Financhill
Buy
68

OHI Quote, Financials, Valuation and Earnings

Last price:
$37.35
Seasonality move :
10.62%
Day range:
$37.30 - $37.76
52-week range:
$29.66 - $44.42
Dividend yield:
7.17%
P/E ratio:
24.11x
P/S ratio:
9.61x
P/B ratio:
2.32x
Volume:
6.8M
Avg. volume:
2.4M
1-year change:
19.7%
Market cap:
$10.5B
Revenue:
$1.1B
EPS (TTM):
$1.55
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $892.4M $1.1B $878.2M $949.7M $1.1B
Revenue Growth (YoY) -3.92% 19.1% -17.37% 8.14% 10.7%
 
Cost of Revenues $12.3M $12.3M $15.5M $15M $14.6M
Gross Profit $880.1M $1.1B $862.7M $934.7M $1B
Gross Profit Margin 98.62% 98.85% 98.24% 98.42% 98.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $59.9M $64.6M $69.4M $81.5M $88M
Other Inc / (Exp) -$66.5M $84.5M $277.1M $2.2M -$17.2M
Operating Expenses $427.8M $484.4M $470.5M $445.7M $377.2M
Operating Income $452.3M $566.2M $392.3M $489M $659.7M
 
Net Interest Expenses $223.4M $234.6M $233.2M $235.5M $221.7M
EBT. Incl. Unusual Items $162.3M $416.1M $436.1M $255.6M $420.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.9M $3.8M $4.6M $6.3M $10.9M
Net Income to Company $163.5M $428.3M $438.8M $248.8M $417.8M
 
Minority Interest in Earnings -$4.2M -$11.6M -$11.9M -$6.6M -$11.5M
Net Income to Common Excl Extra Items $159.3M $416.7M $426.9M $242.2M $406.3M
 
Basic EPS (Cont. Ops) $0.70 $1.76 $1.81 $1.01 $1.57
Diluted EPS (Cont. Ops) $0.70 $1.75 $1.80 $1.00 $1.55
Weighted Average Basic Share $227.7M $236.9M $236.3M $240.5M $258.1M
Weighted Average Diluted Share $235.1M $244.3M $244.3M $250.5M $270.5M
 
EBITDA $715.6M $992.7M $1B $810.8M $947.1M
EBIT $385.7M $650.7M $669.4M $491.2M $642.5M
 
Revenue (Reported) $892.4M $1.1B $878.2M $949.7M $1.1B
Operating Income (Reported) $452.3M $566.2M $392.3M $489M $659.7M
Operating Income (Adjusted) $385.7M $650.7M $669.4M $491.2M $642.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $263.8M $249.9M $144.9M $239.3M $279.3M
Revenue Growth (YoY) 6.94% -5.25% -42.05% 65.22% 16.71%
 
Cost of Revenues $2.9M $3.3M $4M $3.2M $3.4M
Gross Profit $260.9M $246.7M $140.8M $236.1M $275.9M
Gross Profit Margin 98.91% 98.7% 97.24% 98.66% 98.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.2M $17.9M $16M $18.5M $22.6M
Other Inc / (Exp) -$36.1M -$1.9M $129.7M $12.3M -$1.5M
Operating Expenses $102.2M $152.9M $164M $127.1M $100.5M
Operating Income $158.7M $93.8M -$23.2M $109M $175.4M
 
Net Interest Expenses $58.7M $58.2M $58.5M $59.4M $55.2M
EBT. Incl. Unusual Items $63.9M $33.7M $48M $61.8M $118.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M $967K $1M $4.2M $3M
Net Income to Company $63.1M $34.2M $46.7M $56.5M $116.5M
 
Minority Interest in Earnings -$1.7M -$947K -$1.1M -$1.5M -$3.1M
Net Income to Common Excl Extra Items $61.4M $33.3M $45.6M $55M $113.3M
 
Basic EPS (Cont. Ops) $0.27 $0.14 $0.19 $0.23 $0.41
Diluted EPS (Cont. Ops) $0.27 $0.14 $0.19 $0.22 $0.41
Weighted Average Basic Share $228.8M $239.7M $234.9M $245.8M $274.3M
Weighted Average Diluted Share $236.8M $246.9M $243M $256.6M $287.4M
 
EBITDA $205.2M $177.2M $190.2M $196.9M $252.5M
EBIT $122.6M $91.9M $106.5M $121.3M $173.9M
 
Revenue (Reported) $263.8M $249.9M $144.9M $239.3M $279.3M
Operating Income (Reported) $158.7M $93.8M -$23.2M $109M $175.4M
Operating Income (Adjusted) $122.6M $91.9M $106.5M $121.3M $173.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $892.4M $1.1B $878.2M $949.7M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.3M $12.3M $15.5M $15M $14.6M
Gross Profit $880.1M $1.1B $862.7M $934.7M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $59.9M $64.6M $69.4M $81.5M $88M
Other Inc / (Exp) -$66.5M $84.5M $277.1M $2.2M -$17.2M
Operating Expenses $427.8M $484.4M $470.5M $445.7M $377.2M
Operating Income $452.3M $566.2M $392.3M $489M $659.7M
 
Net Interest Expenses $223.4M $234.6M $233.2M $235.5M $221.7M
EBT. Incl. Unusual Items $162.3M $416.1M $436.1M $255.6M $420.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.9M $3.8M $4.6M $6.3M $10.9M
Net Income to Company $163.5M $428.3M $438.8M $248.8M $417.8M
 
Minority Interest in Earnings -$4.2M -$11.6M -$11.9M -$6.6M -$11.5M
Net Income to Common Excl Extra Items $159.3M $416.7M $426.9M $242.2M $406.3M
 
Basic EPS (Cont. Ops) $0.71 $1.77 $1.80 $1.00 $1.57
Diluted EPS (Cont. Ops) $0.69 $1.77 $1.79 $0.99 $1.55
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $715.6M $992.7M $1B $810.8M $947.1M
EBIT $385.7M $650.7M $669.4M $491.2M $642.5M
 
Revenue (Reported) $892.4M $1.1B $878.2M $949.7M $1.1B
Operating Income (Reported) $452.3M $566.2M $392.3M $489M $659.7M
Operating Income (Adjusted) $385.7M $650.7M $669.4M $491.2M $642.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.1B $878.2M $949.7M $1.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.3M $15.5M $15M $14.6M --
Gross Profit $1.1B $862.7M $934.7M $1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $64.6M $69.4M $81.5M $88M --
Other Inc / (Exp) $84.5M $277.1M $2.2M -$17.2M --
Operating Expenses $484.4M $470.5M $445.7M $377.2M --
Operating Income $566.2M $392.3M $489M $659.7M --
 
Net Interest Expenses $234.6M $233.2M $235.5M $221.7M --
EBT. Incl. Unusual Items $416.1M $436.1M $255.6M $420.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.8M $4.6M $6.3M $10.9M --
Net Income to Company $428.3M $438.8M $248.8M $417.8M --
 
Minority Interest in Earnings -$11.6M -$11.9M -$6.6M -$11.5M --
Net Income to Common Excl Extra Items $416.7M $426.9M $242.2M $406.3M --
 
Basic EPS (Cont. Ops) $1.77 $1.80 $1.00 $1.57 --
Diluted EPS (Cont. Ops) $1.77 $1.79 $0.99 $1.55 --
Weighted Average Basic Share $947.7M $945.4M $962M $1B --
Weighted Average Diluted Share $977.4M $977.2M $1B $1.1B --
 
EBITDA $992.7M $1B $810.8M $947.1M --
EBIT $650.7M $669.4M $491.2M $642.5M --
 
Revenue (Reported) $1.1B $878.2M $949.7M $1.1B --
Operating Income (Reported) $566.2M $392.3M $489M $659.7M --
Operating Income (Adjusted) $650.7M $669.4M $491.2M $642.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $163.5M $20.5M $297.1M $442.8M $518.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $232.9M $253.5M $180.3M $223.4M $260.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.4B $1.8B $1.8B $2.2B $2.6B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $668.1M $194.7M $178.9M $188.4M $88.7M
Goodwill $651.7M $651.4M $643.2M $643.9M $643.7M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $82.2M $138.8M $273M $147.7M $189.5M
Total Assets $9.5B $9.6B $9.4B $9.1B $9.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $280.8M $276.7M $315M $287.8M $328.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $382M $276.7M $334.3M $308.2M $328.2M
 
Long-Term Debt $5.1B $5.3B $5.3B $5B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $5.5B $5.5B $5.6B $5.4B $5.2B
 
Common Stock $23.1M $23.9M $23.4M $24.5M $27.9M
Other Common Equity Adj -$12.8M -$2.2M $20.3M $29.3M $22.7M
Common Equity $3.8B $3.9B $3.6B $3.6B $4.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $194.7M $201.4M $193.9M $187.7M $194.2M
Total Equity $4B $4.1B $3.8B $3.8B $4.7B
 
Total Liabilities and Equity $9.5B $9.6B $9.4B $9.1B $9.9B
Cash and Short Terms $163.5M $20.5M $297.1M $442.8M $518.3M
Total Debt $5.2B $5.3B $5.3B $5.1B $4.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $163.5M $20.5M $297.1M $442.8M $518.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $232.9M $253.5M $180.3M $223.4M $260.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.4B $1.8B $1.8B $2.2B $2.6B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $668.1M $194.7M $178.9M $188.4M $88.7M
Goodwill $651.7M $651.4M $643.2M $643.9M $643.7M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $82.2M $138.8M $273M $147.7M $189.5M
Total Assets $9.5B $9.6B $9.4B $9.1B $9.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $280.8M $276.7M $315M $287.8M $328.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $382M $276.7M $334.3M $308.2M $328.2M
 
Long-Term Debt $5.1B $5.3B $5.3B $5B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $5.5B $5.5B $5.6B $5.4B $5.2B
 
Common Stock $23.1M $23.9M $23.4M $24.5M $27.9M
Other Common Equity Adj -$12.8M -$2.2M $20.3M $29.3M $22.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $194.7M $201.4M $193.9M $187.7M $194.2M
Total Equity $4B $4.1B $3.8B $3.8B $4.7B
 
Total Liabilities and Equity $9.5B $9.6B $9.4B $9.1B $9.9B
Cash and Short Terms $163.5M $20.5M $297.1M $442.8M $518.3M
Total Debt $5.2B $5.3B $5.3B $5.1B $4.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $163.5M $428.3M $438.8M $248.8M $417.8M
Depreciation & Amoritzation $329.9M $342M $332.4M $319.7M $304.6M
Stock-Based Compensation $18.8M $21.4M $27.3M $35.1M $36.7M
Change in Accounts Receivable -$23.3M -$23.2M $3M -$3.7M -$845K
Change in Inventories -- -- -- -- --
Cash From Operations $708.3M $722.1M $625.7M $617.7M $749.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$10M -$16.2M -$113K -$12.4M -$971K
Cash From Investing -$89.1M -$524.2M $442.9M -$770K -$671.2M
 
Dividends Paid (Ex Special Dividend) -$612.3M -$637.6M -$632.9M -$643.9M -$685.4M
Special Dividend Paid
Long-Term Debt Issued $1.9B $2.3B $597.4M $507.1M $657.8M
Long-Term Debt Repaid -$1.8B -$2.2B -$589.3M -$735M -$1.1B
Repurchase of Common Stock -- -- -$142.3M -- --
Other Financing Activities -$39.2M -$74.3M -$30.5M $62.1M -$36.4M
Cash From Financing -$485.5M -$341.1M -$789.4M -$473.3M $26.3M
 
Beginning Cash (CF) $33.4M $167.6M $24.4M $300.6M $444.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $133.7M -$143.2M $279.1M $143.7M $104.6M
Ending Cash (CF) $167.6M $24.4M $300.6M $444.7M $548.7M
 
Levered Free Cash Flow $708.3M $722.1M $625.7M $617.7M $749.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $63.1M $34.2M $46.7M $56.5M $116.5M
Depreciation & Amoritzation $82.6M $85.3M $83.7M $75.7M $78.6M
Stock-Based Compensation $4.4M $4.5M $6.8M $8.8M $9.2M
Change in Accounts Receivable -$12.5M $21.5M $1.7M -$2.4M -$2.3M
Change in Inventories -- -- -- -- --
Cash From Operations $197.4M $156.5M $153.7M $165M $229M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$7.9M -$8.2M -- -$172K -$573K
Cash From Investing -$33.1M -$72M $170.4M $111.3M -$281.7M
 
Dividends Paid (Ex Special Dividend) -$152.6M -$160.6M -$157.3M -$164.6M -$181.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $912.7M $55M -- -- --
Long-Term Debt Repaid -$926.8M -$56.9M -$1.9M -$227.7M -$2.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$21.8M -$5.3M -$5M -$6.1M -$7.1M
Cash From Financing -$38M -$166.1M -$162M -$389.8M $243.4M
 
Beginning Cash (CF) $40.1M $106M $138.2M $557.9M $360.3M
Foreign Exchange Rate Adjustment $1.2M $36K $325K $298K -$2.2M
Additions / Reductions $126.3M -$81.6M $162.1M -$113.5M $190.6M
Ending Cash (CF) $167.6M $24.4M $300.6M $444.7M $548.7M
 
Levered Free Cash Flow $197.4M $156.5M $153.7M $165M $229M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $163.5M $428.3M $438.8M $248.8M $417.8M
Depreciation & Amoritzation $329.9M $342M $332.4M $319.7M $304.6M
Stock-Based Compensation $18.8M $21.4M $27.3M $35.1M $36.7M
Change in Accounts Receivable -$23.3M -$23.2M $3M -$3.7M -$845K
Change in Inventories -- -- -- -- --
Cash From Operations $708.3M $722.1M $625.7M $617.7M $749.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$10M -$16.2M -$113K -$12.4M -$971K
Cash From Investing -$89.1M -$524.2M $442.9M -$770K -$671.2M
 
Dividends Paid (Ex Special Dividend) -$612.3M -$637.6M -$632.9M -$643.9M -$685.4M
Special Dividend Paid
Long-Term Debt Issued $1.9B $2.3B $597.4M -- --
Long-Term Debt Repaid -$1.8B -$2.2B -$589.3M -$735M -$1.1B
Repurchase of Common Stock -- -- -$142.3M -- --
Other Financing Activities -$39.2M -$74.3M -$30.5M $62.1M -$36.4M
Cash From Financing -$485.5M -$341.1M -$789.4M -$473.3M $26.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $133.7M -$143.2M $279.1M $143.7M $104.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $708.3M $722.1M $625.7M $617.7M $749.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $428.3M $438.8M $248.8M $417.8M --
Depreciation & Amoritzation $342M $332.4M $319.7M $304.6M --
Stock-Based Compensation $21.4M $27.3M $35.1M $36.7M --
Change in Accounts Receivable -$23.2M $3M -$3.7M -$845K --
Change in Inventories -- -- -- -- --
Cash From Operations $722.1M $625.7M $617.7M $749.4M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$16.2M -$113K -$12.4M -$971K --
Cash From Investing -$524.2M $442.9M -$770K -$671.2M --
 
Dividends Paid (Ex Special Dividend) -$637.6M -$632.9M -$643.9M -$685.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.3B $597.4M $507.1M $657.8M --
Long-Term Debt Repaid -$2.2B -$589.3M -$735M -$1.1B --
Repurchase of Common Stock -- -$142.3M -- -- --
Other Financing Activities -$74.3M -$30.5M $62.1M -$36.4M --
Cash From Financing -$341.1M -$789.4M -$473.3M $26.3M --
 
Beginning Cash (CF) $434M $825.8M $1.5B $1.2B --
Foreign Exchange Rate Adjustment $7K -$2.9M $430K -$580K --
Additions / Reductions -$143.2M $279.1M $143.7M $104.6M --
Ending Cash (CF) $290.9M $1.1B $1.6B $1.3B --
 
Levered Free Cash Flow $722.1M $625.7M $617.7M $749.4M --

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

GET BETTER TRADE IDEAS

Popular

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

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

Gaming company Roblox (NYSE:RBLX) operates a massive platform that allows…

Is Shopify a Millionaire Maker?
Is Shopify a Millionaire Maker?

Shopify (NYSE:SHOP) is an eCommerce platform, business services provider and…

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