Financhill
Sell
31

AA Quote, Financials, Valuation and Earnings

Last price:
$38.59
Seasonality move :
3.87%
Day range:
$37.59 - $38.75
52-week range:
$24.86 - $47.77
Dividend yield:
1.04%
P/E ratio:
--
P/S ratio:
0.68x
P/B ratio:
1.90x
Volume:
2.7M
Avg. volume:
4.6M
1-year change:
14.24%
Market cap:
$10B
Revenue:
$10.6B
EPS (TTM):
-$1.76
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $10.4B $9.3B $12.2B $12.5B $10.6B
Revenue Growth (YoY) -22.16% -10.99% 30.86% 2.46% -15.26%
 
Cost of Revenues $8.5B $8B $9.2B $10.2B $9.8B
Gross Profit $1.9B $1.3B $3B $2.2B $738M
Gross Profit Margin 18.17% 14.18% 24.68% 17.98% 7%
 
R&D Expenses $27M $27M $31M $32M $39M
Selling, General & Admin $280M $206M $227M $204M $226M
Other Inc / (Exp) -$1B -$109M -$645M -$523M -$250M
Operating Expenses $1.2B $889M $960M $908M $965M
Operating Income $732M $428M $2B $1.3B -$227M
 
Net Interest Expenses $121M $146M $195M $106M $107M
EBT. Incl. Unusual Items -$438M $173M $1.2B $702M -$584M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $415M $187M $629M $664M $189M
Net Income to Company -$853M -$14M $570M $38M -$773M
 
Minority Interest in Earnings -$272M -$156M -$141M -$161M $122M
Net Income to Common Excl Extra Items -$1.1B -$170M $429M -$123M -$651M
 
Basic EPS (Cont. Ops) -$6.07 -$0.91 $2.30 -$0.68 -$3.65
Diluted EPS (Cont. Ops) -$6.07 -$0.91 $2.26 -$0.68 -$3.65
Weighted Average Basic Share $185M $186M $186M $181M $178M
Weighted Average Diluted Share $185M $186M $190M $181M $178M
 
EBITDA $396M $972M $2.1B $1.4B $155M
EBIT -$317M $319M $1.4B $808M -$477M
 
Revenue (Reported) $10.4B $9.3B $12.2B $12.5B $10.6B
Operating Income (Reported) $732M $428M $2B $1.3B -$227M
Operating Income (Adjusted) -$317M $319M $1.4B $808M -$477M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.4B $3.1B $2.9B $2.6B $2.9B
Revenue Growth (YoY) -7.87% 31.46% -8.3% -8.73% 11.61%
 
Cost of Revenues $2B $2.3B $2.7B $2.5B $2.4B
Gross Profit $327M $787M $183M $133M $511M
Gross Profit Margin 13.83% 25.31% 6.42% 5.11% 17.6%
 
R&D Expenses $6M $8M $7M $9M $16M
Selling, General & Admin $47M $53M $44M $56M $66M
Other Inc / (Exp) -$50M -$15M -$687M -$107M -$42M
Operating Expenses $214M $217M $200M $228M $241M
Operating Income $113M $570M -$17M -$95M $270M
 
Net Interest Expenses $41M $58M $25M $26M $44M
EBT. Incl. Unusual Items $22M $497M -$729M -$228M $184M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $42M $127M $40M -$35M $86M
Net Income to Company -$20M $370M -$769M -$193M $98M
 
Minority Interest in Earnings -$29M -$33M $23M $25M -$8M
Net Income to Common Excl Extra Items -$49M $337M -$746M -$168M $90M
 
Basic EPS (Cont. Ops) -$0.26 $1.80 -$4.17 -$0.94 $0.39
Diluted EPS (Cont. Ops) -$0.26 $1.76 -$4.17 -$0.94 $0.38
Weighted Average Basic Share $186M $187M $179M $178M $232M
Weighted Average Diluted Share $186M $191M $179M $178M $234M
 
EBITDA $224M $711M -$555M -$39M $387M
EBIT $63M $555M -$704M -$202M $228M
 
Revenue (Reported) $2.4B $3.1B $2.9B $2.6B $2.9B
Operating Income (Reported) $113M $570M -$17M -$95M $270M
Operating Income (Adjusted) $63M $555M -$704M -$202M $228M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.3B $11.2B $13.1B $10.6B $11B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8B $8.7B $10B $10B $9.8B
Gross Profit $1.3B $2.5B $3.1B $635M $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $24M $30M $33M $34M $54M
Selling, General & Admin $213M $214M $208M $226M $259M
Other Inc / (Exp) -$271M -$27M -$1.2B -$346M -$209M
Operating Expenses $1B $916M $914M $931M $1B
Operating Income $240M $1.5B $2.2B -$296M $222M
 
Net Interest Expenses $134M $210M $108M $105M $139M
EBT. Incl. Unusual Items -$165M $1.3B $871M -$747M -$126M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $221M $351M $782M $219M $279M
Net Income to Company -$386M $956M $89M -$966M -$405M
 
Minority Interest in Earnings -$83M -$139M -$209M $70M $113M
Net Income to Common Excl Extra Items -$469M $817M -$120M -$896M -$292M
 
Basic EPS (Cont. Ops) -$2.53 $4.38 -$0.73 -$4.93 -$1.75
Diluted EPS (Cont. Ops) -$2.53 $4.30 -$0.84 -$4.93 -$1.76
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $635M $2.2B $1.6B -$26M $659M
EBIT -$31M $1.5B $979M -$642M $13M
 
Revenue (Reported) $9.3B $11.2B $13.1B $10.6B $11B
Operating Income (Reported) $240M $1.5B $2.2B -$296M $222M
Operating Income (Adjusted) -$31M $1.5B $979M -$642M $13M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.9B $8.8B $9.8B $8B $8.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6B $6.8B $7.6B $7.4B $7.3B
Gross Profit $899M $2B $2.2B $568M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $18M $21M $23M $25M $40M
Selling, General & Admin $151M $159M $140M $162M $195M
Other Inc / (Exp) -$8M $74M -$517M -$340M -$299M
Operating Expenses $652M $679M $633M $656M $718M
Operating Income $247M $1.4B $1.5B -$88M $361M
 
Net Interest Expenses $103M $167M $80M $79M $111M
EBT. Incl. Unusual Items $136M $1.3B $942M -$507M -$49M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $167M $331M $484M $39M $129M
Net Income to Company -$31M $939M $458M -$546M -$178M
 
Minority Interest in Earnings -$135M -$118M -$186M $45M $36M
Net Income to Common Excl Extra Items -$166M $821M $272M -$501M -$142M
 
Basic EPS (Cont. Ops) -$0.89 $4.40 $1.38 -$2.81 -$0.91
Diluted EPS (Cont. Ops) -$0.89 $4.32 $1.27 -$2.81 -$0.92
Weighted Average Basic Share $558M $560M $545M $534M $591M
Weighted Average Diluted Share $559M $570M $553M $534M $594M
 
EBITDA $722M $1.9B $1.5B $41M $545M
EBIT $239M $1.4B $1B -$428M $62M
 
Revenue (Reported) $6.9B $8.8B $9.8B $8B $8.4B
Operating Income (Reported) $247M $1.4B $1.5B -$88M $361M
Operating Income (Adjusted) $239M $1.4B $1B -$428M $62M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $879M $1.6B $1.8B $1.4B $944M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $546M $471M $757M $778M $656M
Inventory $1.6B $1.4B $2B $2.4B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $288M $290M $358M $417M $466M
Total Current Assets $3.5B $4.5B $5B $5.3B $4.4B
 
Property Plant And Equipment $7.9B $7.2B $6.6B $6.5B $6.8B
Long-Term Investments $1.1B $1.1B $1.2B $1.1B $979M
Goodwill $150M $145M $144M $145M $146M
Other Intangibles $52M $45M $36M $29M $37M
Other Long-Term Assets $156M $148M $198M $150M $166M
Total Assets $14.6B $14.9B $15B $14.8B $14.2B
 
Accounts Payable $1.5B $1.4B $1.7B $1.8B $1.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1M $79M $76M $1M $79M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $561M $793M $716M $681M $792M
Total Current Liabilities $2.6B $2.8B $3.2B $3B $3B
 
Long-Term Debt $1.8B $2.5B $1.7B $1.8B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $8.7B $9.8B $8.7B $8.2B $8.3B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$5B -$5.6B -$4.6B -$3.5B -$3.6B
Common Equity $4.1B $3.3B $4.7B $5.1B $4.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.8B $1.7B $1.6B $1.5B $1.6B
Total Equity $5.9B $5B $6.3B $6.6B $5.8B
 
Total Liabilities and Equity $14.6B $14.9B $15B $14.8B $14.2B
Cash and Short Terms $879M $1.6B $1.8B $1.4B $944M
Total Debt $1.8B $2.5B $1.8B $1.8B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.7B $1.5B $1.4B $926M $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $516M $769M $749M $691M $862M
Inventory $1.4B $1.7B $2.4B $2.2B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $297M $251M $388M $420M $445M
Total Current Assets $4.1B $4.3B $5.4B $4.4B $4.9B
 
Property Plant And Equipment $7.3B $6.7B $6.3B $6.5B $6.7B
Long-Term Investments $1B $1.1B $1.2B $1B $982M
Goodwill -- -- $144M $146M $144M
Other Intangibles -- -- $30M $37M $34M
Other Long-Term Assets $1.4B $1.4B $151M $150M $188M
Total Assets $14.3B $14.2B $14.9B $13.9B $14.5B
 
Accounts Payable $1.4B $1.5B $1.6B $1.5B $1.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $2M $1M $1M $1M $464M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $476M $850M $733M $704M $979M
Total Current Liabilities $2.3B $2.9B $3B $2.6B $3.5B
 
Long-Term Debt $2.5B $1.7B $1.7B $1.8B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $9.2B $8.7B $8B $7.8B $9.3B
 
Common Stock $2M $2M $2M $2M $3M
Other Common Equity Adj -$5.5B -$5.9B -$3.6B -$3.5B -$4.7B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.6B $1.6B $1.5B $1.6B --
Total Equity $5B $5.5B $6.9B $6.1B $5.3B
 
Total Liabilities and Equity $14.3B $14.2B $14.9B $13.9B $14.5B
Cash and Short Terms $1.7B $1.5B $1.4B $926M $1.3B
Total Debt $2.5B $1.7B $1.7B $1.8B $2.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$853M -$14M $570M $38M -$773M
Depreciation & Amoritzation $713M $653M $664M $617M $632M
Stock-Based Compensation $30M $25M $39M $40M $35M
Change in Accounts Receivable $283M $16M -$414M -$59M $104M
Change in Inventories $137M $122M -$639M -$547M $243M
Cash From Operations $686M $394M $920M $822M $91M
 
Capital Expenditures $379M $353M $390M $480M $531M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$468M -$167M $565M -$495M -$585M
 
Dividends Paid (Ex Special Dividend) -- -- -$19M -$72M -$72M
Special Dividend Paid
Long-Term Debt Issued -- $739M $495M $4M $127M
Long-Term Debt Repaid -$7M -$1M -$1.3B -$1M -$72M
Repurchase of Common Stock -- -- -$150M -$500M --
Other Financing Activities -$439M -$225M -$215M -$221M $73M
Cash From Financing -$444M $514M -$1.2B -$768M $57M
 
Beginning Cash (CF) $1.1B $883M $1.6B $1.9B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$226M $741M $327M -$441M -$437M
Ending Cash (CF) $883M $1.6B $1.9B $1.5B $1B
 
Levered Free Cash Flow $307M $41M $530M $342M -$440M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$20M $370M -$769M -$193M $98M
Depreciation & Amoritzation $161M $156M $149M $163M $159M
Stock-Based Compensation $7M $8M $8M $6M $9M
Change in Accounts Receivable -$98M -$138M $176M $37M $81M
Change in Inventories $37M -$189M $77M $144M -$78M
Cash From Operations $158M $435M $134M $69M $143M
 
Capital Expenditures $74M $83M $128M $145M $146M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$78M -$77M -$138M -$166M -$153M
 
Dividends Paid (Ex Special Dividend) -- -- -$18M -$18M -$26M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $739M -- -- $55M --
Long-Term Debt Repaid -- -$518M -- -$23M -$19M
Repurchase of Common Stock -- -- -$150M -- --
Other Financing Activities -$47M -$32M -$17M $21M -$39M
Cash From Financing $692M -$545M -$185M $35M -$84M
 
Beginning Cash (CF) $968M $1.7B $1.7B $1.1B $1.5B
Foreign Exchange Rate Adjustment -$1M -$9M -$18M -$5M $11M
Additions / Reductions $772M -$187M -$189M -$62M -$94M
Ending Cash (CF) $1.7B $1.5B $1.5B $1B $1.4B
 
Levered Free Cash Flow $84M $352M $6M -$76M -$3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$386M $956M $89M -$966M -$405M
Depreciation & Amoritzation $666M $669M $635M $616M $646M
Stock-Based Compensation $25M $27M $41M $39M $39M
Change in Accounts Receivable $182M -$418M $17M $26M -$206M
Change in Inventories $247M -$472M -$846M $199M $156M
Cash From Operations $618M $393M $1.3B $11M $405M
 
Capital Expenditures $376M $348M $462M $514M $599M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$184M $354M -$230M -$559M -$631M
 
Dividends Paid (Ex Special Dividend) -- -- -$74M -$71M -$81M
Special Dividend Paid
Long-Term Debt Issued $739M $495M -- $84M $1B
Long-Term Debt Repaid -- -- -- -$40M -$318M
Repurchase of Common Stock -- -- -$650M -- --
Other Financing Activities -$248M -$249M -$239M $52M -$36M
Cash From Financing $484M -$1B -$935M $26M $601M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $918M -$282M $104M -$522M $375M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $242M $45M $807M -$503M -$194M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$31M $939M $458M -$546M -$178M
Depreciation & Amoritzation $483M $499M $470M $469M $483M
Stock-Based Compensation $24M $26M $28M $27M $31M
Change in Accounts Receivable $26M -$408M $23M $108M -$202M
Change in Inventories $221M -$373M -$580M $166M $79M
Cash From Operations $356M $355M $704M -$107M $207M
 
Capital Expenditures $242M $237M $309M $343M $411M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$50M $471M -$324M -$388M -$434M
 
Dividends Paid (Ex Special Dividend) -- -- -$55M -$54M -$63M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $739M $495M -- $80M $989M
Long-Term Debt Repaid -- -$1.3B -- -$39M -$285M
Repurchase of Common Stock -- -- -$500M -- --
Other Financing Activities -$162M -$186M -$210M $63M -$46M
Cash From Financing $577M -$966M -$743M $51M $595M
 
Beginning Cash (CF) $2.7B $5.8B $5.3B $3.8B $4B
Foreign Exchange Rate Adjustment -$27M -$11M -$20M -- -$5M
Additions / Reductions $883M -$140M -$363M -$444M $368M
Ending Cash (CF) $3.5B $5.7B $5B $3.4B $4.4B
 
Levered Free Cash Flow $114M $118M $395M -$450M -$204M

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

GET BETTER TRADE IDEAS

Popular

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Sell
40
MSTR alert for Dec 24

MicroStrategy [MSTR] is down 8.7% over the past day.

Sell
26
NUTX alert for Dec 24

Nutex Health [NUTX] is up 9.77% over the past day.

Sell
48
VRNA alert for Dec 24

Verona Pharma PLC [VRNA] is up 7.96% over the past day.

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

Show me the best stock