Financhill
Buy
54

OHI Quote, Financials, Valuation and Earnings

Last price:
$37.84
Seasonality move :
2.17%
Day range:
$37.82 - $38.25
52-week range:
$35.04 - $44.42
Dividend yield:
7.06%
P/E ratio:
23.59x
P/S ratio:
9.80x
P/B ratio:
2.32x
Volume:
1.8M
Avg. volume:
2.7M
1-year change:
6.39%
Market cap:
$11B
Revenue:
$1.1B
EPS (TTM):
$1.61
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $892.4M $1.1B $878.2M $949.7M $1.1B
Revenue Growth (YoY) -3.92% 19.1% -17.37% 8.14% 10.7%
 
Cost of Revenues $12.3M $12.3M $15.5M $15M $14.6M
Gross Profit $880.1M $1.1B $862.7M $934.7M $1B
Gross Profit Margin 98.62% 98.85% 98.24% 98.42% 98.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $59.9M $64.6M $69.4M $81.5M $88M
Other Inc / (Exp) -$66.5M $84.5M $277.1M $2.2M -$17.2M
Operating Expenses $427.8M $484.4M $470.5M $445.7M $377.2M
Operating Income $452.3M $566.2M $392.3M $489M $659.7M
 
Net Interest Expenses $223.4M $234.6M $233.2M $235.5M $221.7M
EBT. Incl. Unusual Items $162.3M $416.1M $436.1M $255.6M $420.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.9M $3.8M $4.6M $6.3M $10.9M
Net Income to Company $163.5M $428.3M $438.8M $248.8M $417.8M
 
Minority Interest in Earnings -$4.2M -$11.6M -$11.9M -$6.6M -$11.5M
Net Income to Common Excl Extra Items $159.3M $416.7M $426.9M $242.2M $406.3M
 
Basic EPS (Cont. Ops) $0.70 $1.76 $1.81 $1.01 $1.57
Diluted EPS (Cont. Ops) $0.70 $1.75 $1.80 $1.00 $1.55
Weighted Average Basic Share $227.7M $236.9M $236.3M $240.5M $258.1M
Weighted Average Diluted Share $235.1M $244.3M $244.3M $250.5M $270.5M
 
EBITDA $715.6M $992.7M $1B $810.8M $947.1M
EBIT $385.7M $650.7M $669.4M $491.2M $642.5M
 
Revenue (Reported) $892.4M $1.1B $878.2M $949.7M $1.1B
Operating Income (Reported) $452.3M $566.2M $392.3M $489M $659.7M
Operating Income (Adjusted) $385.7M $650.7M $669.4M $491.2M $642.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $273.8M $249.3M $218.2M $243.3M $276.8M
Revenue Growth (YoY) 8.2% -8.93% -12.48% 11.5% 13.76%
 
Cost of Revenues $2.7M $3.6M $4M $3.8M $3.3M
Gross Profit $271M $245.7M $214.2M $239.5M $273.5M
Gross Profit Margin 99% 98.56% 98.17% 98.44% 98.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.2M $16.4M $20.5M $21.5M $32.1M
Other Inc / (Exp) $41M $108.2M -$23.3M -$5.3M $10.4M
Operating Expenses $100M $101M $97.7M $104.6M $117M
Operating Income $171.1M $144.8M $116.5M $134.9M $156.5M
 
Net Interest Expenses $58.5M $58.1M $58.5M $57.8M $52.3M
EBT. Incl. Unusual Items $153.5M $194.8M $34.7M $71.8M $114.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $958K $1.2M -$1.3M $2.6M $3.6M
Net Income to Company $164.4M $195.2M $36.8M $69.3M $112.1M
 
Minority Interest in Earnings -$4.4M -$5.5M -$903K -$2M -$3M
Net Income to Common Excl Extra Items $160M $189.6M $35.9M $67.4M $109M
 
Basic EPS (Cont. Ops) $0.69 $0.79 $0.15 $0.27 $0.34
Diluted EPS (Cont. Ops) $0.69 $0.79 $0.15 $0.27 $0.33
Weighted Average Basic Share $232.6M $239.5M $235M $246.1M $283M
Weighted Average Diluted Share $239.9M $247.6M $243.2M $257.3M $294.9M
 
EBITDA $296.9M $335.7M $174.5M $204.2M $246.7M
EBIT $212M $252.9M $93.3M $129.6M $166.9M
 
Revenue (Reported) $273.8M $249.3M $218.2M $243.3M $276.8M
Operating Income (Reported) $171.1M $144.8M $116.5M $134.9M $156.5M
Operating Income (Adjusted) $212M $252.9M $93.3M $129.6M $166.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $913.1M $1B $847.1M $974.8M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.4M $13.1M $15.9M $14.8M $14.1M
Gross Profit $901.7M $1B $831.2M $960M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $60.1M $64.9M $73.5M $82.5M $98.5M
Other Inc / (Exp) -$23.2M $151.7M $145.7M $20.2M -$1.5M
Operating Expenses $427.7M $485.4M $467.2M $452.6M $389.6M
Operating Income $474M $539.9M $364.1M $507.4M $681.2M
 
Net Interest Expenses $226.7M $234.2M $233.6M $234.8M $216.2M
EBT. Incl. Unusual Items $224.1M $457.3M $276.1M $292.7M $463.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.9M $4.1M $2M $10.1M $11.9M
Net Income to Company $235.6M $459.1M $280.5M $281.3M $460.5M
 
Minority Interest in Earnings -$6.2M -$12.7M -$7.3M -$7.7M -$12.5M
Net Income to Common Excl Extra Items $229.4M $446.4M $273.3M $273.6M $448M
 
Basic EPS (Cont. Ops) $1.00 $1.87 $1.16 $1.12 $1.64
Diluted EPS (Cont. Ops) $0.99 $1.87 $1.15 $1.11 $1.61
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $782.9M $1B $840.6M $840.6M $989.7M
EBIT $450.8M $691.6M $509.8M $527.5M $679.7M
 
Revenue (Reported) $913.1M $1B $847.1M $974.8M $1.1B
Operating Income (Reported) $474M $539.9M $364.1M $507.4M $681.2M
Operating Income (Adjusted) $450.8M $691.6M $509.8M $527.5M $679.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $273.8M $249.3M $218.2M $243.3M $276.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7M $3.6M $4M $3.8M $3.3M
Gross Profit $271M $245.7M $214.2M $239.5M $273.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.2M $16.4M $20.5M $21.5M $32.1M
Other Inc / (Exp) $41M $108.2M -$23.3M -$5.3M $10.4M
Operating Expenses $100M $101M $97.7M $104.6M $117M
Operating Income $171.1M $144.8M $116.5M $134.9M $156.5M
 
Net Interest Expenses $58.5M $58.1M $58.5M $57.8M $52.3M
EBT. Incl. Unusual Items $153.5M $194.8M $34.7M $71.8M $114.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $958K $1.2M -$1.3M $2.6M $3.6M
Net Income to Company $164.4M $195.2M $36.8M $69.3M $112.1M
 
Minority Interest in Earnings -$4.4M -$5.5M -$903K -$2M -$3M
Net Income to Common Excl Extra Items $160M $189.6M $35.9M $67.4M $109M
 
Basic EPS (Cont. Ops) $0.69 $0.79 $0.15 $0.27 $0.34
Diluted EPS (Cont. Ops) $0.69 $0.79 $0.15 $0.27 $0.33
Weighted Average Basic Share $232.6M $239.5M $235M $246.1M $283M
Weighted Average Diluted Share $239.9M $247.6M $243.2M $257.3M $294.9M
 
EBITDA $296.9M $335.7M $174.5M $204.2M $246.7M
EBIT $212M $252.9M $93.3M $129.6M $166.9M
 
Revenue (Reported) $273.8M $249.3M $218.2M $243.3M $276.8M
Operating Income (Reported) $171.1M $144.8M $116.5M $134.9M $156.5M
Operating Income (Adjusted) $212M $252.9M $93.3M $129.6M $166.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $163.5M $20.5M $297.1M $442.8M $518.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $232.9M $253.5M $180.3M $223.4M $260.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.4B $1.8B $1.8B $2.2B $2.6B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $668.1M $194.7M $178.9M $188.4M $88.7M
Goodwill $651.7M $651.4M $643.2M $643.9M $643.7M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $82.2M $138.8M $273M $147.7M $189.5M
Total Assets $9.5B $9.6B $9.4B $9.1B $9.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $280.8M $276.7M $315M $287.8M $328.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $382M $276.7M $334.3M $308.2M $328.2M
 
Long-Term Debt $5.1B $5.3B $5.3B $5B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $5.5B $5.5B $5.6B $5.4B $5.2B
 
Common Stock $23.1M $23.9M $23.4M $24.5M $27.9M
Other Common Equity Adj -$12.8M -$2.2M $20.3M $29.3M $22.7M
Common Equity $3.8B $3.9B $3.6B $3.6B $4.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $194.7M $201.4M $193.9M $187.7M $194.2M
Total Equity $4B $4.1B $3.8B $3.8B $4.7B
 
Total Liabilities and Equity $9.5B $9.6B $9.4B $9.1B $9.9B
Cash and Short Terms $163.5M $20.5M $297.1M $442.8M $518.3M
Total Debt $5.2B $5.3B $5.3B $5.1B $4.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $51.4M $491.2M $245.2M $361.8M $368M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $236.2M $182.2M $193.7M $223.4M $275.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $1.7B $1.7B $2.2B $2.4B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $649.4M $699.2M $181.3M $185.9M $88.7M
Goodwill $651.7M $651M $643.5M $643.8M $644.1M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $117.6M $166.3M $293.8M $144.3M $222.9M
Total Assets $9.8B $10B $9.3B $9B $9.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $256.3M $256.4M $316.7M $283.1M $327.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $391.3M $611.3M $336.4M $303.3M $327.5M
 
Long-Term Debt $5.3B $5.3B $5.3B $5B $4.4B
Capital Leases -- -- -- -- --
Total Liabilities $5.7B $5.9B $5.6B $5.3B $4.8B
 
Common Stock $23.3M $23.8M $23.4M $24.6M $28.6M
Other Common Equity Adj $23.2M $6.3M $21.5M $31.9M $42.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $194.9M $212M $188.6M $186.7M $191.1M
Total Equity $4.1B $4.1B $3.7B $3.7B $4.9B
 
Total Liabilities and Equity $9.8B $10B $9.3B $9B $9.7B
Cash and Short Terms $51.4M $491.2M $245.2M $361.8M $368M
Total Debt $5.4B $5.6B $5.3B $5B $4.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $163.5M $428.3M $438.8M $248.8M $417.8M
Depreciation & Amoritzation $329.9M $342M $332.4M $319.7M $304.6M
Stock-Based Compensation $18.8M $21.4M $27.3M $35.1M $36.7M
Change in Accounts Receivable -$23.3M -$23.2M $3M -$3.7M -$845K
Change in Inventories -- -- -- -- --
Cash From Operations $708.3M $722.1M $625.7M $617.7M $749.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$10M -$16.2M -$113K -$12.4M -$971K
Cash From Investing -$89.1M -$524.2M $442.9M -$770K -$671.2M
 
Dividends Paid (Ex Special Dividend) -$612.3M -$637.6M -$632.9M -$643.9M -$685.4M
Special Dividend Paid
Long-Term Debt Issued $1.9B $2.3B $597.4M $507.1M $657.8M
Long-Term Debt Repaid -$1.8B -$2.2B -$589.3M -$735M -$1.1B
Repurchase of Common Stock -- -- -$142.3M -- --
Other Financing Activities -$39.2M -$74.3M -$30.5M $62.1M -$36.4M
Cash From Financing -$485.5M -$341.1M -$789.4M -$473.3M $26.3M
 
Beginning Cash (CF) $33.4M $167.6M $24.4M $300.6M $444.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $133.7M -$143.2M $279.1M $143.7M $104.6M
Ending Cash (CF) $167.6M $24.4M $300.6M $444.7M $548.7M
 
Levered Free Cash Flow $708.3M $722.1M $625.7M $617.7M $749.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $164.4M $195.2M $36.8M $69.3M $112.1M
Depreciation & Amoritzation $84.8M $82.8M $81.2M $74.6M $79.9M
Stock-Based Compensation $5.4M $6.9M $8.7M $9.2M $15.8M
Change in Accounts Receivable -$14.5M -$1.9M $180K $915K -$1.4M
Change in Inventories -- -- -- -- --
Cash From Operations $176M $132.2M $111.4M $151.5M $182M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$7.9M -- -- -$61K -$31.1M
Cash From Investing -$396.3M $177.3M $2.7M -$47.5M $19.3M
 
Dividends Paid (Ex Special Dividend) -$158.3M -$160.6M -$157.4M -$164.8M -$189.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9B $420.2M -- -- --
Long-Term Debt Repaid -$1.7B -$66.9M -$1.9M -$41.9M -$400.6M
Repurchase of Common Stock -- -$27.3M -- -- --
Other Financing Activities -$43.7M -$5.3M -$9.1M -$11.7M -$18.6M
Cash From Financing $108.6M $161.2M -$166.4M -$186M -$347.7M
 
Beginning Cash (CF) $167.6M $24.4M $300.6M $444.7M $548.7M
Foreign Exchange Rate Adjustment $136K -$407K $279K $297K $1.8M
Additions / Reductions -$111.8M $470.8M -$52.4M -$82M -$146.5M
Ending Cash (CF) $55.9M $494.8M $248.5M $363M $404.1M
 
Levered Free Cash Flow $176M $132.2M $111.4M $151.5M $182M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $235.6M $459.1M $280.5M $281.3M $460.5M
Depreciation & Amoritzation $332.1M $339.9M $330.8M $313M $310M
Stock-Based Compensation $19.6M $22.9M $29.2M $35.6M $43.3M
Change in Accounts Receivable -$32.6M -$10.6M $5.1M -$2.9M -$3.2M
Change in Inventories -- -- -- -- --
Cash From Operations $745.2M $678.4M $604.9M $657.9M $779.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$17.5M -$8.3M -$113K -$12.4M -$32M
Cash From Investing -$430.2M $49.5M $268.2M -$50.9M -$604.4M
 
Dividends Paid (Ex Special Dividend) -$616M -$640M -$629.6M -$651.2M -$709.9M
Special Dividend Paid
Long-Term Debt Issued $3.1B $790.2M -- -- --
Long-Term Debt Repaid -$3.2B -$577.5M -$524.3M -$775M -$1.5B
Repurchase of Common Stock -- -$27.3M -- -- --
Other Financing Activities -$79.3M -$35.9M -$34.4M $59.5M -$43.3M
Cash From Financing -$612.1M -$288.4M -$1.1B -$492.9M -$135.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$297.2M $439.4M -$244M $114.1M $40.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $745.2M $678.4M $604.9M $657.9M $779.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $164.4M $195.2M $36.8M $69.3M $112.1M
Depreciation & Amoritzation $84.8M $82.8M $81.2M $74.6M $79.9M
Stock-Based Compensation $5.4M $6.9M $8.7M $9.2M $15.8M
Change in Accounts Receivable -$14.5M -$1.9M $180K $915K -$1.4M
Change in Inventories -- -- -- -- --
Cash From Operations $176M $132.2M $111.4M $151.5M $182M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$7.9M -- -- -$61K -$31.1M
Cash From Investing -$396.3M $177.3M $2.7M -$47.5M $19.3M
 
Dividends Paid (Ex Special Dividend) -$158.3M -$160.6M -$157.4M -$164.8M -$189.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9B $420.2M -- -- --
Long-Term Debt Repaid -$1.7B -$66.9M -$1.9M -$41.9M -$400.6M
Repurchase of Common Stock -- -$27.3M -- -- --
Other Financing Activities -$43.7M -$5.3M -$9.1M -$11.7M -$18.6M
Cash From Financing $108.6M $161.2M -$166.4M -$186M -$347.7M
 
Beginning Cash (CF) $167.6M $24.4M $300.6M $444.7M $548.7M
Foreign Exchange Rate Adjustment $136K -$407K $279K $297K $1.8M
Additions / Reductions -$111.8M $470.8M -$52.4M -$82M -$146.5M
Ending Cash (CF) $55.9M $494.8M $248.5M $363M $404.1M
 
Levered Free Cash Flow $176M $132.2M $111.4M $151.5M $182M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 3.58% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.66% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 8.31% over the past day.

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

Show me the best stock