Financhill
Sell
38

AN Quote, Financials, Valuation and Earnings

Last price:
$206.70
Seasonality move :
6.51%
Day range:
$206.00 - $212.04
52-week range:
$148.33 - $228.92
Dividend yield:
0%
P/E ratio:
12.18x
P/S ratio:
0.29x
P/B ratio:
3.08x
Volume:
633.1K
Avg. volume:
430.1K
1-year change:
6.49%
Market cap:
$7.2B
Revenue:
$27.6B
EPS (TTM):
$17.06
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $25.8B $27B $26.9B $26.8B $27.6B
Revenue Growth (YoY) 26.75% 4.42% -0.13% -0.68% 3.24%
 
Cost of Revenues $21.1B $21.9B $22B $22.2B $22.9B
Gross Profit $4.8B $5.1B $4.9B $4.5B $4.7B
Gross Profit Margin 18.42% 18.77% 18.23% 16.98% 17%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9B $3B $3.3B $3.3B $3.4B
Other Inc / (Exp) $24.3M $1.3M $27.6M $41.9M --
Operating Expenses $2.9B $3.1B $3.4B $3.5B $3.4B
Operating Income $1.9B $2B $1.5B $1.1B $1.3B
 
Net Interest Expenses $93M $134.9M $181.4M $179.7M $368.8M
EBT. Incl. Unusual Items $1.8B $1.8B $1.4B $916.7M $884.5M
Earnings of Discontinued Ops. -$300K -$300K $900K -- --
Income Tax Expense $435.1M $455.8M $330M $224.5M $235.4M
Net Income to Company $1.4B $1.4B $1B $692.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $1.4B $1B $692.2M $649.1M
 
Basic EPS (Cont. Ops) $18.50 $24.47 $22.89 $17.09 --
Diluted EPS (Cont. Ops) $18.31 $24.29 $22.74 $16.92 $17.04
Weighted Average Basic Share $74.2M $56.3M $44.6M $40.5M --
Weighted Average Diluted Share $75M $56.7M $44.9M $40.9M $38.1M
 
EBITDA $2B $2.2B $1.7B $1.3B $1.6B
EBIT $1.9B $2B $1.5B $1.1B $1.3B
 
Revenue (Reported) $25.8B $27B $26.9B $26.8B $27.6B
Operating Income (Reported) $1.9B $2B $1.5B $1.1B $1.3B
Operating Income (Adjusted) $1.9B $2B $1.5B $1.1B $1.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6.6B $6.7B $6.8B $7.2B $6.9B
Revenue Growth (YoY) 13.78% 1.74% 1.05% 6.59% -3.94%
 
Cost of Revenues $5.3B $5.5B $5.6B $6B $5.8B
Gross Profit $1.3B $1.2B $1.2B $1.2B $1.2B
Gross Profit Margin 19.32% 18.37% 17.11% 16.36% 16.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $755.7M $766.7M $808.3M $833.7M $835.5M
Other Inc / (Exp) $5.2M $26M $23M $32.9M --
Operating Expenses $760.5M $786.4M $854.8M $888.8M $835.5M
Operating Income $511.2M $444.1M $303M $291.6M $317.8M
 
Net Interest Expenses $26.8M $37.5M $45.5M $43.4M $95.9M
EBT. Incl. Unusual Items $506M $377.7M $277.7M $241.8M $224.5M
Earnings of Discontinued Ops. -$100K -- -- -- --
Income Tax Expense $118.8M $91.3M $61.5M $55.7M $52.4M
Net Income to Company $387.1M $286.4M $216.2M $186.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $387.2M $286.4M $216.2M $186.1M $172.1M
 
Basic EPS (Cont. Ops) $5.87 $5.72 $5.04 $4.64 --
Diluted EPS (Cont. Ops) $5.87 $5.72 $5.04 $4.64 $4.70
Weighted Average Basic Share $66M $50.1M $42.9M $40.1M --
Weighted Average Diluted Share $66M $50.1M $42.9M $40.1M $36.6M
 
EBITDA $561.1M $495.5M $360.4M $352.8M $379.3M
EBIT $511.2M $444.1M $303M $291.6M $317.8M
 
Revenue (Reported) $6.6B $6.7B $6.8B $7.2B $6.9B
Operating Income (Reported) $511.2M $444.1M $303M $291.6M $317.8M
Operating Income (Adjusted) $511.2M $444.1M $303M $291.6M $317.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $25.8B $27B $26.9B $26.8B $27.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.1B $21.9B $22B $22.2B $22.9B
Gross Profit $4.8B $5.1B $4.9B $4.5B $4.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9B $3B $3.3B $3.3B $3.4B
Other Inc / (Exp) $24.3M $1.3M $27.6M $41.9M --
Operating Expenses $2.9B $3.1B $3.4B $3.5B $3.5B
Operating Income $1.9B $2B $1.5B $1.1B $1.2B
 
Net Interest Expenses $93M $134.9M $181.4M $179.7M $277M
EBT. Incl. Unusual Items $1.8B $1.8B $1.4B $916.7M $884.5M
Earnings of Discontinued Ops. -$300K -$300K $900K -- --
Income Tax Expense $435.1M $455.8M $330M $224.5M $235.4M
Net Income to Company $1.4B $1.4B $1B $692.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $1.4B $1B $692.2M $649.1M
 
Basic EPS (Cont. Ops) $18.80 $24.41 $22.80 $17.05 --
Diluted EPS (Cont. Ops) $18.66 $24.29 $22.66 $16.94 $17.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.1B $2.2B $1.7B $1.3B $1.5B
EBIT $1.9B $2B $1.5B $1.1B $1.2B
 
Revenue (Reported) $25.8B $27B $26.9B $26.8B $27.6B
Operating Income (Reported) $1.9B $2B $1.5B $1.1B $1.2B
Operating Income (Adjusted) $1.9B $2B $1.5B $1.1B $1.2B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $27B $26.9B $26.8B $27.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.9B $22B $22.2B $22.9B --
Gross Profit $5.1B $4.9B $4.5B $4.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $3.3B $3.3B $3.4B --
Other Inc / (Exp) $1.3M $27.6M $41.9M -$137.9M --
Operating Expenses $3.1B $3.4B $3.5B $3.5B --
Operating Income $2B $1.5B $1.1B $1.2B --
 
Net Interest Expenses $134.9M $181.4M $179.7M $277M --
EBT. Incl. Unusual Items $1.8B $1.4B $916.7M $884.5M --
Earnings of Discontinued Ops. -$300K $900K -- -- --
Income Tax Expense $455.8M $330M $224.5M $235.4M --
Net Income to Company $1.4B $1B $692.2M $477M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $1B $692.2M $649.1M --
 
Basic EPS (Cont. Ops) $24.41 $22.80 $17.05 $12.51 --
Diluted EPS (Cont. Ops) $24.29 $22.66 $16.94 $17.06 --
Weighted Average Basic Share $225.5M $178.7M $162.4M $114.4M --
Weighted Average Diluted Share $226.7M $179.8M $163.4M $152.4M --
 
EBITDA $2.2B $1.7B $1.3B $1.5B --
EBIT $2B $1.5B $1.1B $1.2B --
 
Revenue (Reported) $27B $26.9B $26.8B $27.6B --
Operating Income (Reported) $2B $1.5B $1.1B $1.2B --
Operating Income (Adjusted) $2B $1.5B $1.1B $1.2B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $60.6M $88.2M $75.1M $101.5M --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $683.4M $798.1M $988.5M $1B --
Inventory $1.8B $2B $3B $3.4B $3.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $173.4M $158.3M $172.3M $211.9M --
Total Current Assets $2.8B $3.1B $4.3B $4.7B --
 
Property Plant And Equipment $3.7B $3.9B $4.2B $4.2B --
Long-Term Investments $14.2M $318.9M $407.5M $1.1B $2.1B
Goodwill $1.2B $1.3B $1.5B $1.5B --
Other Intangibles $743.5M $837M $927.8M $905.9M --
Other Long-Term Assets $449.6M $530.8M $693.4M $704.8M --
Total Assets $9.2B $10.4B $12.4B $13.4B --
 
Accounts Payable $1.9B $2.4B $3.7B $376.6M --
Accrued Expenses $279.9M $238M $239M -- --
Current Portion Of Long-Term Debt $12.2M $23.3M $471.2M $546.8M --
Current Portion Of Capital Lease Obligations $37.8M -- -- -- --
Other Current Liabilities $536.4M $657.5M $944.2M $1B --
Total Current Liabilities $3.1B $3.4B $5.6B $6.3B --
 
Long-Term Debt $3.1B $4.2B $3.7B $3.8B $9.8B
Capital Leases -- -- -- -- --
Total Liabilities $6.9B $8.3B $10.1B $10.9B --
 
Common Stock $800K $600K $600K $600K --
Other Common Equity Adj -- -- -- -- --
Common Equity $2.4B $2B $2.2B $2.5B $2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.4B $2B $2.2B $2.5B $2.3B
 
Total Liabilities and Equity $9.2B $10.4B $12.4B $13.4B $2.3B
Cash and Short Terms $60.6M $88.2M $75.1M $101.5M $58.6M
Total Debt $3.1B $4.2B $4.2B $4.3B $9.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $60.6M $88.2M $75.1M $101.5M --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $683.4M $798.1M $988.5M $1B --
Inventory $1.8B $2B $3B $3.4B $3.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $173.4M $158.3M $172.3M $211.9M --
Total Current Assets $2.8B $3.1B $4.3B $4.7B --
 
Property Plant And Equipment $3.7B $3.9B $4.2B $4.2B --
Long-Term Investments $14.2M $318.9M $407.5M $1.1B $2.1B
Goodwill $1.2B $1.3B $1.5B $1.5B --
Other Intangibles $743.5M $837M $927.8M $905.9M --
Other Long-Term Assets $449.6M $530.8M $693.4M $704.8M --
Total Assets $9.2B $10.4B $12.4B $13.4B --
 
Accounts Payable $1.9B $2.4B $3.7B $376.6M --
Accrued Expenses $279.9M $238M $239M -- --
Current Portion Of Long-Term Debt $12.2M $23.3M $471.2M $546.8M --
Current Portion Of Capital Lease Obligations $37.8M -- -- -- --
Other Current Liabilities $536.4M $657.5M $944.2M $1B --
Total Current Liabilities $3.1B $3.4B $5.6B $6.3B --
 
Long-Term Debt $3.1B $4.2B $3.7B $3.8B $9.8B
Capital Leases -- -- -- -- --
Total Liabilities $6.9B $8.3B $10.1B $10.9B --
 
Common Stock $800K $600K $600K $600K --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.4B $2B $2.2B $2.5B $2.3B
 
Total Liabilities and Equity $9.2B $10.4B $12.4B $13.4B $2.3B
Cash and Short Terms $60.6M $88.2M $75.1M $101.5M $58.6M
Total Debt $3.1B $4.2B $4.2B $4.3B $9.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.4B $1.4B $1B $692.2M --
Depreciation & Amoritzation $193.3M $200.3M $220.5M $240.7M --
Stock-Based Compensation $35M $31.5M $39.7M $36.5M --
Change in Accounts Receivable $114.9M -$129.2M -$178.2M -$25.9M --
Change in Inventories $800.4M -$175.5M -$950.1M -$398.5M --
Cash From Operations $2.7B $1.2B -$89.4M $314.7M --
 
Capital Expenditures $215.7M $329M $410.3M $328.5M --
Cash Acquisitions $432.7M $191.6M $271.4M -- --
Cash From Investing -$460.3M -$479.3M -$569.9M $12.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.2B $739.5M $324M $1.5B --
Long-Term Debt Repaid -$574.8M -$47.6M -$405.3M -$1.4B --
Repurchase of Common Stock $2.3B $1.7B $874.4M $460M --
Other Financing Activities -$26M -$38.4M -$34M -$20.9M --
Cash From Financing -$2.7B -$692.9M $640.9M -$300.6M --
 
Beginning Cash (CF) $60.6M $88.2M $75.1M $101.5M $58.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$509.1M $34.8M -$18.4M $26.4M --
Ending Cash (CF) -$448.5M $123M $56.7M $127.9M --
 
Levered Free Cash Flow $2.5B $878M -$499.7M -$13.8M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $387.1M $286.4M $216.2M $186.1M --
Depreciation & Amoritzation $49.9M $51.4M $57.4M $61.2M --
Stock-Based Compensation $3.4M $5.2M $8.1M $6.7M --
Change in Accounts Receivable -$100.7M -$209.5M -$50.4M $445.8M --
Change in Inventories -$330.9M -$166.4M -$387.1M $191.3M --
Cash From Operations $44.7M -$112.3M -$440M $149.8M --
 
Capital Expenditures $54.4M $92.8M $124.3M $66.3M --
Cash Acquisitions $223.6M $191.6M $300K -- --
Cash From Investing -$234.8M -$232M -$72.9M $44.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $340M -$5.7M -$127.6M $491.5M --
Long-Term Debt Repaid $184.7M $301.1M -$163.8M -$675M --
Repurchase of Common Stock $381.7M $522.1M $151.2M $104.4M --
Other Financing Activities -$100K -$2.3M -$262.6M $22.2M --
Cash From Financing $178.6M -$3.3M $511.5M -$189.1M --
 
Beginning Cash (CF) $60.6M $88.2M $75.1M $101.5M $58.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.5M -$347.6M -$1.4M $5M --
Ending Cash (CF) $49.1M -$259.4M $73.7M $106.5M --
 
Levered Free Cash Flow -$9.7M -$205.1M -$564.3M $83.5M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.4B $1.4B $1B $692.2M --
Depreciation & Amoritzation $193.3M $200.3M $220.5M $240.7M --
Stock-Based Compensation $35M $31.5M $39.7M $36.5M --
Change in Accounts Receivable $114.9M -$129.2M -$178.2M -$25.9M --
Change in Inventories $800.4M -$175.5M -$950.1M -$398.5M --
Cash From Operations $2.7B $1.2B -$89.4M -$197.2M --
 
Capital Expenditures $215.7M $329M $410.3M $328.5M $223.1M
Cash Acquisitions $432.7M -- $271.4M -- --
Cash From Investing -$460.3M -$479.3M -$569.9M $12.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.2B $739.5M $324M $1.5B --
Long-Term Debt Repaid -$574.8M -$47.6M -$405.3M -$1.4B --
Repurchase of Common Stock $2.3B $1.7B $874.4M $460M --
Other Financing Activities -$26M -$38.4M -$34M -$20.9M --
Cash From Financing -$2.7B -$692.9M $640.9M $211.3M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$509.1M $34.8M -$18.4M $26.4M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.5B $878M -$499.7M -$525.7M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $1.4B $1B $692.2M $477M --
Depreciation & Amoritzation $200.3M $220.5M $240.7M $189.9M --
Stock-Based Compensation $31.5M $39.7M $36.5M $35.5M --
Change in Accounts Receivable -$129.2M -$178.2M -$25.9M -$790.6M --
Change in Inventories -$175.5M -$950.1M -$398.5M -$74.3M --
Cash From Operations $1.2B -$89.4M -$197.2M $2.3M --
 
Capital Expenditures $329M $410.3M $328.5M $223.1M --
Cash Acquisitions $191.6M $271.4M -- $348.4M --
Cash From Investing -$479.3M -$569.9M $12.3M -$529.6M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $739.5M $324M $1.5B $1.9B --
Long-Term Debt Repaid -$47.6M -$405.3M -$1.4B -$1.2B --
Repurchase of Common Stock $1.7B $874.4M $460M $429.8M --
Other Financing Activities -$38.4M -$34M -$20.9M -$29.1M --
Cash From Financing -$692.9M $640.9M $211.3M $549.9M --
 
Beginning Cash (CF) $1.5B $308.4M $385.2M $403.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $34.8M -$18.4M $26.4M $22.6M --
Ending Cash (CF) $1.5B $290M $411.6M $367.9M --
 
Levered Free Cash Flow $878M -$499.7M -$525.7M -$220.8M --

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
56
Is NVDA Stock a Buy?

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

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock