Financhill
Sell
47

AN Quote, Financials, Valuation and Earnings

Last price:
$183.75
Seasonality move :
3.45%
Day range:
$180.45 - $184.21
52-week range:
$148.33 - $198.50
Dividend yield:
0%
P/E ratio:
10.88x
P/S ratio:
0.27x
P/B ratio:
2.88x
Volume:
453.2K
Avg. volume:
459.8K
1-year change:
8.67%
Market cap:
$6.9B
Revenue:
$26.8B
EPS (TTM):
$16.90
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $20.4B $25.8B $27B $26.9B $26.8B
Revenue Growth (YoY) -4.43% 26.75% 4.42% -0.13% -0.68%
 
Cost of Revenues $16.8B $20.9B $21.7B $21.8B $22B
Gross Profit $3.6B $5B $5.3B $5.1B $4.8B
Gross Profit Margin 17.49% 19.16% 19.51% 19.04% 17.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4B $2.9B $3B $3.3B $3.3B
Other Inc / (Exp) -$231.4M $24.3M $1.3M $27.6M $41.9M
Operating Expenses $2.6B $3B $3.3B $3.5B $3.6B
Operating Income $939M $1.9B $2B $1.6B $1.2B
 
Net Interest Expenses $157.5M $118.7M $169.9M $294.1M $350.4M
EBT. Incl. Unusual Items $550.1M $1.8B $1.8B $1.4B $916.7M
Earnings of Discontinued Ops. -$200K -$300K -$300K $900K --
Income Tax Expense $168.3M $435.1M $455.8M $330M $224.5M
Net Income to Company $381.6M $1.4B $1.4B $1B $692.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $381.6M $1.4B $1.4B $1B $692.2M
 
Basic EPS (Cont. Ops) $4.32 $18.50 $24.47 $22.89 $17.09
Diluted EPS (Cont. Ops) $4.30 $18.31 $24.29 $22.74 $16.92
Weighted Average Basic Share $88.3M $74.2M $56.3M $44.6M $40.5M
Weighted Average Diluted Share $88.7M $75M $56.7M $44.9M $40.9M
 
EBITDA $906.5M $2.1B $2.2B $1.9B $1.6B
EBIT $707.6M $1.9B $2B $1.7B $1.4B
 
Revenue (Reported) $20.4B $25.8B $27B $26.9B $26.8B
Operating Income (Reported) $939M $1.9B $2B $1.6B $1.2B
Operating Income (Adjusted) $707.6M $1.9B $2B $1.7B $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5.9B $6.8B $6.4B $6.5B $6.7B
Revenue Growth (YoY) 26.5% 14.38% -5.24% 1.36% 3.16%
 
Cost of Revenues $4.9B $5.4B $5.1B $5.3B $5.5B
Gross Profit $1B $1.3B $1.3B $1.2B $1.2B
Gross Profit Margin 17.49% 19.38% 20.1% 18.47% 18.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $647.9M $741.4M $782.7M $793.1M $821.9M
Other Inc / (Exp) $11M -$6.4M $5.2M $7M -$13.2M
Operating Expenses $695.9M $789.9M $843.1M $862.8M $902.9M
Operating Income $336.9M $519M $443.3M $335.1M $317M
 
Net Interest Expenses $30.6M $34.8M $68.2M $88.8M $69.8M
EBT. Incl. Unusual Items $317.3M $477.8M $380.3M $253.3M $234M
Earnings of Discontinued Ops. -$100K -- $900K -- --
Income Tax Expense $77.8M $115.7M $92.5M $63.2M $58.5M
Net Income to Company $239.4M $362.1M $288.7M $190.1M $175.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $239.4M $362.1M $288.7M $190.1M $175.5M
 
Basic EPS (Cont. Ops) $2.88 $5.83 $6.12 $4.53 $4.50
Diluted EPS (Cont. Ops) $2.85 $5.78 $6.07 $4.49 $4.45
Weighted Average Basic Share $83.1M $62.1M $47.2M $42M $39M
Weighted Average Diluted Share $83.9M $62.6M $47.6M $42.3M $39.4M
 
EBITDA $395.8M $562.6M $501.3M $412.6M $398.5M
EBIT $347.9M $512.6M $448.5M $354.3M $336.7M
 
Revenue (Reported) $5.9B $6.8B $6.4B $6.5B $6.7B
Operating Income (Reported) $336.9M $519M $443.3M $335.1M $317M
Operating Income (Adjusted) $347.9M $512.6M $448.5M $354.3M $336.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $21.6B $26.7B $26.6B $27B $27B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.8B $21.5B $21.4B $22B $22.2B
Gross Profit $3.8B $5.2B $5.2B $5B $4.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5B $3B $3.1B $3.3B $3.3B
Other Inc / (Exp) $158.3M $6.9M $12.9M $29.4M $21.7M
Operating Expenses $2.7B $3.1B $3.3B $3.5B $3.6B
Operating Income $1.1B $2.1B $1.9B $1.5B $1.2B
 
Net Interest Expenses $139.1M $122.9M $203.3M $314.7M $326.2M
EBT. Incl. Unusual Items $1.1B $2B $1.7B $1.2B $897.4M
Earnings of Discontinued Ops. -$200K -$200K $600K -- --
Income Tax Expense $285.1M $473M $432.6M $300.7M $219.8M
Net Income to Company $853.3M $1.5B $1.3B $922.5M $677.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $853.3M $1.5B $1.3B $922.5M $677.6M
 
Basic EPS (Cont. Ops) $9.86 $21.75 $24.70 $21.22 $17.02
Diluted EPS (Cont. Ops) $9.81 $21.60 $24.58 $21.09 $16.90
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.5B $2.3B $2.2B $1.8B $1.6B
EBIT $1.3B $2.1B $2B $1.6B $1.3B
 
Revenue (Reported) $21.6B $26.7B $26.6B $27B $27B
Operating Income (Reported) $1.1B $2.1B $1.9B $1.5B $1.2B
Operating Income (Adjusted) $1.3B $2.1B $2B $1.6B $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5.9B $6.8B $6.4B $6.5B $6.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.9B $5.4B $5.1B $5.3B $5.5B
Gross Profit $1B $1.3B $1.3B $1.2B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $647.9M $741.4M $782.7M $793.1M $821.9M
Other Inc / (Exp) $11M -$6.4M $5.2M $7M -$13.2M
Operating Expenses $695.9M $789.9M $843.1M $862.8M $902.9M
Operating Income $336.9M $519M $443.3M $335.1M $317M
 
Net Interest Expenses $30.6M $34.8M $68.2M $88.8M $69.8M
EBT. Incl. Unusual Items $317.3M $477.8M $380.3M $253.3M $234M
Earnings of Discontinued Ops. -$100K -- $900K -- --
Income Tax Expense $77.8M $115.7M $92.5M $63.2M $58.5M
Net Income to Company $239.4M $362.1M $288.7M $190.1M $175.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $239.4M $362.1M $288.7M $190.1M $175.5M
 
Basic EPS (Cont. Ops) $2.88 $5.83 $6.12 $4.53 $4.50
Diluted EPS (Cont. Ops) $2.85 $5.78 $6.07 $4.49 $4.45
Weighted Average Basic Share $83.1M $62.1M $47.2M $42M $39M
Weighted Average Diluted Share $83.9M $62.6M $47.6M $42.3M $39.4M
 
EBITDA $395.8M $562.6M $501.3M $412.6M $398.5M
EBIT $347.9M $512.6M $448.5M $354.3M $336.7M
 
Revenue (Reported) $5.9B $6.8B $6.4B $6.5B $6.7B
Operating Income (Reported) $336.9M $519M $443.3M $335.1M $317M
Operating Income (Adjusted) $347.9M $512.6M $448.5M $354.3M $336.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $569.6M $60.4M $72.6M $60.8M $59.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $138M $162.6M $156.6M $173.2M $168.5M
Inventory $2.6B $1.8B $2B $3B $3.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $139.4M $173.4M $158.3M $172.3M $211.9M
Total Current Assets $4.2B $2.8B $3.1B $4.3B $4.7B
 
Property Plant And Equipment $3.4B $3.7B $3.9B $4.2B $4.2B
Long-Term Investments -- -- -- -- --
Goodwill $1.2B $1.2B $1.3B $1.5B $1.5B
Other Intangibles $521.5M $743.5M $837M $927.8M $905.9M
Other Long-Term Assets $580.4M $449.6M $530.8M $693.4M $704.8M
Total Assets $9.9B $8.9B $10.1B $12B $13B
 
Accounts Payable $335.2M $395.9M $327.6M $344.7M $376.6M
Accrued Expenses $225.8M $279.9M $238M $239M --
Current Portion Of Long-Term Debt $309.2M $12.2M $23.3M $471.2M $546.8M
Current Portion Of Capital Lease Obligations $38.4M $37.8M -- -- --
Other Current Liabilities $497.4M $536.4M $657.5M $944.2M $1B
Total Current Liabilities $4.2B $3.1B $3.4B $5.6B $6.3B
 
Long-Term Debt $1.8B $2.8B $3.9B $3.4B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $6.7B $6.6B $8B $9.8B $10.5B
 
Common Stock $1M $800K $600K $600K $600K
Other Common Equity Adj -- -- -- -- --
Common Equity $3.2B $2.4B $2B $2.2B $2.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.2B $2.4B $2B $2.2B $2.5B
 
Total Liabilities and Equity $9.9B $8.9B $10.1B $12B $13B
Cash and Short Terms $569.6M $60.4M $72.6M $60.8M $59.8M
Total Debt $4.9B $4.7B $6.1B $7.7B $8.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $350M $608.1M $58.3M $60.3M $70.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $147.7M $171.3M $167.3M $169.7M $163.9M
Inventory $2.3B $1.7B $2.2B $3B $3.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $178.7M $195.3M $155.8M $298.9M $223.9M
Total Current Assets $3.7B $3.2B $3.2B $4.2B $4.5B
 
Property Plant And Equipment $3.4B $3.7B $4B $4.2B $4.3B
Long-Term Investments -- -- -- -- --
Goodwill $1.2B $1.2B $1.5B $1.5B $1.5B
Other Intangibles $521.2M $743.1M $880.3M $925.6M $966.2M
Other Long-Term Assets $485.1M $435.1M $565.6M $710.9M $701.2M
Total Assets $9.3B $9.4B $10.4B $12B $13.3B
 
Accounts Payable $413.2M $385.8M $347.1M $346.7M $331.5M
Accrued Expenses $231.4M $255.2M $228M -- --
Current Portion Of Long-Term Debt $7.1M $11.8M $24.7M $473.6M $559.5M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $659.5M $756.1M $710.3M $1B $1.1B
Total Current Liabilities $3.6B $2.8B $3.8B $5.4B $5.9B
 
Long-Term Debt $1.8B $3.5B $3.9B $3.5B $4.1B
Capital Leases -- -- -- -- --
Total Liabilities $6.1B $7B $8.3B $9.7B $10.9B
 
Common Stock $1M $800K $600K $600K $600K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.2B $2.3B $2B $2.4B $2.4B
 
Total Liabilities and Equity $9.3B $9.4B $10.4B $12B $13.3B
Cash and Short Terms $350M $608.1M $58.3M $60.3M $70.5M
Total Debt $4.1B $4.9B $6.4B $7.5B $8.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $381.6M $1.4B $1.4B $1B $692.2M
Depreciation & Amoritzation $198.9M $193.3M $200.3M $220.5M $240.7M
Stock-Based Compensation $30.2M $35M $31.5M $39.7M $36.5M
Change in Accounts Receivable $70M $114.9M -$129.2M -$408.1M -$903M
Change in Inventories $703.6M $800.4M -$175.5M -$950.1M -$398.5M
Cash From Operations $1.2B $1.6B $1.7B $724M $314.7M
 
Capital Expenditures $156M $215.7M $329M $410.3M $328.5M
Cash Acquisitions $8.6M -$384M -$136.4M -$248.2M $156M
Cash From Investing -$73.7M -$460.3M -$479.3M -$569.9M $12.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.6B $1.2B $739.5M $324M $1.5B
Long-Term Debt Repaid -$1.9B -$574.8M -$47.6M -$405.3M -$1.4B
Repurchase of Common Stock -$367.2M -$2.3B -$1.7B -$874.4M -$460M
Other Financing Activities -$19.1M -$26M -$38.4M -$34M -$20.9M
Cash From Financing -$606.7M -$1.7B -$1.2B -$172.5M -$300.6M
 
Beginning Cash (CF) $42.5M $569.7M $60.6M $95.4M $77M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $527.2M -$509.1M $34.8M -$18.4M $26.4M
Ending Cash (CF) $569.7M $60.6M $95.4M $77M $103.4M
 
Levered Free Cash Flow $1.1B $1.4B $1.3B $313.7M -$13.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $239.4M $362.1M $288.7M $190.1M $175.5M
Depreciation & Amoritzation $47.9M $50M $52.8M $58.3M $61.8M
Stock-Based Compensation $20.8M $15.9M $15.1M $14.1M $16.7M
Change in Accounts Receivable -$38.3M -$18.2M $99.1M $10.9M -$322.4M
Change in Inventories $343.9M $142.6M -$147.5M -$26.1M $169.2M
Cash From Operations $526.3M $643.2M $510M $294.5M -$52.5M
 
Capital Expenditures $41.3M $56.6M $95.3M $93.7M $75.2M
Cash Acquisitions $1.9M -- -$191M -- -$69.6M
Cash From Investing $70.6M -$59M -$305.9M -$69.3M -$136.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $698.8M $274.3M $214M $907M
Long-Term Debt Repaid -$509.9M -$358.1M -$150.9M -$379.4M -$447.2M
Repurchase of Common Stock -$310.7M -$342.3M -$315.7M -$38.7M -$220.6M
Other Financing Activities -$17.1M -$35.8M -$25.1M -$17.1M -$24.8M
Cash From Financing -$816.5M -$36.5M -$216.1M -$221.1M $214.6M
 
Beginning Cash (CF) $569.7M $60.6M $95.4M $77M $103.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$219.6M $547.7M -$12M $4.1M $26M
Ending Cash (CF) $350.1M $608.3M $83.4M $81.1M $129.4M
 
Levered Free Cash Flow $485M $586.6M $414.7M $200.8M -$127.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $853.3M $1.5B $1.3B $922.5M $677.6M
Depreciation & Amoritzation $198.7M $195.4M $203.1M $226M $244.2M
Stock-Based Compensation $46.5M $30.1M $30.7M $38.7M $39.1M
Change in Accounts Receivable -$371.7M $135M -$11.9M -$496.3M -$1.2B
Change in Inventories $1.4B $599.1M -$465.6M -$828.7M -$203.2M
Cash From Operations $1.6B $1.7B $1.5B $508.5M -$32.3M
 
Capital Expenditures $155.1M $231M $367.7M $408.7M $310M
Cash Acquisitions $10.9M -$385.9M -$327.4M -$57.2M $86.4M
Cash From Investing $89.1M -$589.9M -$726.2M -$333.3M -$54.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $817.4M $1.9B $315M $263.7M $2.2B
Long-Term Debt Repaid -$2B -$423M $159.6M -$633.8M -$1.5B
Repurchase of Common Stock -$599M -$2.3B -$1.7B -$597.4M -$641.9M
Other Financing Activities -$22.2M -$44.7M -$27.7M -$26M -$28.6M
Cash From Financing -$1.8B -$896.5M -$1.3B -$177.5M $135.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$61M $258.2M -$524.9M -$2.3M $48.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.5B $1.5B $1.2B $99.8M -$342.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $239.4M $362.1M $288.7M $190.1M $175.5M
Depreciation & Amoritzation $47.9M $50M $52.8M $58.3M $61.8M
Stock-Based Compensation $20.8M $15.9M $15.1M $14.1M $16.7M
Change in Accounts Receivable -$38.3M -$18.2M $99.1M $10.9M -$322.4M
Change in Inventories $343.9M $142.6M -$147.5M -$26.1M $169.2M
Cash From Operations $526.3M $643.2M $510M $294.5M -$52.5M
 
Capital Expenditures $41.3M $56.6M $95.3M $93.7M $75.2M
Cash Acquisitions $1.9M -- -$191M -- -$69.6M
Cash From Investing $70.6M -$59M -$305.9M -$69.3M -$136.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $698.8M $274.3M $214M $907M
Long-Term Debt Repaid -$509.9M -$358.1M -$150.9M -$379.4M -$447.2M
Repurchase of Common Stock -$310.7M -$342.3M -$315.7M -$38.7M -$220.6M
Other Financing Activities -$17.1M -$35.8M -$25.1M -$17.1M -$24.8M
Cash From Financing -$816.5M -$36.5M -$216.1M -$221.1M $214.6M
 
Beginning Cash (CF) $569.7M $60.6M $95.4M $77M $103.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$219.6M $547.7M -$12M $4.1M $26M
Ending Cash (CF) $350.1M $608.3M $83.4M $81.1M $129.4M
 
Levered Free Cash Flow $485M $586.6M $414.7M $200.8M -$127.7M

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

GET BETTER TRADE IDEAS

Popular

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock