Financhill
Buy
54

AMGN Quote, Financials, Valuation and Earnings

Last price:
$369.07
Seasonality move :
2.69%
Day range:
$361.71 - $370.42
52-week range:
$261.43 - $385.12
Dividend yield:
2.62%
P/E ratio:
25.95x
P/S ratio:
5.45x
P/B ratio:
22.98x
Volume:
2.4M
Avg. volume:
3M
1-year change:
24.32%
Market cap:
$199B
Revenue:
$36.8B
EPS (TTM):
$14.23
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $26B $26.1B $28B $33.2B $36.8B
Revenue Growth (YoY) 2.94% 0.4% 7.35% 18.64% 10.59%
 
Cost of Revenues $6.5B $6.4B $8.4B $11.9B $6.4B
Gross Profit $19.5B $19.7B $19.6B $21.3B $30.3B
Gross Profit Margin 75.17% 75.45% 69.96% 64.19% 82.52%
 
R&D Expenses $4.8B $4.4B $4.8B $5.7B $7.2B
Selling, General & Admin $5.4B $5.4B $6.2B $7.1B $7.1B
Other Inc / (Exp) $259M -$814M $2.8B $506M --
Operating Expenses $10.4B $10.4B $11.1B $13B $15.4B
Operating Income $9.2B $9.3B $8.5B $8.3B $14.9B
 
Net Interest Expenses $1.3B $1.5B $3B $3.2B $2.8B
EBT. Incl. Unusual Items $6.7B $7.3B $7.9B $4.6B $9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $808M $794M $1.1B $519M $1.3B
Net Income to Company $5.9B $6.6B $6.7B $4.1B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.9B $6.6B $6.7B $4.1B $7.7B
 
Basic EPS (Cont. Ops) $10.34 $12.18 $12.56 $7.62 $14.33
Diluted EPS (Cont. Ops) $10.28 $12.11 $12.49 $7.56 $14.23
Weighted Average Basic Share $570M $538M $535M $537M $538M
Weighted Average Diluted Share $573M $541M $538M $541M $542M
 
EBITDA $12.6B $12.6B $12.4B $13.9B --
EBIT $9.2B $9.3B $8.5B $8.3B $14.9B
 
Revenue (Reported) $26B $26.1B $28B $33.2B $36.8B
Operating Income (Reported) $9.2B $9.3B $8.5B $8.3B $14.9B
Operating Income (Adjusted) $9.2B $9.3B $8.5B $8.3B $14.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6.8B $6.8B $8.1B $9B $9.9B
Revenue Growth (YoY) 3.27% -1.07% 20.42% 11.16% 9.08%
 
Cost of Revenues $1.7B $1.7B $3.1B $1.5B $1.8B
Gross Profit $5.1B $5B $5B $7.5B $8.1B
Gross Profit Margin 74.85% 74.15% 61.76% 83.02% 81.86%
 
R&D Expenses $1.3B $1.3B $1.5B $1.7B $2.1B
Selling, General & Admin $1.4B $1.6B $2.3B $1.9B $2B
Other Inc / (Exp) $162M -$67M $402M -$782M --
Operating Expenses $2.8B $2.9B $3.3B $3.6B $4.1B
Operating Income $2.3B $2.1B $1.7B $3.9B $3.9B
 
Net Interest Expenses $357M $431M $840M $747M $653M
EBT. Incl. Unusual Items $2.1B $1.7B $852M $782M $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $232M $132M $85M $155M $181M
Net Income to Company $1.9B $1.6B $767M $627M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.9B $1.6B $767M $627M $1.3B
 
Basic EPS (Cont. Ops) $3.38 $3.02 $1.43 $1.17 $2.47
Diluted EPS (Cont. Ops) $3.36 $3.00 $1.42 $1.16 $2.45
Weighted Average Basic Share $562M $535M $535M $537M $539M
Weighted Average Diluted Share $565M $539M $540M $542M $543M
 
EBITDA $3.1B $3.1B $3.1B $5.3B --
EBIT $2.3B $2.1B $1.7B $3.9B $3.9B
 
Revenue (Reported) $6.8B $6.8B $8.1B $9B $9.9B
Operating Income (Reported) $2.3B $2.1B $1.7B $3.9B $3.9B
Operating Income (Adjusted) $2.3B $2.1B $1.7B $3.9B $3.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $26B $26.1B $28B $33.2B $36.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.5B $6.4B $8.5B $11.3B $10.9B
Gross Profit $19.5B $19.7B $19.6B $22B $25.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.8B $4.4B $4.8B $5.9B $7.3B
Selling, General & Admin $5.4B $5.4B $6.2B $7.1B $7.1B
Other Inc / (Exp) $259M -$814M $2.8B $506M --
Operating Expenses $10.4B $10.4B $11.3B $13.2B $15.6B
Operating Income $9.2B $9.3B $8.2B $8.7B $10.3B
 
Net Interest Expenses $1.3B $1.5B $3B $3.2B $2.8B
EBT. Incl. Unusual Items $6.7B $7.3B $7.9B $4.6B $9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $808M $794M $1.1B $519M $1.3B
Net Income to Company $5.9B $6.6B $6.7B $4.1B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.9B $6.6B $6.7B $4.1B $7.7B
 
Basic EPS (Cont. Ops) $10.36 $12.18 $12.57 $7.62 $14.33
Diluted EPS (Cont. Ops) $10.31 $12.11 $12.48 $7.55 $14.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $12.6B $12.8B $12.3B $14.3B --
EBIT $9.2B $9.3B $8.2B $8.7B $10.3B
 
Revenue (Reported) $26B $26.1B $28B $33.2B $36.7B
Operating Income (Reported) $9.2B $9.3B $8.2B $8.7B $10.3B
Operating Income (Adjusted) $9.2B $9.3B $8.2B $8.7B $10.3B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $26.1B $28B $33.2B $36.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.4B $8.5B $11.3B $10.9B --
Gross Profit $19.7B $19.6B $22B $25.9B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.4B $4.8B $5.9B $7.3B --
Selling, General & Admin $5.4B $6.2B $7.1B $7.1B --
Other Inc / (Exp) -$814M $2.8B $506M $1.1B --
Operating Expenses $10.4B $11.3B $13.2B $15.6B --
Operating Income $9.3B $8.2B $8.7B $10.3B --
 
Net Interest Expenses $1.5B $3B $3.2B $2.8B --
EBT. Incl. Unusual Items $7.3B $7.9B $4.6B $9B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $794M $1.1B $519M $1.3B --
Net Income to Company $6.6B $6.7B $4.1B $6.4B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.6B $6.7B $4.1B $7.7B --
 
Basic EPS (Cont. Ops) $12.18 $12.57 $7.62 $14.33 --
Diluted EPS (Cont. Ops) $12.11 $12.48 $7.55 $14.23 --
Weighted Average Basic Share $2.2B $2.1B $2.1B $2.2B --
Weighted Average Diluted Share $2.2B $2.2B $2.2B $2.2B --
 
EBITDA $12.8B $12.3B $14.3B $10.4B --
EBIT $9.3B $8.2B $8.7B $10.3B --
 
Revenue (Reported) $26.1B $28B $33.2B $36.7B --
Operating Income (Reported) $9.3B $8.2B $8.7B $10.3B --
Operating Income (Adjusted) $9.3B $8.2B $8.7B $10.3B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $8B $9.3B $10.9B $12B $9.1B
Short Term Investments $48M $1.7B -- -- --
Accounts Receivable, Net $4.9B $5.6B $7.3B $6.8B $9.6B
Inventory $4.1B $4.9B $9.5B $7B $6.2B
Prepaid Expenses $1.2B $1.2B $1.6B $2.1B --
Other Current Assets $200M $355M $281M $419M --
Total Current Assets $19.4B $22.2B $30.3B $29B $29.1B
 
Property Plant And Equipment $5.8B $6B $6.6B $7.1B $7.9B
Long-Term Investments $4.5B $3.5B $4.7B $5.4B --
Goodwill $14.9B $15.5B $18.6B $18.6B --
Other Intangibles $15.2B $16.1B $32.6B $27.7B --
Other Long-Term Assets $6.5B $5.9B $9.6B $9.9B --
Total Assets $61.2B $65.1B $97.2B $91.8B $90.6B
 
Accounts Payable $1.4B $1.6B $1.6B $1.9B $20.9B
Accrued Expenses $7.3B $9.1B $11.1B $12.5B --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12.2B $15.7B $18.4B $23.1B $25.5B
 
Long-Term Debt $33.7B $37.9B $63.9B $57.2B $50B
Capital Leases -- -- -- -- --
Total Liabilities $54.5B $61.5B $90.9B $86B $81.9B
 
Common Stock $32.1B $32.5B $33.1B $33.5B --
Other Common Equity Adj $48M $117M $9M $308M --
Common Equity $6.7B $3.7B $6.2B $5.9B $8.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6.7B $3.7B $6.2B $5.9B $8.7B
 
Total Liabilities and Equity $61.2B $65.1B $97.2B $91.8B $90.6B
Cash and Short Terms $8B $9.3B $10.9B $12B $9.1B
Total Debt $33.8B $39.5B $65.3B $60.8B $54.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $8B $9.3B $10.9B $12B $9.1B
Short Term Investments $48M $1.7B -- -- --
Accounts Receivable, Net $4.9B $5.6B $7.3B $6.8B $9.6B
Inventory $4.1B $4.9B $9.5B $7B $6.2B
Prepaid Expenses $1.2B $1.2B $1.6B $2.1B --
Other Current Assets $200M $355M $281M $419M --
Total Current Assets $19.4B $22.2B $30.3B $29B $29.1B
 
Property Plant And Equipment $5.8B $6B $6.6B $7.1B $7.9B
Long-Term Investments $4.5B $3.5B $4.7B $5.4B --
Goodwill $14.9B $15.5B $18.6B $18.6B --
Other Intangibles $15.2B $16.1B $32.6B $27.7B --
Other Long-Term Assets $6.5B $5.9B $9.6B $9.9B --
Total Assets $61.2B $65.1B $97.2B $91.8B $90.6B
 
Accounts Payable $1.4B $1.6B $1.6B $1.9B $20.9B
Accrued Expenses $7.3B $9.1B $11.1B $12.5B --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12.2B $15.7B $18.4B $23.1B $25.5B
 
Long-Term Debt $33.7B $37.9B $63.9B $57.2B $50B
Capital Leases -- -- -- -- --
Total Liabilities $54.5B $61.5B $90.9B $86B $81.9B
 
Common Stock $32.1B $32.5B $33.1B $33.5B --
Other Common Equity Adj $48M $117M $9M $308M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6.7B $3.7B $6.2B $5.9B $8.7B
 
Total Liabilities and Equity $61.2B $65.1B $97.2B $91.8B $90.6B
Cash and Short Terms $8B $9.3B $10.9B $12B $9.1B
Total Debt $33.8B $39.5B $65.3B $60.8B $54.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $5.9B $6.6B $6.7B $4.1B --
Depreciation & Amoritzation $3.4B $3.4B $3.9B $5.6B --
Stock-Based Compensation $341M $401M $431M $530M --
Change in Accounts Receivable -$429M -$746M -$1B $441M --
Change in Inventories -$165M -$742M $491M $2.5B --
Cash From Operations $9.3B $9.7B $8.5B $11.5B $10B
 
Capital Expenditures $880M $936M $1.1B $1.1B --
Cash Acquisitions $2.5B $3.8B $27B -- --
Cash From Investing $733M -$6B -$26.2B -$1B -$1.9B
 
Dividends Paid (Ex Special Dividend) $4B $4.2B $4.6B $4.8B --
Special Dividend Paid
Long-Term Debt Issued $4.9B $6.9B $27.8B -- --
Long-Term Debt Repaid -$4.2B -- -$1.5B -$3.6B --
Repurchase of Common Stock $5B $6.4B -- $200M --
Other Financing Activities -$78M -$400M -$719M -$783M --
Cash From Financing -$8.3B -$4B $21B -$9.4B -$10.9B
 
Beginning Cash (CF) $8B $7.6B $10.9B $12B $9.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7B -$360M $3.3B $1B -$2.8B
Ending Cash (CF) $9.7B $7.3B $14.3B $13B $6.3B
 
Levered Free Cash Flow $8.4B $8.8B $7.4B $10.4B $10B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.9B $1.6B $767M $627M --
Depreciation & Amoritzation $852M $911M $1.2B $1.4B --
Stock-Based Compensation -- -- -- $134M --
Change in Accounts Receivable -$160M -$180M -$433M $473M --
Change in Inventories $50M -$91M $573M $323M --
Cash From Operations $2.8B $2.6B $538M $4.8B $1.6B
 
Capital Expenditures $287M $340M $249M $371M --
Cash Acquisitions $890M $3.8B $27B -- --
Cash From Investing -$230M -$3.5B -$27.1B -$402M -$693M
 
Dividends Paid (Ex Special Dividend) $990M $1B $1.1B $1.2B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$1M -$19M $4B -- --
Long-Term Debt Repaid -$4.2B -- -- -- --
Repurchase of Common Stock $1.4B -- -- $200M --
Other Financing Activities $26M $10M -$102M -$2M --
Cash From Financing -$6.6B -$1B $2.8B -$1.4B -$1.2B
 
Beginning Cash (CF) $8B $7.6B $10.9B $12B $9.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4B -$1.9B -$23.8B $3B -$316M
Ending Cash (CF) $4B $5.8B -$12.9B $14.9B $8.8B
 
Levered Free Cash Flow $2.5B $2.3B $289M $4.4B $1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $5.9B $6.6B $6.7B $4.1B --
Depreciation & Amoritzation $3.4B $3.4B $3.9B $5.6B --
Stock-Based Compensation -- -- $431M $530M --
Change in Accounts Receivable -$429M -$746M -$1B $441M --
Change in Inventories -$165M -$742M $491M $2.5B --
Cash From Operations $9.3B $9.7B $8.5B $11.5B $10B
 
Capital Expenditures $880M $936M $1.1B $1.1B $1.2B
Cash Acquisitions $2.5B $3.8B $27B -- --
Cash From Investing $733M -$6B -$26.2B -$1B -$1.9B
 
Dividends Paid (Ex Special Dividend) $4B $4.2B $4.6B $4.8B --
Special Dividend Paid
Long-Term Debt Issued $4.9B $6.9B $27.8B -- --
Long-Term Debt Repaid -- -- -$1.5B -$3.6B --
Repurchase of Common Stock $5B $6.4B -- $200M --
Other Financing Activities -$78M -$400M -$719M -$783M --
Cash From Financing -$8.3B -$4B $21B -$9.4B -$10.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7B -$360M $3.3B $1B -$2.8B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8.4B $8.8B $7.4B $10.4B $10B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $6.6B $6.7B $4.1B $6.4B --
Depreciation & Amoritzation $3.4B $3.9B $5.6B $4B --
Stock-Based Compensation -- -- $530M $369M --
Change in Accounts Receivable -$746M -$1B $441M -$1.6B --
Change in Inventories -$742M $491M $2.5B $767M --
Cash From Operations $9.7B $8.5B $11.5B $10B --
 
Capital Expenditures $936M $1.1B $1.1B $1.2B --
Cash Acquisitions $3.8B $27B -- -- --
Cash From Investing -$6B -$26.2B -$1B -$1.9B --
 
Dividends Paid (Ex Special Dividend) $4.2B $4.6B $4.8B $3.8B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.9B $27.8B -- -- --
Long-Term Debt Repaid -- -$1.5B -$3.6B -$3.5B --
Repurchase of Common Stock $6.4B -- $200M -- --
Other Financing Activities -$400M -$719M -$783M -$721M --
Cash From Financing -$4B $21B -$9.4B -$10.9B --
 
Beginning Cash (CF) $28.9B $111.5B $40B $35.4B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$360M $3.3B $1B -$2.8B --
Ending Cash (CF) $28.5B $114.8B $41B $32.6B --
 
Levered Free Cash Flow $8.8B $7.4B $10.4B $8.7B --

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
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock