Financhill
Buy
56

APO Quote, Financials, Valuation and Earnings

Last price:
$171.63
Seasonality move :
3.29%
Day range:
$168.28 - $172.78
52-week range:
$89.76 - $189.49
Dividend yield:
1.06%
P/E ratio:
17.93x
P/S ratio:
3.22x
P/B ratio:
5.90x
Volume:
4.3M
Avg. volume:
7.8M
1-year change:
87.41%
Market cap:
$97.1B
Revenue:
$32.6B
EPS (TTM):
$9.57
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.9B $2.4B $6B $11B $32.6B
Revenue Growth (YoY) 168.22% -19.71% 152.8% 84.31% 197.63%
 
Cost of Revenues $514.5M $628M $778M $927M $1B
Gross Profit $2.4B $1.7B $5.2B $10B $31.6B
Gross Profit Margin 82.45% 73.32% 86.93% 91.55% 96.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $818M $3.2B $1.7B $2.6B
Other Inc / (Exp) $141.4M -$441M $3B -$148M -$478M
Operating Expenses $1.1B $818M $3.2B $14.4B $25.5B
Operating Income $1.3B $908M $2B -$4.4B $6.1B
 
Net Interest Expenses $74M -- $107M -- $82M
EBT. Incl. Unusual Items $1.4B $553M $4.9B -$4.2B $5.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$129M $86M $594M -$739M -$923M
Net Income to Company $1.5B $467M $4.3B -$3.5B $6.5B
 
Minority Interest in Earnings -$693.7M -$310M -$2.4B $1.5B -$1.5B
Net Income to Common Excl Extra Items $843.2M $157M $1.8B -$2B $5B
 
Basic EPS (Cont. Ops) $3.72 $0.44 $7.32 -$3.43 $8.32
Diluted EPS (Cont. Ops) $3.71 $0.44 $7.32 -$3.43 $8.28
Weighted Average Basic Share $207.1M $227.5M $236.6M $584.7M $581.4M
Weighted Average Diluted Share $208.7M $227.5M $236.6M $584.7M $588.8M
 
EBITDA $1.6B $953M $5.8B -$3.5B $6.6B
EBIT $1.5B $934M $5.8B -$4B $5.8B
 
Revenue (Reported) $2.9B $2.4B $6B $11B $32.6B
Operating Income (Reported) $1.3B $908M $2B -$4.4B $6.1B
Operating Income (Adjusted) $1.5B $934M $5.8B -$4B $5.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1B $1.1B $3B $2.6B $7.8B
Revenue Growth (YoY) 44.91% 5.87% 176.35% -12.89% 199.54%
 
Cost of Revenues $163.2M $501M $232M $254M $291M
Gross Profit $855.1M $577M $2.7B $2.3B $7.5B
Gross Profit Margin 83.97% 53.53% 92.21% 90.21% 96.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $332.4M $112M $321M $523M $640M
Other Inc / (Exp) $296.3M $264M -$22M -$203M -$134M
Operating Expenses $332.4M $112M $3.6B $1.3B $5.2B
Operating Income $522.7M $465M -$899M $1.1B $2.3B
 
Net Interest Expenses $53.5M -- $24M $5M $36M
EBT. Incl. Unusual Items $765.5M $732M -$945M $883M $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $89.4M $101M -$96M $243M $317M
Net Income to Company $676.1M $631M -$849M $640M $1.8B
 
Minority Interest in Earnings -$403.7M -$373M $286M $42M -$958M
Net Income to Common Excl Extra Items $272.4M $258M -$563M $682M $811M
 
Basic EPS (Cont. Ops) $1.11 $1.01 -$1.38 $1.10 $1.30
Diluted EPS (Cont. Ops) $1.11 $1.01 -$1.38 $1.10 $1.29
Weighted Average Basic Share $227.8M $239.5M $584.3M $578.8M $585.4M
Weighted Average Diluted Share $227.8M $239.5M $584.3M $578.8M $588.5M
 
EBITDA $930.9M $895M -$732M $1.2B $2.4B
EBIT $926.4M $888M -$881M $947M $2.2B
 
Revenue (Reported) $1B $1.1B $3B $2.6B $7.8B
Operating Income (Reported) $522.7M $465M -$899M $1.1B $2.3B
Operating Income (Adjusted) $926.4M $888M -$881M $947M $2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2B $6.1B $7.3B $26.4B $31.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $185.7M $2.2B -$6M $1B $1.1B
Gross Profit $1.8B $3.9B $7.3B $25.4B $30.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $793.9M $3.6B $2.1B $2.9B
Other Inc / (Exp) -$1.1B $2.6B $1.2B -$480M -$665M
Operating Expenses $1.2B $793.9M $13.5B $20B $22.3B
Operating Income $596.4M $3.1B -$6.2B $5.4B $8.5B
 
Net Interest Expenses -- $366.5M -- $51M $144M
EBT. Incl. Unusual Items -$250.5M $5.4B -$4.8B $4.9B $7.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $178K $650.2M -$866M $920M -$620M
Net Income to Company -$250.6M $4.7B -$3.9B $3.9B $8.3B
 
Minority Interest in Earnings $139.2M -$2.7B $1.5B -$1B -$2.4B
Net Income to Common Excl Extra Items -$111.4M $2B -$2.4B $2.9B $5.8B
 
Basic EPS (Cont. Ops) -$0.84 $8.37 -$3.99 $6.02 $9.72
Diluted EPS (Cont. Ops) -$0.84 $8.37 -$3.99 $6.01 $9.57
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $200M $6.2B -$4B $5.8B $9B
EBIT $182.6M $6.2B -$4.4B $5.1B $8B
 
Revenue (Reported) $2B $6.1B $7.3B $26.4B $31.9B
Operating Income (Reported) $596.4M $3.1B -$6.2B $5.4B $8.5B
Operating Income (Adjusted) $182.6M $6.2B -$4.4B $5.1B $8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.1B $4.8B $6.1B $21.6B $20.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $453.5M $2B $1.2B $766M $851M
Gross Profit $604M $2.8B $4.9B $20.8B $20B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $352.1M $328M $701M $1.6B $1.9B
Other Inc / (Exp) -$1.2B $1.9B $73M -$372M -$559M
Operating Expenses $352.1M $328M $10.6B $16.8B $13.6B
Operating Income $251.9M $2.4B -$5.7B $4B $6.4B
 
Net Interest Expenses $502.4M $226M $28M $45M $107M
EBT. Incl. Unusual Items -$674.8M $4.2B -$5.5B $3.6B $5.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$66.2M $498M -$962M $697M $1B
Net Income to Company -$608.7M $3.7B -$4.5B $2.9B $4.7B
 
Minority Interest in Earnings $331.2M -$2.1B $1.9B -$637M -$1.6B
Net Income to Common Excl Extra Items -$277.5M $1.6B -$2.6B $2.3B $3.1B
 
Basic EPS (Cont. Ops) -$1.52 $6.52 -$4.90 $3.77 $4.97
Diluted EPS (Cont. Ops) -$1.52 $6.52 -$4.90 $3.76 $4.92
Weighted Average Basic Share $682.2M $700.6M $1.8B $1.7B $1.8B
Weighted Average Diluted Share $682.2M $700.6M $1.8B $1.7B $1.8B
 
EBITDA -$285.3M $4.8B -$4.9B $4.4B $6.7B
EBIT -$298.3M $4.8B -$5.3B $3.8B $6B
 
Revenue (Reported) $1.1B $4.8B $6.1B $21.6B $20.8B
Operating Income (Reported) $251.9M $2.4B -$5.7B $4B $6.4B
Operating Income (Adjusted) -$298.3M $4.8B -$5.3B $3.8B $6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.6B $2.4B $1.4B $9.5B $15.9B
Short Term Investments -- -- -- $117.9B $154.3B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $55.2M $46.6M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.1B $3B $2.6B $133.9B $176.6B
 
Property Plant And Equipment $232.7M $375.1M -- -- --
Long-Term Investments $5.4B $19.1B $26.1B $98.9B $106.7B
Goodwill $93.9M $117M $117M $4.3B $4.3B
Other Intangibles $20.6M $23.6M -- -- --
Other Long-Term Assets $69.8M $324.2M $1.7B $12.4B $14.6B
Total Assets $8.5B $23.7B $30.5B $257.2B $313.5B
 
Accounts Payable $94.4M $120M $2.8B $3B $3.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.5B $1.6B $4.1B $184.3B $216.4B
 
Long-Term Debt $3.4B $14.2B $13.7B $6.5B $8.1B
Capital Leases -- -- -- -- --
Total Liabilities $5.5B $17.4B $18.5B $241.8B $288.2B
 
Common Stock $554.2M $554.2M $554M -- $1.4B
Other Common Equity Adj -$4.6M -$2.1M -$5M -$7.3B -$5.6B
Common Equity $1.3B $875.1M $3.2B $6.6B $12.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2B $4.9B $8.2B $8.8B $11.2B
Total Equity $3B $6.3B $12B $15.4B $25.2B
 
Total Liabilities and Equity $8.5B $23.7B $30.5B $257.2B $313.5B
Cash and Short Terms $1.6B $2.4B $1.4B $127.4B $170.2B
Total Debt $3.5B $14.3B $13.7B $6.5B $8.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.6B $2.8B $11.5B $12.9B $16.7B
Short Term Investments -- -- $105.5B $135.8B $188.4B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $44.2M $61.3M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3.3B $4.4B $123.5B $154.8B $214B
 
Property Plant And Equipment $374.5M $474.2M -- -- --
Long-Term Investments $13.9B $22B $99.6B $101.4B $119.9B
Goodwill $117M $117M $4.3B $4.3B $4.3B
Other Intangibles $25.2M $16.5M -- -- --
Other Long-Term Assets $217.2M $556.9M $13.7B $12.7B $16B
Total Assets $18.6B $28.3B $250.3B $283.2B $368.7B
 
Accounts Payable $143.7M $209.3M $3B $3.7B $3.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7B $2.6B $178B $201.3B $258B
 
Long-Term Debt $11.2B $13.6B $7.8B $7B $9.8B
Capital Leases -- -- -- -- --
Total Liabilities $14.4B $18.1B $247.5B $265.3B $337.1B
 
Common Stock $554.2M $554.2M -- $1.4B $1.4B
Other Common Equity Adj $2.7M -$3.1M -$13.8B -$8.1B -$3.5B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- $1.4B --
Minority Interest, Total $3.1B $7.6B $4.2B $9.5B $13.7B
Total Equity $4.2B $10.2B $2.9B $18B $31.5B
 
Total Liabilities and Equity $18.6B $28.3B $250.3B $283.2B $368.7B
Cash and Short Terms $2.6B $2.8B $117B $148.7B $205B
Total Debt $11.3B $13.7B $7.8B $7B $9.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.5B $467M $4.3B -$3.5B $6.5B
Depreciation & Amoritzation $15.8M $19M $27M $529M $803M
Stock-Based Compensation $189.6M $213M $1.2B $540M $1B
Change in Accounts Receivable -$45.3M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B -$1.6B $1.1B $3.8B $6.3B
 
Capital Expenditures $39.5M -- -- -- --
Cash Acquisitions -$187M $1.8B $4B $40.7B $24.4B
Cash From Investing -$264M -$838M -$1.6B -$23.4B -$42.4B
 
Dividends Paid (Ex Special Dividend) -$471.9M -$587M -$554M -$962M -$1B
Special Dividend Paid
Long-Term Debt Issued $1.7B $4.3B $1.3B $5.7B $4.9B
Long-Term Debt Repaid -$388.9M -$925M -$2B -$4B -$3.8B
Repurchase of Common Stock -$110.7M -$92M -$299M -$635M -$561M
Other Financing Activities -$535M $604M $595M $28.6B $41.7B
Cash From Financing $139.7M $3.3B $109M $28.7B $42.6B
 
Beginning Cash (CF) $662.9M $1.6B $2.5B $2.1B $11.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $958.4M $846M -$379M $9.1B $6.6B
Ending Cash (CF) $1.6B $2.5B $2.1B $11.1B $17.7B
 
Levered Free Cash Flow $1B -$1.6B $1.1B $3.8B $6.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $676.1M $631M -$849M $640M $1.8B
Depreciation & Amoritzation $4.5M $7M $149M $241M $281M
Stock-Based Compensation $49.7M $57M $117M $142M $136M
Change in Accounts Receivable $7.7M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $577.3M $1B $2.3B -$364M $1.9B
 
Capital Expenditures $10.5M -- -- -- --
Cash Acquisitions -$34.6M -$1.1B $4.8B $6.5B $19B
Cash From Investing $767.5M -$1.1B -$11.4B -$10.2B -$14.5B
 
Dividends Paid (Ex Special Dividend) -$125.2M -$135M -$264M -$256M -$301M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10.6M $68M -- $1.4B $472M
Long-Term Debt Repaid -$112.8M -$208M -$56M -$507M -$1.3B
Repurchase of Common Stock -$27.4M -$78M -$26M -- -$453M
Other Financing Activities -$114.7M -$253M $8.1B $7.6B $13.8B
Cash From Financing -$375.9M -$267M $7.7B $10.2B $12.3B
 
Beginning Cash (CF) $1.7B $4.2B $14.5B $14.8B $18B
Foreign Exchange Rate Adjustment -- -- $2M -$3M $5M
Additions / Reductions $968.9M -$339M -$1.3B -$354M -$361M
Ending Cash (CF) $2.7B $3.8B $13.2B $14.4B $17.6B
 
Levered Free Cash Flow $566.9M $1B $2.3B -$364M $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$250.6M $4.7B -$3.9B $3.9B $8.3B
Depreciation & Amoritzation $17.4M $25.9M $383M $739M $996M
Stock-Based Compensation $218.5M $217.7M $1.4B $552M $1.1B
Change in Accounts Receivable -$48.6M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B -$993.7M $1.3B $5.7B $5.3B
 
Capital Expenditures $69M -$48.1M -- -- --
Cash Acquisitions -$216.3M $1.7B $32.2B $31.7B $47.2B
Cash From Investing -$19.1M -$1.2B -$13.4B -$39B -$60.2B
 
Dividends Paid (Ex Special Dividend) -$581.2M -$547.8M -$859M -$993M -$1.2B
Special Dividend Paid
Long-Term Debt Issued $2.1B $3.7B $4.2B $5.8B $7.2B
Long-Term Debt Repaid -$1.3B -$1.6B -$1.2B -$6B -$5.5B
Repurchase of Common Stock -$91.6M -$201.4M -$561M -$707M -$814M
Other Financing Activities -$493.6M $873.4M $20B $34.3B $59B
Cash From Financing -$385.8M $3.3B $21.6B $34.5B $58.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B $1.2B $9.4B $1.2B $3.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.7B -$993.7M $1.3B $5.7B $5.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$608.7M $3.7B -$4.5B $2.9B $4.7B
Depreciation & Amoritzation $13.1M $20M $376M $586M $779M
Stock-Based Compensation $161.3M $166M $410M $422M $478M
Change in Accounts Receivable -$64.5M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $2.1B $2.3B $4.3B $3.3B
 
Capital Expenditures $48.1M -- -- -- --
Cash Acquisitions -$145.9M -$289M $27.9B $18.8B $41.7B
Cash From Investing -$7.5M -$344M -$12.2B -$27.7B -$45.6B
 
Dividends Paid (Ex Special Dividend) -$456.2M -$417M -$722M -$753M -$888M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B $842M $3.8B $3.8B $6.1B
Long-Term Debt Repaid -$874.2M -$1.5B -$791M -$2.8B -$4.5B
Repurchase of Common Stock -$91.6M -$201M -$463M -$535M -$788M
Other Financing Activities -$399.4M -$130M $19.2B $25B $42.3B
Cash From Financing -$466.7M -$444M $21B $26.8B $42.2B
 
Beginning Cash (CF) $4.6B $10.1B $29B $44B $55.4B
Foreign Exchange Rate Adjustment -- -- -$18M $2M $3M
Additions / Reductions $1B $1.3B $11.2B $3.3B -$67M
Ending Cash (CF) $5.7B $11.4B $40.2B $47.3B $55.3B
 
Levered Free Cash Flow $1.5B $2.1B $2.3B $4.3B $3.3B

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

GET BETTER TRADE IDEAS

Popular

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

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…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
53
Is MSFT Stock a Buy?

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

Alerts

Sell
40
MSTR alert for Dec 24

MicroStrategy [MSTR] is down 8.7% over the past day.

Sell
26
NUTX alert for Dec 24

Nutex Health [NUTX] is up 9.77% over the past day.

Sell
48
VRNA alert for Dec 24

Verona Pharma PLC [VRNA] is up 7.96% over the past day.

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

Show me the best stock