Financhill
Buy
77

AR Quote, Financials, Valuation and Earnings

Last price:
$38.70
Seasonality move :
-4.28%
Day range:
$37.73 - $38.80
52-week range:
$24.53 - $42.63
Dividend yield:
0%
P/E ratio:
45.01x
P/S ratio:
2.75x
P/B ratio:
1.67x
Volume:
4.3M
Avg. volume:
6.1M
1-year change:
12.56%
Market cap:
$12B
Revenue:
$4.1B
EPS (TTM):
$0.86
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.1B $5.8B $8.3B $4.3B $4.1B
Revenue Growth (YoY) -15.37% 87.81% 43.31% -48.45% -3.75%
 
Cost of Revenues $3.6B $3.5B $3.7B $3.7B $3.8B
Gross Profit -$514.4M $2.3B $4.6B $612.5M $327.3M
Gross Profit Margin -16.68% 38.95% 55.33% 14.31% 7.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $603.9M $956.7M $704.2M $509.5M $474.2M
Other Inc / (Exp) -$663.1M -$2.1B -$1.8B $145.4M $41.2M
Operating Expenses $280.5M $202.9M $261.9M $279.1M $274.8M
Operating Income -$795M $2.1B $4.3B $333.4M $52.5M
 
Net Interest Expenses $199.9M $181.9M $125.4M $117.9M $118.2M
EBT. Incl. Unusual Items -$1.7B -$228.2M $2.4B $361M -$24.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$397.5M -$74.1M $441.3M $63.6M -$118.2M
Net Income to Company -$1.3B -$154.1M $2B $297.3M $93.7M
 
Minority Interest in Earnings -$7.5M -$32.8M -$127.2M -$98.9M -$36.5M
Net Income to Common Excl Extra Items -$1.3B -$186.9M $1.9B $198.4M $57.2M
 
Basic EPS (Cont. Ops) -$4.65 -$0.61 $6.09 $0.66 $0.18
Diluted EPS (Cont. Ops) -$4.65 -$0.61 $5.69 $0.64 $0.18
Weighted Average Basic Share $272.4M $308.1M $307.2M $299.8M $309.5M
Weighted Average Diluted Share $272.4M $308.1M $329.2M $311.6M $313.4M
 
EBITDA -$592.7M $699.5M $3.3B $1.2B $859.5M
EBIT -$1.5B -$46.3M $2.6B $478.8M $93.7M
 
Revenue (Reported) $3.1B $5.8B $8.3B $4.3B $4.1B
Operating Income (Reported) -$795M $2.1B $4.3B $333.4M $52.5M
Operating Income (Adjusted) -$1.5B -$46.3M $2.6B $478.8M $93.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.2B $1.7B $1.2B $1.1B $1.4B
Revenue Growth (YoY) 71.12% 42.69% -29.29% -13.04% 31.68%
 
Cost of Revenues $868.3M $829.3M $891.4M $950M $970.7M
Gross Profit $337M $890.7M $324.7M $107.5M $421.9M
Gross Profit Margin 27.96% 51.79% 26.7% 10.17% 30.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $206.2M $134.6M $138.6M $115.7M $105.2M
Other Inc / (Exp) -$277.8M -$1B $98.8M $25.4M -$49.6M
Operating Expenses $30.6M $59.6M $74.4M $61.8M $75.1M
Operating Income $306.4M $831M $250.3M $45.7M $346.9M
 
Net Interest Expenses $42.7M $37.7M $25.7M $30.2M $23.4M
EBT. Incl. Unusual Items -$14.1M -$227.8M $323.4M $40.9M $273.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.9M -$53.1M $62.2M $6.2M $54.4M
Net Income to Company -$11.1M -$174.7M $261.2M $34.7M $219.5M
 
Minority Interest in Earnings -$4.4M $18.3M -$47.8M -$11.9M -$11.5M
Net Income to Common Excl Extra Items -$15.5M -$156.4M $213.4M $22.7M $208M
 
Basic EPS (Cont. Ops) -$0.05 -$0.50 $0.72 $0.07 $0.67
Diluted EPS (Cont. Ops) -$0.05 -$0.50 $0.69 $0.07 $0.66
Weighted Average Basic Share $296.7M $314.1M $296.8M $304.9M $311.3M
Weighted Average Diluted Share $296.7M $314.1M $311.8M $312.5M $314.8M
 
EBITDA $223.5M -$19.2M $517.5M $262.3M $484.5M
EBIT $28.7M -$190.1M $349.1M $71.1M $297.2M
 
Revenue (Reported) $1.2B $1.7B $1.2B $1.1B $1.4B
Operating Income (Reported) $306.4M $831M $250.3M $45.7M $346.9M
Operating Income (Adjusted) $28.7M -$190.1M $349.1M $71.1M $297.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.6B $6.3B $7.8B $4.1B $4.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.6B $3.5B $3.8B $3.7B $3.8B
Gross Profit -$42.2M $2.8B $4B $395.3M $624.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $685.5M $885.1M $708.2M $486.5M $463.8M
Other Inc / (Exp) -$759.3M -$2.8B -$645.1M $72M -$33.8M
Operating Expenses $232.2M $232M $276.7M $266.5M $288.1M
Operating Income -$274.3M $2.6B $3.7B $128.8M $336.2M
 
Net Interest Expenses $189.5M $176.8M $113.4M $122.4M $111.4M
EBT. Incl. Unusual Items -$1.2B -$441.9M $3B $78.5M $191.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$290.4M -$124.2M $556.5M $7.7M -$73.8M
Net Income to Company -$932.7M -$317.7M $2.4B $70.8M $278.5M
 
Minority Interest in Earnings -$11.9M -$10.1M -$193.2M -$63.1M -$36M
Net Income to Common Excl Extra Items -$944.6M -$327.8M $2.2B $7.7M $228.9M
 
Basic EPS (Cont. Ops) -$3.51 -$1.08 $7.45 $0.01 $0.87
Diluted EPS (Cont. Ops) -$3.56 -$1.30 $7.01 $0.01 $0.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$174.3M $456.8M $3.8B $973.7M $1.1B
EBIT -$1B -$265.1M $3.1B $200.8M $302.4M
 
Revenue (Reported) $3.6B $6.3B $7.8B $4.1B $4.5B
Operating Income (Reported) -$274.3M $2.6B $3.7B $128.8M $336.2M
Operating Income (Adjusted) -$1B -$265.1M $3.1B $200.8M $302.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.2B $1.7B $1.2B $1.1B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $868.3M $829.3M $891.4M $950M $970.7M
Gross Profit $337M $890.7M $324.7M $107.5M $421.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $206.2M $134.6M $138.6M $115.7M $105.2M
Other Inc / (Exp) -$277.8M -$1B $98.8M $25.4M -$49.6M
Operating Expenses $30.6M $59.6M $74.4M $61.8M $75.1M
Operating Income $306.4M $831M $250.3M $45.7M $346.9M
 
Net Interest Expenses $42.7M $37.7M $25.7M $30.2M $23.4M
EBT. Incl. Unusual Items -$14.1M -$227.8M $323.4M $40.9M $273.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.9M -$53.1M $62.2M $6.2M $54.4M
Net Income to Company -$11.1M -$174.7M $261.2M $34.7M $219.5M
 
Minority Interest in Earnings -$4.4M $18.3M -$47.8M -$11.9M -$11.5M
Net Income to Common Excl Extra Items -$15.5M -$156.4M $213.4M $22.7M $208M
 
Basic EPS (Cont. Ops) -$0.05 -$0.50 $0.72 $0.07 $0.67
Diluted EPS (Cont. Ops) -$0.05 -$0.50 $0.69 $0.07 $0.66
Weighted Average Basic Share $296.7M $314.1M $296.8M $304.9M $311.3M
Weighted Average Diluted Share $296.7M $314.1M $311.8M $312.5M $314.8M
 
EBITDA $223.5M -$19.2M $517.5M $262.3M $484.5M
EBIT $28.7M -$190.1M $349.1M $71.1M $297.2M
 
Revenue (Reported) $1.2B $1.7B $1.2B $1.1B $1.4B
Operating Income (Reported) $306.4M $831M $250.3M $45.7M $346.9M
Operating Income (Adjusted) $28.7M -$190.1M $349.1M $71.1M $297.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- -- -- --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $28.5M $79M $35.5M $42.6M $34.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $10.6M $12.9M $12.4M
Other Current Assets $15.2M $14.9M $31.9M $14.2M $6M
Total Current Assets $574.1M $686.1M $787.5M $475.7M $507.5M
 
Property Plant And Equipment $12.3B $12.9B $13.1B $12.8B $12.2B
Long-Term Investments $255.1M $232.4M $220.4M $222.3M $231M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $13.8M $16.7M $17.1M $25.4M $33.2M
Total Assets $13.2B $13.9B $14.1B $13.5B $13B
 
Accounts Payable $26.7M $24.8M $77.5M $39M $62.2M
Accrued Expenses $302.7M $377.7M $375.5M $328.8M $322M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $266M $456.3M $556.6M $540.1M $493.9M
Other Current Liabilities $33.5M $571M $99.5M $16.5M $35M
Total Current Liabilities $983.1M $2.1B $1.8B $1.5B $1.4B
 
Long-Term Debt $3B $2.1B $1.2B $1.5B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $7.1B $7.8B $7.1B $6.4B $5.8B
 
Common Stock $2.7M $3.1M $3M $3M $3.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $5.8B $5.8B $6.8B $6.9B $7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $322.6M $308.9M $262.6M $232.7M $194.9M
Total Equity $6.1B $6.1B $7B $7.1B $7.2B
 
Total Liabilities and Equity $13.2B $13.9B $14.1B $13.5B $13B
Cash and Short Terms -- -- -- -- --
Total Debt $3B $2.1B $1.2B $1.5B $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- -- -- -- --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $86.7M $45.8M $30.2M $40.1M $40.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $12.3M $12.7M
Other Current Assets $11.8M $17.9M $21.9M $17.5M $8M
Total Current Assets $586.3M $724.8M $437.6M $402.7M $574.8M
 
Property Plant And Equipment $12.1B $12.8B $13.2B $12.9B $12.2B
Long-Term Investments $241.2M $234.4M $219.5M $226M $239.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $12.4M $15.7M $16.3M $29.8M $35.5M
Total Assets $13B $13.8B $13.9B $13.5B $13B
 
Accounts Payable $42M $67.8M $83.7M $38.1M $55.3M
Accrued Expenses $326.4M $286.1M $280.8M $266.7M $289M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $265.6M $455.7M $553.5M $535.6M $515.9M
Other Current Liabilities $151.4M $1.2B $30.8M $15.4M $97.8M
Total Current Liabilities $1.2B $2.6B $1.5B $1.4B $1.5B
 
Long-Term Debt $2.6B $2B $1.3B $1.5B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $6.8B $8.1B $6.7B $6.3B $5.6B
 
Common Stock $3M $3.1M $3M $3.1M $3.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $353.3M $254.9M $259M $221M $190.4M
Total Equity $6.2B $5.7B $7.2B $7.3B $7.4B
 
Total Liabilities and Equity $13B $13.8B $13.9B $13.5B $13B
Cash and Short Terms -- -- -- -- --
Total Debt $2.6B $2B $1.3B $1.5B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.3B -$154.1M $2B $297.3M $93.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $23.3M $20.4M $35.4M $59.5M $66.5M
Change in Accounts Receivable -$116.9M -$221.7M -$72.7M $314.4M -$27.4M
Change in Inventories -- -- -- -- --
Cash From Operations $735.6M $1.7B $3.1B $994.7M $849.3M
 
Capital Expenditures $48.1M $114.8M $163.3M $167.5M $101.9M
Cash Acquisitions $125M -- -- -- --
Cash From Investing -$530.1M -$710.8M -$943.6M -$1.1B -$714.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $287.5M $6.8B $6.3B $4.5B $4.1B
Long-Term Debt Repaid -$1.2B -$7.7B -$7.3B -$4.1B -$4.2B
Repurchase of Common Stock -$43.4M -- -$873.7M -$75.4M --
Other Financing Activities $304.4M -$92M -$241.1M -$160.6M -$111.1M
Cash From Financing -$205.6M -$949.3M -$2.1B $146M -$135.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $687.5M $1.5B $2.9B $827.2M $747.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$11.1M -$174.7M $261.2M $34.7M $219.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $5.6M $4.6M $13M $16.1M $15.1M
Change in Accounts Receivable -$28.4M -$36.2M $333.6M $77.1M -$65.7M
Change in Inventories -- -- -- -- --
Cash From Operations $563.7M $565.7M $343.9M $261.6M $457.7M
 
Capital Expenditures $18M $31.3M $78.2M $33.5M $31M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$123M -$215.1M -$350.8M -$226.8M -$207.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $387.7M $1.5B $1.1B $1.3B
Long-Term Debt Repaid -$721M -$591.9M -$1.3B -$1.1B -$1.5B
Repurchase of Common Stock -- -$100M -$75.4M -- -$10.1M
Other Financing Activities -$46M -$46.3M -$63M -$32.9M -$32.6M
Cash From Financing -$440.8M -$350.6M $6.9M -$34.8M -$249.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $545.7M $534.4M $265.7M $228.1M $426.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$932.7M -$317.7M $2.4B $70.8M $278.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $25.6M $19.4M $43.8M $62.6M $65.5M
Change in Accounts Receivable -$207.4M -$229.5M $297.1M $57.9M -$170.2M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.7B $2.8B $912.4M $1B
 
Capital Expenditures $55M $128.1M $210.2M $122.9M $99.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$466.4M -$802.9M -$1.1B -$1B -$695.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.2B $6B $7.4B $4.1B $4.3B
Long-Term Debt Repaid -$1.6B -$7.5B -$8.1B -$3.9B -$4.5B
Repurchase of Common Stock -$753K -$100M -$849.1M $1K -$10.1M
Other Financing Activities $258.9M -$92.3M -$257.7M -$130.6M -$110.8M
Cash From Financing -$632.3M -$859.1M -$1.8B $104.3M -$350.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1B $1.5B $2.6B $789.5M $946M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$11.1M -$174.7M $261.2M $34.7M $219.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $5.6M $4.6M $13M $16.1M $15.1M
Change in Accounts Receivable -$28.4M -$36.2M $333.6M $77.1M -$65.7M
Change in Inventories -- -- -- -- --
Cash From Operations $563.7M $565.7M $343.9M $261.6M $457.7M
 
Capital Expenditures $18M $31.3M $78.2M $33.5M $31M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$123M -$215.1M -$350.8M -$226.8M -$207.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $387.7M $1.5B $1.1B $1.3B
Long-Term Debt Repaid -$721M -$591.9M -$1.3B -$1.1B -$1.5B
Repurchase of Common Stock -- -$100M -$75.4M -- -$10.1M
Other Financing Activities -$46M -$46.3M -$63M -$32.9M -$32.6M
Cash From Financing -$440.8M -$350.6M $6.9M -$34.8M -$249.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $545.7M $534.4M $265.7M $228.1M $426.7M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock