Financhill
Sell
47

ATSG Quote, Financials, Valuation and Earnings

Last price:
$21.93
Seasonality move :
10.37%
Day range:
$21.91 - $22.04
52-week range:
$11.62 - $22.33
Dividend yield:
0%
P/E ratio:
63.08x
P/S ratio:
0.75x
P/B ratio:
0.98x
Volume:
1.1M
Avg. volume:
1.3M
1-year change:
27.17%
Market cap:
$1.4B
Revenue:
$2.1B
EPS (TTM):
-$0.05
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.5B $1.6B $1.7B $2B $2.1B
Revenue Growth (YoY) 62.74% 8.15% 10.42% 17.94% 1.23%
 
Cost of Revenues $1.1B $1.2B $1.4B $1.6B $1.6B
Gross Profit $344.7M $350.5M $373.9M $485.8M $426.9M
Gross Profit Margin 23.74% 22.32% 21.56% 23.75% 20.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.3M $9.9M $12.6M $9.7M $9.8M
Other Inc / (Exp) -$39.5M -$141.4M $45.2M $21.5M -$42.7M
Operating Expenses $167.3M $105.1M $52.7M $200.3M $227.1M
Operating Income $177.4M $245.5M $321.2M $285.5M $199.8M
 
Net Interest Expenses $66.3M $62.7M $65.3M $46.4M $72.9M
EBT. Incl. Unusual Items $71.6M $41.4M $301.2M $260.5M $84.2M
Earnings of Discontinued Ops. $1.2M $7M $2.4M $2.1M $579K
Income Tax Expense $11.6M $16.3M $72.2M $64.1M $24.5M
Net Income to Company $61.2M $32.1M $231.4M $198.6M $60.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $61.2M $32.1M $231.4M $198.6M $60.3M
 
Basic EPS (Cont. Ops) $1.04 $0.54 $3.36 $2.70 $0.88
Diluted EPS (Cont. Ops) $0.79 $0.54 $2.83 $2.28 $0.82
Weighted Average Basic Share $58.9M $59.1M $68.9M $73.6M $68.6M
Weighted Average Diluted Share $69.3M $59.9M $76.2M $88.3M $75.6M
 
EBITDA $423.6M $414.6M $701.8M $663.2M $520.5M
EBIT $138.2M $104.3M $360M $307.4M $156.9M
 
Revenue (Reported) $1.5B $1.6B $1.7B $2B $2.1B
Operating Income (Reported) $177.4M $245.5M $321.2M $285.5M $199.8M
Operating Income (Adjusted) $138.2M $104.3M $360M $307.4M $156.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $404.1M $466M $516.9M $523.1M $471.3M
Revenue Growth (YoY) 10.4% 15.29% 10.94% 1.2% -9.92%
 
Cost of Revenues $309.9M $351.2M $394.3M $415.4M $398.1M
Gross Profit $94.2M $114.7M $122.6M $107.8M $73.2M
Gross Profit Margin 23.32% 24.63% 23.72% 20.6% 15.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.1M $3.2M $2.3M $3.1M $3.1M
Other Inc / (Exp) -$53M -$4.1M $4.4M -$3.3M -$7.1M
Operating Expenses $20.3M $15M $50M $61.7M $51.5M
Operating Income $74M $99.8M $72.7M $46M $21.7M
 
Net Interest Expenses $15.3M $14.5M $12.1M $19.2M $19.8M
EBT. Incl. Unusual Items $5.6M $81.2M $64.9M $23.5M -$5.2M
Earnings of Discontinued Ops. $154K $2.3M $854K -- --
Income Tax Expense $11.4M $18.9M $14.7M $6.3M -$1.9M
Net Income to Company -$5.6M $64.7M $51M $17.2M -$3.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.6M $64.7M $51M $17.2M -$3.3M
 
Basic EPS (Cont. Ops) -$0.09 $0.88 $0.69 $0.26 -$0.05
Diluted EPS (Cont. Ops) -$0.09 $0.84 $0.58 $0.24 -$0.05
Weighted Average Basic Share $59.1M $73.7M $74M $67.3M $65M
Weighted Average Diluted Share $59.1M $76.7M $88.7M $72.7M $65M
 
EBITDA $97.3M $181.7M $166.6M $133.9M $123.4M
EBIT $21.1M $95.7M $77.1M $42.9M $14.9M
 
Revenue (Reported) $404.1M $466M $516.9M $523.1M $471.3M
Operating Income (Reported) $74M $99.8M $72.7M $46M $21.7M
Operating Income (Adjusted) $21.1M $95.7M $77.1M $42.9M $14.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.6B $1.7B $2B $2.1B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.3B $1.5B $1.6B $1.6B
Gross Profit $367.4M $344.1M $470.4M $457.6M $336.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9M $12M $10.4M $10.7M $9.9M
Other Inc / (Exp) -$178.4M $6.6M $14.7M -$10M -$35.8M
Operating Expenses $129.1M $43.5M $177.5M $221.9M $214.1M
Operating Income $238.3M $300.7M $293M $235.7M $122.6M
 
Net Interest Expenses $63.2M $65.6M $47.7M $64.7M $84.4M
EBT. Incl. Unusual Items -$3.4M $241.7M $259.9M $161.1M $2.4M
Earnings of Discontinued Ops. $5.1M $5.2M $1.8M $407K $579K
Income Tax Expense $14.9M $55M $61.2M $43.5M $5.3M
Net Income to Company -$13.2M $192M $200.5M $118M -$2.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13.2M $192M $200.5M $118M -$2.3M
 
Basic EPS (Cont. Ops) -$0.23 $2.80 $2.70 $1.66 -$0.05
Diluted EPS (Cont. Ops) -$1.66 $2.10 $2.34 $1.48 -$0.05
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $364.2M $631.4M $665.3M $586.9M $483.8M
EBIT $60.2M $300.8M $307.7M $226.7M $86.9M
 
Revenue (Reported) $1.6B $1.7B $2B $2.1B $2B
Operating Income (Reported) $238.3M $300.7M $293M $235.7M $122.6M
Operating Income (Adjusted) $60.2M $300.8M $307.7M $226.7M $86.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2B $1.3B $1.5B $1.6B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $900.6M $987.7M $1.2B $1.2B $1.2B
Gross Profit $270.6M $264.2M $360.7M $332.6M $242.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.3M $9.4M $7.2M $8.3M $8.4M
Other Inc / (Exp) -$98.2M $49.8M $19.2M -$12.2M -$5.3M
Operating Expenses $84.6M $23M $147.7M $169.4M $156.4M
Operating Income $186M $241.2M $213M $163.2M $86M
 
Net Interest Expenses $47.6M $50.5M $32.9M $51.2M $62.7M
EBT. Incl. Unusual Items $40.2M $240.6M $199.3M $99.8M $18M
Earnings of Discontinued Ops. $4.2M $2.4M $1.7M -- --
Income Tax Expense $17.4M $56M $45.1M $24.5M $5.3M
Net Income to Company $27M $186.9M $155.9M $75.3M $12.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $27M $186.9M $155.9M $75.3M $12.7M
 
Basic EPS (Cont. Ops) $0.47 $2.76 $2.10 $1.08 $0.19
Diluted EPS (Cont. Ops) -$0.96 $2.07 $1.77 $0.98 $0.19
Weighted Average Basic Share $177.3M $201.4M $221.9M $209.8M $195M
Weighted Average Diluted Share $186.2M $224.5M $266.9M $235.2M $199.6M
 
EBITDA $317.3M $534.1M $497.6M $421.3M $384.6M
EBIT $88M $284.6M $232.3M $151.6M $81.5M
 
Revenue (Reported) $1.2B $1.3B $1.5B $1.6B $1.4B
Operating Income (Reported) $186M $241.2M $213M $163.2M $86M
Operating Income (Adjusted) $88M $284.6M $232.3M $151.6M $81.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $46.2M $39.7M $69.5M $27.1M $53.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $162.9M $153.5M $205.4M $301.6M $215.6M
Inventory $37.4M $40.4M $49.2M $57.8M $49.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $20.3M $39.1M $28.7M $32M $26.6M
Total Current Assets $266.8M $272.7M $352.8M $418.5M $345.7M
 
Property Plant And Equipment $1.8B $2B $2.2B $2.5B $2.9B
Long-Term Investments -- -- -- -- --
Goodwill $527.7M $516.3M $505.1M $492.6M $482.4M
Other Intangibles $146.7M $126M $102.9M $79.7M $61M
Other Long-Term Assets $68.7M $78.1M $113.9M $122.6M $118.2M
Total Assets $2.8B $3B $3.3B $3.6B $3.9B
 
Accounts Payable $141.1M $141.4M $174.2M $193M $227.7M
Accrued Expenses $77M $75.5M $71.6M $69M $67.4M
Current Portion Of Long-Term Debt $14.7M $13.7M $628K $639K $54.7M
Current Portion Of Capital Lease Obligations $12.9M $17.8M $18.8M $23.3M $20.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $263.2M $302M $312.6M $307.5M $400.2M
 
Long-Term Debt $1.5B $1.5B $1.3B $1.5B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $2.4B $2.1B $1.9B $2.2B $2.5B
 
Common Stock $593K $596K $741K $723K $652K
Other Common Equity Adj -- -$78.7M -$62.1M -$103.4M -$57.4M
Common Equity $460.3M $855.5M $1.3B $1.4B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $460.3M $855.5M $1.3B $1.4B $1.4B
 
Total Liabilities and Equity $2.8B $3B $3.3B $3.6B $3.9B
Cash and Short Terms $46.2M $39.7M $69.5M $27.1M $53.6M
Total Debt $1.5B $1.5B $1.3B $1.5B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $61.1M $49.8M $54.5M $50.6M $44.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $149.8M $191.7M $250.5M $226.1M $185.3M
Inventory $39.6M $50.8M $55.3M $50.7M $49.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $22.9M $20M $28.3M $36.3M $31.3M
Total Current Assets $273.4M $312.4M $388.6M $363.8M $311.1M
 
Property Plant And Equipment $2B $2.2B $2.4B $2.8B $2.8B
Long-Term Investments -- -- -- -- --
Goodwill $519.1M $508.4M $495.2M $485M $473.4M
Other Intangibles $131.6M $108.7M $85.5M $64.9M $133.2M
Other Long-Term Assets $80.6M $95.2M $154.8M $123.8M $134.2M
Total Assets $3B $3.2B $3.5B $3.8B $3.9B
 
Accounts Payable $142.2M $151.1M $186.5M $272.3M $248.6M
Accrued Expenses $76.4M $74.5M $73.1M $71.6M $73.9M
Current Portion Of Long-Term Debt $13.7M $625K $637K $648K $658K
Current Portion Of Capital Lease Obligations $14.6M $17.3M $21.9M $21.5M $20.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $312.7M $285.8M $319.3M $393.6M $381.9M
 
Long-Term Debt $1.5B $1.4B $1.4B $1.7B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $2B $2.1B $2.5B $2.4B
 
Common Stock $596K $742K $744K $653K $658K
Other Common Equity Adj -$59.6M -$74.5M -$60.8M -$92.3M -$51.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $714.6M $1.2B $1.5B $1.3B $1.5B
 
Total Liabilities and Equity $3B $3.2B $3.5B $3.8B $3.9B
Cash and Short Terms $61.1M $49.8M $54.5M $50.6M $44.9M
Total Debt $1.5B $1.4B $1.4B $1.7B $1.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $61.2M $32.1M $231.4M $198.6M $60.3M
Depreciation & Amoritzation $285.4M $310.3M $341.8M $355.8M $363.5M
Stock-Based Compensation $7M $7.5M $7.4M $8.3M $8.5M
Change in Accounts Receivable -$14.6M $9.4M -$51.9M -$96.2M $79.2M
Change in Inventories -$6.5M -$27.8M -$3.1M -$19M $12M
Cash From Operations $396.9M $512.3M $583.6M $472.1M $654.1M
 
Capital Expenditures $453.5M $510.4M $504.7M $599.4M $793.4M
Cash Acquisitions -$24.4M -$13.3M -$2.2M -$16.5M -$1.6M
Cash From Investing -$467.1M -$499.2M -$487.5M -$600.1M -$765.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $100M $680M $1.7B $625M $735M
Long-Term Debt Repaid -$39.5M -$689.4M -$1.9B -$480.8M -$428.9M
Repurchase of Common Stock -- -- -- -$53.9M -$155.3M
Other Financing Activities -$2.4M -$2.7M -$2.9M -$2.9M -$1.7M
Cash From Financing $57M -$19.6M -$66.3M $85.6M $138.3M
 
Beginning Cash (CF) $59.3M $46.2M $39.7M $69.5M $27.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$13.1M -$6.5M $29.8M -$42.4M $26.4M
Ending Cash (CF) $46.2M $39.7M $69.5M $27.1M $53.6M
 
Levered Free Cash Flow -$56.6M $1.9M $78.8M -$127.3M -$139.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$5.6M $64.7M $51M $17.2M -$3.3M
Depreciation & Amoritzation $76.2M $86M $89.5M $91M $108.5M
Stock-Based Compensation $1.8M $2M $2.3M $2.5M $3M
Change in Accounts Receivable $16.7M -$15.5M $9.7M -$9.2M $22.8M
Change in Inventories -$1.9M -$546K -$3.6M $9.8M -$4.4M
Cash From Operations $174.3M $122M $147.9M $117.5M $135.6M
 
Capital Expenditures $128.4M $127.9M $154.1M $168.4M $48.2M
Cash Acquisitions -$3.5M $327K $312K -$800K -$10M
Cash From Investing -$131.8M -$124.8M -$150.2M -$169.1M -$49.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $60M $480M $85M
Long-Term Debt Repaid -$41.7M -$32.1M -$50.2M -$293.5M -$155.2M
Repurchase of Common Stock -- -- -- -$118.5M --
Other Financing Activities -- -$6K -$80K $1.3M -$16K
Cash From Financing -$41.7M -$32.4M $9.7M $59.1M -$70.2M
 
Beginning Cash (CF) $60.3M $84.9M $47.2M $43.2M $28.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $825K -$35.1M $7.3M $7.4M $16.2M
Ending Cash (CF) $61.1M $49.8M $54.5M $50.6M $44.9M
 
Levered Free Cash Flow $45.9M -$5.8M -$6.3M -$50.9M $87.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$13.2M $192M $200.5M $118M -$2.3M
Depreciation & Amoritzation $304M $330.6M $357.6M $360.2M $397M
Stock-Based Compensation $7.5M $7.2M $8M $8.7M $9.6M
Change in Accounts Receivable -$15.3M -$41.9M -$58.8M $22.4M $39M
Change in Inventories -$15.4M -$14.3M -$16.9M $1.1M -$15.1M
Cash From Operations $513.1M $518.3M $552.4M $600.1M $527.1M
 
Capital Expenditures $510.9M $544.2M $525M $732.4M $433.1M
Cash Acquisitions -$11.7M -$6.4M -$16.2M -$1.9M -$19.8M
Cash From Investing -$513.6M -$531.8M -$521.6M -$711.7M -$399.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $610M $1.7B $580M $735M $540M
Long-Term Debt Repaid -$585.5M -$1.9B -$603M -$403.9M -$671.6M
Repurchase of Common Stock -- -- -- -$209.2M --
Other Financing Activities -$2.3M -$2.1M -$3.1M -$1.7M -$2M
Cash From Financing $14.7M $2.3M -$26.2M $107.6M -$133.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.2M -$11.3M $4.7M -$3.9M -$5.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.2M -$26M $27.4M -$132.3M $94M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $27M $186.9M $155.9M $75.3M $12.7M
Depreciation & Amoritzation $229.3M $249.6M $265.3M $269.7M $303.2M
Stock-Based Compensation $5.8M $5.5M $6.1M $6.5M $7.5M
Change in Accounts Receivable $13.1M -$38.2M -$45.1M $73.4M $33.3M
Change in Inventories -$8.9M $4.6M -$9.2M $10.9M -$16.3M
Cash From Operations $423.3M $429.2M $398.1M $526.1M $399.1M
 
Capital Expenditures $394.3M $428.1M $448.4M $581.3M $221M
Cash Acquisitions -$9.1M -$2.2M -$16.2M -$1.6M -$19.8M
Cash From Investing -$394.1M -$426.8M -$460.8M -$572.4M -$205.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $580M $1.6B $510M $620M $425M
Long-Term Debt Repaid -$584.9M -$1.8B -$460.7M -$383.8M -$626.5M
Repurchase of Common Stock -- -- -- -$155.3M --
Other Financing Activities -$1.8M -$1.2M -$1.5M -$309K -$551K
Cash From Financing -$14.3M $7.6M $47.8M $69.8M -$202.1M
 
Beginning Cash (CF) $177.5M $176.3M $152.2M $159.9M $105.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.9M $10.1M -$15M $23.5M -$8.7M
Ending Cash (CF) $192.4M $186.4M $137.2M $183.3M $96.8M
 
Levered Free Cash Flow $29M $1.1M -$50.3M -$55.2M $178.1M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

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

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock