Financhill
Buy
70

OII Quote, Financials, Valuation and Earnings

Last price:
$27.92
Seasonality move :
7.81%
Day range:
$27.25 - $28.31
52-week range:
$18.95 - $30.98
Dividend yield:
0%
P/E ratio:
20.76x
P/S ratio:
1.08x
P/B ratio:
3.97x
Volume:
614.3K
Avg. volume:
788.6K
1-year change:
31.98%
Market cap:
$2.8B
Revenue:
$2.4B
EPS (TTM):
$1.32
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2B $1.8B $1.9B $2.1B $2.4B
Revenue Growth (YoY) 7.26% -10.75% 2.26% 10.53% 17.36%
 
Cost of Revenues $1.9B $1.7B $1.6B $1.8B $2B
Gross Profit $98.2M $163.9M $264.1M $307.4M $399M
Gross Profit Margin 4.8% 8.97% 14.13% 14.88% 16.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $214.9M $195.7M $224.3M $196.5M $217.6M
Other Inc / (Exp) -$179.4M -$426.3M -$9.2M $696K $825K
Operating Expenses $214.9M $195.7M $224.3M $196.5M $217.6M
Operating Income -$116.6M -$31.8M $39.8M $110.9M $181.3M
 
Net Interest Expenses $34.8M $40.8M $36.3M $32.5M $21.1M
EBT. Incl. Unusual Items -$330.8M -$498.9M -$5.7M $79.1M $161.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.6M -$2.1M $43.6M $53.1M $63.7M
Net Income to Company -$348.4M -$496.8M -$49.3M $25.9M $97.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$348.4M -$496.8M -$49.3M $25.9M $97.4M
 
Basic EPS (Cont. Ops) -$3.52 -$5.01 -$0.49 $0.26 $0.97
Diluted EPS (Cont. Ops) -$3.52 -$5.01 -$0.49 $0.26 $0.95
Weighted Average Basic Share $98.9M $99.2M $99.7M $100.2M $100.7M
Weighted Average Diluted Share $98.9M $99.2M $99.7M $101.4M $102.2M
 
EBITDA -$24.7M $73.9M $172.8M $238.2M $302.5M
EBIT -$288.1M -$455M $33.1M $117.3M $197.6M
 
Revenue (Reported) $2B $1.8B $1.9B $2.1B $2.4B
Operating Income (Reported) -$116.6M -$31.8M $39.8M $110.9M $181.3M
Operating Income (Adjusted) -$288.1M -$455M $33.1M $117.3M $197.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $439.7M $466.8M $559.7M $635.2M $679.8M
Revenue Growth (YoY) -11.64% 6.16% 19.89% 13.49% 7.03%
 
Cost of Revenues $410.1M $407M $463.9M $520.5M $548.8M
Gross Profit $29.7M $59.8M $95.8M $114.7M $131M
Gross Profit Margin 6.74% 12.82% 17.11% 18.06% 19.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $49.4M $44.1M $48.9M $56.8M $59.6M
Other Inc / (Exp) -$43.6M -$625K -$726K $1.5M $3.5M
Operating Expenses $49.4M $44.1M $48.9M $56.8M $59.6M
Operating Income -$19.7M $15.8M $46.9M $57.9M $71.3M
 
Net Interest Expenses $8.8M $9M $8.2M $6.1M $6.2M
EBT. Incl. Unusual Items -$72.2M $6.2M $38M $53.3M $68.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.2M $13.6M $19.7M $23.5M $27.4M
Net Income to Company -$79.4M -$7.4M $18.3M $29.8M $41.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$79.4M -$7.4M $18.3M $29.8M $41.2M
 
Basic EPS (Cont. Ops) -$0.80 -$0.07 $0.18 $0.30 $0.41
Diluted EPS (Cont. Ops) -$0.80 -$0.07 $0.18 $0.29 $0.40
Weighted Average Basic Share $99.3M $99.8M $100.3M $100.8M $101.4M
Weighted Average Diluted Share $99.3M $99.8M $101.3M $102.2M $102.6M
 
EBITDA $24.6M $50M $77.8M $88.7M $103.3M
EBIT -$62.9M $15.8M $47.5M $63.1M $78.1M
 
Revenue (Reported) $439.7M $466.8M $559.7M $635.2M $679.8M
Operating Income (Reported) -$19.7M $15.8M $46.9M $57.9M $71.3M
Operating Income (Adjusted) -$62.9M $15.8M $47.5M $63.1M $78.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2B $1.8B $2B $2.3B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $1.6B $1.7B $1.9B $2.2B
Gross Profit $98.6M $229.9M $296.4M $383.4M $449.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $212.6M $175.4M $240.3M $207.4M $233.3M
Other Inc / (Exp) -$601.1M -$5.2M -$5.1M -$3.4M $11.2M
Operating Expenses $212.6M $175.4M $240.3M $207.4M $233.3M
Operating Income -$114M $54.5M $56.1M $176.1M $215.8M
 
Net Interest Expenses $41.5M $37.6M $34.1M $23.1M $24.3M
EBT. Incl. Unusual Items -$756.6M $11.8M $16.9M $149.5M $202.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$21.9M $47.3M $52.9M $73.5M $66.8M
Net Income to Company -$734.7M -$35.5M -$36M $76M $135.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$734.7M -$35.5M -$36M $76M $135.9M
 
Basic EPS (Cont. Ops) -$7.42 -$0.35 -$0.36 $0.76 $1.34
Diluted EPS (Cont. Ops) -$7.42 -$0.35 -$0.36 $0.75 $1.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$119M $204.5M $181.5M $295.1M $342.6M
EBIT -$711.5M $52.1M $54.5M $187.7M $238.8M
 
Revenue (Reported) $2B $1.8B $2B $2.3B $2.6B
Operating Income (Reported) -$114M $54.5M $56.1M $176.1M $215.8M
Operating Income (Adjusted) -$711.5M $52.1M $54.5M $187.7M $238.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.4B $1.4B $1.5B $1.8B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.2B $1.3B $1.5B $1.6B
Gross Profit $118.9M $184.9M $217.3M $293.3M $343.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $152.9M $132.5M $148.6M $159.5M $175.2M
Other Inc / (Exp) -$424.3M -$3.1M $913K -$3.2M $7.2M
Operating Expenses $152.9M $132.5M $148.6M $159.5M $175.2M
Operating Income -$33.9M $52.4M $68.7M $133.9M $168.4M
 
Net Interest Expenses $31.1M $27.9M $25.7M $16.3M $19.5M
EBT. Incl. Unusual Items -$489.3M $21.4M $43.9M $114.4M $156.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$17.6M $31.9M $41.1M $61.6M $64.7M
Net Income to Company -$471.8M -$10.5M $2.8M $52.9M $91.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$471.8M -$10.5M $2.8M $52.9M $91.4M
 
Basic EPS (Cont. Ops) -$4.76 -$0.10 $0.03 $0.53 $0.90
Diluted EPS (Cont. Ops) -$4.76 -$0.10 $0.03 $0.52 $0.89
Weighted Average Basic Share $297.6M $299M $300.5M $302M $303.9M
Weighted Average Diluted Share $297.6M $300.1M $302.7M $306.2M $307.3M
 
EBITDA $26.5M $157.1M $165.7M $222.5M $262.6M
EBIT -$456M $51.1M $72.6M $143M $184.3M
 
Revenue (Reported) $1.4B $1.4B $1.5B $1.8B $1.9B
Operating Income (Reported) -$33.9M $52.4M $68.7M $133.9M $168.4M
Operating Income (Adjusted) -$456M $51.1M $72.6M $143M $184.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $373.7M $452M $538.1M $568.7M $461.6M
Short Term Investments $10.2M $10.2M $6.4M $6.4M --
Accounts Receivable, Net $421.4M $296.2M $263M $296.6M $331.3M
Inventory $174.7M $141.2M $153.7M $184.4M $209.8M
Prepaid Expenses $43.2M $48.6M $62M $56.2M $68.5M
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $1.2B $1.2B $1.3B $1.3B
 
Property Plant And Equipment $939.8M $732.3M $635.7M $578.1M $761.8M
Long-Term Investments $37.9M $34.2M $30.5M $30M $30.5M
Goodwill $405.1M $35M $34.9M $34.3M $34.2M
Other Intangibles $25.8M $14.3M $12.6M $11.5M $21.2M
Other Long-Term Assets $37.6M $20.2M $19.2M $27.5M $23M
Total Assets $2.7B $2B $2B $2B $2.2B
 
Accounts Payable $145.9M $94.2M $122.3M $148M $156.1M
Accrued Expenses $280.8M $238.1M $236.1M $242.9M $277.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $19.9M $18.8M $18.8M $19.6M $78.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $601M $437.1M $501.2M $568.4M $732.5M
 
Long-Term Debt $796.5M $794.4M $695.5M $696.6M $477.1M
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.5B $1.5B $1.5B $1.6B
 
Common Stock $27.7M $27.7M $27.7M $27.7M $27.7M
Other Common Equity Adj -$334.1M -$359.3M -$366.5M -$386.1M -$382.3M
Common Equity $1.1B $552.1M $505M $519.7M $628M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.1M $6.1M $6.1M $6.1M $6.1M
Total Equity $1.1B $558.2M $511M $525.8M $634.1M
 
Total Liabilities and Equity $2.7B $2B $2B $2B $2.2B
Cash and Short Terms $383.8M $462.2M $544.5M $575.1M $461.6M
Total Debt $796.5M $794.4M $695.5M $696.6M $477.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $358.8M $447.7M $427.5M $556.4M $451.9M
Short Term Investments $56M $6.7M $6.4M -- $7M
Accounts Receivable, Net $331.6M $293.1M $384.9M $391.7M $378.4M
Inventory $148.5M $128.9M $167.8M $208.2M $241.6M
Prepaid Expenses $10.2M $54.1M $60.3M $77.3M $93.2M
Other Current Assets -- -- -- -- --
Total Current Assets $1.1B $1.2B $1.2B $1.5B $1.4B
 
Property Plant And Equipment $749.1M $656.5M $570.9M $718.8M $787.7M
Long-Term Investments -- -- -- -- --
Goodwill $34.6M $34.9M $33.9M $34M $34.1M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $128.2M $105.4M $98.3M $101M $123.6M
Total Assets $2B $2B $1.9B $2.3B $2.4B
 
Accounts Payable $96.5M $97.8M $135.9M $154.8M $183.3M
Accrued Expenses $234.7M $235.9M $239.2M $272.7M $271.4M
Current Portion Of Long-Term Debt -- -- -- $131.6M --
Current Portion Of Capital Lease Obligations $20.5M $20M $18.3M $59M $127.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $431.2M $451.2M $515.7M $800.5M $800.1M
 
Long-Term Debt $794.1M $732.2M $696.3M $568.5M $480.7M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.4B $1.4B $1.7B $1.7B
 
Common Stock $27.7M $27.7M $27.7M $27.7M $27.7M
Other Common Equity Adj -$380.6M -$364.2M -$408.5M -$396.6M -$396.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.1M $6.1M $6.1M $6.1M $6.1M
Total Equity $559.4M $549.1M $477.3M $572.3M $704M
 
Total Liabilities and Equity $2B $2B $1.9B $2.3B $2.4B
Cash and Short Terms $414.7M $454.4M $433.9M $556.4M $458.9M
Total Debt $794.1M $732.2M $696.3M $700.1M $480.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$348.4M -$496.8M -$49.3M $25.9M $97.4M
Depreciation & Amoritzation $263.4M $528.9M $139.7M $121M $105M
Stock-Based Compensation -- $8.7M $11M $10.4M $12.1M
Change in Accounts Receivable -$17.6M $125.5M $41.1M -$50.7M -$83.1M
Change in Inventories -$11.8M $26.5M $7.3M -$30.7M -$25.4M
Cash From Operations $157.6M $136.6M $225.3M $120.9M $210M
 
Capital Expenditures $147.7M $60.7M $50.2M $81M $100.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$134.8M -$52.6M -$34.2M -$76.9M -$86.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $177.7M
Long-Term Debt Repaid -- -- -$100M -- -$400M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.3M -$1.7M -$1.7M -$1.9M -$5M
Cash From Financing -$2.3M -$1.7M -$101.7M -$1.9M -$227.3M
 
Beginning Cash (CF) $354.3M $373.7M $452M $538.1M $568.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.5M $82.4M $89.5M $42.2M -$103.7M
Ending Cash (CF) $373.7M $452M $538.1M $568.7M $461.6M
 
Levered Free Cash Flow $9.9M $76M $175.1M $39.8M $109.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$79.4M -$7.4M $18.3M $29.8M $41.2M
Depreciation & Amoritzation $87.6M $34.2M $30.2M $25.6M $25.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $24.3M $33.5M -$24.6M -$31.8M $12.1M
Change in Inventories $4.9M $264K $1.5M $627K -$10.3M
Cash From Operations $27M $36.5M $85.9M $79.6M $91.9M
 
Capital Expenditures $8M $12.5M $19.3M $25.9M $24.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.4M -$10.8M -$16M -$19.7M -$20M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$32.5M -- -- --
Repurchase of Common Stock -- -- -- -- -$10M
Other Financing Activities $222K $57K $200K $204K -$121K
Cash From Financing $222K -$32.5M $200K $204K -$10.1M
 
Beginning Cash (CF) $333.5M $456.1M $368.4M $504M $382.9M
Foreign Exchange Rate Adjustment $1.4M -$1.6M -$11M -$7.7M $7.2M
Additions / Reductions $23.8M -$6.7M $70.1M $60.1M $61.8M
Ending Cash (CF) $358.8M $447.7M $427.5M $556.4M $451.9M
 
Levered Free Cash Flow $19M $24M $66.6M $53.7M $67M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$734.7M -$35.5M -$36M $76M $135.9M
Depreciation & Amoritzation $592.5M $152.4M $126.9M $107.3M $103.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $18.8M $8M -$59.3M -$55.9M $509K
Change in Inventories $18.2M $19.7M -$19.1M -$40.4M -$33.4M
Cash From Operations $77.8M $189.6M $101.4M $216.6M $227.7M
 
Capital Expenditures $64.7M $50.7M $69.5M $92.6M $107.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$53.5M -$36.8M -$62.4M -$82.3M -$93M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.7M -$1.7M -$1.8M -$5.1M -$7M
Cash From Financing -$1.7M -$64.7M -$38.8M -$5.1M -$239.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.6M $88.1M $252K $129.2M -$104.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $13.1M $138.9M $31.9M $124M $120.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$471.8M -$10.5M $2.8M $52.9M $91.4M
Depreciation & Amoritzation $482.4M $105.9M $93.1M $79.5M $78.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $88M -$29.6M -$130M -$135.2M -$51.7M
Change in Inventories $19.2M $12.4M -$14.1M -$23.8M -$31.8M
Cash From Operations $32.4M $85.3M -$38.6M $57.1M $74.8M
 
Capital Expenditures $45.8M $35.8M $55.1M $66.7M $73.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$38.7M -$22.9M -$51.1M -$56.6M -$63.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$63M -- -- --
Repurchase of Common Stock -- -- -- -- -$10M
Other Financing Activities -$1.7M -$1.7M -$1.9M -$5.1M -$7.1M
Cash From Financing -$1.7M -$64.7M -$1.9M -$5.1M -$17.1M
 
Beginning Cash (CF) $1B $1.4B $1.3B $1.6B $1.2B
Foreign Exchange Rate Adjustment -$6.8M -$1.9M -$19M -$7.7M -$4.2M
Additions / Reductions -$8.1M -$2.4M -$91.6M -$4.6M -$5.5M
Ending Cash (CF) $999.7M $1.3B $1.2B $1.6B $1.2B
 
Levered Free Cash Flow -$13.5M $49.5M -$93.7M -$9.5M $1.6M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22.25% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.89% over the past day.

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

Show me the best stock