Financhill
Sell
43

ACHC Quote, Financials, Valuation and Earnings

Last price:
$30.33
Seasonality move :
13.5%
Day range:
$29.70 - $31.04
52-week range:
$27.61 - $82.41
Dividend yield:
0%
P/E ratio:
10.95x
P/S ratio:
0.88x
P/B ratio:
0.92x
Volume:
2.8M
Avg. volume:
2.2M
1-year change:
-61.73%
Market cap:
$2.8B
Revenue:
$3.2B
EPS (TTM):
$2.77
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.1B $2.3B $2.6B $2.9B $3.2B
Revenue Growth (YoY) 4.06% 10.74% 12.79% 12.2% 7.69%
 
Cost of Revenues $87.2M $90.7M $100.2M $106M $112.7M
Gross Profit $2B $2.2B $2.5B $2.8B $3B
Gross Profit Margin 95.83% 96.08% 96.16% 96.38% 96.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $1.4B $1.6B $1.8B $1.9B
Other Inc / (Exp) -$23.7M -$61.7M -$23.8M -$456.3M -$64M
Operating Expenses $1.6B $1.8B $2B $2.3B $2.5B
Operating Income $365.6M $414.5M $467.7M $513M $522.3M
 
Net Interest Expenses $158.1M $77M $69.8M $82.1M $116.4M
EBT. Incl. Unusual Items $183.8M $275.8M $374.1M -$25.4M $341.9M
Earnings of Discontinued Ops. -$812.4M -$12.6M -- -- --
Income Tax Expense $40.6M $67.6M $94.1M -$9.7M $77.4M
Net Income to Company -$669.2M $195.6M $280M -$15.7M $264.5M
 
Minority Interest in Earnings -$2.9M -$4.9M -$6.9M -$6M -$8.9M
Net Income to Common Excl Extra Items -$672.1M $190.6M $273.1M -$21.7M $255.6M
 
Basic EPS (Cont. Ops) -$7.65 $2.15 $3.05 -$0.24 $2.79
Diluted EPS (Cont. Ops) -$7.65 $2.10 $2.98 -$0.24 $2.78
Weighted Average Basic Share $87.9M $88.8M $89.7M $90.9M $91.6M
Weighted Average Diluted Share $88.6M $90.8M $91.6M $90.9M $92.1M
 
EBITDA $437.2M $459.5M $561.7M $189.1M $607.8M
EBIT $341.9M $352.8M $443.9M $56.8M $458.2M
 
Revenue (Reported) $2.1B $2.3B $2.6B $2.9B $3.2B
Operating Income (Reported) $365.6M $414.5M $467.7M $513M $522.3M
Operating Income (Adjusted) $341.9M $352.8M $443.9M $56.8M $458.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $541.3M $593.5M $675.3M $742.8M $774.2M
Revenue Growth (YoY) -- 9.65% 13.79% 10% 4.23%
 
Cost of Revenues $22.2M $23M $25.9M $26.7M $28.6M
Gross Profit $519.1M $570.5M $649.4M $716.1M $745.7M
Gross Profit Margin 95.9% 96.12% 96.16% 96.41% 96.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $340.5M $365.8M $417.7M $457.6M $484.8M
Other Inc / (Exp) -$10.9M -$3.5M -$5.4M -$26.6M -$35.4M
Operating Expenses $392.4M $455.3M $536.5M $589.1M $642.2M
Operating Income $126.7M $115.2M $112.9M $127M $103.5M
 
Net Interest Expenses $39.7M $15.6M $19.4M $20.5M $30.1M
EBT. Incl. Unusual Items $76.1M $96.1M $88.1M $80M $38M
Earnings of Discontinued Ops. -$842.2M -- -- -- --
Income Tax Expense $16.4M $24.6M $24.9M $20.2M $4.5M
Net Income to Company -$782.5M $71.5M $63.1M $59.8M $33.5M
 
Minority Interest in Earnings -$1.1M -$1.2M -$2M -$2M -$914K
Net Income to Common Excl Extra Items -$783.7M $70.3M $61.1M $57.7M $32.6M
 
Basic EPS (Cont. Ops) -$8.91 $0.79 $0.68 $0.63 $0.36
Diluted EPS (Cont. Ops) -$8.91 $0.77 $0.67 $0.63 $0.35
Weighted Average Basic Share $88M $89M $89.9M $91.2M $91.8M
Weighted Average Diluted Share $89M $91.4M $91.2M $91.2M $91.9M
 
EBITDA $140.8M $140.1M $137.6M $135.8M $107.6M
EBIT $115.8M $111.7M $107.5M $100.4M $68.1M
 
Revenue (Reported) $541.3M $593.5M $675.3M $742.8M $774.2M
Operating Income (Reported) $126.7M $115.2M $112.9M $127M $103.5M
Operating Income (Adjusted) $115.8M $111.7M $107.5M $100.4M $68.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.1B $2.3B $2.6B $2.9B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $87.2M $90.7M $100.2M $106M $112.7M
Gross Profit $2B $2.2B $2.5B $2.8B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $1.4B $1.6B $1.8B $1.9B
Other Inc / (Exp) -$23.7M -$61.7M -$23.8M -$456.3M -$64M
Operating Expenses $1.6B $1.8B $2B $2.3B $2.5B
Operating Income $365.6M $414.5M $467.7M $513M $522.3M
 
Net Interest Expenses $158.1M $77M $69.8M $82.1M $116.4M
EBT. Incl. Unusual Items $183.8M $275.8M $374.1M -$25.4M $341.9M
Earnings of Discontinued Ops. -$812.4M -$12.6M -- -- --
Income Tax Expense $40.6M $67.6M $94.1M -$9.7M $77.4M
Net Income to Company -$669.2M $195.6M $280M -$15.7M $264.5M
 
Minority Interest in Earnings -$2.9M -$4.9M -$6.9M -$6M -$8.9M
Net Income to Common Excl Extra Items -$672.1M $190.6M $273.1M -$21.7M $255.6M
 
Basic EPS (Cont. Ops) -$7.64 $2.14 $3.04 -$0.24 $2.80
Diluted EPS (Cont. Ops) -$7.65 $2.10 $3.00 -$0.25 $2.77
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $437.2M $459.5M $561.7M $189.1M $607.8M
EBIT $341.9M $352.8M $443.9M $56.8M $458.2M
 
Revenue (Reported) $2.1B $2.3B $2.6B $2.9B $3.2B
Operating Income (Reported) $365.6M $414.5M $467.7M $513M $522.3M
Operating Income (Adjusted) $341.9M $352.8M $443.9M $56.8M $458.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.3B $2.6B $2.9B $3.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $90.7M $100.2M $106M $112.7M --
Gross Profit $2.2B $2.5B $2.8B $3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.6B $1.8B $1.9B --
Other Inc / (Exp) -$61.7M -$23.8M -$456.3M -$64M --
Operating Expenses $1.8B $2B $2.3B $2.5B --
Operating Income $414.5M $467.7M $513M $522.3M --
 
Net Interest Expenses $77M $69.8M $82.1M $116.4M --
EBT. Incl. Unusual Items $275.8M $374.1M -$25.4M $341.9M --
Earnings of Discontinued Ops. -$12.6M -- -- -- --
Income Tax Expense $67.6M $94.1M -$9.7M $77.4M --
Net Income to Company $195.6M $280M -$15.7M $264.5M --
 
Minority Interest in Earnings -$4.9M -$6.9M -$6M -$8.9M --
Net Income to Common Excl Extra Items $190.6M $273.1M -$21.7M $255.6M --
 
Basic EPS (Cont. Ops) $2.14 $3.04 -$0.24 $2.80 --
Diluted EPS (Cont. Ops) $2.10 $3.00 -$0.25 $2.77 --
Weighted Average Basic Share $355.1M $358.7M $363.6M $366.5M --
Weighted Average Diluted Share $362.8M $365.4M $365.3M $368.1M --
 
EBITDA $459.5M $561.7M $189.1M $607.8M --
EBIT $352.8M $443.9M $56.8M $458.2M --
 
Revenue (Reported) $2.3B $2.6B $2.9B $3.2B --
Operating Income (Reported) $414.5M $467.7M $513M $522.3M --
Operating Income (Adjusted) $352.8M $443.9M $56.8M $458.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $378.7M $133.8M $97.6M $100.1M $76.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $273.6M $281.3M $322.4M $361.5M $365.3M
Inventory $4.9M $4.8M $5.1M $5.3M $5.7M
Prepaid Expenses $31.5M $34.3M $39.1M $48.1M $53.4M
Other Current Assets $1.5M $1.9M $2.3M $1.5M $1.7M
Total Current Assets $2.5B $495M $506.1M $596M $577.5M
 
Property Plant And Equipment $1.7B $1.9B $2.1B $2.4B $3B
Long-Term Investments -- -- -- -- --
Goodwill $2.1B $2.2B $2.2B $2.2B $2.3B
Other Intangibles $68.5M $70.1M $76M $73.3M $70M
Other Long-Term Assets $79.1M $95M $92.7M $72.6M $52M
Total Assets $6.5B $4.8B $5B $5.4B $6B
 
Accounts Payable $87.8M $98.6M $104.7M $156.1M $232.7M
Accrued Expenses $212.1M $212.6M $204.2M $654.6M $230.7M
Current Portion Of Long-Term Debt $153.5M $18.6M $21.3M $29.2M $76.8M
Current Portion Of Capital Lease Obligations $51.1M $24.3M $27.5M $27.3M $26.6M
Other Current Liabilities $744.6M -- -- -- --
Total Current Liabilities $1.3B $404.9M $388.3M $885.8M $577.9M
 
Long-Term Debt $3B $1.5B $1.4B $1.3B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $4.6B $2.2B $2.1B $2.5B $2.8B
 
Common Stock $880K $890K $899K $913K $918K
Other Common Equity Adj -- -- -- -- --
Common Equity $1.9B $2.5B $2.8B $2.8B $3.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $65.4M $88.3M $105.7M $117.1M
Total Equity $1.9B $2.6B $2.9B $2.9B $3.2B
 
Total Liabilities and Equity $6.5B $4.8B $5B $5.4B $6B
Cash and Short Terms $378.7M $133.8M $97.6M $100.1M $76.3M
Total Debt $3.1B $1.5B $1.4B $1.4B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $378.7M $133.8M $97.6M $100.1M $76.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $273.6M $281.3M $322.4M $361.5M $365.3M
Inventory $4.9M $4.8M $5.1M $5.3M $5.7M
Prepaid Expenses $31.5M $34.3M $39.1M $48.1M $53.4M
Other Current Assets $1.5M $1.9M $2.3M $1.5M $1.7M
Total Current Assets $2.5B $495M $506.1M $596M $577.5M
 
Property Plant And Equipment $1.7B $1.9B $2.1B $2.4B $3B
Long-Term Investments -- -- -- -- --
Goodwill $2.1B $2.2B $2.2B $2.2B $2.3B
Other Intangibles $68.5M $70.1M $76M $73.3M $70M
Other Long-Term Assets $79.1M $95M $92.7M $72.6M $52M
Total Assets $6.5B $4.8B $5B $5.4B $6B
 
Accounts Payable $87.8M $98.6M $104.7M $156.1M $232.7M
Accrued Expenses $212.1M $212.6M $204.2M $654.6M $230.7M
Current Portion Of Long-Term Debt $153.5M $18.6M $21.3M $29.2M $76.8M
Current Portion Of Capital Lease Obligations $51.1M $24.3M $27.5M $27.3M $26.6M
Other Current Liabilities $744.6M -- -- -- --
Total Current Liabilities $1.3B $404.9M $388.3M $885.8M $577.9M
 
Long-Term Debt $3B $1.5B $1.4B $1.3B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $4.6B $2.2B $2.1B $2.5B $2.8B
 
Common Stock $880K $890K $899K $913K $918K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $65.4M $88.3M $105.7M $117.1M
Total Equity $1.9B $2.6B $2.9B $2.9B $3.2B
 
Total Liabilities and Equity $6.5B $4.8B $5B $5.4B $6B
Cash and Short Terms $378.7M $133.8M $97.6M $100.1M $76.3M
Total Debt $3.1B $1.5B $1.4B $1.4B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$669.2M $195.6M $280M -$15.7M $264.5M
Depreciation & Amoritzation $95.3M $106.7M $117.8M $132.3M $149.6M
Stock-Based Compensation $22.5M $37.5M $29.6M $32.3M $37.1M
Change in Accounts Receivable $15.3M $2.4M -$42M -$39M -$2.3M
Change in Inventories -- -- -- -- --
Cash From Operations $658.8M $374.5M $380.6M $462.3M $129.7M
 
Capital Expenditures $225M $244.8M $296.1M $424.1M $690.4M
Cash Acquisitions -- $1.4B -$9.5M -$349K -$53.6M
Cash From Investing -$281.8M $1B -$305.8M -$397.2M -$736.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1B $925M -- $40M $655M
Long-Term Debt Repaid -$1.1B -$2.6B -$113.6M -$56.3M -$71.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$22.2M $4.4M $2.7M -$46.4M -$651K
Cash From Financing -$51.5M -$1.6B -$110.9M -$62.7M $583M
 
Beginning Cash (CF) $124.2M $378.7M $133.8M $97.6M $100.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $325.5M -$249M -$36.2M $2.4M -$23.8M
Ending Cash (CF) $378.7M $133.8M $97.6M $100.1M $76.3M
 
Levered Free Cash Flow $433.8M $129.7M $84.4M $38.2M -$560.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$782.5M $71.5M $63.1M $59.8M $33.5M
Depreciation & Amoritzation $25M $28.4M $30.1M $35.4M $39.5M
Stock-Based Compensation $6.2M $12.5M $7.9M $9.1M $10.1M
Change in Accounts Receivable $8M $11.1M -$6.4M $1.2M $18.6M
Change in Inventories -- -- -- -- --
Cash From Operations $186.6M $97.8M $113.5M $116.3M $116.7M
 
Capital Expenditures $56.2M $88.2M $87.4M $138.7M $203.5M
Cash Acquisitions -- -$139M -$9.5M -- --
Cash From Investing -$72.2M -$230M -$92M -$110.2M -$203.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $475M $70M -- -- $95M
Long-Term Debt Repaid -$469.2M -$2.7M -$15.3M -$5.3M -$15.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.7M $2.3M -$2M -$342K $1.2M
Cash From Financing -$2.9M $69.7M -$17.3M -$5.7M $80.8M
 
Beginning Cash (CF) $288.1M $196.3M $93.4M $99.6M $82.1M
Foreign Exchange Rate Adjustment $3.6M -- -- -- --
Additions / Reductions $111.4M -$62.5M $4.2M $482K -$5.8M
Ending Cash (CF) $378.7M $133.8M $97.6M $100.1M $76.3M
 
Levered Free Cash Flow $130.4M $9.7M $26.2M -$22.4M -$86.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$669.2M $195.6M $280M -$15.7M $264.5M
Depreciation & Amoritzation $95.3M $106.7M $117.8M $132.3M $149.6M
Stock-Based Compensation $22.5M $37.5M $29.6M $32.3M $37.1M
Change in Accounts Receivable $15.3M $2.4M -$42M -$39M -$2.3M
Change in Inventories -- -- -- -- --
Cash From Operations $658.8M $374.5M $380.6M $462.3M $129.7M
 
Capital Expenditures $225M $244.8M $296.1M $424.1M $690.4M
Cash Acquisitions -- $1.4B -$9.5M -$349K -$53.6M
Cash From Investing -$281.8M $1B -$305.8M -$397.2M -$736.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1B $925M -- $40M $655M
Long-Term Debt Repaid -$1.1B -$2.6B -$113.6M -$56.3M -$71.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$22.2M $4.4M $2.7M -$46.4M -$651K
Cash From Financing -$51.5M -$1.6B -$110.9M -$62.7M $583M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $325.5M -$249M -$36.2M $2.4M -$23.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $433.8M $129.7M $84.4M $38.2M -$560.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $195.6M $280M -$15.7M $264.5M --
Depreciation & Amoritzation $106.7M $117.8M $132.3M $149.6M --
Stock-Based Compensation $37.5M $29.6M $32.3M $37.1M --
Change in Accounts Receivable $2.4M -$42M -$39M -$2.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $374.5M $380.6M $462.3M $129.7M --
 
Capital Expenditures $244.8M $296.1M $424.1M $690.4M --
Cash Acquisitions $1.4B -$9.5M -$349K -$53.6M --
Cash From Investing $1B -$305.8M -$397.2M -$736.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $925M -- $40M $655M --
Long-Term Debt Repaid -$2.6B -$113.6M -$56.3M -$71.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $4.4M $2.7M -$46.4M -$651K --
Cash From Financing -$1.6B -$110.9M -$62.7M $583M --
 
Beginning Cash (CF) $939.5M $496M $373.2M $336.7M --
Foreign Exchange Rate Adjustment $4.1M -- -- -- --
Additions / Reductions -$249M -$36.2M $2.4M -$23.8M --
Ending Cash (CF) $694.6M $459.8M $375.7M $312.9M --
 
Levered Free Cash Flow $129.7M $84.4M $38.2M -$560.7M --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

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

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Buy
80
CORT alert for Apr 1

Corcept Therapeutics [CORT] is up 109.21% over the past day.

Sell
47
RGC alert for Apr 1

Regencell Bioscience Holdings [RGC] is up 26.1% over the past day.

Buy
74
COOP alert for Apr 1

Mr. Cooper Group [COOP] is up 14.4% over the past day.

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

Show me the best stock