Financhill
Buy
66

USB Quote, Financials, Valuation and Earnings

Last price:
$54.94
Seasonality move :
2.87%
Day range:
$54.47 - $55.13
52-week range:
$35.18 - $55.13
Dividend yield:
3.71%
P/E ratio:
12.47x
P/S ratio:
1.98x
P/B ratio:
1.50x
Volume:
6.2M
Avg. volume:
8.8M
1-year change:
12.77%
Market cap:
$84.7B
Revenue:
$42.4B
EPS (TTM):
$4.37
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $22.8B $21.8B $27.4B $40B $42.4B
Revenue Growth (YoY) -12.96% -4.31% 25.79% 46.08% 5.83%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $177M $103M $20M -$145M -$154M
Operating Expenses -$5.8B -$9.3B -$7.1B -$7.8B -$8B
Operating Income $5.8B $9.3B $7.1B $7.8B $8B
 
Net Interest Expenses $1.1B $669M $1.3B $3.8B $3.3B
EBT. Incl. Unusual Items $6.1B $10.2B $7.3B $6.9B $7.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $2.2B $1.5B $1.4B $1.6B
Net Income to Company $5B $8B $5.8B $5.4B $6.3B
 
Minority Interest in Earnings $26M $22M $13M $29M $30M
Net Income to Common Excl Extra Items $5B $7.9B $5.8B $5.4B $6.3B
 
Basic EPS (Cont. Ops) $3.06 $5.11 $3.69 $3.27 $3.79
Diluted EPS (Cont. Ops) $3.06 $5.10 $3.69 $3.27 $3.79
Weighted Average Basic Share $1.5B $1.5B $1.5B $1.5B $1.6B
Weighted Average Diluted Share $1.5B $1.5B $1.5B $1.5B $1.6B
 
EBITDA -- -- -- -- --
EBIT $8.1B $11.2B $10.5B $19.5B $23.3B
 
Revenue (Reported) $22.8B $21.8B $27.4B $40B $42.4B
Operating Income (Reported) $5.8B $9.3B $7.1B $7.8B $8B
Operating Income (Adjusted) $8.1B $11.2B $10.5B $19.5B $23.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.7B $7.4B $10.5B $10.5B $11.1B
Revenue Growth (YoY) -0.85% 29.62% 42.82% -0.68% 6.48%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $20M $1M -- -$119M --
Operating Expenses -$2.4B -$2.5B -$2.3B -$2B -$2.9B
Operating Income $2.4B $2.5B $2.3B $2B $2.9B
 
Net Interest Expenses $160M $358M $938M $848M $846M
EBT. Incl. Unusual Items $2.6B $2.3B $2B $2.1B $2.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $564M $481M $431M $350M $524M
Net Income to Company $2B $1.8B $1.5B $1.7B --
 
Minority Interest in Earnings $6M $4M $1M $8M $7M
Net Income to Common Excl Extra Items $2B $1.8B $1.5B $1.7B $2B
 
Basic EPS (Cont. Ops) $1.30 $1.16 $0.91 $1.03 $1.22
Diluted EPS (Cont. Ops) $1.30 $1.16 $0.91 $1.03 $1.22
Weighted Average Basic Share $1.5B $1.5B $1.5B $1.6B $1.6B
Weighted Average Diluted Share $1.5B $1.5B $1.5B $1.6B $1.6B
 
EBITDA -- -- -- -- --
EBIT $2.8B $3.2B $5.5B $6B $6.2B
 
Revenue (Reported) $5.7B $7.4B $10.5B $10.5B $11.1B
Operating Income (Reported) $2.4B $2.5B $2.3B $2B $2.9B
Operating Income (Adjusted) $2.8B $3.2B $5.5B $6B $6.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $22.8B $25.5B $38.1B $41.6B $42.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $122M $53M -$47M -$269M --
Operating Expenses -$9.5B -$8.3B -$7.1B -$7B -$9.8B
Operating Income $9.5B $8.3B $7.1B $7B $9.8B
 
Net Interest Expenses $719M $889M $3.5B $3.4B $3.3B
EBT. Incl. Unusual Items $9.9B $8.3B $7B $6.8B $9.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1B $1.8B $1.4B $1.3B $1.9B
Net Income to Company $7.8B $6.6B $5.5B $5.5B --
 
Minority Interest in Earnings $23M $13M $20M $37M $27M
Net Income to Common Excl Extra Items $7.8B $6.6B $5.5B $5.5B $7.2B
 
Basic EPS (Cont. Ops) $4.98 $4.20 $3.36 $3.27 $4.37
Diluted EPS (Cont. Ops) $4.98 $4.19 $3.35 $3.27 $4.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $11B $10.1B $17.6B $22.1B $23.5B
 
Revenue (Reported) $22.8B $25.5B $38.1B $41.6B $42.8B
Operating Income (Reported) $9.5B $8.3B $7.1B $7B $9.8B
Operating Income (Adjusted) $11B $10.1B $17.6B $22.1B $23.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $16.8B $19.9B $30B $31.6B $32.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $88M $38M -$29M -$153M -$57M
Operating Expenses -$7.3B -$6.5B -$6.7B -$5.9B -$7.7B
Operating Income $7.3B $6.5B $6.7B $5.9B $7.7B
 
Net Interest Expenses $516M $732M $2.9B $2.5B $2.5B
EBT. Incl. Unusual Items $8B $6.2B $5.9B $5.8B $7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7B $1.3B $1.3B $1.1B $1.4B
Net Income to Company $6.3B $4.9B $4.6B $4.6B $1.7B
 
Minority Interest in Earnings $17M $8M $15M $23M $20M
Net Income to Common Excl Extra Items $6.3B $4.9B $4.6B $4.6B $5.5B
 
Basic EPS (Cont. Ops) $4.04 $3.13 $2.79 $2.77 $3.36
Diluted EPS (Cont. Ops) $4.03 $3.13 $2.79 $2.77 $3.36
Weighted Average Basic Share $4.5B $4.5B $4.6B $4.7B $4.7B
Weighted Average Diluted Share $4.5B $4.5B $4.6B $4.7B $4.7B
 
EBITDA -- -- -- -- --
EBIT $8.8B $7.7B $14.8B $17.5B $17.7B
 
Revenue (Reported) $16.8B $19.9B $30B $31.6B $32.1B
Operating Income (Reported) $7.3B $6.5B $6.7B $5.9B $7.7B
Operating Income (Adjusted) $8.8B $7.7B $14.8B $17.5B $17.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $62.6B $28.9B $53.5B $61.2B $56.5B
Short Term Investments $136.4B $132.4B $72.1B $69.4B $86.4B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $63.9B $30.1B $54.3B $64.8B $64B
 
Property Plant And Equipment $3.5B $3.3B $3.9B $3.6B $3.6B
Long-Term Investments $14.6B $12.6B $8.2B $8.8B $9.5B
Goodwill $9.9B $10.3B $12.4B $12.5B $12.5B
Other Intangibles $2.9B $3.7B $7.2B $6.1B $5.5B
Other Long-Term Assets -- -- -- -- --
Total Assets $553.9B $573.3B $674.8B $663.5B $678.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $3.6B $3.6B $21.4B $3.7B $3.3B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $289.3B $286.4B $348.8B $356.3B $366.9B
 
Long-Term Debt $35B $28.8B $36.1B $45.8B $50.8B
Capital Leases -- -- -- -- --
Total Liabilities $500.2B $517.9B $623.6B $607.7B $619.3B
 
Common Stock $21M $21M $21M $21M $21M
Other Common Equity Adj $322M -$1.9B -$11.4B -$10.1B -$9.8B
Common Equity $47.1B $48.5B $44B $48.5B $51.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $630M $469M $466M $465M $462M
Total Equity $53.7B $55.4B $51.2B $55.8B $59B
 
Total Liabilities and Equity $553.9B $573.3B $674.8B $663.5B $678.3B
Cash and Short Terms $199B $161.3B $125.6B $130.6B $142.9B
Total Debt $42.2B $33B $41B $52.5B $59B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $63.9B $41.7B $64.4B $73.6B $66.6B
Short Term Investments $148.5B $67.7B $67B $82.1B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $64.8B $42.9B $67B $81.1B $69.4B
 
Property Plant And Equipment $3.3B $3.2B $3.6B $3.6B $3.7B
Long-Term Investments $11.6B $10.1B $9.4B $9.6B $9B
Goodwill $10B $10.1B $12.5B $12.6B --
Other Intangibles $3.5B $4.6B $6.4B $5.5B --
Other Long-Term Assets -- -- -- -- --
Total Assets $567.5B $601B $668B $686.5B $695.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $16.1B $25.1B $21.9B $23.7B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $151.6B $140.3B $119.9B $110.5B $107B
 
Long-Term Debt $35.7B $32.2B $43.1B $54.8B $62.5B
Capital Leases -- -- -- -- --
Total Liabilities $513.1B $553B $614.5B $627.1B $631.6B
 
Common Stock $21M $21M $21M $21M $21M
Other Common Equity Adj -$1.8B -$12.5B -$12.3B -$8.7B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $635M $465M $465M $462M $458M
Total Equity $54.4B $48B $53.6B $59.3B $63.8B
 
Total Liabilities and Equity $567.5B $601B $668B $686.5B $695.4B
Cash and Short Terms $212.4B $109.3B $131.3B $155.7B --
Total Debt $35.7B $32.2B $43.1B $54.8B $62.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5B $8B $5.8B $5.4B $6.3B
Depreciation & Amoritzation $527M $497M $560M $1B $939M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.7B $9.9B $21.1B $8.4B $11.3B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- $167M -- $330M $103M
Cash From Investing -$15.4B -$57.7B $7.5B $18.9B -$24.5B
 
Dividends Paid (Ex Special Dividend) $2.9B $2.9B $3.1B $3.3B $3.4B
Special Dividend Paid
Long-Term Debt Issued $14.5B $2.6B $8.7B $15.6B $12B
Long-Term Debt Repaid -$14.5B -$11.4B -$6.9B -$4.1B -$6B
Repurchase of Common Stock $1.7B $2.8B $1.2B $62M $173M
Other Financing Activities -- -$167M -- -- -$55M
Cash From Financing $51.9B $14.1B -$4B -$19.7B $8.6B
 
Beginning Cash (CF) $22.4B $62.6B $28.9B $53.5B $61.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $40.2B -$33.7B $24.6B $7.7B -$4.7B
Ending Cash (CF) $62.6B $28.9B $53.5B $61.2B $56.5B
 
Levered Free Cash Flow $3.7B $9.9B $21.1B $8.4B $11.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2B $1.8B $1.5B $1.7B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B $3.5B $3.9B $972M $3.4B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- $103M $35M
Cash From Investing $9.6B -$7.6B $5.6B $1.6B $230M
 
Dividends Paid (Ex Special Dividend) $684M $746M $813M $844M $853M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $59M $3.4B $24M $3.9B --
Long-Term Debt Repaid -$675M -$244M -$2.3B -$2.4B --
Repurchase of Common Stock -- -- $1M $1M $101M
Other Financing Activities -- -- -- -$23M --
Cash From Financing $7.1B $6.6B -$15.8B $5.1B $5.2B
 
Beginning Cash (CF) $44.6B $39.1B $70.6B $65.8B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.3B $2.5B -$6.3B $7.7B $8.8B
Ending Cash (CF) $63.9B $41.7B $64.4B $73.6B --
 
Levered Free Cash Flow $2.6B $3.5B $3.9B $972M $3.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7.8B $6.6B $5.5B $5.5B --
Depreciation & Amoritzation $506M $510M $943M $951M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $8.1B $14.9B $14.9B $6.9B $9.9B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- $167M -- $433M $35M
Cash From Investing -$9.4B -$69B $51.7B -$9.9B -$16.6B
 
Dividends Paid (Ex Special Dividend) $2.8B $3B $3.3B $3.4B $3.5B
Special Dividend Paid
Long-Term Debt Issued $1.4B $7B $10.4B $17.1B --
Long-Term Debt Repaid -$8B -$10.2B -$5.4B -$6.1B --
Repurchase of Common Stock $2.8B $1.2B $59M $68M $489M
Other Financing Activities -- -- -- -- --
Cash From Financing $21.1B $31.8B -$43.9B $12.1B -$262M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.9B -$22.3B $22.7B $9.2B -$6.9B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8.1B $14.9B $14.9B $6.9B $9.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6.3B $4.9B $4.6B $4.6B $1.7B
Depreciation & Amoritzation $122M $132M $257M $236M $215M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $9.2B $14.2B $8B $6.5B $5.1B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- $103M $35M
Cash From Investing -$15.8B -$27.1B $17.1B -$11.7B -$3.7B
 
Dividends Paid (Ex Special Dividend) $2.1B $2.3B $2.5B $2.6B $2.6B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $5.6B $7.3B $8.8B $5.2B
Long-Term Debt Repaid -$6.6B -$5.4B -$3.9B -$5.9B -$2.1B
Repurchase of Common Stock $2.8B $1.2B $45M $51M $367M
Other Financing Activities -- -- -- -$30M --
Cash From Financing $7.9B $25.6B -$14.3B $17.5B $8.7B
 
Beginning Cash (CF) $150.7B $112.3B $190.4B $204B $56.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B $12.7B $10.8B $12.4B $10.1B
Ending Cash (CF) $152B $125.1B $201.2B $216.4B $50B
 
Levered Free Cash Flow $9.2B $14.2B $8B $6.5B $5.1B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock