Financhill
Buy
70

AU Quote, Financials, Valuation and Earnings

Last price:
$27.32
Seasonality move :
5.5%
Day range:
$26.78 - $27.51
52-week range:
$15.80 - $32.57
Dividend yield:
1.5%
P/E ratio:
41.35x
P/S ratio:
2.17x
P/B ratio:
3.33x
Volume:
2.5M
Avg. volume:
2.9M
1-year change:
68.15%
Market cap:
$13.7B
Revenue:
$4.6B
EPS (TTM):
$0.66
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $3.5B $4.6B $4B $4.5B $4.6B
Revenue Growth (YoY) 5.67% 30.36% -12.32% 11.72% 1.8%
 
Cost of Revenues $2.6B $2.8B $2.9B $3.4B $3.6B
Gross Profit $904M $1.7B $1.2B $1.1B $1B
Gross Profit Margin 25.65% 38.02% 29.04% 25.08% 22.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $102M $85M $90M $87M $99M
Other Inc / (Exp) $166M $280M $210M -$293M -$482M
Operating Expenses $293M $250M $373M $296M $452M
Operating Income $611M $1.5B $797M $833M $575M
 
Net Interest Expenses $158M $150M $58M $68M $30M
EBT. Incl. Unusual Items $619M $1.6B $949M $472M $63M
Earnings of Discontinued Ops. -$376M $7M -- -- --
Income Tax Expense $250M $625M $311M $221M $285M
Net Income to Company $619M $1.6B -- -- --
 
Minority Interest in Earnings -- -- -$24M -$18M -$13M
Net Income to Common Excl Extra Items -$7M $1B $614M $233M -$235M
 
Basic EPS (Cont. Ops) -$0.03 $2.36 $1.46 $0.55 -$0.56
Diluted EPS (Cont. Ops) -$0.03 $2.36 $1.46 $0.55 -$0.56
Weighted Average Basic Share $418.3M $419M $419.8M $420.2M $421.1M
Weighted Average Diluted Share $418.3M $419.5M $420.1M $420.9M $421.1M
 
EBITDA $1.4B $2.4B $1.1B $613M $214M
EBIT $787M $1.8B $1.1B $613M $214M
 
Revenue (Reported) $3.5B $4.6B $4B $4.5B $4.6B
Operating Income (Reported) $611M $1.5B $797M $833M $575M
Operating Income (Adjusted) $787M $1.8B $1.1B $613M $214M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $1.1B $1.5B
Revenue Growth (YoY) -- -- -- 8.37% 28.76%
 
Cost of Revenues -- -- -- $854M $950M
Gross Profit -- -- -- $286M $541M
Gross Profit Margin -- -- -- 25.09% 36.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $19M $20M
Other Inc / (Exp) -- -- -- -$27M $13M
Operating Expenses -- -- -- $413M $138M
Operating Income -- -- -- -$127M $403M
 
Net Interest Expenses -- -- -- $3M $9M
EBT. Incl. Unusual Items -- -- -- -$157M $394M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $65M $160M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -$2M -$11M
Net Income to Common Excl Extra Items -- -- -- -$224M $223M
 
Basic EPS (Cont. Ops) -- -- -- -$0.53 $0.53
Diluted EPS (Cont. Ops) -- -- -- -$0.53 $0.53
Weighted Average Basic Share -- -- -- $422.6M $420.8M
Weighted Average Diluted Share -- -- -- $422.6M $420.8M
 
EBITDA -- -- -- -$119M $436M
EBIT -- -- -- -$119M $436M
 
Revenue (Reported) -- -- -- $1.1B $1.5B
Operating Income (Reported) -- -- -- -$127M $403M
Operating Income (Adjusted) -- -- -- -$119M $436M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $4.4B $5.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $3.4B $3.7B
Gross Profit -- -- -- $986M $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $87M $110M
Other Inc / (Exp) -- -- -- -$127M -$306M
Operating Expenses -- -- -- $712M $464M
Operating Income -- -- -- $274M $1.1B
 
Net Interest Expenses -- -- -- $36M $23M
EBT. Incl. Unusual Items -- -- -- $111M $794M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $215M $485M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -$12M -$29M
Net Income to Common Excl Extra Items -- -- -- -$116M $280M
 
Basic EPS (Cont. Ops) -- -- -- -$0.27 $0.66
Diluted EPS (Cont. Ops) -- -- -- -$0.27 $0.66
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- $550M $956M
EBIT -- -- -- $257M $956M
 
Revenue (Reported) -- -- -- $4.4B $5.3B
Operating Income (Reported) -- -- -- $274M $1.1B
Operating Income (Adjusted) -- -- -- $257M $956M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2B $2B $2.2B $3.3B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.4B $1.6B $2.6B $1.9B
Gross Profit $658M $565M $560M $721M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42M $40M $42M $63M $55M
Other Inc / (Exp) $141M $90M $23M -$144M $59M
Operating Expenses $125M $122M $139M $637M $236M
Operating Income $533M $443M $421M $84M $772M
 
Net Interest Expenses $77M $26M $34M $21M $11M
EBT. Incl. Unusual Items $597M $507M $410M -$81M $807M
Earnings of Discontinued Ops. $39M -- -- -- --
Income Tax Expense $208M $134M $94M $154M $311M
Net Income to Company $597M $507M $410M -- --
 
Minority Interest in Earnings -- -- -$14M -$6M -$20M
Net Income to Common Excl Extra Items $421M $362M $302M -$241M $476M
 
Basic EPS (Cont. Ops) $1.00 $0.86 $0.72 -$0.57 $1.13
Diluted EPS (Cont. Ops) $1.00 $0.86 $0.72 -$0.57 $1.13
Weighted Average Basic Share $836.3M $838M $840M $1.3B $842.4M
Weighted Average Diluted Share $837M $838.1M $840.1M $1.3B $842.4M
 
EBITDA $960M $775M $762M $172M $893M
EBIT $683M $562M $475M $32M $893M
 
Revenue (Reported) $2B $2B $2.2B $3.3B $2.9B
Operating Income (Reported) $533M $443M $421M $84M $772M
Operating Income (Adjusted) $683M $562M $475M $32M $893M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $456M $1.3B $1.2B $1.1B $964M
Short Term Investments $10M -- -- -- --
Accounts Receivable, Net $47M $56M $50M $20M $25M
Inventory $632M $733M $703M $773M $829M
Prepaid Expenses -- -- $41M $58M $41M
Other Current Assets -- -- -- -- --
Total Current Assets $2B $2.3B $2.1B $2.1B $2.5B
 
Property Plant And Equipment $2.8B $3.1B $3.7B $4.4B $4.6B
Long-Term Investments $1.7B $1.8B $1.8B $1.1B $600M
Goodwill $116M $126M $119M $105M $105M
Other Intangibles $7M $5M $3M $1M $2M
Other Long-Term Assets $124M $100M $59M $38M $36M
Total Assets $6.9B $7.7B $8B $8B $8.2B
 
Accounts Payable $365M $403M $406M $391M $464M
Accrued Expenses $167M $191M $67M $151M $128M
Current Portion Of Long-Term Debt $734M $142M $51M $18M $207M
Current Portion Of Capital Lease Obligations $45M $37M $61M $71M $73M
Other Current Liabilities -- -- -- $6M $15M
Total Current Liabilities $1.4B $959M $827M $884M $1.2B
 
Long-Term Debt $1.3B $1.8B $1.9B $2B $2B
Capital Leases -- -- -- -- --
Total Liabilities $4.2B $3.9B $3.9B $3.9B $4.4B
 
Common Stock $17M $17M -- -- $420M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.6B $3.7B $4B $4B $3.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $36M $45M $54M $35M $29M
Total Equity $2.7B $3.8B $4.1B $4.1B $3.7B
 
Total Liabilities and Equity $6.9B $7.7B $8B $8B $8.2B
Cash and Short Terms $466M $1.3B $1.2B $1.1B $964M
Total Debt $2B $1.9B $1.9B $2B $2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- -- -- $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $258M
Inventory -- -- -- -- $832M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- -- -- -- $2.7B
 
Property Plant And Equipment -- -- -- -- $4.9B
Long-Term Investments -- -- -- -- $737M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- $54M
Total Assets -- -- -- -- $8.8B
 
Accounts Payable -- -- -- -- $822M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $200M
Current Portion Of Capital Lease Obligations -- -- -- -- $80M
Other Current Liabilities -- -- -- -- $20M
Total Current Liabilities -- -- -- -- $1.4B
 
Long-Term Debt -- -- -- -- $1.9B
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- -- $4.6B
 
Common Stock -- -- -- -- $438M
Other Common Equity Adj -- -- -- -- $3.7B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $45M
Total Equity -- -- -- -- $4.2B
 
Total Liabilities and Equity -- -- -- -- $8.8B
Cash and Short Terms -- -- -- -- $1.2B
Total Debt -- -- -- -- $2.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $619M $1.6B -- -- --
Depreciation & Amoritzation $583M $575M -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$138M -$163M -- -- --
Change in Inventories -$67M -$83M -- -- --
Cash From Operations $1B $1.7B $1.3B $1.8B $971M
 
Capital Expenditures $703M $740M $1B $1B $1B
Cash Acquisitions -$11M $29M $2M -- --
Cash From Investing -$743M -$514M -$940M -$1.5B -$897M
 
Dividends Paid (Ex Special Dividend) -$43M -$47M -$240M -$203M -$107M
Special Dividend Paid
Long-Term Debt Issued $168M $2.2B $822M $266M $343M
Long-Term Debt Repaid -$165M -$2.4B -$883M -$266M -$181M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$137M -$151M -$155M -$120M -$142M
Cash From Financing -$177M -$329M -$456M -$323M -$87M
 
Beginning Cash (CF) $329M $456M $1.3B $1.2B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $127M $849M -$128M $20M -$13M
Ending Cash (CF) $456M $1.3B $1.2B $1.1B $955M
 
Levered Free Cash Flow $344M $952M $240M $776M -$71M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
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 -- -- -- -- -$58M
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- $1B --
 
Capital Expenditures -- -- -- $927M $589M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$833M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -$112M -$31M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $255M --
Long-Term Debt Repaid -- -- -- -$270M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$126M --
Cash From Financing -- -- -- -$258M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$65M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $99M --
Period Ending 2021-01-19 2022-01-19 2023-01-19 2024-01-19
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

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

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

Show me the best stock