Financhill
Buy
82

AZNCF Quote, Financials, Valuation and Earnings

Last price:
$187.10
Seasonality move :
1.14%
Day range:
$182.28 - $187.10
52-week range:
$122.26 - $195.00
Dividend yield:
1.68%
P/E ratio:
31.07x
P/S ratio:
5.02x
P/B ratio:
6.32x
Volume:
1.7K
Avg. volume:
1.9K
1-year change:
32.66%
Market cap:
$290.1B
Revenue:
$54.1B
EPS (TTM):
$6.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $27.6B $37.8B $44.4B $45.8B $54.1B
Revenue Growth (YoY) 13.16% 37.11% 17.23% 3.29% 18.04%
 
Cost of Revenues $7.2B $14.8B $16.2B $11.9B $13.5B
Gross Profit $20.4B $23B $28.1B $33.9B $40.5B
Gross Profit Margin 74.01% 60.9% 63.36% 73.95% 74.98%
 
R&D Expenses $6.1B $8.5B $9.6B $10.3B $12.2B
Selling, General & Admin $399M $446M $536M $539M $555M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $15.7B $20.2B $23B $24.5B $27.8B
Operating Income $4.7B $2.9B $5.1B $9.4B $12.8B
 
Net Interest Expenses $736M $774M $889M $1.1B $1.4B
EBT. Incl. Unusual Items $3.9B -$201M $2.5B $6.9B $8.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $772M -$380M -$792M $938M $1.7B
Net Income to Company $3.9B -$265M $2.5B $6.9B $8.7B
 
Minority Interest in Earnings -$52M $3M $5M $6M $6M
Net Income to Common Excl Extra Items $3.1B $115M $3.3B $6B $7B
 
Basic EPS (Cont. Ops) $2.44 $0.08 $2.12 $3.84 $4.54
Diluted EPS (Cont. Ops) $2.43 $0.08 $2.11 $3.81 $4.50
Weighted Average Basic Share $1.3B $1.4B $1.5B $1.5B $1.6B
Weighted Average Diluted Share $1.3B $1.4B $1.6B $1.6B $1.6B
 
EBITDA $7.6B $7B $10.3B $14.3B $17.9B
EBIT $4.7B $2.9B $5.1B $9.4B $12.8B
 
Revenue (Reported) $27.6B $37.8B $44.4B $45.8B $54.1B
Operating Income (Reported) $4.7B $2.9B $5.1B $9.4B $12.8B
Operating Income (Adjusted) $4.7B $2.9B $5.1B $9.4B $12.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.9B $11B $11.5B $13.6B $15.2B
Revenue Growth (YoY) 46.19% 11.31% 4.64% 18.04% 11.99%
 
Cost of Revenues $4.8B $4B $3.1B $3.9B $4B
Gross Profit $5B $7B $8.4B $9.6B $11.2B
Gross Profit Margin 50.97% 63.91% 73.15% 71.08% 73.89%
 
R&D Expenses $2.2B $2.4B $2.5B $3.1B $3.6B
Selling, General & Admin $120M $126M $129M $145M $148M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.1B $5.7B $6.4B $6.9B $7.7B
Operating Income -$100M $1.3B $2B $2.8B $3.6B
 
Net Interest Expenses $335M $339M $392M $457M $434M
EBT. Incl. Unusual Items -$2B $921M $1.7B $1.8B $3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$350M -$720M $274M $395M $709M
Net Income to Company -$2B $881.5M $1.7B $1.8B $3.3B
 
Minority Interest in Earnings $1M $2M $4M $4M $2M
Net Income to Common Excl Extra Items -$1.7B $1.6B $1.4B $1.4B $2.5B
 
Basic EPS (Cont. Ops) -$1.10 $1.06 $0.89 $0.92 $1.63
Diluted EPS (Cont. Ops) -$1.10 $1.05 $0.88 $0.91 $1.62
Weighted Average Basic Share $1.5B $1.5B $1.5B $1.6B $1.6B
Weighted Average Diluted Share $1.5B $1.6B $1.6B $1.6B $1.6B
 
EBITDA $2.7B $2.6B $3.3B $4.6B $5.1B
EBIT -$100M $1.3B $2B $2.8B $3.6B
 
Revenue (Reported) $9.9B $11B $11.5B $13.6B $15.2B
Operating Income (Reported) -$100M $1.3B $2B $2.8B $3.6B
Operating Income (Adjusted) -$100M $1.3B $2B $2.8B $3.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $34.4B $45.3B $45B $51.2B $58.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.7B $18.3B $13B $13.5B $15.6B
Gross Profit $22.7B $27B $32B $37.7B $42.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.3B $9.4B $9.9B $11.6B $13.7B
Selling, General & Admin $431M $504M $550M $557M $569M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $18.5B $23.7B $24.6B $27.5B $29.9B
Operating Income $4.3B $3.2B $7.4B $10.2B $12.7B
 
Net Interest Expenses $1.3B $1.3B $1.5B $1.8B $1.7B
EBT. Incl. Unusual Items $1.6B $1.1B $6.8B $7.9B $11.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $72M -$958M $876M $1.4B $2B
Net Income to Company $1.6B $1.1B $6.8B $7.9B $11.6B
 
Minority Interest in Earnings -$5M $5M $8M $5M $5M
Net Income to Common Excl Extra Items $1.5B $2B $5.9B $6.5B $9.4B
 
Basic EPS (Cont. Ops) $1.28 $1.32 $3.81 $4.19 $6.06
Diluted EPS (Cont. Ops) $1.27 $1.31 $3.78 $4.16 $6.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $9.4B $9.4B $12.9B $15.8B $19.3B
EBIT $4.3B $3.2B $7.4B $10.2B $12.7B
 
Revenue (Reported) $34.4B $45.3B $45B $51.2B $58.1B
Operating Income (Reported) $4.3B $3.2B $7.4B $10.2B $12.7B
Operating Income (Adjusted) $4.3B $3.2B $7.4B $10.2B $12.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $26.5B $33.1B $33.8B $39.2B $43.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.7B $12.5B $9.1B $10.2B $10.8B
Gross Profit $16.8B $20.7B $24.7B $29B $32.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.6B $7B $7.4B $8.6B $10.1B
Selling, General & Admin $322M $380M $394M $412M $426M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $14B $17.8B $18.6B $20.1B $21.8B
Operating Income $2.8B $2.8B $6.1B $8.9B $10.7B
 
Net Interest Expenses $964M $986M $1.2B $1.3B $1.2B
EBT. Incl. Unusual Items $426M $1.7B $6B $7B $9.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$90M -$668M $1B $1.5B $1.9B
Net Income to Company $382.7M $1.7B $6B $7B $10B
 
Minority Interest in Earnings $2M $4M $7M $6M $5M
Net Income to Common Excl Extra Items $461M $2.4B $5B $5.5B $7.9B
 
Basic EPS (Cont. Ops) $0.50 $1.54 $3.22 $3.57 $5.10
Diluted EPS (Cont. Ops) $0.50 $1.53 $3.20 $3.55 $5.06
Weighted Average Basic Share $4.1B $4.6B $4.6B $4.6B $4.7B
Weighted Average Diluted Share $4.1B $4.7B $4.7B $4.7B $4.7B
 
EBITDA $7.2B $6.8B $10.2B $13.2B $14.9B
EBIT $2.8B $2.8B $6.1B $8.9B $10.7B
 
Revenue (Reported) $26.5B $33.1B $33.8B $39.2B $43.2B
Operating Income (Reported) $2.8B $2.8B $6.1B $8.9B $10.7B
Operating Income (Adjusted) $2.8B $2.8B $6.1B $8.9B $10.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $8B $6.4B $6.4B $6B $5.7B
Short Term Investments $160M $69M $77M $20M $37M
Accounts Receivable, Net $3.8B $6B $7.2B $8.4B $8.3B
Inventory $4B $9B $4.7B $5.4B $5.3B
Prepaid Expenses $1.7B $1.5B $1.3B $1.6B $1.7B
Other Current Assets -- $105M -- -- --
Total Current Assets $19.5B $26.2B $22.6B $25.1B $25.8B
 
Property Plant And Equipment $8.9B $10.2B $9.4B $10.5B $11.6B
Long-Term Investments $1.6B $1.8B $1.7B $2.3B $2.6B
Goodwill $11.8B $20B $19.8B $20B $21B
Other Intangibles $20.9B $42.4B $39.3B $38.1B $37.2B
Other Long-Term Assets -- -- -- -- --
Total Assets $66.7B $105.4B $96.5B $101.1B $104B
 
Accounts Payable $2.4B $2.8B $2.6B $3.3B $3.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $192M $233M $228M $271M $339M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $20.3B $22.6B $26.3B $30.5B $27.9B
 
Long-Term Debt $18B $28.9B $23.7B $23.2B $27.6B
Capital Leases -- -- -- -- --
Total Liabilities $51.1B $66.1B $59.4B $62B $63.2B
 
Common Stock $328M $387M $387M $388M $388M
Other Common Equity Adj -- -- -- -- --
Common Equity $15.6B $39.3B $37B $39.1B $40.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $16M $19M $21M $23M $85M
Total Equity $15.6B $39.3B $37.1B $39.2B $40.9B
 
Total Liabilities and Equity $66.7B $105.4B $96.5B $101.1B $104B
Cash and Short Terms $8B $6.4B $6.4B $6B $5.7B
Total Debt $19.7B $30.4B $28.9B $28.1B $30B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $7.1B $4.9B $5.1B $4.9B $8.2B
Short Term Investments $82M $440M $244M $133M --
Accounts Receivable, Net $8.3B $9.3B $11.3B $11.9B $14.3B
Inventory $10.5B $5.1B $5.3B $5.7B $6.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $100M $82M -- -- --
Total Current Assets $26.7B $20.2B $22.5B $24.2B $29.9B
 
Property Plant And Equipment $10.2B $9.2B $9.7B $11.5B $13.8B
Long-Term Investments $2.5B $2B $2.2B $3.4B $3.9B
Goodwill $20.1B $19.7B $19.9B $21.1B --
Other Intangibles $44.1B $39.6B $37.7B $39.4B --
Other Long-Term Assets -- -- -- -- --
Total Assets $107.2B $94.2B $96.1B $104.9B $114.5B
 
Accounts Payable $18.7B $17.7B $20.5B $21.7B $25B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $229M $210M $235M $317M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $23.6B $24.8B $28.6B $25.9B $34.1B
 
Long-Term Debt $28.9B $23.7B $23B $30B $26.1B
Capital Leases -- -- -- -- --
Total Liabilities $67.3B $59B $58.9B $64.1B $68.5B
 
Common Stock $387M $387M $387M $388M $388M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $168M $20M $24M $86M $83M
Total Equity $39.9B $35.2B $37.2B $40.8B $46B
 
Total Liabilities and Equity $107.2B $94.2B $96.1B $104.9B $114.5B
Cash and Short Terms $7.1B $4.9B $5.1B $4.9B $8.2B
Total Debt $31.3B $28.6B $28.1B $31.3B $30.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.9B -$265M $2.5B $6.9B $8.7B
Depreciation & Amoritzation $2.9B $4.1B $5.3B $4.9B $5.1B
Stock-Based Compensation -- -- $619M $579M $660M
Change in Accounts Receivable -$739M -$961M -$1.3B -$1.4B -$1.6B
Change in Inventories -$621M $1.6B $3.9B -$669M -$131M
Cash From Operations $4.8B $6B $9.9B $10.6B $12.2B
 
Capital Expenditures $2.6B $2.2B $2.6B $3.8B $4.6B
Cash Acquisitions $822M $10.1B $820M $1.1B $3.8B
Cash From Investing -$332M -$11.2B -$3B -$4.4B -$8.3B
 
Dividends Paid (Ex Special Dividend) $3.6B $3.9B $4.4B $4.5B $4.6B
Special Dividend Paid
Long-Term Debt Issued $3B $12.9B -- $3.8B $6.5B
Long-Term Debt Repaid -$1.6B -$4.8B -$1.3B -$4.9B -$4.7B
Repurchase of Common Stock -- -- -- -- $81M
Other Financing Activities -$101M -$178M -$1B -$886M -$817M
Cash From Financing -$2.2B $3.8B -$6.8B -$6.6B -$4B
 
Beginning Cash (CF) $7.8B $6.3B $6.2B $5.8B $5.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.3B -$1.5B -$55M -$346M -$208M
Ending Cash (CF) $10.2B $4.8B $6B $5.4B $5.2B
 
Levered Free Cash Flow $2.2B $3.8B $7.3B $6.9B $7.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2B $881.5M $1.7B $1.8B $3.3B
Depreciation & Amoritzation $2.8B $1.3B $1.3B $1.8B $1.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $2.9B $3.2B $3.5B $5.3B
 
Capital Expenditures $663.6M $1.1B $883.2M $1.4B $1.8B
Cash Acquisitions $9.4B $198.8M $212.2M $240M $347M
Cash From Investing -$10.4B -$1.7B -$1.3B -$1.6B -$2.1B
 
Dividends Paid (Ex Special Dividend) $1.4B $1.4B $1.4B $1.6B $1.6B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4B $62M -- $1.5B --
Long-Term Debt Repaid -$2.3B -$4M -$1.2B -$2B --
Repurchase of Common Stock -- -- -- $75.4M $18M
Other Financing Activities -$6M -$50M -$46M $24M --
Cash From Financing $168.6M -$1.5B -$2.8B -$4.2B -$2.1B
 
Beginning Cash (CF) $7.1B $4.5B $4.9B $4.8B $8.1B
Foreign Exchange Rate Adjustment -$21.3M -$48.5M -$19.1M $20.8M -$12.5M
Additions / Reductions -$8.6B -$314.4M -$865.2M -$2.3B $1.1B
Ending Cash (CF) -$1.5B $4.1B $4B $2.5B $9.2B
 
Levered Free Cash Flow $1.1B $1.8B $2.3B $2.1B $3.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.6B $1.1B $6.8B $7.9B $11.6B
Depreciation & Amoritzation $4.9B $3.8B $5.3B $5.2B $5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $6.4B $8.8B $10.7B $11.7B $15.6B
 
Capital Expenditures $2B $2.7B $3.4B $4.6B $5.6B
Cash Acquisitions $9.9B $917.4M $1B $3.8B $1.2B
Cash From Investing -$10B -$3.7B -$3.5B -$8.2B -$6.9B
 
Dividends Paid (Ex Special Dividend) $3.8B $4.5B $4.5B $4.6B $5B
Special Dividend Paid
Long-Term Debt Issued -- $1.4B $3.4B $6.5B --
Long-Term Debt Repaid -$4.5B -$3.1B -$4.7B -$4.9B --
Repurchase of Common Stock -- -- -- $906.4M $520.2M
Other Financing Activities -$28M -$1.2B -$886M -$817M --
Cash From Financing $2.5B -$7.4B -$6.8B -$3.7B -$5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.1B -$2.4B $290.8M -$228.5M $3.7B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.4B $6.2B $7.3B $7.1B $10B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $382.7M $1.7B $6B $7B $10B
Depreciation & Amoritzation $4.3B $4B $4.1B $4.4B $4.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4.6B $7.4B $8.2B $9.3B $12.8B
 
Capital Expenditures $1.5B $2B $2.8B $3.6B $4.7B
Cash Acquisitions $9.7B $565.7M $795.9M $3.5B $996.7M
Cash From Investing -$10.2B -$2.6B -$3.2B -$7.1B -$5.7B
 
Dividends Paid (Ex Special Dividend) $3.9B $4.4B $4.4B $4.6B $5.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $11.9B $378M $3.8B $6.5B $9M
Long-Term Debt Repaid -$2.9B -$1.3B -$4.7B -$4.6B -$16M
Repurchase of Common Stock -- -- -- $906.4M $521.4M
Other Financing Activities -$28M -$1B -$886M -$817M $102M
Cash From Financing $4.8B -$6.6B -$6.3B -$3.4B -$4.4B
 
Beginning Cash (CF) $30.3B $15B $16.8B $19.6B $20.4B
Foreign Exchange Rate Adjustment -$72.7M -$82.9M -$66.4M -$31.3M $43.1M
Additions / Reductions -$852.5M -$1.9B -$1.4B -$1.2B $2.7B
Ending Cash (CF) $29.3B $13.1B $15.3B $18.3B $23.2B
 
Levered Free Cash Flow $3.1B $5.5B $5.4B $5.6B $8B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

How Big Will the SpaceX IPO Be?
How Big Will the SpaceX IPO Be?

Operated up to now as a private business, SpaceX will…

Where Will ISRG Stock Be in 5 Years?
Where Will ISRG Stock Be in 5 Years?

Intuitive Surgical (NASDAQ:ISRG) is the innovative medical tech business behind…

Is Kratos Stock a Good Investment?
Is Kratos Stock a Good Investment?

UAV and hypersonic system defense contractor Kratos (NASDAQ:KTOS) has swung…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
65
Is GOOG Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 43x

Buy
51
Is GOOGL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 43x

Alerts

Sell
49
HYMC alert for Feb 3

Hycroft Mining Holding Corp. [HYMC] is up 7.81% over the past day.

Buy
67
FBRX alert for Feb 3

Forte Biosciences, Inc. [FBRX] is down 1.74% over the past day.

Buy
72
BNR alert for Feb 3

Burning Rock Biotech Ltd. [BNR] is down 14.98% over the past day.

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

Show me the best stock