3M $24M $12M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$144.5M $261.6M $411.6M $956.8M $968.3M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $657M $719.3M $1.2B $1.1B --
Depreciation & Amoritzation $581.9M $568M $584.8M $455.4M --
Stock-Based Compensation $85.4M $87.7M $99.3M $70.6M --
Change in Accounts Receivable -$258.3M -$182.4M $67.4M -$294.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $996M $1.3B $2.1B $1.3B --
 
Capital Expenditures $734M $743.1M $943.8M $733.9M --
Cash Acquisitions $68.8M $3.7M $19M $47.8M --
Cash From Investing -$695.8M -$763.3M -$911.1M -$846.7M --
 
Dividends Paid (Ex Special Dividend) $58.4M $55.5M $53.3M $38.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $705.3M $185.1M $2.2B $94.6M --
Long-Term Debt Repaid -$89.4M -$85.5M -$2.6B -$18.5M --
Repurchase of Common Stock $832.9M $547.4M $670.8M $615.9M --
Other Financing Activities -$57.1M -$4.4M -$6.1M $1.7M --
Cash From Financing -$269.9M -$493.9M -$1.1B -$453.6M --
 
Beginning Cash (CF) $416M $389.6M $472.9M $377.2M --
Foreign Exchange Rate Adjustment -$8.4M $3.1M -$833K $2.4M --
Additions / Reductions $21.9M $13.6M $10.3M -$8.1M --
Ending Cash (CF) $429.5M $406.3M $482.4M $371.5M --
 
Levered Free Cash Flow $262M $524.7M $1.1B $555.8M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock