Financhill
Buy
74

USAC Quote, Financials, Valuation and Earnings

Last price:
$21.68
Seasonality move :
3.6%
Day range:
$21.54 - $22.48
52-week range:
$21.06 - $28.47
Dividend yield:
9.75%
P/E ratio:
37.79x
P/S ratio:
2.57x
P/B ratio:
40.95x
Volume:
945.4K
Avg. volume:
302.8K
1-year change:
-13.39%
Market cap:
$2.5B
Revenue:
$846.2M
EPS (TTM):
$0.57
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $698.4M $667.7M $632.6M $704.6M $846.2M
Revenue Growth (YoY) 19.51% -4.39% -5.25% 11.37% 20.09%
 
Cost of Revenues $458.8M $444.9M $433.2M $471M $530.8M
Gross Profit $239.6M $222.8M $199.5M $233.6M $315.4M
Gross Profit Margin 34.31% 33.37% 31.53% 33.15% 37.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $64.4M $60M $56.1M $61.3M $72.7M
Other Inc / (Exp) -$6.8M -$627.6M -$2.4M -$2.9M -$3.1M
Operating Expenses $64.4M $60M $56.1M $61.3M $72.7M
Operating Income $175.2M $162.8M $143.4M $172.3M $242.7M
 
Net Interest Expenses $127.1M $128.6M $129.8M $138.1M $169.9M
EBT. Incl. Unusual Items $41.3M -$593.4M $11.2M $31.3M $69.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2M $1.3M $874K $1M $1.4M
Net Income to Company $39.1M -$594.7M $10.3M $30.3M $68.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $39.1M -$594.7M $10.3M $30.3M $68.3M
 
Basic EPS (Cont. Ops) -$0.02 -$6.65 -$0.40 -$0.19 $0.21
Diluted EPS (Cont. Ops) -$0.02 -$6.65 -$0.40 -$0.19 $0.20
Weighted Average Basic Share $96.6M $96.8M $97.1M $97.8M $98.6M
Weighted Average Diluted Share $96.6M $96.8M $97.1M $97.8M $100.7M
 
EBITDA $399.9M -$225.8M $379.7M $406.1M $485.7M
EBIT $168.5M -$464.8M $141M $169.4M $239.6M
 
Revenue (Reported) $698.4M $667.7M $632.6M $704.6M $846.2M
Operating Income (Reported) $175.2M $162.8M $143.4M $172.3M $242.7M
Operating Income (Adjusted) $168.5M -$464.8M $141M $169.4M $239.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $161.7M $158.6M $179.6M $217.1M $240M
Revenue Growth (YoY) -8.02% -1.88% 13.23% 20.86% 10.54%
 
Cost of Revenues $106.8M $108.4M $118.2M $139M $149.1M
Gross Profit $54.9M $50.2M $61.4M $78.1M $90.9M
Gross Profit Margin 33.95% 31.65% 34.18% 35.96% 37.89%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.7M $13.5M $14.7M $20.1M $15.4M
Other Inc / (Exp) -$3.4M -$30K -$1.6M $6.4M -$6.1M
Operating Expenses $12.7M $13.5M $14.7M $20.1M $15.4M
Operating Income $42.2M $36.7M $46.7M $58M $75.6M
 
Net Interest Expenses $32M $32.2M $35.1M $43.3M $49.4M
EBT. Incl. Unusual Items $6.8M $4.4M $10M $21.2M $20.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $268K $312K $376K $255K $793K
Net Income to Company $6.5M $4.1M $9.6M $20.9M $19.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.5M $4.1M $9.6M $20.9M $19.3M
 
Basic EPS (Cont. Ops) -$0.06 -$0.08 -$0.03 $0.09 $0.13
Diluted EPS (Cont. Ops) -$0.06 -$0.08 -$0.03 $0.09 $0.13
Weighted Average Basic Share $96.9M $97.1M $98M $98.3M $117M
Weighted Average Diluted Share $96.9M $97.1M $98M $100.3M $118.3M
 
EBITDA $98.9M $95.9M $103.9M $128.5M $136.7M
EBIT $38.8M $36.6M $45.1M $64.4M $69.5M
 
Revenue (Reported) $161.7M $158.6M $179.6M $217.1M $240M
Operating Income (Reported) $42.2M $36.7M $46.7M $58M $75.6M
Operating Income (Adjusted) $38.8M $36.6M $45.1M $64.4M $69.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $687.5M $631.1M $674.4M $811.2M $929.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $449.9M $432.8M $455.4M $521M $566.5M
Gross Profit $237.6M $198.3M $219M $290.2M $363.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $61M $57.2M $57.3M $71.6M $70.9M
Other Inc / (Exp) -$628.8M -$5.3M -$2.7M $9.6M -$13.4M
Operating Expenses $61M $57.2M $57.3M $71.6M $70.9M
Operating Income $176.7M $141.1M $161.7M $218.7M $292.2M
 
Net Interest Expenses $129.3M $129.2M $133M $163.1M $189.7M
EBT. Incl. Unusual Items -$581.4M $6.6M $26M $65.2M $89.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.5M $940K $941K $1.4M $2.1M
Net Income to Company -$584M $5.7M $25.1M $63.8M $87M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$584M $5.7M $25.1M $63.8M $87M
 
Basic EPS (Cont. Ops) -$6.55 -$0.44 -$0.24 $0.16 $0.57
Diluted EPS (Cont. Ops) -$6.55 -$0.44 -$0.24 $0.15 $0.57
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$214.8M $375.2M $395.1M $471.8M $537M
EBIT -$452.2M $135.8M $159M $228.2M $278.7M
 
Revenue (Reported) $687.5M $631.1M $674.4M $811.2M $929.6M
Operating Income (Reported) $176.7M $141.1M $161.7M $218.7M $292.2M
Operating Income (Adjusted) -$452.2M $135.8M $159M $228.2M $278.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $509.3M $472.7M $514.5M $621.1M $704.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $335M $322.9M $345.1M $395.1M $430.8M
Gross Profit $174.3M $149.8M $169.3M $226M $273.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $45.4M $42.6M $43.8M $54.1M $52.4M
Other Inc / (Exp) -$624.9M -$2.6M -$2.8M $9.7M -$623K
Operating Expenses $45.4M $42.6M $43.8M $54.1M $52.4M
Operating Income $128.9M $107.2M $125.5M $171.9M $221.3M
 
Net Interest Expenses $96.3M $96.9M $100.1M $125.1M $144.9M
EBT. Incl. Unusual Items -$592.3M $7.8M $22.6M $56.4M $75.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $983K $590K $657K $1M $1.7M
Net Income to Company -$593.3M $7.2M $22M $55.4M $74.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$593.3M $7.2M $22M $55.4M $74.1M
 
Basic EPS (Cont. Ops) -$6.52 -$0.30 -$0.15 $0.20 $0.55
Diluted EPS (Cont. Ops) -$6.52 -$0.30 -$0.15 $0.19 $0.55
Weighted Average Basic Share $290.4M $291.1M $293.1M $294.8M $336.4M
Weighted Average Diluted Share $290.4M $291.1M $293.1M $298.2M $339.8M
 
EBITDA -$316.8M $284.1M $299.5M $365.2M $416.5M
EBIT -$496M $104.6M $122.7M $181.5M $220.7M
 
Revenue (Reported) $509.3M $472.7M $514.5M $621.1M $704.6M
Operating Income (Reported) $128.9M $107.2M $125.5M $171.9M $221.3M
Operating Income (Adjusted) -$496M $104.6M $122.7M $181.5M $220.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $10K $2K -- $35K $11K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $80.3M $63.7M $68.2M $83.8M $95.4M
Inventory $91.9M $84.6M $85.8M $93.8M $114.7M
Prepaid Expenses $2.2M $2.4M -- -- --
Other Current Assets -- -- $6M $8.8M $10.6M
Total Current Assets $230.9M $199.6M $205M $186.4M $226.4M
 
Property Plant And Equipment $2.5B $2.4B $2.2B $2.2B $2.3B
Long-Term Investments -- -- -- -- --
Goodwill $619.4M -- -- -- --
Other Intangibles $363.2M $333.8M $304.4M $275M $245.7M
Other Long-Term Assets $15.6M $12M $16.1M $13.1M $9.7M
Total Assets $3.7B $2.9B $2.8B $2.7B $2.7B
 
Accounts Payable $21.7M $13.5M $22.5M $35.3M $39.8M
Accrued Expenses $119.4M $109.5M $113.9M $76M $85.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $189.4M $170.3M $187.6M $173.7M $187.5M
 
Long-Term Debt $1.9B $1.9B $2B $2.1B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $2.1B $2.2B $2.3B $2.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $1.7B $815M $578.4M $361M $183M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $815M $578.4M $361M $183M
 
Total Liabilities and Equity $3.7B $2.9B $2.8B $2.7B $2.7B
Cash and Short Terms $10K $2K -- $35K $11K
Total Debt $1.9B $1.9B $2B $2.1B $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2K $250K $6K $6K $79K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $71.3M $63.1M $79.4M $96.9M $99.1M
Inventory $89.5M $84.5M $91.8M $106.5M $146.8M
Prepaid Expenses $2.9M $6M $8.8M -- --
Other Current Assets -- -- -- $9.2M $9.3M
Total Current Assets $214.1M $198.9M $180.1M $223.7M $262.4M
 
Property Plant And Equipment $2.4B $2.3B $2.2B $2.2B $2.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $341.1M $311.8M $282.4M $253M $223.6M
Other Long-Term Assets $13.1M $8M $13.9M $10.5M $10.3M
Total Assets $3B $2.8B $2.7B $2.7B $2.8B
 
Accounts Payable $12.3M $16.6M $39.3M $37M $31.6M
Accrued Expenses $88M $101.3M $59M $77.6M $83.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $145.8M $167.5M $158.1M $177.7M $183.1M
 
Long-Term Debt $1.9B $2B $2.1B $2.3B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $2.2B $2.3B $2.5B $2.7B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $879M $634.8M $412.2M $226.7M $61.6M
 
Total Liabilities and Equity $3B $2.8B $2.7B $2.7B $2.8B
Cash and Short Terms $2K $250K $6K $6K $79K
Total Debt $1.9B $2B $2.1B $2.3B $2.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $39.1M -$594.7M $10.3M $30.3M $68.3M
Depreciation & Amoritzation $231.4M $239M $238.8M $236.7M $246.1M
Stock-Based Compensation $10.8M $8.4M $15.5M $15.9M $22.2M
Change in Accounts Receivable -$5.7M $23.5M $145K $30M -$13M
Change in Inventories -$25.1M -$11.7M -$12.6M -$31.6M -$76.8M
Cash From Operations $300.6M $293.2M $265.4M $260.6M $271.9M
 
Capital Expenditures $171.1M $109.1M $45.2M $134.2M $238.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$144.5M -$105.1M -$39.2M -$129.9M -$232.7M
 
Dividends Paid (Ex Special Dividend) -$242.9M -$253.4M -$255.1M -$256.2M -$257.8M
Special Dividend Paid
Long-Term Debt Issued $1.6B $777.5M $697.7M $844.5M $1.1B
Long-Term Debt Repaid -$1.5B -$706.4M -$655.1M -$714.9M -$863.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$14.7M -$4.6M -$10.5M -$1.1M -$868K
Cash From Financing -$156.2M -$188.1M -$226.2M -$130.6M -$39.3M
 
Beginning Cash (CF) $99K $10K $2K -- $35K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$89K -$8K -$2K $35K -$24K
Ending Cash (CF) $10K $2K -- $35K $11K
 
Levered Free Cash Flow $129.4M $184.1M $220.2M $126.4M $33.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $6.5M $4.1M $9.6M $20.9M $19.3M
Depreciation & Amoritzation $60.1M $59.3M $58.8M $64.1M $67.2M
Stock-Based Compensation $1.3M $3.5M $3M $8M $2.7M
Change in Accounts Receivable $1.3M $3.2M $38.9M -$7.7M -$73K
Change in Inventories -$1.1M -$3.7M -$9.5M -$20.1M -$31M
Cash From Operations $48.2M $45.3M $49.2M $50.1M $48.5M
 
Capital Expenditures $30.5M $14M $44.2M $52.6M $28.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$30.4M -$13.4M -$43.5M -$48.1M -$28.4M
 
Dividends Paid (Ex Special Dividend) -$63.3M -$63.8M -$64.2M -$64.5M -$66.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $216.5M $197.8M $240.6M $286.7M $297.1M
Long-Term Debt Repaid -$167.4M -$165.6M -$180.8M -$224M -$250.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.6M -$151K -$122K -$130K -$525K
Cash From Financing -$17.8M -$31.7M -$5.7M -$2M -$20M
 
Beginning Cash (CF) $2K $2K -- $31K $9K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $248K $6K -$25K $70K
Ending Cash (CF) $2K $250K $6K $6K $79K
 
Levered Free Cash Flow $17.7M $31.3M $5M -$2.6M $19.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$584M $5.7M $25.1M $63.8M $87M
Depreciation & Amoritzation $237.4M $239.3M $236M $243.5M $258.3M
Stock-Based Compensation $7M $16.3M $13.3M $23.8M $15.5M
Change in Accounts Receivable $15.8M $14M $29.5M -$17.8M -$10.4M
Change in Inventories -$16M -$9.7M -$23.2M -$62.8M -$115.8M
Cash From Operations $287.4M $281.9M $259.5M $262.4M $302.7M
 
Capital Expenditures $134.9M $40.6M $103.9M $205.2M $255.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$130.5M -$34.6M -$101.9M -$196.9M -$254.4M
 
Dividends Paid (Ex Special Dividend) -$253.3M -$254.7M -$255.9M -$257.4M -$263.3M
Special Dividend Paid
Long-Term Debt Issued $827.3M $677.2M $792.6M $1B $2.2B
Long-Term Debt Repaid -$725M -$668.4M -$679.9M -$824.8M -$1.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.8M -$800K -$10.9M -$857K -$768.7M
Cash From Financing -$156.9M -$247.1M -$157.9M -$65.5M -$48.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $248K -$244K -- $73K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $152.5M $241.3M $155.7M $57.2M $47.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$593.3M $7.2M $22M $55.4M $74.1M
Depreciation & Amoritzation $179.2M $179.5M $176.8M $183.6M $195.8M
Stock-Based Compensation $4.1M $11.9M $9.7M $17.7M $11M
Change in Accounts Receivable $14.4M $4.9M $34.3M -$13.5M -$10.8M
Change in Inventories -$12.1M -$10.1M -$20.7M -$51.9M -$90.9M
Cash From Operations $195.7M $184.4M $178.5M $180.3M $211.1M
 
Capital Expenditures $97.9M $29.4M $88.1M $159M $175.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$94.2M -$23.7M -$86.4M -$153.4M -$175.1M
 
Dividends Paid (Ex Special Dividend) -$190.1M -$191.3M -$192.1M -$193.3M -$198.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $628.8M $528.5M $623.4M $798.4M $1.9B
Long-Term Debt Repaid -$534.6M -$496.6M -$521.4M -$631.3M -$948.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.4M -$569K -$945K -$735K -$768.6M
Cash From Financing -$101.5M -$160.5M -$92.1M -$26.9M -$36M
 
Beginning Cash (CF) $14K $103K $15K $72K $28K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8K $248K $6K -$29K $68K
Ending Cash (CF) $6K $351K $21K $43K $96K
 
Levered Free Cash Flow $97.8M $155M $90.4M $21.2M $35.3M

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 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock