Financhill
Buy
74

AXP Quote, Financials, Valuation and Earnings

Last price:
$382.90
Seasonality move :
5.39%
Day range:
$380.10 - $384.55
52-week range:
$220.43 - $387.49
Dividend yield:
0.83%
P/E ratio:
25.66x
P/S ratio:
3.40x
P/B ratio:
8.12x
Volume:
2.7M
Avg. volume:
2.7M
1-year change:
27.91%
Market cap:
$263.3B
Revenue:
$74.2B
EPS (TTM):
$14.89
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $38.2B $43.7B $55.6B $67.4B $74.2B
Revenue Growth (YoY) -18.79% 14.35% 27.39% 21.13% 10.12%
 
Cost of Revenues $11.8B $15.2B $20.1B $25.9B $28.8B
Gross Profit $26.4B $28.5B $35.5B $41.5B $45.4B
Gross Profit Margin 69.21% 65.3% 63.84% 61.63% 61.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $152M $767M -- -- $531M
Operating Expenses $20.7B $17B $24.5B $28.8B $30.4B
Operating Income $5.7B $11.5B $11B $12.7B $15B
 
Net Interest Expenses $1.2B $825M $1.2B $2B $2.6B
EBT. Incl. Unusual Items $4.3B $10.7B $9.6B $10.5B $12.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B $2.6B $2.1B $2.1B $2.8B
Net Income to Company $3.1B $8.1B $7.5B $8.4B $10.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.1B $8B $7.5B $8.3B $10.1B
 
Basic EPS (Cont. Ops) $3.77 $10.03 $9.85 $11.23 $14.04
Diluted EPS (Cont. Ops) $3.77 $10.02 $9.84 $11.21 $14.02
Weighted Average Basic Share $805M $789M $751M $735M $712M
Weighted Average Diluted Share $806M $790M $752M $736M $713M
 
EBITDA $12B $11.8B $14.8B $19.3B $21.9B
EBIT $10.4B $10.1B $13.1B $17.6B $20.2B
 
Revenue (Reported) $38.2B $43.7B $55.6B $67.4B $74.2B
Operating Income (Reported) $5.7B $11.5B $11B $12.7B $15B
Operating Income (Adjusted) $10.4B $10.1B $13.1B $17.6B $20.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11.2B $14.4B $17.2B $18.8B $20.6B
Revenue Growth (YoY) 22.11% 27.74% 19.78% 9.21% 9.54%
 
Cost of Revenues $4.2B $5.2B $6.5B $7.2B $7.9B
Gross Profit $7.1B $9.2B $10.7B $11.5B $12.7B
Gross Profit Margin 63.06% 63.78% 62.27% 61.49% 61.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $142M -$47M -- -- --
Operating Expenses $4.4B $6.3B $7.1B $7.6B $8.1B
Operating Income $2.6B $2.8B $3.6B $3.9B $4.6B
 
Net Interest Expenses $199M $356M $508M $693M $761M
EBT. Incl. Unusual Items $2.5B $2.5B $3.1B $3.2B $3.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $624M $580M $649M $697M $923M
Net Income to Company $1.8B $1.9B $2.5B $2.5B $2.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.8B $1.9B $2.4B $2.5B $2.9B
 
Basic EPS (Cont. Ops) $2.27 $2.47 $3.30 $3.49 $4.14
Diluted EPS (Cont. Ops) $2.27 $2.47 $3.30 $3.49 $4.14
Weighted Average Basic Share $786M $748M $732M $708M $692M
Weighted Average Diluted Share $787M $749M $733M $709M $693M
 
EBITDA $2.9B $4B $5.3B $5.7B $6.3B
EBIT $2.5B $3.6B $4.8B $5.3B $5.9B
 
Revenue (Reported) $11.2B $14.4B $17.2B $18.8B $20.6B
Operating Income (Reported) $2.6B $2.8B $3.6B $3.9B $4.6B
Operating Income (Adjusted) $2.5B $3.6B $4.8B $5.3B $5.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $41B $52.7B $65B $72.7B $78.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.1B $18.5B $24.9B $27.9B $30.6B
Gross Profit $26.8B $34.2B $40.1B $44.8B $48B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $810M -$74M -- $531M --
Operating Expenses $15.7B $23.1B $28.4B $30.2B $31.8B
Operating Income $11.1B $11B $11.7B $14.6B $16.2B
 
Net Interest Expenses $867M $994M $1.8B $2.5B $2.7B
EBT. Incl. Unusual Items $10.2B $10B $9.9B $12.7B $13.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.5B $2.4B $1.9B $2.8B $2.9B
Net Income to Company $7.8B $7.7B $8B $9.9B $10.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.7B $7.6B $8B $9.8B $10.5B
 
Basic EPS (Cont. Ops) $9.58 $9.97 $10.68 $13.61 $14.91
Diluted EPS (Cont. Ops) $9.56 $9.95 $10.67 $13.60 $14.89
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $11.2B $13.8B $17.9B $21.6B $23.1B
EBIT $9.5B $12.2B $16.2B $19.9B $21.3B
 
Revenue (Reported) $41B $52.7B $65B $72.7B $78.7B
Operating Income (Reported) $11.1B $11B $11.7B $14.6B $16.2B
Operating Income (Adjusted) $9.5B $12.2B $16.2B $19.9B $21.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $31.2B $40.2B $49.6B $55B $59.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.9B $14.3B $19.1B $21.2B $23.1B
Gross Profit $20.3B $25.9B $30.5B $33.8B $36.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $774M -$68M -- $531M --
Operating Expenses $11.3B $17.4B $21.1B $22.2B $23.5B
Operating Income $9B $8.5B $9.4B $11.5B $12.8B
 
Net Interest Expenses $635M $804M $1.4B $1.9B $2.1B
EBT. Incl. Unusual Items $8.4B $7.7B $8B $10.1B $10.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2B $1.8B $1.6B $2.2B $2.3B
Net Income to Company $6.3B $5.9B $6.4B $8B $8.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.3B $5.9B $6.4B $7.9B $8.3B
 
Basic EPS (Cont. Ops) $7.82 $7.78 $8.60 $10.99 $11.87
Diluted EPS (Cont. Ops) $7.81 $7.77 $8.59 $10.97 $11.85
Weighted Average Basic Share $2.4B $2.3B $2.2B $2.1B $2.1B
Weighted Average Diluted Share $2.4B $2.3B $2.2B $2.1B $2.1B
 
EBITDA $8.8B $10.9B $14.1B $16.7B $18B
EBIT $7.5B $9.7B $12.9B $15.4B $16.6B
 
Revenue (Reported) $31.2B $40.2B $49.6B $55B $59.4B
Operating Income (Reported) $9B $8.5B $9.4B $11.5B $12.8B
Operating Income (Adjusted) $7.5B $9.7B $12.9B $15.4B $16.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $33B $22B $33.6B $46.6B $40.6B
Short Term Investments $21.6B $2.5B $4.5B $2.1B $953M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $76.4B $75.6B $91.3B $106.8B $99.9B
 
Property Plant And Equipment $5B $5B $5.2B $5.1B $6.2B
Long-Term Investments $23.4B $4.2B $6.4B $3.6B $3.7B
Goodwill $3.9B $3.8B $3.8B $3.9B $4.2B
Other Intangibles $265M $201M $146M $98M $123M
Other Long-Term Assets -- -- -- -- --
Total Assets $191.4B $188.5B $229.9B $262.5B $272.8B
 
Accounts Payable $9.4B $10.6B $12.1B $13.1B $13.9B
Accrued Expenses $1.4B $1.8B $2.1B $2.1B $2.1B
Current Portion Of Long-Term Debt $1.9B $2.2B $1.3B $1.3B $1.4B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $23.2B $27B $22B $24.8B $27.8B
 
Long-Term Debt $31.1B $24.5B $34.1B $37.5B $37.2B
Capital Leases -- -- -- -- --
Total Liabilities $168.4B $166.4B $205.2B $234.5B $242.6B
 
Common Stock $161M $153M $149M $145M $141M
Other Common Equity Adj -- -- -- -- --
Common Equity $23B $22.2B $24.7B $28.1B $30.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $23B $22.2B $24.7B $28.1B $30.3B
 
Total Liabilities and Equity $191.4B $188.5B $229.9B $262.5B $272.8B
Cash and Short Terms $33B $22B $33.6B $46.6B $40.6B
Total Debt $43B $38.7B $42.6B $47.9B $49.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $27.9B $31.2B $43.9B $47.9B $54.7B
Short Term Investments $8.5B $2.3B $2.8B $867M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $76.6B $86.3B $102.6B $106.8B $115.5B
 
Property Plant And Equipment $5B $5.1B $5.1B $5.3B $5.9B
Long-Term Investments $10.1B $5.9B $3.6B $1.4B $1.6B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $184.3B $214.9B $250.6B $271B $297.6B
 
Accounts Payable $9.6B $11B $13.2B $13.2B --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $2.3B $1.5B $1.6B $1.5B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $11.9B $12.5B $14.8B $14.6B $16.2B
 
Long-Term Debt $34.5B $42.4B $46.4B $53.5B $57.8B
Capital Leases -- -- -- -- --
Total Liabilities $159.8B $191B $223.3B $241.3B $265.1B
 
Common Stock $156M $150M $146M $141M $138M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $734M -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $24.4B $23.9B $27.3B $29.7B $32.4B
 
Total Liabilities and Equity $184.3B $214.9B $250.6B $271B $297.6B
Cash and Short Terms $27.9B $31.2B $43.9B $47.9B $54.7B
Total Debt $34.5B $42.4B $46.4B $53.5B $57.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.1B $8.1B $7.5B $8.4B $10.1B
Depreciation & Amoritzation $1.5B $1.7B $1.6B $1.7B $1.7B
Stock-Based Compensation $249M $330M $375M $450M $504M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $5.6B $14.6B $21.1B $18.6B $14.1B
 
Capital Expenditures $1.5B $1.6B $1.9B $1.6B $1.9B
Cash Acquisitions $597M -- $15M $64M $454M
Cash From Investing $11.6B -$10.5B -$33.7B -$24.4B -$24.4B
 
Dividends Paid (Ex Special Dividend) $1.5B $1.4B $1.6B $1.8B $2B
Special Dividend Paid
Long-Term Debt Issued $69M $7.8B $23.2B $15.7B $12.6B
Long-Term Debt Repaid -$15.6B -$11.7B -$18.9B -$10.7B -$10.8B
Repurchase of Common Stock $1B $9.3B $3.5B $3.7B $6B
Other Financing Activities -- -- -- -- --
Cash From Financing -$9.1B -$14.9B $24.5B $18.4B $4.4B
 
Beginning Cash (CF) $32.8B $21.8B $33.3B $46.4B $40.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.5B -$10.9B $11.9B $12.7B -$6B
Ending Cash (CF) $41.7B $10.8B $45.2B $59.3B $34.4B
 
Levered Free Cash Flow $4.1B $13B $19.2B $17B $12.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.8B $1.9B $2.5B $2.5B $2.9B
Depreciation & Amoritzation $442M $413M $429M $437M $455M
Stock-Based Compensation $73M $84M $93M $113M $125M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4.2B $4.5B $8.2B -$1.8B $6.2B
 
Capital Expenditures $430M $444M $401M $457M $655M
Cash Acquisitions -- -- -- $90M --
Cash From Investing -$1.2B -$7.5B -$6.9B -$3.5B -$6.6B
 
Dividends Paid (Ex Special Dividend) $366M $407M $459M $516M $586M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $20M $6B $5B $4.2B --
Long-Term Debt Repaid -$2.8B -$4B -$5.4B -$3.2B --
Repurchase of Common Stock $4.1B $601M $1.4B $1.9B $2.4B
Other Financing Activities -- -- -- -- --
Cash From Financing -$5.9B $7.7B -$314M $350M -$3B
 
Beginning Cash (CF) $27.8B $30.2B $43.8B $47.8B $53.4B
Foreign Exchange Rate Adjustment $46M $205M -$51M $7M $91M
Additions / Reductions -$2.9B $4.9B $950M -$5B -$3.2B
Ending Cash (CF) $25B $35.3B $44.7B $42.8B $50.3B
 
Levered Free Cash Flow $3.7B $4.1B $7.8B -$2.3B $5.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7.8B $7.7B $8B $9.9B $10.5B
Depreciation & Amoritzation $1.7B $1.6B $1.6B $1.7B $1.7B
Stock-Based Compensation $330M $356M $434M $502M $521M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $13.1B $17.7B $20.2B $15B $21.1B
 
Capital Expenditures $1.5B $1.9B $1.7B $1.8B $2.2B
Cash Acquisitions $597M $15M $64M $90M $997M
Cash From Investing -$4.8B -$34.2B -$27B -$20.3B -$25.2B
 
Dividends Paid (Ex Special Dividend) $1.5B $1.5B $1.7B $1.9B $2.2B
Special Dividend Paid
Long-Term Debt Issued $107M $28.5B $15.6B $15B --
Long-Term Debt Repaid -$10.1B -$20B -$11.6B -$8.8B --
Repurchase of Common Stock $5.5B $6.6B $3.4B $5.9B $5.9B
Other Financing Activities -- -- -- -- --
Cash From Financing -$16B $19.3B $19.9B $9.3B $10.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.7B $3.3B $12.7B $4B $6.8B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $11.6B $15.8B $18.6B $13.2B $18.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6.3B $5.9B $6.4B $8B $8.4B
Depreciation & Amoritzation $1.3B $1.2B $1.2B $1.2B $1.3B
Stock-Based Compensation $256M $282M $341M $393M $410M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $9.6B $12.7B $11.8B $8.3B $15.4B
 
Capital Expenditures $1.1B $1.3B $1.1B $1.4B $1.7B
Cash Acquisitions -- $15M $64M $90M $633M
Cash From Investing $793M -$22.9B -$16.3B -$12.2B -$12.9B
 
Dividends Paid (Ex Special Dividend) $1.1B $1.2B $1.3B $1.5B $1.7B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $38M $20.7B $13.1B $12.5B $15.9B
Long-Term Debt Repaid -$8.2B -$16.5B -$9.3B -$7.4B -$7.9B
Repurchase of Common Stock $5.5B $2.9B $2.7B $5B $4.9B
Other Financing Activities -- -- -- -- --
Cash From Financing -$15.3B $18.9B $14.3B $5.2B $11.4B
 
Beginning Cash (CF) $97.2B $81.7B $126.7B $154.6B $163.4B
Foreign Exchange Rate Adjustment -$181M $489M $156M $1M $285M
Additions / Reductions -$5B $9.2B $10B $1.3B $14.1B
Ending Cash (CF) $92B $91.3B $136.9B $156B $177.8B
 
Levered Free Cash Flow $8.6B $11.3B $10.6B $6.9B $13.7B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock