Financhill
Sell
29

UBS Quote, Financials, Valuation and Earnings

Last price:
$31.90
Seasonality move :
-0.84%
Day range:
$31.73 - $32.13
52-week range:
$26.01 - $35.84
Dividend yield:
1.05%
P/E ratio:
21.85x
P/S ratio:
2.40x
P/B ratio:
1.24x
Volume:
2M
Avg. volume:
4.9M
1-year change:
6.61%
Market cap:
$105.4B
Revenue:
$45.3B
EPS (TTM):
$1.52
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $32.1B $35.1B $33.3B $38.9B $45.3B
Revenue Growth (YoY) 10.7% 9.31% -5.1% 16.8% 16.69%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20.6B $21.9B $21.3B $27.4B $30.4B
Other Inc / (Exp) $7.6B $6B $8.6B $11.6B $14.9B
Operating Expenses $23.5B $23.3B $24.3B $54.3B $31.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $8.2B $9.5B $9.6B $28.3B $6.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6B $2B $1.9B $873M $1.7B
Net Income to Company $6.6B $7.5B $7.7B $27.4B $5.1B
 
Minority Interest in Earnings -$15M -$29M -$32M -$16M -$60M
Net Income to Common Excl Extra Items $6.6B $7.5B $7.6B $27.4B $5.1B
 
Basic EPS (Cont. Ops) $1.83 $2.14 $2.34 $8.68 $1.59
Diluted EPS (Cont. Ops) $1.77 $2.06 $2.25 $8.30 $1.52
Weighted Average Basic Share $3.6B $3.5B $3.3B $3.2B $3.2B
Weighted Average Diluted Share $3.7B $3.6B $3.4B $3.3B $3.4B
 
EBITDA -- -- -- -- --
EBIT $12.4B $12.7B $16.2B $56.5B $42.8B
 
Revenue (Reported) $32.1B $35.1B $33.3B $38.9B $45.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $12.4B $12.7B $16.2B $56.5B $42.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.2B $8.7B $8B $10.4B $11.1B
Revenue Growth (YoY) 15.66% 6.51% -8.35% 30.41% 6.17%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.5B $5.6B $5.5B $8.7B $8.1B
Other Inc / (Exp) $1.5B $1.4B $1.9B $3.2B $3.1B
Operating Expenses $6.1B $5.3B $6B $8.2B $8B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2B $1.7B $1.9B -$751M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $341M $370M $280M -$473M $268M
Net Income to Company $1.6B $1.4B $1.7B -$278M $780M
 
Minority Interest in Earnings -$9M -$11M -$4M -$1M -$9M
Net Income to Common Excl Extra Items $1.6B $1.3B $1.7B -$279M $770M
 
Basic EPS (Cont. Ops) $0.46 $0.39 $0.53 -$0.09 $0.24
Diluted EPS (Cont. Ops) $0.44 $0.38 $0.50 -$0.09 $0.23
Weighted Average Basic Share $3.6B $3.4B $3.1B $3.2B $3.2B
Weighted Average Diluted Share $3.7B $3.6B $3.3B $3.2B $3.3B
 
EBITDA -- -- -- -- --
EBIT $2.8B $2.5B $4.9B $8.7B $8.9B
 
Revenue (Reported) $8.2B $8.7B $8B $10.4B $11.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.8B $2.5B $4.9B $8.7B $8.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $32.2B $35.3B $33.4B $39.3B $46.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.1B $22.2B $21.7B $28.9B $31.1B
Other Inc / (Exp) $7.6B $6B $8.6B $11.6B $14.9B
Operating Expenses $24B $23.5B $24.6B $56B $31.8B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $8.2B $9.5B $9.6B $28.3B $6.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6B $2B $1.9B $873M $1.7B
Net Income to Company $6.6B $7.5B $7.7B $27.4B $5.1B
 
Minority Interest in Earnings -$15M -$29M -$31M -$16M -$61M
Net Income to Common Excl Extra Items $6.6B $7.5B $7.6B $27.4B $5.1B
 
Basic EPS (Cont. Ops) $1.82 $2.14 $2.34 $8.89 $1.59
Diluted EPS (Cont. Ops) $1.76 $2.05 $2.24 $8.52 $1.52
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $13.1B $12.7B $16.2B $56.5B $42.8B
 
Revenue (Reported) $32.2B $35.3B $33.4B $39.3B $46.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $13.1B $12.7B $16.2B $56.5B $42.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $35.3B $33.4B $39.3B $46.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22.2B $21.7B $28.9B $31.1B --
Other Inc / (Exp) $6B $8.6B $11.6B $14.9B --
Operating Expenses $23.5B $24.6B $56B $31.8B --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $9.5B $9.6B $28.3B $6.8B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2B $1.9B $873M $1.7B --
Net Income to Company $7.5B $7.7B $27.4B $5.1B --
 
Minority Interest in Earnings -$29M -$31M -$16M -$61M --
Net Income to Common Excl Extra Items $7.5B $7.6B $27.4B $5.1B --
 
Basic EPS (Cont. Ops) $2.14 $2.34 $8.89 $1.59 --
Diluted EPS (Cont. Ops) $2.05 $2.24 $8.52 $1.52 --
Weighted Average Basic Share $13.9B $13B $12.6B $12.8B --
Weighted Average Diluted Share $14.5B $13.6B $12.9B $13.4B --
 
EBITDA -- -- -- -- --
EBIT $12.7B $16.2B $56.5B $42.8B --
 
Revenue (Reported) $35.3B $33.4B $39.3B $46.3B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $12.7B $16.2B $56.5B $42.8B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $160.3B $194.8B $172.8B $317.1B $225.7B
Short Term Investments $8.3B $8.8B $2.2B $2.2B $2.2B
Accounts Receivable, Net $27.3B $24.3B $20.6B $26.8B $30.2B
Inventory -- -- -- -- --
Prepaid Expenses $1.1B $1.1B $1.1B $2.1B $1.7B
Other Current Assets -- -- -- -- --
Total Current Assets $439.3B $430B $425.2B $669.3B $596.9B
 
Property Plant And Equipment $13.1B $12.9B $12.3B $17.8B $15.5B
Long-Term Investments $196.5B $182.9B $152.4B $194.7B $209.6B
Goodwill $6.2B $6.1B $6B $6B $6B
Other Intangibles $298M $252M $224M $1.5B $897M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.1T $1.1T $1.1T $1.7T $1.6T
 
Accounts Payable $40.1B $45.1B $47B $49.2B $54.9B
Accrued Expenses $1.7B $1.9B $1.8B $3.3B $3.1B
Current Portion Of Long-Term Debt $5.5B $43.1B $29.7B $38.5B $30.5B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $140.9B $135.8B $136.1B $157B $147.5B
 
Long-Term Debt $155.9B $172.1B $160.3B $333.7B $297.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.1T $1.1T $1T $1.6T $1.5T
 
Common Stock $338M $322M $304M $346M $346M
Other Common Equity Adj $7.6B $5.2B -$103M $2.5B $1.1B
Common Equity $59.4B $60.7B $56.9B $85.6B $85.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $319M $340M $342M $531M $494M
Total Equity $59.8B $61B $57.2B $86.2B $85.6B
 
Total Liabilities and Equity $1.1T $1.1T $1.1T $1.7T $1.6T
Cash and Short Terms $168.5B $203.6B $175.1B $319.4B $227.9B
Total Debt $202.5B $215.2B $189.9B $372.2B $327.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $160.3B $194.8B $172.8B $317.1B $225.7B
Short Term Investments $8.3B $8.8B $2.2B $2.2B $2.2B
Accounts Receivable, Net $27.3B $24.3B $20.6B $26.8B $30.2B
Inventory -- -- -- -- --
Prepaid Expenses $1.1B $1.1B $1.1B $2.1B $1.7B
Other Current Assets -- -- -- -- --
Total Current Assets $439.3B $430B $425.2B $669.3B $596.9B
 
Property Plant And Equipment $13.1B $12.9B $12.3B $17.8B $15.5B
Long-Term Investments $196.5B $182.9B $152.4B $194.7B $209.6B
Goodwill $6.2B $6.1B $6B $6B $6B
Other Intangibles $298M $252M $224M $1.5B $897M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.1T $1.1T $1.1T $1.7T $1.6T
 
Accounts Payable $40.1B $45.1B $47B $49.2B $54.9B
Accrued Expenses $1.7B $1.9B $1.8B $3.3B $3.1B
Current Portion Of Long-Term Debt $5.5B $43.1B $29.7B $38.5B $30.5B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $140.9B $135.8B $136.1B $157B $147.5B
 
Long-Term Debt $155.9B $172.1B $160.3B $333.7B $297.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.1T $1.1T $1T $1.6T $1.5T
 
Common Stock $338M $322M $304M $346M $346M
Other Common Equity Adj $7.6B $5.2B -$103M $2.5B $1.1B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $319M $340M $342M $531M $494M
Total Equity $59.8B $61B $57.2B $86.2B $85.6B
 
Total Liabilities and Equity $1.1T $1.1T $1.1T $1.7T $1.6T
Cash and Short Terms $168.5B $203.6B $175.1B $319.4B $227.9B
Total Debt $202.5B $215.2B $189.9B $372.2B $327.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6.6B $7.5B $7.7B $27.4B $5.1B
Depreciation & Amoritzation $2.1B $2.1B $2.1B $3.8B $3.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $37B $31.4B $14.6B $86.1B $3.3B
 
Capital Expenditures $1.9B $1.8B $1.6B $1.7B $2B
Cash Acquisitions $628M $592M $1.7B $117M $192M
Cash From Investing -$6.8B -$2.1B -$12.4B $103.1B $709M
 
Dividends Paid (Ex Special Dividend) -$2.6B -$1.3B -$1.7B -$1.7B -$2.3B
Special Dividend Paid
Long-Term Debt Issued $80.3B $98.3B $79.1B $109.7B $100.1B
Long-Term Debt Repaid -$87.1B -$79.9B -$67.7B -$166B -$172.3B
Repurchase of Common Stock -$1.4B -- -- -- --
Other Financing Activities -$576M -$283M -$616M -$721M -$987M
Cash From Financing $12.4B $10.3B -$9.1B -$58.3B -$84.2B
 
Beginning Cash (CF) $119.9B $173.5B $207.9B $195.3B $340.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $42.6B $39.7B -$6.9B $130.9B -$80.2B
Ending Cash (CF) $173.5B $207.9B $195.3B $340.2B $244.1B
 
Levered Free Cash Flow $35.1B $29.6B $13B $84.4B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.6B $1.4B $1.7B -$278M $780M
Depreciation & Amoritzation $627M $574M $544M $1.4B $994M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.5B $10.1B -$353M $37.9B -$12.7B
 
Capital Expenditures $525M $487M $462M $458M $538M
Cash Acquisitions -$17M $29M $45M $71M $4M
Cash From Investing $490M -$1.5B -$4B $216M -$1.1B
 
Dividends Paid (Ex Special Dividend) -$1.3B -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $15.5B $17.5B $10.7B $21.7B $18.9B
Long-Term Debt Repaid -$22.6B -$14.5B -$13.5B -$26.6B -$19.7B
Repurchase of Common Stock -$499M $2.5B -- -- --
Other Financing Activities -$150M -$137M -$134M -$240M -$392M
Cash From Financing -$161M $6.7B -$155M -$5.7B -$4.1B
 
Beginning Cash (CF) $164.3B $191B $189.7B $292.3B $275.4B
Foreign Exchange Rate Adjustment $5.5B $1.6B $10.1B $15.5B -$13.4B
Additions / Reductions $3.8B $15.3B -$4.5B $32.5B -$17.9B
Ending Cash (CF) $173.5B $207.9B $195.3B $340.2B $244.1B
 
Levered Free Cash Flow $2.9B $9.6B -$815M $37.5B -$13.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6.6B $7.5B $7.7B $27.4B $5.1B
Depreciation & Amoritzation $2.1B $2.1B $2.1B $3.8B $3.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $37B $31.4B $14.6B $86.1B $3.3B
 
Capital Expenditures $1.9B $1.8B $1.6B $1.7B $2B
Cash Acquisitions $628M $592M $1.7B $117M $192M
Cash From Investing -$6.8B -$2.1B -$12.4B $103.1B $709M
 
Dividends Paid (Ex Special Dividend) -$2.6B -$1.3B -$1.7B -$1.7B -$2.3B
Special Dividend Paid
Long-Term Debt Issued $80.3B $98.3B $79.1B $109.7B $100.1B
Long-Term Debt Repaid -$87.1B -$79.9B -$67.7B -$166B -$172.3B
Repurchase of Common Stock -$1.4B -- -- -- --
Other Financing Activities -$576M -$283M -$616M -$721M -$987M
Cash From Financing $12.4B $10.3B -$9.1B -$58.3B -$84.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $42.6B $39.7B -$6.9B $130.9B -$80.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $35.1B $29.6B $13B $84.4B $1.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $7.5B $7.7B $27.4B $5.1B --
Depreciation & Amoritzation $2.1B $2.1B $3.8B $3.8B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $31.4B $14.6B $86.1B $3.3B --
 
Capital Expenditures $1.8B $1.6B $1.7B $2B --
Cash Acquisitions $592M $1.7B $117M $192M --
Cash From Investing -$2.1B -$12.4B $103.1B $709M --
 
Dividends Paid (Ex Special Dividend) -$1.3B -$1.7B -$1.7B -$2.3B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $98.3B $79.1B $109.7B $100.1B --
Long-Term Debt Repaid -$79.9B -$67.7B -$166B -$172.3B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$283M -$616M -$721M -$987M --
Cash From Financing $10.3B -$9.1B -$58.3B -$84.2B --
 
Beginning Cash (CF) $719.8B $830.3B $950.7B $1.2T --
Foreign Exchange Rate Adjustment -$5.3B -$5.7B $14B -$15.9B --
Additions / Reductions $39.7B -$6.9B $130.9B -$80.2B --
Ending Cash (CF) $754.1B $817.7B $1.1T $1.1T --
 
Levered Free Cash Flow $29.6B $13B $84.4B $1.3B --

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

GET BETTER TRADE IDEAS

Popular

Why Did HealthEquity Stock Fall So Much?
Why Did HealthEquity Stock Fall So Much?

HealthEquity (NASDAQ:HQY) is a fintech company that acts as an…

Why Did Super Micro Stock Fall So Much?
Why Did Super Micro Stock Fall So Much?

Super Micro Computer (NASDAQ:SMCI) was once a highly popular stock…

Is Diamondback Energy a Good Stock to Buy?
Is Diamondback Energy a Good Stock to Buy?

Diamondback Energy (FANG) is a lesser-known diamond in the rough…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
53
Is MSFT Stock a Buy?

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

Sell
46
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
69
CNXC alert for Mar 28

Concentrix [CNXC] is up 42.45% over the past day.

Buy
74
SLNO alert for Mar 27

Soleno Therapeutics [SLNO] is up 37.64% over the past day.

Buy
68
WOR alert for Mar 27

Worthington Enterprises [WOR] is up 0.16% over the past day.

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

Show me the best stock