Financhill
Buy
74

AR Quote, Financials, Valuation and Earnings

Last price:
$34.16
Seasonality move :
7.48%
Day range:
$33.98 - $34.46
52-week range:
$29.10 - $44.02
Dividend yield:
0%
P/E ratio:
19.56x
P/S ratio:
2.13x
P/B ratio:
1.43x
Volume:
4.3M
Avg. volume:
5.3M
1-year change:
2.83%
Market cap:
$10.5B
Revenue:
$4.3B
EPS (TTM):
$1.75
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.1B $6.6B $8.8B $4.5B $4.3B
Revenue Growth (YoY) -15.37% 150.54% 33.53% -48.42% -4.23%
 
Cost of Revenues $3.6B $4.4B $4.2B $4B $4B
Gross Profit -$514.4M $2.2B $4.5B $558.2M $282.2M
Gross Profit Margin -16.68% 33.53% 51.84% 12.36% 6.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $603.9M $145M $172.9M $224.5M $229.3M
Other Inc / (Exp) -$663.1M -$2.1B -$1.8B $145.4M $41.2M
Operating Expenses $280.5M $145M $172.9M $224.9M $229.7M
Operating Income -$795M $2.1B $4.4B $333.4M $52.5M
 
Net Interest Expenses $199.9M $181.9M $125.4M $117.9M $118.2M
EBT. Incl. Unusual Items -$1.7B -$228.2M $2.5B $361M -$24.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$397.5M -$74.1M $448.7M $63.6M -$118.2M
Net Income to Company -$1.3B -$154.1M $2B $297.3M $93.7M
 
Minority Interest in Earnings -$7.5M $32.8M $127.2M $98.9M $36.5M
Net Income to Common Excl Extra Items -$1.3B -$154.1M $2B $297.3M $93.7M
 
Basic EPS (Cont. Ops) -$4.65 -$0.61 $6.18 $0.66 $0.18
Diluted EPS (Cont. Ops) -$4.65 -$0.61 $5.77 $0.64 $0.18
Weighted Average Basic Share $272.4M $308.1M $307.2M $299.8M $309.5M
Weighted Average Diluted Share $272.4M $308.1M $329.2M $311.6M $313.4M
 
EBITDA -$592.7M $2.8B $5.1B $1.1B $818.3M
EBIT -$1.5B $2.1B $4.4B $333.4M $52.5M
 
Revenue (Reported) $3.1B $6.6B $8.8B $4.5B $4.3B
Operating Income (Reported) -$795M $2.1B $4.4B $333.4M $52.5M
Operating Income (Adjusted) -$1.5B $2.1B $4.4B $333.4M $52.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.8B $2.6B $1.1B $1B $1.2B
Revenue Growth (YoY) 169.81% 45.44% -56.74% -7.59% 13.22%
 
Cost of Revenues $1.2B $1.2B $984.9M $1B $1B
Gross Profit $627.9M $1.4B $137.8M $22.3M $160.8M
Gross Profit Margin 35.19% 53.94% 12.28% 2.15% 13.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $32.4M $42.9M $58.4M $54.6M $56.9M
Other Inc / (Exp) -$1.3B -$598.2M -$1.3M $32.8M --
Operating Expenses $32.4M $42.9M $58.5M $55M $57M
Operating Income $595.5M $1.4B $79.3M -$32.7M $103.8M
 
Net Interest Expenses $45.4M $28.3M $31.6M $28.3M $18.2M
EBT. Incl. Unusual Items -$725.2M $730.3M $46.3M -$28.1M $128.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$158.7M $135.8M $13.7M -$3M $43.3M
Net Income to Company -$566.6M $594.5M $32.6M -$25.2M $85.6M
 
Minority Interest in Earnings -$17.3M $34.7M $14.8M $10.2M $9.4M
Net Income to Common Excl Extra Items -$566.6M $594.5M $32.6M -$25.2M $85.6M
 
Basic EPS (Cont. Ops) -$1.75 $1.83 $0.06 -$0.11 $0.25
Diluted EPS (Cont. Ops) -$1.75 $1.72 $0.06 -$0.11 $0.24
Weighted Average Basic Share $313.8M $305.3M $300.1M $311M $308.8M
Weighted Average Diluted Share $313.8M $326M $311.5M $311M $311M
 
EBITDA $779.1M $1.5B $256.4M $157.6M $293.6M
EBIT $595.5M $1.4B $79.3M -$32.7M $103.8M
 
Revenue (Reported) $1.8B $2.6B $1.1B $1B $1.2B
Operating Income (Reported) $595.5M $1.4B $79.3M -$32.7M $103.8M
Operating Income (Adjusted) $595.5M $1.4B $79.3M -$32.7M $103.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.6B $8.9B $5.2B $4.3B $5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.3B $4.3B $3.9B $4B $4.1B
Gross Profit $1.2B $4.7B $1.3B $305M $914.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $141.9M $159.3M $219.5M $224.8M $236M
Other Inc / (Exp) -$2.3B -$1.6B $240M $110.8M --
Operating Expenses $141.9M $159.3M $219.8M $225.2M $236.1M
Operating Income $1.1B $4.5B $1.1B $79.8M $678.7M
 
Net Interest Expenses $185M $144M $110.4M $123.8M $88.6M
EBT. Incl. Unusual Items -$1.3B $2.8B $1.2B $66.8M $617.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$313.9M $571.8M $186.4M $16M $29.8M
Net Income to Company -$1B $2.2B $1B $6.3M $587.8M
 
Minority Interest in Earnings $1.6M $120M $141.6M $48.5M $40.1M
Net Income to Common Excl Extra Items -$1B $2.2B $1B $50.8M $587.8M
 
Basic EPS (Cont. Ops) -$3.24 $6.67 $2.94 $0.02 $1.76
Diluted EPS (Cont. Ops) -$3.29 $6.16 $2.78 $0.01 $1.75
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.9B $5.2B $1.8B $825.7M $1.5B
EBIT $1.1B $4.5B $1.1B $79.8M $678.7M
 
Revenue (Reported) $5.6B $8.9B $5.2B $4.3B $5B
Operating Income (Reported) $1.1B $4.5B $1.1B $79.8M $678.7M
Operating Income (Adjusted) $1.1B $4.5B $1.1B $79.8M $678.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.1B $6.9B $3.3B $3.1B $3.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9B $3.2B $2.9B $3B $3B
Gross Profit $1.2B $3.7B $422.2M $112.1M $799.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $469.8M $123M $169.6M $169.9M $176.6M
Other Inc / (Exp) -$2.4B -$1.9B $104.9M $70.2M $13.2M
Operating Expenses $125M $123M $169.9M $170.3M $176.6M
Operating Income $1.1B $3.5B $252.3M -$58.2M $622.6M
 
Net Interest Expenses $138.1M $100.3M $85.3M $91.1M $61.6M
EBT. Incl. Unusual Items -$1.4B $1.5B $271.9M -$79.1M $617.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$337.6M $308.3M $46M -$14M $145.9M
Net Income to Company -$1.1B $1.2B $225.9M -$65.1M $471.6M
 
Minority Interest in Earnings -$10.7M $63.4M $77.8M $27.3M $30.9M
Net Income to Common Excl Extra Items -$1.1B $1.2B $225.9M -$65.1M $471.6M
 
Basic EPS (Cont. Ops) -$3.50 $3.80 $0.50 -$0.30 $1.42
Diluted EPS (Cont. Ops) -$3.50 $3.51 $0.47 -$0.30 $1.41
Weighted Average Basic Share $918.4M $930M $897M $926.8M $930.4M
Weighted Average Diluted Share $918.4M $974.6M $923.5M $934.3M $939M
 
EBITDA $530.8M $4.1B $770.5M $512.7M $1.2B
EBIT -$36.3M $3.5B $252.3M -$58.2M $622.6M
 
Revenue (Reported) $4.1B $6.9B $3.3B $3.1B $3.8B
Operating Income (Reported) $1.1B $3.5B $252.3M -$58.2M $622.6M
Operating Income (Adjusted) -$36.3M $3.5B $252.3M -$58.2M $622.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- -- -- --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $28.5M $79M $35.5M $42.6M $34.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $10.6M $12.9M $12.4M
Other Current Assets $15.2M $14.9M $31.9M $14.2M $6M
Total Current Assets $574.1M $686.1M $787.5M $475.7M $507.5M
 
Property Plant And Equipment $12.3B $12.9B $13.1B $12.8B $12.2B
Long-Term Investments $255.1M $246.8M $230.3M $227.8M $232.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $13.8M $16.7M $17.1M $25.4M $33.2M
Total Assets $13.2B $14.9B $14.7B $14.7B $14.1B
 
Accounts Payable $26.7M $101.1M $158.3M $125.3M $173.3M
Accrued Expenses $302.7M $377.7M $375.5M $328.8M $322M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $266M $456.3M $556.6M $540.1M $493.9M
Other Current Liabilities $33.5M $571M $99.5M $16.5M $35M
Total Current Liabilities $983.1M $2.1B $1.8B $1.5B $1.4B
 
Long-Term Debt $3B $5.1B $4.1B $4B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $7.1B $8.8B $7.7B $7.6B $6.9B
 
Common Stock $2.7M $3.1M $3M $3M $3.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $5.8B $5.8B $6.8B $6.9B $7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $322.6M $308.9M $262.6M $232.7M $194.9M
Total Equity $6.1B $6.1B $7B $7.1B $7.2B
 
Total Liabilities and Equity $13.2B $14.9B $14.7B $14.7B $14.1B
Cash and Short Terms -- -- -- -- --
Total Debt $3B $5.1B $4.1B $4B $3.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- -- -- -- --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $34.8M $23.8M $36.9M $26.2M $37.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $7M $9.3M
Other Current Assets $20.9M $28.6M $9.5M $11.6M --
Total Current Assets $708.9M $977.7M $422.4M $368.6M $427.8M
 
Property Plant And Equipment $12.5B $13.2B $13.1B $12.6B $12.2B
Long-Term Investments $251.4M $230.2M $226.7M $229.4M $257.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $8.8M $13.2M $21M $33.6M --
Total Assets $13.5B $14.4B $13.7B $13.2B $12.9B
 
Accounts Payable $140M $178.2M $171.3M $129.8M $165.5M
Accrued Expenses $398.3M $373.3M $312.6M $284.3M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $353.5M $535.3M $551M $505.7M --
Other Current Liabilities $1.5B $618.2M $37.4M $18.4M --
Total Current Liabilities $2.8B $2.5B $1.5B $1.3B $1.4B
 
Long-Term Debt $5B $4.2B $4.2B $3.8B $3.1B
Capital Leases -- -- -- -- --
Total Liabilities $8.3B $7.9B $6.6B $6B $5.4B
 
Common Stock $3.1M $3M $3M $3.1M $3.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $284.9M $258.8M $236.1M $201.4M $171.8M
Total Equity $5.1B $6.5B $7.1B $7.2B $7.5B
 
Total Liabilities and Equity $13.5B $14.4B $13.7B $13.2B $12.9B
Cash and Short Terms -- -- -- -- --
Total Debt $5.3B $4.2B $4.2B $3.8B $3.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.3B -$154.1M $2B $297.3M $93.7M
Depreciation & Amoritzation -- $745.8M $685.2M $750.1M $765.8M
Stock-Based Compensation $23.3M $20.4M $35.4M $59.5M $66.5M
Change in Accounts Receivable -$116.9M -$221.7M -$72.7M $314.4M -$27.4M
Change in Inventories -- -- -- -- --
Cash From Operations $735.6M $1.7B $3.1B $994.7M $849.3M
 
Capital Expenditures $48.1M $715.9M $946.4M $1.1B $723.7M
Cash Acquisitions $125M -- -- -- --
Cash From Investing -$530.1M -$659.8M -$943.6M -$1.1B -$714.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $287.5M $6.8B $6.3B $4.5B $4.1B
Long-Term Debt Repaid -$1.2B -$7.7B -$7.3B -$4.1B -$4.2B
Repurchase of Common Stock -$43.4M -- $873.7M $75.4M --
Other Financing Activities $304.4M -$92M -$241.1M -$160.6M -$111.1M
Cash From Financing -$205.6M -$1B -$2.1B $146M -$135.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $687.5M $944.2M $2.1B -$146.5M $125.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$566.6M $594.5M $32.6M -$25.2M $85.6M
Depreciation & Amoritzation $183.6M $170.2M $177.1M $190.3M $189.7M
Stock-Based Compensation $5.3M $10.4M $18.5M $16.1M $15.5M
Change in Accounts Receivable -$162.4M $29.3M -$50M $40.7M $5.5M
Change in Inventories -- -- -- -- --
Cash From Operations $312.7M $1.1B $183.4M $166.2M $310.1M
 
Capital Expenditures $205.2M $244.7M $276.2M $180.9M $453.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$202.6M -$243.5M -$276.1M -$174.1M -$448.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$61.8M $969.7M $1.4B --
Long-Term Debt Repaid -$92.2M -$352.6M -$855.5M -$1.4B --
Repurchase of Common Stock -- $382.4M -- -- $51.4M
Other Financing Activities -$22.5M -$47.4M -$21.5M -$22.8M --
Cash From Financing -$114.6M -$844.1M $92.7M $7.9M $138.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.5M -- -- -- --
Ending Cash (CF) -$4.5M -- -- -- --
 
Levered Free Cash Flow $107.5M $843M -$92.9M -$14.7M -$143.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1B $2.2B $1B $6.3M $587.8M
Depreciation & Amoritzation $776.9M $694M $688.2M $802.8M $815M
Stock-Based Compensation $21.5M $28.5M $57.2M $63.8M $63.7M
Change in Accounts Receivable -$319.2M -$260.8M $537.8M $79.7M -$31.5M
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $3.1B $1.2B $883.5M $1.5B
 
Capital Expenditures $658.9M $926.4M $1.1B $822.4M $998.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$600.5M -$872.7M -$1.1B -$814.9M -$980.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.8B $5B $9.8B $4.3B --
Long-Term Debt Repaid -$2.7B -$6.2B -$9.4B -$4.3B --
Repurchase of Common Stock -- $675.4M $273.7M -$1K $136.3M
Other Financing Activities -$18.1M -$221.8M -$193.5M -$120.9M --
Cash From Financing -$818.6M -$2.2B -$18.4M -$68.6M -$558.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $760.2M $2.1B $18.3M $61.1M $540.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.1B $1.2B $225.9M -$65.1M $471.6M
Depreciation & Amoritzation $183.6M $515.3M $518.2M $570.9M $565.5M
Stock-Based Compensation $15.2M $23.2M $45M $49.3M $46.5M
Change in Accounts Receivable -$238.5M -$277.7M $332.9M $98.1M $94M
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $2.6B $682.5M $571.3M $1.3B
 
Capital Expenditures $237M $721.4M $914.6M $595.7M $870.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$505.5M -$718.4M -$914.1M -$588.3M -$854.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8B $9M $3.5B $3.3B $2.3B
Long-Term Debt Repaid -$2.4B -$1B -$3.1B -$3.2B -$2.7B
Repurchase of Common Stock -- $675.4M $75.4M -- $136.3M
Other Financing Activities -$50M -$179.8M -$132.3M -$92.5M -$64.8M
Cash From Financing -$679.5M -$1.9B $231.6M $17M -$406M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $948M $1.9B -$232M -$24.4M $390M

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
57
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock