Financhill
Sell
40

URI Quote, Financials, Valuation and Earnings

Last price:
$848.16
Seasonality move :
6.81%
Day range:
$792.01 - $842.86
52-week range:
$525.91 - $1,021.47
Dividend yield:
0.88%
P/E ratio:
21.56x
P/S ratio:
3.34x
P/B ratio:
5.85x
Volume:
751.5K
Avg. volume:
759.2K
1-year change:
34.97%
Market cap:
$52.5B
Revenue:
$16.1B
EPS (TTM):
$38.67
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9.7B $11.6B $14.3B $15.3B $16.1B
Revenue Growth (YoY) 13.9% 19.82% 23.11% 7.07% 4.91%
 
Cost of Revenues $6.2B $7B $9B $9.6B $10.4B
Gross Profit $3.5B $4.6B $5.4B $5.7B $5.7B
Gross Profit Margin 35.97% 39.79% 37.55% 37.23% 35.44%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.4B $1.5B $1.6B $1.7B
Other Inc / (Exp) -$12M $15M -$9M $11M --
Operating Expenses $1.2B $1.4B $1.5B $1.6B $1.7B
Operating Income $2.3B $3.2B $3.9B $4.1B $4B
 
Net Interest Expenses $424M $445M $635M $691M $703M
EBT. Incl. Unusual Items $1.8B $2.8B $3.2B $3.4B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $460M $697M $787M $813M $844M
Net Income to Company $1.4B $2.1B $2.4B $2.6B $2.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $2.1B $2.4B $2.6B $2.5B
 
Basic EPS (Cont. Ops) $19.14 $29.77 $35.40 $38.81 $38.70
Diluted EPS (Cont. Ops) $19.03 $29.66 $35.28 $38.68 $38.60
Weighted Average Basic Share $72.4M $70.7M $68.5M $66.3M $64.4M
Weighted Average Diluted Share $72.8M $71M $68.7M $66.6M $64.6M
 
EBITDA $4.3B $5.4B $6.6B $7B $7.1B
EBIT $2.3B $3.2B $3.9B $4.1B $4B
 
Revenue (Reported) $9.7B $11.6B $14.3B $15.3B $16.1B
Operating Income (Reported) $2.3B $3.2B $3.9B $4.1B $4B
Operating Income (Adjusted) $2.3B $3.2B $3.9B $4.1B $4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.8B $3.3B $3.7B $4.1B $4.2B
Revenue Growth (YoY) 21.81% 18.73% 13.11% 9.84% 2.76%
 
Cost of Revenues $1.7B $1.9B $2.3B $2.6B $2.7B
Gross Profit $1.1B $1.4B $1.5B $1.5B $1.5B
Gross Profit Margin 38.47% 42.54% 39.16% 37.19% 35.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $322M $378M $393M $436M $431M
Other Inc / (Exp) -$9M $3M -$4M $2M --
Operating Expenses $322M $378M $393M $436M $431M
Operating Income $746M $1B $1.1B $1.1B $1.1B
 
Net Interest Expenses $93M $132M $161M $180M $183M
EBT. Incl. Unusual Items $644M $895M $902M $909M $874M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $163M $256M $223M $220M $221M
Net Income to Company $481M $639M $679M $689M $653M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $481M $639M $679M $689M $653M
 
Basic EPS (Cont. Ops) $6.63 $9.21 $10.04 $10.50 $10.30
Diluted EPS (Cont. Ops) $6.60 $9.15 $10.01 $10.47 $10.27
Weighted Average Basic Share $72.5M $69.4M $67.6M $65.6M $63.4M
Weighted Average Diluted Share $72.9M $69.8M $67.8M $65.8M $63.6M
 
EBITDA $1.3B $1.6B $1.8B $1.8B $1.9B
EBIT $746M $1B $1.1B $1.1B $1.1B
 
Revenue (Reported) $2.8B $3.3B $3.7B $4.1B $4.2B
Operating Income (Reported) $746M $1B $1.1B $1.1B $1.1B
Operating Income (Adjusted) $746M $1B $1.1B $1.1B $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9.7B $11.6B $14.3B $15.3B $16.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.2B $7B $9B $9.6B $10.4B
Gross Profit $3.5B $4.6B $5.4B $5.7B $5.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.4B $1.5B $1.6B $1.7B
Other Inc / (Exp) -$12M $15M -$9M $11M --
Operating Expenses $1.2B $1.4B $1.5B $1.6B $1.7B
Operating Income $2.3B $3.2B $3.9B $4.1B $4B
 
Net Interest Expenses $424M $445M $635M $691M $716M
EBT. Incl. Unusual Items $1.8B $2.8B $3.2B $3.4B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $460M $697M $787M $813M $844M
Net Income to Company $1.4B $2.1B $2.4B $2.6B $2.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $2.1B $2.4B $2.6B $2.5B
 
Basic EPS (Cont. Ops) $19.13 $29.88 $35.46 $38.85 $38.74
Diluted EPS (Cont. Ops) $19.05 $29.76 $35.36 $38.74 $38.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.3B $5.4B $6.6B $7B $7.1B
EBIT $2.3B $3.2B $3.9B $4.1B $4B
 
Revenue (Reported) $9.7B $11.6B $14.3B $15.3B $16.1B
Operating Income (Reported) $2.3B $3.2B $3.9B $4.1B $4B
Operating Income (Adjusted) $2.3B $3.2B $3.9B $4.1B $4B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $11.6B $14.3B $15.3B $16.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7B $9B $9.6B $10.4B --
Gross Profit $4.6B $5.4B $5.7B $5.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.5B $1.6B $1.7B --
Other Inc / (Exp) $15M -$9M $11M $74M --
Operating Expenses $1.4B $1.5B $1.6B $1.7B --
Operating Income $3.2B $3.9B $4.1B $4B --
 
Net Interest Expenses $445M $635M $691M $716M --
EBT. Incl. Unusual Items $2.8B $3.2B $3.4B $3.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $697M $787M $813M $844M --
Net Income to Company $2.1B $2.4B $2.6B $2.5B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.1B $2.4B $2.6B $2.5B --
 
Basic EPS (Cont. Ops) $29.88 $35.46 $38.85 $38.74 --
Diluted EPS (Cont. Ops) $29.76 $35.36 $38.74 $38.67 --
Weighted Average Basic Share $282.8M $273.9M $265.4M $257.8M --
Weighted Average Diluted Share $283.9M $274.6M $266.1M $258.3M --
 
EBITDA $5.4B $6.6B $7B $7.1B --
EBIT $3.2B $3.9B $4.1B $4B --
 
Revenue (Reported) $11.6B $14.3B $15.3B $16.1B --
Operating Income (Reported) $3.2B $3.9B $4.1B $4B --
Operating Income (Adjusted) $3.2B $3.9B $4.1B $4B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $144M $106M $363M $457M $459M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7B $2B $2.2B $2.4B $2.5B
Inventory $164M $232M $205M $200M $240M
Prepaid Expenses $53M $291M $56M $138M --
Other Current Assets $60M $73M $62M $90M --
Total Current Assets $2.2B $2.7B $2.9B $3.2B $3.6B
 
Property Plant And Equipment $12B $14.9B $16B $17.3B $18.6B
Long-Term Investments -- -- -- -- --
Goodwill $5.5B $6B $5.9B $6.9B --
Other Intangibles $615M $452M $670M $663M --
Other Long-Term Assets $42M $47M $43M $49M --
Total Assets $20.8B $24.8B $26.2B $28.8B $30.5B
 
Accounts Payable $816M $1.1B $905M $748M $776M
Accrued Expenses $221M $272M $325M $367M --
Current Portion Of Long-Term Debt $906M $161M $1.5B $1.2B --
Current Portion Of Capital Lease Obligations $202M $211M $249M $294M --
Other Current Liabilities $85M $137M $168M $223M --
Total Current Liabilities $2.6B $2.4B $3.6B $3.3B $3.8B
 
Long-Term Debt $9.4B $11.9B $10.9B $13.3B $13.8B
Capital Leases -- -- -- -- --
Total Liabilities $14.9B $17.8B $18B $20.2B $21.6B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$171M -$264M -$228M -$405M --
Common Equity $6B $7.1B $8.1B $8.6B $9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6B $7.1B $8.1B $8.6B $9B
 
Total Liabilities and Equity $20.8B $24.8B $26.2B $28.8B $30.5B
Cash and Short Terms $144M $106M $363M $457M $459M
Total Debt $9.5B $12B $12.4B $14.5B $15.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $144M $106M $363M $457M $459M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7B $2B $2.2B $2.4B $2.5B
Inventory $164M $232M $205M $200M $240M
Prepaid Expenses $53M $291M $56M $138M --
Other Current Assets $60M $73M $62M $90M --
Total Current Assets $2.2B $2.7B $2.9B $3.2B $3.6B
 
Property Plant And Equipment $12B $14.9B $16B $17.3B $18.6B
Long-Term Investments -- -- -- -- --
Goodwill $5.5B $6B $5.9B $6.9B --
Other Intangibles $615M $452M $670M $663M --
Other Long-Term Assets $42M $47M $43M $49M --
Total Assets $20.8B $24.8B $26.2B $28.8B $30.5B
 
Accounts Payable $816M $1.1B $905M $748M $776M
Accrued Expenses $221M $272M $325M $367M --
Current Portion Of Long-Term Debt $906M $161M $1.5B $1.2B --
Current Portion Of Capital Lease Obligations $202M $211M $249M $294M --
Other Current Liabilities $85M $137M $168M $223M --
Total Current Liabilities $2.6B $2.4B $3.6B $3.3B $3.8B
 
Long-Term Debt $9.4B $11.9B $10.9B $13.3B $13.8B
Capital Leases -- -- -- -- --
Total Liabilities $14.9B $17.8B $18B $20.2B $21.6B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$171M -$264M -$228M -$405M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6B $7.1B $8.1B $8.6B $9B
 
Total Liabilities and Equity $20.8B $24.8B $26.2B $28.8B $30.5B
Cash and Short Terms $144M $106M $363M $457M $459M
Total Debt $9.5B $12B $12.4B $14.5B $15.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.4B $2.1B $2.4B $2.6B $2.5B
Depreciation & Amoritzation $2B $2.2B $2.8B $2.9B $3.1B
Stock-Based Compensation $119M $127M $94M $112M $134M
Change in Accounts Receivable -$300M -$329M -$167M -$20M -$120M
Change in Inventories $9M -$25M $19M $15M -$38M
Cash From Operations $3.7B $4.4B $4.7B $4.5B $5.2B
 
Capital Expenditures $3.2B $3.7B $4.1B $4.1B $4.5B
Cash Acquisitions $1.4B $2.3B $574M $1.7B $357M
Cash From Investing -$3.6B -$5B -$3B -$4.1B -$3.4B
 
Dividends Paid (Ex Special Dividend) -- -- $406M $434M $464M
Special Dividend Paid
Long-Term Debt Issued $8.4B $9.9B $8.6B $11.6B --
Long-Term Debt Repaid -$8.5B -$8.2B -$8.6B -$9.9B --
Repurchase of Common Stock $34M $1.1B $1.1B $1.6B $2B
Other Financing Activities -$8M -$24M -- -$17M --
Cash From Financing -$140M $552M -$1.5B -$274M -$1.8B
 
Beginning Cash (CF) $144M $106M $363M $457M $459M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$58M -$38M $257M $94M $2M
Ending Cash (CF) $90M $61M $623M $521M $483M
 
Levered Free Cash Flow $491M $743M $634M $419M $662M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $481M $639M $679M $689M $653M
Depreciation & Amoritzation $518M $577M $697M $762M $805M
Stock-Based Compensation $30M $32M $22M $33M $32M
Change in Accounts Receivable -$76M -$68M $87M $31M $88M
Change in Inventories $1M $8M -$3M $10M -$5M
Cash From Operations $668M $1.3B $1.4B $1B $1.3B
 
Capital Expenditures $748M $1.1B $725M $683M $679M
Cash Acquisitions $1M $2B $168M $313M $335M
Cash From Investing -$408M -$2.6B -$437M -$515M -$603M
 
Dividends Paid (Ex Special Dividend) -- -- $101M $108M $114M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $4.7B $1.9B $1.9B --
Long-Term Debt Repaid -$1.8B -$3.2B -$2.4B -$1.9B --
Repurchase of Common Stock $1M $10M $264M $403M $631M
Other Financing Activities -- -$15M -- -- --
Cash From Financing -$435M $1.4B -$906M -$528M -$712M
 
Beginning Cash (CF) $144M $106M $363M $457M $459M
Foreign Exchange Rate Adjustment -$1M -$1M $8M -$27M $6M
Additions / Reductions -$176M $30M $79M -$22M -$53M
Ending Cash (CF) -$33M $135M $450M $408M $412M
 
Levered Free Cash Flow -$80M $199M $689M $365M $577M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.4B $2.1B $2.4B $2.6B $2.5B
Depreciation & Amoritzation $2B $2.2B $2.8B $2.9B $3.1B
Stock-Based Compensation $119M $127M $94M $112M $134M
Change in Accounts Receivable -$300M -$329M -$167M -$20M -$120M
Change in Inventories $9M -$25M $19M $15M -$38M
Cash From Operations $3.7B $4.4B $4.7B $4.5B $5.2B
 
Capital Expenditures $3.2B $3.7B $4.1B $4.1B $4.5B
Cash Acquisitions $1.4B $2.3B $574M $1.7B $357M
Cash From Investing -$3.6B -$5B -$3B -$4.1B -$3.4B
 
Dividends Paid (Ex Special Dividend) -- -- $406M $434M $464M
Special Dividend Paid
Long-Term Debt Issued $8.4B $9.9B $8.6B $11.6B --
Long-Term Debt Repaid -$8.5B -$8.2B -$8.6B -$9.9B --
Repurchase of Common Stock $34M $1.1B $1.1B $1.6B $2B
Other Financing Activities -- -- -- -$17M --
Cash From Financing -$140M $552M -$1.5B -$274M -$1.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$58M -$38M $257M $94M $2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $491M $743M $634M $419M $662M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $2.1B $2.4B $2.6B $2.5B --
Depreciation & Amoritzation $2.2B $2.8B $2.9B $3.1B --
Stock-Based Compensation $127M $94M $112M $134M --
Change in Accounts Receivable -$329M -$167M -$20M -$120M --
Change in Inventories -$25M $19M $15M -$38M --
Cash From Operations $4.4B $4.7B $4.5B $5.2B --
 
Capital Expenditures $3.7B $4.1B $4.1B $4.5B --
Cash Acquisitions $2.3B $574M $1.7B $357M --
Cash From Investing -$5B -$3B -$4.1B -$3.4B --
 
Dividends Paid (Ex Special Dividend) -- $406M $434M $464M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.9B $8.6B $11.6B $4.8B --
Long-Term Debt Repaid -$8.2B -$8.6B -$9.9B -$5B --
Repurchase of Common Stock $1.1B $1.1B $1.6B $2B --
Other Financing Activities -$24M -- -$17M -$37M --
Cash From Financing $552M -$1.5B -$274M -$1.8B --
 
Beginning Cash (CF) $351M $973M $1.8B $2.1B --
Foreign Exchange Rate Adjustment -$7M $3M -$30M $22M --
Additions / Reductions -$38M $257M $94M $2M --
Ending Cash (CF) $306M $1.2B $1.9B $2.1B --
 
Levered Free Cash Flow $743M $634M $419M $662M --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Sell
47
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 37x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
34
Is GOOGL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Sell
46
ZD alert for Mar 4

Ziff Davis, Inc. [ZD] is up 3.64% over the past day.

Buy
54
KORU alert for Mar 4

Direxion Daily MSCI South Korea Bull 3X Shares [KORU] is up 5.43% over the past day.

Sell
40
PSIX alert for Mar 4

Power Solutions International, Inc. [PSIX] is down 1.4% over the past day.

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

Show me the best stock