Financhill
Buy
73

AHODF Quote, Financials, Valuation and Earnings

Last price:
$40.68
Seasonality move :
4.74%
Day range:
$40.68 - $40.68
52-week range:
$31.60 - $43.04
Dividend yield:
3.32%
P/E ratio:
16.16x
P/S ratio:
0.36x
P/B ratio:
2.24x
Volume:
142
Avg. volume:
1.9K
1-year change:
24.88%
Market cap:
$36.5B
Revenue:
$96.7B
EPS (TTM):
$2.52
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $85.2B $89.4B $91.4B $95.9B $96.7B
Revenue Growth (YoY) 14.88% 4.89% 2.3% 4.94% 0.76%
 
Cost of Revenues $61.6B $64.9B $66.9B $70.1B $70.9B
Gross Profit $23.6B $24.4B $24.5B $25.8B $25.7B
Gross Profit Margin 27.68% 27.36% 26.78% 26.88% 26.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.1B $21.2B $21.2B $23.2B $23.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $20.3B $20.7B $21.3B $22.3B $22.3B
Operating Income $3.3B $3.8B $3.2B $3.4B $3.4B
 
Net Interest Expenses $564.3M $612.3M $634.8M $775.2M $824.2M
EBT. Incl. Unusual Items $1.9B $3.3B $3.4B $2.5B $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $377.3M $698.6M $750.4M $493M $520.3M
Net Income to Company $1.6B $2.7B $2.7B $2B $1.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.6B $2.7B $2.7B $2B $1.9B
 
Basic EPS (Cont. Ops) $1.49 $2.58 $2.69 $2.11 $2.05
Diluted EPS (Cont. Ops) $1.49 $2.57 $2.67 $2.10 $2.04
Weighted Average Basic Share $1.1B $1B $995M $962M $930M
Weighted Average Diluted Share $1.1B $1B $1B $966M $934M
 
EBITDA $6.4B $7.3B $6.8B $7.2B $7.2B
EBIT $3.3B $3.8B $3.2B $3.4B $3.4B
 
Revenue (Reported) $85.2B $89.4B $91.4B $95.9B $96.7B
Operating Income (Reported) $3.3B $3.8B $3.2B $3.4B $3.4B
Operating Income (Adjusted) $3.3B $3.8B $3.2B $3.4B $3.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $21.9B $22.6B $23.9B $24.2B $26.3B
Revenue Growth (YoY) 4.92% 3.19% 5.89% 1.2% 8.75%
 
Cost of Revenues $15.9B $16.5B $17.6B $17.7B $19.3B
Gross Profit $6B $6B $6.3B $6.4B $7B
Gross Profit Margin 27.36% 26.69% 26.52% 26.64% 26.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.2B $5.3B $5.8B $5.9B $6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.1B $5.2B $5.6B $5.6B $6B
Operating Income $831M $788.3M $781.1M $830.5M $961.7M
 
Net Interest Expenses $152.1M $159.1M $202.3M $216.4M $238.4M
EBT. Incl. Unusual Items $769.7M $749M $522.2M $490M $874.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $169.7M $170.1M $104.4M $93.4M $204.5M
Net Income to Company $615.3M $593M $429.2M $407.6M $719M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $615.3M $593M $428.6M $408.7M $682.4M
 
Basic EPS (Cont. Ops) $0.60 $0.60 $0.45 $0.44 $0.76
Diluted EPS (Cont. Ops) $0.60 $0.60 $0.45 $0.44 $0.76
Weighted Average Basic Share $1B $992M $958M $926M $899M
Weighted Average Diluted Share $1B $995M $961M $928M $902M
 
EBITDA $1.7B $1.7B $1.7B $1.8B $2B
EBIT $831M $788.3M $781.1M $830.5M $961.7M
 
Revenue (Reported) $21.9B $22.6B $23.9B $24.2B $26.3B
Operating Income (Reported) $831M $788.3M $781.1M $830.5M $961.7M
Operating Income (Adjusted) $831M $788.3M $781.1M $830.5M $961.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $89.7B $90.6B $95B $96.6B $101.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $65.1B $66.2B $69.6B $70.6B $74.9B
Gross Profit $24.6B $24.4B $25.4B $26B $26.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24B $21.3B $22.5B $23.2B $23.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $21.6B $21.3B $22.2B $22.7B $23.7B
Operating Income $3B $3.1B $3.2B $3.3B $3.2B
 
Net Interest Expenses $621.6M $631M $750.8M $830.3M $881.6M
EBT. Incl. Unusual Items $2.3B $3.2B $3B $2.5B $2.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $440.7M $669.4M $621.6M $533.8M $649.4M
Net Income to Company $1.9B $2.6B $2.4B $2B $2.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.9B $2.6B $2.4B $2B $2.3B
 
Basic EPS (Cont. Ops) $1.86 $2.56 $2.43 $2.12 $2.53
Diluted EPS (Cont. Ops) $1.85 $2.55 $2.42 $2.11 $2.52
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6.5B $6.7B $6.9B $7B $7.2B
EBIT $3B $3.1B $3.2B $3.3B $3.2B
 
Revenue (Reported) $89.7B $90.6B $95B $96.6B $101.8B
Operating Income (Reported) $3B $3.1B $3.2B $3.3B $3.2B
Operating Income (Adjusted) $3B $3.1B $3.2B $3.3B $3.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $66.3B $67.6B $71.1B $71.8B $77B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $48.1B $49.4B $52.1B $52.6B $56.6B
Gross Profit $18.2B $18.1B $19B $19.2B $20.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.8B $15.9B $17.1B $17.2B $17.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $15.5B $15.8B $16.6B $16.7B $17.7B
Operating Income $2.7B $2.3B $2.4B $2.5B $2.7B
 
Net Interest Expenses $473.8M $480.1M $575.3M $629.2M $686.4M
EBT. Incl. Unusual Items $2.4B $2.3B $1.9B $1.9B $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $536.1M $507.1M $380.8M $420.9M $549.1M
Net Income to Company $1.9B $1.8B $1.5B $1.5B $2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.9B $1.8B $1.5B $1.5B $1.9B
 
Basic EPS (Cont. Ops) $1.87 $1.85 $1.59 $1.61 $2.08
Diluted EPS (Cont. Ops) $1.86 $1.84 $1.59 $1.60 $2.08
Weighted Average Basic Share $3.1B $3B $2.9B $2.8B $2.7B
Weighted Average Diluted Share $3.1B $3B $2.9B $2.8B $2.7B
 
EBITDA $5.3B $5.1B $5.2B $5.3B $5.7B
EBIT $2.7B $2.3B $2.4B $2.5B $2.7B
 
Revenue (Reported) $66.3B $67.6B $71.1B $71.8B $77B
Operating Income (Reported) $2.7B $2.3B $2.4B $2.5B $2.7B
Operating Income (Adjusted) $2.7B $2.3B $2.4B $2.5B $2.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.8B $3.6B $3.5B $3.9B $6.4B
Short Term Investments $367.8M $337.4M $421.5M $302.9M $304.9M
Accounts Receivable, Net $1.3B $1.2B $1.3B $1.5B $1.4B
Inventory $4B $4.2B $4.9B $5.1B $5B
Prepaid Expenses $412.3M -- -- -- --
Other Current Assets $413.3M $438.2M $319.6M $368.1M $389.2M
Total Current Assets $10.9B $10.9B $11.5B $12.7B $15B
 
Property Plant And Equipment $22.2B $23.7B $23.6B $23.3B $22.4B
Long-Term Investments $1.7B $1.7B $1.6B $1.7B $1.7B
Goodwill $8.4B $8.7B $8.5B $8.6B $8.4B
Other Intangibles $5.8B $5.8B $5.6B $5.8B $5.5B
Other Long-Term Assets $66.4M $86M $123.3M $250.9M $253.9M
Total Assets $49.8B $52B $51.8B $52.8B $53.7B
 
Accounts Payable $8.3B $8.6B $8.7B $9.1B $8.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.4B $1.4B $1.4B $1.4B $1.5B
Other Current Liabilities $301.3M $323.8M $347.5M $339.4M $347.6M
Total Current Liabilities $15.7B $16.1B $16.1B $17.2B $18B
 
Long-Term Debt $15.1B $16.8B $16.2B $16.2B $16.6B
Capital Leases -- -- -- -- --
Total Liabilities $34.6B $36.4B $35.4B $36.5B $37.7B
 
Common Stock $13.5M $11.4M $10.7M $11M $9.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $15.2B $15.6B $16.4B $16.3B $16B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $15.2B $15.6B $16.4B $16.3B $16B
 
Total Liabilities and Equity $49.8B $52B $51.8B $52.8B $53.7B
Cash and Short Terms $3.8B $3.6B $3.5B $3.9B $6.4B
Total Debt $16.9B $18.4B $17.8B $18.5B $18.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $6.1B $4B $5.2B $4.9B $4.9B
Short Term Investments $383.9M $425.6M $455.2M $341.8M --
Accounts Receivable, Net $2.2B $2.3B -- $2.7B $2.9B
Inventory $4.3B $4.8B $5.2B $5B $5.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $349.1M $408.9M $427.6M $451.2M --
Total Current Assets $13.3B $11.8B $13.5B $13.3B $14.3B
 
Property Plant And Equipment $23.5B $22.6B $23.2B $23B $24.6B
Long-Term Investments $2B $2.2B $1.8B $2B $2.2B
Goodwill $8.7B $8.2B -- -- --
Other Intangibles $5.9B $5.4B -- -- --
Other Long-Term Assets $75.4M $94.4M $211.7M $270.3M --
Total Assets $53.8B $50.5B $53.1B $53.1B $57.6B
 
Accounts Payable $7.9B $7.8B $8.4B $8.6B $9.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3.5B $3.3B $3.5B $3.5B --
Total Current Liabilities $18B $16.2B $18.1B $16.9B $20.3B
 
Long-Term Debt $16.6B $15.7B $16.1B $17.2B $17.6B
Capital Leases -- -- -- -- --
Total Liabilities $38.6B $34.8B $36.9B $37.1B $41.3B
 
Common Stock $11.6M $9.8M $10.6M $10M $10.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $15.2B $15.6B $16.2B $16B $16.3B
 
Total Liabilities and Equity $53.8B $50.5B $53.1B $53.1B $57.6B
Cash and Short Terms $6.1B $4B $5.2B $4.9B $4.9B
Total Debt $18.1B $17.3B $21.3B $17.2B $17.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.6B $2.7B $2.7B $2B $1.9B
Depreciation & Amoritzation $3.2B $3.5B $3.6B $3.8B $3.8B
Stock-Based Compensation $67.3M $56.7M $68.3M $57.3M $45.4M
Change in Accounts Receivable -$343.1M -$50.8M -$170.3M -$221.6M -$238M
Change in Inventories -$101.5M -$334.5M -$785.1M -$95.1M -$32.5M
Cash From Operations $7.1B $6.4B $6.3B $6.9B $6.7B
 
Capital Expenditures $3B $2.8B $2.6B $2.6B $2.5B
Cash Acquisitions $8M $631.2M $21M $36.8M $28.1M
Cash From Investing -$2.9B -$3.2B -$2.2B -$2.6B -$2.1B
 
Dividends Paid (Ex Special Dividend) $1.2B $1B $1B $1.1B $1.1B
Special Dividend Paid
Long-Term Debt Issued $579M $1B -- $541.3M $1.7B
Long-Term Debt Repaid -$500.2M -$505.2M -$170.8M -$315M -$846.4M
Repurchase of Common Stock $1.1B $1.2B $1B $1.1B $1.1B
Other Financing Activities -$4.6M -$7.1M -$29.5M -$3.2M -$2.2M
Cash From Financing -$4.7B -$3.4B -$4.2B -$3.8B -$1.9B
 
Beginning Cash (CF) $3.6B $3.4B $3.3B $3.8B $6.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$901.7M $68.6M $90.4M $455.1M $2.9B
Ending Cash (CF) $2.2B $3.8B $3.6B $4.2B $9.5B
 
Levered Free Cash Flow $4.1B $3.5B $3.7B $4.3B $4.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $615.3M $593M $429.2M $407.6M $719M
Depreciation & Amoritzation $895.8M $878.9M $945.5M $940.4M $1.1B
Stock-Based Compensation $9.4M $10.1M $17.4M $17.6M $13.1M
Change in Accounts Receivable $30.6M -$39.3M -$41.4M -$47.2M -$101.1M
Change in Inventories -$122.6M -$171.1M $26.2M $152.7M -$17.9M
Cash From Operations $1.7B $1.1B $1.6B $1.5B $1.7B
 
Capital Expenditures $690.7M $595M $595.6M $578.9M $717.4M
Cash Acquisitions $150.9M $3M $3.3M $1.1M $56.3M
Cash From Investing -$678.9M -$546.7M -$538M -$536.1M -$708.5M
 
Dividends Paid (Ex Special Dividend) $521M $460.1M $511M $509.7M $557.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$15.6M -- $265.3K $36.8M --
Long-Term Debt Repaid $3.7M -$2.9M -$76.9M -$830.9M --
Repurchase of Common Stock $244M $189.3M $231.4M $285.6M $448.7M
Other Financing Activities -$4.7M -$4.8M -$9.8M $6.4M --
Cash From Financing $788.6M -$282.9M -$204.1M -$2.8B -$1.2B
 
Beginning Cash (CF) $6B $3.8B $5.1B $4.6B $4.5B
Foreign Exchange Rate Adjustment $104.9M $171.1M $108.8M -$119.7M -$4.3M
Additions / Reductions $1.9B $474.2M $947.1M -$1.9B -$230.8M
Ending Cash (CF) $8B $4.5B $6.1B $2.5B $4.2B
 
Levered Free Cash Flow $1B $537.6M $983.6M $911.8M $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.9B $2.6B $2.4B $2B $2.3B
Depreciation & Amoritzation $3.4B $3.6B $3.7B $3.7B $4B
Stock-Based Compensation $57.4M $60.9M $72.2M $55.9M $59.4M
Change in Accounts Receivable -$55.2M -$469.9M $114.8M -$375.7M -$36.8M
Change in Inventories -$263M -$759.1M -$300.8M $187.6M -$369.7M
Cash From Operations $6.3B $5.5B $7.2B $6.6B $7.3B
 
Capital Expenditures $2.8B $2.7B $2.7B $2.6B $2.8B
Cash Acquisitions $632.7M $27M $29.2M $36.3M $1.5B
Cash From Investing -$3B -$2.5B -$2.2B -$2.4B -$4.2B
 
Dividends Paid (Ex Special Dividend) $1B $1B $1.1B $1.1B $1.2B
Special Dividend Paid
Long-Term Debt Issued $702.9M $298.3M $544.4M $1.8B --
Long-Term Debt Repaid -$485.5M -$112.3M -$383.5M -$859.3M --
Repurchase of Common Stock $1.2B $1.1B $1.1B $1.1B $1.2B
Other Financing Activities -$5.8M -$28.4M -$14.3M $7.6M --
Cash From Financing -$4.6B -$5.2B -$3.7B -$4.7B -$3.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3B -$1.5B $1B -$765.7M -$565.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.5B $2.8B $4.5B $3.9B $4.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.9B $1.8B $1.5B $1.5B $2B
Depreciation & Amoritzation $2.6B $2.7B $2.8B $2.8B $3.2B
Stock-Based Compensation $37.1M $41.5M $45.7M $44.6M $59.6M
Change in Accounts Receivable $259.6M -$173.9M $107.7M -$47.6M $149.6M
Change in Inventories -$321.4M -$743.1M -$243.7M $38.5M -$301.5M
Cash From Operations $4.6B $3.7B $4.6B $4.3B $4.9B
 
Capital Expenditures $1.8B $1.7B $1.8B $1.8B $2.1B
Cash Acquisitions $631.5M $19M $27.2M $27M $1.5B
Cash From Investing -$2.3B -$1.6B -$1.6B -$1.5B -$3.6B
 
Dividends Paid (Ex Special Dividend) $1B $1B $1.1B $1.1B $1.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $705.1M -- $544.4M $1.8B $565.8M
Long-Term Debt Repaid -$491.7M -$98.7M -$311.4M -$855.7M -$694M
Repurchase of Common Stock $832M $761.3M $842M $826.9M $950M
Other Financing Activities -$5.9M -$27.2M -$12M -$1.1M $5.7M
Cash From Financing $198M -$1.6B -$1.2B -$2.1B -$3.7B
 
Beginning Cash (CF) $15B $11.6B $13.3B $17.8B $14.2B
Foreign Exchange Rate Adjustment $208.5M $482M $69.6M -$37.5M -$378.6M
Additions / Reductions $2.7B $990.9M $1.9B $632M -$2.8B
Ending Cash (CF) $17.9B $13.1B $15.2B $18.4B $11.1B
 
Levered Free Cash Flow $2.7B $2B $2.8B $2.5B $2.8B

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