Financhill
Buy
70

AA Quote, Financials, Valuation and Earnings

Last price:
$44.00
Seasonality move :
11.83%
Day range:
$42.32 - $44.96
52-week range:
$21.53 - $46.62
Dividend yield:
0.91%
P/E ratio:
10.02x
P/S ratio:
0.88x
P/B ratio:
1.80x
Volume:
8.9M
Avg. volume:
6.8M
1-year change:
-3.92%
Market cap:
$11.4B
Revenue:
$12.2B
EPS (TTM):
$4.40
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.3B $12.4B $12.8B $10.7B $12.2B
Revenue Growth (YoY) -10.99% 32.7% 2.61% -16.11% 13.81%
 
Cost of Revenues $8B $9.8B $10.8B $10.5B $10.7B
Gross Profit $1.3B $2.6B $1.9B $241M $1.5B
Gross Profit Margin 14.18% 21.08% 15.15% 2.25% 12.3%
 
R&D Expenses $27M $31M $32M $39M $57M
Selling, General & Admin $206M $227M $204M $226M $275M
Other Inc / (Exp) -$109M -$645M -$523M -$250M -$383M
Operating Expenses $889M $258M $236M $265M $332M
Operating Income $428M $2.4B $1.7B -$24M $1.2B
 
Net Interest Expenses $146M $195M $106M $107M $156M
EBT. Incl. Unusual Items $173M $1.2B $702M -$584M $289M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $187M $629M $664M $189M $265M
Net Income to Company -$14M $570M $38M -$773M $24M
 
Minority Interest in Earnings -$156M $141M $161M -$122M -$36M
Net Income to Common Excl Extra Items -$170M $570M $38M -$773M $24M
 
Basic EPS (Cont. Ops) -$0.91 $2.31 -$0.68 -$3.66 $0.28
Diluted EPS (Cont. Ops) -$0.91 $2.26 -$0.68 -$3.66 $0.28
Weighted Average Basic Share $186M $186M $181M $178M $212M
Weighted Average Diluted Share $186M $190M $181M $178M $214M
 
EBITDA $972M $3B $2.3B $608M $1.8B
EBIT $319M $2.4B $1.7B -$24M $1.2B
 
Revenue (Reported) $9.3B $12.4B $12.8B $10.7B $12.2B
Operating Income (Reported) $428M $2.4B $1.7B -$24M $1.2B
Operating Income (Adjusted) $319M $2.4B $1.7B -$24M $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.2B $2.9B $2.7B $2.8B $2.9B
Revenue Growth (YoY) 33.57% -9.56% -8.04% 6.63% 2.79%
 
Cost of Revenues $2.5B $2.8B $2.6B $2.5B $2.8B
Gross Profit $710M $69M $22M $351M $140M
Gross Profit Margin 22.25% 2.39% 0.83% 12.4% 4.81%
 
R&D Expenses $8M $7M $9M $16M $11M
Selling, General & Admin $53M $44M $56M $66M $78M
Other Inc / (Exp) -$15M -$687M -$107M -$42M --
Operating Expenses $61M $51M $65M $82M $89M
Operating Income $649M $18M -$43M $269M $51M
 
Net Interest Expenses $58M $25M $26M $44M $33M
EBT. Incl. Unusual Items $497M -$729M -$228M $184M $167M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $127M $40M -$35M $86M -$51M
Net Income to Company $370M -$769M -$193M $98M $218M
 
Minority Interest in Earnings $33M -$23M -$25M $8M -$14M
Net Income to Common Excl Extra Items $370M -$769M -$193M $98M $218M
 
Basic EPS (Cont. Ops) $1.80 -$4.17 -$0.94 $0.39 $0.90
Diluted EPS (Cont. Ops) $1.76 -$4.17 -$0.94 $0.38 $0.89
Weighted Average Basic Share $187M $179M $178M $232M $259M
Weighted Average Diluted Share $191M $179M $178M $234M $261M
 
EBITDA $805M $167M $120M $428M $211M
EBIT $649M $18M -$43M $269M $51M
 
Revenue (Reported) $3.2B $2.9B $2.7B $2.8B $2.9B
Operating Income (Reported) $649M $18M -$43M $269M $51M
Operating Income (Adjusted) $649M $18M -$43M $269M $51M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11.4B $13.5B $10.8B $10.9B $13.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.4B $10.6B $10.6B $10.3B $10.9B
Gross Profit $2B $2.9B $190M $656M $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $30M $33M $34M $54M $52M
Selling, General & Admin $214M $208M $226M $259M $311M
Other Inc / (Exp) -$27M -$1.2B -$346M -$209M --
Operating Expenses $237M $241M $260M $313M $363M
Operating Income $1.8B $2.6B -$70M $343M $1.9B
 
Net Interest Expenses $210M $108M $105M $139M $187M
EBT. Incl. Unusual Items $1.3B $871M -$726M -$126M $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $351M $782M $219M $279M $215M
Net Income to Company $956M $89M -$966M -$405M $1.1B
 
Minority Interest in Earnings $139M $209M -$70M -$113M -$27M
Net Income to Common Excl Extra Items $956M $89M -$945M -$405M $1.1B
 
Basic EPS (Cont. Ops) $4.37 -$0.71 -$4.93 -$1.75 $4.43
Diluted EPS (Cont. Ops) $4.30 -$0.83 -$4.93 -$1.75 $4.40
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.5B $3.3B $546M $989M $2.5B
EBIT $1.8B $2.6B -$70M $343M $1.9B
 
Revenue (Reported) $11.4B $13.5B $10.8B $10.9B $13.1B
Operating Income (Reported) $1.8B $2.6B -$70M $343M $1.9B
Operating Income (Adjusted) $1.8B $2.6B -$70M $343M $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.9B $10.1B $8.1B $8.3B $9.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.9B $8.1B $7.9B $7.7B $8B
Gross Profit $2B $2B $233M $648M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $21M $23M $25M $40M $35M
Selling, General & Admin $159M $140M $162M $195M $231M
Other Inc / (Exp) $74M -$517M -$340M -$299M $119M
Operating Expenses $523M $163M $187M $235M $266M
Operating Income $1.4B $1.8B $46M $413M $868M
 
Net Interest Expenses $167M $80M $79M $111M $142M
EBT. Incl. Unusual Items $1.3B $942M -$507M -$49M $996M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $331M $484M $39M $129M $79M
Net Income to Company $939M $458M -$546M -$178M $917M
 
Minority Interest in Earnings -$52M $186M -$45M -$36M -$27M
Net Income to Common Excl Extra Items $854M $458M -$546M -$178M $917M
 
Basic EPS (Cont. Ops) $4.40 $1.40 -$2.81 -$0.91 $3.64
Diluted EPS (Cont. Ops) $4.32 $1.28 -$2.81 -$0.91 $3.63
Weighted Average Basic Share $560M $545M $534M $591M $777M
Weighted Average Diluted Share $570M $553M $534M $594M $781M
 
EBITDA $2B $2.3B $515M $896M $1.3B
EBIT $1.5B $1.8B $46M $413M $868M
 
Revenue (Reported) $8.9B $10.1B $8.1B $8.3B $9.1B
Operating Income (Reported) $1.4B $1.8B $46M $413M $868M
Operating Income (Adjusted) $1.5B $1.8B $46M $413M $868M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $1.9B $1.6B $1.1B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $471M $757M $778M $656M $1.1B
Inventory $1.4B $2B $2.4B $2.2B $2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $290M $358M $417M $466M $514M
Total Current Assets $4.5B $5B $5.3B $4.4B $4.9B
 
Property Plant And Equipment $7.2B $6.6B $6.5B $6.8B $6.4B
Long-Term Investments $1.1B $1.3B $1.2B $1.1B $1B
Goodwill $145M $144M $145M $146M $142M
Other Intangibles $45M $36M $29M $37M $36M
Other Long-Term Assets $148M $198M $150M $166M $154M
Total Assets $14.9B $15B $14.8B $14.2B $14.1B
 
Accounts Payable $1.4B $1.7B $1.8B $1.7B $1.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $79M $76M $1M $135M $125M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $793M $716M $681M $736M $1B
Total Current Liabilities $2.8B $3.2B $3B $3B $3.4B
 
Long-Term Debt $2.5B $1.8B $1.9B $1.8B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $9.8B $8.7B $8.2B $8.3B $8.9B
 
Common Stock $2M $2M $2M $2M $3M
Other Common Equity Adj -$5.6B -$4.6B -$3.5B -$3.6B -$5.1B
Common Equity $3.3B $4.7B $5.1B $4.3B $5.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.7B $1.6B $1.5B $1.6B --
Total Equity $5B $6.3B $6.6B $5.8B $5.2B
 
Total Liabilities and Equity $14.9B $15B $14.8B $14.2B $14.1B
Cash and Short Terms $1.6B $1.9B $1.6B $1.1B $1.3B
Total Debt $2.5B $1.8B $1.9B $1.9B $2.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.5B $1.7B $1.1B $1.4B $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $769M $749M $691M $862M $1B
Inventory $1.7B $2.4B $2.2B $2.1B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $251M $388M $420M $445M --
Total Current Assets $4.3B $5.4B $4.4B $4.9B $5.3B
 
Property Plant And Equipment $6.7B $6.3B $6.5B $6.7B $6.6B
Long-Term Investments $1.1B $1.3B $1.1B $1B $2.1B
Goodwill -- $144M $146M $144M --
Other Intangibles -- $30M $37M $34M --
Other Long-Term Assets $1.4B $151M $150M $188M --
Total Assets $14.2B $14.9B $13.9B $14.5B $16B
 
Accounts Payable $1.5B $1.6B $1.5B $1.5B $1.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1M $1M $1M $464M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $850M $733M $704M $979M --
Total Current Liabilities $2.9B $3B $2.6B $3.5B $3.4B
 
Long-Term Debt $1.8B $1.8B $1.8B $2.5B $2.6B
Capital Leases -- -- -- -- --
Total Liabilities $8.7B $8B $7.8B $9.3B $9.5B
 
Common Stock $2M $2M $2M $3M $3M
Other Common Equity Adj -$5.9B -$3.6B -$3.5B -$4.7B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.6B $1.5B $1.6B -- $86M
Total Equity $5.5B $6.9B $6.1B $5.3B $6.4B
 
Total Liabilities and Equity $14.2B $14.9B $13.9B $14.5B $16B
Cash and Short Terms $1.5B $1.7B $1.1B $1.4B $1.6B
Total Debt $1.8B $1.8B $1.8B $2.9B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14M $570M $38M -$773M $24M
Depreciation & Amoritzation $653M $664M $617M $632M $642M
Stock-Based Compensation $25M $39M $40M $35M $36M
Change in Accounts Receivable $16M -$414M -$59M $104M -$493M
Change in Inventories $122M -$639M -$547M $243M $51M
Cash From Operations $394M $920M $822M $91M $622M
 
Capital Expenditures $353M $390M $480M $531M $580M
Cash Acquisitions -- -- -- -- $23M
Cash From Investing -$167M $586M -$281M -$397M -$566M
 
Dividends Paid (Ex Special Dividend) -- $19M $72M $72M $90M
Special Dividend Paid
Long-Term Debt Issued $739M $495M $4M $127M $1B
Long-Term Debt Repaid -$1M -$1.3B -$1M -$72M -$679M
Repurchase of Common Stock -- $150M $500M -- --
Other Financing Activities -$225M -$215M -$221M $73M -$62M
Cash From Financing $514M -$1.2B -$982M -$131M $159M
 
Beginning Cash (CF) $883M $1.9B $1.5B $1B $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $741M $314M -$450M -$427M $187M
Ending Cash (CF) $1.6B $2.2B $1B $630M $1.4B
 
Levered Free Cash Flow $41M $530M $342M -$440M $42M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $370M -$769M -$193M $98M $218M
Depreciation & Amoritzation $156M $149M $163M $159M $160M
Stock-Based Compensation $8M $8M $6M $9M $10M
Change in Accounts Receivable -$138M $176M $37M $81M -$48M
Change in Inventories -$189M $77M $144M -$78M $50M
Cash From Operations $435M $134M $69M $143M $85M
 
Capital Expenditures $83M $128M $145M $146M $151M
Cash Acquisitions -- -- -- $23M --
Cash From Investing -$69M -$71M -$124M -$176M -$11M
 
Dividends Paid (Ex Special Dividend) -- $18M $18M $26M $26M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $55M -- --
Long-Term Debt Repaid -$518M -- -$23M -$19M --
Repurchase of Common Stock -- $150M -- -- --
Other Financing Activities -$32M -$17M $21M -$39M --
Cash From Financing -$553M -$252M -$7M -$61M -$105M
 
Beginning Cash (CF) $1.5B $1.5B $1B $1.4B $1.6B
Foreign Exchange Rate Adjustment -$9M -$18M -$5M $11M $3M
Additions / Reductions -$196M -$207M -$67M -$83M -$28M
Ending Cash (CF) $1.3B $1.3B $958M $1.3B $1.5B
 
Levered Free Cash Flow $352M $6M -$76M -$3M -$66M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $956M $89M -$966M -$405M $1.1B
Depreciation & Amoritzation $669M $635M $616M $646M $620M
Stock-Based Compensation $27M $41M $39M $39M $38M
Change in Accounts Receivable -$418M $17M $26M -$206M -$190M
Change in Inventories -$472M -$846M $199M $156M -$89M
Cash From Operations $393M $1.3B $11M $405M $1.1B
 
Capital Expenditures $348M $462M $514M $599M $544M
Cash Acquisitions -- -- -- $23M --
Cash From Investing $362M -$67M -$331M -$565M -$398M
 
Dividends Paid (Ex Special Dividend) -- $74M $71M $81M $106M
Special Dividend Paid
Long-Term Debt Issued $495M -- $84M $1B --
Long-Term Debt Repaid -- -- -$40M -$318M --
Repurchase of Common Stock -- $650M -- -- --
Other Financing Activities -$249M -$239M $52M -$36M --
Cash From Financing -$1B -$1.1B -$202M $535M -$516M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$280M $82M -$511M $380M $164M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $45M $807M -$503M -$194M $519M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $939M $458M -$546M -$178M $917M
Depreciation & Amoritzation $499M $470M $469M $483M $461M
Stock-Based Compensation $26M $28M $27M $31M $33M
Change in Accounts Receivable -$408M $23M $108M -$202M $101M
Change in Inventories -$373M -$580M $166M $79M -$61M
Cash From Operations $355M $704M -$107M $207M $648M
 
Capital Expenditures $237M $309M $343M $411M $375M
Cash Acquisitions -- -- -- $23M --
Cash From Investing $479M -$174M -$224M -$392M -$224M
 
Dividends Paid (Ex Special Dividend) -- $55M $54M $63M $79M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $495M -- $80M $989M $1B
Long-Term Debt Repaid -$1.3B -- -$39M -$285M -$990M
Repurchase of Common Stock -- $500M -- -- --
Other Financing Activities -$186M -$210M $63M -$46M $13M
Cash From Financing -$974M -$893M -$113M $553M -$122M
 
Beginning Cash (CF) $5.6B $5B $3.4B $4.2B $4.5B
Foreign Exchange Rate Adjustment -$11M -$20M -- -$5M $38M
Additions / Reductions -$149M -$383M -$444M $363M $340M
Ending Cash (CF) $5.5B $4.6B $2.9B $4.5B $4.8B
 
Levered Free Cash Flow $118M $395M -$450M -$204M $273M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock