Financhill
Buy
56

URI Quote, Financials, Valuation and Earnings

Last price:
$899.67
Seasonality move :
6.29%
Day range:
$857.27 - $903.57
52-week range:
$525.91 - $1,021.47
Dividend yield:
0.8%
P/E ratio:
23.26x
P/S ratio:
3.61x
P/B ratio:
6.32x
Volume:
962.7K
Avg. volume:
716.1K
1-year change:
20.03%
Market cap:
$56.7B
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 --
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 --
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 $1.3B
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 $1.3B --
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

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: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

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

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 7

Bill Holdings, Inc. [BILL] is up 37.11% over the past day.

Buy
75
PRLB alert for Feb 7

Proto Labs, Inc. [PRLB] is up 28.33% over the past day.

Sell
30
MSTR alert for Feb 7

Strategy, Inc. [MSTR] is up 26.08% over the past day.

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

Show me the best stock