Financhill
Buy
73

OGS Quote, Financials, Valuation and Earnings

Last price:
$75.51
Seasonality move :
3.02%
Day range:
$75.27 - $77.00
52-week range:
$58.31 - $78.89
Dividend yield:
3.51%
P/E ratio:
19.33x
P/S ratio:
2.07x
P/B ratio:
1.46x
Volume:
542.6K
Avg. volume:
466.7K
1-year change:
17.14%
Market cap:
$4.5B
Revenue:
$2.1B
EPS (TTM):
$3.91
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.5B $1.8B $2.6B $2.4B $2.1B
Revenue Growth (YoY) -7.41% 18.19% 42.54% -7.99% -12.16%
 
Cost of Revenues $968.6M $1.2B $1.9B $1.6B $1.3B
Gross Profit $561.7M $583.9M $646.7M $729.1M $775.1M
Gross Profit Margin 36.71% 32.29% 25.08% 30.74% 37.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$3M -$3.2M -$4.2M $9.5M $7.4M
Operating Expenses $258.2M $273.7M $296.7M $351.5M $376.1M
Operating Income $303.5M $310.3M $350M $377.6M $399M
 
Net Interest Expenses $62.5M $60.3M $77.5M $115.3M $147.2M
EBT. Incl. Unusual Items $238M $246.8M $268.3M $271.7M $259.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41.6M $40.3M $46.5M $40.5M $36.4M
Net Income to Company $196.4M $206.4M $221.7M $231.2M $222.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $196.4M $206.4M $221.7M $231.2M $222.9M
 
Basic EPS (Cont. Ops) $3.70 $3.85 $4.09 $4.16 $3.92
Diluted EPS (Cont. Ops) $3.68 $3.85 $4.08 $4.14 $3.91
Weighted Average Basic Share $53.1M $53.6M $54.2M $55.6M $56.8M
Weighted Average Diluted Share $53.4M $53.7M $54.3M $55.9M $57M
 
EBITDA $495.4M $514.3M $574.3M $666.9M $703.2M
EBIT $300.5M $307.1M $345.8M $387.1M $406.5M
 
Revenue (Reported) $1.5B $1.8B $2.6B $2.4B $2.1B
Operating Income (Reported) $303.5M $310.3M $350M $377.6M $399M
Operating Income (Adjusted) $300.5M $307.1M $345.8M $387.1M $406.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $484.2M $593.7M $818.2M $605.9M $630.7M
Revenue Growth (YoY) 6.97% 22.63% 37.81% -25.95% 4.09%
 
Cost of Revenues $330.8M $437.4M $637.5M $409M $408.6M
Gross Profit $153.4M $156.4M $180.8M $196.9M $222.1M
Gross Profit Margin 31.68% 26.34% 22.09% 32.49% 35.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $176K -$1.4M $3.2M $4.7M $105K
Operating Expenses $68.4M $69.4M $77.2M $89.7M $97.8M
Operating Income $85M $87M $103.6M $107.1M $124.3M
 
Net Interest Expenses $15.4M $14.5M $26M $29.8M $39.8M
EBT. Incl. Unusual Items $69.8M $71.1M $80.7M $82M $84.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.4M $10.6M $13.7M $11.3M $7.6M
Net Income to Company $58.3M $60.5M $67M $70.7M $77M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $58.3M $60.5M $67M $70.7M $77M
 
Basic EPS (Cont. Ops) $1.10 $1.13 $1.23 $1.27 $1.35
Diluted EPS (Cont. Ops) $1.09 $1.12 $1.23 $1.27 $1.34
Weighted Average Basic Share $53.3M $53.8M $54.3M $55.7M $57M
Weighted Average Diluted Share $53.5M $53.8M $54.5M $55.7M $57.4M
 
EBITDA $137.2M $138.5M $167.8M $184.4M $199.9M
EBIT $85.2M $85.6M $106.7M $111.8M $124.4M
 
Revenue (Reported) $484.2M $593.7M $818.2M $605.9M $630.7M
Operating Income (Reported) $85M $87M $103.6M $107.1M $124.3M
Operating Income (Adjusted) $85.2M $85.6M $106.7M $111.8M $124.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.5B $1.8B $2.6B $2.4B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $968.6M $1.2B $1.9B $1.6B $1.3B
Gross Profit $561.7M $583.9M $646.7M $729.1M $775.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$3M -$3.2M -$4.2M $9.5M $7.4M
Operating Expenses $258.2M $273.7M $296.7M $351.5M $376.1M
Operating Income $303.5M $310.3M $350M $377.6M $399M
 
Net Interest Expenses $62.5M $60.3M $77.5M $115.3M $147.2M
EBT. Incl. Unusual Items $238M $246.7M $268.3M $271.7M $259.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41.6M $40.3M $46.5M $40.5M $36.4M
Net Income to Company $196.4M $206.4M $221.7M $231.2M $222.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $196.4M $206.4M $221.7M $231.2M $222.9M
 
Basic EPS (Cont. Ops) $3.71 $3.86 $4.09 $4.16 $3.92
Diluted EPS (Cont. Ops) $3.68 $3.85 $4.09 $4.14 $3.91
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $495.4M $514.3M $574.3M $666.9M $703.2M
EBIT $300.5M $307.1M $345.8M $387.1M $406.5M
 
Revenue (Reported) $1.5B $1.8B $2.6B $2.4B $2.1B
Operating Income (Reported) $303.5M $310.3M $350M $377.6M $399M
Operating Income (Adjusted) $300.5M $307.1M $345.8M $387.1M $406.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.8B $2.6B $2.4B $2.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.9B $1.6B $1.3B --
Gross Profit $583.9M $646.7M $729.1M $775.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$3.2M -$4.2M $9.5M $7.4M --
Operating Expenses $273.7M $296.7M $351.5M $376.1M --
Operating Income $310.3M $350M $377.6M $399M --
 
Net Interest Expenses $60.3M $77.5M $115.3M $147.2M --
EBT. Incl. Unusual Items $246.7M $268.3M $271.7M $259.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40.3M $46.5M $40.5M $36.4M --
Net Income to Company $206.4M $221.7M $231.2M $222.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $206.4M $221.7M $231.2M $222.9M --
 
Basic EPS (Cont. Ops) $3.86 $4.09 $4.16 $3.92 --
Diluted EPS (Cont. Ops) $3.85 $4.09 $4.14 $3.91 --
Weighted Average Basic Share $214.3M $216.8M $222.4M $227.3M --
Weighted Average Diluted Share $214.7M $217.4M $223.4M $228.1M --
 
EBITDA $514.3M $574.3M $666.9M $703.2M --
EBIT $307.1M $345.8M $387.1M $406.5M --
 
Revenue (Reported) $1.8B $2.6B $2.4B $2.1B --
Operating Income (Reported) $310.3M $350M $377.6M $399M --
Operating Income (Adjusted) $307.1M $345.8M $387.1M $406.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $8M $8.9M $9.7M $18.8M $58M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $293M $341.8M $553.8M $347.9M $408.4M
Inventory $146.7M $234.5M $340.1M $264.7M $252.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $92.2M $1.6B $305.6M $109.3M $136.4M
Total Current Assets $539.9M $2.2B $1.2B $765.2M $929.9M
 
Property Plant And Equipment $4.9B $5.2B $5.6B $6.1B $6.6B
Long-Term Investments -- -- -- -- --
Goodwill $158M $158M $158M $158M $158M
Other Intangibles -- -- $323.8M $293.6M $266M
Other Long-Term Assets $96.9M $103.9M $117.3M $94.6M $105M
Total Assets $6B $8.4B $7.8B $7.8B $8.4B
 
Accounts Payable $152.3M $258.6M $360.5M $278.1M $261.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $20.7M $800.4M $29M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $94.7M $98.5M $120M $179.3M $121.5M
Total Current Liabilities $797.1M $980.5M $1.2B $1.5B $1.5B
 
Long-Term Debt $1.6B $3.7B $2.7B $2.2B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.8B $6.1B $5.2B $5B $5.3B
 
Common Stock $532K $536K $553K $565K $599K
Other Common Equity Adj -$7.8M -$6.5M -$704K -$1.2M -$126K
Common Equity $2.2B $2.3B $2.6B $2.8B $3.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.2B $2.3B $2.6B $2.8B $3.1B
 
Total Liabilities and Equity $6B $8.4B $7.8B $7.8B $8.4B
Cash and Short Terms $8M $8.9M $9.7M $18.8M $58M
Total Debt $2B $4.2B $3.2B $3B $3.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $8M $8.9M $9.7M $18.8M $58M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $293M $341.8M $553.8M $347.9M $408.4M
Inventory $146.7M $234.5M $340.1M $264.7M $252.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $92.2M $1.6B $305.6M $109.3M $136.4M
Total Current Assets $539.9M $2.2B $1.2B $765.2M $929.9M
 
Property Plant And Equipment $4.9B $5.2B $5.6B $6.1B $6.6B
Long-Term Investments -- -- -- -- --
Goodwill $158M $158M $158M $158M $158M
Other Intangibles -- -- $323.8M $293.6M $266M
Other Long-Term Assets $96.9M $103.9M $117.3M $94.6M $105M
Total Assets $6B $8.4B $7.8B $7.8B $8.4B
 
Accounts Payable $152.3M $258.6M $360.5M $278.1M $261.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $20.7M $800.4M $29M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $94.7M $98.5M $120M $179.3M $121.5M
Total Current Liabilities $797.1M $980.5M $1.2B $1.5B $1.5B
 
Long-Term Debt $1.6B $3.7B $2.7B $2.2B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.8B $6.1B $5.2B $5B $5.3B
 
Common Stock $532K $536K $553K $565K $599K
Other Common Equity Adj -$7.8M -$6.5M -$704K -$1.2M -$126K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.2B $2.3B $2.6B $2.8B $3.1B
 
Total Liabilities and Equity $6B $8.4B $7.8B $7.8B $8.4B
Cash and Short Terms $8M $8.9M $9.7M $18.8M $58M
Total Debt $2B $4.2B $3.2B $3B $3.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $196.4M $206.4M $221.7M $231.2M $222.9M
Depreciation & Amoritzation $194.9M $207.2M $228.5M $279.8M $296.7M
Stock-Based Compensation $9.8M $10.5M $10.7M $12.2M $13.7M
Change in Accounts Receivable -$58.4M -$57.9M -$213.7M $192.3M -$117M
Change in Inventories $13.3M -$87.8M -$105.5M $75.3M $11.9M
Cash From Operations $364.5M -$1.5B $1.6B $939.5M $368.4M
 
Capital Expenditures $474.1M $502.8M $609.5M $666.6M $703.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$470.4M -$501.1M -$614.1M -$669.6M -$707.5M
 
Dividends Paid (Ex Special Dividend) -$114.4M -$123.9M -$134M -$144.1M -$149.5M
Special Dividend Paid
Long-Term Debt Issued $298.4M $2.5B $633.5M $299.6M $253.5M
Long-Term Debt Repaid -$98.3M -$400M -$1.6B -$20.7M -$801M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.2M -$39.8M -$11.7M -$5.2M -$3.3M
Cash From Financing $96M $2B -$947.5M -$248.6M $378.2M
 
Beginning Cash (CF) $17.9M $8M $8.9M $18.1M $39.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.9M $859K $9.3M $21.3M $39.2M
Ending Cash (CF) $8M $8.9M $18.1M $39.4M $78.5M
 
Levered Free Cash Flow -$109.6M -$2B $961.4M $272.9M -$334.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $58.3M $60.5M $67M $70.7M $77M
Depreciation & Amoritzation $52M $52.9M $61.1M $72.6M $75.5M
Stock-Based Compensation $2.4M $2.4M $2.5M $2.9M $3.3M
Change in Accounts Receivable -$202.8M -$224.4M -$363.2M -$176.9M -$284.8M
Change in Inventories $14.2M -$15.1M $70.3M $14.6M $22.3M
Cash From Operations $39.2M $24.9M $15M $97M $62.6M
 
Capital Expenditures $123.9M $151.7M $194.5M $173.1M $175.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$122.6M -$151.7M -$201.9M -$180.2M -$185.3M
 
Dividends Paid (Ex Special Dividend) -$28.7M -$31.1M -$33.6M -$36M -$37.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $678K -- $335.9M $299.6M -$863.1M
Long-Term Debt Repaid $110.2M $82.2M -$256.4M $225.1M -$13K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$89K -$329K -$6M -$2.6M -$2.2M
Cash From Financing $85.2M $129.1M $194.6M $104.6M $172.4M
 
Beginning Cash (CF) $6.2M $6.5M $10.4M $18M $28.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8M $2.4M $7.8M $21.3M $49.8M
Ending Cash (CF) $8M $8.9M $18.1M $39.4M $78.5M
 
Levered Free Cash Flow -$84.7M -$126.8M -$179.5M -$76.1M -$113.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $196.4M $206.4M $221.7M $231.2M $222.9M
Depreciation & Amoritzation $194.9M $207.2M $228.5M $279.8M $296.7M
Stock-Based Compensation $9.8M $10.5M $10.7M $12.2M $13.7M
Change in Accounts Receivable -$58.4M -$57.9M -$213.7M $192.3M -$117M
Change in Inventories $13.3M -$87.8M -$105.5M $75.3M $11.9M
Cash From Operations $364.5M -$1.5B $1.6B $939.5M $368.4M
 
Capital Expenditures $474.1M $502.8M $609.5M $666.6M $703.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$470.4M -$501.1M -$614.1M -$669.6M -$707.5M
 
Dividends Paid (Ex Special Dividend) -$114.4M -$123.9M -$134M -$144.1M -$149.5M
Special Dividend Paid
Long-Term Debt Issued $298.4M $2.5B -- -- $253.5M
Long-Term Debt Repaid -- -- -- -$20.7M -$801M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.2M -$39.8M -$11.7M -$5.2M -$3.3M
Cash From Financing $96M $2B -$947.5M -$248.6M $378.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.9M $859K $9.3M $21.3M $39.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$109.6M -$2B $961.4M $272.9M -$334.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $206.4M $221.7M $231.2M $222.9M --
Depreciation & Amoritzation $207.2M $228.5M $279.8M $296.7M --
Stock-Based Compensation $10.5M $10.7M $12.2M $13.7M --
Change in Accounts Receivable -$57.9M -$213.7M $192.3M -$117M --
Change in Inventories -$87.8M -$105.5M $75.3M $11.9M --
Cash From Operations -$1.5B $1.6B $939.5M $368.4M --
 
Capital Expenditures $502.8M $609.5M $666.6M $703.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$501.1M -$614.1M -$669.6M -$707.5M --
 
Dividends Paid (Ex Special Dividend) -$123.9M -$134M -$144.1M -$149.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.5B $633.5M $299.6M $253.5M --
Long-Term Debt Repaid -$400M -$1.6B -$20.7M -$801M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$39.8M -$11.7M -$5.2M -$3.3M --
Cash From Financing $2B -$947.5M -$248.6M $378.2M --
 
Beginning Cash (CF) $928.4M $39.1M $102.4M $122.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $859K $9.3M $21.3M $39.2M --
Ending Cash (CF) $929.3M $48.3M $123.7M $161.2M --
 
Levered Free Cash Flow -$2B $961.4M $272.9M -$334.8M --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Buy
80
CORT alert for Apr 1

Corcept Therapeutics [CORT] is up 109.21% over the past day.

Sell
47
RGC alert for Apr 1

Regencell Bioscience Holdings [RGC] is up 26.1% over the past day.

Buy
74
COOP alert for Apr 1

Mr. Cooper Group [COOP] is up 14.4% over the past day.

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

Show me the best stock