Financhill
Buy
57

EPR Quote, Financials, Valuation and Earnings

Last price:
$44.29
Seasonality move :
2.67%
Day range:
$43.56 - $43.88
52-week range:
$39.66 - $50.26
Dividend yield:
7.74%
P/E ratio:
18.96x
P/S ratio:
5.22x
P/B ratio:
1.38x
Volume:
189.8K
Avg. volume:
499.9K
1-year change:
-9.52%
Market cap:
$3.3B
Revenue:
$659.7M
EPS (TTM):
$2.31
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $626M $405.5M $512.9M $610.6M $659.7M
Revenue Growth (YoY) -1.85% -35.23% 26.47% 19.07% 8.04%
 
Cost of Revenues $60.7M $58.6M $56.7M $56M $57.5M
Gross Profit $565.3M $346.9M $456.1M $554.7M $602.2M
Gross Profit Margin 90.3% 85.55% 88.94% 90.83% 91.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $46.4M $42.6M $44.4M $51.6M $56.4M
Other Inc / (Exp) -$24.6M -$51.6M $6.7M -$33.6M -$78.4M
Operating Expenses $209M $251M $189.1M $212.5M $224.2M
Operating Income $356.4M $96M $267M $342.2M $378.1M
 
Net Interest Expenses $180.3M $159.3M $173.5M $131.2M $124.9M
EBT. Incl. Unusual Items $151.5M -$115M $100.2M $177.5M $174.8M
Earnings of Discontinued Ops. $47.7M -- -- -- --
Income Tax Expense -$3M $16.8M $1.6M $1.2M $1.7M
Net Income to Company $202.2M -$131.7M $98.6M $176.2M $173M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $202.2M -$131.7M $98.6M $176.2M $173M
 
Basic EPS (Cont. Ops) $2.32 -$2.05 $1.00 $2.03 $1.98
Diluted EPS (Cont. Ops) $2.32 -$2.05 $1.00 $2.03 $1.97
Weighted Average Basic Share $76.7M $76M $74.8M $75M $75.3M
Weighted Average Diluted Share $76.8M $76M $74.8M $75M $75.7M
 
EBITDA $460.9M $209.3M $404.6M $465.6M $464.9M
EBIT $289.5M $38.9M $240.8M $301.9M $296.9M
 
Revenue (Reported) $626M $405.5M $512.9M $610.6M $659.7M
Operating Income (Reported) $356.4M $96M $267M $342.2M $378.1M
Operating Income (Adjusted) $289.5M $38.9M $240.8M $301.9M $296.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $63.7M $131.6M $150.1M $175M $163.1M
Revenue Growth (YoY) -59.66% 106.54% 14.06% 16.6% -6.79%
 
Cost of Revenues $13.8M $13.8M $14.7M $14.6M $14.6M
Gross Profit $49.9M $117.7M $135.3M $160.4M $148.5M
Gross Profit Margin 78.4% 89.5% 90.2% 91.66% 91.04%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10M $11.2M $12.6M $13.5M $11.9M
Other Inc / (Exp) -$15.4M -$4.5M $728K -$18.7M -$16.6M
Operating Expenses $60.3M $39.4M $52.1M $53.9M $52.2M
Operating Income -$10.4M $78.3M $83.2M $106.5M $96.3M
 
Net Interest Expenses $41.7M $41.3M $32.7M $31.2M $33.2M
EBT. Incl. Unusual Items -$67.5M $32.5M $51.2M $56.6M $46.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.4M $395K $388K $372K -$124K
Net Income to Company -$85.9M $32.1M $50.8M $56.3M $46.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$85.9M $32.1M $50.8M $56.3M $46.7M
 
Basic EPS (Cont. Ops) -$1.23 $0.35 $0.60 $0.67 $0.54
Diluted EPS (Cont. Ops) -$1.23 $0.35 $0.60 $0.66 $0.53
Weighted Average Basic Share $74.6M $74.8M $75M $75.3M $75.7M
Weighted Average Diluted Share $74.6M $74.9M $75.2M $75.8M $76.1M
 
EBITDA $16.3M $111.7M $125.5M $130.3M $122.2M
EBIT -$25.7M $69.1M $83.9M $87.8M $79.4M
 
Revenue (Reported) $63.7M $131.6M $150.1M $175M $163.1M
Operating Income (Reported) -$10.4M $78.3M $83.2M $106.5M $96.3M
Operating Income (Adjusted) -$25.7M $69.1M $83.9M $87.8M $79.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $475M $459.4M $594.6M $661.8M $636.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $58.3M $60.2M $55.2M $56.5M $58.7M
Gross Profit $416.8M $399.2M $539.4M $605.3M $578.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42.3M $45M $49M $55.8M $51.6M
Other Inc / (Exp) -$79.2M $14.4M $7.9M -$94.2M -$27M
Operating Expenses $232M $215.3M $213.6M $213.7M $221.8M
Operating Income $184.7M $184M $325.9M $391.6M $356.4M
 
Net Interest Expenses $150.6M $162.7M $153.8M $126.4M $128M
EBT. Incl. Unusual Items -$45.1M $35.7M $180M $171M $201.4M
Earnings of Discontinued Ops. -$14.6M -- -- -- --
Income Tax Expense $15.8M $1.6M $1.5M $1.1M $1.4M
Net Income to Company -$75.5M $34.1M $178.5M $169.8M $200M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$75.5M $34.1M $178.5M $169.8M $200M
 
Basic EPS (Cont. Ops) -$1.34 $0.13 $2.06 $1.94 $2.33
Diluted EPS (Cont. Ops) -$1.34 $0.13 $2.05 $1.93 $2.31
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $273.4M $354.3M $468.4M $459.3M $491.8M
EBIT $100.7M $188.8M $305.8M $290.7M $326.3M
 
Revenue (Reported) $475M $459.4M $594.6M $661.8M $636.9M
Operating Income (Reported) $184.7M $184M $325.9M $391.6M $356.4M
Operating Income (Adjusted) $100.7M $188.8M $305.8M $290.7M $326.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $313.1M $367M $448.7M $499.8M $477M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $42.2M $43.8M $42.2M $42.7M $44M
Gross Profit $270.9M $323.2M $406.5M $457.1M $433M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.5M $33.9M $38.5M $42.7M $37.9M
Other Inc / (Exp) -$73.6M -$7.6M -$6.3M -$67M -$15.5M
Operating Expenses $177M $141.3M $165.8M $167M $164.5M
Operating Income $93.9M $181.9M $240.7M $290.1M $268.5M
 
Net Interest Expenses $115.7M $119.1M $99.3M $94.5M $97.7M
EBT. Incl. Unusual Items -$95.4M $55.2M $135.1M $128.6M $155.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.4M $1.2M $1.2M $1.1M $780K
Net Income to Company -$111.8M $54M $133.9M $127.5M $154.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$111.8M $54M $133.9M $127.5M $154.5M
 
Basic EPS (Cont. Ops) -$1.73 $0.48 $1.55 $1.46 $1.81
Diluted EPS (Cont. Ops) -$1.73 $0.48 $1.54 $1.45 $1.79
Weighted Average Basic Share $229.4M $224.2M $224.8M $225.7M $226.8M
Weighted Average Diluted Share $229.4M $224.4M $225.5M $226.8M $227.8M
 
EBITDA $147.8M $292.8M $356.7M $350.4M $377.3M
EBIT $19.4M $169.3M $234.3M $223.1M $252.6M
 
Revenue (Reported) $313.1M $367M $448.7M $499.8M $477M
Operating Income (Reported) $93.9M $181.9M $240.7M $290.1M $268.5M
Operating Income (Adjusted) $19.4M $169.3M $234.3M $223.1M $252.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $528.8M $1B $288.8M $107.9M $78.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $84.8M $115.7M $78.1M $53.6M $63.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $35.5M $21.3M $24.9M $33.6M $22.7M
Total Current Assets $1B $1.5B $770.3M $657.8M $741M
 
Property Plant And Equipment $211.2M $163.8M $180.8M $201M $186.6M
Long-Term Investments $34.3M $28.2M $36.7M $53M $49.8M
Goodwill -- -- -- -- --
Other Intangibles $44.7M $41.6M $37.8M -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $6.6B $6.7B $5.8B $5.8B $5.7B
 
Accounts Payable $122.9M $105.4M $73.5M $80.1M $94.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $233.2M $176.9M $160M $171.5M $203.7M
 
Long-Term Debt $3.1B $3.7B $2.8B $2.8B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $3.6B $4.1B $3.2B $3.2B $3.2B
 
Common Stock $964K $967K $970K $973K $977K
Other Common Equity Adj $7.3M $216K $10M $1.9M $3.3M
Common Equity $3B $2.6B $2.6B $2.5B $2.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3B $2.6B $2.6B $2.5B $2.5B
 
Total Liabilities and Equity $6.6B $6.7B $5.8B $5.8B $5.7B
Cash and Short Terms $528.8M $1B $288.8M $107.9M $78.1M
Total Debt $3.1B $3.7B $2.8B $2.8B $2.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $985.4M $144.4M $160.8M $173M $35.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $129.1M $79.6M $53.4M $54.8M $79.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $24.7M $18.7M $37.5M $35.9M $37.6M
Total Current Assets $1.5B $625.2M $659.9M $748M $816.8M
 
Property Plant And Equipment $185.5M $176M $199M $190.3M $175.5M
Long-Term Investments $29.6M $38.7M $50.1M $53.9M $32.4M
Goodwill -- -- -- -- --
Other Intangibles $43M $38.6M $37.5M $34.3M $33M
Other Long-Term Assets -- -- -- -- --
Total Assets $6.9B $5.7B $5.8B $5.7B $5.7B
 
Accounts Payable $95.4M $87M $83.4M $82.8M $99.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $176.9M $191.5M $190.8M $200.2M $217.7M
 
Long-Term Debt $3.9B $2.7B $2.8B $2.8B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $4.3B $3.1B $3.2B $3.2B $3.3B
 
Common Stock $967K $970K $973K $977K $984K
Other Common Equity Adj -$2.1M $9.6M $1.1M $2.4M -$609K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- $107K -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.7B $2.6B $2.6B $2.5B $2.4B
 
Total Liabilities and Equity $6.9B $5.7B $5.8B $5.7B $5.7B
Cash and Short Terms $985.4M $144.4M $160.8M $173M $35.3M
Total Debt $3.9B $2.7B $2.8B $2.8B $2.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $202.2M -$131.7M $98.6M $176.2M $173M
Depreciation & Amoritzation $171.4M $169.9M $163.4M $163.3M $167.5M
Stock-Based Compensation $13.8M $15.1M $14.9M $16.7M $17.8M
Change in Accounts Receivable -$2M -$55M $37.4M $25.5M -$11.3M
Change in Inventories -- -- -- -- --
Cash From Operations $439.5M $65.3M $306.9M $441.7M $447.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$325K -$1.7M -$13.6M -$26.1M -$4.9M
Cash From Investing $96.5M $134M $1.9M -$351.6M -$201M
 
Dividends Paid (Ex Special Dividend) -$367.3M -$172.5M -$117.5M -$265.7M -$272.2M
Special Dividend Paid
Long-Term Debt Issued $962M $750M $400M -- --
Long-Term Debt Repaid -$866.7M -$160M -$1.3B -- --
Repurchase of Common Stock -$9.7M -$113.4M -$2.8M -$4.3M -$3.7M
Other Financing Activities -$46.3M -$8M -$38.1M -$328K -$369K
Cash From Financing -$23.2M $297.2M -$1B -$269.4M -$275.7M
 
Beginning Cash (CF) $18.5M $531.4M $1B $289.9M $110.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $512.8M $496.4M -$737.9M -$179.3M -$29.6M
Ending Cash (CF) $531.4M $1B $289.9M $110.5M $81M
 
Levered Free Cash Flow $439.5M $65.3M $306.9M $441.7M $447.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$85.9M $32.1M $50.8M $56.3M $46.7M
Depreciation & Amoritzation $41.9M $42.5M $41.5M $42.3M $42.7M
Stock-Based Compensation $3.4M $3.8M $4.1M $4.4M $3.3M
Change in Accounts Receivable $3.9M $10.8M $3.7M -$1.1M -$4.7M
Change in Inventories -- -- -- -- --
Cash From Operations $2.1M $95.6M $132.6M $149.2M $122M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$1.7M -$11.7M -$1.8M -$860K --
Cash From Investing -$17.9M -$12.7M -$67.9M -$7.6M -$73.2M
 
Dividends Paid (Ex Special Dividend) -$6M -$43.4M -$67.8M -$68.1M -$70.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $194M
Long-Term Debt Repaid -- -$400M -- -- -$161.6M
Repurchase of Common Stock -$23K -$19K -- -$34K --
Other Financing Activities -$85K -$3.3M -- -$90K -$9.2M
Cash From Financing -$6M -$446.6M -$67.5M -$68M -$47.3M
 
Beginning Cash (CF) $1B $513.4M $169.5M $102.3M $36.7M
Foreign Exchange Rate Adjustment $48K -$101K -$609K -$115K $85K
Additions / Reductions -$21.8M -$363.7M -$2.8M $73.6M $1.5M
Ending Cash (CF) $987.8M $149.6M $166.1M $175.8M $38.3M
 
Levered Free Cash Flow $2.1M $95.6M $132.6M $149.2M $122M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$75.5M $34.1M $178.5M $169.8M $200M
Depreciation & Amoritzation $172.3M $165.1M $162.3M $168.1M $165.1M
Stock-Based Compensation $13.8M $15.9M $16.2M $17.6M $16.5M
Change in Accounts Receivable -$61.6M $27.9M $28M -$2.6M -$28.4M
Change in Inventories -- -- -- -- --
Cash From Operations $161.7M $242.2M $420.2M $462.1M $377.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$1.7M -$13.6M -$19.7M -$10.7M -$786K
Cash From Investing $310.4M $165.4M -$230.3M -$177M -$249.7M
 
Dividends Paid (Ex Special Dividend) -$260.6M -$61.5M -$259.9M -$272M -$277.3M
Special Dividend Paid
Long-Term Debt Issued $750M -- -- -- --
Long-Term Debt Repaid -- -$1.2B -- -- --
Repurchase of Common Stock -$112.8M -$3.4M -$4.3M -$3.7M -$11.4M
Other Financing Activities -$3.8M -- -$34.8M -$369K -$9.5M
Cash From Financing $394M -$1.2B -$173.1M -$275.4M -$265.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $866.1M -$838.4M $16.7M $9.8M -$137.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $161.7M $242.2M $420.2M $462.1M $377.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$111.8M $54M $133.9M $127.5M $154.5M
Depreciation & Amoritzation $127.9M $123.2M $122.1M $126.9M $124.5M
Stock-Based Compensation $10.4M $11.2M $12.6M $13.5M $12.1M
Change in Accounts Receivable -$47.2M $35.7M $26.2M -$1.8M -$18.8M
Change in Inventories -- -- -- -- --
Cash From Operations $59.5M $236.4M $349.7M $370.1M $300.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$1.7M -$13.6M -$19.7M -$4.3M -$186K
Cash From Investing -$70.9M -$39.5M -$271.7M -$97M -$145.6M
 
Dividends Paid (Ex Special Dividend) -$166.4M -$55.5M -$197.8M -$204.1M -$209.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $750M -- -- -- $214M
Long-Term Debt Repaid -- -$1B -- -- -$181.6M
Repurchase of Common Stock -$112.8M -$2.8M -$4.3M -$3.7M -$11.4M
Other Financing Activities -$3.8M -$3.6M -$328K -$369K -$9.5M
Cash From Financing $467.9M -$1.1B -$201.7M -$207.7M -$197.2M
 
Beginning Cash (CF) $2.8B $2.1B $786.2M $311.9M $180.1M
Foreign Exchange Rate Adjustment -$110K -$109K -$106K -$22K -$67K
Additions / Reductions $456.5M -$878.3M -$123.7M $65.3M -$42.6M
Ending Cash (CF) $3.2B $1.2B $662.4M $377.2M $137.4M
 
Levered Free Cash Flow $59.5M $236.4M $349.7M $370.1M $300.2M

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

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 26

Power Solutions International [PSIX] is down 4.87% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 4.06% over the past day.

Buy
75
SMLR alert for Dec 26

Semler Scientific [SMLR] is down 1.68% over the past day.

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

Show me the best stock