Financhill
Sell
27

AR Quote, Financials, Valuation and Earnings

Last price:
$30.94
Seasonality move :
6.35%
Day range:
$30.60 - $31.75
52-week range:
$20.56 - $36.28
Dividend yield:
0%
P/E ratio:
220.93x
P/S ratio:
2.37x
P/B ratio:
1.38x
Volume:
5.6M
Avg. volume:
3.7M
1-year change:
42.47%
Market cap:
$9.6B
Revenue:
$4.3B
EPS (TTM):
$0.14
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $3.6B $3.1B $5.8B $8.3B $4.3B
Revenue Growth (YoY) -0.25% -15.37% 87.81% 43.31% -48.45%
 
Cost of Revenues $3.3B $3.6B $3.5B $3.7B $3.6B
Gross Profit $311.5M -$514.4M $2.3B $4.6B $669.4M
Gross Profit Margin 8.55% -16.68% 38.95% 55.75% 15.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $728.5M $603.9M $956.7M $704.2M $509.5M
Other Inc / (Exp) -$13.8M -$663.1M -$2.1B -$1.8B $145.4M
Operating Expenses $436.8M $280.5M $202.9M $261.9M $279.1M
Operating Income -$125.3M -$795M $2.1B $4.4B $390.3M
 
Net Interest Expenses $228.1M $199.9M $181.9M $125.4M $117.9M
EBT. Incl. Unusual Items -$367.2M -$1.7B -$228.2M $2.5B $417.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$74.1M -$397.5M -$74.1M $448.7M $76M
Net Income to Company -$293.1M -$1.3B -$154.1M $2B $341.8M
 
Minority Interest in Earnings -$47M -$7.5M -$32.8M -$127.2M -$98.9M
Net Income to Common Excl Extra Items -$340.1M -$1.3B -$186.9M $1.9B $242.9M
 
Basic EPS (Cont. Ops) -$1.11 -$4.65 -$0.61 $6.18 $0.81
Diluted EPS (Cont. Ops) -$1.11 -$4.65 -$0.61 $5.78 $0.78
Weighted Average Basic Share $306.4M $272.4M $308.1M $307.2M $299.8M
Weighted Average Diluted Share $306.4M $272.4M $308.1M $329.2M $311.6M
 
EBITDA $779.5M -$592.7M $699.5M $3.3B $1.2B
EBIT -$139.1M -$1.5B -$46.3M $2.6B $535.7M
 
Revenue (Reported) $3.6B $3.1B $5.8B $8.3B $4.3B
Operating Income (Reported) -$125.3M -$795M $2.1B $4.4B $390.3M
Operating Income (Adjusted) -$139.1M -$1.5B -$46.3M $2.6B $535.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $798M $1.5B $2.4B $1.1B $983.6M
Revenue Growth (YoY) -6.12% 92.95% 57.54% -56.22% -7.38%
 
Cost of Revenues $942.3M $888.6M $1B $913.9M $932.4M
Gross Profit -$144.3M $651.1M $1.4B $148.1M $51.2M
Gross Profit Margin -18.08% 42.29% 58.51% 13.94% 5.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $160.2M $299.2M $228.3M $128M $116.8M
Other Inc / (Exp) -$465.9M -$1.3B -$598.2M -$1.3M $32.8M
Operating Expenses $64.4M $55.6M $62.4M $68.8M $64.8M
Operating Income -$208.7M $595.5M $1.4B $79.3M -$13.6M
 
Net Interest Expenses $48M $45.4M $28.3M $31.6M $28.3M
EBT. Incl. Unusual Items -$722.6M -$725.2M $730.3M $46.3M -$9.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$168.8M -$158.7M $135.8M $13.7M $1.2M
Net Income to Company -$553.8M -$566.6M $594.5M $32.6M -$10.3M
 
Minority Interest in Earnings $18.2M $17.3M -$34.7M -$14.8M -$10.2M
Net Income to Common Excl Extra Items -$535.6M -$549.3M $559.8M $17.8M -$20.4M
 
Basic EPS (Cont. Ops) -$1.99 -$1.75 $1.83 $0.06 -$0.07
Diluted EPS (Cont. Ops) -$1.99 -$1.75 $1.72 $0.06 -$0.07
Weighted Average Basic Share $268.5M $313.8M $305.3M $300.1M $311M
Weighted Average Diluted Share $268.5M $313.8M $326M $311.5M $311M
 
EBITDA -$435M -$499.1M $928.9M $255.1M $190.4M
EBIT -$674.6M -$679.8M $758.7M $77.9M $19.2M
 
Revenue (Reported) $798M $1.5B $2.4B $1.1B $983.6M
Operating Income (Reported) -$208.7M $595.5M $1.4B $79.3M -$13.6M
Operating Income (Adjusted) -$674.6M -$679.8M $758.7M $77.9M $19.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3B $4.9B $8.4B $5B $4.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5B $3.6B $3.7B $3.6B $3.7B
Gross Profit -$517.3M $1.3B $4.7B $1.4B $401.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $609.3M $904.2M $758.8M $552.3M $485.5M
Other Inc / (Exp) -$1.3B -$2.3B -$1.6B $240M $110.8M
Operating Expenses $313.4M $197.6M $239.1M $291.3M $267.4M
Operating Income -$830.7M $1.1B $4.5B $1.1B $134.4M
 
Net Interest Expenses $207.2M $185M $144M $110.4M $123.8M
EBT. Incl. Unusual Items -$2.4B -$1.3B $2.8B $1.2B $121.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$528.6M -$313.9M $571.8M $186.4M $27.9M
Net Income to Company -$1.8B -$1B $2.2B $1B $93.5M
 
Minority Interest in Earnings $18M -$1.6M -$120M -$141.6M -$48.5M
Net Income to Common Excl Extra Items -$1.8B -$1B $2.1B $878.5M $45M
 
Basic EPS (Cont. Ops) -$6.52 -$3.24 $6.66 $2.94 $0.15
Diluted EPS (Cont. Ops) -$6.52 -$3.29 $6.16 $2.78 $0.14
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$1.3B -$371.7M $3.6B $2B $936.5M
EBIT -$2.2B -$1.1B $2.9B $1.3B $245.1M
 
Revenue (Reported) $3B $4.9B $8.4B $5B $4.1B
Operating Income (Reported) -$830.7M $1.1B $4.5B $1.1B $134.4M
Operating Income (Adjusted) -$2.2B -$1.1B $2.9B $1.3B $245.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.1B $3.9B $6.5B $3.2B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7B $2.6B $2.8B $2.7B $2.8B
Gross Profit -$582.2M $1.2B $3.7B $466.1M $198.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $436.2M $736.5M $538.6M $386.7M $362.7M
Other Inc / (Exp) -$810.5M -$2.4B -$1.9B $104.9M $70.2M
Operating Expenses $231.2M $148.2M $184.5M $213.8M $202.1M
Operating Income -$813.4M $1.1B $3.5B $252.3M -$3.6M
 
Net Interest Expenses $153M $138.1M $100.3M $85.3M $91.1M
EBT. Incl. Unusual Items -$1.8B -$1.4B $1.5B $271.9M -$24.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$421.2M -$337.6M $308.3M $46M -$2.1M
Net Income to Company -$1.4B -$1.1B $1.2B $225.9M -$22.5M
 
Minority Interest in Earnings $18M $23.8M -$63.4M -$77.8M -$27.3M
Net Income to Common Excl Extra Items -$1.3B -$1.1B $1.2B $148.2M -$49.8M
 
Basic EPS (Cont. Ops) -$4.91 -$3.50 $3.79 $0.50 -$0.16
Diluted EPS (Cont. Ops) -$4.91 -$3.50 $3.51 $0.47 -$0.16
Weighted Average Basic Share $821.1M $918.4M $930M $897M $926.8M
Weighted Average Diluted Share $821.1M $918.4M $974.6M $923.5M $934.3M
 
EBITDA -$968.5M -$747.4M $2.2B $875.4M $582.9M
EBIT -$1.6B -$1.3B $1.6B $357.2M $66.6M
 
Revenue (Reported) $2.1B $3.9B $6.5B $3.2B $3B
Operating Income (Reported) -$813.4M $1.1B $3.5B $252.3M -$3.6M
Operating Income (Adjusted) -$1.6B -$1.3B $1.6B $357.2M $66.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- -- -- -- --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $171.4M $28.5M $79M $35.5M $42.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $10.6M $12.9M
Other Current Assets $10.7M $15.2M $14.9M $31.9M $14.2M
Total Current Assets $922.9M $574.1M $686.1M $787.5M $475.7M
 
Property Plant And Equipment $12.9B $12.3B $12.9B $13.1B $12.9B
Long-Term Investments $1.1B $255.1M $232.4M $220.4M $222.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $21.1M $13.8M $16.7M $17.1M $25.4M
Total Assets $15.2B $13.2B $13.9B $14.1B $13.6B
 
Accounts Payable $14.5M $26.7M $24.8M $77.5M $39M
Accrued Expenses $361.5M $302.7M $377.7M $375.5M $328.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $305.3M $266M $456.3M $556.6M $540.1M
Other Current Liabilities $13.6M $33.5M $571M $99.5M $16.5M
Total Current Liabilities $1B $983.1M $2.1B $1.8B $1.5B
 
Long-Term Debt $3.8B $3B $2.1B $1.2B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $8.2B $7.1B $7.8B $7.1B $6.4B
 
Common Stock $3M $2.7M $3.1M $3M $3M
Other Common Equity Adj -- -- -- -- --
Common Equity $7B $5.8B $5.8B $6.8B $7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $322.6M $308.9M $262.6M $232.7M
Total Equity $7B $6.1B $6.1B $7B $7.2B
 
Total Liabilities and Equity $15.2B $13.2B $13.9B $14.1B $13.6B
Cash and Short Terms -- -- -- -- --
Total Debt $3.8B $3B $2.1B $1.2B $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- -- -- --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $88.1M $34.8M $23.8M $36.9M $26.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- $7M
Other Current Assets $11.9M $20.9M $28.6M $9.5M $11.6M
Total Current Assets $521.8M $708.9M $977.7M $422.4M $368.6M
 
Property Plant And Equipment $12.5B $12.5B $13.2B $13.1B $12.6B
Long-Term Investments $272.9M $236.6M $222.9M $220.1M $226.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $16.2M $8.8M $13.2M $21M $33.6M
Total Assets $13.3B $13.5B $14.4B $13.7B $13.2B
 
Accounts Payable $55.2M $60.4M $103.6M $81.9M $37.1M
Accrued Expenses $324.2M $398.3M $373.3M $312.6M $284.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $251.6M $353.5M $535.3M $551M $505.7M
Other Current Liabilities $110.4M $1.5B $618.2M $37.4M $18.4M
Total Current Liabilities $1B $2.8B $2.5B $1.5B $1.3B
 
Long-Term Debt $3.2B $2.3B $1.2B $1.6B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $7.4B $8.3B $7.9B $6.6B $6B
 
Common Stock $2.7M $3.1M $3M $3M $3.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $315.8M $284.9M $258.8M $236.1M $201.4M
Total Equity $6B $5.1B $6.5B $7.1B $7.2B
 
Total Liabilities and Equity $13.3B $13.5B $14.4B $13.7B $13.2B
Cash and Short Terms -- -- -- -- --
Total Debt $3.2B $2.3B $1.2B $1.6B $1.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$293.1M -$1.3B -$154.1M $2B $341.8M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $23.6M $23.3M $20.4M $35.4M $59.5M
Change in Accounts Receivable $188.6M -$116.9M -$221.7M -$72.7M $314.4M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $735.6M $1.7B $3.1B $994.7M
 
Capital Expenditures $168M $48.1M $114.8M $163.3M $167.5M
Cash Acquisitions $371.6M $125M -- -- --
Cash From Investing -$1B -$530.1M -$710.8M -$943.6M -$1.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $650M $287.5M $6.8B $6.3B $4.5B
Long-Term Debt Repaid -$191.1M -$1.2B -$7.7B -$7.3B -$4.1B
Repurchase of Common Stock -$38.8M -$43.4M -- -$873.7M -$75.4M
Other Financing Activities -$94.6M $304.4M -$92M -$241.1M -$160.6M
Cash From Financing $557.6M -$205.6M -$949.3M -$2.1B $146M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $619.5M -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $935.4M $687.5M $1.5B $2.9B $827.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$553.8M -$566.6M $594.5M $32.6M -$10.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $5.7M $5.3M $10.4M $18.5M $16.1M
Change in Accounts Receivable -$72M -$162.4M $29.3M -$50M $40.7M
Change in Inventories -- -- -- -- --
Cash From Operations $175.9M $312.7M $1.1B $183.4M $166.2M
 
Capital Expenditures $9.6M $31.2M $49.1M $32.7M $26.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $65.5M -$202.6M -$243.5M -$276.1M -$174.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$86.5M -- -$61.8M $969.7M $1.4B
Long-Term Debt Repaid -$403.4M -$92.2M -$352.6M -$855.5M -$1.4B
Repurchase of Common Stock -- -- -$382.4M -- --
Other Financing Activities -$26.5M -$22.5M -$47.4M -$21.5M -$22.8M
Cash From Financing -$241.4M -$114.6M -$844.1M $92.7M $7.9M
 
Beginning Cash (CF) -- $4.5M -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$4.5M -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $166.3M $281.4M $1B $150.7M $139.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.8B -$1B $2.2B $1B $93.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $21.2M $21.5M $28.5M $57.2M $63.8M
Change in Accounts Receivable -$55.6M -$319.2M -$260.8M $537.8M $79.7M
Change in Inventories -- -- -- -- --
Cash From Operations $640.5M $1.4B $3.1B $1.2B $883.5M
 
Capital Expenditures $52.1M $78.7M $184M $183.2M $94.5M
Cash Acquisitions $225M -- -- -- --
Cash From Investing -$600.2M -$651.5M -$923.7M -$1.1B -$814.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $332.5M $1.8B $5B $9.8B $4.3B
Long-Term Debt Repaid -$1.1B -$2.7B -$6.2B -$9.4B -$4.3B
Repurchase of Common Stock -$64.3M -- -$675.4M -$273.7M $1K
Other Financing Activities $275.6M -$18.1M -$221.8M -$193.5M -$120.9M
Cash From Financing -$40.2M -$776.6M -$2.1B -$18.4M -$68.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $588.4M $1.3B $2.9B $974.6M $789M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.4B -$1.1B $1.2B $225.9M -$22.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $17M $15.2M $23.2M $45M $49.3M
Change in Accounts Receivable -$36.3M -$238.5M -$277.7M $332.9M $98.1M
Change in Inventories -- -- -- -- --
Cash From Operations $492.5M $1.2B $2.6B $682.5M $571.3M
 
Capital Expenditures $32.5M $63M $132.3M $152.2M $79.2M
Cash Acquisitions $125M -- -- -- --
Cash From Investing -$384.1M -$505.5M -$718.4M -$914.1M -$588.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $287.5M $1.8B $9M $3.5B $3.3B
Long-Term Debt Repaid -$900M -$2.4B -$1B -$3.1B -$3.2B
Repurchase of Common Stock -$43.4M -- -$675.4M -$75.4M --
Other Financing Activities $272.5M -$50M -$179.8M -$132.3M -$92.5M
Cash From Financing -$108.4M -$679.5M -$1.9B $231.6M $17M
 
Beginning Cash (CF) -- $4.5M -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- $4.5M -- -- --
 
Levered Free Cash Flow $460M $1.1B $2.4B $530.4M $492.1M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 7.8% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 11.48% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 2.74% over the past day.

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

Show me the best stock