Financhill
Buy
59

USB Quote, Financials, Valuation and Earnings

Last price:
$57.81
Seasonality move :
1.73%
Day range:
$58.70 - $61.19
52-week range:
$35.18 - $61.19
Dividend yield:
3.46%
P/E ratio:
12.77x
P/S ratio:
2.13x
P/B ratio:
1.57x
Volume:
14.3M
Avg. volume:
11.8M
1-year change:
23.89%
Market cap:
$91.7B
Revenue:
$42.9B
EPS (TTM):
$4.62
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $21.8B $27.4B $40B $42.4B $42.9B
Revenue Growth (YoY) -4.31% 25.79% 46.08% 5.83% 1.18%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $103M $20M -$145M -$154M --
Operating Expenses -$9.3B -$7.1B -$7.8B -$8B -$9.5B
Operating Income $9.3B $7.1B $7.8B $8B $9.5B
 
Net Interest Expenses $669M $1.3B $3.8B $3.3B $4.2B
EBT. Incl. Unusual Items $10.2B $7.3B $6.9B $7.9B $9.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2B $1.5B $1.4B $1.6B $1.9B
Net Income to Company $8B $5.8B $5.4B $6.3B --
 
Minority Interest in Earnings $22M $13M $29M $30M $26M
Net Income to Common Excl Extra Items $7.9B $5.8B $5.4B $6.3B $7.6B
 
Basic EPS (Cont. Ops) $5.11 $3.69 $3.27 $3.79 $4.62
Diluted EPS (Cont. Ops) $5.10 $3.69 $3.27 $3.79 $4.62
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 -- $11.1B $20.5B $24.2B --
EBIT $11.2B $10.5B $19.5B $23.3B $23.8B
 
Revenue (Reported) $21.8B $27.4B $40B $42.4B $42.9B
Operating Income (Reported) $9.3B $7.1B $7.8B $8B $9.5B
Operating Income (Adjusted) $11.2B $10.5B $19.5B $23.3B $23.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.6B $8.1B $10B $10.7B $11.1B
Revenue Growth (YoY) -6.85% 44.9% 23.81% 6.9% 3.63%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $15M -$18M -$116M -$1M --
Operating Expenses -$1.8B -$383M -$1.2B -$2.1B -$2.7B
Operating Income $1.8B $383M $1.2B $2.1B $2.7B
 
Net Interest Expenses $157M $600M $901M $807M $1.2B
EBT. Incl. Unusual Items $2.1B $1.1B $1B $2.1B $2.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $459M $171M $139M $438M $482M
Net Income to Company $1.7B $925M $847M $1.7B --
 
Minority Interest in Earnings $5M $5M $14M $7M $6M
Net Income to Common Excl Extra Items $1.7B $926M $857M $1.7B $2.1B
 
Basic EPS (Cont. Ops) $1.07 $0.57 $0.49 $1.01 $1.26
Diluted EPS (Cont. Ops) $1.07 $0.57 $0.49 $1.01 $1.26
Weighted Average Basic Share $1.5B $1.5B $1.6B $1.6B $1.6B
Weighted Average Diluted Share $1.5B $1.5B $1.6B $1.6B $1.6B
 
EBITDA -- -- -- -- --
EBIT $2.4B $2.8B $4.7B $5.8B $6.2B
 
Revenue (Reported) $5.6B $8.1B $10B $10.7B $11.1B
Operating Income (Reported) $1.8B $383M $1.2B $2.1B $2.7B
Operating Income (Adjusted) $2.4B $2.8B $4.7B $5.8B $6.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $22.4B $28B $40.1B $42.3B $43.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $103M $20M -$145M -$154M --
Operating Expenses -$9.1B -$6.9B -$7.9B -$7.9B -$10.3B
Operating Income $9.1B $6.9B $7.9B $7.9B $10.3B
 
Net Interest Expenses $673M $1.3B $3.8B $3.3B $3.7B
EBT. Incl. Unusual Items $10.2B $7.3B $6.9B $7.9B $9.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2B $1.5B $1.4B $1.6B $1.9B
Net Income to Company $8B $5.8B $5.4B $6.3B --
 
Minority Interest in Earnings $22M $13M $29M $30M $26M
Net Income to Common Excl Extra Items $7.9B $5.8B $5.4B $6.3B $7.6B
 
Basic EPS (Cont. Ops) $5.10 $3.70 $3.28 $3.79 $4.62
Diluted EPS (Cont. Ops) $5.10 $3.70 $3.28 $3.79 $4.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $11.2B $10.5B $19.5B $23.3B $23.8B
 
Revenue (Reported) $22.4B $28B $40.1B $42.3B $43.2B
Operating Income (Reported) $9.1B $6.9B $7.9B $7.9B $10.3B
Operating Income (Adjusted) $11.2B $10.5B $19.5B $23.3B $23.8B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $28B $40.1B $42.3B $43.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $20M -$145M -$154M -$57M --
Operating Expenses -$6.9B -$7.9B -$7.9B -$10.3B --
Operating Income $6.9B $7.9B $7.9B $10.3B --
 
Net Interest Expenses $1.3B $3.8B $3.3B $3.7B --
EBT. Incl. Unusual Items $7.3B $6.9B $7.9B $9.5B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $1.4B $1.6B $1.9B --
Net Income to Company $5.8B $5.4B $6.3B $1.7B --
 
Minority Interest in Earnings $13M $29M $30M $26M --
Net Income to Common Excl Extra Items $5.8B $5.4B $6.3B $7.6B --
 
Basic EPS (Cont. Ops) $3.70 $3.28 $3.79 $4.62 --
Diluted EPS (Cont. Ops) $3.70 $3.28 $3.79 $4.62 --
Weighted Average Basic Share $6B $6.2B $6.2B $6.2B --
Weighted Average Diluted Share $6B $6.2B $6.2B $6.2B --
 
EBITDA $2.3B $4.7B $5.7B $5.8B --
EBIT $10.5B $19.5B $23.3B $23.8B --
 
Revenue (Reported) $28B $40.1B $42.3B $43.2B --
Operating Income (Reported) $6.9B $7.9B $7.9B $10.3B --
Operating Income (Adjusted) $10.5B $19.5B $23.3B $23.8B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $28.9B $53.5B $61.2B $56.5B $46.9B
Short Term Investments $132.4B $72.1B $69.4B $86.4B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $30.1B $54.3B $64.8B $64B $46.9B
 
Property Plant And Equipment $3.3B $3.9B $3.6B $3.6B $3.8B
Long-Term Investments $12.6B $8.2B $8.8B $9.5B $2.5B
Goodwill $10.3B $12.4B $12.5B $12.5B --
Other Intangibles $3.7B $7.2B $6.1B $5.5B --
Other Long-Term Assets -- -- -- -- --
Total Assets $573.3B $674.8B $663.5B $678.3B $692.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $3.6B $21.4B $3.7B $3.3B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $286.4B $348.8B $356.3B $366.9B $101.3B
 
Long-Term Debt $28.8B $36.1B $45.8B $50.8B $60.8B
Capital Leases -- -- -- -- --
Total Liabilities $517.9B $623.6B $607.7B $619.3B $626.7B
 
Common Stock $21M $21M $21M $21M $21M
Other Common Equity Adj -$1.9B -$11.4B -$10.1B -$9.8B --
Common Equity $48.5B $44B $48.5B $51.8B $58.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $469M $466M $465M $462M $458M
Total Equity $55.4B $51.2B $55.8B $59B $65.7B
 
Total Liabilities and Equity $573.3B $674.8B $663.5B $678.3B $692.3B
Cash and Short Terms $161.3B $125.6B $130.6B $142.9B --
Total Debt $33B $41B $52.5B $59B $60.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $28.9B $53.5B $61.2B $56.5B $46.9B
Short Term Investments $132.4B $72.1B $69.4B $86.4B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $30.1B $54.3B $64.8B $64B $46.9B
 
Property Plant And Equipment $3.3B $3.9B $3.6B $3.6B $3.8B
Long-Term Investments $12.6B $8.2B $8.8B $9.5B $2.5B
Goodwill $10.3B $12.4B $12.5B $12.5B --
Other Intangibles $3.7B $7.2B $6.1B $5.5B --
Other Long-Term Assets -- -- -- -- --
Total Assets $573.3B $674.8B $663.5B $678.3B $692.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $3.6B $21.4B $3.7B $3.3B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $286.4B $348.8B $356.3B $366.9B $101.3B
 
Long-Term Debt $28.8B $36.1B $45.8B $50.8B $60.8B
Capital Leases -- -- -- -- --
Total Liabilities $517.9B $623.6B $607.7B $619.3B $626.7B
 
Common Stock $21M $21M $21M $21M $21M
Other Common Equity Adj -$1.9B -$11.4B -$10.1B -$9.8B --
Common Equity -- -- -- -- --
Total Preferred Equity $1.5B -- -- -- --
Minority Interest, Total $469M $466M $465M $462M $458M
Total Equity $55.4B $51.2B $55.8B $59B $65.7B
 
Total Liabilities and Equity $573.3B $674.8B $663.5B $678.3B $692.3B
Cash and Short Terms $161.3B $125.6B $130.6B $142.9B --
Total Debt $33B $41B $52.5B $59B $60.8B
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.7B $925M $847M $1.7B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $703M $6.9B $416M $4.8B --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $167M -- $330M -- --
Cash From Investing -$41.9B $34.6B $1.8B -$12.9B --
 
Dividends Paid (Ex Special Dividend) $770M $802M $854M $887M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B $3.1B $8.3B $3.2B --
Long-Term Debt Repaid -$4.8B -$1.5B -$178M -$126M --
Repurchase of Common Stock $18M $14M $17M $122M --
Other Financing Activities -- -- -- -$25M --
Cash From Financing $6.2B -$29.6B -$5.4B -$9B --
 
Beginning Cash (CF) $63.9B $41.7B $64.4B $73.6B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$35B $11.9B -$3.2B -$17.1B --
Ending Cash (CF) $28.9B $53.5B $61.2B $56.5B --
 
Levered Free Cash Flow $703M $6.9B $416M $4.8B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $8B $5.8B $5.4B $6.3B --
Depreciation & Amoritzation $497M $560M $1B $939M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $9.9B $21.1B $8.4B $11.3B --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $167M -- $330M $103M --
Cash From Investing -$57.7B $7.5B $18.9B -$24.5B --
 
Dividends Paid (Ex Special Dividend) $2.9B $3.1B $3.3B $3.4B --
Special Dividend Paid
Long-Term Debt Issued $2.6B $8.7B $15.6B $12B --
Long-Term Debt Repaid -$11.4B -$6.9B -$4.1B -$6B --
Repurchase of Common Stock $2.8B $1.2B $62M $173M --
Other Financing Activities -- -- -- -- --
Cash From Financing $14.1B -$4B -$19.7B $8.6B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$33.7B $24.6B $7.7B -$4.7B --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $9.9B $21.1B $8.4B $11.3B --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $5.8B $5.4B $6.3B $1.7B --
Depreciation & Amoritzation $132M $257M $236M $215M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $21.1B $8.4B $11.3B $5.1B --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- $330M $103M $35M --
Cash From Investing $7.5B $18.9B -$24.5B -$3.7B --
 
Dividends Paid (Ex Special Dividend) $3.1B $3.3B $3.4B $2.6B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8.7B $15.6B $12B $5.2B --
Long-Term Debt Repaid -$6.9B -$4.1B -$6B -$2.1B --
Repurchase of Common Stock $1.2B $62M $173M $367M --
Other Financing Activities -- -- -$55M -- --
Cash From Financing -$4B -$19.7B $8.6B $8.7B --
 
Beginning Cash (CF) $154B $254.8B $277.6B $56.5B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24.6B $7.7B -$4.7B $10.1B --
Ending Cash (CF) $178.6B $262.4B $272.9B $50B --
 
Levered Free Cash Flow $21.1B $8.4B $11.3B $5.1B --

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