Financhill
Buy
61

AOS Quote, Financials, Valuation and Earnings

Last price:
$67.87
Seasonality move :
11.03%
Day range:
$67.35 - $68.38
52-week range:
$58.83 - $77.31
Dividend yield:
2.04%
P/E ratio:
18.29x
P/S ratio:
2.54x
P/B ratio:
5.11x
Volume:
883.7K
Avg. volume:
1.3M
1-year change:
-1.2%
Market cap:
$9.4B
Revenue:
$3.8B
EPS (TTM):
$3.70
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.9B $3.5B $3.8B $3.9B $3.8B
Revenue Growth (YoY) -3.26% 22.23% 6.08% 2.64% -0.9%
 
Cost of Revenues $1.8B $2.2B $2.4B $2.4B $2.4B
Gross Profit $1.1B $1.3B $1.3B $1.5B $1.5B
Gross Profit Margin 38.22% 37.07% 35.31% 38.3% 38.08%
 
R&D Expenses $80.7M $94.2M $89M $97.5M $101.7M
Selling, General & Admin $660.3M $701.4M $670.9M $727.4M $739.3M
Other Inc / (Exp) $3.3M $20.4M -$425.6M -$11.9M -$9.1M
Operating Expenses $660.3M $701.4M $670.9M $727.4M $739.3M
Operating Income $446.2M $610.3M $654.6M $748.2M $714.6M
 
Net Interest Expenses $7.3M $4.3M $9.4M $12M $6.7M
EBT. Incl. Unusual Items $443.9M $625.6M $223.7M $733.5M $701M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $99M $138.5M -$12M $176.9M $167.4M
Net Income to Company $344.9M $487.1M $235.7M $556.6M $533.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $344.9M $487.1M $235.7M $556.6M $533.6M
 
Basic EPS (Cont. Ops) $2.14 $3.05 $1.52 $3.71 $3.65
Diluted EPS (Cont. Ops) $2.12 $3.02 $1.51 $3.69 $3.63
Weighted Average Basic Share $161.5M $159.9M $154.8M $150M $146M
Weighted Average Diluted Share $162.6M $161.3M $155.8M $151M $147.1M
 
EBITDA $526.2M $688.2M $731.5M $826.5M $793.4M
EBIT $446.2M $610.3M $654.6M $748.2M $714.6M
 
Revenue (Reported) $2.9B $3.5B $3.8B $3.9B $3.8B
Operating Income (Reported) $446.2M $610.3M $654.6M $748.2M $714.6M
Operating Income (Adjusted) $446.2M $610.3M $654.6M $748.2M $714.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $914.6M $874.2M $937.5M $902.6M $942.5M
Revenue Growth (YoY) 20.34% -4.42% 7.24% -3.72% 4.42%
 
Cost of Revenues $574.5M $577.4M $583.8M $565.8M $578.7M
Gross Profit $340.1M $296.8M $353.7M $336.8M $363.8M
Gross Profit Margin 37.19% 33.95% 37.73% 37.31% 38.6%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $177.6M $155.5M $174.9M $176.6M $188.9M
Other Inc / (Exp) $4.7M -$2.4M -$2.5M -$2.6M --
Operating Expenses $177.6M $155.5M $174.9M $176.6M $188.9M
Operating Income $162.5M $141.3M $178.8M $160.2M $174.9M
 
Net Interest Expenses $1M $2.4M $2.4M $1.5M $3.6M
EBT. Incl. Unusual Items $166.4M $144.7M $176.4M $156.6M $171.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $34.8M $34.9M $41M $36.5M $39.8M
Net Income to Company $131.6M $109.8M $135.4M $120.1M $132M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $131.6M $109.8M $135.4M $120.1M $132M
 
Basic EPS (Cont. Ops) $0.83 $0.71 $0.90 $0.83 $0.94
Diluted EPS (Cont. Ops) $0.82 $0.71 $0.90 $0.82 $0.94
Weighted Average Basic Share $159.2M $154.2M $150.1M $145.6M $140M
Weighted Average Diluted Share $160.6M $155.1M $151.2M $146.7M $140.9M
 
EBITDA $181.5M $159.5M $198.2M $180.5M $196.5M
EBIT $162.5M $141.3M $178.8M $160.2M $174.9M
 
Revenue (Reported) $914.6M $874.2M $937.5M $902.6M $942.5M
Operating Income (Reported) $162.5M $141.3M $178.8M $160.2M $174.9M
Operating Income (Adjusted) $162.5M $141.3M $178.8M $160.2M $174.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.4B $3.8B $3.8B $3.9B $3.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $2.5B $2.3B $2.4B $2.4B
Gross Profit $1.3B $1.3B $1.5B $1.5B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $688.4M $686.2M $711.3M $742.3M $754.8M
Other Inc / (Exp) $13.6M $400K -$424.3M -$7.3M --
Operating Expenses $688.4M $686.2M $711.3M $742.3M $754.8M
Operating Income $586.9M $646.3M $743.3M $741.1M $719.4M
 
Net Interest Expenses $3.9M $7.4M $14.3M $5.4M $13.5M
EBT. Incl. Unusual Items $595.7M $648.4M $313.7M $732.8M $699.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $128.2M $153M $14.5M $171.6M $169.1M
Net Income to Company $467.5M $495.4M $299.2M $561.2M $530.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $467.5M $495.4M $299.2M $561.2M $530.5M
 
Basic EPS (Cont. Ops) $2.91 $3.16 $1.99 $3.83 $3.73
Diluted EPS (Cont. Ops) $2.89 $3.14 $1.97 $3.79 $3.70
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $664.2M $722.7M $821.2M $821.4M $801.5M
EBIT $586.9M $646.3M $743.3M $741.1M $719.4M
 
Revenue (Reported) $3.4B $3.8B $3.8B $3.9B $3.8B
Operating Income (Reported) $586.9M $646.3M $743.3M $741.1M $719.4M
Operating Income (Adjusted) $586.9M $646.3M $743.3M $741.1M $719.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.5B $2.8B $2.9B $2.9B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.8B $1.8B $1.8B $1.8B
Gross Profit $951.2M $972M $1.1B $1.1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $517.2M $502M $542.4M $557.3M $572.8M
Other Inc / (Exp) $13.6M -$6.4M -$5.1M -$500K $1.6M
Operating Expenses $517.2M $502M $542.4M $557.3M $572.8M
Operating Income $434M $470M $565.9M $558.8M $563.6M
 
Net Interest Expenses $2.9M $6M $10.9M $4.3M $11.1M
EBT. Incl. Unusual Items $443.8M $466.6M $556.6M $555.9M $554.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $96.3M $110.8M $137.3M $132M $133.7M
Net Income to Company $347.5M $355.8M $419.3M $423.9M $420.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $347.5M $355.8M $419.3M $423.9M $420.8M
 
Basic EPS (Cont. Ops) $2.17 $2.29 $2.79 $2.89 $2.97
Diluted EPS (Cont. Ops) $2.15 $2.27 $2.77 $2.87 $2.95
Weighted Average Basic Share $481M $466.9M $451.5M $439.2M $425.2M
Weighted Average Diluted Share $485.1M $470M $454.7M $442.6M $427.8M
 
EBITDA $492M $526.5M $623.4M $618.3M $626.4M
EBIT $434M $470M $565.9M $558.8M $563.6M
 
Revenue (Reported) $2.5B $2.8B $2.9B $2.9B $2.9B
Operating Income (Reported) $434M $470M $565.9M $558.8M $563.6M
Operating Income (Adjusted) $434M $470M $565.9M $558.8M $563.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $689.6M $631.4M $481.8M $363.4M $276.1M
Short Term Investments $116.5M $188.1M $90.6M $23.5M $36.5M
Accounts Receivable, Net $585M $634.4M $581.2M $596M $541.4M
Inventory $300.1M $447.7M $516.4M $497.4M $532.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $43.3M $39.1M $54.3M $43.5M $43.3M
Total Current Assets $1.6B $1.8B $1.6B $1.5B $1.4B
 
Property Plant And Equipment $582.9M $639.2M $620.5M $634.8M $661.5M
Long-Term Investments -- -- -- -- --
Goodwill $546.8M $627.8M $619.7M $633.4M $761.7M
Other Intangibles $323.9M $364.8M $347.9M $336.7M $321.1M
Other Long-Term Assets $89.1M $90M $110.5M $108.7M $102.8M
Total Assets $3.2B $3.5B $3.3B $3.2B $3.2B
 
Accounts Payable $595.2M $745.9M $625.8M $600.4M $588.7M
Accrued Expenses $236.5M $295.2M $234.8M $269.6M $231.5M
Current Portion Of Long-Term Debt -- -- $10M $10M $10M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $886.3M $1.1B $934.2M $945.3M $897.2M
 
Long-Term Debt $140.8M $212.2M $356.9M $145.2M $206.7M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.6B $1.6B $1.4B $1.4B
 
Common Stock $295.4M $295.2M $294.9M $294.8M $294.8M
Other Common Equity Adj -$321.2M -$331.4M -$82.4M -$84.2M -$111.9M
Common Equity $1.8B $1.8B $1.7B $1.8B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.8B $1.8B $1.7B $1.8B $1.9B
 
Total Liabilities and Equity $3.2B $3.5B $3.3B $3.2B $3.2B
Cash and Short Terms $689.6M $631.4M $481.8M $363.4M $276.1M
Total Debt $147.6M $219M $366.9M $155.2M $216.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $685.2M $417.1M $341.8M $255.6M $172.8M
Short Term Investments $199.1M $58.3M $60.8M $36.3M --
Accounts Receivable, Net $623.8M $564.2M $587.4M $558.2M $589M
Inventory $357.7M $525.6M $519M $554.9M $507.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $71.4M $62.7M $56.3M $43.8M --
Total Current Assets $1.7B $1.6B $1.5B $1.4B $1.3B
 
Property Plant And Equipment $578.8M $614.9M $614.4M $657M $678.6M
Long-Term Investments -- -- -- -- --
Goodwill $551.8M $619.3M $630.5M $651.7M --
Other Intangibles $315.2M $349.8M $338.6M $327.2M --
Other Long-Term Assets $116.1M $78.3M $112.1M $105.8M --
Total Assets $3.3B $3.2B $3.2B $3.2B $3.2B
 
Accounts Payable $649.6M $595.6M $561.8M $555.9M $521.4M
Accrued Expenses $272.1M $234.8M $261.9M $215.6M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $982.6M $900.9M $895.6M $844.2M $852.5M
 
Long-Term Debt $131M $304.5M $145.6M $133.2M $202.4M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.5B $1.3B $1.2B $1.3B
 
Common Stock $295.3M $295M $294.9M $294.8M $294.7M
Other Common Equity Adj -$309.3M -$368.1M -$90.1M -$85.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.9B $1.7B $1.9B $1.9B $1.8B
 
Total Liabilities and Equity $3.3B $3.2B $3.2B $3.2B $3.2B
Cash and Short Terms $685.2M $417.1M $341.8M $255.6M $172.8M
Total Debt $137.8M $311.3M $155.6M $143.2M $221.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $344.9M $487.1M $235.7M $556.6M $533.6M
Depreciation & Amoritzation $80M $77.9M $76.9M $78.3M $78.8M
Stock-Based Compensation $12.7M $11.9M $11.1M $11.5M $14.9M
Change in Accounts Receivable $4.5M -$25.5M $42.5M -$16.4M $49M
Change in Inventories $2.9M -$109.5M -$82.8M $18.1M -$40.5M
Cash From Operations $562.1M $641.1M $391.4M $670.3M $581.8M
 
Capital Expenditures $56.8M $75.1M $70.3M $72.6M $108M
Cash Acquisitions -- $207.6M $8M $16.8M $145.9M
Cash From Investing $11.8M -$349.9M $8.1M -$24.1M -$267.1M
 
Dividends Paid (Ex Special Dividend) $158.7M $170.1M $177.2M $183.5M $190.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $56.7M $366.5M $403.5M $306.5M $305.8M
Other Financing Activities -- -- -- -- --
Cash From Financing -$374.8M -$421M -$430.8M -$684.7M -$408.4M
 
Beginning Cash (CF) $573.1M $443.3M $391.2M $339.9M $239.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $199.1M -$129.8M -$52.1M -$51.3M -$100.3M
Ending Cash (CF) $772.2M $313.5M $318.3M $275.8M $132.7M
 
Levered Free Cash Flow $505.3M $566M $321.1M $597.7M $473.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $131.6M $109.8M $135.4M $120.1M $132M
Depreciation & Amoritzation $19M $18.2M $19.4M $20.3M $21.6M
Stock-Based Compensation $1.4M $1.4M $1.5M $2.3M $2.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $180.8M $160.3M $178.8M $195.9M $255.4M
 
Capital Expenditures $14.6M $20.2M $18.5M $32.5M $14.8M
Cash Acquisitions $9M -- $16.1M -- --
Cash From Investing -$85.3M $17.4M -$64.6M -$51M -$34.9M
 
Dividends Paid (Ex Special Dividend) $41.5M $43.2M $45.1M $46.7M $47.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -$14.3M --
Long-Term Debt Repaid -- -- -$214.9M -$6.9M --
Repurchase of Common Stock $13.9M $91.6M $91.8M $83.9M $84.1M
Other Financing Activities -- -$1.6M -- -- --
Cash From Financing -$54.2M -$140.9M -$209.5M -$144M -$245.5M
 
Beginning Cash (CF) $486.1M $358.8M $281M $219.3M $152.7M
Foreign Exchange Rate Adjustment -- -- -$2.6M $2.3M -$200K
Additions / Reductions $41.3M -$600K -$97.9M $3.2M -$25.2M
Ending Cash (CF) $527.4M $358.2M $180.5M $224.8M $127.3M
 
Levered Free Cash Flow $166.2M $140.1M $160.3M $163.4M $240.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $467.5M $495.4M $299.2M $561.2M $530.5M
Depreciation & Amoritzation $77.3M $76.4M $77.9M $80.3M $82.1M
Stock-Based Compensation $11.5M $12M $10.8M $14.1M $13.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $608.5M $479M $615.7M $591.2M $655.6M
 
Capital Expenditures $65.4M $80.7M $62.1M $107.3M $83.8M
Cash Acquisitions $9M $206.6M $16.1M $22M $124.6M
Cash From Investing -$135.9M -$156.3M -$81M -$104.4M -$192.7M
 
Dividends Paid (Ex Special Dividend) $167.6M $175.8M $181.8M $188.7M $194.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $212M $436.5M $282.9M $382.2M $404.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$364.4M -$412.6M -$611.4M -$551.7M -$527.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $108.2M -$127.3M -$77.8M -$61.7M -$66.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $543.1M $398.3M $553.6M $483.9M $571.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $347.5M $355.8M $419.3M $423.9M $420.8M
Depreciation & Amoritzation $58M $56.5M $57.5M $59.5M $62.8M
Stock-Based Compensation $10.3M $10.4M $10.1M $12.7M $11.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $376.8M $214.7M $439M $359.9M $433.7M
 
Capital Expenditures $45.3M $50.9M $42.7M $77.4M $53.2M
Cash Acquisitions $9M $8M $16.1M $21.3M --
Cash From Investing -$135.3M $58.3M -$30.8M -$111.1M -$36.7M
 
Dividends Paid (Ex Special Dividend) $125.4M $131.1M $135.7M $140.9M $145.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $108.2M
Long-Term Debt Repaid -- -- -$214.9M -$6.9M --
Repurchase of Common Stock $212M $282M $161.4M $237.1M $335.4M
Other Financing Activities -- -$1.6M -- -- --
Cash From Financing -$328.5M -$320.1M -$500.7M -$367.7M -$486.6M
 
Beginning Cash (CF) $1.5B $1.1B $1.1B $687M $503.6M
Foreign Exchange Rate Adjustment -- -- -$17.7M -$1.7M $2.7M
Additions / Reductions -$87M -$84.5M -$110.2M -$120.6M -$86.9M
Ending Cash (CF) $1.4B $1B $938.2M $564.7M $419.4M
 
Levered Free Cash Flow $331.5M $163.8M $396.3M $282.5M $380.5M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock