Financhill
Buy
62

AU Quote, Financials, Valuation and Earnings

Last price:
$47.65
Seasonality move :
-0.3%
Day range:
$47.48 - $48.38
52-week range:
$22.45 - $51.11
Dividend yield:
2.17%
P/E ratio:
15.67x
P/S ratio:
3.27x
P/B ratio:
3.55x
Volume:
2.4M
Avg. volume:
4.1M
1-year change:
66.47%
Market cap:
$24B
Revenue:
$5.8B
EPS (TTM):
$3.04
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.6B $4B $4.5B $4.6B $5.8B
Revenue Growth (YoY) 30.36% -12.32% 11.72% 1.8% 26.43%
 
Cost of Revenues $2.8B $2.9B $3.4B $3.6B $3.7B
Gross Profit $1.7B $1.2B $1.1B $1B $2.1B
Gross Profit Margin 38.02% 29.04% 25.08% 22.41% 35.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $85M $90M $87M $99M $162M
Other Inc / (Exp) $280M $210M -$293M -$482M $126M
Operating Expenses $250M $373M $296M $452M $514M
Operating Income $1.5B $797M $833M $575M $1.6B
 
Net Interest Expenses $150M $58M $68M $30M $7M
EBT. Incl. Unusual Items $1.6B $949M $472M $63M $1.7B
Earnings of Discontinued Ops. $7M -- -- -- --
Income Tax Expense $625M $311M $221M $285M $623M
Net Income to Company $1.6B -- $472M $63M $1.7B
 
Minority Interest in Earnings -- -$24M -$18M -$13M -$45M
Net Income to Common Excl Extra Items $1B $614M $233M -$235M $1B
 
Basic EPS (Cont. Ops) $2.36 $1.46 $0.55 -$0.56 $2.33
Diluted EPS (Cont. Ops) $2.36 $1.46 $0.55 -$0.56 $2.33
Weighted Average Basic Share $419M $419.8M $420.2M $421.1M $430.1M
Weighted Average Diluted Share $419.5M $420.1M $420.9M $421.1M $430.9M
 
EBITDA $2.4B $1.1B $1.3B $872M $2.6B
EBIT $1.8B $1.1B $613M $214M $1.8B
 
Revenue (Reported) $4.6B $4B $4.5B $4.6B $5.8B
Operating Income (Reported) $1.5B $797M $833M $575M $1.6B
Operating Income (Adjusted) $1.8B $1.1B $613M $214M $1.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $979M $1.1B $1B $1.2B $2B
Revenue Growth (YoY) 31.41% 16.24% 5.01% 13.91% 67.64%
 
Cost of Revenues $677M $757M $846M $869M $1.1B
Gross Profit $302M $295M $182M $302M $839M
Gross Profit Margin 30.85% 28.04% 17.7% 25.79% 42.74%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18M $18M $20M $31M $27M
Other Inc / (Exp) $42M $6M $1M $3M -$9M
Operating Expenses $49M $64M $75M $145M $92M
Operating Income $253M $231M $107M $157M $747M
 
Net Interest Expenses $16M $19M $16M -- $9M
EBT. Incl. Unusual Items $279M $218M $92M $167M $729M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $70M $33M $24M $108M $187M
Net Income to Company $279M $218M $92M -- --
 
Minority Interest in Earnings -- -$8M -$2M -$1M -$99M
Net Income to Common Excl Extra Items $209M $177M $66M $58M $443M
 
Basic EPS (Cont. Ops) $0.48 $0.42 $0.16 $0.14 $0.88
Diluted EPS (Cont. Ops) $0.48 $0.42 $0.16 $0.14 $0.88
Weighted Average Basic Share $418.8M $421.4M $412.5M $414.3M $503.4M
Weighted Average Diluted Share $418.8M $421.4M $412.5M $414.3M $503.4M
 
EBITDA $409M $384M $274M $207M $770M
EBIT $309M $250M $134M $207M $770M
 
Revenue (Reported) $979M $1.1B $1B $1.2B $2B
Operating Income (Reported) $253M $231M $107M $157M $747M
Operating Income (Adjusted) $309M $250M $134M $207M $770M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.8B $4.1B $4.2B $4.7B $6.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7B $2.8B $3.2B $3.6B $4B
Gross Profit $1.1B $1.3B $1B $1.1B $2.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $85M $81M $84M $110M $158M
Other Inc / (Exp) $242M $156M $72M -$480M $107M
Operating Expenses $245M $243M $287M $522M $461M
Operating Income $882M $1B $718M $625M $2.2B
 
Net Interest Expenses $137M $84M $60M $7M $23M
EBT. Incl. Unusual Items $987M $1.1B $730M $138M $2.2B
Earnings of Discontinued Ops. $28M $4M -- -- --
Income Tax Expense $312M $280M $182M $347M $702M
Net Income to Company $987M $1.1B $730M -- --
 
Minority Interest in Earnings -$1M -$8M -$16M -$12M -$143M
Net Income to Common Excl Extra Items $695M $789M $521M -$221M $1.4B
 
Basic EPS (Cont. Ops) $1.63 $1.88 $1.26 -$0.53 $3.04
Diluted EPS (Cont. Ops) $1.63 $1.88 $1.26 -$0.53 $3.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.7B $1.7B $1.4B $287M $2.4B
EBIT $1.2B $1.2B $862M $287M $2.4B
 
Revenue (Reported) $3.8B $4.1B $4.2B $4.7B $6.6B
Operating Income (Reported) $882M $1B $718M $625M $2.2B
Operating Income (Adjusted) $1.2B $1.2B $862M $287M $2.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $979M $1.1B $1B $1.2B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $677M $757M $846M $869M $1.1B
Gross Profit $302M $295M $182M $302M $839M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18M $18M $20M $31M $27M
Other Inc / (Exp) $42M $6M $1M $3M -$9M
Operating Expenses $49M $64M $75M $145M $92M
Operating Income $253M $231M $107M $157M $747M
 
Net Interest Expenses $16M $19M $16M -- $9M
EBT. Incl. Unusual Items $279M $218M $92M $167M $729M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $70M $33M $24M $108M $187M
Net Income to Company $279M $218M $92M -- --
 
Minority Interest in Earnings -- -$8M -$2M -$1M -$99M
Net Income to Common Excl Extra Items $209M $177M $66M $58M $443M
 
Basic EPS (Cont. Ops) $0.48 $0.42 $0.16 $0.14 $0.88
Diluted EPS (Cont. Ops) $0.48 $0.42 $0.16 $0.14 $0.88
Weighted Average Basic Share $418.8M $421.4M $412.5M $414.3M $503.4M
Weighted Average Diluted Share $418.8M $421.4M $412.5M $414.3M $503.4M
 
EBITDA $409M $384M $274M $207M $770M
EBIT $309M $250M $134M $207M $770M
 
Revenue (Reported) $979M $1.1B $1B $1.2B $2B
Operating Income (Reported) $253M $231M $107M $157M $747M
Operating Income (Adjusted) $309M $250M $134M $207M $770M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $1.2B $1.1B $964M $1.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $56M $50M $20M $25M $47M
Inventory $733M $703M $773M $829M $1.1B
Prepaid Expenses -- $41M $58M $41M $59M
Other Current Assets -- -- -- -- --
Total Current Assets $2.3B $2.1B $2.1B $2.2B $3.1B
 
Property Plant And Equipment $3.1B $3.7B $4.4B $4.6B $8.6B
Long-Term Investments $1.8B $1.8B $1.1B $600M $584M
Goodwill $126M $119M $105M $105M $95M
Other Intangibles $5M $3M $1M $2M $3M
Other Long-Term Assets $100M $59M $38M $36M $199M
Total Assets $7.7B $8B $8B $8.2B $13.2B
 
Accounts Payable $403M $406M $356M $432M $566M
Accrued Expenses $191M $67M $151M $128M $141M
Current Portion Of Long-Term Debt $142M $51M $18M $207M $83M
Current Portion Of Capital Lease Obligations $37M $61M $71M $73M $76M
Other Current Liabilities -- -- $6M $15M $20M
Total Current Liabilities $959M $827M $884M $1.2B $1.4B
 
Long-Term Debt $1.8B $1.9B $2B $2B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $3.9B $3.9B $3.9B $4.4B $4.6B
 
Common Stock $17M -- -- $420M $526M
Other Common Equity Adj -- -- $7.3B $6.9B $8.9B
Common Equity $3.7B $4B $4B $3.7B $6.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $45M $54M $35M $29M $1.9B
Total Equity $3.8B $4.1B $4.1B $3.7B $8.5B
 
Total Liabilities and Equity $7.7B $8B $8B $8.2B $13.2B
Cash and Short Terms $1.3B $1.2B $1.1B $964M $1.4B
Total Debt $1.9B $1.9B $2B $2.2B $2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1B -- $813M -- $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $251M -- $237M -- $369M
Inventory $684M -- $792M -- $1.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2B -- $1.9B -- $3.2B
 
Property Plant And Equipment $3.1B -- $4.5B -- $8.8B
Long-Term Investments $1.8B -- $1.1B -- $652M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $88M -- $38M -- $189M
Total Assets $7.4B -- $7.9B -- $13.4B
 
Accounts Payable $525M -- $603M -- $822M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $129M -- $24M -- $88M
Current Portion Of Capital Lease Obligations $37M -- $76M -- $70M
Other Current Liabilities -- -- $41M -- --
Total Current Liabilities $764M -- $769M -- $1.4B
 
Long-Term Debt $1.8B -- $1.9B -- $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $3.7B -- $3.8B -- $4.7B
 
Common Stock $7.2B -- $7.3B -- $537M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $51M -- $36M -- $1.9B
Total Equity $3.7B -- $4.1B -- $8.7B
 
Total Liabilities and Equity $7.4B -- $7.9B -- $13.4B
Cash and Short Terms $1B -- $813M -- $1.5B
Total Debt $1.9B -- $1.9B -- $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.6B -- $472M $63M $1.7B
Depreciation & Amoritzation $575M -- $637M $658M $752M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$163M -- -$152M -$117M -$182M
Change in Inventories -$83M -- -$54M -$58M -$78M
Cash From Operations $1.7B $1.3B $1.8B $971M $2B
 
Capital Expenditures $740M $1B $1B $1B $1.1B
Cash Acquisitions $29M $2M -- -- $66M
Cash From Investing -$514M -$940M -$1.5B -$897M -$762M
 
Dividends Paid (Ex Special Dividend) -$47M -$240M -$203M -$107M -$244M
Special Dividend Paid
Long-Term Debt Issued $2.2B $822M $266M $343M $655M
Long-Term Debt Repaid -$2.4B -$883M -$266M -$181M -$1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$151M -$35M -$11M -$20M -$1M
Cash From Financing -$329M -$456M -$323M -$87M -$727M
 
Beginning Cash (CF) $456M $1.3B $1.2B $1.1B $955M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $849M -$128M $20M -$13M $479M
Ending Cash (CF) $1.3B $1.2B $1.1B $955M $1.4B
 
Levered Free Cash Flow $952M $240M $776M -$71M $878M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $279M $218M $92M -- --
Depreciation & Amoritzation $100M $134M $140M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$57M -$14M -$34M -- --
Change in Inventories $60M -$4M -$15M -- --
Cash From Operations $149M $533M $94M $252M $725M
 
Capital Expenditures $199M $215M $227M $240M $303M
Cash Acquisitions $2M -- -- -- --
Cash From Investing -$192M -$582M -$204M -$161M -$206M
 
Dividends Paid (Ex Special Dividend) -$197M -$62M -$75M -$80M -$427M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $40M $5M -- $199M
Long-Term Debt Repaid -$14M -$20M -$72M -$273M -$203M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$38M -$1M -- -- --
Cash From Financing -$249M -$60M -$166M -$381M -$457M
 
Beginning Cash (CF) $1.3B $1.2B $1.1B $955M $1.4B
Foreign Exchange Rate Adjustment -$27M -- -$20M -$7M -$1M
Additions / Reductions -$292M -$109M -$276M -$290M $62M
Ending Cash (CF) $1B $1B $810M $658M $1.5B
 
Levered Free Cash Flow -$50M $318M -$133M $12M $422M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $987M $1.1B $730M -- --
Depreciation & Amoritzation $515M $489M $540M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$190M -$145M -$150M -- --
Change in Inventories -$16M $31M -$22M -- --
Cash From Operations $1B $1.4B $1.4B $1.1B $2.4B
 
Capital Expenditures $652M $781M $891M $1.1B $1.2B
Cash Acquisitions $4M $10M -- -- --
Cash From Investing -$649M -$1.1B -$1.2B -$854M -$807M
 
Dividends Paid (Ex Special Dividend) -$284M -$275M -$154M -$112M -$591M
Special Dividend Paid
Long-Term Debt Issued $1.6B $47M $214M $338M $854M
Long-Term Debt Repaid -$898M -$817M -$231M -$382M -$930M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$167M -$134M -$100M -- --
Cash From Financing $249M -$1.2B -$276M -$302M -$803M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $629M -$912M -$65M -$27M $831M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $377M $604M $513M $74M $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $279M $218M $92M -- --
Depreciation & Amoritzation $100M $134M $140M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$57M -$14M -$34M -- --
Change in Inventories $60M -$4M -$15M -- --
Cash From Operations $149M $533M $94M $252M $725M
 
Capital Expenditures $199M $215M $227M $240M $303M
Cash Acquisitions $2M -- -- -- --
Cash From Investing -$192M -$582M -$204M -$161M -$206M
 
Dividends Paid (Ex Special Dividend) -$197M -$62M -$75M -$80M -$427M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $40M $5M -- $199M
Long-Term Debt Repaid -$14M -$20M -$72M -$273M -$203M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$38M -$1M -- -- --
Cash From Financing -$249M -$60M -$166M -$381M -$457M
 
Beginning Cash (CF) $1.3B $1.2B $1.1B $955M $1.4B
Foreign Exchange Rate Adjustment -$27M -- -$20M -$7M -$1M
Additions / Reductions -$292M -$109M -$276M -$290M $62M
Ending Cash (CF) $1B $1B $810M $658M $1.5B
 
Levered Free Cash Flow -$50M $318M -$133M $12M $422M

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

GET BETTER TRADE IDEAS

Popular

How High Will Brown Forman Stock Go?
How High Will Brown Forman Stock Go?

On the surface, Brown‑Forman (NYSE: BF.B) is having an unremarkable year.…

Is Bloom Energy Flying Under the Radar?
Is Bloom Energy Flying Under the Radar?

Bloom Energy (NYSE:BE) manufactures scalable fuel cells for providing on-site…

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
61
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
55
TLN alert for Jul 19

Talen Energy [TLN] is up 24.44% over the past day.

Sell
48
CRSP alert for Jul 19

CRISPR Therapeutics AG [CRSP] is up 18.22% over the past day.

Buy
83
SOC alert for Jul 19

Sable Offshore [SOC] is up 11.86% over the past day.

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

Show me the best stock