Financhill
Sell
38

AN Quote, Financials, Valuation and Earnings

Last price:
$167.73
Seasonality move :
15.19%
Day range:
$159.97 - $169.87
52-week range:
$148.33 - $198.50
Dividend yield:
0%
P/E ratio:
9.82x
P/S ratio:
0.25x
P/B ratio:
2.64x
Volume:
762.9K
Avg. volume:
608.3K
1-year change:
7.69%
Market cap:
$6.5B
Revenue:
$26.8B
EPS (TTM):
$16.94
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.8B $6.6B $6.7B $6.8B $7.2B
Revenue Growth (YoY) 4.26% 13.78% 1.74% 1.05% 6.59%
 
Cost of Revenues $4.8B $5.3B $5.4B $5.6B $6B
Gross Profit $986.7M $1.3B $1.3B $1.2B $1.2B
Gross Profit Margin 17.06% 20.08% 19.14% 17.96% 17.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $632M $755.7M $766.7M $808.3M $833.7M
Other Inc / (Exp) -$73.8M $5.2M $26M $23M $32.9M
Operating Expenses $677.3M $789.2M $879.4M $900.5M $982.4M
Operating Income $309.4M $532.4M $402.5M $314.7M $259.2M
 
Net Interest Expenses $34.3M $31.6M $50.8M $60M $50.3M
EBT. Incl. Unusual Items $201.3M $506M $377.7M $277.7M $241.8M
Earnings of Discontinued Ops. -- -$100K -- -- --
Income Tax Expense $49.8M $118.8M $91.3M $61.5M $55.7M
Net Income to Company $151.5M $387.1M $286.4M $216.2M $186.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $151.5M $387.1M $286.4M $216.2M $186.1M
 
Basic EPS (Cont. Ops) $1.73 $5.87 $5.72 $5.04 $4.64
Diluted EPS (Cont. Ops) $1.73 $5.87 $5.72 $5.04 $4.64
Weighted Average Basic Share $86.8M $64.9M $49.7M $42.5M $39.6M
Weighted Average Diluted Share $87.8M $65.7M $50.1M $42.8M $40.3M
 
EBITDA $285.5M $587.5M $491M $447.9M $441.3M
EBIT $235.6M $537.6M $439.6M $390.5M $380.1M
 
Revenue (Reported) $5.8B $6.6B $6.7B $6.8B $7.2B
Operating Income (Reported) $309.4M $532.4M $402.5M $314.7M $259.2M
Operating Income (Adjusted) $235.6M $537.6M $439.6M $390.5M $380.1M
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) -- -- -- -- --
 
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 -- -- -- -- --
 
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) $4.40 $18.80 $24.41 $22.81 $17.05
Diluted EPS (Cont. Ops) $4.38 $18.67 $24.29 $22.67 $16.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $25.8B $27B $26.9B $26.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.9B $21.7B $21.8B $22B --
Gross Profit $5B $5.3B $5.1B $4.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9B $3B $3.3B $3.3B --
Other Inc / (Exp) $24.3M $1.3M $27.6M $41.9M --
Operating Expenses $3B $3.3B $3.5B $3.6B --
Operating Income $1.9B $2B $1.6B $1.2B --
 
Net Interest Expenses $118.7M $169.9M $294.1M $350.4M --
EBT. Incl. Unusual Items $1.8B $1.8B $1.4B $916.7M --
Earnings of Discontinued Ops. -$300K -$300K $900K -- --
Income Tax Expense $435.1M $455.8M $330M $224.5M --
Net Income to Company $1.4B $1.4B $1B $692.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $1.4B $1B $692.2M --
 
Basic EPS (Cont. Ops) $18.80 $24.41 $22.81 $17.05 --
Diluted EPS (Cont. Ops) $18.67 $24.29 $22.67 $16.94 --
Weighted Average Basic Share $296.8M $225.1M $178.3M $161.9M --
Weighted Average Diluted Share $300M $226.7M $179.7M $163.6M --
 
EBITDA $2.1B $2.2B $1.9B $1.6B --
EBIT $1.9B $2B $1.7B $1.4B --
 
Revenue (Reported) $25.8B $27B $26.9B $26.8B --
Operating Income (Reported) $1.9B $2B $1.6B $1.2B --
Operating Income (Adjusted) $1.9B $2B $1.7B $1.4B --
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 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 -- -- -- -- --
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 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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $151.5M $387.1M $286.4M $216.2M $186.1M
Depreciation & Amoritzation $49.9M $49.9M $51.4M $57.4M $61.2M
Stock-Based Compensation $7.3M $3.4M $5.2M $8.1M $6.7M
Change in Accounts Receivable -$162.7M -$100.7M -$209.5M -$280.3M -$431.3M
Change in Inventories -$123.8M -$330.9M -$166.4M -$387.1M $191.3M
Cash From Operations $43.3M $68.5M $224.8M -$38.6M $149.8M
 
Capital Expenditures $42.9M $54.4M $92.8M $124.3M $66.3M
Cash Acquisitions $6.8M -$179.7M -$191.6M $22.9M --
Cash From Investing $77.9M -$234.8M -$232M -$72.9M $44.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $340M -$5.7M -$127.6M $491.5M
Long-Term Debt Repaid $363.8M $184.7M $301.1M -$163.8M -$675M
Repurchase of Common Stock -$287.2M -$381.7M -$522.1M -$151.2M -$104.4M
Other Financing Activities $100K -$100K -$2.3M -$262.6M $22.2M
Cash From Financing $97.9M $154.8M -$340.4M $110.1M -$189.1M
 
Beginning Cash (CF) $350.6M $72.1M $443M $78.4M $98.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $219.1M -$11.5M -$347.6M -$1.4M $5M
Ending Cash (CF) $569.7M $60.6M $95.4M $77M $103.4M
 
Levered Free Cash Flow $400K $14.1M $132M -$162.9M $83.5M
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $527.2M -$509.1M $34.8M -$18.4M $26.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $1.4B $1.3B $313.7M -$13.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.4B $1.4B $1B $692.2M --
Depreciation & Amoritzation $193.3M $200.3M $220.5M $240.7M --
Stock-Based Compensation $35M $31.5M $39.7M $36.5M --
Change in Accounts Receivable $114.9M -$129.2M -$408.1M -$903M --
Change in Inventories $800.4M -$175.5M -$950.1M -$398.5M --
Cash From Operations $1.6B $1.7B $724M $314.7M --
 
Capital Expenditures $215.7M $329M $410.3M $328.5M --
Cash Acquisitions -$384M -$136.4M -$248.2M $156M --
Cash From Investing -$460.3M -$479.3M -$569.9M $12.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $739.5M $324M $1.5B --
Long-Term Debt Repaid -$574.8M -$47.6M -$405.3M -$1.4B --
Repurchase of Common Stock -$2.3B -$1.7B -$874.4M -$460M --
Other Financing Activities -$26M -$38.4M -$34M -$20.9M --
Cash From Financing -$1.7B -$1.2B -$172.5M -$300.6M --
 
Beginning Cash (CF) $1.1B $1.4B $342.5M $366.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$509.1M $34.8M -$18.4M $26.4M --
Ending Cash (CF) $542.5M $1.5B $324.1M $392.7M --
 
Levered Free Cash Flow $1.4B $1.3B $313.7M -$13.8M --

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

GET BETTER TRADE IDEAS

Popular

Is Chewy a Growth Stock to Buy?
Is Chewy a Growth Stock to Buy?

It might be a surprise to learn that during the…

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 31x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Sell
11
CRL alert for Apr 11

Charles River Laboratories International [CRL] is down 0.2% over the past day.

Buy
77
DPST alert for Apr 11

Direxion Daily Regional Banks Bull 3X Shares [DPST] is down 0.79% over the past day.

Sell
35
KMX alert for Apr 11

CarMax [KMX] is up 2.87% over the past day.

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

Show me the best stock