Financhill
Buy
60

ACIW Quote, Financials, Valuation and Earnings

Last price:
$51.68
Seasonality move :
4.6%
Day range:
$51.60 - $53.69
52-week range:
$31.19 - $59.71
Dividend yield:
0%
P/E ratio:
27.71x
P/S ratio:
3.55x
P/B ratio:
3.94x
Volume:
552.2K
Avg. volume:
683.6K
1-year change:
68.87%
Market cap:
$5.6B
Revenue:
$1.6B
EPS (TTM):
$1.92
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.4B $1.4B $1.5B $1.6B
Revenue Growth (YoY) 2.86% 5.89% 3.74% 2.16% 9.76%
 
Cost of Revenues $622.5M $638.9M $696.1M $719.2M $791.8M
Gross Profit $671.9M $731.7M $725.8M $733.4M $802.5M
Gross Profit Margin 51.91% 53.39% 51.05% 50.49% 50.34%
 
R&D Expenses $139.3M $144.3M $146.3M $140.8M $146.7M
Selling, General & Admin $256M $250.3M $249M $249.8M $236.7M
Other Inc / (Exp) -$1.1M -$1.3M $43.4M -$8.5M -$1.2M
Operating Expenses $527.1M $521.8M $522M $513M $494.4M
Operating Income $144.7M $209.9M $203.8M $220.4M $308.1M
 
Net Interest Expenses $45M $33.5M $40.6M $64.3M $56.5M
EBT. Incl. Unusual Items $98.6M $175.1M $206.6M $147.6M $250.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26M $47.3M $64.5M $26.1M $47.3M
Net Income to Company $72.7M $127.8M $142.2M $121.5M $203.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $72.7M $127.8M $142.2M $121.5M $203.1M
 
Basic EPS (Cont. Ops) $0.62 $1.09 $1.25 $1.12 $1.93
Diluted EPS (Cont. Ops) $0.62 $1.08 $1.24 $1.12 $1.91
Weighted Average Basic Share $116.4M $117.4M $113.7M $108.5M $105.5M
Weighted Average Diluted Share $118.1M $118.6M $114.2M $108.9M $106.5M
 
EBITDA $319M $364M $398.2M $360.1M $443.5M
EBIT $155.3M $220.1M $259.8M $226.1M $322.9M
 
Revenue (Reported) $1.3B $1.4B $1.4B $1.5B $1.6B
Operating Income (Reported) $144.7M $209.9M $203.8M $220.4M $308.1M
Operating Income (Adjusted) $155.3M $220.1M $259.8M $226.1M $322.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $387M $466.8M $451.8M $476.6M $453M
Revenue Growth (YoY) -3.22% 20.61% -3.22% 5.48% -4.94%
 
Cost of Revenues $150.7M $162.1M $178.7M $181.7M $200.1M
Gross Profit $236.3M $304.8M $273.1M $294.9M $253M
Gross Profit Margin 61.07% 65.29% 60.45% 61.88% 55.83%
 
R&D Expenses $31.1M $39.5M $32M $34.6M $38.6M
Selling, General & Admin $76.7M $70.7M $61.5M $59M $67.8M
Other Inc / (Exp) $5.2M -$258K -$2.4M -$2.1M $511K
Operating Expenses $140.6M $142M $124.9M $122.6M $130.7M
Operating Income $95.7M $162.8M $148.2M $172.3M $122.3M
 
Net Interest Expenses $9.5M $8.1M $12.8M $16.1M $12.5M
EBT. Incl. Unusual Items $91.4M $154.4M $133M $154.1M $110.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24.3M $44.9M $42.8M $31.5M $11.7M
Net Income to Company $67.1M $109.5M $90.2M $122.6M $98.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $67.1M $109.5M $90.2M $122.6M $98.6M
 
Basic EPS (Cont. Ops) $0.57 $0.94 $0.81 $1.13 $0.94
Diluted EPS (Cont. Ops) $0.56 $0.93 $0.81 $1.13 $0.93
Weighted Average Basic Share $116.9M $116.9M $111M $108.7M $105M
Weighted Average Diluted Share $119.4M $118.1M $111.3M $110.1M $106.3M
 
EBITDA $148.4M $201.3M $183.4M $205.3M $153.5M
EBIT $103.8M $165.5M $149.2M $174M $126.9M
 
Revenue (Reported) $387M $466.8M $451.8M $476.6M $453M
Operating Income (Reported) $95.7M $162.8M $148.2M $172.3M $122.3M
Operating Income (Adjusted) $103.8M $165.5M $149.2M $174M $126.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.4B $1.4B $1.5B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $622.5M $638.9M $696.1M $719.2M $791.8M
Gross Profit $671.9M $731.7M $725.8M $733.4M $802.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $139.3M $144.3M $146.3M $140.8M $146.7M
Selling, General & Admin $256M $250.3M $249M $249.8M $236.7M
Other Inc / (Exp) -$1.1M -$1.3M $43.4M -$8.5M -$1.2M
Operating Expenses $527.1M $521.8M $522M $513M $494.4M
Operating Income $144.7M $209.9M $203.8M $220.4M $308.1M
 
Net Interest Expenses $45M $33.5M $40.6M $64.3M $56.5M
EBT. Incl. Unusual Items $98.6M $175.1M $206.6M $147.6M $250.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26M $47.3M $64.5M $26.1M $47.3M
Net Income to Company $72.7M $127.8M $142.2M $121.5M $203.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $72.7M $127.8M $142.2M $121.5M $203.1M
 
Basic EPS (Cont. Ops) $0.62 $1.10 $1.26 $1.12 $1.94
Diluted EPS (Cont. Ops) $0.60 $1.08 $1.26 $1.12 $1.92
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $319M $364M $398.2M $360.1M $443.5M
EBIT $155.3M $220.1M $259.8M $226.1M $322.9M
 
Revenue (Reported) $1.3B $1.4B $1.4B $1.5B $1.6B
Operating Income (Reported) $144.7M $209.9M $203.8M $220.4M $308.1M
Operating Income (Adjusted) $155.3M $220.1M $259.8M $226.1M $322.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.4B $1.4B $1.5B $1.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $638.9M $696.1M $719.2M $791.8M --
Gross Profit $731.7M $725.8M $733.4M $802.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $144.3M $146.3M $140.8M $146.7M --
Selling, General & Admin $250.3M $249M $249.8M $236.7M --
Other Inc / (Exp) -$1.3M $43.4M -$8.5M -$1.2M --
Operating Expenses $521.8M $522M $513M $494.4M --
Operating Income $209.9M $203.8M $220.4M $308.1M --
 
Net Interest Expenses $33.5M $40.6M $64.3M $56.5M --
EBT. Incl. Unusual Items $175.1M $206.6M $147.6M $250.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $47.3M $64.5M $26.1M $47.3M --
Net Income to Company $127.8M $142.2M $121.5M $203.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $127.8M $142.2M $121.5M $203.1M --
 
Basic EPS (Cont. Ops) $1.10 $1.26 $1.12 $1.94 --
Diluted EPS (Cont. Ops) $1.08 $1.26 $1.12 $1.92 --
Weighted Average Basic Share $469.6M $454.8M $434M $422M --
Weighted Average Diluted Share $473.2M $457M $435.7M $425.3M --
 
EBITDA $364M $398.2M $360.1M $443.5M --
EBIT $220.1M $259.8M $226.1M $322.9M --
 
Revenue (Reported) $1.4B $1.4B $1.5B $1.6B --
Operating Income (Reported) $209.9M $203.8M $220.4M $308.1M --
Operating Income (Adjusted) $220.1M $259.8M $226.1M $322.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $165.4M $122.1M $125M $164.2M $216.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $175.3M $159.6M $214.8M $246.1M $196.7M
Inventory -- -- -- -- --
Prepaid Expenses $24.3M $24.7M $28M $31.5M $29.2M
Other Current Assets $622.4M $470.3M $558M $758.6M $330.8M
Total Current Assets $1.2B $937.4M $1.1B $1.4B $990.8M
 
Property Plant And Equipment $106M $110.9M $92.5M $72.2M $63.9M
Long-Term Investments -- -- -- -- --
Goodwill $1.3B $1.3B $1.2B $1.2B $1.2B
Other Intangibles $518.4M $440.8M $357.8M $304.1M $258.3M
Other Long-Term Assets $54.1M $62.5M $67.2M $63.3M $53.5M
Total Assets $3.4B $3.2B $3.2B $3.4B $3B
 
Accounts Payable $41.2M $41.3M $48M $46M $45.4M
Accrued Expenses $8.7M $8.8M $9.1M $9.2M $8.8M
Current Portion Of Long-Term Debt $34.3M $45.9M $65.5M $74.4M $34.9M
Current Portion Of Capital Lease Obligations $13.4M $11.5M $11.2M $9.3M $9.3M
Other Current Liabilities $659.6M $506.8M $617.7M $784.9M $373.2M
Total Current Liabilities $905.6M $754.2M $858.8M $1B $602.6M
 
Long-Term Debt $1.1B $1B $1B $963.6M $889.6M
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $1.9B $2B $2.1B $1.6B
 
Common Stock $702K $702K $702K $702K $702K
Other Common Equity Adj -- -- -$117.7M -$109.5M -$121.5M
Common Equity $1.2B $1.2B $1.2B $1.3B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $1.2B $1.2B $1.3B $1.4B
 
Total Liabilities and Equity $3.4B $3.2B $3.2B $3.4B $3B
Cash and Short Terms $165.4M $122.1M $125M $164.2M $216.4M
Total Debt $1.2B $1.1B $1.1B $1B $924.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $165.4M $122.1M $125M $164.2M $216.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $175.3M $159.6M $214.8M $246.1M $196.7M
Inventory -- -- -- -- --
Prepaid Expenses $24.3M $24.7M $28M $31.5M $29.2M
Other Current Assets $622.4M $470.3M $558M $758.6M $330.8M
Total Current Assets $1.2B $937.4M $1.1B $1.4B $990.8M
 
Property Plant And Equipment $106M $110.9M $92.5M $72.2M $63.9M
Long-Term Investments -- -- -- -- --
Goodwill $1.3B $1.3B $1.2B $1.2B $1.2B
Other Intangibles $518.4M $440.8M $357.8M $304.1M $258.3M
Other Long-Term Assets $54.1M $62.5M $67.2M $63.3M $53.5M
Total Assets $3.4B $3.2B $3.2B $3.4B $3B
 
Accounts Payable $41.2M $41.3M $48M $46M $45.4M
Accrued Expenses $8.7M $8.8M $9.1M $9.2M $8.8M
Current Portion Of Long-Term Debt $34.3M $45.9M $65.5M $74.4M $34.9M
Current Portion Of Capital Lease Obligations $13.4M $11.5M $11.2M $9.3M $9.3M
Other Current Liabilities $659.6M $506.8M $617.7M $784.9M $373.2M
Total Current Liabilities $905.6M $754.2M $858.8M $1B $602.6M
 
Long-Term Debt $1.1B $1B $1B $963.6M $889.6M
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $1.9B $2B $2.1B $1.6B
 
Common Stock $702K $702K $702K $702K $702K
Other Common Equity Adj -- -- -$117.7M -$109.5M -$121.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $1.2B $1.2B $1.3B $1.4B
 
Total Liabilities and Equity $3.4B $3.2B $3.2B $3.4B $3B
Cash and Short Terms $165.4M $122.1M $125M $164.2M $216.4M
Total Debt $1.2B $1.1B $1.1B $1B $924.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $72.7M $127.8M $142.2M $121.5M $203.1M
Depreciation & Amoritzation $163.8M $143.9M $138.4M $134M $120.7M
Stock-Based Compensation $29.6M $27.2M $29.8M $24.5M $41.3M
Change in Accounts Receivable $8.8M -$43.8M -$132.2M -$63M -$23.6M
Change in Inventories -- -- -- -- --
Cash From Operations $314.9M $220.5M $143.4M $168.5M $358.7M
 
Capital Expenditures $46.6M $45.4M $39.9M $37.8M $45.1M
Cash Acquisitions -- -- $100.1M -- --
Cash From Investing -$30.7M -$45.4M $60.2M -$37.8M -$45.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $30M $35M $180M $134M $684M
Long-Term Debt Repaid -$266.8M -$144.1M -$172.6M -$204.8M -$810.1M
Repurchase of Common Stock -$28.9M -$107.4M -$206.5M -$27.6M -$127.7M
Other Financing Activities $101.7M -$37.8M $26.8M -$17.6M -$30.6M
Cash From Financing -$159.9M -$256.9M -$171.1M -$111.6M -$288.2M
 
Beginning Cash (CF) $141.1M $265.4M $184.1M $214.7M $238.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $124.3M -$81.8M $32.6M $19.2M $25.5M
Ending Cash (CF) $265.4M $184.1M $214.7M $238.8M $265M
 
Levered Free Cash Flow $268.3M $175.1M $103.5M $130.7M $313.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $67.1M $109.5M $90.2M $122.6M $98.6M
Depreciation & Amoritzation $44.6M $35.8M $34.2M $31.4M $26.6M
Stock-Based Compensation $6.7M $6.5M $7.9M $7M $11.1M
Change in Accounts Receivable -$32.5M -$99.8M -$138M -$105M -$27.3M
Change in Inventories -- -- -- -- --
Cash From Operations $122.8M $76M $41.4M $85.7M $126.5M
 
Capital Expenditures $11M $12.4M $13.4M $7.3M $13.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $4.9M -$12.4M -$13.4M -$7.3M -$13.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $35M $95M $59M --
Long-Term Debt Repaid -$118.5M -$49.7M -$16.6M -$87.8M -$75.9M
Repurchase of Common Stock -- -$68M -$115.6M -$27.6M --
Other Financing Activities -- $17.6M $6.8M -$10.8M -$43.2M
Cash From Financing -$11M -$62.5M -$28.1M -$63.8M -$117.8M
 
Beginning Cash (CF) $133.8M $182.6M $216.7M $223.5M $268.7M
Foreign Exchange Rate Adjustment -$5M $449K -$2M $573K $1M
Additions / Reductions $116.8M $1.1M -$13K $14.7M -$4.7M
Ending Cash (CF) $265.4M $184.1M $214.7M $238.8M $265M
 
Levered Free Cash Flow $111.9M $63.6M $28M $78.5M $113.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $72.7M $127.8M $142.2M $121.5M $203.1M
Depreciation & Amoritzation $163.8M $143.9M $138.4M $134M $120.7M
Stock-Based Compensation $29.6M $27.2M $29.8M $24.5M $41.3M
Change in Accounts Receivable $8.8M -$43.8M -$132.2M -$63M -$23.6M
Change in Inventories -- -- -- -- --
Cash From Operations $314.9M $220.5M $143.4M $168.5M $358.7M
 
Capital Expenditures $46.6M $45.4M $39.9M $37.8M $45.1M
Cash Acquisitions -- -- $100.1M -- --
Cash From Investing -$30.7M -$45.4M $60.2M -$37.8M -$45.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $30M $35M $180M $134M $684M
Long-Term Debt Repaid -$266.8M -$144.1M -$172.6M -$204.8M -$810.1M
Repurchase of Common Stock -$28.9M -$107.4M -$206.5M -$27.6M -$127.7M
Other Financing Activities -- -$37.8M $26.8M -$17.6M -$30.6M
Cash From Financing -$159.9M -$256.9M -$171.1M -$111.6M -$288.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $124.3M -$81.8M $32.6M $19.2M $25.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $268.3M $175.1M $103.5M $130.7M $313.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $127.8M $142.2M $121.5M $203.1M --
Depreciation & Amoritzation $143.9M $138.4M $134M $120.7M --
Stock-Based Compensation $27.2M $29.8M $24.5M $41.3M --
Change in Accounts Receivable -$43.8M -$132.2M -$63M -$23.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $220.5M $143.4M $168.5M $358.7M --
 
Capital Expenditures $45.4M $39.9M $37.8M $45.1M --
Cash Acquisitions -- $100.1M -- -- --
Cash From Investing -$45.4M $60.2M -$37.8M -$45.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $35M $180M $134M $684M --
Long-Term Debt Repaid -$144.1M -$172.6M -$204.8M -$810.1M --
Repurchase of Common Stock -$107.4M -$206.5M -$27.6M -$127.7M --
Other Financing Activities -$37.8M $26.8M -$17.6M -$30.6M --
Cash From Financing -$256.9M -$171.1M -$111.6M -$288.2M --
 
Beginning Cash (CF) $825.6M $753M $863.3M $969.7M --
Foreign Exchange Rate Adjustment $533K -$2M $5M $697K --
Additions / Reductions -$81.8M $32.6M $19.2M $25.5M --
Ending Cash (CF) $744.4M $783.5M $887.4M $995.9M --
 
Levered Free Cash Flow $175.1M $103.5M $130.7M $313.7M --

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

GET BETTER TRADE IDEAS

Popular

IBM Stock: Stable Dividend or Stagnant Investment?
IBM Stock: Stable Dividend or Stagnant Investment?

The AI race has heated up significantly but returns on…

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

Trimble (NASDAQ:TRMB) is a hardware and software tech company that…

Is DraftKings Stock a Good Bet on the Future of Sports Betting?
Is DraftKings Stock a Good Bet on the Future of Sports Betting?

It seems like right now is a good time to…

Stock Ideas

Buy
62
Is AAPL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 39x

Sell
47
Is MSFT Stock a Buy?

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

Sell
47
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
86
WLDN alert for Mar 10

Willdan Group [WLDN] is down 3.66% over the past day.

Buy
76
PDEX alert for Mar 10

Pro-Dex [PDEX] is up 10.33% over the past day.

Sell
7
IOT alert for Mar 10

Samsara [IOT] is down 3.68% over the past day.

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

Show me the best stock