Financhill
Buy
63

USM Quote, Financials, Valuation and Earnings

Last price:
$62.54
Seasonality move :
-0.28%
Day range:
$62.11 - $62.97
52-week range:
$32.01 - $68.31
Dividend yield:
0%
P/E ratio:
63.57x
P/S ratio:
1.45x
P/B ratio:
1.18x
Volume:
41K
Avg. volume:
120K
1-year change:
57.99%
Market cap:
$5.4B
Revenue:
$3.9B
EPS (TTM):
-$0.36
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4B $4B $4.1B $4.2B $3.9B
Revenue Growth (YoY) 1.39% 0.37% 2.11% 1.14% -6.31%
 
Cost of Revenues $1.8B $1.8B $1.9B $2B $1.7B
Gross Profit $2.2B $2.2B $2.2B $2.2B $2.2B
Gross Profit Margin 55.64% 55.59% 53.71% 52.72% 55.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.4B $1.3B $1.4B $1.4B
Other Inc / (Exp) $148M $161M $158M $137M $143M
Operating Expenses $2.1B $2.1B $2B $2.1B $2B
Operating Income $130M $193M $191M $90M $154M
 
Net Interest Expenses $93M $104M $169M $155M $186M
EBT. Incl. Unusual Items $185M $250M $180M $72M $111M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $52M $17M $20M $37M $53M
Net Income to Company $133M $233M $160M $35M $58M
 
Minority Interest in Earnings -$6M -$4M -$5M -$5M -$4M
Net Income to Common Excl Extra Items $127M $229M $155M $30M $54M
 
Basic EPS (Cont. Ops) $1.47 $2.66 $1.80 $0.35 $0.64
Diluted EPS (Cont. Ops) $1.44 $2.62 $1.77 $0.35 $0.63
Weighted Average Basic Share $86M $86M $86M $85M $85M
Weighted Average Diluted Share $88M $87M $87M $86M $87M
 
EBITDA $997M $1B $1B $935M $963M
EBIT $295M $362M $355M $235M $307M
 
Revenue (Reported) $4B $4B $4.1B $4.2B $3.9B
Operating Income (Reported) $130M $193M $191M $90M $154M
Operating Income (Adjusted) $295M $362M $355M $235M $307M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1B $1B $1.1B $963M $922M
Revenue Growth (YoY) -0.39% -1.07% 6.6% -11.08% -4.26%
 
Cost of Revenues $460M $457M $551M $413M $383M
Gross Profit $567M $559M $532M $550M $539M
Gross Profit Margin 55.21% 55.02% 49.12% 57.11% 58.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $335M $346M $369M $333M $324M
Other Inc / (Exp) $45M $40M $39M $39M -$95M
Operating Expenses $496M $506M $546M $492M $491M
Operating Income $71M $53M -$14M $58M $48M
 
Net Interest Expenses $27M $44M $40M $47M $45M
EBT. Incl. Unusual Items $89M $49M -$15M $50M -$92M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M $14M -$3M $27M -$14M
Net Income to Company $86M $35M -$12M $23M -$79M
 
Minority Interest in Earnings -- -$1M -- -- -$1M
Net Income to Common Excl Extra Items $85M $34M -$12M $23M -$79M
 
Basic EPS (Cont. Ops) $0.98 $0.39 -$0.15 $0.26 -$0.92
Diluted EPS (Cont. Ops) $0.97 $0.38 -$0.15 $0.26 -$0.92
Weighted Average Basic Share $86M $86M $85M $85M $86M
Weighted Average Diluted Share $88M $87M $85M $86M $86M
 
EBITDA $280M $254M $205M $260M $127M
EBIT $118M $94M $27M $100M -$43M
 
Revenue (Reported) $1B $1B $1.1B $963M $922M
Operating Income (Reported) $71M $53M -$14M $58M $48M
Operating Income (Adjusted) $118M $94M $27M $100M -$43M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4B $4.1B $4.2B $4B $3.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $1.9B $2B $1.8B $1.6B
Gross Profit $2.3B $2.2B $2.2B $2.2B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.4B $1.4B $1.4B $1.3B
Other Inc / (Exp) $159M $158M $146M $134M $3M
Operating Expenses $2.1B $2B $2.1B $2.1B $2B
Operating Income $185M $190M $119M $114M $176M
 
Net Interest Expenses $91M $173M $139M $185M $175M
EBT. Incl. Unusual Items $253M $175M $126M $63M $4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9M $37M $36M $48M $25M
Net Income to Company $245M $138M $90M $16M -$22M
 
Minority Interest in Earnings -$2M -$4M -$5M -$2M -$9M
Net Income to Common Excl Extra Items $242M $134M $85M $13M -$30M
 
Basic EPS (Cont. Ops) $2.80 $1.55 $0.98 $0.13 -$0.34
Diluted EPS (Cont. Ops) $2.76 $1.52 $0.98 $0.13 -$0.36
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1B $1B $961M $930M $856M
EBIT $354M $355M $272M $259M $190M
 
Revenue (Reported) $4B $4.1B $4.2B $4B $3.8B
Operating Income (Reported) $185M $190M $119M $114M $176M
Operating Income (Adjusted) $354M $355M $272M $259M $190M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3B $3.1B $3.1B $2.9B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.4B $1.5B $1.3B $1.2B
Gross Profit $1.7B $1.7B $1.7B $1.6B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $993M $985M $1B $1B $977M
Other Inc / (Exp) $127M $123M $111M $108M -$33M
Operating Expenses $1.5B $1.5B $1.6B $1.5B $1.5B
Operating Income $182M $179M $107M $131M $153M
 
Net Interest Expenses $71M $139M $109M $140M $128M
EBT. Incl. Unusual Items $238M $163M $109M $99M -$8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12M $31M $47M $57M $28M
Net Income to Company $227M $132M $62M $43M -$37M
 
Minority Interest in Earnings -$2M -$3M -$4M -$1M -$8M
Net Income to Common Excl Extra Items $224M $129M $58M $41M -$44M
 
Basic EPS (Cont. Ops) $2.59 $1.49 $0.67 $0.46 -$0.51
Diluted EPS (Cont. Ops) $2.56 $1.46 $0.67 $0.46 -$0.52
Weighted Average Basic Share $258M $259M $257M $255M $257M
Weighted Average Diluted Share $263M $263M $259M $258M $262M
 
EBITDA $833M $817M $745M $738M $629M
EBIT $316M $307M $224M $247M $129M
 
Revenue (Reported) $3B $3.1B $3.1B $2.9B $2.8B
Operating Income (Reported) $182M $179M $107M $131M $153M
Operating Income (Adjusted) $316M $307M $224M $247M $129M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $285M $1.3B $156M $273M $150M
Short Term Investments -- $3M -- -- --
Accounts Receivable, Net $919M $915M $976M $985M $900M
Inventory $162M $146M $173M $261M $199M
Prepaid Expenses $50M $51M $58M $68M $57M
Other Current Assets $20M $29M $49M $45M $36M
Total Current Assets $1.6B $2.6B $1.6B $1.7B $1.4B
 
Property Plant And Equipment $3.1B $3.4B $3.6B $3.5B $3.5B
Long-Term Investments $447M $435M $439M $452M $461M
Goodwill -- -- -- -- --
Other Intangibles $2.5B $2.6B $4.1B $4.7B $4.7B
Other Long-Term Assets $566M $604M $644M $712M $705M
Total Assets $8.2B $9.7B $10.3B $11.1B $10.8B
 
Accounts Payable $296M $377M $346M $344M $241M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $8M $2M $3M $13M $20M
Current Portion Of Capital Lease Obligations $105M $116M $129M $133M $135M
Other Current Liabilities $79M $85M $104M $335M $154M
Total Current Liabilities $750M $871M $903M $1.2B $901M
 
Long-Term Debt $1.5B $2.5B $2.7B $3.2B $3B
Capital Leases -- -- -- -- --
Total Liabilities $3.9B $5.2B $5.8B $6.5B $6.1B
 
Common Stock $88M $88M $88M $88M $88M
Other Common Equity Adj -- -- -- -- --
Common Equity $4.2B $4.4B $4.5B $4.6B $4.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $24M $25M $27M $28M $28M
Total Equity $4.2B $4.4B $4.6B $4.6B $4.7B
 
Total Liabilities and Equity $8.2B $9.7B $10.3B $11.1B $10.8B
Cash and Short Terms $285M $1.3B $156M $273M $150M
Total Debt $1.5B $2.5B $2.7B $3.2B $3.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $931M $231M $254M $153M $272M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $862M $910M $987M $890M $871M
Inventory $157M $136M $243M $175M $161M
Prepaid Expenses $54M $59M $61M $64M $55M
Other Current Assets $28M $42M $41M $40M $21M
Total Current Assets $2.3B $1.6B $1.7B $1.4B $1.4B
 
Property Plant And Equipment $3.2B $3.4B $3.6B $3.5B $3.4B
Long-Term Investments $467M $466M $461M $477M $478M
Goodwill -- -- -- -- --
Other Intangibles $2.6B $4.1B $4.7B $4.7B $4.6B
Other Long-Term Assets $555M $595M $677M $682M $619M
Total Assets $9.2B $10.1B $11.1B $10.7B $10.5B
 
Accounts Payable $307M $364M $340M $406M $266M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $2M $3M $11M $18M $20M
Current Portion Of Capital Lease Obligations $113M $126M $133M $135M $139M
Other Current Liabilities $69M $93M $291M $148M $124M
Total Current Liabilities $730M $856M $1.1B $1B $909M
 
Long-Term Debt $2.1B $2.6B $3.1B $2.9B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $4.7B $5.6B $6.4B $6.1B $5.9B
 
Common Stock $88M $88M $88M $88M $88M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $25M $26M $28M $28M $32M
Total Equity $4.4B $4.5B $4.6B $4.6B $4.6B
 
Total Liabilities and Equity $9.2B $10.1B $11.1B $10.7B $10.5B
Cash and Short Terms $931M $231M $254M $153M $272M
Total Debt $2.1B $2.6B $3.1B $2.9B $2.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $133M $233M $160M $35M $58M
Depreciation & Amoritzation $702M $683M $678M $700M $656M
Stock-Based Compensation $41M $32M $27M $24M $23M
Change in Accounts Receivable -$143M -$62M -$143M -$258M -$3M
Change in Inventories -$20M $16M -$27M -$88M $62M
Cash From Operations $724M $1.2B $802M $832M $866M
 
Capital Expenditures $921M $1.2B $2B $1.2B $738M
Cash Acquisitions $41M $26M -- -- --
Cash From Investing -$864M -$1.2B -$2B -$1.2B -$721M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.1B $1.3B $910M $315M
Long-Term Debt Repaid -$116M -$108M -$1.1B -$379M -$513M
Repurchase of Common Stock -$21M -$23M -$31M -$43M --
Other Financing Activities -$6M -$57M -$35M -$27M -$70M
Cash From Financing -$152M $926M $142M $456M -$274M
 
Beginning Cash (CF) $583M $291M $1.3B $199M $308M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$292M $1B -$1.1B $109M -$129M
Ending Cash (CF) $291M $1.3B $199M $308M $179M
 
Levered Free Cash Flow -$197M $47M -$1.2B -$355M $128M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $86M $35M -$12M $23M -$79M
Depreciation & Amoritzation $162M $160M $178M $160M $170M
Stock-Based Compensation $8M $8M $4M $8M $12M
Change in Accounts Receivable -$1M -$16M -$143M $8M $38M
Change in Inventories -$12M $47M -$38M $34M -$19M
Cash From Operations $258M $304M $74M $329M $245M
 
Capital Expenditures $228M $199M $132M $119M $131M
Cash Acquisitions -- $1M -- -- --
Cash From Investing -$224M -$198M -$125M -$119M -$131M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $500M $225M $150M -- --
Long-Term Debt Repaid -$2M -$342M -$150M -$239M -$5M
Repurchase of Common Stock -- -$19M -$5M -- -$26M
Other Financing Activities -$16M -$1M -$5M -$10M -$10M
Cash From Financing $478M -$140M -$15M -$249M -$41M
 
Beginning Cash (CF) $436M $297M $355M $224M $215M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $512M -$34M -$66M -$39M $73M
Ending Cash (CF) $948M $263M $289M $185M $288M
 
Levered Free Cash Flow $30M $105M -$58M $210M $114M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $245M $138M $90M $16M -$22M
Depreciation & Amoritzation $694M $677M $688M $670M $665M
Stock-Based Compensation $34M $27M $25M $20M $46M
Change in Accounts Receivable -$22M -$131M -$303M -$23M -$11M
Change in Inventories -$18M $21M -$108M $69M $14M
Cash From Operations $987M $954M $787M $899M $908M
 
Capital Expenditures $1.1B $2.1B $1.3B $681M $676M
Cash Acquisitions $10M $27M -$2M -- --
Cash From Investing -$1.1B -$2B -$1.3B -$667M -$672M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.7B $960M $190M $240M
Long-Term Debt Repaid -$108M -$1.2B -$378M -$457M -$261M
Repurchase of Common Stock -$23M -$21M -$38M -- --
Other Financing Activities -$23M -$61M -$20M -$54M -$80M
Cash From Financing $458M $401M $519M -$336M -$133M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $373M -$685M $26M -$104M $103M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$97M -$1.1B -$504M $218M $232M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $227M $132M $62M $43M -$37M
Depreciation & Amoritzation $516M $510M $520M $490M $499M
Stock-Based Compensation $25M $20M $18M $14M $37M
Change in Accounts Receivable $44M -$25M -$185M $50M $42M
Change in Inventories $5M $10M -$71M $86M $38M
Cash From Operations $950M $667M $652M $719M $761M
 
Capital Expenditures $859M $1.7B $984M $478M $416M
Cash Acquisitions $1M $2M -- -- --
Cash From Investing -$855M -$1.7B -$976M -$464M -$415M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $625M $1.2B $835M $115M $40M
Long-Term Debt Repaid -$6M -$1.1B -$377M -$455M -$203M
Repurchase of Common Stock -$23M -$21M -$28M -- -$26M
Other Financing Activities -$22M -$26M -$11M -$38M -$48M
Cash From Financing $562M $37M $414M -$378M -$237M
 
Beginning Cash (CF) $994M $2.1B $898M $732M $604M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $657M -$1B $90M -$123M $109M
Ending Cash (CF) $1.7B $1.1B $988M $609M $713M
 
Levered Free Cash Flow $91M -$1.1B -$332M $241M $345M

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

GET BETTER TRADE IDEAS

Popular

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…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

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 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock