Financhill
Sell
38

ULS Quote, Financials, Valuation and Earnings

Last price:
$50.90
Seasonality move :
--
Day range:
$50.44 - $51.06
52-week range:
$33.15 - $59.23
Dividend yield:
0.74%
P/E ratio:
33.70x
P/S ratio:
3.63x
P/B ratio:
11.68x
Volume:
98.6K
Avg. volume:
603.6K
1-year change:
--
Market cap:
$10.2B
Revenue:
$2.7B
EPS (TTM):
$1.51
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.3B $2.3B $2.5B $2.5B $2.7B
Revenue Growth (YoY) -- -0.61% 9.39% 0.12% 6.27%
 
Cost of Revenues $1.3B $1.3B $1.3B $1.3B $1.4B
Gross Profit $1B $1B $1.2B $1.2B $1.3B
Gross Profit Margin 44.71% 44.81% 46.84% 47.9% 47.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $708M $668M $892M $795M $875M
Other Inc / (Exp) -$7M -$29M -$19M -$13M -$36M
Operating Expenses $708M $668M $892M $795M $875M
Operating Income $327M $363M $287M $412M $405M
 
Net Interest Expenses $1M $1M -- $16M $23M
EBT. Incl. Unusual Items $319M $333M $274M $383M $346M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $62M $90M $36M $74M $70M
Net Income to Company $257M $243M $238M $309M $276M
 
Minority Interest in Earnings -$11M -$12M -$14M -$16M -$16M
Net Income to Common Excl Extra Items $246M $231M $224M $293M $260M
 
Basic EPS (Cont. Ops) $1.23 $1.16 $1.12 $1.47 $1.30
Diluted EPS (Cont. Ops) $1.23 $1.16 $1.12 $1.47 $1.30
Weighted Average Basic Share $200M $200M $200M $200M $200M
Weighted Average Diluted Share $200M $200M $200M $200M $200M
 
EBITDA $468M $481M $417M $535M $535M
EBIT $320M $334M $275M $400M $381M
 
Revenue (Reported) $2.3B $2.3B $2.5B $2.5B $2.7B
Operating Income (Reported) $327M $363M $287M $412M $405M
Operating Income (Adjusted) $320M $334M $275M $400M $381M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $623M $676M $731M
Revenue Growth (YoY) -- -- 8.16% 8.51% 8.14%
 
Cost of Revenues -- -- $329M $344M $373M
Gross Profit -- -- $294M $332M $358M
Gross Profit Margin -- -- 47.19% 49.11% 48.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $179M $206M $228M
Other Inc / (Exp) -- -- -$21M -$47M -$1M
Operating Expenses -- -- $179M $206M $228M
Operating Income -- -- $115M $126M $130M
 
Net Interest Expenses -- -- $5M $4M $13M
EBT. Incl. Unusual Items -- -- $89M $75M $116M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $16M $18M $22M
Net Income to Company -- -- $73M $57M $94M
 
Minority Interest in Earnings -- -- -$3M -$4M -$6M
Net Income to Common Excl Extra Items -- -- $70M $53M $88M
 
Basic EPS (Cont. Ops) -- -- $0.35 $0.27 $0.44
Diluted EPS (Cont. Ops) -- -- $0.35 $0.27 $0.44
Weighted Average Basic Share -- -- $200M $200M $200M
Weighted Average Diluted Share -- -- $200M $200M $202M
 
EBITDA -- -- $128M $119M $173M
EBIT -- -- $94M $82M $130M
 
Revenue (Reported) -- -- $623M $676M $731M
Operating Income (Reported) -- -- $115M $126M $130M
Operating Income (Adjusted) -- -- $94M $82M $130M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $2.5B $2.6B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $1.4B $1.3B $1.5B
Gross Profit -- -- $1.2B $1.3B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $782M $865M $927M
Other Inc / (Exp) -- -- -$29M -$24M $15M
Operating Expenses -- -- $782M $865M $927M
Operating Income -- -- $404M $410M $433M
 
Net Interest Expenses -- -- $3M $24M $46M
EBT. Incl. Unusual Items -- -- $372M $362M $402M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $73M $66M $80M
Net Income to Company -- -- -- $296M $322M
 
Minority Interest in Earnings -- -- -$14M -$16M -$19M
Net Income to Common Excl Extra Items -- -- $285M $280M $303M
 
Basic EPS (Cont. Ops) -- -- $1.43 $1.40 $1.52
Diluted EPS (Cont. Ops) -- -- $1.43 $1.40 $1.51
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- $518M $536M $624M
EBIT -- -- $382M $392M $456M
 
Revenue (Reported) -- -- $2.5B $2.6B $2.8B
Operating Income (Reported) -- -- $404M $410M $433M
Operating Income (Adjusted) -- -- $382M $392M $456M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $576M $1.9B $2B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $312M $996M $1B $1.1B
Gross Profit -- $264M $895M $963M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $194M $575M $645M $696M
Other Inc / (Exp) -- -$12M -$22M -$33M $16M
Operating Expenses -- $194M $575M $645M $696M
Operating Income -- $70M $320M $318M $347M
 
Net Interest Expenses -- $1M $10M $18M $40M
EBT. Incl. Unusual Items -- $57M $288M $267M $323M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $12M $61M $53M $63M
Net Income to Company -- $45M $227M $214M $260M
 
Minority Interest in Earnings -- -$4M -$12M -$12M -$15M
Net Income to Common Excl Extra Items -- $41M $215M $202M $245M
 
Basic EPS (Cont. Ops) -- $0.21 $1.08 $1.01 $1.23
Diluted EPS (Cont. Ops) -- $0.21 $1.08 $1.01 $1.22
Weighted Average Basic Share -- $200M $600M $600M $600M
Weighted Average Diluted Share -- $200M $600M $600M $603M
 
EBITDA -- $93M $400M $401M $490M
EBIT -- $58M $298M $290M $365M
 
Revenue (Reported) -- $576M $1.9B $2B $2.1B
Operating Income (Reported) -- $70M $320M $318M $347M
Operating Income (Adjusted) -- $58M $298M $290M $365M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $844M $971M $1.3B $322M $315M
Short Term Investments $29M -- $47M $51M --
Accounts Receivable, Net $368M $368M $368M $376M $362M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $61M $33M $35M
Other Current Assets $51M $57M $6M $5M $13M
Total Current Assets $1.5B $1.6B $2B $998M $953M
 
Property Plant And Equipment $586M $609M $602M $637M $706M
Long-Term Investments $145M $409M $44M $62M $64M
Goodwill $581M $593M $621M $647M $623M
Other Intangibles $243M $209M $196M $200M $211M
Other Long-Term Assets $18M $19M $34M $48M $69M
Total Assets $3.2B $3.6B $3.7B $2.7B $2.7B
 
Accounts Payable $121M $131M $179M $153M $169M
Accrued Expenses $54M $43M -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $38M $42M $36M $42M $39M
Other Current Liabilities -- -- $59M $46M $58M
Total Current Liabilities $608M $670M $792M $694M $709M
 
Long-Term Debt -- -- -- $499M $904M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.3B $1.3B $1.6B $2.1B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$279M -$251M -$216M -$166M -$146M
Common Equity $2B $2.3B $2.3B $1.1B $654M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $19M $20M $21M $23M $24M
Total Equity $2B $2.3B $2.3B $1.1B $678M
 
Total Liabilities and Equity $3.2B $3.6B $3.7B $2.7B $2.7B
Cash and Short Terms $873M $971M $1.4B $373M $315M
Total Debt -- -- -- $499M $904M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- $393M $457M $327M
Short Term Investments -- -- $28M -- --
Accounts Receivable, Net -- -- $329M $333M $354M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- $43M
Other Current Assets -- -- $71M $88M $4M
Total Current Assets -- -- $1B $1.1B $977M
 
Property Plant And Equipment -- -- $600M $651M $785M
Long-Term Investments -- -- $64M $65M --
Goodwill -- -- $611M $617M $651M
Other Intangibles -- -- $192M $211M $194M
Other Long-Term Assets -- -- $40M $60M $150M
Total Assets -- -- $2.7B $2.8B $2.9B
 
Accounts Payable -- -- $141M $128M $138M
Accrued Expenses -- -- $28M -- --
Current Portion Of Long-Term Debt -- -- -- -- $37M
Current Portion Of Capital Lease Obligations -- -- $40M $38M $37M
Other Current Liabilities -- -- -- $45M $57M
Total Current Liabilities -- -- $699M $676M $745M
 
Long-Term Debt -- -- $574M $499M $760M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $1.7B $1.6B $2B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -$226M -$184M -$139M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $19M $19M $24M
Total Equity -- -- $935M $1.2B $896M
 
Total Liabilities and Equity -- -- $2.7B $2.8B $2.9B
Cash and Short Terms -- -- $421M $457M $327M
Total Debt -- -- $574M $499M $797M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $257M $243M $238M $309M $276M
Depreciation & Amoritzation $148M $147M $142M $135M $154M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$76M -$7M -$14M -$27M -$27M
Change in Inventories -- -- -- -- --
Cash From Operations $386M $487M $421M $372M $467M
 
Capital Expenditures $149M $119M $107M $164M $215M
Cash Acquisitions -$48M -$3M -$47M -$66M -$18M
Cash From Investing -$164M -$344M $178M -$238M -$175M
 
Dividends Paid (Ex Special Dividend) -$7M -$9M -$200M -$1.6B -$680M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $700M $440M
Long-Term Debt Repaid -- -- -- -$200M -$30M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$15M -$11M -$28M -$16M -$24M
Cash From Financing -$22M -$20M -$228M -$1.1B -$294M
 
Beginning Cash (CF) $653M $844M $971M $1.3B $322M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $200M $123M $371M -$982M -$2M
Ending Cash (CF) $844M $971M $1.3B $322M $315M
 
Levered Free Cash Flow $237M $368M $314M $208M $252M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $73M $57M $94M
Depreciation & Amoritzation -- -- $34M $37M $43M
Stock-Based Compensation -- -- -- -- $10M
Change in Accounts Receivable -- -- $27M $34M $27M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $131M $121M $150M
 
Capital Expenditures -- -- $41M $43M $66M
Cash Acquisitions -- -- -$13M -$17M -$16M
Cash From Investing -- -- -$70M -$33M -$82M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$20M -$25M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $88M
Long-Term Debt Repaid -- -- -$75M -- -$103M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$24M -$16M -$3M
Cash From Financing -- -- -$99M -$36M -$43M
 
Beginning Cash (CF) -- -- $448M $413M $295M
Foreign Exchange Rate Adjustment -- -- -$17M -$8M $7M
Additions / Reductions -- -- -$38M $52M $25M
Ending Cash (CF) -- -- $393M $457M $327M
 
Levered Free Cash Flow -- -- $90M $78M $84M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- $296M $322M
Depreciation & Amoritzation -- -- -- $144M $168M
Stock-Based Compensation -- -- -- -- $16M
Change in Accounts Receivable -- -- -- -$36M -$33M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- $421M $520M
 
Capital Expenditures -- -- $118M $202M $238M
Cash Acquisitions -- -- -$43M -$37M --
Cash From Investing -- -- -- -$208M -$232M
 
Dividends Paid (Ex Special Dividend) -- -- -$1.6B -$60M -$695M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $30M $518M
Long-Term Debt Repaid -- -- -- -$105M -$218M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$26M
Cash From Financing -- -- -- -$149M -$421M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $64M -$133M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $171M $219M $282M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $45M $227M $214M $260M
Depreciation & Amoritzation -- $35M $102M $111M $125M
Stock-Based Compensation -- -- -- -- $16M
Change in Accounts Receivable -- -$82M -$17M -$26M -$32M
Change in Inventories -- -- -- -- --
Cash From Operations -- $19M $292M $341M $394M
 
Capital Expenditures -- $22M $118M $156M $179M
Cash Acquisitions -- -- -$43M -$14M $4M
Cash From Investing -- -$60M -$148M -$118M -$175M
 
Dividends Paid (Ex Special Dividend) -- -- -$1.6B -$60M -$75M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $700M $30M $108M
Long-Term Debt Repaid -- -- -$125M -$30M -$218M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$16M -$17M -$15M -$17M
Cash From Financing -- -$16M -$1B -$75M -$202M
 
Beginning Cash (CF) -- $971M $2.2B $1.2B $954M
Foreign Exchange Rate Adjustment -- -$2M -$37M -$13M -$5M
Additions / Reductions -- -$57M -$898M $148M $17M
Ending Cash (CF) -- $912M $1.3B $1.3B $966M
 
Levered Free Cash Flow -- -$3M $174M $185M $215M

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

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 26

Power Solutions International [PSIX] is up 0.98% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 4.39% over the past day.

Buy
75
SMLR alert for Dec 26

Semler Scientific [SMLR] is down 1.45% over the past day.

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

Show me the best stock