Financhill
Buy
56

AA Quote, Financials, Valuation and Earnings

Last price:
$58.21
Seasonality move :
2.47%
Day range:
$55.93 - $59.89
52-week range:
$21.53 - $66.95
Dividend yield:
0.7%
P/E ratio:
12.69x
P/S ratio:
1.18x
P/B ratio:
2.32x
Volume:
9.2M
Avg. volume:
7.9M
1-year change:
59.89%
Market cap:
$14.7B
Revenue:
$12.8B
EPS (TTM):
$4.48
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $12.4B $12.8B $10.7B $12.2B $12.8B
Revenue Growth (YoY) 32.7% 2.61% -16.11% 13.81% 5.31%
 
Cost of Revenues $9.8B $10.8B $10.5B $10.7B $11.3B
Gross Profit $2.6B $1.9B $241M $1.5B $1.6B
Gross Profit Margin 21.08% 15.15% 2.25% 12.3% 12.23%
 
R&D Expenses $31M $32M $39M $57M $24M
Selling, General & Admin $227M $204M $226M $275M $299M
Other Inc / (Exp) -$645M -$523M -$250M -$383M --
Operating Expenses $258M $236M $265M $332M $323M
Operating Income $2.4B $1.7B -$24M $1.2B $1.2B
 
Net Interest Expenses $195M $106M $107M $156M $158M
EBT. Incl. Unusual Items $1.2B $702M -$584M $289M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $629M $664M $189M $265M -$49M
Net Income to Company $570M $38M -$773M $24M $1.1B
 
Minority Interest in Earnings $141M $161M -$122M -$36M -$38M
Net Income to Common Excl Extra Items $570M $38M -$773M $24M $1.1B
 
Basic EPS (Cont. Ops) $2.31 -$0.68 -$3.66 $0.28 $4.51
Diluted EPS (Cont. Ops) $2.26 -$0.68 -$3.66 $0.28 $4.42
Weighted Average Basic Share $186M $181M $178M $212M $259.4M
Weighted Average Diluted Share $190M $181M $178M $214M $261.2M
 
EBITDA $3B $2.3B $608M $1.8B $1.9B
EBIT $2.4B $1.7B -$24M $1.2B $1.2B
 
Revenue (Reported) $12.4B $12.8B $10.7B $12.2B $12.8B
Operating Income (Reported) $2.4B $1.7B -$24M $1.2B $1.2B
Operating Income (Adjusted) $2.4B $1.7B -$24M $1.2B $1.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.4B $2.7B $2.6B $4B $3.4B
Revenue Growth (YoY) 41.57% -21.35% -3.85% 53.2% -13.28%
 
Cost of Revenues $2.5B $2.7B $2.6B $2.9B $3B
Gross Profit $885M -$43M $8M $1.1B $433M
Gross Profit Margin 25.78% -1.59% 0.31% 27.76% 12.55%
 
R&D Expenses $10M $9M $14M $17M -$11M
Selling, General & Admin $68M $64M $64M $80M $68M
Other Inc / (Exp) -$719M -$6M $90M -$84M --
Operating Expenses $78M $73M $78M $97M $57M
Operating Income $807M -$116M -$70M $1B $376M
 
Net Interest Expenses $28M $26M $28M $45M $16M
EBT. Incl. Unusual Items -$71M -$219M -$77M $338M $87M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $298M $180M $150M $136M -$128M
Net Income to Company -$369M -$420M -$227M $202M $215M
 
Minority Interest in Earnings $23M -$25M -$77M -- -$11M
Net Income to Common Excl Extra Items -$369M -$399M -$227M $202M $215M
 
Basic EPS (Cont. Ops) -$2.11 -$2.11 -$0.84 $0.78 $0.87
Diluted EPS (Cont. Ops) -$2.11 -$2.11 -$0.84 $0.78 $0.85
Weighted Average Basic Share $185.7M $177M $178.5M $258.4M $260.9M
Weighted Average Diluted Share $185.7M $177M $178.5M $260.5M $263.3M
 
EBITDA $972M $31M $93M $1.2B $538M
EBIT $807M -$116M -$70M $1B $376M
 
Revenue (Reported) $3.4B $2.7B $2.6B $4B $3.4B
Operating Income (Reported) $807M -$116M -$70M $1B $376M
Operating Income (Adjusted) $807M -$116M -$70M $1B $376M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $12.4B $12.8B $10.7B $12.3B $12.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.8B $10.8B $10.5B $10.5B $11B
Gross Profit $2.6B $1.9B $241M $1.8B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $31M $32M $39M $57M $24M
Selling, General & Admin $227M $204M $226M $275M $299M
Other Inc / (Exp) -$645M -$523M -$250M -$383M --
Operating Expenses $251M $236M $265M $332M $323M
Operating Income $2.4B $1.7B -$24M $1.4B $1.2B
 
Net Interest Expenses $195M $106M $107M $156M $158M
EBT. Incl. Unusual Items $1.2B $723M -$584M $289M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $629M $664M $189M $265M -$49M
Net Income to Company $570M $38M -$773M $24M $1.1B
 
Minority Interest in Earnings $141M $161M -$122M -$36M -$38M
Net Income to Common Excl Extra Items $570M $59M -$773M $24M $1.1B
 
Basic EPS (Cont. Ops) $2.28 -$0.72 -$3.66 -$0.13 $4.51
Diluted EPS (Cont. Ops) $2.21 -$0.83 -$3.66 -$0.14 $4.48
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3B $2.3B $608M $2.1B $1.9B
EBIT $2.4B $1.7B -$24M $1.4B $1.2B
 
Revenue (Reported) $12.4B $12.8B $10.7B $12.3B $12.6B
Operating Income (Reported) $2.4B $1.7B -$24M $1.4B $1.2B
Operating Income (Adjusted) $2.4B $1.7B -$24M $1.4B $1.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $12.3B $12.8B $10.7B $12.3B $12.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.5B $10.8B $10.5B $10.5B $11B
Gross Profit $2.9B $1.9B $241M $1.8B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $31M $32M $39M $57M $24M
Selling, General & Admin $227M $204M $226M $275M $299M
Other Inc / (Exp) -$645M -$523M -$250M -$383M $119M
Operating Expenses $601M $236M $265M $332M $323M
Operating Income $2.2B $1.7B -$24M $1.4B $1.2B
 
Net Interest Expenses $195M $106M $107M $156M $158M
EBT. Incl. Unusual Items $1.2B $723M -$584M $289M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $629M $664M $189M $265M -$49M
Net Income to Company $570M $38M -$773M $24M $1.1B
 
Minority Interest in Earnings -$29M $161M -$122M -$36M -$38M
Net Income to Common Excl Extra Items $485M $59M -$773M $24M $1.1B
 
Basic EPS (Cont. Ops) $2.29 -$0.72 -$3.66 -$0.13 $4.51
Diluted EPS (Cont. Ops) $2.21 -$0.83 -$3.66 -$0.14 $4.48
Weighted Average Basic Share $745.7M $722M $712.5M $849.4M $1B
Weighted Average Diluted Share $755.7M $730M $712.5M $854.5M $1B
 
EBITDA $3B $2.3B $608M $2.1B $1.9B
EBIT $2.3B $1.7B -$24M $1.4B $1.2B
 
Revenue (Reported) $12.3B $12.8B $10.7B $12.3B $12.6B
Operating Income (Reported) $2.2B $1.7B -$24M $1.4B $1.2B
Operating Income (Adjusted) $2.3B $1.7B -$24M $1.4B $1.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.9B $1.6B $1.1B $1.3B $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $757M $778M $656M $1.1B $1.1B
Inventory $2B $2.4B $2.2B $2B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $358M $417M $466M $514M --
Total Current Assets $5B $5.3B $4.4B $4.9B $5.5B
 
Property Plant And Equipment $6.6B $6.5B $6.8B $6.4B $6.7B
Long-Term Investments $1.3B $1.2B $1.1B $1B $2B
Goodwill $144M $145M $146M $142M --
Other Intangibles $36M $29M $37M $36M --
Other Long-Term Assets $198M $150M $166M $154M --
Total Assets $15B $14.8B $14.2B $14.1B $16.2B
 
Accounts Payable $1.7B $1.8B $1.7B $1.8B $1.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $76M $1M $135M $125M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $716M $681M $736M $1B --
Total Current Liabilities $3.2B $3B $3B $3.4B $3.8B
 
Long-Term Debt $1.8B $1.9B $1.8B $2.7B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $8.7B $8.2B $8.3B $8.9B $10B
 
Common Stock $2M $2M $2M $3M $3M
Other Common Equity Adj -$4.6B -$3.5B -$3.6B -$5.1B --
Common Equity $4.7B $5.1B $4.3B $5.2B --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.6B $1.5B $1.6B -- $76M
Total Equity $6.3B $6.6B $5.8B $5.2B $6.2B
 
Total Liabilities and Equity $15B $14.8B $14.2B $14.1B $16.2B
Cash and Short Terms $1.9B $1.6B $1.1B $1.3B $1.6B
Total Debt $1.8B $1.9B $1.9B $2.8B $2.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.9B $1.6B $1.1B $1.3B $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $757M $778M $656M $1.1B $1.1B
Inventory $2B $2.4B $2.2B $2B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $358M $417M $466M $514M --
Total Current Assets $5B $5.3B $4.4B $4.9B $5.5B
 
Property Plant And Equipment $6.6B $6.5B $6.8B $6.4B $6.7B
Long-Term Investments $1.3B $1.2B $1.1B $1B $2B
Goodwill $144M $145M $146M $142M --
Other Intangibles $36M $29M $37M $36M --
Other Long-Term Assets $198M $150M $166M $154M --
Total Assets $15B $14.8B $14.2B $14.1B $16.2B
 
Accounts Payable $1.7B $1.8B $1.7B $1.8B $1.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $76M $1M $135M $125M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $716M $681M $736M $1B --
Total Current Liabilities $3.2B $3B $3B $3.4B $3.8B
 
Long-Term Debt $1.8B $1.9B $1.8B $2.7B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $8.7B $8.2B $8.3B $8.9B $10B
 
Common Stock $2M $2M $2M $3M $3M
Other Common Equity Adj -$4.6B -$3.5B -$3.6B -$5.1B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.6B $1.5B $1.6B -- $76M
Total Equity $6.3B $6.6B $5.8B $5.2B $6.2B
 
Total Liabilities and Equity $15B $14.8B $14.2B $14.1B $16.2B
Cash and Short Terms $1.9B $1.6B $1.1B $1.3B $1.6B
Total Debt $1.8B $1.9B $1.9B $2.8B $2.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $570M $38M -$773M $24M $1.1B
Depreciation & Amoritzation $664M $617M $632M $642M $623M
Stock-Based Compensation $39M $40M $35M $36M $41M
Change in Accounts Receivable -$414M -$59M $104M -$493M $71M
Change in Inventories -$639M -$547M $243M $51M -$57M
Cash From Operations $920M $822M $91M $622M $1.2B
 
Capital Expenditures $390M $480M $531M $580M $618M
Cash Acquisitions -- -- -- $23M --
Cash From Investing $586M -$281M -$397M -$566M -$475M
 
Dividends Paid (Ex Special Dividend) $19M $72M $72M $90M $105M
Special Dividend Paid
Long-Term Debt Issued $495M $4M $127M $1B --
Long-Term Debt Repaid -$1.3B -$1M -$72M -$679M --
Repurchase of Common Stock $150M $500M -- -- --
Other Financing Activities -$215M -$221M $73M -$62M --
Cash From Financing -$1.2B -$982M -$131M $159M -$288M
 
Beginning Cash (CF) $1.9B $1.5B $1B $1.2B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $314M -$450M -$427M $187M $458M
Ending Cash (CF) $2.2B $1B $630M $1.4B $2.1B
 
Levered Free Cash Flow $530M $342M -$440M $42M $567M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$369M -$420M -$227M $202M $215M
Depreciation & Amoritzation $165M $147M $163M $159M $162M
Stock-Based Compensation $13M $12M $8M $5M $8M
Change in Accounts Receivable -$6M -$82M -$4M -$291M -$30M
Change in Inventories -$266M $33M $77M -$28M $4M
Cash From Operations $565M $118M $198M $415M $537M
 
Capital Expenditures $153M $171M $188M $169M $243M
Cash Acquisitions -- -- -- -- --
Cash From Investing $107M -$107M -$173M -$174M -$251M
 
Dividends Paid (Ex Special Dividend) $19M $17M $18M $27M $26M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $4M $47M $43M --
Long-Term Debt Repaid -- -$1M -$33M -$394M --
Repurchase of Common Stock $150M -- -- -- --
Other Financing Activities -$29M -$11M $10M -$16M --
Cash From Financing -$205M -$89M -$18M -$394M -$166M
 
Beginning Cash (CF) $1.9B $1.5B $1B $1.2B $1.6B
Foreign Exchange Rate Adjustment -$2M $11M $10M -$23M -$2M
Additions / Reductions $465M -$67M $17M -$176M $118M
Ending Cash (CF) $2.4B $1.4B $1.1B $1B $1.7B
 
Levered Free Cash Flow $412M -$53M $10M $246M $294M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $570M $38M -$773M $24M $1.1B
Depreciation & Amoritzation $664M $617M $632M $642M $623M
Stock-Based Compensation $39M $40M $35M $36M $41M
Change in Accounts Receivable -$414M -$59M $104M -$493M $71M
Change in Inventories -$639M -$547M $243M $51M -$57M
Cash From Operations $920M $822M $91M $622M $1.2B
 
Capital Expenditures $390M $480M $531M $580M $618M
Cash Acquisitions -- -- -- $23M --
Cash From Investing $586M -$281M -$397M -$566M -$475M
 
Dividends Paid (Ex Special Dividend) $19M $72M $72M $90M $105M
Special Dividend Paid
Long-Term Debt Issued $495M $4M $127M $1B --
Long-Term Debt Repaid -- -$1M -$72M -$679M --
Repurchase of Common Stock $150M $500M -- -- --
Other Financing Activities -$215M -$221M $73M -$62M --
Cash From Financing -$1.2B -$982M -$131M $159M -$288M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $314M -$450M -$427M $187M $458M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $530M $342M -$440M $42M $567M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $570M $38M -$773M $24M $1.1B
Depreciation & Amoritzation $664M $617M $632M $642M $623M
Stock-Based Compensation $39M $40M $35M $36M $41M
Change in Accounts Receivable -$414M -$59M $104M -$493M $71M
Change in Inventories -$639M -$547M $243M $51M -$57M
Cash From Operations $920M $822M $91M $622M $1.2B
 
Capital Expenditures $390M $480M $531M $580M $618M
Cash Acquisitions -- -- -- $23M --
Cash From Investing $586M -$281M -$397M -$566M -$475M
 
Dividends Paid (Ex Special Dividend) $19M $72M $72M $90M $105M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $495M $4M $127M $1B $1B
Long-Term Debt Repaid -$1.3B -$1M -$72M -$679M -$990M
Repurchase of Common Stock $150M $500M -- -- --
Other Financing Activities -$215M -$221M $73M -$62M $13M
Cash From Financing -$1.2B -$982M -$131M $159M -$288M
 
Beginning Cash (CF) $7.5B $6.4B $4.4B $5.4B $6.1B
Foreign Exchange Rate Adjustment -$13M -$9M $10M -$28M $36M
Additions / Reductions $316M -$450M -$427M $187M $458M
Ending Cash (CF) $7.8B $6B $4B $5.6B $6.6B
 
Levered Free Cash Flow $530M $342M -$440M $42M $567M

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
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Sell
50
Is GOOGL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Alerts

Sell
40
GDXU alert for Feb 2

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 1.63% over the past day.

Sell
34
PFSI alert for Feb 2

PennyMac Financial Services, Inc. [PFSI] is down 6.76% over the past day.

Sell
40
SHNY alert for Feb 2

MicroSectors Gold 3X Leveraged ETN [SHNY] is down 11.85% over the past day.

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

Show me the best stock