Financhill
Sell
38

UDIRF Quote, Financials, Valuation and Earnings

Last price:
$24.55
Seasonality move :
0.01%
Day range:
$24.55 - $24.55
52-week range:
$15.89 - $25.25
Dividend yield:
8.66%
P/E ratio:
149.12x
P/S ratio:
0.63x
P/B ratio:
0.82x
Volume:
--
Avg. volume:
3
1-year change:
-2.77%
Market cap:
$4.2B
Revenue:
$6.9B
EPS (TTM):
-$0.34
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.1B $6.7B $6.2B $6.7B $6.9B
Revenue Growth (YoY) 5.41% 8.99% -6.62% 7.83% 1.84%
 
Cost of Revenues $4.3B $4.4B $4.1B $4.5B $4.7B
Gross Profit $1.8B $2.3B $2.1B $2.2B $2.2B
Gross Profit Margin 29.77% 34.74% 33.96% 33.29% 31.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $514.9M $615.3M $620M $646.4M $658.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $1.2B $1.2B $1.3B $1.3B
Operating Income $758.8M $1.1B $946.5M $953.7M $846.2M
 
Net Interest Expenses $33.5M $38.5M $32.5M $100.8M $158M
EBT. Incl. Unusual Items $635.2M $915M $750.3M $647M $327.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $214.1M $296M $260.2M $254.8M $264.4M
Net Income to Company $421.1M $619M $490.1M $392.2M $63.1M
 
Minority Interest in Earnings -$89.3M -$126.2M -$102.9M -$140.2M -$114.6M
Net Income to Common Excl Extra Items $331.8M $492.8M $387.2M $251.9M -$51.5M
 
Basic EPS (Cont. Ops) $1.77 $2.64 $2.08 $1.46 -$0.30
Diluted EPS (Cont. Ops) $1.76 $2.63 $2.07 $1.44 -$0.30
Weighted Average Basic Share $187.3M $187.1M $186.7M $172.8M $172.8M
Weighted Average Diluted Share $188.4M $187.6M $187.2M $175.4M $173.2M
 
EBITDA $1.2B $1.5B $1.3B $1.3B $1.2B
EBIT $677.7M $958M $790.9M $748.9M $487.7M
 
Revenue (Reported) $6.1B $6.7B $6.2B $6.7B $6.9B
Operating Income (Reported) $758.8M $1.1B $946.5M $953.7M $846.2M
Operating Income (Adjusted) $677.7M $958M $790.9M $748.9M $487.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.7B $1.6B $1.7B $1.7B $1.7B
Revenue Growth (YoY) 14.35% -3.43% 1.99% 3.32% 0.89%
 
Cost of Revenues $1.1B $1B $1.1B $1.1B $1.2B
Gross Profit $611.3M $572.4M $553.4M $580.7M $549.1M
Gross Profit Margin 36.44% 35.34% 33.49% 34.02% 31.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $315.3M $315.6M $330.4M $348.8M $353.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $312.4M $307.1M $322.8M $340.3M $337.1M
Operating Income $298.9M $265.3M $230.6M $240.4M $212M
 
Net Interest Expenses $790.5K $9.7M $21.2M $35.8M $38.5M
EBT. Incl. Unusual Items $277.5M $216.8M $169.1M $152.8M $135.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $81.4M $71M $57.4M $57.8M $49.3M
Net Income to Company $196.1M $145.7M $111.7M $95M $86.1M
 
Minority Interest in Earnings -$43.1M -$31.1M -$32.7M -$31.9M -$29.6M
Net Income to Common Excl Extra Items $153M $114.6M $79M $63.1M $56.5M
 
Basic EPS (Cont. Ops) $0.82 $0.62 $0.44 $0.37 $0.33
Diluted EPS (Cont. Ops) $0.81 $0.62 $0.44 $0.37 $0.33
Weighted Average Basic Share $187.2M $186.7M $179.8M $172.8M $172.8M
Weighted Average Diluted Share $188.4M $186.9M $179.9M $172.9M $173.3M
 
EBITDA $438.5M $399.8M $370.3M $408.8M $401M
EBIT $298.9M $265.3M $230.6M $240.4M $212M
 
Revenue (Reported) $1.7B $1.6B $1.7B $1.7B $1.7B
Operating Income (Reported) $298.9M $265.3M $230.6M $240.4M $212M
Operating Income (Adjusted) $298.9M $265.3M $230.6M $240.4M $212M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.3B $6.6B $6.3B $6.8B $6.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.4B $4.3B $4.2B $4.5B $4.7B
Gross Profit $1.9B $2.3B $2.1B $2.3B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $535M $636.7M $651.8M $668M $674.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $1.2B $1.2B $1.3B $1.3B
Operating Income $822M $1B $912.9M $963.8M $818.8M
 
Net Interest Expenses $28.9M $46.8M $44.2M $115.4M $160.6M
EBT. Incl. Unusual Items $729.9M $856.9M $704.2M $631.1M $312.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $230.7M $285.8M $247M $255.4M $255.9M
Net Income to Company $505.8M $568.7M $456.1M $375.5M $54.2M
 
Minority Interest in Earnings -$99.4M -$115.1M -$104.9M -$139.5M -$112.5M
Net Income to Common Excl Extra Items $399.8M $456M $352.3M $236.2M -$56.2M
 
Basic EPS (Cont. Ops) $2.14 $2.44 $1.90 $1.39 -$0.34
Diluted EPS (Cont. Ops) $2.11 $2.44 $1.89 $1.37 -$0.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3B $1.5B $1.3B $1.4B $1.2B
EBIT $737.3M $929.7M $762.1M $760.1M $465.8M
 
Revenue (Reported) $6.3B $6.6B $6.3B $6.8B $6.9B
Operating Income (Reported) $822M $1B $912.9M $963.8M $818.8M
Operating Income (Adjusted) $737.3M $929.7M $762.1M $760.1M $465.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.7B $1.6B $1.7B $1.7B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1B $1.1B $1.1B $1.2B
Gross Profit $611.3M $572.4M $553.4M $580.7M $549.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $315.3M $315.6M $330.4M $348.8M $353.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $312.4M $307.1M $322.8M $340.3M $337.1M
Operating Income $298.9M $265.3M $230.6M $240.4M $212M
 
Net Interest Expenses $790.5K $9.7M $21.2M $35.8M $38.5M
EBT. Incl. Unusual Items $277.5M $216.8M $169.1M $152.8M $135.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $81.4M $71M $57.4M $57.8M $49.3M
Net Income to Company $196.1M $145.7M $111.7M $95M $86.1M
 
Minority Interest in Earnings -$43.1M -$31.1M -$32.7M -$31.9M -$29.6M
Net Income to Common Excl Extra Items $153M $114.6M $79M $63.1M $56.5M
 
Basic EPS (Cont. Ops) $0.82 $0.62 $0.44 $0.37 $0.33
Diluted EPS (Cont. Ops) $0.81 $0.62 $0.44 $0.37 $0.33
Weighted Average Basic Share $187.2M $186.7M $179.8M $172.8M $172.8M
Weighted Average Diluted Share $188.4M $186.9M $179.9M $172.9M $173.3M
 
EBITDA $438.5M $399.8M $370.3M $408.8M $401M
EBIT $298.9M $265.3M $230.6M $240.4M $212M
 
Revenue (Reported) $1.7B $1.6B $1.7B $1.7B $1.7B
Operating Income (Reported) $298.9M $265.3M $230.6M $240.4M $212M
Operating Income (Adjusted) $298.9M $265.3M $230.6M $240.4M $212M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $161.5M $124.7M $43.5M $30.6M $119.5M
Short Term Investments $16.6M $11.2M $7.7M $24M $17.4M
Accounts Receivable, Net $424.1M $430.8M $449.2M $562.6M $536.8M
Inventory $105M $109.3M $129.3M $196.9M $124.5M
Prepaid Expenses $275.4M $253.8M $165.4M $184.7M $253.9M
Other Current Assets $5.4M $4.9M $4.8M $6.8M $5.8M
Total Current Assets $1.9B $1.8B $1.8B $2B $2.1B
 
Property Plant And Equipment $1.6B $1.6B $2B $2.7B $3.3B
Long-Term Investments -- -- -- -- --
Goodwill $4.4B $4.1B $3.9B $4B $3.8B
Other Intangibles $2.7B $2.3B $2.2B $2.2B $2B
Other Long-Term Assets -- -- -- -- --
Total Assets $11.4B $10.9B $11.1B $12.4B $12.4B
 
Accounts Payable $655.3M $660.5M $602.2M $772.9M $830.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $120.2M $115.7M $117.7M $143.1M $146.6M
Other Current Liabilities $11.6M $12M $17.7M $18.7M $18.9M
Total Current Liabilities $1.9B $1.8B $2B $2.2B $2B
 
Long-Term Debt $1.3B $1.7B $1.6B $2.1B $2.6B
Capital Leases -- -- -- -- --
Total Liabilities $5.3B $5.4B $5.4B $6.3B $6.7B
 
Common Stock $238.6M $219.7M $208M $212.2M $199.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $5.6B $5.1B $5.1B $5.4B $5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $482.3M $516M $588M $726.3M $794.5M
Total Equity $6B $5.6B $5.7B $6.1B $5.8B
 
Total Liabilities and Equity $11.4B $10.9B $11.1B $12.4B $12.4B
Cash and Short Terms $178M $135.9M $51.1M $54.6M $136.9M
Total Debt $1.8B $2.1B $2.3B $2.7B $2.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $84.9M $64.7M $51.7M $38M $41.8M
Short Term Investments $187.2M $140.9M $76.2M $130.7M $158.2M
Accounts Receivable, Net $420.2M $436.6M $458.6M $565.5M $582.6M
Inventory $108.5M $105.6M $147.5M $147.5M $139M
Prepaid Expenses $275.4M $251.8M $340.7M $377.6M $498.5M
Other Current Assets $32.1M $15.2M $20.7M $20.1M $19.2M
Total Current Assets $1.9B $1.8B $1.9B $2B $2.2B
 
Property Plant And Equipment $1.5B $1.6B $2.1B $2.8B $3.5B
Long-Term Investments -- -- -- -- --
Goodwill $4.3B $4B $4B $3.9B $3.9B
Other Intangibles $2.5B $2.3B $2.2B $2.1B $2B
Other Long-Term Assets -- -- -- -- --
Total Assets $10.9B $10.8B $11.4B $12.3B $13B
 
Accounts Payable $587.1M $493.4M $584M $589.1M $654.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $90.3M $111.3M $96.3M $121.7M $166.3M
Total Current Liabilities $1.9B $1.9B $2.2B $2B $1.7B
 
Long-Term Debt $1.1B $1.4B $1.5B $2.2B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $5B $5.1B $5.5B $6.2B $6.9B
 
Common Stock $227.4M $216.5M $209.4M $207.3M $207.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $505.2M $538.9M $611.5M $743.5M $848.8M
Total Equity $6B $5.6B $5.9B $6.1B $6B
 
Total Liabilities and Equity $10.9B $10.8B $11.4B $12.3B $13B
Cash and Short Terms $272.2M $205.6M $127.9M $168.7M $200M
Total Debt $1.6B $2B $2.4B $2.9B $3.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $421.1M $619M $490.1M $392.2M $63.1M
Depreciation & Amoritzation $541.4M $560.7M $507.4M $582.5M $709.2M
Stock-Based Compensation $16.6M $23.3M $13.1M -$4.6M $11.2M
Change in Accounts Receivable -$151.2M -$72.9M -$56.7M -$167.5M $622.4K
Change in Inventories -$7M -$13.1M -$25.4M -$62.3M $63.2M
Cash From Operations $1.1B $1.1B $650.1M $896.9M $1B
 
Capital Expenditures $510.5M $342.8M $718.6M $863.8M $838.4M
Cash Acquisitions -$1.3M -$281.7M -$29.2M -$7.9M $4.9M
Cash From Investing -$412.4M -$623.9M -$739.9M -$864.1M -$828.6M
 
Dividends Paid (Ex Special Dividend) -$106.9M -$110.8M -$98.5M -$93.5M -$93.5M
Special Dividend Paid
Long-Term Debt Issued $18M $1.2B $734.1M $1.2B $1.4B
Long-Term Debt Repaid -$328.9M -$789.2M -$387.6M -$846.6M -$1B
Repurchase of Common Stock -$14M -$22.2M -- -$316M --
Other Financing Activities -$70M -$612.9M -$80.6M $263.9M -$90.5M
Cash From Financing -$627.1M -$456.8M $14.9M -$47.2M -$110.1M
 
Beginning Cash (CF) $134.3M $155.3M $116.1M $43.9M $30M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.7M -$30.5M -$74.8M -$14.4M $93.9M
Ending Cash (CF) $149.9M $130.3M $42.7M $30M $124.3M
 
Levered Free Cash Flow $546.7M $707.4M -$68.5M $33.1M $194.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $196.1M $145.7M $111.7M $95M $86.1M
Depreciation & Amoritzation $139.7M $134.5M $139.7M $168.4M $189M
Stock-Based Compensation $6.2M $3.6M -$9.7M $3.1M $3.9M
Change in Accounts Receivable -$117.5M -$33.4M -$57M -$22.3M -$36.8M
Change in Inventories -$8.6M $2.1M -$15.8M $45.1M -$9.2M
Cash From Operations $163.5M $77M $180.6M $38.1M -$6.3M
 
Capital Expenditures $76.7M $92.3M $155.6M $151.7M $128.4M
Cash Acquisitions -$29.4M -$67.3K -$646.6K -$7.6K --
Cash From Investing -$105.3M -$89.8M -$154.6M -$149.8M -$126.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $14.8M $187.2M $153M
Long-Term Debt Repaid -$96.7M -$2.5M -- -- --
Repurchase of Common Stock -- -- -$313.5M -- --
Other Financing Activities -- -- $328.4M -$1.1K -$34M
Cash From Financing -$131.9M -$46M -$18.3M $119.6M $52.3M
 
Beginning Cash (CF) $158.2M $123.6M $43.5M $30.1M $120.9M
Foreign Exchange Rate Adjustment $2.8M $335.5K -$252.4K $313.9K -$90.5K
Additions / Reductions -$73.7M -$58.9M $7.6M $7.9M -$80.2M
Ending Cash (CF) $87.3M $65M $50.9M $38.3M $40.6M
 
Levered Free Cash Flow $86.8M -$15.3M $25M -$113.6M -$134.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $505.8M $568.7M $456.1M $375.5M $54.2M
Depreciation & Amoritzation $552.4M $555.5M $512.6M $611.2M $729.8M
Stock-Based Compensation $20M $20.6M -$134.2K $8.1M $12M
Change in Accounts Receivable -$222.2M $11.3M -$80.4M -$132.7M -$13.9M
Change in Inventories -$23M -$2.5M -$43.3M -$1.3M $8.9M
Cash From Operations $1B $963.6M $753.7M $754.5M $988.3M
 
Capital Expenditures $532.6M $358.4M $781.8M $859.9M $815.1M
Cash Acquisitions -$30.1M -$252.4M -$29.7M -$7.2M $4.9M
Cash From Investing -$466.7M -$608.4M -$804.7M -$859.3M -$805M
 
Dividends Paid (Ex Special Dividend) -$106.9M -$110.8M -$98.5M -$93.5M -$93.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $1.3B $1.4B
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$313.5M -$2.5M --
Other Financing Activities -- -- $247.7M -$64.4M -$124.4M
Cash From Financing -$567.4M -$370.9M $42.7M $90.7M -$177.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.6M -$15.6M -$8.4M -$14.1M $5.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $506.2M $605.3M -$28.1M -$105.5M $173.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $196.1M $145.7M $111.7M $95M $86.1M
Depreciation & Amoritzation $139.7M $134.5M $139.7M $168.4M $189M
Stock-Based Compensation $6.2M $3.6M -$9.7M $3.1M $3.9M
Change in Accounts Receivable -$117.5M -$33.4M -$57M -$22.3M -$36.8M
Change in Inventories -$8.6M $2.1M -$15.8M $45.1M -$9.2M
Cash From Operations $163.5M $77M $180.6M $38.1M -$6.3M
 
Capital Expenditures $76.7M $92.3M $155.6M $151.7M $128.4M
Cash Acquisitions -$29.4M -$67.3K -$646.6K -$7.6K --
Cash From Investing -$105.3M -$89.8M -$154.6M -$149.8M -$126.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $14.8M $187.2M $153M
Long-Term Debt Repaid -$96.7M -$2.5M -- -- --
Repurchase of Common Stock -- -- -$313.5M -- --
Other Financing Activities -- -- $328.4M -$1.1K -$34M
Cash From Financing -$131.9M -$46M -$18.3M $119.6M $52.3M
 
Beginning Cash (CF) $158.2M $123.6M $43.5M $30.1M $120.9M
Foreign Exchange Rate Adjustment $2.8M $335.5K -$252.4K $313.9K -$90.5K
Additions / Reductions -$73.7M -$58.9M $7.6M $7.9M -$80.2M
Ending Cash (CF) $87.3M $65M $50.9M $38.3M $40.6M
 
Levered Free Cash Flow $86.8M -$15.3M $25M -$113.6M -$134.7M

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

GET BETTER TRADE IDEAS

Popular

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock