Financhill
Sell
23

UDIRF Quote, Financials, Valuation and Earnings

Last price:
$15.89
Seasonality move :
-0.46%
Day range:
$15.89 - $15.89
52-week range:
$15.89 - $25.46
Dividend yield:
3.42%
P/E ratio:
149.12x
P/S ratio:
0.41x
P/B ratio:
0.52x
Volume:
--
Avg. volume:
4
1-year change:
-30.61%
Market cap:
$2.7B
Revenue:
$6.7B
EPS (TTM):
-$0.00
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $5.8B $6.1B $6.7B $6.2B $6.7B
Revenue Growth (YoY) -3.5% 5.41% 8.99% -6.62% 7.83%
 
Cost of Revenues $3.8B $4.3B $4.4B $4.1B $4.5B
Gross Profit $2B $1.8B $2.3B $2.1B $2.2B
Gross Profit Margin 34.02% 29.77% 34.74% 33.96% 33.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $507.7M $514.9M $615.3M $620M $646.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1B $1.1B $1.2B $1.2B $1.3B
Operating Income $976.4M $758.8M $1.1B $946.5M $953.7M
 
Net Interest Expenses $33.5M $33.5M $38.5M $32.5M $100.8M
EBT. Incl. Unusual Items $872.9M $635.2M $915M $750.3M $647M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $269.5M $214.1M $296M $260.2M $254.8M
Net Income to Company $603.4M $421.1M $619M $490.1M $392.2M
 
Minority Interest in Earnings -$128.8M -$89.3M -$126.2M -$102.9M -$140.2M
Net Income to Common Excl Extra Items $474.6M $331.8M $492.8M $387.2M $251.9M
 
Basic EPS (Cont. Ops) $2.38 $1.77 $2.64 $2.08 $1.46
Diluted EPS (Cont. Ops) $2.38 $1.76 $2.63 $2.07 $1.44
Weighted Average Basic Share $199.3M $187.3M $187.1M $186.7M $172.8M
Weighted Average Diluted Share $199.3M $188.4M $187.6M $187.2M $175.4M
 
EBITDA $1.4B $1.2B $1.5B $1.3B $1.3B
EBIT $911.5M $677.7M $958M $790.9M $748.9M
 
Revenue (Reported) $5.8B $6.1B $6.7B $6.2B $6.7B
Operating Income (Reported) $976.4M $758.8M $1.1B $946.5M $953.7M
Operating Income (Adjusted) $911.5M $677.7M $958M $790.9M $748.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.6B $1.6B $1.5B $1.7B $1.7B
Revenue Growth (YoY) 7.46% 5.8% -8.98% 13.73% 1.44%
 
Cost of Revenues $1.1B $1.1B $983M $1.1B $1.2B
Gross Profit $486.1M $567.3M $511.2M $566.9M $563.9M
Gross Profit Margin 31.33% 34.56% 34.21% 33.36% 32.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $287.7M $318.3M $285.5M $337M $335.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $277.9M $305.3M $265M $327.7M $324.7M
Operating Income $208.2M $262M $246.2M $239.3M $239.2M
 
Net Interest Expenses $10.9M $7.6M $12.1M $29M $43.6M
EBT. Incl. Unusual Items $147.6M $222.9M $199.2M $164.1M $156.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $66.8M $67.6M $59.8M $63.7M $79.8M
Net Income to Company $98.6M $147.4M $124.8M $100M $76.7M
 
Minority Interest in Earnings -$22.6M -$35.1M -$27.4M -$27.5M -$33.6M
Net Income to Common Excl Extra Items $58.1M $120.1M $111.9M $72.9M $43.5M
 
Basic EPS (Cont. Ops) $0.32 $0.64 $0.59 $0.42 $0.24
Diluted EPS (Cont. Ops) $0.32 $0.64 $0.59 $0.41 $0.24
Weighted Average Basic Share $187.2M $185.7M $186.7M $172.8M $172.8M
Weighted Average Diluted Share $187.2M $186.8M $187.6M $173.4M $176.9M
 
EBITDA $348.1M $402.7M $368.1M $386M $386.6M
EBIT $208.2M $262M $246.2M $239.3M $239.2M
 
Revenue (Reported) $1.6B $1.6B $1.5B $1.7B $1.7B
Operating Income (Reported) $208.2M $262M $246.2M $239.3M $239.2M
Operating Income (Adjusted) $208.2M $262M $246.2M $239.3M $239.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6B $6.6B $6.4B $6.5B $6.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4B $4.5B $4.2B $4.4B $4.6B
Gross Profit $2B $2.1B $2.2B $2.2B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $525.5M $627.8M $589.6M $709.5M $696.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1B $1.2B $1.2B $1.3B $1.3B
Operating Income $917.6M $911.3M $1B $921.9M $904.6M
 
Net Interest Expenses $38.4M $17.5M $54.1M $74.3M $136.3M
EBT. Incl. Unusual Items $849.9M $807.8M $793.5M $662.1M $367.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $279.5M $245.6M $274.2M $252.9M $244.1M
Net Income to Company $592.9M $543.4M $502.7M $431.4M $120.6M
 
Minority Interest in Earnings -$122.8M -$108.8M -$102.2M -$124.2M -$123.8M
Net Income to Common Excl Extra Items $447.6M $453.4M $417.2M $285.1M -$444.7K
 
Basic EPS (Cont. Ops) $2.35 $2.42 $2.24 $1.62 $0.01
Diluted EPS (Cont. Ops) $2.35 $2.39 $2.24 $1.60 -$0.00
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.4B $1.4B $1.4B $1.3B $1.3B
EBIT $853.5M $826.6M $889.3M $771.1M $700.9M
 
Revenue (Reported) $6B $6.6B $6.4B $6.5B $6.8B
Operating Income (Reported) $917.6M $911.3M $1B $921.9M $904.6M
Operating Income (Adjusted) $853.5M $826.6M $889.3M $771.1M $700.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.5B $5B $4.7B $5B $5.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $3.2B $3B $3.3B $3.4B
Gross Profit $1.5B $1.8B $1.6B $1.7B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $810.8M $949.2M $902.4M $974.9M $1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $781.9M $923.7M $861.1M $944.3M $981.8M
Operating Income $677M $838.4M $764.5M $738.7M $689.4M
 
Net Interest Expenses $32.5M $16.9M $33.1M $74.7M $110.1M
EBT. Incl. Unusual Items $561.5M $742.8M $618.7M $529M $249M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $191.9M $225.5M $203.6M $195.8M $184.9M
Net Income to Company $387.2M $509.5M $393.2M $334.5M $63M
 
Minority Interest in Earnings -$92.3M -$114M -$89M -$109.9M -$93.4M
Net Income to Common Excl Extra Items $277.3M $403.3M $326.1M $223.2M -$29.3M
 
Basic EPS (Cont. Ops) $1.48 $2.16 $1.74 $1.28 -$0.17
Diluted EPS (Cont. Ops) $1.48 $2.14 $1.74 $1.27 -$0.17
Weighted Average Basic Share $562.2M $560.2M $560.2M $525.3M $518.5M
Weighted Average Diluted Share $562.2M $563.6M $561.5M $526.4M $527.3M
 
EBITDA $1.1B $1.3B $1.1B $1.2B $1.2B
EBIT $677M $838.4M $764.5M $738.7M $689.4M
 
Revenue (Reported) $4.5B $5B $4.7B $5B $5.1B
Operating Income (Reported) $677M $838.4M $764.5M $738.7M $689.4M
Operating Income (Adjusted) $677M $838.4M $764.5M $738.7M $689.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $131.7M $161.5M $124.7M $43.5M $30.6M
Short Term Investments $16.5M $16.6M $11.2M $7.7M $14.1M
Accounts Receivable, Net $387.6M $424.1M $430.8M $449.2M $562.6M
Inventory $88.8M $105M $109.3M $129.3M $196.9M
Prepaid Expenses $266.5M $264.7M $243.4M $159.2M $171.7M
Other Current Assets $4.3M $5.4M $4.9M $4.8M $6.8M
Total Current Assets $1.5B $1.9B $1.8B $1.8B $2B
 
Property Plant And Equipment $1.3B $1.6B $1.6B $2B $2.7B
Long-Term Investments -- -- -- -- --
Goodwill $4.1B $4.4B $4.1B $3.9B $4B
Other Intangibles $2.4B $2.7B $2.3B $2.2B $2.2B
Other Long-Term Assets -- -- -- -- --
Total Assets $10.2B $11.4B $10.9B $11.1B $12.4B
 
Accounts Payable $532.7M $655.3M $660.5M $602.2M $772.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $93M $120.2M $115.7M $117.7M $143.1M
Other Current Liabilities $9.9M $11.6M $12M $17.7M $18.7M
Total Current Liabilities $1.4B $1.9B $1.8B $2B $2.2B
 
Long-Term Debt $1.7B $1.3B $1.7B $1.6B $2.1B
Capital Leases -- -- -- -- --
Total Liabilities $5.1B $5.3B $5.4B $5.4B $6.3B
 
Common Stock $229.6M $238.6M $219.7M $208M $212.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $4.8B $5.6B $5.1B $5.1B $5.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $341.4M $482.3M $516M $588M $726.3M
Total Equity $5.2B $6B $5.6B $5.7B $6.1B
 
Total Liabilities and Equity $10.2B $11.4B $10.9B $11.1B $12.4B
Cash and Short Terms $148.2M $178M $135.9M $51.1M $44.7M
Total Debt $1.9B $1.8B $2.1B $2.3B $2.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $51.1M $87.7M $56.2M $81M $30.5M
Short Term Investments $59.2M $130.4M $123.6M $82.3M $127.4M
Accounts Receivable, Net $418.7M $435.6M $400M $528.6M $603.8M
Inventory $80.6M $89.3M $111.7M $109.9M $143.3M
Prepaid Expenses -- $284.8M $257.6M $371.3M $426.9M
Other Current Assets $21M $12.3M $14.1M $18.9M $17.3M
Total Current Assets $1.6B $1.8B $1.6B $1.9B $2.1B
 
Property Plant And Equipment $1.4B $1.5B $1.6B $2.3B $3.2B
Long-Term Investments -- -- -- -- --
Goodwill $4.2B $4.2B $3.6B $3.8B $4.1B
Other Intangibles $2.6B $2.4B $2B $2.1B $2.2B
Other Long-Term Assets -- -- -- -- --
Total Assets $10.8B $11.1B $9.9B $11.6B $12.9B
 
Accounts Payable $596.1M $515.3M $472.6M $614.7M $680.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $54.1M $135M $86.6M $153.8M $181.3M
Total Current Liabilities $1.8B $1.9B $1.8B $2.2B $2.2B
 
Long-Term Debt $1.2B $1.7B $1.2B $1.7B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $5.1B $5.5B $4.7B $5.7B $6.8B
 
Common Stock $227.8M $225M $190.7M $203.2M $214.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $451.2M $510.5M $526.2M $664M $824.7M
Total Equity $5.7B $5.6B $5.1B $5.8B $6.2B
 
Total Liabilities and Equity $10.8B $11.1B $9.9B $11.6B $12.9B
Cash and Short Terms $110.3M $218.1M $179.8M $163.3M $158M
Total Debt $1.7B $2.3B $1.9B $2.5B $3.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $603.4M $421.1M $619M $490.1M $392.2M
Depreciation & Amoritzation $530.8M $541.4M $560.7M $507.4M $582.5M
Stock-Based Compensation $9.5M $16.6M $23.3M $13.1M -$4.6M
Change in Accounts Receivable $44.6M -$151.2M -$72.9M -$56.7M -$121.1M
Change in Inventories $11.6M -$7M -$13.1M -$25.4M -$62.3M
Cash From Operations $928M $1.1B $1.1B $650.1M $896.9M
 
Capital Expenditures $283M $510.5M $342.8M $718.6M $863.8M
Cash Acquisitions $34.2M -$1.3M -$281.7M -$29.2M -$3.1M
Cash From Investing $97.6M -$412.4M -$623.9M -$739.9M -$864.1M
 
Dividends Paid (Ex Special Dividend) -$11.2M -$106.9M -$110.8M -$98.5M -$93.5M
Special Dividend Paid
Long-Term Debt Issued $17.3M $18M $1.2B $734.1M $1.2B
Long-Term Debt Repaid -$242.1M -$328.9M -$789.2M -$387.6M -$846.6M
Repurchase of Common Stock -$418.2M -$14M -$22.2M -- -$316M
Other Financing Activities -$68.6M -$70M -$612.9M -$80.6M $263.9M
Cash From Financing -$960.1M -$627.1M -$456.8M $14.9M -$47.2M
 
Beginning Cash (CF) $65M $134.3M $155.3M $116.1M $43.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $65.5M $17.7M -$30.5M -$74.8M -$14.4M
Ending Cash (CF) $131.6M $149.9M $130.3M $42.7M $30M
 
Levered Free Cash Flow $645M $546.7M $707.4M -$68.5M $33.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $98.6M $147.4M $124.8M $100M $76.7M
Depreciation & Amoritzation $155.9M $134.6M $108.1M $146.3M $154.7M
Stock-Based Compensation $4.1M $6.8M $3M $2.8M $3.1M
Change in Accounts Receivable $6M $6.8M -$8.3M -$49.7M $46M
Change in Inventories $35.8M $5.1M $2.4M $27.1M -$936.6K
Cash From Operations $417.3M $221.6M $52.3M $362.6M $333.5M
 
Capital Expenditures $281.6M $86.6M $139M $219.6M $179.9M
Cash Acquisitions -- $6.9M $3.6K -$73K -$23.2K
Cash From Investing -$281M -$78.9M -$136.7M -$223.5M -$172.1M
 
Dividends Paid (Ex Special Dividend) -$6.4M $2.4M $5.4M $142.6K -$2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $94.9M $207.8M $286.9M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$833K -- -- $481.7K --
Other Financing Activities -- -$91.3M $877.6K -$504.5K -$10.9M
Cash From Financing -$152.5M -$122.4M $92.5M -$112.6M -$172.1M
 
Beginning Cash (CF) $60.1M $70.9M $57.9M $56.9M $40.3M
Foreign Exchange Rate Adjustment -$938.3K $1.3M $532.3K -$450 -$143.2K
Additions / Reductions -$16.3M $20.3M $8.2M $26.5M -$10.8M
Ending Cash (CF) $50.9M $89.1M $60.2M $83.3M $30.1M
 
Levered Free Cash Flow $135.7M $135M -$86.7M $143.1M $153.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $592.9M $543.4M $502.7M $431.4M $120.6M
Depreciation & Amoritzation $549.4M $539.9M $511.3M $575M $644.8M
Stock-Based Compensation $9.1M $25.5M $13.6M -$2.3M $11.4M
Change in Accounts Receivable $38.9M -$113.1M -$92.6M -$123.7M $39.7M
Change in Inventories $2M -$9.5M -$40.3M $10.1M -$25.8M
Cash From Operations $1.2B $849.9M $835.6M $854M $797.8M
 
Capital Expenditures $515.8M $333.6M $453.6M $915.5M $801.8M
Cash Acquisitions $259.7K -$277M -$6M -$30.6M -$2.7M
Cash From Investing -$233.3M -$536.8M -$438.5M -$943.7M -$787.5M
 
Dividends Paid (Ex Special Dividend) -$109.5M -$107.8M -$94.4M -$98.5M -$94.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $847M $1.3B
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$317.8M $1.8M
Other Financing Activities -- -- -- $267.5M -$93.5M
Cash From Financing -$1B -$279.9M -$410.5M $106.2M -$64M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.2M $33.2M -$13.4M $16.6M -$53.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $722.2M $516.3M $382M -$61.5M -$4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $387.2M $509.5M $393.2M $334.5M $63M
Depreciation & Amoritzation $414.9M $413.4M $364M $431.6M $493.8M
Stock-Based Compensation $10.8M $19.7M $10M -$5.4M $10.5M
Change in Accounts Receivable -$69.2M -$31.1M -$50.8M -$117.7M $43.1M
Change in Inventories $12.4M $9.9M -$17.3M $18.2M $54.7M
Cash From Operations $839.3M $631.9M $417.3M $621.2M $522.1M
 
Capital Expenditures $417.3M $240.4M $351.2M $548.1M $486M
Cash Acquisitions -- -$275.7M -$62.5K -$1.5M -$1.1M
Cash From Investing -$408.4M -$532.8M -$347.4M -$551.2M -$474.6M
 
Dividends Paid (Ex Special Dividend) -$109.5M -$110.4M -$94M -$94.1M -$95M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $94.9M $207.8M $286.9M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$14.3M -- -- -$317.8M --
Other Financing Activities -- -$562.5M -$15.3M $332.9M -$24.5M
Cash From Financing -$515.9M -$168.7M -$122.4M -$31.1M -$47.9M
 
Beginning Cash (CF) $258.5M $316.4M $246.5M $151.3M $108.7M
Foreign Exchange Rate Adjustment -$1.6M $3.9M $1.7M $298.3K $50.6K
Additions / Reductions -$85M -$69.6M -$52.5M $38.9M -$453.1K
Ending Cash (CF) $179.7M $247.4M $183.1M $191.1M $108.6M
 
Levered Free Cash Flow $421.9M $391.5M $66.1M $73.2M $36M

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