Financhill
Buy
59

ABX.TO Quote, Financials, Valuation and Earnings

Last price:
$22.36
Seasonality move :
2.8%
Day range:
$22.22 - $22.83
52-week range:
$18.65 - $29.50
Dividend yield:
2.46%
P/E ratio:
17.56x
P/S ratio:
2.32x
P/B ratio:
1.21x
Volume:
3.4M
Avg. volume:
3.4M
1-year change:
-4.88%
Market cap:
$38.9B
Revenue:
$15.4B
EPS (TTM):
$1.27
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $12.9B $16.9B $15B $14.3B $15.4B
Revenue Growth (YoY) 37.34% 30.91% -11.02% -4.74% 7.53%
 
Cost of Revenues $9.2B $9.9B $8.9B $9.7B $10.7B
Gross Profit $3.7B $6.9B $6.1B $4.6B $4.7B
Gross Profit Margin 28.88% 41.11% 40.85% 31.93% 30.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $281.3M $247.9M $189.2M $206.5M $170.1M
Other Inc / (Exp) $5.8B $966.2M $735.6M -$1.4B $91.8M
Operating Expenses $554.6M $887.2M $695.5M $639.1M $884.1M
Operating Income $3.2B $6.1B $5.4B $3.9B $3.8B
 
Net Interest Expenses $521.5M $390M $370.9M $306.6M $86.4M
EBT. Incl. Unusual Items $8.4B $6.6B $5.8B $2.2B $3.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4B $1.8B $1.7B $862.5M $1.2B
Net Income to Company $6.1B $4.8B $4.1B $1.3B $2.6B
 
Minority Interest in Earnings -$802.8M -$1.7B -$1.6B -$759.9M -$919.2M
Net Income to Common Excl Extra Items $5.3B $3.1B $2.5B $561.2M $1.7B
 
Basic EPS (Cont. Ops) $3.00 $1.76 $1.43 $0.31 $0.97
Diluted EPS (Cont. Ops) $3.00 $1.76 $1.43 $0.31 $0.97
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.8B $1.8B
 
EBITDA $11.7B $10B $8.9B $5.2B $7B
EBIT $9B $7.1B $6.2B $2.6B $4.3B
 
Revenue (Reported) $12.9B $16.9B $15B $14.3B $15.4B
Operating Income (Reported) $3.2B $6.1B $5.4B $3.9B $3.8B
Operating Income (Adjusted) $9B $7.1B $6.2B $2.6B $4.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.7B $3.6B $3.3B $3.8B $4.6B
Revenue Growth (YoY) 33.28% -24.51% -7.37% 16.53% 19.65%
 
Cost of Revenues $2.6B $2.2B $2.4B $2.6B $2.8B
Gross Profit $2.1B $1.3B $928.6M $1.3B $1.8B
Gross Profit Margin 45.57% 37.44% 28.18% 33.09% 39.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $66.6M $34M $33.9M $40.3M $62.8M
Other Inc / (Exp) $218.4M $95.7M $63.9M -$8.1M -$6.8M
Operating Expenses $189.1M $139.8M $83.5M $122.1M $285.2M
Operating Income $2B $1.2B $845.1M $1.1B $1.5B
 
Net Interest Expenses $106.5M $110.8M $93.9M $63.1M $106.4M
EBT. Incl. Unusual Items $2.1B $1.2B $815.1M $1.1B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $378.1M $406.7M $280.4M $292.5M $334.3M
Net Income to Company $1.6B $818.2M $576.4M $783.3M $1.1B
 
Minority Interest in Earnings -$517.9M -$333.7M -$220.4M -$291.2M -$405.2M
Net Income to Common Excl Extra Items $1.2B $436.9M $314.3M $493.8M $659M
 
Basic EPS (Cont. Ops) $0.67 $0.25 $0.18 $0.28 $0.38
Diluted EPS (Cont. Ops) $0.67 $0.25 $0.18 $0.28 $0.38
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.8B $1.8B
 
EBITDA $3B $2B $1.5B $1.9B $2.3B
EBIT $2.2B $1.3B $952.1M $1.2B $1.6B
 
Revenue (Reported) $4.7B $3.6B $3.3B $3.8B $4.6B
Operating Income (Reported) $2B $1.2B $845.1M $1.1B $1.5B
Operating Income (Adjusted) $2.2B $1.3B $952.1M $1.2B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $16.4B $15.1B $14.7B $15B $16.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.2B $8.8B $9.3B $10.6B $11B
Gross Profit $6.2B $6.3B $5.4B $4.3B $5.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $259.6M $171.1M $189.7M $196.9M $183.8M
Other Inc / (Exp) $2.9B $655.9M $635.4M -$1.8B $195.3M
Operating Expenses $546M $663.3M $486.5M $869M $1B
Operating Income $5.7B $5.6B $4.9B $3.5B $4.8B
 
Net Interest Expenses $443.7M $388.6M $350.2M $176.4M $191.3M
EBT. Incl. Unusual Items $8.1B $5.9B $5.2B $1.5B $4.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3B $1.8B $1.4B $747.6M $1.4B
Net Income to Company $5.8B $4.1B $3.8B $750.1M $3.4B
 
Minority Interest in Earnings -$1.8B -$1.5B -$1.4B -$648M -$1.2B
Net Income to Common Excl Extra Items $4B $2.5B $2.4B $72.2M $2.2B
 
Basic EPS (Cont. Ops) $2.28 $1.42 $1.36 $0.04 $1.27
Diluted EPS (Cont. Ops) $2.28 $1.42 $1.36 $0.04 $1.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $11.6B $8.9B $8.1B $4.8B $8B
EBIT $8.6B $6.3B $5.6B $2B $5.3B
 
Revenue (Reported) $16.4B $15.1B $14.7B $15B $16.8B
Operating Income (Reported) $5.7B $5.6B $4.9B $3.5B $4.8B
Operating Income (Adjusted) $8.6B $6.3B $5.6B $2B $5.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12.6B $10.9B $10.6B $11.2B $12.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.6B $6.5B $6.9B $7.8B $8.1B
Gross Profit $5B $4.4B $3.6B $3.4B $4.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $218.6M $139.8M $140.5M $130.7M $144.3M
Other Inc / (Exp) $729M $426.6M $324.3M $7.9M $110.9M
Operating Expenses $712.3M $486.1M $277.3M $497.1M $612.5M
Operating Income $4.3B $3.9B $3.3B $2.9B $3.9B
 
Net Interest Expenses $335.5M $332.6M $312.5M $187.2M $293.3M
EBT. Incl. Unusual Items $4.7B $4B $3.4B $2.7B $3.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3B $1.3B $1B $924.7M $1.1B
Net Income to Company $3.4B $2.7B $2.4B $1.8B $2.6B
 
Minority Interest in Earnings -$1.2B -$1.1B -$851.7M -$757.6M -$1B
Net Income to Common Excl Extra Items $2.2B $1.6B $1.5B $1.1B $1.6B
 
Basic EPS (Cont. Ops) $1.24 $0.91 $0.84 $0.61 $0.90
Diluted EPS (Cont. Ops) $1.24 $0.91 $0.84 $0.61 $0.90
Weighted Average Basic Share $5.3B $5.3B $5.3B $5.3B $5.3B
Weighted Average Diluted Share $5.3B $5.3B $5.3B $5.3B $5.3B
 
EBITDA $7.3B $6.3B $5.5B $5.2B $6.2B
EBIT $5.1B $4.3B $3.7B $3.2B $4.2B
 
Revenue (Reported) $12.6B $10.9B $10.6B $11.2B $12.6B
Operating Income (Reported) $4.3B $3.9B $3.3B $2.9B $3.9B
Operating Income (Adjusted) $5.1B $4.3B $3.7B $3.2B $4.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $4.3B $6.6B $6.7B $6B $5.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $88.8M $337.9M $308.4M $255M $326.2M
Inventory $3B $2.4B $2.2B $2.4B $2.4B
Prepaid Expenses $227.3M $289.4M $262.5M $329.7M $269.2M
Other Current Assets $116.2M $107.1M $110.9M $123.5M $168.4M
Total Current Assets $9B $10.4B $10.5B $11.5B $9.9B
 
Property Plant And Equipment $31.7B $31.5B $31.9B $35.1B $35.1B
Long-Term Investments $6.2B $6.5B $6.4B $5.6B $5.7B
Goodwill $6.2B $6.1B $6.1B $4.9B $4.7B
Other Intangibles $112.3M $98.2M $86.7M $90.9M $88.8M
Other Long-Term Assets $3.3B $3.6B $3.8B $4.2B $4B
Total Assets $58B $59.3B $59.8B $62.4B $60.7B
 
Accounts Payable $933.8M $1.2B $686.9M $1B $899.1M
Accrued Expenses $574.7M $674.5M $1.2B $1.1B $1.1B
Current Portion Of Long-Term Debt $438.8M $8.9M $11.5M $43.4M $42.4M
Current Portion Of Capital Lease Obligations $32.7M $16.6M $19.1M $17.6M $14.6M
Other Current Liabilities $545.9M $137.7M $135.1M $230.6M $248M
Total Current Liabilities $3.1B $2.8B $2.7B $4.2B $3.1B
 
Long-Term Debt $6.6B $6.7B $6.9B $7B $6.8B
Capital Leases -- -- -- -- --
Total Liabilities $19B $18.9B $18.6B $19.9B $18.3B
 
Common Stock $38.2B $37.3B $36.3B $38.1B $37.3B
Other Common Equity Adj -$159.3M $17.9M -$29.3M $35.3M $31.8M
Common Equity $28B $29.8B $30.4B $30.9B $31B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11B $10.7B $10.8B $11.6B $11.5B
Total Equity $39B $40.4B $41.2B $42.4B $42.4B
 
Total Liabilities and Equity $58B $59.3B $59.8B $62.4B $60.7B
Cash and Short Terms $4.3B $6.6B $6.7B $6B $5.5B
Total Debt $7.1B $6.8B $6.9B $7B $6.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $6.3B $6.4B $7.2B $5.8B $5.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $681.2M $765.2M $682.4M $762.3M $924M
Inventory $2.8B $2.3B $2.3B $2.6B $2.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $662.5M $697.6M $1.1B $929.4M $1.8B
Total Current Assets $10.5B $10.2B $11.2B $10.1B $10.8B
 
Property Plant And Equipment $33.1B $31.6B $34.6B $36.2B $36.9B
Long-Term Investments $6.2B $6.1B $5.6B $5.4B $5.8B
Goodwill $6.4B $6.1B $6.5B $4.9B $4.8B
Other Intangibles $227.5M $192.6M $203.8M $202.5M $199.9M
Other Long-Term Assets $5.1B $5.3B $5.4B $5.2B $5.5B
Total Assets $61.7B $59.5B $63.5B $62B $64B
 
Accounts Payable $1.4B $1.8B $2.1B $2.2B $2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $480.5M $394.1M $564.8M $697.1M $1.4B
Total Current Liabilities $2.3B $2.5B $3B $3.3B $4.1B
 
Long-Term Debt $6.9B $6.6B $7B $6.5B $6.4B
Capital Leases -- -- -- -- --
Total Liabilities $19.4B $18.5B $19.3B $18.9B $19.5B
 
Common Stock $39.1B $36.7B $38.6B $38.2B $37.8B
Other Common Equity Adj -- -$38.3M $17.8M $8.2M $50M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11.8B $10.8B $11.5B $11.8B $12.2B
Total Equity $42.4B $40.9B $44.2B $43.1B $44.4B
 
Total Liabilities and Equity $61.7B $59.5B $63.5B $62B $64B
Cash and Short Terms $6.3B $6.4B $7.2B $5.8B $5.7B
Total Debt $6.9B $6.6B $7B $6.5B $6.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $6.1B $4.8B $4.1B $1.3B $2.6B
Depreciation & Amoritzation $2.7B $3B $2.6B $2.6B $2.8B
Stock-Based Compensation $94.2M $116.6M $101.5M $71.4M $89.1M
Change in Accounts Receivable -$156.6M -$257.3M -$57.6M $115.6M -$209.2M
Change in Inventories $11.9M $162.2M -$204.3M -$284.5M -$130.9M
Cash From Operations $3.8B $7.3B $5.5B $4.5B $5B
 
Capital Expenditures $2.3B $2.8B $3.1B $4B $4.2B
Cash Acquisitions $2B $379.3M $33.8M -- --
Cash From Investing $66.3M -$1.7B -$2.4B -$2.2B -$3.8B
 
Dividends Paid (Ex Special Dividend) -$727.1M -$733M -$794.5M -$1.5B -$944.9M
Special Dividend Paid
Long-Term Debt Issued -- $56.3M $164.2M $229.9M $87.7M
Long-Term Debt Repaid -$410M -$507.9M -$53.9M -$513.1M -$75.6M
Repurchase of Common Stock -- -- -$939.8M -$550.8M --
Other Financing Activities -$374.2M -$1.8B -$1.4B -$1.1B -$693.8M
Cash From Financing -$1.5B -$3B -$3B -$3.4B -$1.6B
 
Beginning Cash (CF) $2.1B $4.4B $6.5B $6.9B $6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.3B $2.5B $116.5M -$1.1B -$390.1M
Ending Cash (CF) $4.4B $7B $6.6B $5.8B $5.6B
 
Levered Free Cash Flow $1.5B $4.5B $2.4B $561.2M $872M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.6B $818.2M $576.4M $783.3M $1.1B
Depreciation & Amoritzation $705M $708.9M $623.4M $674.2M $647M
Stock-Based Compensation $27.9M $7.4M $4.8M $20.1M $68.1M
Change in Accounts Receivable -$143.9M -$26.3M $101.1M -$80.3M -$235.8M
Change in Inventories $135.8M -$94.1M -$71.5M -$64.2M -$94.2M
Cash From Operations $2.4B $1.4B $1B $1.5B $1.6B
 
Capital Expenditures $677.4M $753.8M $1.1B $1B $998M
Cash Acquisitions -$13.9M $594.1K -- -- $221.5K
Cash From Investing -$581.3M -$659.9M -$842M -$921.6M -$817.2M
 
Dividends Paid (Ex Special Dividend) -$174.4M -$208.8M -$473.3M -$234.1M -$236M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $48.6M $78M -- --
Long-Term Debt Repaid $9.1M -$6.8M -$81.2M -$4M -$5.4M
Repurchase of Common Stock -- -$322.6M -$189M -- -$129.4M
Other Financing Activities -$320.5M -$354.3M -$223.3M -$152.5M -$157.3M
Cash From Financing -$485.7M -$844M -$888.8M -$445.7M -$525.4M
 
Beginning Cash (CF) $5.2B $6.3B $7.4B $5.6B $5.5B
Foreign Exchange Rate Adjustment $5.7M -$31.3K -$4M -$1.3M -$1.4M
Additions / Reductions $1.3B -$121.1M -$685.6M $141.5M $259.7M
Ending Cash (CF) $6.3B $6.3B $6.8B $5.7B $5.8B
 
Levered Free Cash Flow $1.7B $628.9M -$27.9M $481.4M $604.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $5.8B $4.1B $3.8B $750.1M $3.4B
Depreciation & Amoritzation $3B $2.7B $2.5B $2.8B $2.7B
Stock-Based Compensation $108.2M $71M $91.6M $83.4M $128.2M
Change in Accounts Receivable -$315.4M -$65.8M $149.1M -$312.4M -$300.6M
Change in Inventories $85.4M -$169.4M -$147.3M -$276.1M -$43.6M
Cash From Operations $6.2B $6B $5.2B $4.7B $5.6B
 
Capital Expenditures $2.6B $3B $3.6B $4.1B $4.3B
Cash Acquisitions $1.3B $62.3M $9.9M -- -$75M
Cash From Investing -$694.7M -$2.5B -$1.7B -$3.8B -$3.8B
 
Dividends Paid (Ex Special Dividend) -$633.6M -$815.8M -$1.3B -$1B -$956.6M
Special Dividend Paid
Long-Term Debt Issued -- $183.5M $217M -- --
Long-Term Debt Repaid -$503.9M -$41.6M -$120.1M -$434M -$75.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.3B -$1.8B -$1.3B -$644.6M -$736.6M
Cash From Financing -$2.4B -$3.1B -$3.3B -$2.2B -$1.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1B $426.1M $253.5M -$1.3B -$42.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.6B $3B $1.6B $556.9M $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.4B $2.7B $2.4B $1.8B $2.6B
Depreciation & Amoritzation $2.2B $1.9B $1.8B $2B $2B
Stock-Based Compensation $97.2M $51.6M $41.7M $53.7M $92.8M
Change in Accounts Receivable -$210.4M -$18.9M $187.8M -$240.2M -$331.5M
Change in Inventories $101.2M -$230.4M -$173.5M -$165.1M -$77.8M
Cash From Operations $5B $3.8B $3.5B $3.7B $4.2B
 
Capital Expenditures $2B $2.2B $2.8B $3B $3.1B
Cash Acquisitions $340.9M $23.9M -- -- -$75M
Cash From Investing -$1.2B -$1.9B -$1.2B -$2.8B -$2.7B
 
Dividends Paid (Ex Special Dividend) -$515.3M -$598.1M -$1.2B -$703.2M -$714.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $127.2M $180M -- --
Long-Term Debt Repaid -$494M -$27.7M -$93.9M -$14.8M -$15M
Repurchase of Common Stock -- -$629.5M -$409.5M -- -$196.5M
Other Financing Activities -$941.4M -$917.9M -$859.5M -$440.1M -$483M
Cash From Financing -$2B -$2B -$2.3B -$1.2B -$1.4B
 
Beginning Cash (CF) $14.1B $20.1B $21.5B $17.5B $16.4B
Foreign Exchange Rate Adjustment -$4M -$1.3M -$7.8M -$1.3M -$4.1M
Additions / Reductions $1.9B -$181.3M -$44.3M -$238.9M $109.2M
Ending Cash (CF) $16B $19.8B $21.7B $17.2B $16.6B
 
Levered Free Cash Flow $3B $1.5B $688.6M $684.4M $1.1B

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22.25% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.89% over the past day.

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

Show me the best stock