Financhill
Buy
71

AROC Quote, Financials, Valuation and Earnings

Last price:
$24.94
Seasonality move :
6.45%
Day range:
$24.07 - $25.17
52-week range:
$17.27 - $30.44
Dividend yield:
2.79%
P/E ratio:
24.00x
P/S ratio:
3.50x
P/B ratio:
3.31x
Volume:
1.8M
Avg. volume:
1.5M
1-year change:
33.55%
Market cap:
$4.4B
Revenue:
$1.2B
EPS (TTM):
$1.04
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $875M $781.5M $845.6M $990.3M $1.2B
Revenue Growth (YoY) -9.38% -10.69% 8.2% 17.12% 16.89%
 
Cost of Revenues $570.3M $537.9M $583.7M $615.3M $651.7M
Gross Profit $304.6M $243.6M $261.8M $375.1M $505.9M
Gross Profit Margin 34.82% 31.17% 30.96% 37.87% 43.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $105.1M $107.2M $117.2M $116.6M $139.1M
Other Inc / (Exp) -$179.8M $10.7M $17.2M -$4.7M -$10.8M
Operating Expenses $105.1M $107.2M $117.2M $116.6M $139.1M
Operating Income $199.5M $136.4M $144.6M $258.4M $366.8M
 
Net Interest Expenses $105.7M $108.1M $101.3M $111.5M $123.6M
EBT. Incl. Unusual Items -$86M $39M $60.6M $142.2M $232.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$17.5M $10.7M $16.3M $37.2M $60.1M
Net Income to Company -$68.4M $28.2M $44.3M $105M $172.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$68.4M $28.2M $44.3M $105M $172.2M
 
Basic EPS (Cont. Ops) -$0.46 $0.18 $0.28 $0.67 $1.05
Diluted EPS (Cont. Ops) -$0.46 $0.18 $0.28 $0.67 $1.05
Weighted Average Basic Share $150.8M $151.7M $153.3M $154.1M $162M
Weighted Average Diluted Share $150.8M $151.8M $153.4M $154.3M $162.4M
 
EBITDA $216.3M $329.9M $329.3M $423.3M $553M
EBIT $19.7M $147.1M $161.8M $253.7M $356M
 
Revenue (Reported) $875M $781.5M $845.6M $990.3M $1.2B
Operating Income (Reported) $199.5M $136.4M $144.6M $258.4M $366.8M
Operating Income (Adjusted) $19.7M $147.1M $161.8M $253.7M $356M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $199.3M $195.2M $218.9M $259.6M $326.4M
Revenue Growth (YoY) -18.97% -2.05% 12.1% 18.61% 25.74%
 
Cost of Revenues $132.5M $134.7M $148.7M $155M $175.2M
Gross Profit $66.8M $60.5M $70.2M $104.6M $151.2M
Gross Profit Margin 33.52% 31% 32.08% 40.3% 46.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27M $27.2M $31.2M $33M $42.2M
Other Inc / (Exp) -$9.2M -$3.4M -$383K -$953K $7.7M
Operating Expenses $27M $27.2M $31.2M $33M $42.2M
Operating Income $39.8M $33.4M $39M $71.6M $108.9M
 
Net Interest Expenses $25.1M $25.4M $26.4M $27.9M $38.2M
EBT. Incl. Unusual Items $5.5M $4.5M $12.2M $42.7M $78.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $699K -$1.5M $1.8M $9.7M $18.6M
Net Income to Company $4.8M $6M $10.5M $33M $59.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.8M $6M $10.5M $33M $59.8M
 
Basic EPS (Cont. Ops) $0.03 $0.04 $0.07 $0.21 $0.34
Diluted EPS (Cont. Ops) $0.03 $0.04 $0.07 $0.21 $0.34
Weighted Average Basic Share $151.1M $151.9M $153.6M $153.9M $173.5M
Weighted Average Diluted Share $151.1M $152M $153.7M $154.2M $173.9M
 
EBITDA $78.7M $74.7M $79.3M $114.2M $175.8M
EBIT $30.5M $30M $38.6M $70.6M $116.6M
 
Revenue (Reported) $199.3M $195.2M $218.9M $259.6M $326.4M
Operating Income (Reported) $39.8M $33.4M $39M $71.6M $108.9M
Operating Income (Adjusted) $30.5M $30M $38.6M $70.6M $116.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $875M $781.5M $845.6M $990.3M $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $570.3M $537.9M $583.7M $615.3M $651.7M
Gross Profit $304.6M $243.6M $261.8M $375.1M $505.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $105.1M $107.2M $117.2M $116.6M $139.1M
Other Inc / (Exp) -$179.8M $10.7M $17.2M -$4.7M -$10.8M
Operating Expenses $105.1M $107.2M $117.2M $116.6M $139.1M
Operating Income $199.5M $136.4M $144.6M $258.4M $366.8M
 
Net Interest Expenses $105.7M $108.1M $101.3M $111.5M $123.6M
EBT. Incl. Unusual Items -$86M $39M $60.6M $142.2M $232.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$17.5M $10.7M $16.3M $37.2M $60.1M
Net Income to Company -$68.4M $28.2M $44.3M $105M $172.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$68.4M $28.2M $44.3M $105M $172.2M
 
Basic EPS (Cont. Ops) -$0.46 $0.19 $0.29 $0.67 $1.04
Diluted EPS (Cont. Ops) -$0.46 $0.19 $0.29 $0.67 $1.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $216.3M $329.9M $329.3M $423.3M $553M
EBIT $19.7M $147.1M $161.8M $253.7M $356M
 
Revenue (Reported) $875M $781.5M $845.6M $990.3M $1.2B
Operating Income (Reported) $199.5M $136.4M $144.6M $258.4M $366.8M
Operating Income (Adjusted) $19.7M $147.1M $161.8M $253.7M $356M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $781.5M $845.6M $990.3M $1.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $537.9M $583.7M $615.3M $651.7M --
Gross Profit $243.6M $261.8M $375.1M $505.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $107.2M $117.2M $116.6M $139.1M --
Other Inc / (Exp) $10.7M $17.2M -$4.7M -$10.8M --
Operating Expenses $107.2M $117.2M $116.6M $139.1M --
Operating Income $136.4M $144.6M $258.4M $366.8M --
 
Net Interest Expenses $108.1M $101.3M $111.5M $123.6M --
EBT. Incl. Unusual Items $39M $60.6M $142.2M $232.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.7M $16.3M $37.2M $60.1M --
Net Income to Company $28.2M $44.3M $105M $172.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $28.2M $44.3M $105M $172.2M --
 
Basic EPS (Cont. Ops) $0.19 $0.29 $0.67 $1.04 --
Diluted EPS (Cont. Ops) $0.19 $0.29 $0.67 $1.04 --
Weighted Average Basic Share $607.5M $612.9M $616.5M $648.1M --
Weighted Average Diluted Share $608.1M $613.4M $617.3M $649.4M --
 
EBITDA $329.9M $329.3M $423.3M $553M --
EBIT $147.1M $161.8M $253.7M $356M --
 
Revenue (Reported) $781.5M $845.6M $990.3M $1.2B --
Operating Income (Reported) $136.4M $144.6M $258.4M $366.8M --
Operating Income (Adjusted) $147.1M $161.8M $253.7M $356M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1M $1.6M $1.6M $1.3M $4.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $104.4M $104.9M $137.5M $124.1M $132.5M
Inventory $63.7M $72.9M $84.6M $81.8M $89.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.8M $7.2M $8.2M $131.4M $143.4M
Total Current Assets $182M $186.6M $232M $213.2M $233.1M
 
Property Plant And Equipment $2.4B $2.2B $2.2B $30.2M $32.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- $52.2M
Other Intangibles $61.5M $47.9M $37.1M $30.2M --
Other Long-Term Assets $41.1M $38.2M $45.7M $2.4B $3.6B
Total Assets $2.8B $2.6B $2.6B $2.7B $3.8B
 
Accounts Payable $30.8M $38.9M $64.3M $61M $57.6M
Accrued Expenses $60.8M $71.3M $66.8M $78.2M $115.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $4.8M $1.3M -- -- --
Total Current Liabilities $111.7M $125.3M $148.6M $152.1M $188.6M
 
Long-Term Debt $1.7B $1.5B $1.5B $1.6B --
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $1.7B $1.7B $1.8B $2.5B
 
Common Stock $1.6M $1.6M $1.6M -- --
Other Common Equity Adj -$5M -$984K -- -- --
Common Equity $935.6M $891.4M $860.7M $871M $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $935.6M $891.4M $860.7M $871M $1.3B
 
Total Liabilities and Equity $2.8B $2.6B $2.6B $2.7B $3.8B
Cash and Short Terms $1.1M $1.6M $1.6M $1.3M $4.4M
Total Debt $1.7B $1.5B $1.5B -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1M $1.6M $1.6M $1.3M $4.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $104.4M $104.9M $137.5M $124.1M $132.5M
Inventory $63.7M $72.9M $84.6M $81.8M $89.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.8M $7.2M $8.2M $131.4M $143.4M
Total Current Assets $182M $186.6M $232M $213.2M $233.1M
 
Property Plant And Equipment $2.4B $2.2B $2.2B $30.2M $32.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- $52.2M
Other Intangibles $61.5M $47.9M $37.1M -- --
Other Long-Term Assets $41.1M $38.2M $45.7M $2.4B $3.6B
Total Assets $2.8B $2.6B $2.6B $2.7B $3.8B
 
Accounts Payable $30.8M $38.9M $64.3M $61M $57.6M
Accrued Expenses $60.8M $71.3M $66.8M $78.2M $115.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $4.8M $1.3M -- -- --
Total Current Liabilities $111.7M $125.3M $148.6M $152.1M $188.6M
 
Long-Term Debt $1.7B $1.5B $1.5B -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $1.7B $1.7B $1.8B $2.5B
 
Common Stock $1.6M $1.6M $1.6M -- --
Other Common Equity Adj -$5M -$984K -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $935.6M $891.4M $860.7M $871M $1.3B
 
Total Liabilities and Equity $2.8B $2.6B $2.6B $2.7B $3.8B
Cash and Short Terms $1.1M $1.6M $1.6M $1.3M $4.4M
Total Debt $1.7B $1.5B $1.5B -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$68.4M $28.2M $44.3M $105M $172.2M
Depreciation & Amoritzation $196.6M $182.8M $167.5M $169.6M $197M
Stock-Based Compensation $10.6M $11.3M $11.9M $13M $14.6M
Change in Accounts Receivable $36.4M $4.4M -$20M -$9.1M $524K
Change in Inventories $4M -$13M -$10.5M $4.2M -$1.9M
Cash From Operations $335.3M $237.4M $203.5M $310.2M $429.6M
 
Capital Expenditures $140.3M $97.9M $239.9M $298.6M $359M
Cash Acquisitions $33.7M $83.3M $84.9M -$7.3M -$868.7M
Cash From Investing -$85M $16.1M -$130.9M -$232.5M -$1.2B
 
Dividends Paid (Ex Special Dividend) -$88.8M -$89.3M -$90.3M -$95.8M -$110.4M
Special Dividend Paid
Long-Term Debt Issued $1B $704.8M $826.7M $802.8M $2.1B
Long-Term Debt Repaid -$1.2B -$863.3M -$810M -$767.1M -$1.5B
Repurchase of Common Stock -$1.8M -- -- -$8.9M -$13.3M
Other Financing Activities -$7.5M -$9.3M -$3.8M -$9.9M -$18.9M
Cash From Financing -$252.8M -$253M -$72.5M -$77.9M $733.6M
 
Beginning Cash (CF) $3.7M $1.1M $1.6M $1.6M $1.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.6M $472K -$3K -$228K $3.1M
Ending Cash (CF) $1.1M $1.6M $1.6M $1.3M $4.4M
 
Levered Free Cash Flow $195M $139.5M -$36.4M $11.6M $70.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.8M $6M $10.5M $33M $59.8M
Depreciation & Amoritzation $48.1M $44.7M $40.7M $43.5M $59.2M
Stock-Based Compensation $2.1M $2.6M $2.9M $3.3M $3.4M
Change in Accounts Receivable $5.3M $6.6M $9.2M -$1.8M $5.4M
Change in Inventories $728K -$7M -$2.2M $5.9M -$5.4M
Cash From Operations $68.4M $28.7M $37.1M $71.7M $124.3M
 
Capital Expenditures $10M $27M $68.8M $36.7M $98M
Cash Acquisitions $737K $270K -$2.8M -$5.3M -$792K
Cash From Investing -$3M -$21.7M -$64.4M -$24.3M -$55.4M
 
Dividends Paid (Ex Special Dividend) -$22.2M -$22.4M -$22.6M -$24.2M -$30.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $177.5M $182M $247.3M $225.1M $296.1M
Long-Term Debt Repaid -$215.9M -$167.5M -$198M -$245M -$333.9M
Repurchase of Common Stock -$10K $2.4M -- -$2.4M --
Other Financing Activities -$5.4M -$3.6M -$50K -$342K -$36K
Cash From Financing -$65.8M -$8.8M $26.8M -$46.5M -$68.3M
 
Beginning Cash (CF) $1.5M $3.5M $2M $482K $3.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$379K -$1.9M -$476K $856K $671K
Ending Cash (CF) $1.1M $1.6M $1.6M $1.3M $4.4M
 
Levered Free Cash Flow $58.5M $1.7M -$31.7M $35.1M $26.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$68.4M $28.2M $44.3M $105M $172.2M
Depreciation & Amoritzation $196.6M $182.8M $167.5M $169.6M $197M
Stock-Based Compensation $10.6M $11.3M $11.9M $13M $14.6M
Change in Accounts Receivable $36.4M $4.4M -$20M -$9.1M $524K
Change in Inventories $4M -$13M -$10.5M $4.2M -$1.9M
Cash From Operations $335.3M $237.4M $203.5M $310.2M $429.6M
 
Capital Expenditures $140.3M $97.9M $239.9M $298.6M $359M
Cash Acquisitions $33.7M $83.3M $84.9M -$7.3M -$868.7M
Cash From Investing -$85M $16.1M -$130.9M -$232.5M -$1.2B
 
Dividends Paid (Ex Special Dividend) -$88.8M -$89.3M -$90.3M -$95.8M -$110.4M
Special Dividend Paid
Long-Term Debt Issued $1B $704.8M $826.7M $802.8M $2.1B
Long-Term Debt Repaid -$1.2B -$863.3M -$810M -$767.1M -$1.5B
Repurchase of Common Stock -$1.8M -- -- -$8.9M -$13.3M
Other Financing Activities -$7.5M -$9.3M -$3.8M -$9.9M -$18.9M
Cash From Financing -$252.8M -$253M -$72.5M -$77.9M $733.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.6M $472K -$3K -$228K $3.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $195M $139.5M -$36.4M $11.6M $70.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $28.2M $44.3M $105M $172.2M --
Depreciation & Amoritzation $182.8M $167.5M $169.6M $197M --
Stock-Based Compensation $11.3M $11.9M $13M $14.6M --
Change in Accounts Receivable $4.4M -$20M -$9.1M $524K --
Change in Inventories -$13M -$10.5M $4.2M -$1.9M --
Cash From Operations $237.4M $203.5M $310.2M $429.6M --
 
Capital Expenditures $97.9M $239.9M $298.6M $359M --
Cash Acquisitions $83.3M $84.9M -$7.3M -$868.7M --
Cash From Investing $16.1M -$130.9M -$232.5M -$1.2B --
 
Dividends Paid (Ex Special Dividend) -$89.3M -$90.3M -$95.8M -$110.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $704.8M $826.7M $802.8M $2.1B --
Long-Term Debt Repaid -$863.3M -$810M -$767.1M -$1.5B --
Repurchase of Common Stock -$0 -- -$8.9M -$13.3M --
Other Financing Activities -$9.3M -$3.8M -$9.9M -$18.9M --
Cash From Financing -$253M -$72.5M -$77.9M $733.6M --
 
Beginning Cash (CF) $9.8M $6.8M $6.3M $7.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $472K -$3K -$228K $3.1M --
Ending Cash (CF) $10.3M $6.8M $6.1M $10.2M --
 
Levered Free Cash Flow $139.5M -$36.4M $11.6M $70.6M --

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

GET BETTER TRADE IDEAS

Popular

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock