Financhill
Sell
4

APO Quote, Financials, Valuation and Earnings

Last price:
$125.33
Seasonality move :
-2.29%
Day range:
$126.35 - $133.29
52-week range:
$102.58 - $164.22
Dividend yield:
1.57%
P/E ratio:
23.05x
P/S ratio:
2.34x
P/B ratio:
3.36x
Volume:
6.3M
Avg. volume:
3.7M
1-year change:
-19.69%
Market cap:
$73.7B
Revenue:
$32.1B
EPS (TTM):
$5.51
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.6B $11.8B $33.2B $26.3B $32.1B
Revenue Growth (YoY) 48.53% 229% 182.14% -20.74% 21.95%
 
Cost of Revenues $27.3M $626M $916M $10B --
Gross Profit $3.6B $11.1B $32.3B $16.4B $32.1B
Gross Profit Margin 99.24% 94.68% 97.24% 62.15% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3B -$148M -$478M -$689M --
Operating Expenses -$1.4B $13.4B $24B $9B $25B
Operating Income $4.9B -$2.2B $8.3B $7.3B $7.1B
 
Net Interest Expenses $139.1M $124M $145M $226M $256M
EBT. Incl. Unusual Items $4.9B -$4.2B $5.6B $7.4B $6.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $594.4M -$739M -$923M $1.1B $1.3B
Net Income to Company $4.3B -$3.5B $6.5B $6.4B --
 
Minority Interest in Earnings $2.4B -$1.5B $1.5B $1.8B $1.9B
Net Income to Common Excl Extra Items $4.3B -$3.6B $6.3B $6.2B $5.4B
 
Basic EPS (Cont. Ops) $7.55 -$3.28 $8.32 $7.39 $5.76
Diluted EPS (Cont. Ops) $7.55 -$3.28 $8.21 $7.17 $5.54
Weighted Average Basic Share $236.6M $584.7M $581.4M $586.1M $589M
Weighted Average Diluted Share $236.6M $584.7M $588.8M $604M $594M
 
EBITDA $5B -$1.7B $9.1B $8.4B --
EBIT $4.9B -$2.2B $8.3B $7.3B $7.1B
 
Revenue (Reported) $3.6B $11.8B $33.2B $26.3B $32.1B
Operating Income (Reported) $4.9B -$2.2B $8.3B $7.3B $7.1B
Operating Income (Adjusted) $4.9B -$2.2B $8.3B $7.3B $7.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $697.4M $4.9B $11.2B $5.4B $9.9B
Revenue Growth (YoY) -4.08% 605.33% 126.96% -51.98% 84.2%
 
Cost of Revenues $7.4M $182M $250M $3.1B --
Gross Profit $690M $4.7B $10.9B $2.3B $9.9B
Gross Profit Margin 98.93% 96.3% 97.76% 42.94% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.1B -$108M -$106M -$130M --
Operating Expenses -$1.1B $3B $8B $630M $8.1B
Operating Income $1.7B $1.7B $2.9B $1.7B $1.8B
 
Net Interest Expenses $34.7M $30M $47M $67M $72M
EBT. Incl. Unusual Items $708.2M $1.2B $2B $1.7B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $95.6M $211M -$1.7B $62M $592M
Net Income to Company $612.5M $1B $3.6B $1.7B --
 
Minority Interest in Earnings $369M $376M $825M $176M $476M
Net Income to Common Excl Extra Items $608.7M $949M $3.6B $1.6B $1.2B
 
Basic EPS (Cont. Ops) $0.94 $0.98 $4.75 $2.42 $1.11
Diluted EPS (Cont. Ops) $0.94 $0.98 $4.62 $2.35 $1.10
Weighted Average Basic Share $245.6M $583M $584M $584M $594M
Weighted Average Diluted Share $245.6M $583M $601M $603M $598M
 
EBITDA $1.8B $1.9B $3.1B $2B --
EBIT $1.7B $1.7B $2.9B $1.7B $1.8B
 
Revenue (Reported) $697.4M $4.9B $11.2B $5.4B $9.9B
Operating Income (Reported) $1.7B $1.7B $2.9B $1.7B $1.8B
Operating Income (Adjusted) $1.7B $1.7B $2.9B $1.7B $1.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.6B $11.6B $33.1B $26.3B $32.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27.3M $634M $916M $9.9B $9.2B
Gross Profit $3.5B $10.9B $32.2B $16.4B $23.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3B -$35M -$478M -$689M --
Operating Expenses -$1.4B $13.4B $24B $9B $16.3B
Operating Income $4.9B -$2.5B $8.2B $7.4B $6.9B
 
Net Interest Expenses $139.1M $124M $145M $226M $256M
EBT. Incl. Unusual Items $4.9B -$4.3B $5.6B $7.4B $6.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $594.4M -$751M -$1.1B $1.1B $1.3B
Net Income to Company $4.3B -$3.5B $6.5B $6.4B --
 
Minority Interest in Earnings $2.4B -$1.5B $1.5B $1.8B $1.9B
Net Income to Common Excl Extra Items $4.3B -$3.6B $6.5B $6.2B $5.3B
 
Basic EPS (Cont. Ops) $7.64 -$3.52 $8.52 $7.39 $5.61
Diluted EPS (Cont. Ops) $7.64 -$3.52 $8.39 $7.23 $5.51
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5B -$2B $9B $8.5B --
EBIT $4.9B -$2.5B $8.2B $7.4B $6.9B
 
Revenue (Reported) $3.6B $11.6B $33.1B $26.3B $32.4B
Operating Income (Reported) $4.9B -$2.5B $8.2B $7.4B $6.9B
Operating Income (Adjusted) $4.9B -$2.5B $8.2B $7.4B $6.9B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $11.6B $33.1B $26.3B $32.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $634M $916M $9.9B $9.2B --
Gross Profit $10.9B $32.2B $16.4B $23.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$35M -$478M -$689M -$834M --
Operating Expenses $13.4B $24B $9B $16.3B --
Operating Income -$2.5B $8.2B $7.4B $6.9B --
 
Net Interest Expenses $124M $145M $226M $256M --
EBT. Incl. Unusual Items -$4.3B $5.6B $7.4B $6.7B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$751M -$1.1B $1.1B $1.3B --
Net Income to Company -$3.5B $6.5B $6.4B $4.2B --
 
Minority Interest in Earnings -$1.5B $1.5B $1.8B $1.9B --
Net Income to Common Excl Extra Items -$3.6B $6.5B $6.2B $5.3B --
 
Basic EPS (Cont. Ops) -$3.52 $8.52 $7.39 $5.61 --
Diluted EPS (Cont. Ops) -$3.52 $8.39 $7.23 $5.51 --
Weighted Average Basic Share $2.3B $2.3B $2.3B $2.4B --
Weighted Average Diluted Share $2.3B $2.3B $2.4B $2.4B --
 
EBITDA -$2B $9B $8.5B $6.1B --
EBIT -$2.5B $8.2B $7.4B $6.9B --
 
Revenue (Reported) $11.6B $33.1B $26.3B $32.4B --
Operating Income (Reported) -$2.5B $8.2B $7.4B $6.9B --
Operating Income (Adjusted) -$2.5B $8.2B $7.4B $6.9B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $3.8B $13.3B $19.9B $18.3B $20.6B
Short Term Investments -- $117.9B $154.3B $189.8B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $4.4B $18.1B $24.5B $23.3B $31.5B
 
Property Plant And Equipment $576.7M -- -- -- --
Long-Term Investments $24.4B $194B $259.9B $322.3B $395.8B
Goodwill $117M $4.3B $4.3B $4.3B --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.7B $12.4B $14.6B $17B --
Total Assets $30.7B $257.2B $313.5B $377.9B $460.9B
 
Accounts Payable $2.8B $3B $3.3B $3.6B --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.5B $222.7B $266.4B $311.9B $376B
 
Long-Term Debt $13.8B $6.5B $7.6B $10.6B $13.4B
Capital Leases -- -- -- -- --
Total Liabilities $18.7B $241.8B $288.2B $347.6B $418.4B
 
Common Stock -- -- $1.4B $1.4B --
Other Common Equity Adj -$5M -$7.3B -$5.6B -$5.5B --
Common Equity $3.2B $6.6B $12.6B $15.9B $21.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.2B $8.8B $11.2B $13.7B $19.2B
Total Equity $12B $15.4B $25.2B $31B $42.5B
 
Total Liabilities and Equity $30.7B $257.2B $313.5B $378.5B $460.9B
Cash and Short Terms $3.8B $13.3B $19.9B $18.3B $20.6B
Total Debt $14.1B $6.5B $8.1B $10.6B $13.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $3.8B $13.3B $19.9B $18.3B $20.6B
Short Term Investments -- $117.9B $154.3B $189.8B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $4.4B $18.1B $24.5B $23.3B $31.5B
 
Property Plant And Equipment $576.7M -- -- -- --
Long-Term Investments $24.4B $194B $259.9B $322.3B $395.8B
Goodwill $117M $4.3B $4.3B $4.3B --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.7B $12.4B $14.6B $17B --
Total Assets $30.7B $257.2B $313.5B $377.9B $460.9B
 
Accounts Payable $2.8B $3B $3.3B $3.6B --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.5B $222.7B $266.4B $311.9B $376B
 
Long-Term Debt $13.8B $6.5B $7.6B $10.6B $13.4B
Capital Leases -- -- -- -- --
Total Liabilities $18.7B $241.8B $288.2B $347.6B $418.4B
 
Common Stock -- -- $1.4B $1.4B --
Other Common Equity Adj -$5M -$7.3B -$5.6B -$5.5B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- $1M -- --
Minority Interest, Total $8.2B $8.8B $11.2B $13.7B $19.2B
Total Equity $12B $15.4B $25.2B $31B $42.5B
 
Total Liabilities and Equity $30.7B $257.2B $313.5B $378.5B $460.9B
Cash and Short Terms $3.8B $13.3B $19.9B $18.3B $20.6B
Total Debt $14.1B $6.5B $8.1B $10.6B $13.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $4.3B -$3.5B $6.5B $6.4B --
Depreciation & Amoritzation $75.1M $529M $803M $1.1B --
Stock-Based Compensation $1.2B $540M $1B $721M --
Change in Accounts Receivable $28.5M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B $6.9B $6.6B $4.1B --
 
Capital Expenditures $64.7M -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$785.2M -$21.8B -$39.8B -$59.5B --
 
Dividends Paid (Ex Special Dividend) $554M $962M $1B $1.2B --
Special Dividend Paid
Long-Term Debt Issued $1.3B $5.7B $4.9B $7.9B --
Long-Term Debt Repaid -$2B -$4B -$3.8B -$5.3B --
Repurchase of Common Stock $299.4M $635M $561M $890M --
Other Financing Activities $595M $28.6B $41.7B $57.4B --
Cash From Financing -$2.2B $23.9B $39.8B $54.8B --
 
Beginning Cash (CF) $2.1B $11.1B $17.7B $17.1B $20.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$378.2M $9B $6.6B -$579M --
Ending Cash (CF) $1.7B $20.2B $24.3B $16.5B --
 
Levered Free Cash Flow $2.5B $6.9B $6.6B $4.1B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $612.5M $1B $3.6B $1.7B --
Depreciation & Amoritzation $23.7M $153M $217M $296M --
Stock-Based Compensation $1B $130M $604M $243M --
Change in Accounts Receivable $40.3M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $493.9M -$306M $1.4B $775M --
 
Capital Expenditures $37M -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.7B -$8.6B -$12.9B -$16.4B --
 
Dividends Paid (Ex Special Dividend) $136.8M $240M $281M $301M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $492M $2B $1.1B $1.8B --
Long-Term Debt Repaid -$429M -$3.2B -$1B -$765M --
Repurchase of Common Stock $98.7M $172M $26M $102M --
Other Financing Activities $725M $9.4B $16.7B $15.1B --
Cash From Financing -$537.3M $6.8B $14.8B $15.1B --
 
Beginning Cash (CF) $2.1B $11.1B $17.7B $17.1B $20.6B
Foreign Exchange Rate Adjustment -- $3M $8M -$6M --
Additions / Reductions -$1.7B -$2.1B $3.3B -$515M --
Ending Cash (CF) $361.1M $9B $21B $16.6B --
 
Levered Free Cash Flow $456.9M -$306M $1.4B $775M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $4.3B -$3.5B $6.5B $6.4B --
Depreciation & Amoritzation $75.1M $529M $803M $1.1B --
Stock-Based Compensation $1.2B $540M $1B $721M --
Change in Accounts Receivable $28.5M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B $6.9B $6.6B $4.1B --
 
Capital Expenditures $64.7M -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$785.2M -$21.8B -$39.8B -$59.5B --
 
Dividends Paid (Ex Special Dividend) $554M $962M $1B $1.2B --
Special Dividend Paid
Long-Term Debt Issued $1.3B $5.7B $4.9B $7.9B --
Long-Term Debt Repaid -$2B -$4B -$3.8B -$5.3B --
Repurchase of Common Stock $299.4M $635M $561M $890M --
Other Financing Activities $595M $28.6B $41.7B $57.4B --
Cash From Financing -$2.2B $23.9B $39.8B $54.8B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$378.2M $9B $6.6B -$579M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.5B $6.9B $6.6B $4.1B --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -$3.5B $6.5B $6.4B $4.2B --
Depreciation & Amoritzation $529M $803M $1.1B $1B --
Stock-Based Compensation $540M $1B $721M $523M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $6.9B $6.6B $4.1B $4.6B --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21.8B -$39.8B -$59.5B -$49.6B --
 
Dividends Paid (Ex Special Dividend) $962M $1B $1.2B $963M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.7B $4.9B $7.9B $2.6B --
Long-Term Debt Repaid -$4B -$3.8B -$5.3B -$1.3B --
Repurchase of Common Stock $635M $561M $890M $533M --
Other Financing Activities $28.6B $41.7B $57.4B $31.6B --
Cash From Financing $23.9B $39.8B $54.8B $49.1B --
 
Beginning Cash (CF) $50B $63.4B $72.4B $72.3B --
Foreign Exchange Rate Adjustment -$15M $10M -$3M $13M --
Additions / Reductions $9B $6.6B -$579M $4.1B --
Ending Cash (CF) $59B $70B $71.9B $55.8B --
 
Levered Free Cash Flow $6.9B $6.6B $4.1B $4.6B --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock