Financhill
Buy
60

ABX.TO Quote, Financials, Valuation and Earnings

Last price:
$63.27
Seasonality move :
2.69%
Day range:
$61.20 - $62.55
52-week range:
$24.28 - $74.00
Dividend yield:
1.19%
P/E ratio:
15.05x
P/S ratio:
4.48x
P/B ratio:
2.84x
Volume:
5.9M
Avg. volume:
4.9M
1-year change:
150.91%
Market cap:
$103.5B
Revenue:
$23.6B
EPS (TTM):
$4.10
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $15B $14.4B $15.4B $17.7B $23.6B
Revenue Growth (YoY) -10.89% -3.84% 6.71% 15.28% 33.05%
 
Cost of Revenues $9.3B $10.3B $11.3B $11.6B $12.2B
Gross Profit $5.6B $4.1B $4B $6.1B $11.4B
Gross Profit Margin 37.66% 28.23% 26.35% 34.21% 48.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $189.3M $207M $170.1M $157.5M $310.2M
Other Inc / (Exp) $735.6M -$1.4B $91.8M $756.4M --
Operating Expenses $253.3M $98.9M $279.4M $242.5M $310.2M
Operating Income $5.4B $4B $3.8B $5.8B $11B
 
Net Interest Expenses $443.8M $450.4M $477.8M $586.3M $510M
EBT. Incl. Unusual Items $5.2B $1.9B $3.5B $6B $11.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7B $864.4M $1.2B $2.1B $2.3B
Net Income to Company $4.1B $1.3B $2.6B $4.2B $10B
 
Minority Interest in Earnings $1.6B $761.6M $919.1M $1.3B $3B
Net Income to Common Excl Extra Items $4.1B $1.3B $2.6B $4.2B $10B
 
Basic EPS (Cont. Ops) $1.43 $0.32 $0.98 $1.68 $4.09
Diluted EPS (Cont. Ops) $1.43 $0.32 $0.98 $1.68 $4.09
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.8B $1.7B
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.8B $1.7B
 
EBITDA $8.1B $6.7B $6.6B $8.6B $13.8B
EBIT $5.4B $4B $3.8B $5.8B $11B
 
Revenue (Reported) $15B $14.4B $15.4B $17.7B $23.6B
Operating Income (Reported) $5.4B $4B $3.8B $5.8B $11B
Operating Income (Adjusted) $5.4B $4B $3.8B $5.8B $11B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.1B $3.7B $4.1B $5.1B $8.3B
Revenue Growth (YoY) -2.63% -9.37% 10.73% 23.93% 61.28%
 
Cost of Revenues $2.5B $3B $3.1B $3B $4B
Gross Profit $1.6B $730.4M $1B $2.2B $4.3B
Gross Profit Margin 39.5% 19.51% 24.42% 42.17% 51.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $49.2M $66.5M $39.5M $12.6M $89.2M
Other Inc / (Exp) $311.2M -$1.8B $84.4M $656.6M --
Operating Expenses $64.3M $139.8M $83.1M $12.6M $89.2M
Operating Income $1.6B $590.6M $928.9M $2.2B $4.2B
 
Net Interest Expenses $107.2M $110M $103.5M $153.8M $140.8M
EBT. Incl. Unusual Items $1.7B -$1.3B $977.9M $2.6B $5.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $383.2M -$177.8M $237M $970.5M $1.1B
Net Income to Company $1.4B -$1B $809.5M $1.6B $4.5B
 
Minority Interest in Earnings $537M -$110M $160.7M $267.1M $1.1B
Net Income to Common Excl Extra Items $1.5B -$1.1B $813.1M $1.7B $4.5B
 
Basic EPS (Cont. Ops) $0.51 -$0.57 $0.37 $0.80 $2.00
Diluted EPS (Cont. Ops) $0.51 -$0.57 $0.37 $0.80 $2.00
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.7B $1.7B
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.7B $1.7B
 
EBITDA $2.3B $1.4B $1.8B $2.9B $5.1B
EBIT $1.6B $590.6M $928.9M $2.2B $4.2B
 
Revenue (Reported) $4.1B $3.7B $4.1B $5.1B $8.3B
Operating Income (Reported) $1.6B $590.6M $928.9M $2.2B $4.2B
Operating Income (Adjusted) $1.6B $590.6M $928.9M $2.2B $4.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $15B $14.4B $15.4B $17.7B $23.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.3B $10.3B $11.3B $11.6B $12.2B
Gross Profit $5.6B $4.1B $4B $6.1B $11.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $189M $207.2M $170.1M $156.9M $309.5M
Other Inc / (Exp) $737.8M -$1.5B $92.3M $767.5M --
Operating Expenses $252.9M $96.7M $279.6M $241.7M $309.5M
Operating Income $5.4B $4B $3.8B $5.8B $11B
 
Net Interest Expenses $443.7M $450M $477.7M $586.7M $510.6M
EBT. Incl. Unusual Items $5.3B $1.7B $3.5B $6B $11.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7B $840.5M $1.2B $2.1B $2.3B
Net Income to Company $4.1B $1.3B $2.6B $4.2B $10B
 
Minority Interest in Earnings $1.6B $742.6M $917.9M $1.3B $3B
Net Income to Common Excl Extra Items $4.1B $1.2B $2.6B $4.2B $10B
 
Basic EPS (Cont. Ops) $1.43 $0.27 $0.98 $1.69 $4.10
Diluted EPS (Cont. Ops) $1.43 $0.27 $0.98 $1.69 $4.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $8.1B $6.7B $6.6B $8.7B $13.8B
EBIT $5.4B $4B $3.8B $5.8B $11B
 
Revenue (Reported) $15B $14.4B $15.4B $17.7B $23.5B
Operating Income (Reported) $5.4B $4B $3.8B $5.8B $11B
Operating Income (Adjusted) $5.4B $4B $3.8B $5.8B $11B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $14.4B $15.4B $17.7B $23.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.3B $11.3B $11.6B $12.2B --
Gross Profit $4.1B $4B $6.1B $11.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $207.2M $170.1M $156.9M $309.5M --
Other Inc / (Exp) -$1.5B $92.3M $767.5M -$563.5M --
Operating Expenses $96.7M $279.6M $241.7M $309.5M --
Operating Income $4B $3.8B $5.8B $11B --
 
Net Interest Expenses $450M $477.7M $586.7M $510.6M --
EBT. Incl. Unusual Items $1.7B $3.5B $6B $11.6B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $840.5M $1.2B $2.1B $2.3B --
Net Income to Company $1.3B $2.6B $4.2B $10B --
 
Minority Interest in Earnings $742.6M $917.9M $1.3B $3B --
Net Income to Common Excl Extra Items $1.2B $2.6B $4.2B $10B --
 
Basic EPS (Cont. Ops) $0.27 $0.98 $1.69 $4.10 --
Diluted EPS (Cont. Ops) $0.27 $0.98 $1.69 $4.10 --
Weighted Average Basic Share $7.1B $7B $7B $6.8B --
Weighted Average Diluted Share $7.1B $7B $7B $6.8B --
 
EBITDA $6.7B $6.6B $8.7B $13.8B --
EBIT $4B $3.8B $5.8B $11B --
 
Revenue (Reported) $14.4B $15.4B $17.7B $23.5B --
Operating Income (Reported) $4B $3.8B $5.8B $11B --
Operating Income (Adjusted) $4B $3.8B $5.8B $11B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $6.7B $7.3B $5.5B $5.9B $9.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $305.7M $254.7M $324.4M $293.4M $342.7M
Inventory $2.2B $2.4B $2.3B $2.8B $2.8B
Prepaid Expenses $260.2M $329.3M $267.7M $215.7M $263.2M
Other Current Assets $110.9M $123.5M $168.4M $147.8M --
Total Current Assets $10.4B $11.5B $9.8B $11B $14B
 
Property Plant And Equipment $31.5B $35B $34.8B $41.1B $40.2B
Long-Term Investments $7B $6.3B $6.7B $7B $7.2B
Goodwill $6.1B $4.9B $4.7B $4.4B --
Other Intangibles $86.7M $90.9M $88.8M $94.7M --
Other Long-Term Assets $3.8B $4.2B $4B $4.3B --
Total Assets $59.2B $62.3B $60.4B $68.5B $70.7B
 
Accounts Payable $680.8M $1B $894M $942M $885.5M
Accrued Expenses $1.2B $1.1B $1.1B $1.4B --
Current Portion Of Long-Term Debt $11.5M $43.4M $42.4M $101.9M --
Current Portion Of Capital Lease Obligations $19.1M $17.6M $14.6M $18.7M --
Other Current Liabilities $135.1M $230.6M $248M $172.2M --
Total Current Liabilities $2.6B $4.2B $3.1B $3.8B $4.8B
 
Long-Term Debt $6.5B $6.5B $6.2B $6.8B $6.4B
Capital Leases -- -- -- -- --
Total Liabilities $18.4B $19.9B $18.2B $20.7B $21.5B
 
Common Stock $36B $38.1B $37.1B $39.8B $36.8B
Other Common Equity Adj -$29.3M $35.3M $31.8M $47.4M --
Common Equity $30.1B $30.9B $30.8B $34.9B $36.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.7B $11.5B $11.4B $12.9B $12.8B
Total Equity $40.8B $42.4B $42.2B $47.8B $49.2B
 
Total Liabilities and Equity $59.2B $62.3B $60.4B $68.5B $70.7B
Cash and Short Terms $6.7B $7.3B $5.5B $5.9B $9.2B
Total Debt $6.5B $6.5B $6.2B $6.8B $6.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $6.7B $7.3B $5.5B $5.9B $9.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $305.7M $254.7M $324.4M $293.4M $342.7M
Inventory $2.2B $2.4B $2.3B $2.8B $2.8B
Prepaid Expenses $260.2M $329.3M $267.7M $215.7M $263.2M
Other Current Assets $110.9M $123.5M $168.4M $147.8M --
Total Current Assets $10.4B $11.5B $9.8B $11B $14B
 
Property Plant And Equipment $31.5B $35B $34.8B $41.1B $40.2B
Long-Term Investments $7B $6.3B $6.7B $7B $7.2B
Goodwill $6.1B $4.9B $4.7B $4.4B --
Other Intangibles $86.7M $90.9M $88.8M $94.7M --
Other Long-Term Assets $3.8B $4.2B $4B $4.3B --
Total Assets $59.2B $62.3B $60.4B $68.5B $70.7B
 
Accounts Payable $680.8M $1B $2B $2.3B $885.5M
Accrued Expenses $1.2B $1.1B $1.1B $1.4B --
Current Portion Of Long-Term Debt $11.5M $43.4M $42.4M $101.9M --
Current Portion Of Capital Lease Obligations $19.1M $17.6M $14.6M $18.7M --
Other Current Liabilities $135.1M $230.6M $248M $172.2M --
Total Current Liabilities $2.6B $4.2B $3.1B $3.8B $4.8B
 
Long-Term Debt $6.5B $6.5B $6.2B $6.8B $6.4B
Capital Leases -- -- -- -- --
Total Liabilities $18.4B $19.9B $18.2B $20.7B $21.5B
 
Common Stock $36B $38.1B $37.1B $39.8B $36.8B
Other Common Equity Adj -$29.3M $35.3M $31.8M $47.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.7B $11.5B $11.4B $12.9B $12.8B
Total Equity $40.8B $42.4B $42.2B $47.8B $49.2B
 
Total Liabilities and Equity $59.2B $62.3B $60.4B $68.5B $70.7B
Cash and Short Terms $6.7B $7.3B $5.5B $5.9B $9.2B
Total Debt $6.5B $6.5B $6.2B $6.8B $6.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $4.1B $1.3B $2.6B $4.2B $10B
Depreciation & Amoritzation $2.7B $2.6B $2.9B $2.7B $2.8B
Stock-Based Compensation $101.6M $71.6M $12.1M -$1.4M $213.8M
Change in Accounts Receivable -$57.7M $115.9M -$209.2M -$413.7M -$303.2M
Change in Inventories -$204.4M -$285.1M -$130.9M -$235.6M $299M
Cash From Operations $6.1B $5.7B $5.4B $6.4B $11.1B
 
Capital Expenditures $3.1B $4B $4.2B $4.3B $5.3B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3B -$3.4B -$4.1B -$3.9B -$1.6B
 
Dividends Paid (Ex Special Dividend) $794.9M $1.5B $944.8M $953.5M $1.2B
Special Dividend Paid
Long-Term Debt Issued $164.2M $229.9M $87.7M $71.1M --
Long-Term Debt Repaid -$53.9M -$513.1M -$75.6M -$19.1M --
Repurchase of Common Stock $940.3M $552M -- $682.2M $2.1B
Other Financing Activities -$1.4B -$1.1B -$693.8M -$874M --
Cash From Financing -$3B -$3.4B -$1.7B -$2.7B -$5.8B
 
Beginning Cash (CF) $6.7B $7.3B $5.5B $5.9B $9.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $115.3M -$1.1B -$394.1M -$101.4M $3.7B
Ending Cash (CF) $6.8B $6.2B $5.1B $5.7B $12.9B
 
Levered Free Cash Flow $3.1B $1.7B $1.2B $2.1B $5.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.4B -$1B $809.5M $1.6B $4.5B
Depreciation & Amoritzation $690.9M $984.5M $796.6M $710.1M $866.6M
Stock-Based Compensation $50.1M $89.6M -$41.7M -$93.8M -$19.7M
Change in Accounts Receivable -$38.9M -$68.9M -$230.8M -$83.6M -$273.9M
Change in Inventories $25.2M -$114.5M $34.7M -$158.2M $485M
Cash From Operations $2.1B $1.2B $1.5B $2B $3.9B
 
Capital Expenditures $837.5M $1.2B $1.2B $1.2B $1.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$867.6M -$1.2B -$1.2B -$1.1B $437.1M
 
Dividends Paid (Ex Special Dividend) $199M $356.4M $239M $241.6M $410.3M
Special Dividend Paid -- $67.5K -- -- --
Long-Term Debt Issued $37M $49.9M -- -- --
Long-Term Debt Repaid -$26.2M -$419.2M -$60.8M -$4.1M --
Repurchase of Common Stock $313.1M $149.1M -- $486.6M $697.9M
Other Financing Activities -$450.5M -$204.4M -$253.6M -$391M --
Cash From Financing -$955.4M -$1.1B -$487M -$1.1B -$2.1B
 
Beginning Cash (CF) $6.7B $7.3B $5.5B $5.9B $9.2B
Foreign Exchange Rate Adjustment $700 -$113.1K -$2.7M -$4.1M $1.4M
Additions / Reductions $297.2M -$1B -$153M -$206M $2.3B
Ending Cash (CF) $7B $6.3B $5.3B $5.6B $11.5B
 
Levered Free Cash Flow $1.3B $28.4M $339.3M $794.3M $2.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $4.1B $1.3B $2.6B $4.2B $10B
Depreciation & Amoritzation $2.7B $2.6B $2.9B $2.7B $2.8B
Stock-Based Compensation $101.6M $71.6M $12.1M -$1.4M $213.8M
Change in Accounts Receivable -$57.7M $115.9M -$209.2M -$413.7M -$303.2M
Change in Inventories -$204.4M -$285.1M -$130.9M -$235.6M $299M
Cash From Operations $6.1B $5.7B $5.4B $6.4B $11.1B
 
Capital Expenditures $3.1B $4B $4.2B $4.3B $5.3B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3B -$3.4B -$4.1B -$3.9B -$1.6B
 
Dividends Paid (Ex Special Dividend) $794.9M $1.5B $944.8M $953.5M $1.2B
Special Dividend Paid
Long-Term Debt Issued $164.2M $229.9M -- -- --
Long-Term Debt Repaid -$53.9M -$513.1M -$75.6M -$19.1M --
Repurchase of Common Stock $940.3M $552M -- $682.2M $2.1B
Other Financing Activities -$1.4B -$1.1B -$693.8M -$874M --
Cash From Financing -$3B -$3.4B -$1.7B -$2.7B -$5.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $115.3M -$1.1B -$394.1M -$101.4M $3.7B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.1B $1.7B $1.2B $2.1B $5.8B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $1.3B $2.6B $4.2B $10B --
Depreciation & Amoritzation $2.6B $2.9B $2.7B $2.8B --
Stock-Based Compensation $71.6M $12.1M -$1.4M $213.8M --
Change in Accounts Receivable $115.9M -$209.2M -$413.7M -$303.2M --
Change in Inventories -$285.1M -$130.9M -$235.6M $299M --
Cash From Operations $5.7B $5.4B $6.4B $11.1B --
 
Capital Expenditures $4B $4.2B $4.3B $5.3B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.4B -$4.1B -$3.9B -$1.6B --
 
Dividends Paid (Ex Special Dividend) $1.5B $944.8M $953.5M $1.2B --
Special Dividend Paid $325.7K -- -- -- --
Long-Term Debt Issued $229.9M -- -- $23.5M --
Long-Term Debt Repaid -$513.1M -$75.6M -$19.1M -$26.3M --
Repurchase of Common Stock $552M -- $682.2M $2.1B --
Other Financing Activities -$1.1B -$693.8M -$874M -$560.5M --
Cash From Financing -$3.4B -$1.7B -$2.7B -$5.8B --
 
Beginning Cash (CF) $29.3B $22.7B $22.4B $28.7B --
Foreign Exchange Rate Adjustment -$7.8M -$4M -$8.2M $2.8M --
Additions / Reductions -$1.1B -$394.1M -$101.4M $3.7B --
Ending Cash (CF) $28.2B $22.3B $22.3B $32.3B --
 
Levered Free Cash Flow $1.7B $1.2B $2.1B $5.8B --

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: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 9

Bill Holdings, Inc. [BILL] is up 3.7% over the past day.

Buy
75
PRLB alert for Feb 9

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 9

Strategy, Inc. [MSTR] is up 2.59% over the past day.

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

Show me the best stock