Financhill
Buy
59

URI Quote, Financials, Valuation and Earnings

Last price:
$659.56
Seasonality move :
1.89%
Day range:
$647.05 - $659.73
52-week range:
$525.91 - $896.98
Dividend yield:
1.03%
P/E ratio:
16.89x
P/S ratio:
2.76x
P/B ratio:
4.82x
Volume:
505.4K
Avg. volume:
781.4K
1-year change:
-3.34%
Market cap:
$42.4B
Revenue:
$15.3B
EPS (TTM):
$38.59
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.5B $9.7B $11.6B $14.3B $15.3B
Revenue Growth (YoY) -8.78% 13.9% 19.82% 23.11% 7.07%
 
Cost of Revenues $5.3B $5.9B $6.6B $8.5B $9.2B
Gross Profit $3.2B $3.9B $5B $5.8B $6.2B
Gross Profit Margin 37.32% 39.66% 42.91% 40.56% 40.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $979M $1.2B $1.4B $1.5B $1.6B
Other Inc / (Exp) -$9M -$12M $15M -$9M $11M
Operating Expenses $1.4B $1.6B $1.8B $2B $2.1B
Operating Income $1.8B $2.3B $3.2B $3.9B $4.1B
 
Net Interest Expenses $669M $424M $445M $635M $691M
EBT. Incl. Unusual Items $1.1B $1.8B $2.8B $3.2B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $249M $460M $697M $787M $813M
Net Income to Company $890M $1.4B $2.1B $2.4B $2.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $890M $1.4B $2.1B $2.4B $2.6B
 
Basic EPS (Cont. Ops) $12.24 $19.14 $29.77 $35.40 $38.82
Diluted EPS (Cont. Ops) $12.20 $19.04 $29.65 $35.28 $38.69
Weighted Average Basic Share $72.7M $72.4M $70.7M $68.5M $66.3M
Weighted Average Diluted Share $72.9M $72.8M $71M $68.7M $66.6M
 
EBITDA $3.8B $4.3B $5.5B $6.6B $7B
EBIT $1.8B $2.3B $3.2B $3.8B $4.1B
 
Revenue (Reported) $8.5B $9.7B $11.6B $14.3B $15.3B
Operating Income (Reported) $1.8B $2.3B $3.2B $3.9B $4.1B
Operating Income (Adjusted) $1.8B $2.3B $3.2B $3.8B $4.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.1B $2.5B $3.3B $3.5B $3.7B
Revenue Growth (YoY) -3.2% 22.7% 30.15% 6.09% 6.72%
 
Cost of Revenues $1.3B $1.5B $2B $2.1B $2.4B
Gross Profit $714M $992M $1.2B $1.3B $1.4B
Gross Profit Margin 34.71% 39.3% 37.78% 38.62% 36.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $250M $323M $382M $389M $437M
Other Inc / (Exp) $1M $5M $3M $2M $67M
Operating Expenses $341M $420M $500M $493M $551M
Operating Income $373M $572M $741M $853M $805M
 
Net Interest Expenses $99M $94M $150M $160M $184M
EBT. Incl. Unusual Items $275M $483M $594M $695M $688M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $72M $116M $143M $153M $170M
Net Income to Company $203M $367M $451M $542M $518M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $203M $367M $451M $542M $518M
 
Basic EPS (Cont. Ops) $2.81 $5.07 $6.50 $8.06 $7.92
Diluted EPS (Cont. Ops) $2.80 $5.05 $6.47 $8.04 $7.91
Weighted Average Basic Share $72.3M $72.4M $69.4M $67.2M $65.3M
Weighted Average Diluted Share $72.7M $72.7M $69.7M $67.4M $65.4M
 
EBITDA $840M $1.1B $1.4B $1.5B $1.6B
EBIT $374M $577M $744M $855M $872M
 
Revenue (Reported) $2.1B $2.5B $3.3B $3.5B $3.7B
Operating Income (Reported) $373M $572M $741M $853M $805M
Operating Income (Adjusted) $374M $577M $744M $855M $872M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.5B $10.2B $12.4B $14.5B $15.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.3B $6.1B $7.2B $8.6B $9.4B
Gross Profit $3.2B $4.1B $5.2B $5.9B $6.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $962M $1.3B $1.5B $1.5B $1.7B
Other Inc / (Exp) -$10M -$8M $13M -$10M $76M
Operating Expenses $1.3B $1.7B $1.8B $2B $2.1B
Operating Income $1.8B $2.5B $3.4B $4B $4B
 
Net Interest Expenses $632M $419M $501M $645M $715M
EBT. Incl. Unusual Items $1.2B $2.1B $2.9B $3.3B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $268M $504M $724M $797M $830M
Net Income to Company $920M $1.6B $2.2B $2.5B $2.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $920M $1.6B $2.2B $2.5B $2.6B
 
Basic EPS (Cont. Ops) $12.74 $21.38 $31.31 $36.99 $38.70
Diluted EPS (Cont. Ops) $12.69 $21.31 $31.18 $36.89 $38.59
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.7B $4.5B $5.8B $6.7B $7.1B
EBIT $1.8B $2.5B $3.4B $4B $4.1B
 
Revenue (Reported) $8.5B $10.2B $12.4B $14.5B $15.6B
Operating Income (Reported) $1.8B $2.5B $3.4B $4B $4B
Operating Income (Adjusted) $1.8B $2.5B $3.4B $4B $4.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.1B $2.5B $3.3B $3.5B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.5B $2B $2.1B $2.4B
Gross Profit $714M $992M $1.2B $1.3B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $250M $323M $382M $389M $437M
Other Inc / (Exp) $1M $5M $3M $2M $67M
Operating Expenses $341M $420M $500M $493M $551M
Operating Income $373M $572M $741M $853M $805M
 
Net Interest Expenses $99M $94M $150M $160M $184M
EBT. Incl. Unusual Items $275M $483M $594M $695M $688M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $72M $116M $143M $153M $170M
Net Income to Company $203M $367M $451M $542M $518M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $203M $367M $451M $542M $518M
 
Basic EPS (Cont. Ops) $2.81 $5.07 $6.50 $8.06 $7.92
Diluted EPS (Cont. Ops) $2.80 $5.05 $6.47 $8.04 $7.91
Weighted Average Basic Share $72.3M $72.4M $69.4M $67.2M $65.3M
Weighted Average Diluted Share $72.7M $72.7M $69.7M $67.4M $65.4M
 
EBITDA $840M $1.1B $1.4B $1.5B $1.6B
EBIT $374M $577M $744M $855M $872M
 
Revenue (Reported) $2.1B $2.5B $3.3B $3.5B $3.7B
Operating Income (Reported) $373M $572M $741M $853M $805M
Operating Income (Adjusted) $374M $577M $744M $855M $872M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $202M $144M $106M $363M $457M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.7B $2B $2.2B $2.4B
Inventory $125M $164M $232M $205M $200M
Prepaid Expenses $329M $103M $73M $68M $92M
Other Current Assets $42M $60M $73M $62M $90M
Total Current Assets $2B $2.2B $2.7B $2.9B $3.2B
 
Property Plant And Equipment $10B $12B $14.9B $16B $17.3B
Long-Term Investments -- -- -- -- --
Goodwill $5.2B $5.5B $6B $5.9B $6.9B
Other Intangibles $648M $615M $452M $670M $663M
Other Long-Term Assets $38M $42M $47M $43M $49M
Total Assets $17.9B $20.3B $24.2B $25.6B $28.2B
 
Accounts Payable $466M $816M $1.1B $905M $748M
Accrued Expenses $217M $221M $272M $325M $367M
Current Portion Of Long-Term Debt $704M $906M $161M $1.5B $1.2B
Current Portion Of Capital Lease Obligations $178M $202M $211M $249M $294M
Other Current Liabilities $77M $85M $137M $168M $223M
Total Current Liabilities $1.9B $2.6B $2.4B $3.6B $3.3B
 
Long-Term Debt $9B $8.8B $11.2B $10.1B $12.2B
Capital Leases -- -- -- -- --
Total Liabilities $13.3B $14.3B $17.1B $17.5B $19.5B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$146M -$171M -$264M -$228M -$405M
Common Equity $4.5B $6B $7.1B $8.1B $8.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.5B $6B $7.1B $8.1B $8.6B
 
Total Liabilities and Equity $17.9B $20.3B $24.2B $25.6B $28.2B
Cash and Short Terms $202M $144M $106M $363M $457M
Total Debt $9.7B $9.7B $11.4B $11.5B $13.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $278M $101M $99M $429M $542M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.6B $2B $2.2B $2.3B
Inventory $114M $179M $222M $208M $227M
Prepaid Expenses $310M -- $47M -- --
Other Current Assets $44M $123M $72M $151M $174M
Total Current Assets $2B $2B $2.6B $3B $3.2B
 
Property Plant And Equipment $9.7B $12B $15.4B $16.1B $17.3B
Long-Term Investments -- -- -- -- --
Goodwill $5.2B $5.5B $5.7B $6.9B $6.9B
Other Intangibles $592M $583M $868M $666M $642M
Other Long-Term Assets $38M $38M $45M $44M $53M
Total Assets $17.5B $20.2B $24.6B $26.7B $28.1B
 
Accounts Payable $562M $828M $1.1B $959M $1B
Accrued Expenses $694M $809M $1B $1.3B $1.3B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.8B $2.6B $2.3B $3.4B $3.8B
 
Long-Term Debt $8.5B $8.5B $11.5B $11.3B $11.5B
Capital Leases -- -- -- -- --
Total Liabilities $12.8B $14.1B $17.5B $18.5B $19.3B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$140M -$151M -$264M -$279M -$384M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.7B $6.1B $7.1B $8.1B $8.8B
 
Total Liabilities and Equity $17.5B $20.2B $24.6B $26.7B $28.1B
Cash and Short Terms $278M $101M $99M $429M $542M
Total Debt $9.1B $9.5B $11.6B $12.4B $12.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $890M $1.4B $2.1B $2.4B $2.6B
Depreciation & Amoritzation $2B $2B $2.2B $2.8B $2.9B
Stock-Based Compensation $70M $119M $127M $94M $112M
Change in Accounts Receivable $218M -$300M -$329M -$167M -$20M
Change in Inventories -$5M $9M -$25M $19M $15M
Cash From Operations $2.7B $3.7B $4.4B $4.7B $4.5B
 
Capital Expenditures $1.2B $3.2B $3.7B $4.1B $4.1B
Cash Acquisitions -$2M -$1.4B -$2.3B -$574M -$1.7B
Cash From Investing -$223M -$3.6B -$5B -$3B -$4.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -$406M -$434M
Special Dividend Paid
Long-Term Debt Issued $9.3B $8.4B $9.9B $8.6B $11.6B
Long-Term Debt Repaid -$11.2B -$8.5B -$8.2B -$8.6B -$9.9B
Repurchase of Common Stock -$286M -$34M -$1.1B -$1.1B -$1.6B
Other Financing Activities -$23M -$8M -$24M -- -$17M
Cash From Financing -$2.3B -$140M $552M -$1.5B -$274M
 
Beginning Cash (CF) $52M $202M $144M $106M $363M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $142M -$62M -$31M $254M $124M
Ending Cash (CF) $202M $144M $106M $363M $457M
 
Levered Free Cash Flow $1.5B $491M $743M $634M $419M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $203M $367M $451M $542M $518M
Depreciation & Amoritzation $466M $532M $693M $686M $751M
Stock-Based Compensation $21M $24M $24M $28M $36M
Change in Accounts Receivable $63M $76M -$13M $98M $62M
Change in Inventories $11M -$13M -$2M -$3M -$27M
Cash From Operations $758M $886M $939M $1B $1.4B
 
Capital Expenditures $314M $537M $870M $569M $745M
Cash Acquisitions -$1M -$77M -$299M -$1.1B -$17M
Cash From Investing -$34M -$394M -$760M -$1.3B -$361M
 
Dividends Paid (Ex Special Dividend) -- -- -$103M -$110M -$118M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $1.2B $2.3B $4.6B $2.1B
Long-Term Debt Repaid -$1.7B -$1.4B -$2.1B -$3.7B -$2.6B
Repurchase of Common Stock -$30M -$318M -$303M -$415M -$289M
Other Financing Activities -- -- -- -$16M -$36M
Cash From Financing -$649M -$535M -$186M $325M -$981M
 
Beginning Cash (CF) $202M $144M $106M $363M $457M
Foreign Exchange Rate Adjustment $1M -- -- -$8M $2M
Additions / Reductions $75M -$43M -$7M $74M $83M
Ending Cash (CF) $278M $101M $99M $429M $542M
 
Levered Free Cash Flow $444M $349M $69M $460M $680M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $920M $1.6B $2.2B $2.5B $2.6B
Depreciation & Amoritzation $1.9B $2B $2.4B $2.8B $3B
Stock-Based Compensation $78M $122M $127M $98M $120M
Change in Accounts Receivable $176M -$287M -$418M -$56M -$56M
Change in Inventories $1M -$15M -$14M $18M -$9M
Cash From Operations $2.8B $3.8B $4.5B $4.8B $4.9B
 
Capital Expenditures $1.2B $3.4B $4B $3.8B $4.3B
Cash Acquisitions -$3M -$1.5B -$2.6B -$1.4B -$554M
Cash From Investing -$218M -$4B -$5.4B -$3.5B -$3.2B
 
Dividends Paid (Ex Special Dividend) -- -- -$103M -$413M -$442M
Special Dividend Paid
Long-Term Debt Issued $7.8B $8.4B $11.1B $10.9B $9.1B
Long-Term Debt Repaid -$10.6B -$8.1B -$9B -$10.2B -$8.8B
Repurchase of Common Stock -$40M -$322M -$1.1B -$1.2B -$1.4B
Other Financing Activities -- -- -- -- -$37M
Cash From Financing -$2.8B -$26M $901M -$963M -$1.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$246M -$180M $5M $335M $133M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.6B $396M $463M $1B $639M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $203M $367M $451M $542M $518M
Depreciation & Amoritzation $466M $532M $693M $686M $751M
Stock-Based Compensation $21M $24M $24M $28M $36M
Change in Accounts Receivable $63M $76M -$13M $98M $62M
Change in Inventories $11M -$13M -$2M -$3M -$27M
Cash From Operations $758M $886M $939M $1B $1.4B
 
Capital Expenditures $314M $537M $870M $569M $745M
Cash Acquisitions -$1M -$77M -$299M -$1.1B -$17M
Cash From Investing -$34M -$394M -$760M -$1.3B -$361M
 
Dividends Paid (Ex Special Dividend) -- -- -$103M -$110M -$118M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $1.2B $2.3B $4.6B $2.1B
Long-Term Debt Repaid -$1.7B -$1.4B -$2.1B -$3.7B -$2.6B
Repurchase of Common Stock -$30M -$318M -$303M -$415M -$289M
Other Financing Activities -- -- -- -$16M -$36M
Cash From Financing -$649M -$535M -$186M $325M -$981M
 
Beginning Cash (CF) $202M $144M $106M $363M $457M
Foreign Exchange Rate Adjustment $1M -- -- -$8M $2M
Additions / Reductions $75M -$43M -$7M $74M $83M
Ending Cash (CF) $278M $101M $99M $429M $542M
 
Levered Free Cash Flow $444M $349M $69M $460M $680M

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

GET BETTER TRADE IDEAS

Popular

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Is it Safe to Invest in Google With OpenAI Threats?
Is it Safe to Invest in Google With OpenAI Threats?

For the last 20 years, Google parent company Alphabet (NASDAQ:GOOG,…

Is Broadcom Stock a Millionaire Maker?
Is Broadcom Stock a Millionaire Maker?

Broadcom (Nasdaq: AVGO) stock has gone up more than 64%…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 23.69% over the past day.

Buy
52
SRPT alert for May 8

Sarepta Therapeutics [SRPT] is up 1.01% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 0.92% over the past day.

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

Show me the best stock