Financhill
Buy
68

ARES Quote, Financials, Valuation and Earnings

Last price:
$168.75
Seasonality move :
7.38%
Day range:
$168.14 - $169.69
52-week range:
$110.63 - $200.49
Dividend yield:
2.65%
P/E ratio:
72.03x
P/S ratio:
6.00x
P/B ratio:
8.33x
Volume:
644.6K
Avg. volume:
4.1M
1-year change:
-6.63%
Market cap:
$37.3B
Revenue:
$4.2B
EPS (TTM):
$2.35
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.1B $4.3B $3.1B $4B $4.2B
Revenue Growth (YoY) -2.89% 159.83% -27.27% 26.76% 6.12%
 
Cost of Revenues $767.3M $1.9B $891M $884.2M $627.8M
Gross Profit $1.4B $2.4B $2.2B $3.1B $3.6B
Gross Profit Margin 63.98% 55.5% 71.57% 77.74% 85.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $663.1M -- -- -- --
Other Inc / (Exp) $11.3M $110.8M $91.2M $345.1M $331.2M
Operating Expenses $683.2M $1.5B $1.8B $1.9B $2.3B
Operating Income $679.4M $919.6M $399.7M $1.2B $1.3B
 
Net Interest Expenses $311.2M $294.8M $482.7M $860.9M $978.3M
EBT. Incl. Unusual Items $379.5M $1.1B $510.8M $1.3B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $55M $147.4M $71.9M $173M $164.6M
Net Income to Company $324.5M $918.3M $438.9M $1.2B $1.1B
 
Minority Interest in Earnings -$172.3M $509.5M $271.4M $685.8M $647M
Net Income to Common Excl Extra Items $152.1M $900.2M $424.8M $1.1B $1.1B
 
Basic EPS (Cont. Ops) $0.89 $2.25 $0.87 $2.46 $2.07
Diluted EPS (Cont. Ops) $0.87 $2.15 $0.87 $2.42 $2.07
Weighted Average Basic Share $135.1M $163.7M $175.5M $184.5M $198.1M
Weighted Average Diluted Share $149.5M $180.1M $175.5M $195.8M $198.1M
 
EBITDA $732M $1B $735.4M $1.4B $1.5B
EBIT $690.7M $919.6M $399.7M $1.2B $1.3B
 
Revenue (Reported) $2.1B $4.3B $3.1B $4B $4.2B
Operating Income (Reported) $679.4M $919.6M $399.7M $1.2B $1.3B
Operating Income (Adjusted) $690.7M $919.6M $399.7M $1.2B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $991.3M $805.7M $749.1M $1.2B $2B
Revenue Growth (YoY) 96.21% -18.72% -7.03% 58.8% 70.35%
 
Cost of Revenues $380.1M $372.8M $87.1M $268M $468.2M
Gross Profit $611.2M $432.9M $661.9M $921.5M $1.6B
Gross Profit Margin 61.66% 53.73% 88.37% 77.47% 76.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $79.2M $7M $83.6M $41M --
Operating Expenses $425.2M $523.4M $471.4M $561.7M $834.6M
Operating Income $186M -$90.6M $190.5M $359.8M $723.5M
 
Net Interest Expenses $73.1M $131.1M $227.3M $230.9M $203M
EBT. Incl. Unusual Items $247M -$60.4M $226.9M $327.1M $652.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.3M -$11.6M $29.9M $46.5M $111.9M
Net Income to Company $216.7M -$48.8M $197M $280.7M $540.4M
 
Minority Interest in Earnings $132M -$13.2M $135.2M $162.2M $251.5M
Net Income to Common Excl Extra Items $215M -$52.3M $191.6M $272.8M $529.8M
 
Basic EPS (Cont. Ops) $0.49 -$0.22 $0.30 $0.55 $1.15
Diluted EPS (Cont. Ops) $0.45 -$0.22 $0.30 $0.55 $1.15
Weighted Average Basic Share $168.9M $175.6M $186.2M $200.7M $219.9M
Weighted Average Diluted Share $186.5M $175.6M $186.2M $200.7M $219.9M
 
EBITDA $222.8M $128.9M $296.1M $405.8M $789.5M
EBIT $186M -$90.6M $190.5M $359.8M $723.5M
 
Revenue (Reported) $991.3M $805.7M $749.1M $1.2B $2B
Operating Income (Reported) $186M -$90.6M $190.5M $359.8M $723.5M
Operating Income (Adjusted) $186M -$90.6M $190.5M $359.8M $723.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.7B $3.5B $3.8B $4B $6.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.2B $871.9M $530.6M $1.3B
Gross Profit $2.1B $2.2B $2.9B $3.5B $4.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $153.3M $45.6M $255.1M $339.3M --
Operating Expenses $1.3B $1.9B $1.8B $2.2B $3B
Operating Income $853.2M $377M $1.1B $1.3B $1.7B
 
Net Interest Expenses $286.9M $395.3M $783.3M $974.9M $827.9M
EBT. Incl. Unusual Items $1B $476.9M $1.2B $1.4B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $137.4M $65.2M $163M $174.3M $240.2M
Net Income to Company $894.6M $411.7M $1B $1.2B $1.2B
 
Minority Interest in Earnings $530.6M $237.6M $611.9M $723.9M $589.4M
Net Income to Common Excl Extra Items $878.5M $394M $1B $1.2B $1.2B
 
Basic EPS (Cont. Ops) $2.01 $0.91 $2.20 $2.23 $2.39
Diluted EPS (Cont. Ops) $1.96 $0.88 $2.14 $2.23 $2.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $942.3M $717.1M $1.3B $1.5B $1.9B
EBIT $853.2M $377M $1.1B $1.3B $1.7B
 
Revenue (Reported) $3.7B $3.5B $3.8B $4B $6.1B
Operating Income (Reported) $853.2M $377M $1.1B $1.3B $1.7B
Operating Income (Adjusted) $853.2M $377M $1.1B $1.3B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.1B $2.1B $2.8B $2.8B $4.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $881.6M $640.1M $624.5M $270.8M $970.6M
Gross Profit $2.2B $1.5B $2.1B $2.6B $3.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B -- -- -- --
Other Inc / (Exp) $72.3M $29M $192.9M $187.1M $171.9M
Operating Expenses $1.5B $1.4B $1.4B $1.6B $2.4B
Operating Income $728M $85.9M $754.6M $913.8M $1.3B
 
Net Interest Expenses $216.7M $317.2M $617.8M $731.7M $581.4M
EBT. Incl. Unusual Items $756.8M $168M $850M $875.5M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $104.5M $22.3M $113.4M $114.8M $190.4M
Net Income to Company $652.3M $145.7M $736.5M $760.7M $889.9M
 
Minority Interest in Earnings -$103.6M $95.7M $436.2M $474.3M $416.7M
Net Income to Common Excl Extra Items $415M $135.1M $725.9M $738M $858.1M
 
Basic EPS (Cont. Ops) $1.52 $0.23 $1.56 $1.34 $1.67
Diluted EPS (Cont. Ops) $1.46 $0.23 $1.54 $1.34 $1.67
Weighted Average Basic Share $483M $525M $548.2M $589.5M $648.1M
Weighted Average Diluted Share $531.2M $525M $559.3M $589.5M $648.1M
 
EBITDA $876.3M $384.2M $948.9M $1B $1.5B
EBIT $839.4M $85.9M $754.6M $913.8M $1.3B
 
Revenue (Reported) $3.1B $2.1B $2.8B $2.8B $4.7B
Operating Income (Reported) $728M $85.9M $754.6M $913.8M $1.3B
Operating Income (Adjusted) $839.4M $85.9M $754.6M $913.8M $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1B $1.4B $1.1B $1.5B $2.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $45.5M $159.8M $120.9M $128.8M $169M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.7B $2.3B $2.1B $2.6B $4B
 
Property Plant And Equipment $215.6M $238.9M $235.6M $371.5M $689M
Long-Term Investments $12.6B $16.5B $17.2B $19.2B $17.4B
Goodwill $371M $788M $999.7M $1.1B $1.2B
Other Intangibles $222.1M $1.4B $1.2B $1.1B $975.8M
Other Long-Term Assets $42.9M $64.3M $111.6M $157.5M $186.1M
Total Assets $15.2B $21.7B $22.1B $24.9B $25.1B
 
Accounts Payable $162.1M $382.9M $400.2M $423.4M $687M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7B $4.3B $3.9B $4.4B $4.5B
 
Long-Term Debt $10.6B $12.4B $13.2B $15.3B $13B
Capital Leases -- -- -- -- --
Total Liabilities $12.7B $16.8B $17.2B $19.9B $17.7B
 
Common Stock $301.4M $2.9M $2.9M $3.1M $1.5B
Other Common Equity Adj $483K -$1.9M -$15M -$5.6M -$17.8M
Common Equity $894.9M $1.8B $1.6B $1.9B $3.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.3B $3.1B $3.3B $3.1B $3.9B
Total Equity $2.5B $4.9B $4.9B $5B $7.4B
 
Total Liabilities and Equity $15.2B $21.7B $22.1B $24.9B $25.1B
Cash and Short Terms $1.1B $1.4B $1.1B $1.5B $2.7B
Total Debt $10.7B $12.5B $13.3B $15.7B $13.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.9B $1B $1.2B $1.7B $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.4B $1.6B $1.9B $2.5B $2.8B
 
Property Plant And Equipment $177.7M $159.7M $259.5M $426.5M $526M
Long-Term Investments $14.7B $16.7B $18.7B $18.5B $17B
Goodwill $787.8M $996.7M $997.8M $1.1B --
Other Intangibles $1.5B $1.2B $1B $970M --
Other Long-Term Assets $266.9M $320.6M $378.3M $732.9M --
Total Assets $19.9B $21.2B $23.4B $24.5B $27B
 
Accounts Payable $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 $3.6B $4.1B $4.1B $4.2B $5.7B
 
Long-Term Debt $11.6B $12.6B $14.2B $14.4B $12.7B
Capital Leases -- -- -- -- --
Total Liabilities $15.3B $16.8B $18.3B $18.6B $18.4B
 
Common Stock $2.9M $2.9M $3.1M $3.1M $1.5B
Other Common Equity Adj -$2.6M -$28.8M -$17.3M $8.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.9B $3.1B $3.3B $3.8B $4.2B
Total Equity $4.6B $4.6B $5B $5.9B $8.6B
 
Total Liabilities and Equity $19.9B $21.3B $23.4B $24.5B $27B
Cash and Short Terms $1.9B $1B $1.2B $1.7B $1.5B
Total Debt $11.7B $12.7B $14.2B $14.4B $12.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $324.5M $918.3M $438.9M $1.2B $1.1B
Depreciation & Amoritzation $41.2M $113.3M $341.3M $231.7M $158.6M
Stock-Based Compensation $123M $237.2M $200.4M $256M $352.9M
Change in Accounts Receivable -$17.7M -$745M -$20.6M -$48.9M -$188.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$425.7M $1.1B $365.2M $1.2B $1.1B
 
Capital Expenditures $15.9M $27.2M $35.8M $67.2M $91.5M
Cash Acquisitions -$120.8M $1.1B $301.6M $43.9M $67.9M
Cash From Investing -$136.8M -$3.2B -$1.2B -$255.6M $2.2B
 
Dividends Paid (Ex Special Dividend) -$468.5M $604.4M $836.4M $1B $1.3B
Special Dividend Paid
Long-Term Debt Issued $2.2B $3.4B $3B $3.3B $2.3B
Long-Term Debt Repaid -$1.1B -$548.8M -$1.2B -$1.6B -$4.6B
Repurchase of Common Stock -- $310M -- -- --
Other Financing Activities -$216M $720.2M $173.8M -$445.6M $289.9M
Cash From Financing $943.9M $2.5B $578.7M -$563.3M -$2.1B
 
Beginning Cash (CF) $138.4M $1.4B $1.1B $1.5B $2.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $381.5M $370.2M -$278.2M $383.8M $1.2B
Ending Cash (CF) $539.8M $1.7B $826.2M $1.9B $3.9B
 
Levered Free Cash Flow -$441.6M $1.1B $329.4M $1.1B $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $216.7M -$48.8M $197M $280.7M $540.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$774.7M $24.6M $318.3M $841.3M $1.3B
 
Capital Expenditures $7.2M $9.9M $23.1M $26.9M $11.5M
Cash Acquisitions $279.3M -$19K -- $5.7M $3.5M
Cash From Investing -$329.6M $70.4M $31.9M $107K $94.8M
 
Dividends Paid (Ex Special Dividend) $150.4M $201.9M $249.6M $337.1M $423.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $546.5M $254.2M $476.4M --
Long-Term Debt Repaid -$15.2M -$264.4M -$282.7M -$970.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$163.7M $25.5M $6.7M -$5.6M --
Cash From Financing $841.3M $31.2M -$299.1M -$816.9M -$1.3B
 
Beginning Cash (CF) $1.9B $1B $1.2B $1.7B $1.5B
Foreign Exchange Rate Adjustment -$24.1M -$17.6M -$16.1M $41.2M -$113.7M
Additions / Reductions -$287.2M $108.6M $35M $65.7M -$13M
Ending Cash (CF) $1.6B $1.1B $1.2B $1.8B $1.4B
 
Levered Free Cash Flow -$781.9M $14.7M $295.2M $814.4M $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $894.6M $411.7M $1B $1.2B $1.2B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.4B $2.4B $1.2B $2.8B $2.9B
 
Capital Expenditures $22.5M $40.5M $51.6M $105.2M $65.7M
Cash Acquisitions $1.1B $301.6M -$75K $57.6M $1.8B
Cash From Investing -$1.2B -$3.1B -$488.7M -$499M $263.3M
 
Dividends Paid (Ex Special Dividend) $566.7M $763.2M $988.2M $1.2B $1.6B
Special Dividend Paid
Long-Term Debt Issued $2.8B $3.6B $1.7B $3.3B --
Long-Term Debt Repaid -$478.2M -$1.2B -$1.1B -$3.6B --
Repurchase of Common Stock $310M -- -- -- --
Other Financing Activities $525.4M $107M $152.2M -$169.7M --
Cash From Financing $1.9B $1.3B -$1.1B -$1.9B -$2.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$717.9M $632.2M -$374.2M $463.8M $224.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.4B $2.4B $1.2B $2.7B $2.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $652.3M $145.7M $736.5M $760.7M $889.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.8B -$543.6M $326.8M $2B $3.8B
 
Capital Expenditures $15.2M $28.4M $44.2M $82.2M $56.4M
Cash Acquisitions -$498.9M $301.7M -- $13.7M $1.7B
Cash From Investing -$1.1B -$31.4M $691.8M $448.4M -$1.5B
 
Dividends Paid (Ex Special Dividend) -$148.6M $608.2M $760.1M $969.4M $1.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.4B $2.5B $1.3B $1.3B $1.8B
Long-Term Debt Repaid -$392.9M -$1B -$927.4M -$2.9B -$2.1B
Repurchase of Common Stock -$310M -- -- -- --
Other Financing Activities $615.6M $2.4M -$19.2M $256.7M -$581.6M
Cash From Financing $2.7B $628.4M -$1.1B -$2.5B -$3.2B
 
Beginning Cash (CF) $3B $3B $3.3B $4.7B $4.8B
Foreign Exchange Rate Adjustment -$20.8M -$35.6M -$19.2M $24M -$9.4M
Additions / Reductions -$247.5M $17.8M -$78.2M $1.9M -$1B
Ending Cash (CF) $2.8B $2.9B $3.2B $4.8B $3.8B
 
Levered Free Cash Flow -$1.9B -$572M $282.6M $1.9B $3.7B

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
64
GLTO alert for Dec 26

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Buy
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Sell
27
CDNAF alert for Dec 26

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock