Financhill
Buy
68

ONB Quote, Financials, Valuation and Earnings

Last price:
$22.32
Seasonality move :
1.64%
Day range:
$22.29 - $22.63
52-week range:
$15.60 - $24.49
Dividend yield:
2.51%
P/E ratio:
12.98x
P/S ratio:
3.67x
P/B ratio:
1.31x
Volume:
2M
Avg. volume:
3.4M
1-year change:
26.96%
Market cap:
$8.3B
Revenue:
$1.9B
EPS (TTM):
$1.72
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $835.4M $810.6M $1.7B $1.8B $1.9B
Revenue Growth (YoY) 3.96% -2.96% 113.14% 6.3% 2.67%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $320.9M $302.8M $627.2M $642.6M $693.4M
Other Inc / (Exp) $10.8M $4.3M -$88K $15.4M -$212K
Operating Expenses $353.8M $320.9M $664M $682.1M $734.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $255.6M $338.9M $544.7M $751.3M $680.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.1M $61.3M $116.4M $169.3M $141.3M
Net Income to Company $226.4M $277.5M $428.3M $582M $539.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $226.4M $277.5M $428.3M $582M $539.2M
 
Basic EPS (Cont. Ops) $1.37 $1.68 $1.51 $1.95 $1.69
Diluted EPS (Cont. Ops) $1.36 $1.67 $1.50 $1.94 $1.68
Weighted Average Basic Share $165.5M $165.2M $275.2M $290.7M $309.5M
Weighted Average Diluted Share $166.2M $165.9M $276.7M $291.9M $311M
 
EBITDA -- -- -- -- --
EBIT $322.8M $381.1M $671M $1.5B $1.8B
 
Revenue (Reported) $835.4M $810.6M $1.7B $1.8B $1.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $322.8M $381.1M $671M $1.5B $1.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $204.8M $288M $452.2M $434M $481.4M
Revenue Growth (YoY) 1.77% 40.62% 56.99% -4.02% 10.94%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $87M $153.2M $157.2M $171.8M $169.9M
Other Inc / (Exp) $2M $342K -$5.2M -$16K -$76K
Operating Expenses $91.3M $159.5M $166.1M $180M $180.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $104.4M -$36.3M $188M $152.8M $181.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.6M -$8.7M $41.4M $32.5M $36.9M
Net Income to Company $86.8M -$27.6M $146.6M $120.3M $144.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $86.8M -$27.6M $146.6M $120.3M $144.7M
 
Basic EPS (Cont. Ops) $0.53 -$0.13 $0.49 $0.40 $0.45
Diluted EPS (Cont. Ops) $0.52 -$0.13 $0.49 $0.40 $0.44
Weighted Average Basic Share $165M $227M $291.1M $291M $315.9M
Weighted Average Diluted Share $165.7M $227M $292.8M $292.2M $321M
 
EBITDA -- -- -- -- --
EBIT $115.6M -$23.6M $302.2M $392.3M $424.3M
 
Revenue (Reported) $204.8M $288M $452.2M $434M $481.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $115.6M -$23.6M $302.2M $392.3M $424.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $838.9M $893.8M $1.9B $1.8B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $311.8M $369M $653.4M $657.2M $691.6M
Other Inc / (Exp) $7.6M $2.7M -$5.6M $20.6M -$272K
Operating Expenses $339.7M $389.2M $692.8M $695.9M $734.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $334.4M $198.1M $769.1M $716.1M $709.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43.8M $35M $166.6M $160.4M $145.7M
Net Income to Company $290.6M $163.1M $602.5M $555.7M $563.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $290.6M $163.1M $602.5M $555.7M $563.6M
 
Basic EPS (Cont. Ops) $1.77 $1.02 $2.02 $1.85 $1.73
Diluted EPS (Cont. Ops) $1.75 $1.02 $2.01 $1.85 $1.72
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $388.5M $242M $996.8M $1.5B $1.8B
 
Revenue (Reported) $838.9M $893.8M $1.9B $1.8B $1.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $388.5M $242M $996.8M $1.5B $1.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $204.8M $288M $452.2M $434M $481.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $87M $153.2M $157.2M $171.8M $169.9M
Other Inc / (Exp) $2M $342K -$5.2M -$16K -$76K
Operating Expenses $91.3M $159.5M $166.1M $180M $180.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $104.4M -$36.3M $188M $152.8M $181.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.6M -$8.7M $41.4M $32.5M $36.9M
Net Income to Company $86.8M -$27.6M $146.6M $120.3M $144.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $86.8M -$27.6M $146.6M $120.3M $144.7M
 
Basic EPS (Cont. Ops) $0.53 -$0.13 $0.49 $0.40 $0.45
Diluted EPS (Cont. Ops) $0.52 -$0.13 $0.49 $0.40 $0.44
Weighted Average Basic Share $165M $227M $291.1M $291M $315.9M
Weighted Average Diluted Share $165.7M $227M $292.8M $292.2M $321M
 
EBITDA -- -- -- -- --
EBIT $115.6M -$23.6M $302.2M $392.3M $424.3M
 
Revenue (Reported) $204.8M $288M $452.2M $434M $481.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $115.6M -$23.6M $302.2M $392.3M $424.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $589.7M $822M $728.4M $1.2B $1.2B
Short Term Investments $6B $7.4B $6.8B $6.7B $7.5B
Accounts Receivable, Net $85.3M $84.1M -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.6B $8.3B $7.5B $7.9B $8.7B
 
Property Plant And Equipment $540.6M $545.7M $557.3M $565.4M $589M
Long-Term Investments $6B $7.4B $9.9B $9.8B $10.5B
Goodwill $1B $1B $2B $2B $2.2B
Other Intangibles $46M $34.7M $126.4M $102.3M $120.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $23B $24.5B $46.8B $49.1B $53.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $432.3M $392.6M $1B $285.6M $269.4M
 
Long-Term Debt $2.2B $2.2B $4.6B $5B $5.1B
Capital Leases -- -- -- -- --
Total Liabilities $20B $21.4B $41.6B $43.5B $47.2B
 
Common Stock $165.4M $165.8M $523.4M $523.2M $549.5M
Other Common Equity Adj $147.8M -$2.4M -$786.4M -$738.8M -$746M
Common Equity $3B $3B $4.9B $5.3B $6.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3B $3B $5.1B $5.6B $6.3B
 
Total Liabilities and Equity $23B $24.5B $46.8B $49.1B $53.6B
Cash and Short Terms $6.6B $8.2B $7.5B $7.9B $8.7B
Total Debt $2.2B $2.2B $4.6B $5B $5.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $457.8M $2B $1.1B $939.5M $1.2B
Short Term Investments $6.7B $8.8B $6.7B $6.8B $7.8B
Accounts Receivable, Net $80.8M $137M $189M -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $7.3B $10.9B $8B $7.7B $9B
 
Property Plant And Equipment $541.2M $785.9M $750.4M $564M $584.7M
Long-Term Investments $6.7B $10.9B $9.8B $9.9B $10.8B
Goodwill $1B $2B $2B $2B $2.2B
Other Intangibles $42.9M $147.5M $120.2M $96.8M $114M
Other Long-Term Assets -- -- -- -- --
Total Assets $23.7B $45.8B $47.8B $49.5B $53.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $396.2M $511M $1B $324.9M $290.4M
 
Long-Term Debt $2.2B $3.8B $5.7B $5B $5.1B
Capital Leases -- -- -- -- --
Total Liabilities $20.8B $40.6B $42.6B $43.9B $47.3B
 
Common Stock $165.7M $523.5M $522.4M $523.8M $549.7M
Other Common Equity Adj $91.9M -$338.2M -$708.4M -$779.6M -$648.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3B $5.2B $5.3B $5.6B $6.5B
 
Total Liabilities and Equity $23.7B $45.8B $47.8B $49.5B $53.9B
Cash and Short Terms $7.2B $10.7B $7.8B $7.7B $9B
Total Debt $2.2B $3.8B $5.7B $5B $5.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $226.4M $277.5M $428.3M $582M $539.2M
Depreciation & Amoritzation $43M $38.6M $62.3M $62.3M $65.6M
Stock-Based Compensation $7.7M $7.5M $28.7M $27.9M $32.3M
Change in Accounts Receivable -$183K $1.2M -$52.9M -$34.6M $4.1M
Change in Inventories -- -- -- -- --
Cash From Operations $219.8M $330.4M $814.4M $516.3M $622.3M
 
Capital Expenditures $30.9M $48.7M $37.9M $38.4M $30.3M
Cash Acquisitions -- -- $1.9B -- $177.8M
Cash From Investing -$2.1B -$1.4B -$1.7B -$1.8B -$1.4B
 
Dividends Paid (Ex Special Dividend) -$92.9M -$92.8M -$177.6M -$180M -$191.2M
Special Dividend Paid
Long-Term Debt Issued $954.2M $86.2M $3.1B $2.7B $1.4B
Long-Term Debt Repaid -$782.6M -$148.7M -$2.1B -$2.3B -$1.4B
Repurchase of Common Stock -$82.4M -$3.7M -$71.2M -$44.3M -$8.9M
Other Financing Activities -- -- -- -- --
Cash From Financing $2.2B $1.3B $777.5M $1.7B $802.6M
 
Beginning Cash (CF) $276.3M $589.7M $822M $728.4M $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $313.4M $232.3M -$93.6M $446.6M $52.9M
Ending Cash (CF) $589.7M $822M $728.4M $1.2B $1.2B
 
Levered Free Cash Flow $188.9M $281.7M $776.5M $478M $592M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $86.8M -$27.6M $146.6M $120.3M $144.7M
Depreciation & Amoritzation $10.2M $12.6M $15.3M $15.1M $16.4M
Stock-Based Compensation $1.7M $6.3M $12.7M $5.5M $14.4M
Change in Accounts Receivable $4.5M $635K $1.5M $5.3M $14.4M
Change in Inventories -- -- -- -- --
Cash From Operations $83.2M $161.1M $53.7M $104.2M $108.2M
 
Capital Expenditures $12.9M $9.6M $10.5M $8.5M $5.8M
Cash Acquisitions -- $1.9B -- -- --
Cash From Investing -$901.6M $1.1B -$640.1M -$766.1M -$270.6M
 
Dividends Paid (Ex Special Dividend) -$23.2M -$42.8M -$45.1M -$45.1M -$48.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $63.4M $226.6M $1.9B $799.8M $301.2M
Long-Term Debt Repaid -$127.2M -$6K -$754.2M -$825M -$297.1M
Repurchase of Common Stock -$2.9M -$70.1M -$43.7M -$7.2M -$13.5M
Other Financing Activities -- -- -- -- --
Cash From Financing $686.5M -$114.1M $971.9M $426.3M $174.2M
 
Beginning Cash (CF) $589.7M $822M $728.4M $1.2B $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$131.9M $1.2B $385.5M -$235.6M $11.8M
Ending Cash (CF) $457.8M $2B $1.1B $939.5M $1.2B
 
Levered Free Cash Flow $70.3M $151.5M $43.2M $95.8M $102.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $290.6M $163.1M $602.5M $555.7M $563.6M
Depreciation & Amoritzation $40.8M $41.1M $65M $62.2M $66.9M
Stock-Based Compensation $6.7M $12M $35.1M $20.7M $41.2M
Change in Accounts Receivable -$3M -$2.6M -$52M -$30.8M $13.1M
Change in Inventories -- -- -- -- --
Cash From Operations $324.1M $408.2M $707.1M $566.9M $626.3M
 
Capital Expenditures $35.8M $45.4M $38.8M $36.4M $27.6M
Cash Acquisitions -- $1.9B -- -- $177.8M
Cash From Investing -$3B $577.6M -$3.4B -$1.9B -$876.4M
 
Dividends Paid (Ex Special Dividend) -$92.6M -$112.4M -$179.9M -$180M -$194.8M
Special Dividend Paid
Long-Term Debt Issued $525M $249.3M $4.8B $1.6B $901.4M
Long-Term Debt Repaid -$709.8M -$21.5M -$2.9B -$2.3B -$882.6M
Repurchase of Common Stock -$3.4M -$71M -$44.8M -$7.8M -$15.2M
Other Financing Activities -- -- -- -- --
Cash From Financing $2.8B $532.9M $1.9B $1.2B $550.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $114.6M $1.5B -$862.6M -$174.4M $300.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $288.3M $362.8M $668.3M $530.5M $598.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $86.8M -$27.6M $146.6M $120.3M $144.7M
Depreciation & Amoritzation $10.2M $12.6M $15.3M $15.1M $16.4M
Stock-Based Compensation $1.7M $6.3M $12.7M $5.5M $14.4M
Change in Accounts Receivable $4.5M $635K $1.5M $5.3M $14.4M
Change in Inventories -- -- -- -- --
Cash From Operations $83.2M $161.1M $53.7M $104.2M $108.2M
 
Capital Expenditures $12.9M $9.6M $10.5M $8.5M $5.8M
Cash Acquisitions -- $1.9B -- -- --
Cash From Investing -$901.6M $1.1B -$640.1M -$766.1M -$270.6M
 
Dividends Paid (Ex Special Dividend) -$23.2M -$42.8M -$45.1M -$45.1M -$48.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $63.4M $226.6M $1.9B $799.8M $301.2M
Long-Term Debt Repaid -$127.2M -$6K -$754.2M -$825M -$297.1M
Repurchase of Common Stock -$2.9M -$70.1M -$43.7M -$7.2M -$13.5M
Other Financing Activities -- -- -- -- --
Cash From Financing $686.5M -$114.1M $971.9M $426.3M $174.2M
 
Beginning Cash (CF) $589.7M $822M $728.4M $1.2B $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$131.9M $1.2B $385.5M -$235.6M $11.8M
Ending Cash (CF) $457.8M $2B $1.1B $939.5M $1.2B
 
Levered Free Cash Flow $70.3M $151.5M $43.2M $95.8M $102.4M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
59
RGC alert for May 16

Regencell Bioscience Holdings [RGC] is up 16.91% over the past day.

Buy
89
BOOT alert for May 16

Boot Barn Holdings [BOOT] is up 16.55% over the past day.

Sell
43
FI alert for May 16

Fiserv [FI] is down 16.2% over the past day.

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

Show me the best stock