Financhill
Buy
77

AU Quote, Financials, Valuation and Earnings

Last price:
$40.55
Seasonality move :
-0.77%
Day range:
$39.49 - $40.69
52-week range:
$21.66 - $46.90
Dividend yield:
2.24%
P/E ratio:
18.27x
P/S ratio:
2.96x
P/B ratio:
3.08x
Volume:
7.4M
Avg. volume:
3.7M
1-year change:
83.49%
Market cap:
$20.4B
Revenue:
$5.8B
EPS (TTM):
$2.22
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.6B $4B $4.5B $4.6B $5.8B
Revenue Growth (YoY) 30.36% -12.32% 11.72% 1.8% 26.43%
 
Cost of Revenues $2.8B $2.9B $3.4B $3.6B $3.7B
Gross Profit $1.7B $1.2B $1.1B $1B $2.1B
Gross Profit Margin 38.02% 29.04% 25.08% 22.41% 35.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $85M $90M $87M $99M $162M
Other Inc / (Exp) $280M $210M -$293M -$482M $126M
Operating Expenses $250M $373M $296M $452M $514M
Operating Income $1.5B $797M $833M $575M $1.6B
 
Net Interest Expenses $150M $58M $68M $30M $7M
EBT. Incl. Unusual Items $1.6B $949M $472M $63M $1.7B
Earnings of Discontinued Ops. $7M -- -- -- --
Income Tax Expense $625M $311M $221M $285M $623M
Net Income to Company $1.6B -- $472M $63M $1.7B
 
Minority Interest in Earnings -- -$24M -$18M -$13M -$45M
Net Income to Common Excl Extra Items $1B $614M $233M -$235M $1B
 
Basic EPS (Cont. Ops) $2.36 $1.46 $0.55 -$0.56 $2.33
Diluted EPS (Cont. Ops) $2.36 $1.46 $0.55 -$0.56 $2.33
Weighted Average Basic Share $419M $419.8M $420.2M $421.1M $430.1M
Weighted Average Diluted Share $419.5M $420.1M $420.9M $421.1M $430.9M
 
EBITDA $2.4B $1.1B $1.3B $872M $2.6B
EBIT $1.8B $1.1B $613M $214M $1.8B
 
Revenue (Reported) $4.6B $4B $4.5B $4.6B $5.8B
Operating Income (Reported) $1.5B $797M $833M $575M $1.6B
Operating Income (Adjusted) $1.8B $1.1B $613M $214M $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- $1.3B $1.8B
Revenue Growth (YoY) -- -- -- 13.87% 53.51%
 
Cost of Revenues -- -- -- $950M $973M
Gross Profit -- -- -- $306M $777M
Gross Profit Margin -- -- -- 24.36% 44.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $36M $76M
Other Inc / (Exp) -- -- -- -$338M $57M
Operating Expenses -- -- -- -$185M $133M
Operating Income -- -- -- $491M $644M
 
Net Interest Expenses -- -- -- $9M $3M
EBT. Incl. Unusual Items -- -- -- $144M $698M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $109M $204M
Net Income to Company -- -- -- $63M --
 
Minority Interest in Earnings -- -- -- -$7M -$24M
Net Income to Common Excl Extra Items -- -- -- $28M $470M
 
Basic EPS (Cont. Ops) -- -- -- $0.06 $1.03
Diluted EPS (Cont. Ops) -- -- -- $0.06 $1.03
Weighted Average Basic Share -- -- -- $411.8M $459.1M
Weighted Average Diluted Share -- -- -- $411.8M $462.3M
 
EBITDA -- -- -- $182M $733M
EBIT -- -- -- $182M $733M
 
Revenue (Reported) -- -- -- $1.3B $1.8B
Operating Income (Reported) -- -- -- $491M $644M
Operating Income (Adjusted) -- -- -- $182M $733M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- $4.6B $5.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $3.6B $3.8B
Gross Profit -- -- -- $1B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $99M $167M
Other Inc / (Exp) -- -- -- -$482M -$222M
Operating Expenses -- -- -- $452M $184M
Operating Income -- -- -- $575M $1.9B
 
Net Interest Expenses -- -- -- $30M $23M
EBT. Incl. Unusual Items -- -- -- $63M $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $263M $624M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -$13M -$51M
Net Income to Common Excl Extra Items -- -- -- -$213M $974M
 
Basic EPS (Cont. Ops) -- -- -- -$0.51 $2.22
Diluted EPS (Cont. Ops) -- -- -- -$0.51 $2.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- $354M $1.8B
EBIT -- -- -- $214M $1.8B
 
Revenue (Reported) -- -- -- $4.6B $5.9B
Operating Income (Reported) -- -- -- $575M $1.9B
Operating Income (Adjusted) -- -- -- $214M $1.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2B $2.2B $4.6B $4.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.6B $3.6B $2.8B --
Gross Profit $565M $560M $1B $1.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $40M $42M $99M $131M --
Other Inc / (Exp) $90M $23M -$482M $116M --
Operating Expenses $122M $139M $452M $369M --
Operating Income $443M $421M $575M $1.4B --
 
Net Interest Expenses $26M $34M $30M $14M --
EBT. Incl. Unusual Items $507M $410M $63M $1.5B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $134M $94M $263M $515M --
Net Income to Company $507M $410M $63M -- --
 
Minority Interest in Earnings -- -$14M -$13M -$44M --
Net Income to Common Excl Extra Items $362M $302M -$213M $946M --
 
Basic EPS (Cont. Ops) $0.86 $0.72 -$0.51 $2.16 --
Diluted EPS (Cont. Ops) $0.86 $0.72 -$0.51 $2.16 --
Weighted Average Basic Share $838M $840M $1.7B $1.3B --
Weighted Average Diluted Share $838.1M $840.1M $1.7B $1.3B --
 
EBITDA $775M $762M $354M $1.6B --
EBIT $562M $475M $214M $1.6B --
 
Revenue (Reported) $2B $2.2B $4.6B $4.6B --
Operating Income (Reported) $443M $421M $575M $1.4B --
Operating Income (Adjusted) $562M $475M $214M $1.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $1.2B $1.1B $964M $1.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $56M $50M $20M $25M $47M
Inventory $733M $703M $773M $829M $1.1B
Prepaid Expenses -- $41M $58M $41M $59M
Other Current Assets -- -- -- -- --
Total Current Assets $2.3B $2.1B $2.1B $2.5B $3.4B
 
Property Plant And Equipment $3.1B $3.7B $4.4B $4.6B $8.6B
Long-Term Investments $1.8B $1.8B $1.1B $600M $584M
Goodwill $126M $119M $105M $105M $95M
Other Intangibles $5M $3M $1M $2M $3M
Other Long-Term Assets $100M $59M $38M $36M $199M
Total Assets $7.7B $8B $8B $8.2B $13.2B
 
Accounts Payable $403M $406M $356M $432M $566M
Accrued Expenses $191M $67M $151M $128M $141M
Current Portion Of Long-Term Debt $142M $51M $18M $207M $83M
Current Portion Of Capital Lease Obligations $37M $61M $71M $73M $76M
Other Current Liabilities -- -- $6M $15M $20M
Total Current Liabilities $959M $827M $884M $1.2B $1.4B
 
Long-Term Debt $1.8B $1.9B $2B $2B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $3.9B $3.9B $3.9B $4.4B $4.6B
 
Common Stock $17M -- -- $420M $526M
Other Common Equity Adj -- -- $7.3B $6.9B $8.9B
Common Equity $3.7B $4B $4B $3.7B $6.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $45M $54M $35M $29M $1.9B
Total Equity $3.8B $4.1B $4.1B $3.7B $8.5B
 
Total Liabilities and Equity $7.7B $8B $8B $8.2B $13.2B
Cash and Short Terms $1.3B $1.2B $1.1B $964M $1.4B
Total Debt $1.9B $1.9B $2B $2.2B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- $1.1B $964M $1.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $237M $25M $47M
Inventory -- -- $773M $829M $1.1B
Prepaid Expenses -- -- -- $41M $59M
Other Current Assets -- -- -- -- --
Total Current Assets -- -- $2.1B $2.5B $3.4B
 
Property Plant And Equipment -- -- $4.4B $4.6B $8.6B
Long-Term Investments -- -- $1.1B $600M $584M
Goodwill -- -- -- $105M $95M
Other Intangibles -- -- -- $2M $3M
Other Long-Term Assets -- -- $38M $36M $199M
Total Assets -- -- $8.1B $8.2B $13.2B
 
Accounts Payable -- -- $710M $432M $566M
Accrued Expenses -- -- -- $128M $141M
Current Portion Of Long-Term Debt -- -- $18M $207M $83M
Current Portion Of Capital Lease Obligations -- -- $84M $73M $76M
Other Current Liabilities -- -- -- $15M $20M
Total Current Liabilities -- -- $859M $1.2B $1.4B
 
Long-Term Debt -- -- $2B $2B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities -- -- $3.9B $4.4B $4.6B
 
Common Stock -- -- $17M $420M $526M
Other Common Equity Adj -- -- $81M $6.9B $8.9B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $34M $29M $1.9B
Total Equity -- -- $4.1B $3.7B $8.5B
 
Total Liabilities and Equity -- -- $8.1B $8.2B $13.2B
Cash and Short Terms -- -- $1.1B $964M $1.4B
Total Debt -- -- -- $2.2B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.6B -- $472M $63M $1.7B
Depreciation & Amoritzation $575M -- $637M $658M $752M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$163M -- -$152M -$117M -$182M
Change in Inventories -$83M -- -$54M -$58M -$78M
Cash From Operations $1.7B $1.3B $1.8B $971M $2B
 
Capital Expenditures $740M $1B $1B $1B $1.1B
Cash Acquisitions $29M $2M -- -- $66M
Cash From Investing -$514M -$940M -$1.5B -$897M -$762M
 
Dividends Paid (Ex Special Dividend) -$47M -$240M -$203M -$107M -$244M
Special Dividend Paid
Long-Term Debt Issued $2.2B $822M $266M $343M $655M
Long-Term Debt Repaid -$2.4B -$883M -$266M -$181M -$1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$151M -$35M -$11M -$20M -$1M
Cash From Financing -$329M -$456M -$323M -$87M -$727M
 
Beginning Cash (CF) $456M $1.3B $1.2B $1.1B $955M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $849M -$128M $20M -$13M $479M
Ending Cash (CF) $1.3B $1.2B $1.1B $955M $1.4B
 
Levered Free Cash Flow $952M $240M $776M -$71M $878M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- -- -- $63M
Depreciation & Amoritzation -- -- -- -- $658M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- -$117M
Change in Inventories -- -- -- -- -$58M
Cash From Operations -- -- -- -- $404M
 
Capital Expenditures -- -- -- -- $334M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- -$268M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $250M
Long-Term Debt Repaid -- -- -- -- -$27M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$19M
Cash From Financing -- -- -- -- $163M
 
Beginning Cash (CF) -- -- -- -- $725M
Foreign Exchange Rate Adjustment -- -- -- -- -$69M
Additions / Reductions -- -- -- -- $299M
Ending Cash (CF) -- -- -- -- $955M
 
Levered Free Cash Flow -- -- -- -- $70M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- $971M --
 
Capital Expenditures -- -- -- $1B $334M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$897M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -$107M -$2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $343M --
Long-Term Debt Repaid -- -- -- -$181M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$142M --
Cash From Financing -- -- -- -$87M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$13M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -$71M --
Period Ending 2021-04-25 2022-04-25 2023-04-25 2024-04-25
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Should You Buy Alibaba Stock Despite the Risks?
Should You Buy Alibaba Stock Despite the Risks?

Markets rebounded slightly after U.S. President Donald Trump announced a…

Why Is Intel Struggling Against AMD?
Why Is Intel Struggling Against AMD?

Due to its disappointing reports, so-so management, and lack of…

Will PayPal Stock Recover or Keep Sliding?
Will PayPal Stock Recover or Keep Sliding?

Payments platform behemoth PayPal Holdings, Inc. (NASDAQ:PYPL) is going through…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
51
Is MSFT Stock a Buy?

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

Sell
49
Is NVDA Stock a Buy?

Market Cap: $2.5T
P/E Ratio: 35x

Alerts

Buy
71
PEGA alert for Apr 24

Pegasystems [PEGA] is up 3.13% over the past day.

Buy
67
SMMT alert for Apr 24

Summit Therapeutics [SMMT] is up 10.38% over the past day.

Sell
36
ENPH alert for Apr 24

Enphase Energy [ENPH] is up 1.44% over the past day.

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

Show me the best stock