Financhill
Buy
73

OGE Quote, Financials, Valuation and Earnings

Last price:
$45.49
Seasonality move :
2.12%
Day range:
$45.18 - $45.76
52-week range:
$32.37 - $46.54
Dividend yield:
3.69%
P/E ratio:
20.77x
P/S ratio:
3.07x
P/B ratio:
1.97x
Volume:
1.9M
Avg. volume:
1.5M
1-year change:
32.62%
Market cap:
$9.2B
Revenue:
$3B
EPS (TTM):
$2.19
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.1B $3.7B $3.4B $2.7B $3B
Revenue Growth (YoY) -4.9% 72.16% -7.61% -20.78% 11.63%
 
Cost of Revenues $1.1B $2.6B $2.2B $1.4B $1.6B
Gross Profit $1B $1.1B $1.2B $1.3B $1.4B
Gross Profit Margin 47.82% 29.09% 35.9% 47.12% 46.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$664.8M $492.6M $306.1M $44.2M $29.8M
Operating Expenses $490.8M $515.3M $562.4M $609.8M $649.2M
Operating Income $524.1M $547.7M $649.5M $650.2M $745.3M
 
Net Interest Expenses $160.4M $161.8M $166.3M $221.4M $254.5M
EBT. Incl. Unusual Items -$301.1M $878.5M $789.3M $473M $520.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$127.4M $141.2M $123.6M $56.2M $79.1M
Net Income to Company -$173.7M $737.3M $665.7M $416.8M $441.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$173.7M $737.3M $665.7M $416.8M $441.5M
 
Basic EPS (Cont. Ops) -$0.87 $3.68 $3.33 $2.08 $2.20
Diluted EPS (Cont. Ops) -$0.87 $3.68 $3.32 $2.07 $2.19
Weighted Average Basic Share $200.1M $200.1M $200.2M $200.3M $200.8M
Weighted Average Diluted Share $200.1M $200.3M $200.8M $200.9M $201.3M
 
EBITDA $250.6M $1.5B $1.4B $1.2B $1.3B
EBIT -$140.7M $1B $955.6M $694.4M $775.1M
 
Revenue (Reported) $2.1B $3.7B $3.4B $2.7B $3B
Operating Income (Reported) $524.1M $547.7M $649.5M $650.2M $745.3M
Operating Income (Adjusted) -$140.7M $1B $955.6M $694.4M $775.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $485.4M $581.3M $711.9M $566.7M $760.5M
Revenue Growth (YoY) 2.73% 19.76% 22.47% -20.4% 34.2%
 
Cost of Revenues $278.7M $369.9M $476.5M $314.7M $420.6M
Gross Profit $206.7M $211.4M $235.4M $252M $339.9M
Gross Profit Margin 42.58% 36.37% 33.07% 44.47% 44.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $35.7M $361.8M $3.7M $6.7M $2.2M
Operating Expenses $123.8M $129.1M $143.5M $156.7M $157.9M
Operating Income $82.9M $82.3M $91.9M $95.3M $182M
 
Net Interest Expenses $40M $40.5M $41.6M $58.5M $65.2M
EBT. Incl. Unusual Items $78.6M $403.6M $54M $44.4M $119.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.8M $84.4M $3.7M -$3.8M $17.3M
Net Income to Company $54.8M $319.2M $50.3M $48.2M $101.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $54.8M $319.2M $50.3M $48.2M $101.9M
 
Basic EPS (Cont. Ops) $0.27 $1.59 $0.25 $0.24 $0.51
Diluted EPS (Cont. Ops) $0.27 $1.59 $0.25 $0.24 $0.50
Weighted Average Basic Share $200.1M $200.1M $200.2M $200.3M $201.1M
Weighted Average Diluted Share $200.1M $200.3M $201.1M $200.9M $201.6M
 
EBITDA $217.7M $549.9M $215.1M $231.7M $315.2M
EBIT $118.6M $444.1M $95.6M $102.9M $184.4M
 
Revenue (Reported) $485.4M $581.3M $711.9M $566.7M $760.5M
Operating Income (Reported) $82.9M $82.3M $91.9M $95.3M $182M
Operating Income (Adjusted) $118.6M $444.1M $95.6M $102.9M $184.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.1B $3.7B $3.4B $2.7B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $2.6B $2.2B $1.4B $1.6B
Gross Profit $1B $1.1B $1.2B $1.3B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$664.8M $492.6M $306.1M $44.2M $29.8M
Operating Expenses $490.8M $515.3M $561.5M $612.1M $649.2M
Operating Income $524.1M $547.7M $650.4M $649.3M $745.1M
 
Net Interest Expenses $160.4M $161.8M $167.2M $221.4M $254.5M
EBT. Incl. Unusual Items -$301.1M $878.5M $789.3M $473M $520.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$127.4M $141.2M $123.6M $56.2M $79.1M
Net Income to Company -$173.7M $737.3M $665.7M $416.8M $441.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$173.7M $737.3M $665.7M $416.8M $441.5M
 
Basic EPS (Cont. Ops) -$0.87 $3.67 $3.33 $2.08 $2.20
Diluted EPS (Cont. Ops) -$0.87 $3.67 $3.31 $2.07 $2.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $250.6M $1.5B $1.4B $1.2B $1.3B
EBIT -$140.7M $1B $956.5M $694.4M $775.1M
 
Revenue (Reported) $2.1B $3.7B $3.4B $2.7B $3B
Operating Income (Reported) $524.1M $547.7M $650.4M $649.3M $745.1M
Operating Income (Adjusted) -$140.7M $1B $956.5M $694.4M $775.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.7B $3.4B $2.7B $3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6B $2.2B $1.4B $1.6B --
Gross Profit $1.1B $1.2B $1.3B $1.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $492.6M $306.1M $44.2M $29.8M --
Operating Expenses $515.3M $561.5M $612.1M $649.2M --
Operating Income $547.7M $650.4M $649.3M $745.1M --
 
Net Interest Expenses $161.8M $167.2M $221.4M $254.5M --
EBT. Incl. Unusual Items $878.5M $789.3M $473M $520.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $141.2M $123.6M $56.2M $79.1M --
Net Income to Company $737.3M $665.7M $416.8M $441.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $737.3M $665.7M $416.8M $441.5M --
 
Basic EPS (Cont. Ops) $3.67 $3.33 $2.08 $2.20 --
Diluted EPS (Cont. Ops) $3.67 $3.31 $2.07 $2.19 --
Weighted Average Basic Share $800.6M $800.8M $801.1M $803.2M --
Weighted Average Diluted Share $801.2M $803.3M $803.5M $805.1M --
 
EBITDA $1.5B $1.4B $1.2B $1.3B --
EBIT $1B $956.5M $694.4M $775.1M --
 
Revenue (Reported) $3.7B $3.4B $2.7B $3B --
Operating Income (Reported) $547.7M $650.4M $649.3M $745.1M --
Operating Income (Adjusted) $1B $956.5M $694.4M $775.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1M -- $88.1M $200K $600K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $157.8M $162.3M $250.1M $208.8M $240.6M
Inventory $152.7M $158.5M $289.3M $412.8M $377.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $41.2M $73.3M $103.5M $58.8M $88.9M
Total Current Assets $428.5M $613.6M $1.3B $771.5M $895.1M
 
Property Plant And Equipment $9.5B $10B $10.7B $11.4B $12.2B
Long-Term Investments $374.3M $785.1M -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $16M $24M $27M $26.6M $42M
Total Assets $10.7B $12.6B $12.5B $12.8B $13.7B
 
Accounts Payable $251.5M $274M $448.9M $276.4M $305.7M
Accrued Expenses $40.2M $40.8M $41.1M $57.4M $63.8M
Current Portion Of Long-Term Debt -- -- $999.9M $499.2M $501.7M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $62.3M $34.1M $49.6M $64.5M $51M
Total Current Liabilities $697.4M $1.1B $1.8B $1.2B $1.2B
 
Long-Term Debt $3.5B $4.5B $3.5B $4.3B $5B
Capital Leases -- -- -- -- --
Total Liabilities $7.1B $8.6B $8.1B $8.3B $9.1B
 
Common Stock $1.1B $1.1B $1.1B $1.1B $1.2B
Other Common Equity Adj -- -$24.8M -$11.9M -$7.2M -$2.7M
Common Equity $3.6B $4.1B $4.4B $4.5B $4.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.6B $4.1B $4.4B $4.5B $4.6B
 
Total Liabilities and Equity $10.7B $12.6B $12.5B $12.8B $13.7B
Cash and Short Terms $1.1M -- $88.1M $200K $600K
Total Debt $3.6B $5B $4.5B $4.8B $5.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1M -- $88.1M $200K $600K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $157.8M $162.3M $250.1M $208.8M $240.6M
Inventory $152.7M $158.5M $289.3M $412.8M $377.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $41.2M $73.3M $103.5M $58.8M $88.9M
Total Current Assets $428.5M $613.6M $1.3B $771.5M $895.1M
 
Property Plant And Equipment $9.5B $10B $10.7B $11.4B $12.2B
Long-Term Investments $374.3M $785.1M -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $16M $24M $27M $26.6M $42M
Total Assets $10.7B $12.6B $12.5B $12.8B $13.7B
 
Accounts Payable $251.5M $274M $448.9M $276.4M $305.7M
Accrued Expenses $40.2M $40.8M $41.1M $57.4M $63.8M
Current Portion Of Long-Term Debt -- -- $999.9M $499.2M $501.7M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $62.3M $34.1M $49.6M $64.5M $51M
Total Current Liabilities $697.4M $1.1B $1.8B $1.2B $1.2B
 
Long-Term Debt $3.5B $4.5B $3.5B $4.3B $5B
Capital Leases -- -- -- -- --
Total Liabilities $7.1B $8.6B $8.1B $8.3B $9.1B
 
Common Stock $1.1B $1.1B $1.1B $1.1B $1.2B
Other Common Equity Adj -- -$24.8M -$11.9M -$7.2M -$2.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.6B $4.1B $4.4B $4.5B $4.6B
 
Total Liabilities and Equity $10.7B $12.6B $12.5B $12.8B $13.7B
Cash and Short Terms $1.1M -- $88.1M $200K $600K
Total Debt $3.6B $5B $4.5B $4.8B $5.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$173.7M $737.3M $665.7M $416.8M $441.5M
Depreciation & Amoritzation $391.3M $416M $460.9M $506.6M $539.5M
Stock-Based Compensation $9.8M $9.8M $9.7M $13.1M $11.7M
Change in Accounts Receivable $5.9M $3.6M -$115.1M $45.3M -$15.4M
Change in Inventories $54.4M -$183.9M -$493.1M $412.6M -$98.2M
Cash From Operations $712.8M -$229.9M $952.4M $1.2B $812.8M
 
Capital Expenditures $650.5M $778.5M $1.1B $1.2B $1.1B
Cash Acquisitions -- $35M -- -- --
Cash From Investing -$654.9M -$832.5M -$96.4M -$1.3B -$1.2B
 
Dividends Paid (Ex Special Dividend) -$314.9M -$324.9M -$329.3M -$333.2M -$338.5M
Special Dividend Paid
Long-Term Debt Issued $297.1M $997.8M $49.3M $788.3M $706.3M
Long-Term Debt Repaid -$100K -$100K -$100K -$1B -$100K
Repurchase of Common Stock -$14.7M -- -- -- --
Other Financing Activities -$100K -- -- -- --
Cash From Financing -$56.8M $1.1B -$767.9M -$48.1M $348.8M
 
Beginning Cash (CF) -- $1.1M -- $88.1M $200K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1M -$1.1M $88.1M -$87.9M $400K
Ending Cash (CF) $1.1M -- $88.1M $200K $600K
 
Levered Free Cash Flow $62.3M -$1B -$98.5M $54.1M -$278.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $54.8M $319.2M $50.3M $48.2M $101.9M
Depreciation & Amoritzation $99.1M $105.8M $119.5M $128.8M $130.8M
Stock-Based Compensation $3.1M $2.7M $2.8M $3.6M $3.1M
Change in Accounts Receivable $58.8M $95.4M $57.3M $144.4M $103.6M
Change in Inventories -$17.9M -$65.8M -$53.3M $15.6M -$102.4M
Cash From Operations $187.5M $264.2M $184.6M $311M $129.6M
 
Capital Expenditures $230.8M $237.9M $360.1M $298.6M $296.6M
Cash Acquisitions $2.4M -- -- -- --
Cash From Investing -$232.8M -$285.6M -$469.3M -$317.1M -$309.9M
 
Dividends Paid (Ex Special Dividend) -$80.5M -$82.1M -$82.9M -$83.8M -$84.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$1.8M -$500K -$500K -$1.6M
Long-Term Debt Repaid $112M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $14.4M $19.9M -$83.4M $3.5M $171M
 
Beginning Cash (CF) $32M $1.5M $456.2M $2.8M $9.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30.9M -$1.5M -$368.1M -$2.6M -$9.3M
Ending Cash (CF) $1.1M -- $88.1M $200K $600K
 
Levered Free Cash Flow -$43.3M $26.3M -$175.5M $12.4M -$167M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$173.7M $737.3M $665.7M $416.8M $441.5M
Depreciation & Amoritzation $391.3M $416M $460.9M $506.6M $539.5M
Stock-Based Compensation $9.8M $9.8M $9.7M $13.1M $11.7M
Change in Accounts Receivable $5.9M $3.6M -$115.1M $45.3M -$15.4M
Change in Inventories $54.4M -$183.9M -$493.1M $412.6M -$98.2M
Cash From Operations $712.8M -$229.9M $952.4M $1.2B $812.8M
 
Capital Expenditures $650.5M $778.5M $1.1B $1.2B $1.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$654.9M -$832.5M -$96.4M -$1.3B -$1.2B
 
Dividends Paid (Ex Special Dividend) -$314.9M -$324.9M -$329.3M -$333.2M -$338.5M
Special Dividend Paid
Long-Term Debt Issued $297.1M $997.8M $49.3M $788.3M $706.3M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$14.7M -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$56.8M $1.1B -$767.9M -$48.1M $348.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1M -$1.1M -- -$87.9M $400K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $62.3M -$1B -$98.5M $54.1M -$278.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $737.3M $665.7M $416.8M $441.5M --
Depreciation & Amoritzation $416M $460.9M $506.6M $539.5M --
Stock-Based Compensation $9.8M $9.7M $13.1M $11.7M --
Change in Accounts Receivable $3.6M -$115.1M $45.3M -$15.4M --
Change in Inventories -$183.9M -$493.1M $412.6M -$98.2M --
Cash From Operations -$229.9M $952.4M $1.2B $812.8M --
 
Capital Expenditures $778.5M $1.1B $1.2B $1.1B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$832.5M -$96.4M -$1.3B -$1.2B --
 
Dividends Paid (Ex Special Dividend) -$324.9M -$329.3M -$333.2M -$338.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $997.8M $49.3M $788.3M $706.3M --
Long-Term Debt Repaid -$100K -$100K -$1B -$100K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.1B -$767.9M -$48.1M $348.8M --
 
Beginning Cash (CF) $2.6M $461.1M $398.2M $14.5M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.1M $88.1M -$87.9M $400K --
Ending Cash (CF) $1.5M $549.2M $310.3M $14.9M --
 
Levered Free Cash Flow -$1B -$98.5M $54.1M -$278.1M --

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

GET BETTER TRADE IDEAS

Popular

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…

Why Did Buffett Sell the S&P 500?
Why Did Buffett Sell the S&P 500?

Warren Buffett has always been an advocate of investing in…

Will SoundHound AI Stock Recover?
Will SoundHound AI Stock Recover?

SoundHound AI (NASDAQ:SOUN) is a leading maker of artificial intelligence…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

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

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 29

Ajinomoto [AJINY] is up 99.61% over the past day.

Buy
69
AGX alert for Mar 29

Argan [AGX] is up 19.83% over the past day.

Sell
24
AIR alert for Mar 29

AAR [AIR] is down 16.36% over the past day.

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

Show me the best stock