Financhill
Buy
57

ONB Quote, Financials, Valuation and Earnings

Last price:
$21.19
Seasonality move :
0.27%
Day range:
$21.02 - $21.41
52-week range:
$15.38 - $24.49
Dividend yield:
2.64%
P/E ratio:
12.61x
P/S ratio:
3.49x
P/B ratio:
1.11x
Volume:
7.5M
Avg. volume:
2.8M
1-year change:
23.72%
Market cap:
$6.8B
Revenue:
$1.9B
EPS (TTM):
$1.68
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $835.4M $810.6M $1.7B $1.8B $1.9B
Revenue Growth (YoY) 3.96% -2.96% 113.14% 6.3% 2.67%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $320.9M $302.8M $627.2M $642.6M $693.4M
Other Inc / (Exp) $10.8M $4.3M -$88K $15.4M -$212K
Operating Expenses $353.8M $320.9M $664M $682.1M $734.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $255.6M $338.9M $544.7M $751.3M $680.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.1M $61.3M $116.4M $169.3M $141.3M
Net Income to Company $226.4M $277.5M $428.3M $582M $539.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $226.4M $277.5M $428.3M $582M $539.2M
 
Basic EPS (Cont. Ops) $1.37 $1.68 $1.51 $1.95 $1.69
Diluted EPS (Cont. Ops) $1.36 $1.67 $1.50 $1.94 $1.68
Weighted Average Basic Share $165.5M $165.2M $275.2M $290.7M $309.5M
Weighted Average Diluted Share $166.2M $165.9M $276.7M $291.9M $311M
 
EBITDA -- -- -- -- --
EBIT $322.8M $381.1M $671M $1.5B $1.8B
 
Revenue (Reported) $835.4M $810.6M $1.7B $1.8B $1.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $322.8M $381.1M $671M $1.5B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $219.6M $198.3M $556.1M $464.5M $489.9M
Revenue Growth (YoY) 11.7% -9.73% 180.5% -16.48% 5.48%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $56.7M $35.4M $156.8M $180.2M $171.2M
Other Inc / (Exp) $161K $435K -$173K $20.8M -$122K
Operating Expenses $69.8M $40M $168.8M $193.2M $183M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $78.4M $68.2M $262M $168.7M $186.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.3M $12.1M $61.3M $36.2M $32.2M
Net Income to Company $74.1M $56.2M $200.7M $132.5M $153.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $74.1M $56.2M $200.7M $132.5M $153.9M
 
Basic EPS (Cont. Ops) $0.45 $0.34 $0.68 $0.44 $0.47
Diluted EPS (Cont. Ops) $0.44 $0.34 $0.67 $0.44 $0.47
Weighted Average Basic Share $164.8M $165.3M $291.2M $290.7M $315.7M
Weighted Average Diluted Share $165.6M $166.1M $293.4M $292M $318.2M
 
EBITDA -- -- -- -- --
EBIT $90.6M $78.4M $328.8M $394M $454M
 
Revenue (Reported) $219.6M $198.3M $556.1M $464.5M $489.9M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $90.6M $78.4M $328.8M $394M $454M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $835.4M $810.6M $1.7B $1.8B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $320.9M $302.8M $649.4M $642.6M $693.4M
Other Inc / (Exp) $10.8M $4.3M -$88K $15.4M -$212K
Operating Expenses $353.8M $320.9M $686.2M $682.1M $734.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $255.6M $338.9M $544.7M $751.3M $680.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.1M $61.3M $116.4M $169.3M $141.3M
Net Income to Company $226.4M $277.5M $428.3M $582M $539.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $226.4M $277.5M $428.3M $582M $539.2M
 
Basic EPS (Cont. Ops) $1.37 $1.68 $1.40 $1.94 $1.68
Diluted EPS (Cont. Ops) $1.36 $1.67 $1.39 $1.94 $1.68
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $322.8M $381.1M $671M $1.5B $1.8B
 
Revenue (Reported) $835.4M $810.6M $1.7B $1.8B $1.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $322.8M $381.1M $671M $1.5B $1.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $810.6M $1.7B $1.8B $1.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $302.8M $649.4M $642.6M $693.4M --
Other Inc / (Exp) $4.3M -$88K $15.4M -$212K --
Operating Expenses $320.9M $686.2M $682.1M $734.2M --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $338.9M $544.7M $751.3M $680.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $61.3M $116.4M $169.3M $141.3M --
Net Income to Company $277.5M $428.3M $582M $539.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $277.5M $428.3M $582M $539.2M --
 
Basic EPS (Cont. Ops) $1.68 $1.40 $1.94 $1.68 --
Diluted EPS (Cont. Ops) $1.67 $1.39 $1.94 $1.68 --
Weighted Average Basic Share $660.7M $1.1B $1.2B $1.2B --
Weighted Average Diluted Share $663.7M $1.1B $1.2B $1.2B --
 
EBITDA -- -- -- -- --
EBIT $381.1M $671M $1.5B $1.8B --
 
Revenue (Reported) $810.6M $1.7B $1.8B $1.9B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $381.1M $671M $1.5B $1.8B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $589.7M $822M $728.4M $1.2B $1.2B
Short Term Investments $6B $7.4B $6.8B $6.7B $7.5B
Accounts Receivable, Net $85.3M $84.1M -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.6B $8.3B $7.5B $7.9B $8.7B
 
Property Plant And Equipment $540.6M $545.7M $557.3M $565.4M $589M
Long-Term Investments $6B $7.4B $9.9B $9.8B $10.5B
Goodwill $1B $1B $2B $2B $2.2B
Other Intangibles $46M $34.7M $126.4M $102.3M $120.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $23B $24.5B $46.8B $49.1B $53.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $432.3M $392.6M $1B $285.6M $269.4M
 
Long-Term Debt $2.2B $2.2B $4.6B $5B $5.1B
Capital Leases -- -- -- -- --
Total Liabilities $20B $21.4B $41.6B $43.5B $47.2B
 
Common Stock $165.4M $165.8M $523.4M $523.2M $549.5M
Other Common Equity Adj $147.8M -$2.4M -$786.4M -$738.8M -$746M
Common Equity $3B $3B $4.9B $5.3B $6.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3B $3B $5.1B $5.6B $6.3B
 
Total Liabilities and Equity $23B $24.5B $46.8B $49.1B $53.6B
Cash and Short Terms $6.6B $8.2B $7.5B $7.9B $8.7B
Total Debt $2.2B $2.2B $4.6B $5B $5.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $589.7M $822M $728.4M $1.2B $1.2B
Short Term Investments $6B $7.4B $6.8B $6.7B $7.5B
Accounts Receivable, Net $85.3M $84.1M -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.6B $8.3B $7.5B $7.9B $8.7B
 
Property Plant And Equipment $540.6M $545.7M $557.3M $565.4M $589M
Long-Term Investments $6B $7.4B $9.9B $9.8B $10.5B
Goodwill $1B $1B $2B $2B $2.2B
Other Intangibles $46M $34.7M $126.4M $102.3M $120.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $23B $24.5B $46.8B $49.1B $53.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $432.3M $392.6M $1B $285.6M $269.4M
 
Long-Term Debt $2.2B $2.2B $4.6B $5B $5.1B
Capital Leases -- -- -- -- --
Total Liabilities $20B $21.4B $41.6B $43.5B $47.2B
 
Common Stock $165.4M $165.8M $523.4M $523.2M $549.5M
Other Common Equity Adj $147.8M -$2.4M -$786.4M -$738.8M -$746M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3B $3B $5.1B $5.6B $6.3B
 
Total Liabilities and Equity $23B $24.5B $46.8B $49.1B $53.6B
Cash and Short Terms $6.6B $8.2B $7.5B $7.9B $8.7B
Total Debt $2.2B $2.2B $4.6B $5B $5.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $226.4M $277.5M $428.3M $582M $539.2M
Depreciation & Amoritzation $43M $38.6M $62.3M $62.3M $65.6M
Stock-Based Compensation $7.7M $7.5M $28.7M $27.9M $32.3M
Change in Accounts Receivable -$183K $1.2M -$52.9M -$34.6M $4.1M
Change in Inventories -- -- -- -- --
Cash From Operations $219.8M $330.4M $814.4M $516.3M $622.3M
 
Capital Expenditures $30.9M $48.7M $37.9M $38.4M $30.3M
Cash Acquisitions -- -- $1.9B -- $177.8M
Cash From Investing -$2.1B -$1.4B -$1.7B -$1.8B -$1.4B
 
Dividends Paid (Ex Special Dividend) -$92.9M -$92.8M -$177.6M -$180M -$191.2M
Special Dividend Paid
Long-Term Debt Issued $954.2M $86.2M $3.1B $2.7B $1.4B
Long-Term Debt Repaid -$782.6M -$148.7M -$2.1B -$2.3B -$1.4B
Repurchase of Common Stock -$82.4M -$3.7M -$71.2M -$44.3M -$8.9M
Other Financing Activities -- -- -- -- --
Cash From Financing $2.2B $1.3B $777.5M $1.7B $802.6M
 
Beginning Cash (CF) $276.3M $589.7M $822M $728.4M $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $313.4M $232.3M -$93.6M $446.6M $52.9M
Ending Cash (CF) $589.7M $822M $728.4M $1.2B $1.2B
 
Levered Free Cash Flow $188.9M $281.7M $776.5M $478M $592M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $74.1M $56.2M $200.7M $132.5M $153.9M
Depreciation & Amoritzation $10.3M $9.3M $16.3M $15.9M $16.9M
Stock-Based Compensation $1.7M $2M $7.1M $5M $9M
Change in Accounts Receivable -$2.3M -$10.1M -$23.8M -$15.7M -$7.4M
Change in Inventories -- -- -- -- --
Cash From Operations $121.1M $65.7M $127.1M $72.8M $235.8M
 
Capital Expenditures $4M $7.9M $9.2M $10.3M $6.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$312.6M -$431.4M -$807M -$257.3M -$117.3M
 
Dividends Paid (Ex Special Dividend) -$23.2M -$23.2M -$44.9M -$45M -$48.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $129.2M $24.5M $1.5B $152.7M --
Long-Term Debt Repaid -$218.6M -$1.5M -$427.6M -$400M $99.3M
Repurchase of Common Stock -$49K -$18K -$251K -$42K -$139K
Other Financing Activities -- -- -- -- --
Cash From Financing $450.4M $390.3M $606.7M -$303.9M -$82M
 
Beginning Cash (CF) $330.8M $797.5M $801.6M $1.7B $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $259M $24.6M -$73.2M -$488.4M $36.4M
Ending Cash (CF) $589.7M $822M $728.4M $1.2B $1.2B
 
Levered Free Cash Flow $117.1M $57.8M $118M $62.5M $229M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $226.4M $277.5M $428.3M $582M $539.2M
Depreciation & Amoritzation $43M $38.6M $62.3M $62.3M $65.6M
Stock-Based Compensation $7.7M $7.5M $28.7M $27.9M $32.3M
Change in Accounts Receivable -$183K $1.2M -$52.9M -$34.6M $4.1M
Change in Inventories -- -- -- -- --
Cash From Operations $219.8M $330.4M $814.4M $516.3M $622.3M
 
Capital Expenditures $30.9M $48.7M $37.9M $38.4M $30.3M
Cash Acquisitions -- -- $1.9B -- $177.8M
Cash From Investing -$2.1B -$1.4B -$1.7B -$1.8B -$1.4B
 
Dividends Paid (Ex Special Dividend) -$92.9M -$92.8M -$177.6M -$180M -$191.2M
Special Dividend Paid
Long-Term Debt Issued $954.2M $86.2M $3.1B $2.7B $1.4B
Long-Term Debt Repaid -$782.6M -$148.7M -$2.1B -$2.3B -$1.4B
Repurchase of Common Stock -$82.4M -$3.7M -$71.2M -$44.3M -$8.9M
Other Financing Activities -- -- -- -- --
Cash From Financing $2.2B $1.3B $777.5M $1.7B $802.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $313.4M $232.3M -$93.6M $446.6M $52.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $188.9M $281.7M $776.5M $478M $592M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $277.5M $428.3M $582M $539.2M --
Depreciation & Amoritzation $38.6M $62.3M $62.3M $65.6M --
Stock-Based Compensation $7.5M $28.7M $27.9M $32.3M --
Change in Accounts Receivable $1.2M -$52.9M -$34.6M $4.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $330.4M $814.4M $516.3M $622.3M --
 
Capital Expenditures $48.7M $37.9M $38.4M $30.3M --
Cash Acquisitions -- $1.9B -- $177.8M --
Cash From Investing -$1.4B -$1.7B -$1.8B -$1.4B --
 
Dividends Paid (Ex Special Dividend) -$92.8M -$177.6M -$180M -$191.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $86.2M $3.1B $2.7B $1.4B --
Long-Term Debt Repaid -$148.7M -$2.1B -$2.3B -$1.4B --
Repurchase of Common Stock -$3.7M -$71.2M -$44.3M -$8.9M --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.3B $777.5M $1.7B $802.6M --
 
Beginning Cash (CF) $2.3B $4.4B $4.7B $4.5B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $232.3M -$93.6M $446.6M $52.9M --
Ending Cash (CF) $2.6B $4.3B $5.2B $4.6B --
 
Levered Free Cash Flow $281.7M $776.5M $478M $592M --

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

GET BETTER TRADE IDEAS

Popular

Is CyberArk Stock a Buy, Sell or Hold?
Is CyberArk Stock a Buy, Sell or Hold?

CyberArk Software (NASDAQ:CYBR), the identity security and management firm, has…

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Is Palantir a Good Stock to Buy?
Is Palantir a Good Stock to Buy?

Palantir Technologies (PLTR) stock soared to its highest level in…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

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

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock