Financhill
Sell
49

AN Quote, Financials, Valuation and Earnings

Last price:
$171.15
Seasonality move :
3.43%
Day range:
$167.29 - $173.18
52-week range:
$133.13 - $197.18
Dividend yield:
0%
P/E ratio:
9.82x
P/S ratio:
0.27x
P/B ratio:
2.85x
Volume:
863.4K
Avg. volume:
489.5K
1-year change:
15.08%
Market cap:
$6.7B
Revenue:
$26.9B
EPS (TTM):
$17.34
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $21.3B $20.4B $25.8B $27B $26.9B
Revenue Growth (YoY) -0.36% -4.43% 26.75% 4.42% -0.13%
 
Cost of Revenues $17.8B $16.8B $20.9B $21.7B $21.8B
Gross Profit $3.5B $3.6B $5B $5.3B $5.1B
Gross Profit Margin 16.51% 17.49% 19.16% 19.51% 19.04%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6B $2.4B $2.9B $3B $3.3B
Other Inc / (Exp) $24.5M -$231.4M $24.3M -$14.7M $24.4M
Operating Expenses $2.7B $2.6B $3B $3.2B $3.5B
Operating Income $833.2M $939M $1.9B $2B $1.7B
 
Net Interest Expenses $245.1M $157.5M $118.7M $176.3M $326.1M
EBT. Incl. Unusual Items $612.6M $550.1M $1.8B $1.8B $1.4B
Earnings of Discontinued Ops. -$800K -$200K -$300K -$300K $900K
Income Tax Expense $161.8M $168.3M $435.1M $455.8M $330M
Net Income to Company $450M $381.6M $1.4B $1.4B $1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $450M $381.6M $1.4B $1.4B $1B
 
Basic EPS (Cont. Ops) $4.99 $4.32 $18.50 $24.47 $22.89
Diluted EPS (Cont. Ops) $4.97 $4.30 $18.31 $24.29 $22.74
Weighted Average Basic Share $90.1M $88.3M $74.2M $56.3M $44.6M
Weighted Average Diluted Share $90.5M $88.7M $75M $56.7M $44.9M
 
EBITDA $1B $906.5M $2.1B $2.2B $1.9B
EBIT $857.7M $707.6M $1.9B $2B $1.7B
 
Revenue (Reported) $21.3B $20.4B $25.8B $27B $26.9B
Operating Income (Reported) $833.2M $939M $1.9B $2B $1.7B
Operating Income (Adjusted) $857.7M $707.6M $1.9B $2B $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.4B $6.4B $6.7B $6.9B $6.6B
Revenue Growth (YoY) -1.03% 18.03% 4.49% 3.4% -4.45%
 
Cost of Revenues $4.4B $5.1B $5.4B $5.6B $5.4B
Gross Profit $971.5M $1.3B $1.3B $1.3B $1.2B
Gross Profit Margin 17.97% 19.94% 19.69% 18.78% 17.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $641.4M $723.7M $763.2M $819.3M $811.3M
Other Inc / (Exp) $6.5M -$800K -$4.6M -$5M $2.1M
Operating Expenses $699.8M $768.6M $790.3M $875.1M $832.1M
Operating Income $271.7M $503.3M $522.5M $419.5M $350.7M
 
Net Interest Expenses $34.7M $29M $44.4M $87.1M $105.4M
EBT. Incl. Unusual Items $243.5M $473.5M $473.5M $327.4M $247.4M
Earnings of Discontinued Ops. -- -- -$100K -- --
Income Tax Expense $60.9M $111.8M $120.8M $83.7M $61.6M
Net Income to Company $182.6M $361.7M $352.6M $243.7M $185.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $182.6M $361.7M $352.6M $243.7M $185.8M
 
Basic EPS (Cont. Ops) $2.07 $5.17 $6.35 $5.59 $4.66
Diluted EPS (Cont. Ops) $2.05 $5.12 $6.31 $5.54 $4.61
Weighted Average Basic Share $88.3M $69.9M $55.5M $43.6M $39.9M
Weighted Average Diluted Share $88.9M $70.7M $55.9M $44M $40.3M
 
EBITDA $330M $550.1M $568M $470.2M $414.1M
EBIT $278.2M $502.5M $517.9M $414.5M $352.8M
 
Revenue (Reported) $5.4B $6.4B $6.7B $6.9B $6.6B
Operating Income (Reported) $271.7M $503.3M $522.5M $419.5M $350.7M
Operating Income (Adjusted) $278.2M $502.5M $517.9M $414.5M $352.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $20.2B $25B $26.9B $26.9B $26.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.7B $20.4B $21.6B $21.7B $21.6B
Gross Profit $3.5B $4.6B $5.3B $5.2B $4.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4B $2.8B $3B $3.2B $3.2B
Other Inc / (Exp) -$127.7M -$54.7M -$19.5M $14.6M $28.8M
Operating Expenses $2.6B $2.9B $3.2B $3.5B $3.4B
Operating Income $865.4M $1.7B $2.1B $1.7B $1.3B
 
Net Interest Expenses $177.7M $121.4M $150.7M $291.3M $392.1M
EBT. Incl. Unusual Items $560M $1.5B $2B $1.5B $952.6M
Earnings of Discontinued Ops. -$200K -$200K -$400K $900K --
Income Tax Expense $172M $366.1M $483.3M $359.8M $230.3M
Net Income to Company $387.8M $1.1B $1.5B $1.1B $722.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $387.8M $1.1B $1.5B $1.1B $722.3M
 
Basic EPS (Cont. Ops) $4.41 $14.66 $24.56 $23.49 $17.45
Diluted EPS (Cont. Ops) $4.39 $14.53 $24.44 $23.35 $17.34
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $933.1M $1.8B $2.3B $2B $1.6B
EBIT $737.3M $1.6B $2.1B $1.7B $1.3B
 
Revenue (Reported) $20.2B $25B $26.9B $26.9B $26.3B
Operating Income (Reported) $865.4M $1.7B $2.1B $1.7B $1.3B
Operating Income (Adjusted) $737.3M $1.6B $2.1B $1.7B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $14.6B $19.3B $20.3B $20.2B $19.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12B $15.6B $16.3B $16.3B $16B
Gross Profit $2.6B $3.6B $4B $3.9B $3.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $2.1B $2.3B $2.4B $2.4B
Other Inc / (Exp) -$157.6M $19.1M -$24.7M $4.6M $9M
Operating Expenses $2B $2.3B $2.4B $2.6B $2.6B
Operating Income $629.6M $1.4B $1.6B $1.3B $966M
 
Net Interest Expenses $123.2M $87.1M $119.1M $234.1M $300.1M
EBT. Incl. Unusual Items $348.8M $1.3B $1.5B $1.1B $674.9M
Earnings of Discontinued Ops. -$200K -$200K -$300K $900K --
Income Tax Expense $118.5M $316.3M $364.5M $268.5M $168.8M
Net Income to Company $230.1M $985.9M $1.1B $804.9M $506.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $230.1M $985.9M $1.1B $804.9M $506.1M
 
Basic EPS (Cont. Ops) $2.67 $12.93 $18.69 $17.77 $12.41
Diluted EPS (Cont. Ops) $2.65 $12.80 $18.57 $17.63 $12.30
Weighted Average Basic Share $266.2M $231.9M $175.4M $135.8M $122.3M
Weighted Average Diluted Share $267M $234.3M $176.6M $136.9M $123.3M
 
EBITDA $621M $1.5B $1.7B $1.5B $1.2B
EBIT $472M $1.4B $1.6B $1.3B $975M
 
Revenue (Reported) $14.6B $19.3B $20.3B $20.2B $19.6B
Operating Income (Reported) $629.6M $1.4B $1.6B $1.3B $966M
Operating Income (Adjusted) $472M $1.4B $1.6B $1.3B $975M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $42M $569.6M $60.4M $72.6M $60.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $136.4M $138M $162.6M $156.6M $173.2M
Inventory $3.3B $2.6B $1.8B $2B $3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $146.6M $139.4M $173.4M $158.3M $172.3M
Total Current Assets $4.4B $4.2B $2.8B $3.1B $4.3B
 
Property Plant And Equipment $3.5B $3.4B $3.7B $3.9B $4.2B
Long-Term Investments -- -- -- -- --
Goodwill $1.5B $1.2B $1.2B $1.3B $1.5B
Other Intangibles $581.6M $521.5M $743.5M $837M $927.8M
Other Long-Term Assets $541M $580.4M $449.6M $530.8M $693.4M
Total Assets $10.5B $9.9B $8.9B $10.1B $12B
 
Accounts Payable $290.3M $335.2M $395.9M $327.6M $344.7M
Accrued Expenses $178.4M $225.8M $279.9M $238M $239M
Current Portion Of Long-Term Debt $355.6M $309.2M $12.2M $23.3M $471.2M
Current Portion Of Capital Lease Obligations $41M $38.4M $37.8M -- --
Other Current Liabilities $489.1M $497.4M $536.4M $657.5M $705.2M
Total Current Liabilities $5.1B $4.2B $3.1B $3.4B $5.6B
 
Long-Term Debt $1.6B $1.8B $2.8B $3.9B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $7.4B $6.7B $6.6B $8B $9.8B
 
Common Stock $1M $1M $800K $600K $600K
Other Common Equity Adj -- -- -- -- --
Common Equity $3.2B $3.2B $2.4B $2B $2.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.2B $3.2B $2.4B $2B $2.2B
 
Total Liabilities and Equity $10.5B $9.9B $8.9B $10.1B $12B
Cash and Short Terms $42M $569.6M $60.4M $72.6M $60.8M
Total Debt $5.7B $4.9B $4.7B $6.1B $7.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $350.5M $72M $442.9M $64M $60.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $128.5M $152M $157.1M $172.4M $159.3M
Inventory $2.5B $1.5B $1.9B $2.6B $3.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $139.4M $177.7M $131.4M $186.2M $234.7M
Total Current Assets $3.7B $2.4B $3.1B $3.8B $4.7B
 
Property Plant And Equipment $3.5B $3.5B $3.8B $4.1B $4.2B
Long-Term Investments -- -- -- -- --
Goodwill $1.2B $1.2B $1.2B $1.5B $1.4B
Other Intangibles $521.8M $587.1M $742.4M $931.8M $922.6M
Other Long-Term Assets $752M $450.7M $558.2M $665.9M $710.9M
Total Assets $9.6B $8.1B $9.4B $11.2B $12.9B
 
Accounts Payable $344.5M $354.2M $343.7M $341.6M $298.6M
Accrued Expenses $214.3M $263.7M $295.5M $282.7M --
Current Portion Of Long-Term Debt $307.7M $7.2M $11.8M $20M $488.8M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $535.5M $553.7M $659.6M $722.7M $1B
Total Current Liabilities $3.7B $2.4B $2.9B $4.5B $6B
 
Long-Term Debt $1.8B $2.7B $3.5B $3.8B $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $6.2B $5.8B $7.2B $9.1B $10.5B
 
Common Stock $1M $800K $800K $600K $600K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.4B $2.4B $2.3B $2.1B $2.4B
 
Total Liabilities and Equity $9.6B $8.1B $9.4B $11.2B $12.9B
Cash and Short Terms $350.5M $72M $442.9M $64M $60.2M
Total Debt $4.4B $3.9B $5.2B $7B $8.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $450M $381.6M $1.4B $1.4B $1B
Depreciation & Amoritzation $180.5M $198.9M $193.3M $200.3M $220.5M
Stock-Based Compensation $31.1M $30.2M $35M $31.5M $39.7M
Change in Accounts Receivable $56.2M $70M $114.9M -$129.2M -$408.1M
Change in Inventories $296M $703.6M $800.4M -$175.5M -$950.1M
Cash From Operations $769.2M $1.2B $1.6B $1.7B $724M
 
Capital Expenditures $269.3M $156M $215.7M $329M $410.3M
Cash Acquisitions $110.9M $8.6M -$384M -$136.4M -$248.2M
Cash From Investing -$115.8M -$73.7M -$460.3M -$479.3M -$569.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.6B $1.2B $918.1M $1.1B
Long-Term Debt Repaid -$625.3M -$1.9B -$574.8M -$337.6M -$405.3M
Repurchase of Common Stock -$44.7M -$367.2M -$2.3B -$1.7B -$874.4M
Other Financing Activities -$3M -$19.1M -$26M -$38.4M -$34M
Cash From Financing -$660.3M -$606.7M -$1.7B -$1.2B -$172.5M
 
Beginning Cash (CF) $49.4M $42.5M $569.7M $60.6M $95.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.9M $527.2M -$509.1M $34.8M -$18.4M
Ending Cash (CF) $42.5M $569.7M $60.6M $95.4M $77M
 
Levered Free Cash Flow $499.9M $1.1B $1.4B $1.3B $313.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $182.6M $361.7M $352.6M $243.7M $185.8M
Depreciation & Amoritzation $51.8M $47.6M $50.1M $55.7M $61.3M
Stock-Based Compensation $7.2M $4.3M $5.1M $8.2M $8.1M
Change in Accounts Receivable -$11.9M $143.9M $56M -$98.4M -$286.9M
Change in Inventories -$45.9M $281.4M $54.4M -$77.2M $21.5M
Cash From Operations $270M $628.9M $548.3M $255.6M -$70M
 
Capital Expenditures $37.8M $45.1M $75.9M $87M $81M
Cash Acquisitions $2.2M -$208.6M $55.2M -$2.2M $156M
Cash From Investing -$26.9M -$217M -$98.8M -$9.5M $104.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $848M $46.4M $216.3M $303.7M
Long-Term Debt Repaid -$179.8M -$137M $2.7M -$108.4M -$334.3M
Repurchase of Common Stock -- -$915.4M -$392.9M -$200M -$5.6M
Other Financing Activities -$600K -$8.8M -$100K $253.7M -$24.7M
Cash From Financing -$149.9M -$399.5M -$343.1M -$253M -$45.8M
 
Beginning Cash (CF) $257.4M $59.7M $336.6M $85.3M $109.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $93.2M $12.4M $106.4M -$6.9M -$11.4M
Ending Cash (CF) $350.6M $72.1M $443M $78.4M $98.4M
 
Levered Free Cash Flow $232.2M $583.8M $472.4M $168.6M -$151M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $387.8M $1.1B $1.5B $1.1B $722.3M
Depreciation & Amoritzation $195.8M $193.3M $198.8M $214.5M $236.9M
Stock-Based Compensation $25.9M $38.9M $29.7M $36.8M $37.9M
Change in Accounts Receivable $145.3M $52.9M -$20.4M -$337.3M -$752M
Change in Inventories $804.3M $1B -$340M -$729.4M -$976.9M
Cash From Operations $1.3B $1.6B $1.5B $987.4M $126.3M
 
Capital Expenditures $196.1M $204.2M $290.6M $378.8M $386.5M
Cash Acquisitions $50.2M -$197.5M -$124.5M -$462.7M $178.9M
Cash From Investing -$153.9M -$147.6M -$482.1M -$729M -$104.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.6B $848M $1.1B $624.5M $1.7B
Long-Term Debt Repaid -$2.4B -$395.7M -$164M -$230.4M -$898.5M
Repurchase of Common Stock -$80M -$2.2B -$1.6B -$1.2B -$506.8M
Other Financing Activities -$19.2M -$25.8M -$36.2M $226.3M -$305.7M
Cash From Financing -$809M -$1.7B -$658.8M -$623M -$1.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $305.1M -$278.5M $370.9M -$364.6M $20M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $1.4B $1.2B $608.6M -$260.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $230.1M $985.9M $1.1B $804.9M $506.1M
Depreciation & Amoritzation $149M $143.4M $148.9M $163.1M $179.5M
Stock-Based Compensation $22.9M $31.6M $26.3M $31.6M $29.8M
Change in Accounts Receivable $232.7M $215.6M $80.3M -$127.8M -$471.7M
Change in Inventories $827.4M $1.1B -$9.1M -$563M -$589.8M
Cash From Operations $1.2B $1.6B $1.4B $762.6M $164.9M
 
Capital Expenditures $113.1M $161.3M $236.2M $286M $262.2M
Cash Acquisitions $1.8M -$204.3M $55.2M -$271.1M $156M
Cash From Investing -$151.6M -$225.5M -$247.3M -$497M -$32M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.6B $848M $745.2M $451.6M $1B
Long-Term Debt Repaid -$2.2B -$759.5M -$348.7M -$241.5M -$734.7M
Repurchase of Common Stock -$80M -$1.9B -$1.2B -$723.2M -$355.6M
Other Financing Activities -$19.2M -$25.9M -$36.1M $228.6M -$43.1M
Cash From Financing -$704.6M -$1.8B -$813.6M -$282.6M -$111.5M
 
Beginning Cash (CF) $711M $979.5M $1B $264.1M $267.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $308.1M -$497.6M $382.4M -$17M $21.4M
Ending Cash (CF) $1B $481.9M $1.4B $247.1M $289.3M
 
Levered Free Cash Flow $1.1B $1.4B $1.2B $476.6M -$97.3M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 3.65% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.9% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.4% over the past day.

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

Show me the best stock