Financhill
Sell
36

URI Quote, Financials, Valuation and Earnings

Last price:
$717.60
Seasonality move :
7.17%
Day range:
$700.48 - $732.37
52-week range:
$533.70 - $896.98
Dividend yield:
0.9%
P/E ratio:
18.89x
P/S ratio:
3.24x
P/B ratio:
5.53x
Volume:
1.2M
Avg. volume:
543.4K
1-year change:
29.44%
Market cap:
$47.4B
Revenue:
$14.3B
EPS (TTM):
$38.26
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $9.4B $8.5B $9.7B $11.6B $14.3B
Revenue Growth (YoY) 16.21% -8.78% 13.9% 19.82% 23.11%
 
Cost of Revenues $5.7B $5.3B $5.9B $6.6B $8.5B
Gross Profit $3.7B $3.2B $3.9B $5B $5.8B
Gross Profit Margin 39.25% 37.32% 39.66% 42.91% 40.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $979M $1.2B $1.4B $1.5B
Other Inc / (Exp) -$9M -$9M -$12M $15M -$9M
Operating Expenses $1.5B $1.4B $1.6B $1.8B $2B
Operating Income $2.2B $1.8B $2.3B $3.2B $3.9B
 
Net Interest Expenses $648M $669M $424M $445M $635M
EBT. Incl. Unusual Items $1.5B $1.1B $1.8B $2.8B $3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $340M $249M $460M $697M $787M
Net Income to Company $1.2B $890M $1.4B $2.1B $2.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.2B $890M $1.4B $2.1B $2.4B
 
Basic EPS (Cont. Ops) $15.18 $12.24 $19.14 $29.77 $35.40
Diluted EPS (Cont. Ops) $15.11 $12.20 $19.04 $29.65 $35.28
Weighted Average Basic Share $77.3M $72.7M $72.4M $70.7M $68.5M
Weighted Average Diluted Share $77.7M $72.9M $72.8M $71M $68.7M
 
EBITDA $4.2B $3.8B $4.3B $5.5B $6.6B
EBIT $2.2B $1.8B $2.3B $3.2B $3.8B
 
Revenue (Reported) $9.4B $8.5B $9.7B $11.6B $14.3B
Operating Income (Reported) $2.2B $1.8B $2.3B $3.2B $3.9B
Operating Income (Adjusted) $2.2B $1.8B $2.3B $3.2B $3.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.2B $2.6B $3.1B $3.8B $4B
Revenue Growth (YoY) -12.1% 18.7% 17.53% 23.4% 6.03%
 
Cost of Revenues $1.3B $1.5B $1.7B $2.2B $2.3B
Gross Profit $886M $1.1B $1.4B $1.6B $1.6B
Gross Profit Margin 40.51% 42.49% 44.77% 42.1% 41.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $232M $326M $356M $374M $416M
Other Inc / (Exp) -$4M $3M $2M $2M $4M
Operating Expenses $329M $424M $446M $481M $525M
Operating Income $557M $679M $920M $1.1B $1.1B
 
Net Interest Expenses $278M $132M $106M $163M $178M
EBT. Incl. Unusual Items $275M $550M $816M $943M $949M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $67M $141M $210M $240M $241M
Net Income to Company $208M $409M $606M $703M $708M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $208M $409M $606M $703M $708M
 
Basic EPS (Cont. Ops) $2.88 $5.65 $8.69 $10.30 $10.73
Diluted EPS (Cont. Ops) $2.87 $5.63 $8.66 $10.29 $10.70
Weighted Average Basic Share $72.2M $72.5M $69.9M $68.2M $66M
Weighted Average Diluted Share $72.4M $72.7M $70.1M $68.3M $66.2M
 
EBITDA $1B $1.2B $1.5B $1.8B $1.9B
EBIT $553M $682M $922M $1.1B $1.1B
 
Revenue (Reported) $2.2B $2.6B $3.1B $3.8B $4B
Operating Income (Reported) $557M $679M $920M $1.1B $1.1B
Operating Income (Adjusted) $553M $682M $922M $1.1B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.7B $9.2B $11.1B $13.9B $15B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.4B $5.7B $6.5B $8.2B $8.9B
Gross Profit $3.3B $3.6B $4.7B $5.7B $6.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $989M $1.1B $1.3B $1.5B $1.6B
Other Inc / (Exp) -$3M -$7M $3M -$2M $5M
Operating Expenses $1.4B $1.5B $1.7B $1.9B $2B
Operating Income $1.9B $2.1B $3B $3.8B $4B
 
Net Interest Expenses $714M $456M $406M $606M $672M
EBT. Incl. Unusual Items $1.2B $1.6B $2.6B $3.2B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $254M $387M $604M $820M $816M
Net Income to Company $931M $1.2B $1.9B $2.4B $2.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $931M $1.2B $1.9B $2.4B $2.6B
 
Basic EPS (Cont. Ops) $12.65 $16.60 $27.30 $34.61 $38.38
Diluted EPS (Cont. Ops) $12.62 $16.54 $27.22 $34.49 $38.26
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $3.9B $4B $5.1B $6.5B $6.9B
EBIT $1.9B $2B $3B $3.8B $4.1B
 
Revenue (Reported) $8.7B $9.2B $11.1B $13.9B $15B
Operating Income (Reported) $1.9B $2.1B $3B $3.8B $4B
Operating Income (Adjusted) $1.9B $2B $3B $3.8B $4.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.3B $6.9B $8.3B $10.6B $11.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.9B $4.2B $4.8B $6.4B $6.7B
Gross Profit $2.3B $2.7B $3.5B $4.3B $4.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $721M $877M $1B $1.1B $1.2B
Other Inc / (Exp) -$5M -$3M $12M -$5M $9M
Operating Expenses $1B $1.2B $1.3B $1.5B $1.5B
Operating Income $1.3B $1.5B $2.2B $2.8B $3B
 
Net Interest Expenses $544M $331M $313M $474M $511M
EBT. Incl. Unusual Items $752M $1.2B $1.9B $2.3B $2.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $159M $297M $441M $564M $593M
Net Income to Company $593M $905M $1.5B $1.7B $1.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $593M $905M $1.5B $1.7B $1.9B
 
Basic EPS (Cont. Ops) $8.15 $12.49 $20.67 $25.40 $28.35
Diluted EPS (Cont. Ops) $8.13 $12.45 $20.61 $25.34 $28.28
Weighted Average Basic Share $218.4M $217.3M $213.4M $206.3M $199.8M
Weighted Average Diluted Share $219M $218.1M $214.1M $206.8M $200.3M
 
EBITDA $2.8B $3B $3.9B $4.9B $5.1B
EBIT $1.3B $1.5B $2.2B $2.8B $3B
 
Revenue (Reported) $6.3B $6.9B $8.3B $10.6B $11.3B
Operating Income (Reported) $1.3B $1.5B $2.2B $2.8B $3B
Operating Income (Adjusted) $1.3B $1.5B $2.2B $2.8B $3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $52M $202M $144M $106M $363M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5B $1.3B $1.7B $2B $2.2B
Inventory $120M $125M $164M $232M $205M
Prepaid Expenses $39M $329M $103M $73M $68M
Other Current Assets $50M $42M $60M $73M $62M
Total Current Assets $1.8B $2B $2.2B $2.7B $2.9B
 
Property Plant And Equipment $11.1B $10B $12B $14.9B $16B
Long-Term Investments -- -- -- -- --
Goodwill $5.2B $5.2B $5.5B $6B $5.9B
Other Intangibles $895M $648M $615M $452M $670M
Other Long-Term Assets $19M $38M $42M $47M $43M
Total Assets $19B $17.9B $20.3B $24.2B $25.6B
 
Accounts Payable $454M $466M $816M $1.1B $905M
Accrued Expenses $229M $217M $221M $272M $325M
Current Portion Of Long-Term Debt $997M $704M $906M $161M $1.5B
Current Portion Of Capital Lease Obligations $178M $178M $202M $211M $249M
Other Current Liabilities $94M $77M $85M $137M $168M
Total Current Liabilities $2.2B $1.9B $2.6B $2.4B $3.6B
 
Long-Term Debt $10.4B $9B $8.8B $11.2B $10.1B
Capital Leases -- -- -- -- --
Total Liabilities $15.1B $13.3B $14.3B $17.1B $17.5B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$186M -$146M -$171M -$264M -$228M
Common Equity $3.8B $4.5B $6B $7.1B $8.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.8B $4.5B $6B $7.1B $8.1B
 
Total Liabilities and Equity $19B $17.9B $20.3B $24.2B $25.6B
Cash and Short Terms $52M $202M $144M $106M $363M
Total Debt $11.4B $9.7B $9.7B $11.4B $11.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $174M $320M $76M $284M $479M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.6B $1.9B $2.3B $2.4B
Inventory $108M $166M $193M $201M $211M
Prepaid Expenses -- $44M -- $49M --
Other Current Assets $122M $62M $124M $65M $235M
Total Current Assets $1.7B $2.2B $2.3B $3B $3.3B
 
Property Plant And Equipment $10.3B $11.9B $13B $16.3B $17.5B
Long-Term Investments -- -- -- -- --
Goodwill $5.1B $5.5B $5.5B $5.8B $6.9B
Other Intangibles $701M $662M $500M $728M $694M
Other Long-Term Assets $30M $44M $47M $48M $48M
Total Assets $17.9B $20.3B $21.4B $25.8B $28.4B
 
Accounts Payable $541M $1.1B $1.1B $1.1B $1.2B
Accrued Expenses $675M $807M $972M $1.1B $1.3B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.9B $2.8B $2.3B $3.7B $4B
 
Long-Term Debt $9.4B $9.2B $9.8B $10.6B $11.9B
Capital Leases -- -- -- -- --
Total Liabilities $13.7B $14.8B $15.1B $18.1B $19.8B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$214M -$169M -$312M -$268M -$237M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.2B $5.5B $6.4B $7.8B $8.6B
 
Total Liabilities and Equity $17.9B $20.3B $21.4B $25.8B $28.4B
Cash and Short Terms $174M $320M $76M $284M $479M
Total Debt $10.1B $10.1B $9.9B $12B $13.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.2B $890M $1.4B $2.1B $2.4B
Depreciation & Amoritzation $2B $2B $2B $2.2B $2.8B
Stock-Based Compensation $61M $70M $119M $127M $94M
Change in Accounts Receivable $39M $218M -$300M -$329M -$167M
Change in Inventories -$8M -$5M $9M -$25M $19M
Cash From Operations $3B $2.7B $3.7B $4.4B $4.7B
 
Capital Expenditures $2.4B $1.2B $3.2B $3.7B $4.1B
Cash Acquisitions -$249M -$2M -$1.4B -$2.3B -$574M
Cash From Investing -$1.7B -$223M -$3.6B -$5B -$3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$406M
Special Dividend Paid
Long-Term Debt Issued $9.3B $9.3B $8.4B $9.9B $8.6B
Long-Term Debt Repaid -$9.7B -$11.2B -$8.5B -$8.2B -$8.6B
Repurchase of Common Stock -$870M -$286M -$34M -$1.1B -$1.1B
Other Financing Activities -$28M -$23M -$8M -$24M --
Cash From Financing -$1.3B -$2.3B -$140M $552M -$1.5B
 
Beginning Cash (CF) $43M $52M $202M $144M $106M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9M $142M -$62M -$31M $254M
Ending Cash (CF) $52M $202M $144M $106M $363M
 
Levered Free Cash Flow $674M $1.5B $491M $743M $634M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $208M $409M $606M $703M $708M
Depreciation & Amoritzation $492M $510M $560M $695M $738M
Stock-Based Compensation $18M $33M $35M $23M $24M
Change in Accounts Receivable -$95M -$206M -$202M -$139M -$117M
Change in Inventories -- $6M $3M $17M $12M
Cash From Operations $827M $1.1B $1.1B $1.1B $1.2B
 
Capital Expenditures $475M $1.2B $1.2B $1.1B $1.4B
Cash Acquisitions -- -- -$11M $12M -$108M
Cash From Investing -$245M -$995M -$978M -$711M -$1.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -$100M -$107M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.6B $3.3B $2B $2.2B $2.8B
Long-Term Debt Repaid -$4.1B -$3.4B -$1.9B -$2.2B -$2.4B
Repurchase of Common Stock -$5M -$1M -$239M -$252M -$377M
Other Financing Activities -$13M -$8M -- -- --
Cash From Financing -$536M -$103M -$152M -$290M -$33M
 
Beginning Cash (CF) $127M $336M $68M $227M $467M
Foreign Exchange Rate Adjustment $1M -$5M -$4M -$4M $8M
Additions / Reductions $46M -$11M $12M $61M $4M
Ending Cash (CF) $174M $320M $76M $284M $479M
 
Levered Free Cash Flow $352M -$102M -$19M -$56M -$209M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $931M $1.2B $1.9B $2.4B $2.6B
Depreciation & Amoritzation $2B $1.9B $2.2B $2.7B $2.8B
Stock-Based Compensation $62M $113M $125M $104M $101M
Change in Accounts Receivable $271M -$208M -$337M -$322M $36M
Change in Inventories $21M -$9M -$32M $30M $2M
Cash From Operations $2.7B $3.4B $3.9B $4.5B $4.9B
 
Capital Expenditures $1.1B $2.7B $3.4B $4.4B $4.2B
Cash Acquisitions -$4M -$1.4B -$324M -$2.4B -$1.5B
Cash From Investing -$247M -$3.1B -$2.8B -$5.2B -$4.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -$305M -$427M
Special Dividend Paid
Long-Term Debt Issued $10.4B $9B $6.6B $11.4B $11.6B
Long-Term Debt Repaid -$12.2B -$9.1B -$6.8B -$9.4B -$10.4B
Repurchase of Common Stock -$487M -$38M -$1.1B -$816M -$1.4B
Other Financing Activities -$33M -- -- -- --
Cash From Financing -$2.4B -$117M -$1.3B $858M -$652M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $113M $134M -$237M $214M $190M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.6B $713M $464M $144M $743M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $593M $905M $1.5B $1.7B $1.9B
Depreciation & Amoritzation $1.5B $1.5B $1.6B $2.1B $2.1B
Stock-Based Compensation $46M $89M $95M $72M $79M
Change in Accounts Receivable $202M -$224M -$261M -$254M -$51M
Change in Inventories $12M $8M -$33M $22M $5M
Cash From Operations $2.3B $3B $3.2B $3.3B $3.5B
 
Capital Expenditures $930M $2.5B $2.6B $3.3B $3.4B
Cash Acquisitions -$2M -$1.4B -$323M -$406M -$1.3B
Cash From Investing -$286M -$3.2B -$2.4B -$2.5B -$3.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- -$305M -$326M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.3B $7B $5.2B $6.7B $9.7B
Long-Term Debt Repaid -$8.8B -$6.7B -$5B -$6.2B -$8B
Repurchase of Common Stock -$281M -$33M -$1.1B -$806M -$1.2B
Other Financing Activities -$23M -$8M -$9M -- -$17M
Cash From Financing -$1.9B $295M -$874M -$568M $254M
 
Beginning Cash (CF) $692M $816M $313M $432M $1.3B
Foreign Exchange Rate Adjustment $1M $5M -$6M -$5M -$3M
Additions / Reductions $121M $113M -$62M $183M $119M
Ending Cash (CF) $814M $934M $245M $610M $1.4B
 
Levered Free Cash Flow $1.4B $571M $544M -$55M $54M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

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

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 1.36% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 6.63% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.53% over the past day.

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

Show me the best stock