Financhill
Buy
72

ARES Quote, Financials, Valuation and Earnings

Last price:
$175.55
Seasonality move :
6.99%
Day range:
$169.01 - $177.51
52-week range:
$112.83 - $185.06
Dividend yield:
2.11%
P/E ratio:
81.12x
P/S ratio:
7.15x
P/B ratio:
17.12x
Volume:
2M
Avg. volume:
1.2M
1-year change:
54.14%
Market cap:
$35.5B
Revenue:
$5B
EPS (TTM):
$2.17
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.2B $2.1B $4.8B $3.7B $5B
Revenue Growth (YoY) 68.72% -2.89% 123.31% -21.59% 33.72%
 
Cost of Revenues $653.4M $767.3M $1.2B $1.5B $1.5B
Gross Profit $1.5B $1.4B $3.6B $2.2B $3.5B
Gross Profit Margin 70.21% 63.98% 75.56% 59.82% 70.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $767.4M $663.1M $2.2B $1.2B $1.3B
Other Inc / (Exp) -$7.8M $11.3M $14.4M $13.1M $4.8M
Operating Expenses $809.4M $683.2M $2.2B $1.3B $1.3B
Operating Income $730.4M $679.4M $1.3B $980.4M $2.2B
 
Net Interest Expenses $297.4M $311.2M $294.8M $482.7M $860.9M
EBT. Incl. Unusual Items $425.2M $379.5M $1.1B $510.8M $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $52.4M $55M $147.4M $71.9M $173M
Net Income to Company $372.8M $324.5M $918.3M $438.9M $1.2B
 
Minority Interest in Earnings -$223.9M -$172.3M -$509.5M -$271.4M -$685.8M
Net Income to Common Excl Extra Items $148.9M $152.1M $408.8M $167.5M $474.3M
 
Basic EPS (Cont. Ops) $1.11 $0.89 $2.24 $0.87 $2.44
Diluted EPS (Cont. Ops) $1.06 $0.87 $2.15 $0.87 $2.42
Weighted Average Basic Share $107.9M $135.1M $163.7M $175.5M $184.5M
Weighted Average Diluted Share $119.9M $149.5M $180.1M $175.5M $195.8M
 
EBITDA $762.1M $732M $1.5B $1.3B $2.4B
EBIT $722.6M $690.7M $1.4B $993.5M $2.2B
 
Revenue (Reported) $2.2B $2.1B $4.8B $3.7B $5B
Operating Income (Reported) $730.4M $679.4M $1.3B $980.4M $2.2B
Operating Income (Adjusted) $722.6M $690.7M $1.4B $993.5M $2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $623.2M $1.1B $966.2M $1B $1.4B
Revenue Growth (YoY) 8% 75.99% -11.9% 4.48% 41.84%
 
Cost of Revenues $194.3M $335.6M $425.4M $367.5M $435.9M
Gross Profit $428.9M $761.1M $540.8M $641.9M $995.9M
Gross Profit Margin 68.83% 69.4% 55.97% 63.59% 69.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $192.3M $465.6M $462.3M $186.4M $416.7M
Other Inc / (Exp) $2.2M $36.7M $2.6M $5.7M -$18.8M
Operating Expenses $198.3M $477.7M $472.7M $193.5M $419M
Operating Income $230.6M $283.4M $68.1M $448.5M $576.8M
 
Net Interest Expenses $73.1M $73.1M $131.1M $227.3M $230.9M
EBT. Incl. Unusual Items $159.6M $247M -$60.4M $226.9M $327.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.3M $30.3M -$11.6M $29.9M $46.5M
Net Income to Company $141.3M $216.7M -$48.8M $197M $280.7M
 
Minority Interest in Earnings -$93.8M -$132M $13.2M -$135.2M -$162.2M
Net Income to Common Excl Extra Items $47.5M $84.7M -$35.5M $61.8M $118.5M
 
Basic EPS (Cont. Ops) $0.27 $0.49 -$0.22 $0.30 $0.55
Diluted EPS (Cont. Ops) $0.27 $0.45 -$0.22 $0.30 $0.55
Weighted Average Basic Share $143.5M $168.9M $175.6M $186.2M $200.7M
Weighted Average Diluted Share $158.1M $186.5M $175.6M $186.2M $200.7M
 
EBITDA $232.8M $320.1M $70.7M $454.2M $558M
EBIT $232.8M $320.1M $70.7M $454.2M $558M
 
Revenue (Reported) $623.2M $1.1B $966.2M $1B $1.4B
Operating Income (Reported) $230.6M $283.4M $68.1M $448.5M $576.8M
Operating Income (Adjusted) $232.8M $320.1M $70.7M $454.2M $558M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.8B $4.1B $4B $4.7B $5.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $727.6M $1B $1.5B $1.4B $1.7B
Gross Profit $1.1B $3.1B $2.5B $3.2B $3.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $564.9M $1.8B $1.6B $1.2B $1B
Other Inc / (Exp) $3.6M $32.1M -$6.1M $1.9M -$13.6M
Operating Expenses $592.8M $1.8B $1.6B $1.3B $1.1B
Operating Income $520.4M $1.3B $878.3M $2B $2.3B
 
Net Interest Expenses $318.4M $286.9M $395.3M $783.3M $974.9M
EBT. Incl. Unusual Items $205.6M $1B $476.9M $1.2B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38.9M $137.4M $65.2M $163M $174.3M
Net Income to Company $166.7M $894.6M $411.7M $1B $1.2B
 
Minority Interest in Earnings -$55.3M -$530.6M -$237.6M -$611.9M -$723.9M
Net Income to Common Excl Extra Items $111.3M $364M $174.1M $417.9M $460.4M
 
Basic EPS (Cont. Ops) $0.57 $2.04 $0.92 $2.18 $2.19
Diluted EPS (Cont. Ops) $0.54 $1.96 $0.90 $2.17 $2.17
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $523.9M $1.3B $872.2M $2B $2.3B
EBIT $523.9M $1.3B $872.2M $2B $2.3B
 
Revenue (Reported) $1.8B $4.1B $4B $4.7B $5.1B
Operating Income (Reported) $520.4M $1.3B $878.3M $2B $2.3B
Operating Income (Adjusted) $523.9M $1.3B $872.2M $2B $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3B $3.3B $2.5B $3.5B $3.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $559.5M $837.1M $1.2B $1.1B $1.3B
Gross Profit $734.2M $2.5B $1.4B $2.4B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $381.9M $1.5B $875.9M $903.3M $677.6M
Other Inc / (Exp) $9.8M $30.7M $10.2M -$1.1M -$19.5M
Operating Expenses $398.6M $1.5B $904.2M $931.5M $689.2M
Operating Income $335.5M $942.8M $475M $1.5B $1.6B
 
Net Interest Expenses $241.1M $216.7M $317.2M $617.8M $731.7M
EBT. Incl. Unusual Items $104.3M $756.8M $168M $850M $875.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.1M $104.5M $22.3M $113.4M $114.8M
Net Income to Company $82.2M $652.3M $145.7M $736.5M $760.7M
 
Minority Interest in Earnings -$9.3M -$367.6M -$95.7M -$436.2M -$474.3M
Net Income to Common Excl Extra Items $72.9M $284.7M $50M $300.4M $286.4M
 
Basic EPS (Cont. Ops) $0.30 $1.52 $0.23 $1.54 $1.31
Diluted EPS (Cont. Ops) $0.29 $1.46 $0.23 $1.53 $1.31
Weighted Average Basic Share $395.5M $483M $525M $548.2M $589.5M
Weighted Average Diluted Share $423.4M $531.2M $525M $559.3M $589.5M
 
EBITDA $345.4M $973.5M $485.2M $1.5B $1.6B
EBIT $345.4M $973.5M $485.2M $1.5B $1.6B
 
Revenue (Reported) $1.3B $3.3B $2.5B $3.5B $3.6B
Operating Income (Reported) $335.5M $942.8M $475M $1.5B $1.6B
Operating Income (Adjusted) $345.4M $973.5M $485.2M $1.5B $1.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $744.7M $1.1B $1.4B $1.1B $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $47.4M $45.5M $159.8M $120.9M $128.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $1.7B $2.6B $2.2B $2.8B
 
Property Plant And Equipment $206.3M $215.6M $238.9M $235.6M $371.5M
Long-Term Investments $10.4B $12.6B $16.5B $17.2B $19.2B
Goodwill $143.9M $371M $788M $999.7M $1.1B
Other Intangibles $8M $222.1M $1.4B $1.2B $1.1B
Other Long-Term Assets $33.8M $42.9M $64.3M $111.6M $157.5M
Total Assets $12B $15.2B $21.6B $22B $24.7B
 
Accounts Payable $150M $162.1M $382.9M $400.2M $423.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7B $1.7B $4B $3.4B $3.8B
 
Long-Term Debt $8.3B $10.6B $12.2B $13B $15.3B
Capital Leases -- -- -- -- --
Total Liabilities $10.2B $12.7B $17.8B $18.2B $20.3B
 
Common Stock $299.9M $301.4M $2.9M $2.9M $3.1M
Other Common Equity Adj -$6M $483K -$1.9M -$15M -$5.6M
Common Equity $469.5M $894.9M $1.8B $1.6B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $1.3B $2B $2.2B $2.6B
Total Equity $1.9B $2.5B $3.8B $3.8B $4.5B
 
Total Liabilities and Equity $12B $15.2B $21.6B $22B $24.7B
Cash and Short Terms $744.7M $1.1B $1.4B $1.1B $1.5B
Total Debt $8.4B $10.7B $12.3B $13.1B $15.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.2B $1.9B $1B $1.2B $1.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.8B $2.6B $1.8B $2.1B $2.7B
 
Property Plant And Equipment $136.4M $176.5M $159.7M $259.5M $426.5M
Long-Term Investments $12.2B $14.7B $16.7B $18.7B $18.5B
Goodwill $369.5M $787.8M $996.7M $997.8M $1.1B
Other Intangibles $231.4M $1.5B $1.2B $1B $970M
Other Long-Term Assets $216.7M $266.9M $320.6M $378.3M $732.9M
Total Assets $14.9B $19.9B $21.2B $23.4B $24.5B
 
Accounts Payable $177.6M $297.8M $427.1M $507.8M $508.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.8B $3.4B $3.5B $3.8B $4.1B
 
Long-Term Debt $10.3B $11.4B $12.3B $13.9B $13.6B
Capital Leases -- -- -- -- --
Total Liabilities $12.6B $16.4B $17.7B $19.4B $19.2B
 
Common Stock $301.3M $2.9M $2.9M $3.1M $3.1M
Other Common Equity Adj -$6.8M -$2.6M -$28.8M -$17.3M $8.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2B $1.8B $2B $2.3B $3.2B
Total Equity $2.4B $3.5B $3.5B $4B $5.3B
 
Total Liabilities and Equity $14.9B $19.9B $21.2B $23.4B $24.5B
Cash and Short Terms $1.2B $1.9B $1B $1.2B $1.7B
Total Debt $10.4B $11.5B $12.5B $13.9B $13.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $372.8M $324.5M $918.3M $438.9M $1.2B
Depreciation & Amoritzation $39.5M $41.2M $113.3M $341.3M $231.7M
Stock-Based Compensation $97.7M $123M $237.2M $200.4M $256M
Change in Accounts Receivable -$94.8M -$17.7M -$745M -$20.6M -$48.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$2.1B -$425.7M -$2.6B -$734.1M -$233.3M
 
Capital Expenditures $16.8M $15.9M $27.2M $35.8M $67.2M
Cash Acquisitions -- -$120.8M -$1.1B -$301.6M -$43.9M
Cash From Investing -$16.8M -$136.8M -$1.1B -$337.4M -$111.1M
 
Dividends Paid (Ex Special Dividend) -$345.4M -$468.5M -$604.4M -$836.4M -$1B
Special Dividend Paid
Long-Term Debt Issued $3.7B $2.2B $3.4B $3B $3.3B
Long-Term Debt Repaid -$1.5B -$1.1B -$548.8M -$1.2B -$1.6B
Repurchase of Common Stock -$10.4M -- -$310M -- --
Other Financing Activities $39.8M -$216M $720.2M $173.8M -$445.6M
Cash From Financing $2.1B $943.9M $3.5B $1.1B $292.1M
 
Beginning Cash (CF) $110.2M $138.4M $539.8M $343.7M $390M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.5M $381.5M -$177.1M $56.6M -$52.2M
Ending Cash (CF) $138.4M $539.8M $343.7M $390M $348.3M
 
Levered Free Cash Flow -$2.1B -$441.6M -$2.6B -$769.9M -$300.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $141.3M $216.7M -$48.8M $197M $280.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $163.3M -$774.7M $24.6M $318.3M $841.3M
 
Capital Expenditures $528K $7.2M $9.9M $23.1M $26.9M
Cash Acquisitions -$82M -$279.3M $19K -- -$5.7M
Cash From Investing -$82.5M -$286.5M -$9.9M -$23.1M -$32.6M
 
Dividends Paid (Ex Special Dividend) -$116M -$150.4M -$201.9M -$249.6M -$337.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.9M $1.1B $546.5M $254.2M $476.4M
Long-Term Debt Repaid -$17.1M -$15.2M -$264.4M -$282.7M -$970.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$23M -$163.7M $25.5M $6.7M -$5.6M
Cash From Financing -$134.7M $798.1M $111.6M -$244.1M -$784.2M
 
Beginning Cash (CF) $890M $582.9M $252.9M $276.8M $284.4M
Foreign Exchange Rate Adjustment $32.6M -$24.1M -$17.6M -$16.1M $41.2M
Additions / Reductions -$53.9M -$263.1M $126.3M $51.1M $24.5M
Ending Cash (CF) $868.8M $295.7M $361.5M $311.8M $350.1M
 
Levered Free Cash Flow $162.8M -$781.9M $14.7M $295.2M $814.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $166.7M $894.6M $411.7M $1B $1.2B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$390.5M -$2.3B -$1.3B $136.3M $1.4B
 
Capital Expenditures $13.3M $22.5M $40.5M $51.6M $105.2M
Cash Acquisitions -$117.8M -$1.1B -$301.6M $75K -$57.6M
Cash From Investing -$131.2M -$1.1B -$342.1M -$51.5M -$162.8M
 
Dividends Paid (Ex Special Dividend) -$442M -$566.7M -$763.2M -$988.2M -$1.2B
Special Dividend Paid
Long-Term Debt Issued $2.7B $2.8B $3.6B $1.7B $3.3B
Long-Term Debt Repaid -$1.4B -$478.2M -$1.2B -$1.1B -$3.6B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$150.1M $525.4M $107M $152.2M -$169.7M
Cash From Financing $1.2B $2.8B $1.7B -$140.6M -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $677.6M -$555.4M $99.7M -$55.8M -$15.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$403.8M -$2.3B -$1.3B $84.7M $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $82.2M $652.3M $145.7M $736.5M $760.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $12.5M -$1.8B -$543.6M $326.8M $2B
 
Capital Expenditures $8.6M $15.2M $28.4M $44.2M $82.2M
Cash Acquisitions -$117.8M -$1.1B -$301.7M -- -$13.7M
Cash From Investing -$126.4M -$1.1B -$330M -$44.2M -$95.9M
 
Dividends Paid (Ex Special Dividend) -$351.2M -$449.4M -$608.2M -$760.1M -$969.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8B $2.4B $2.5B $1.3B $1.3B
Long-Term Debt Repaid -$964.8M -$392.9M -$1B -$927.4M -$2.9B
Repurchase of Common Stock -- -$310M -- -- --
Other Financing Activities -$125.8M $615.6M $2.4M -$19.2M $256.7M
Cash From Financing $827.6M $2.7B $927.1M -$341.6M -$1.9B
 
Beginning Cash (CF) $2.2B $1.7B $942.6M $939.1M $979.1M
Foreign Exchange Rate Adjustment $16.8M -$20.8M -$35.6M -$19.2M $24M
Additions / Reductions $713.6M -$223.3M $53.4M -$59M -$22.1M
Ending Cash (CF) $2.9B $1.5B $960.4M $860.9M $980.9M
 
Levered Free Cash Flow $3.9M -$1.9B -$572M $282.6M $1.9B

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 down 1.41% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 8.28% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.38% over the past day.

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

Show me the best stock