Financhill
Buy
53

APO Quote, Financials, Valuation and Earnings

Last price:
$143.46
Seasonality move :
9.49%
Day range:
$141.23 - $144.85
52-week range:
$95.11 - $189.49
Dividend yield:
1.29%
P/E ratio:
19.62x
P/S ratio:
3.34x
P/B ratio:
5.16x
Volume:
4M
Avg. volume:
4M
1-year change:
25.22%
Market cap:
$81.8B
Revenue:
$26.1B
EPS (TTM):
$7.31
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4B $6B $11B $32.6B $26.1B
Revenue Growth (YoY) -19.71% 152.8% 84.31% 197.63% -20%
 
Cost of Revenues $628M $778M $927M $1B $1.1B
Gross Profit $1.7B $5.2B $10B $31.6B $25B
Gross Profit Margin 73.32% 86.93% 91.55% 96.85% 95.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $818M $3.2B $1.7B $2.6B $2.6B
Other Inc / (Exp) -$441M $3B -$148M -$478M -$689M
Operating Expenses $818M $3.2B $14.4B $25.5B $16.7B
Operating Income $908M $2B -$4.4B $6.1B $8.3B
 
Net Interest Expenses -- $107M -- $82M $175M
EBT. Incl. Unusual Items $553M $4.9B -$4.2B $5.6B $7.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $86M $594M -$739M -$923M $1.1B
Net Income to Company $467M $4.3B -$3.5B $6.5B $6.4B
 
Minority Interest in Earnings -$310M -$2.4B $1.5B -$1.5B -$1.8B
Net Income to Common Excl Extra Items $157M $1.8B -$2B $5B $4.6B
 
Basic EPS (Cont. Ops) $0.44 $7.32 -$3.43 $8.32 $7.39
Diluted EPS (Cont. Ops) $0.44 $7.32 -$3.43 $8.28 $7.33
Weighted Average Basic Share $227.5M $236.6M $584.7M $581.4M $586.1M
Weighted Average Diluted Share $227.5M $236.6M $584.7M $588.8M $604M
 
EBITDA $953M $5.8B -$3.5B $6.6B $8.8B
EBIT $934M $5.8B -$4B $5.8B $7.8B
 
Revenue (Reported) $2.4B $6B $11B $32.6B $26.1B
Operating Income (Reported) $908M $2B -$4.4B $6.1B $8.3B
Operating Income (Adjusted) $934M $5.8B -$4B $5.8B $7.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.2B $4.8B $11B $5.3B
Revenue Growth (YoY) 41.73% -7.83% 305.11% 128.18% -52.17%
 
Cost of Revenues $174.5M -$1.2B $243M $261M $289M
Gross Profit $1.1B $2.4B $4.6B $10.8B $5B
Gross Profit Margin 86.54% -- 94.98% 97.64% 94.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $465.9M $2.9B $481M $947M $728M
Other Inc / (Exp) $773.3M $1.1B -$108M -$106M -$130M
Operating Expenses $465.9M $2.9B $3.3B $8.7B $3.1B
Operating Income $656.1M -$468M $1.3B $2.1B $1.9B
 
Net Interest Expenses $201.5M -- $6M $37M $68M
EBT. Incl. Unusual Items $1.2B $708M $1.2B $2B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $152.2M $96M $223M -$1.6B $62M
Net Income to Company $1.1B $612M $1B $3.6B $1.7B
 
Minority Interest in Earnings -$641.2M -$368M -$367M -$825M -$176M
Net Income to Common Excl Extra Items $434.5M $244M $640M $2.8B $1.5B
 
Basic EPS (Cont. Ops) $1.85 $0.91 $2.25 $4.75 $2.42
Diluted EPS (Cont. Ops) $1.85 $0.91 $2.25 $4.65 $2.39
Weighted Average Basic Share $227.9M $245.9M $583.2M $583.7M $583.5M
Weighted Average Diluted Share $227.9M $245.9M $583.2M $610.5M $646.4M
 
EBITDA $1.4B $947M $1.4B $2.3B $2.1B
EBIT $1.4B $940M $1.3B $2B $1.8B
 
Revenue (Reported) $1.3B $1.2B $4.8B $11B $5.3B
Operating Income (Reported) $656.1M -$468M $1.3B $2.1B $1.9B
Operating Income (Adjusted) $1.4B $940M $1.3B $2B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4B $6B $11B $32.6B $26.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $628M $778M $1.4B $1B $1.1B
Gross Profit $1.7B $5.2B $9.5B $31.6B $25B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $818M $3.2B $1.2B $2.6B $2.6B
Other Inc / (Exp) -$441M $3B -$35M -$478M -$689M
Operating Expenses $818M $3.2B $13.9B $25.5B $16.7B
Operating Income $908M $2B -$4.4B $6.1B $8.3B
 
Net Interest Expenses -- $107M -- $82M $175M
EBT. Incl. Unusual Items $553M $4.9B -$4.2B $5.6B $7.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $86M $594M -$739M -$923M $1.1B
Net Income to Company $467M $4.3B -$3.5B $6.5B $6.4B
 
Minority Interest in Earnings -$310M -$2.4B $1.5B -$1.5B -$1.8B
Net Income to Common Excl Extra Items $157M $1.8B -$2B $5B $4.6B
 
Basic EPS (Cont. Ops) $0.33 $7.43 -$2.65 $8.52 $7.39
Diluted EPS (Cont. Ops) $0.33 $7.43 -$2.65 $8.41 $7.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.1B $5.8B -$3.5B $6.6B $8.8B
EBIT $1.1B $5.8B -$4B $5.8B $7.8B
 
Revenue (Reported) $2.4B $6B $11B $32.6B $26.1B
Operating Income (Reported) $908M $2B -$4.4B $6.1B $8.3B
Operating Income (Adjusted) $1.1B $5.8B -$4B $5.8B $7.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6B $11B $32.6B $26.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $778M $1.4B $1B $1.1B --
Gross Profit $5.2B $9.5B $31.6B $25B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2B $1.2B $2.6B $2.6B --
Other Inc / (Exp) $3B -$35M -$478M -$689M --
Operating Expenses $3.2B $13.9B $25.5B $16.7B --
Operating Income $2B -$4.4B $6.1B $8.3B --
 
Net Interest Expenses $226M $34M $82M $175M --
EBT. Incl. Unusual Items $4.9B -$4.2B $5.6B $7.4B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $594M -$739M -$923M $1.1B --
Net Income to Company $4.3B -$3.5B $6.5B $6.4B --
 
Minority Interest in Earnings -$2.4B $1.5B -$1.5B -$1.8B --
Net Income to Common Excl Extra Items $1.8B -$2B $5B $4.6B --
 
Basic EPS (Cont. Ops) $7.43 -$2.65 $8.52 $7.39 --
Diluted EPS (Cont. Ops) $7.43 -$2.65 $8.41 $7.31 --
Weighted Average Basic Share $946.5M $2.3B $2.3B $2.3B --
Weighted Average Diluted Share $946.5M $2.3B $2.4B $2.4B --
 
EBITDA $5.8B -$3.5B $6.6B $8.8B --
EBIT $5.8B -$4B $5.8B $7.8B --
 
Revenue (Reported) $6B $11B $32.6B $26.1B --
Operating Income (Reported) $2B -$4.4B $6.1B $8.3B --
Operating Income (Adjusted) $5.8B -$4B $5.8B $7.8B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.4B $1.4B $9.5B $15.9B $16.2B
Short Term Investments -- -- $117.9B $154.3B $189.8B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $46.6M -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3B $2.6B $133.9B $176.6B $215.7B
 
Property Plant And Equipment $375.1M -- -- -- --
Long-Term Investments $19.1B $26.1B $98.9B $106.7B $125.5B
Goodwill $117M $117M $4.3B $4.3B $4.3B
Other Intangibles $23.6M -- -- -- --
Other Long-Term Assets $324.2M $1.7B $12.4B $14.6B $17B
Total Assets $23.7B $30.5B $257.2B $313.5B $377.9B
 
Accounts Payable $120M $2.8B $3B $3.3B $3.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.6B $4.1B $184.3B $216.4B $269.6B
 
Long-Term Debt $14.2B $13.7B $6.5B $8.1B $10.6B
Capital Leases -- -- -- -- --
Total Liabilities $17.4B $18.5B $241.8B $288.2B $346.9B
 
Common Stock $554.2M $554M -- $1.4B $1.4B
Other Common Equity Adj -$2.1M -$5M -$7.3B -$5.6B -$5.5B
Common Equity $875.1M $3.2B $6.6B $12.6B $15.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.9B $8.2B $8.8B $11.2B $13.7B
Total Equity $6.3B $12B $15.4B $25.2B $31B
 
Total Liabilities and Equity $23.7B $30.5B $257.2B $313.5B $377.9B
Cash and Short Terms $2.4B $1.4B $127.4B $170.2B $206B
Total Debt $14.3B $13.7B $6.5B $8.1B $10.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.4B $1.4B $9.5B $15.9B $16.2B
Short Term Investments -- -- $117.9B $154.3B $189.8B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $46.6M -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3B $2.6B $133.9B $176.6B $215.7B
 
Property Plant And Equipment $375.1M -- -- -- --
Long-Term Investments $19.1B $26.1B $98.9B $106.7B $125.5B
Goodwill $117M $117M $4.3B $4.3B $4.3B
Other Intangibles $23.6M -- -- -- --
Other Long-Term Assets $324.2M $1.7B $12.4B $14.6B $17B
Total Assets $23.7B $30.5B $257.2B $313.5B $377.9B
 
Accounts Payable $120M $2.8B $3B $3.3B $3.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.6B $4.1B $184.3B $216.4B $269.6B
 
Long-Term Debt $14.2B $13.7B $6.5B $8.1B $10.6B
Capital Leases -- -- -- -- --
Total Liabilities $17.4B $18.5B $241.8B $288.2B $346.9B
 
Common Stock $554.2M $554M -- $1.4B $1.4B
Other Common Equity Adj -$2.1M -$5M -$7.3B -$5.6B -$5.5B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- $1M --
Minority Interest, Total $4.9B $8.2B $8.8B $11.2B $13.7B
Total Equity $6.3B $12B $15.4B $25.2B $31B
 
Total Liabilities and Equity $23.7B $30.5B $257.2B $313.5B $377.9B
Cash and Short Terms $2.4B $1.4B $127.4B $170.2B $206B
Total Debt $14.3B $13.7B $6.5B $8.1B $10.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $467M $4.3B -$3.5B $6.5B $6.4B
Depreciation & Amoritzation $19M $27M $529M $803M $1.1B
Stock-Based Compensation $213M $1.2B $540M $1B $721M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.6B $1.1B $3.8B $6.3B $3.3B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $1.8B $4B $30.3B $24.4B $55.6B
Cash From Investing -$838M -$1.6B -$23.4B -$42.4B -$61.8B
 
Dividends Paid (Ex Special Dividend) -$587M -$554M -$962M -$1B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $4.3B $1.3B $5.7B $4.9B $7.9B
Long-Term Debt Repaid -$925M -$2B -$4B -$3.8B -$5.3B
Repurchase of Common Stock -$92M -$299M -$635M -$561M -$890M
Other Financing Activities $604M $595M $28.6B $41.7B $57.4B
Cash From Financing $3.3B $109M $28.7B $42.6B $58B
 
Beginning Cash (CF) $1.6B $2.5B $2.1B $11.1B $17.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $846M -$379M $9.1B $6.6B -$576M
Ending Cash (CF) $2.5B $2.1B $11.1B $17.7B $17.1B
 
Levered Free Cash Flow -$1.6B $1.1B $3.8B $6.3B $3.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $612M $1B $3.6B $1.7B
Depreciation & Amoritzation $5.9M $7M $153M $217M $296M
Stock-Based Compensation $51.7M $1B $130M $604M $243M
Change in Accounts Receivable $64.5M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$3.1B -$1.1B $1.5B $2.1B -$4M
 
Capital Expenditures -$48.1M -- -- -- --
Cash Acquisitions $2B $4.3B $2.4B $5.6B $13.9B
Cash From Investing -$830.5M -$1.2B -$11.3B -$14.7B -$16.3B
 
Dividends Paid (Ex Special Dividend) -$130.8M -$137M -$240M -$281M -$301M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.9B $492M $2B $1.1B $1.8B
Long-Term Debt Repaid -$50.8M -$429M -$3.2B -$1B -$765M
Repurchase of Common Stock -$383K -$98M -$172M -$26M -$102M
Other Financing Activities $1B $725M $9.4B $16.7B $15.1B
Cash From Financing $3.8B $553M $7.7B $15.9B $15.7B
 
Beginning Cash (CF) $2.7B $3.8B $13.2B $14.4B $17.6B
Foreign Exchange Rate Adjustment -- -- $3M $8M -$6M
Additions / Reductions -$194.6M -$1.7B -$2.1B $3.3B -$509M
Ending Cash (CF) $2.5B $2.1B $11.1B $17.7B $17.1B
 
Levered Free Cash Flow -$3.1B -$1.1B $1.5B $2.1B -$4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $467M $4.3B -$3.5B $6.5B $6.4B
Depreciation & Amoritzation $19M $27M $529M $803M $1.1B
Stock-Based Compensation $213M $1.2B $540M $1B $721M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.6B $1.1B $3.8B $6.3B $3.3B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $1.8B $4B $30.3B $24.4B $55.6B
Cash From Investing -$838M -$1.6B -$23.4B -$42.4B -$61.8B
 
Dividends Paid (Ex Special Dividend) -$587M -$554M -$962M -$1B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $4.3B $1.3B $5.7B $4.9B $7.9B
Long-Term Debt Repaid -$925M -$2B -$4B -$3.8B -$5.3B
Repurchase of Common Stock -$92M -$299M -$635M -$561M -$890M
Other Financing Activities $604M $595M $28.6B $41.7B $57.4B
Cash From Financing $3.3B $109M $28.7B $42.6B $58B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $846M -$379M $9.1B $6.6B -$576M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.6B $1.1B $3.8B $6.3B $3.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $4.3B -$3.5B $6.5B $6.4B --
Depreciation & Amoritzation $27M $529M $803M $1.1B --
Stock-Based Compensation $1.2B $540M $1B $721M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $3.8B $6.3B $3.3B --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $4B $30.3B $24.4B $55.6B --
Cash From Investing -$1.6B -$23.4B -$42.4B -$61.8B --
 
Dividends Paid (Ex Special Dividend) -$554M -$962M -$1B -$1.2B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $5.7B $4.9B $7.9B --
Long-Term Debt Repaid -$2B -$4B -$3.8B -$5.3B --
Repurchase of Common Stock -$299M -$635M -$561M -$890M --
Other Financing Activities $595M $28.6B $41.7B $57.4B --
Cash From Financing $109M $28.7B $42.6B $58B --
 
Beginning Cash (CF) $13.9B $42.3B $58.4B $73B --
Foreign Exchange Rate Adjustment -- -$15M $10M -$3M --
Additions / Reductions -$379M $9.1B $6.6B -$576M --
Ending Cash (CF) $13.5B $51.3B $65B $72.4B --
 
Levered Free Cash Flow $1.1B $3.8B $6.3B $3.3B --

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

GET BETTER TRADE IDEAS

Popular

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Is Roblox Stock a Buy, Sell or Hold?
Is Roblox Stock a Buy, Sell or Hold?

Gaming company Roblox (NYSE:RBLX) operates a massive platform that allows…

Is Shopify a Millionaire Maker?
Is Shopify a Millionaire Maker?

Shopify (NYSE:SHOP) is an eCommerce platform, business services provider and…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

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

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock