Financhill
Buy
71

ASR Quote, Financials, Valuation and Earnings

Last price:
$367.80
Seasonality move :
7.99%
Day range:
$363.70 - $372.36
52-week range:
$249.21 - $372.36
Dividend yield:
6.99%
P/E ratio:
19.52x
P/S ratio:
6.14x
P/B ratio:
5.93x
Volume:
57.8K
Avg. volume:
47.6K
1-year change:
31.91%
Market cap:
$11B
Revenue:
$1.7B
EPS (TTM):
$18.85
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $592.1M $925.8M $1.3B $1.5B $1.7B
Revenue Growth (YoY) -32.23% 57.68% 35.87% 15.71% 17.44%
 
Cost of Revenues $435M $486.1M $530.5M $578.3M $736.1M
Gross Profit $157.1M $439.7M $727.5M $877.2M $973.2M
Gross Profit Margin 26.54% 47.49% 57.83% 60.27% 56.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.9M $13M $14.3M $18M $17.4M
Other Inc / (Exp) $11.4M $5.4M $6.9M -$47.8M $113.4M
Operating Expenses $3.5M $13M $14.3M $18M $17.4M
Operating Income $153.6M $426.7M $713.2M $859.2M $955.8M
 
Net Interest Expenses $31.1M $41.5M $42.5M $63.5M $45.1M
EBT. Incl. Unusual Items $133.9M $400.5M $699.9M $824.6M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $34.2M $85.2M $170.9M $222.3M $346M
Net Income to Company $133.9M $400.5M $699.9M $824.1M $1.1B
 
Minority Interest in Earnings -$7.2M $20.4M $32.8M $26.6M $26.1M
Net Income to Common Excl Extra Items $92.5M $315.3M $529M $601.8M $765.4M
 
Basic EPS (Cont. Ops) $3.08 $9.83 $16.54 $19.17 $24.64
Diluted EPS (Cont. Ops) $3.08 $9.83 $16.54 $19.17 $24.64
Weighted Average Basic Share $30M $30M $30M $30M $30M
Weighted Average Diluted Share $30M $30M $30M $30M $30M
 
EBITDA $268.1M $524.9M $815.5M $975.9M $1.1B
EBIT $177.4M $426.7M $713.2M $859.2M $955.8M
 
Revenue (Reported) $592.1M $925.8M $1.3B $1.5B $1.7B
Operating Income (Reported) $153.6M $426.7M $713.2M $859.2M $955.8M
Operating Income (Adjusted) $177.4M $426.7M $713.2M $859.2M $955.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $242.9M $310.9M $371.5M $395.3M $470.4M
Revenue Growth (YoY) 119.27% 28% 19.48% 6.41% 19%
 
Cost of Revenues $110.2M $124.7M $151M $175.4M $267.5M
Gross Profit $132.7M $186.2M $220.5M $219.9M $203M
Gross Profit Margin 54.62% 59.89% 59.35% 55.62% 43.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.3M $3.7M $4.9M $3.4M $265.4M
Other Inc / (Exp) $4.9M $175.4K $7.1M $34.5M --
Operating Expenses $4.3M $3.7M $4.9M $3.4M $4.7M
Operating Income $128.3M $182.6M $215.6M $216.4M $198.3M
 
Net Interest Expenses $10.2M $14.7M $16.3M $12.2M $23.9M
EBT. Incl. Unusual Items $125.5M $173.4M $224M $264.3M $173M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.8M $41.1M $59.1M $80.7M $54.2M
Net Income to Company $67.4M $132.2M $159.3M $1.4M $123.6M
 
Minority Interest in Earnings $8.2M $6.5M $5.7M $4.9M $5.2M
Net Income to Common Excl Extra Items $97.7M $132.3M $164.5M $183.5M $118.7M
 
Basic EPS (Cont. Ops) $2.99 $4.19 $5.29 $5.95 $3.78
Diluted EPS (Cont. Ops) -- $4.19 $5.29 $5.95 $3.78
Weighted Average Basic Share $30M $30M $30M $30M $30M
Weighted Average Diluted Share $30M $30M $30M $30M $30M
 
EBITDA $153.5M $208.4M $246.1M $248.2M $248.8M
EBIT $128.3M $182.6M $215.6M $216.4M $198.3M
 
Revenue (Reported) $242.9M $310.9M $371.5M $395.3M $470.4M
Operating Income (Reported) $128.3M $182.6M $215.6M $216.4M $198.3M
Operating Income (Adjusted) $128.3M $182.6M $215.6M $216.4M $198.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $803.7M $1.2B $1.4B $1.7B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $444.9M $540.1M $583.8M $690.2M $879.7M
Gross Profit $358.8M $677.6M $851M $962.7M $916.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.1M $13.4M $17M $17.4M $279M
Other Inc / (Exp) -$4M -$1.7M -$29.6M $22.1M --
Operating Expenses $13.1M $13.4M $17M $17.4M $18.4M
Operating Income $345.8M $664.2M $834.1M $945.3M $898.2M
 
Net Interest Expenses $40.9M $37.5M $64.5M $48.1M $64.5M
EBT. Incl. Unusual Items $309.6M $643.4M $795.8M $1.1B $855.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $66.2M $154.9M $201.9M $326.8M $263.7M
Net Income to Company $276.1M $573.7M $759.9M $966.1M $940.6M
 
Minority Interest in Earnings $21.4M $26.1M $31.7M $21.8M $26.3M
Net Income to Common Excl Extra Items $243.4M $488.5M $593.5M $739.1M $591.8M
 
Basic EPS (Cont. Ops) $7.40 $15.42 $18.73 $23.91 $18.85
Diluted EPS (Cont. Ops) -- $15.42 $18.73 $23.91 $18.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $441.6M $763.4M $948M $1.1B $1B
EBIT $345.8M $664.2M $834.1M $945.3M $898.2M
 
Revenue (Reported) $803.7M $1.2B $1.4B $1.7B $1.8B
Operating Income (Reported) $345.8M $664.2M $834.1M $945.3M $898.2M
Operating Income (Adjusted) $345.8M $664.2M $834.1M $945.3M $898.2M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $890.6M $1.1B $1.3B $1.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $350.1M $400.5M $511M $659.4M --
Gross Profit $540.5M $664.8M $750.4M $687.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.7M $13.4M $12.8M $274.3M --
Other Inc / (Exp) -$1.8M -$38.5M $22.8M -- --
Operating Expenses $10.7M $13.4M $12.8M $13.7M --
Operating Income $529.8M $651.4M $737.7M $674.2M --
 
Net Interest Expenses $26.8M $48.6M $33.3M $52.8M --
EBT. Incl. Unusual Items $516.5M $612.9M $853.1M $592.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $127.8M $158.7M $262.6M $179.3M --
Net Income to Company $388.3M $448.3M $590.3M $415.7M --
 
Minority Interest in Earnings $23.2M $22.1M $17.2M $17.6M --
Net Income to Common Excl Extra Items $388.7M $453.8M $590.2M $413.2M --
 
Basic EPS (Cont. Ops) $12.18 $14.39 $19.10 $13.19 --
Diluted EPS (Cont. Ops) $12.18 $14.39 $19.10 $13.19 --
Weighted Average Basic Share $90M $90M $90M $90M --
Weighted Average Diluted Share $90M $90M $90M $90M --
 
EBITDA $605.2M $738.4M $834.3M $786.6M --
EBIT $529.8M $651.4M $737.7M $674.2M --
 
Revenue (Reported) $890.6M $1.1B $1.3B $1.3B --
Operating Income (Reported) $529.8M $651.4M $737.7M $674.2M --
Operating Income (Adjusted) $529.8M $651.4M $737.7M $674.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $261M $434.6M $749M $914.6M $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $55.9M $91.8M $130.4M $136.9M $134.9M
Inventory $1.7M $2.8M $3.3M $3.6M $2.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $11.1M $15.2M $14.6M $18.7M $16.8M
Total Current Assets $387.8M $569.9M $927.8M $1.1B $1.2B
 
Property Plant And Equipment $25.4M $9M $8.8M $10.9M $12.9M
Long-Term Investments $425.5K $522.3K $526.8K $124.9M $87.8M
Goodwill $129M $127.2M $126.7M $126.6M $127M
Other Intangibles $2.5B $2.5B $2.6B $2.8B $2.6B
Other Long-Term Assets -- -- -- -- --
Total Assets $3B $3.2B $3.7B $4.2B $4B
 
Accounts Payable $37.8M $27.5M $18.9M $19.7M $17.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $57.2M $28.2M $95.9M $72.6M $54.8M
Current Portion Of Capital Lease Obligations $866.3K $1.2M $1.2M $1.3M $1.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $139.1M $185M $285.5M $285.1M $283.1M
 
Long-Term Debt $641.4M $645.1M $684.3M $649M $588.1M
Capital Leases -- -- -- -- --
Total Liabilities $940.8M $993.2M $1.1B $1.1B $1.1B
 
Common Stock $390.4M $379.5M $398.6M $458.7M $373.6M
Other Common Equity Adj $692M $677.1M $673.1M $734.8M $1.3B
Common Equity $1.7B $1.7B $2B $2.5B $2.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $403.5M $419.9M $379.5M $392.4M $355.9M
Total Equity $2.1B $2.2B $2.5B $3B $3B
 
Total Liabilities and Equity $3B $3.2B $3.7B $4.2B $4B
Cash and Short Terms $261M $434.6M $749M $914.6M $1.1B
Total Debt $698.7M $674.5M $781.4M $723.2M $643.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $538.2M $692.1M $973.5M $942.9M $886.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $70.6M $84.1M $101.1M $113.3M $82.1M
Inventory $3.1M $4.6M $6.8M $5.4M $10.1M
Prepaid Expenses $5.7M $6.5M $7.4M $8.3M $6.7M
Other Current Assets -- -- -- -- --
Total Current Assets $646.1M $900.7M $1.2B $1.2B $1.2B
 
Property Plant And Equipment $9.2M $8.4M $9.6M $11.7M $13.7M
Long-Term Investments $5.7M $523.7K $17.2M $90.1M $15.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.2B $3.6B $4.1B $4B $4.2B
 
Accounts Payable $14.1M $15M $15M $14.4M $14.9M
Accrued Expenses $220.9M $148M $330.3M $196.5M --
Current Portion Of Long-Term Debt $64.4M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $296.1M $243.6M $410.7M $260.9M $432.3M
 
Long-Term Debt $620.8M $716.9M $648.4M $594.9M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.1B $1.2B $1.1B $1.8B
 
Common Stock $378.1M $386.3M $446.9M $396.2M $423.7M
Other Common Equity Adj $97M $113.5M $144.9M $129.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $416.8M $445.4M $420M $387.9M $391.8M
Total Equity $2.1B $2.4B $2.9B $3B $2.4B
 
Total Liabilities and Equity $3.2B $3.6B $4.1B $4B $4.2B
Cash and Short Terms $538.2M $692.1M $973.5M $942.9M $886.9M
Total Debt $686.4M $801.8M $714.1M $645.5M $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $133.9M $400.5M $699.9M $824.1M $1.1B
Depreciation & Amoritzation $90.7M $98.2M $102.3M $116.6M $126.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$27.2M -$52.7M -$84.6M $7.8M -$53.9M
Change in Inventories -- -- -- -- --
Cash From Operations $137.7M $475.1M $637.3M $765.5M $879.2M
 
Capital Expenditures $156.1M $182M $137.9M $77.3M $239.7M
Cash Acquisitions -$495.1K -- -- -- --
Cash From Investing -$134.9M -$173.1M -$139.7M -$194M -$224.4M
 
Dividends Paid (Ex Special Dividend) -- $121.4M $224.1M $337M $342.5M
Special Dividend Paid
Long-Term Debt Issued $14.4M $229.4M $196.2M -- --
Long-Term Debt Repaid -$23.7M -$229.7M -$85.9M -$94.9M -$42.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$190.9M -$93.5M -$102.8M
Cash From Financing -$53.6M -$121.7M -$251M -$465M -$418.7M
 
Beginning Cash (CF) $290.4M $434.6M $749M $914.6M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$50.7M $182.1M $225M $51.2M $362.2M
Ending Cash (CF) $243.5M $618.5M $952.3M $910.5M $1.6B
 
Levered Free Cash Flow -$18.4M $293.1M $499.4M $688.2M $639.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $185.5M $311.6M $375.8M $524.8M --
Depreciation & Amoritzation $23.8M $27.2M $30.7M $29.8M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$40.9M -$54.2M -$38.1M -$42.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $136M $165.8M $189.8M $232.9M --
 
Capital Expenditures $182M $137.9M $77.3M $242.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$111.1M -$2.8M -$131.3M -$136.6M --
 
Dividends Paid (Ex Special Dividend) $121.4M $2.3M $171.3M -$14.5M --
Special Dividend Paid -- -- $5.7M -- $8.2M
Long-Term Debt Issued $98M -$4.8M -- -- --
Long-Term Debt Repaid -$111.8M -$33M $380.5K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$135.2M -$176.7M -$208.8M -$18.8M --
 
Beginning Cash (CF) $434.6M $749M $914.6M $1.1B --
Foreign Exchange Rate Adjustment $1.6M -$14.4M -$6.6M $23.9M --
Additions / Reductions -$108.7M -$28.2M -$157M $101.4M --
Ending Cash (CF) $327.4M $706.4M $751M $1.2B --
 
Levered Free Cash Flow -$46M $27.9M $112.5M -$10M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $276.1M $573.7M $759.9M $966.1M $940.6M
Depreciation & Amoritzation $95.7M $98.8M $113.2M $127.5M $141.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$29.6M -$71.3M -$8.4M -$49.7M $103.5M
Change in Inventories -- -- -- -- --
Cash From Operations $376.8M $607.5M $741.5M $835.7M $776.6M
 
Capital Expenditures $172.3M $246M $174.8M $77.3M $443.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$140.1M -$248M -$65.4M -$220.4M -$266.8M
 
Dividends Paid (Ex Special Dividend) -- $343.1M $168M $526.2M $986.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$134.8M -$164.7M -$128.2M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $8M -$209.4M -$432.9M -$606.9M -$545.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $243.9M $144.4M $180M $103.7M -$95.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $204.4M $361.5M $566.7M $758.4M $333.3M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $699.9M $824.1M $1.1B $415.7M --
Depreciation & Amoritzation $102.3M $116.6M $126.6M $111.6M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$84.6M $7.8M -$54.4M $146.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $637.3M $765.5M $878.8M $543.8M --
 
Capital Expenditures $201.9M $114.2M $242.9M $200.5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$139.7M -$194M -$225.7M -$130.2M --
 
Dividends Paid (Ex Special Dividend) $224.1M $337M $340.4M $1B --
Special Dividend Paid -- $11.4M $11.9M $16.3M --
Long-Term Debt Issued $196.2M -- -- -- --
Long-Term Debt Repaid -$85.9M -$94.9M -$8.7M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$251M -$465M -$416.9M -$526.9M --
 
Beginning Cash (CF) $2.3B $3.6B $3.8B $3B --
Foreign Exchange Rate Adjustment -$21.7M -$55.3M $125.9M -$83.8M --
Additions / Reductions $225M $51.2M $362.1M -$197.2M --
Ending Cash (CF) $2.5B $3.6B $4.3B $2.8B --
 
Levered Free Cash Flow $435.4M $651.3M $635.9M $343.3M --

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: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 7

Bill Holdings, Inc. [BILL] is up 37.11% over the past day.

Buy
75
PRLB alert for Feb 7

Proto Labs, Inc. [PRLB] is up 28.33% over the past day.

Sell
30
MSTR alert for Feb 7

Strategy, Inc. [MSTR] is up 26.08% over the past day.

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

Show me the best stock