Financhill
Sell
41

AA Quote, Financials, Valuation and Earnings

Last price:
$27.81
Seasonality move :
2.34%
Day range:
$29.45 - $31.09
52-week range:
$27.12 - $47.77
Dividend yield:
1.3%
P/E ratio:
--
P/S ratio:
0.56x
P/B ratio:
1.55x
Volume:
6.3M
Avg. volume:
5M
1-year change:
-13.47%
Market cap:
$8B
Revenue:
$11.9B
EPS (TTM):
-$0.16
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.3B $12.2B $12.5B $10.6B $11.9B
Revenue Growth (YoY) -10.99% 30.86% 2.46% -15.26% 12.74%
 
Cost of Revenues $8B $9.2B $10.2B $9.8B $10B
Gross Profit $1.3B $3B $2.2B $738M $1.9B
Gross Profit Margin 14.18% 24.68% 17.98% 7% 15.56%
 
R&D Expenses $27M $31M $32M $39M $57M
Selling, General & Admin $206M $227M $204M $226M $275M
Other Inc / (Exp) -$109M -$645M -$523M -$250M -$383M
Operating Expenses $889M $960M $908M $965M $1B
Operating Income $428M $2B $1.3B -$227M $828M
 
Net Interest Expenses $146M $195M $106M $107M $156M
EBT. Incl. Unusual Items $173M $1.2B $702M -$584M $289M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $187M $629M $664M $189M $265M
Net Income to Company -$14M $570M $38M -$773M $24M
 
Minority Interest in Earnings -$156M -$141M -$161M $122M $36M
Net Income to Common Excl Extra Items -$170M $429M -$123M -$651M $60M
 
Basic EPS (Cont. Ops) -$0.91 $2.30 -$0.68 -$3.65 $0.26
Diluted EPS (Cont. Ops) -$0.91 $2.26 -$0.68 -$3.65 $0.26
Weighted Average Basic Share $186M $186M $181M $178M $212M
Weighted Average Diluted Share $186M $190M $181M $178M $214M
 
EBITDA $972M $2.1B $1.4B $155M $1.1B
EBIT $319M $1.4B $808M -$477M $445M
 
Revenue (Reported) $9.3B $12.2B $12.5B $10.6B $11.9B
Operating Income (Reported) $428M $2B $1.3B -$227M $828M
Operating Income (Adjusted) $319M $1.4B $808M -$477M $445M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4B $3.3B $2.7B $2.6B $3.5B
Revenue Growth (YoY) -1.81% 39.63% -20.27% -2.55% 34.34%
 
Cost of Revenues $2B $2.4B $2.6B $2.4B $2.7B
Gross Profit $418M $957M $67M $170M $772M
Gross Profit Margin 17.48% 28.65% 2.52% 6.55% 22.15%
 
R&D Expenses $9M $10M $9M $14M $17M
Selling, General & Admin $55M $68M $64M $64M $80M
Other Inc / (Exp) -$101M -$719M -$6M $90M -$84M
Operating Expenses $237M $281M $275M $309M $305M
Operating Income $181M $676M -$208M -$139M $467M
 
Net Interest Expenses $43M $28M $26M $28M $45M
EBT. Incl. Unusual Items $37M -$71M -$240M -$77M $338M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20M $298M $180M $150M $136M
Net Income to Company $17M -$369M -$420M -$227M $202M
 
Minority Interest in Earnings -$21M -$23M $25M $77M --
Net Income to Common Excl Extra Items -$4M -$392M -$395M -$150M $202M
 
Basic EPS (Cont. Ops) -$0.02 -$2.11 -$2.12 -$0.84 $0.77
Diluted EPS (Cont. Ops) -$0.02 -$2.11 -$2.12 -$0.84 $0.76
Weighted Average Basic Share $186M $183M $178M $178M $257M
Weighted Average Diluted Share $186M $190M $178M $178M $265M
 
EBITDA $250M $122M -$67M $114M $542M
EBIT $80M -$43M -$214M -$49M $383M
 
Revenue (Reported) $2.4B $3.3B $2.7B $2.6B $3.5B
Operating Income (Reported) $181M $676M -$208M -$139M $467M
Operating Income (Adjusted) $80M -$43M -$214M -$49M $383M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.3B $12.2B $12.5B $10.6B $11.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8B $9.2B $10.2B $9.8B $10B
Gross Profit $1.3B $3B $2.2B $738M $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $27M $31M $32M $39M $57M
Selling, General & Admin $206M $227M $204M $226M $275M
Other Inc / (Exp) -$109M -$645M -$523M -$250M -$383M
Operating Expenses $889M $960M $908M $965M $1B
Operating Income $428M $2B $1.3B -$227M $828M
 
Net Interest Expenses $146M $195M $106M $107M $156M
EBT. Incl. Unusual Items $173M $1.2B $702M -$584M $289M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $187M $629M $664M $189M $265M
Net Income to Company -$14M $570M $38M -$773M $24M
 
Minority Interest in Earnings -$156M -$141M -$161M $122M $36M
Net Income to Common Excl Extra Items -$170M $429M -$123M -$651M $60M
 
Basic EPS (Cont. Ops) -$0.91 $2.29 -$0.74 -$3.65 -$0.14
Diluted EPS (Cont. Ops) -$0.91 $2.21 -$0.85 -$3.65 -$0.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $972M $2.1B $1.4B $155M $1.1B
EBIT $319M $1.4B $808M -$477M $445M
 
Revenue (Reported) $9.3B $12.2B $12.5B $10.6B $11.9B
Operating Income (Reported) $428M $2B $1.3B -$227M $828M
Operating Income (Adjusted) $319M $1.4B $808M -$477M $445M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $12.2B $12.5B $10.6B $11.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.2B $10.2B $9.8B $10B --
Gross Profit $3B $2.2B $738M $1.9B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $31M $32M $39M $57M --
Selling, General & Admin $227M $204M $226M $275M --
Other Inc / (Exp) -$645M -$523M -$250M -$383M --
Operating Expenses $960M $908M $965M $1B --
Operating Income $2B $1.3B -$227M $828M --
 
Net Interest Expenses $195M $106M $107M $156M --
EBT. Incl. Unusual Items $1.2B $702M -$584M $289M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $629M $664M $189M $265M --
Net Income to Company $570M $38M -$773M $24M --
 
Minority Interest in Earnings -$141M -$161M $122M $36M --
Net Income to Common Excl Extra Items $429M -$123M -$651M $60M --
 
Basic EPS (Cont. Ops) $2.29 -$0.74 -$3.65 -$0.14 --
Diluted EPS (Cont. Ops) $2.21 -$0.85 -$3.65 -$0.16 --
Weighted Average Basic Share $743M $723M $712M $848M --
Weighted Average Diluted Share $760M $731M $712M $859M --
 
EBITDA $2.1B $1.4B $155M $1.1B --
EBIT $1.4B $808M -$477M $445M --
 
Revenue (Reported) $12.2B $12.5B $10.6B $11.9B --
Operating Income (Reported) $2B $1.3B -$227M $828M --
Operating Income (Adjusted) $1.4B $808M -$477M $445M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $1.8B $1.4B $944M $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $471M $757M $778M $656M $1.1B
Inventory $1.4B $2B $2.4B $2.2B $2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $290M $358M $417M $466M $514M
Total Current Assets $4.5B $5B $5.3B $4.4B $4.9B
 
Property Plant And Equipment $7.2B $6.6B $6.5B $6.8B $6.4B
Long-Term Investments $1.1B $1.2B $1.1B $979M $980M
Goodwill $145M $144M $145M $146M $142M
Other Intangibles $45M $36M $29M $37M $36M
Other Long-Term Assets $148M $198M $150M $166M $154M
Total Assets $14.9B $15B $14.8B $14.2B $14.1B
 
Accounts Payable $1.4B $1.7B $1.8B $1.7B $1.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $79M $76M $1M $135M $125M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $793M $716M $681M $736M $1B
Total Current Liabilities $2.8B $3.2B $3B $3B $3.4B
 
Long-Term Debt $2.5B $1.7B $1.8B $1.7B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $9.8B $8.7B $8.2B $8.3B $8.9B
 
Common Stock $2M $2M $2M $2M $3M
Other Common Equity Adj -$5.6B -$4.6B -$3.5B -$3.6B -$5.1B
Common Equity $3.3B $4.7B $5.1B $4.3B $5.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.7B $1.6B $1.5B $1.6B --
Total Equity $5B $6.3B $6.6B $5.8B $5.2B
 
Total Liabilities and Equity $14.9B $15B $14.8B $14.2B $14.1B
Cash and Short Terms $1.6B $1.8B $1.4B $944M $1.1B
Total Debt $2.5B $1.8B $1.8B $1.9B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $1.8B $1.4B $944M $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $471M $757M $778M $656M $1.1B
Inventory $1.4B $2B $2.4B $2.2B $2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $290M $358M $417M $466M $514M
Total Current Assets $4.5B $5B $5.3B $4.4B $4.9B
 
Property Plant And Equipment $7.2B $6.6B $6.5B $6.8B $6.4B
Long-Term Investments $1.1B $1.2B $1.1B $979M $980M
Goodwill $145M $144M $145M $146M $142M
Other Intangibles $45M $36M $29M $37M $36M
Other Long-Term Assets $148M $198M $150M $166M $154M
Total Assets $14.9B $15B $14.8B $14.2B $14.1B
 
Accounts Payable $1.4B $1.7B $1.8B $1.7B $1.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $79M $76M $1M $135M $125M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $793M $716M $681M $736M $1B
Total Current Liabilities $2.8B $3.2B $3B $3B $3.4B
 
Long-Term Debt $2.5B $1.7B $1.8B $1.7B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $9.8B $8.7B $8.2B $8.3B $8.9B
 
Common Stock $2M $2M $2M $2M $3M
Other Common Equity Adj -$5.6B -$4.6B -$3.5B -$3.6B -$5.1B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.7B $1.6B $1.5B $1.6B --
Total Equity $5B $6.3B $6.6B $5.8B $5.2B
 
Total Liabilities and Equity $14.9B $15B $14.8B $14.2B $14.1B
Cash and Short Terms $1.6B $1.8B $1.4B $944M $1.1B
Total Debt $2.5B $1.8B $1.8B $1.9B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14M $570M $38M -$773M $24M
Depreciation & Amoritzation $653M $664M $617M $632M $642M
Stock-Based Compensation $25M $39M $40M $35M $36M
Change in Accounts Receivable $16M -$414M -$59M $104M -$493M
Change in Inventories $122M -$639M -$547M $243M $51M
Cash From Operations $394M $920M $822M $91M $622M
 
Capital Expenditures $353M $390M $480M $531M $580M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$167M $565M -$495M -$585M -$608M
 
Dividends Paid (Ex Special Dividend) -- -$19M -$72M -$72M -$90M
Special Dividend Paid
Long-Term Debt Issued $739M $495M $4M $127M $1B
Long-Term Debt Repaid -$1M -$1.3B -$1M -$72M -$679M
Repurchase of Common Stock -- -$150M -$500M -- --
Other Financing Activities -$225M -$215M -$221M $73M -$62M
Cash From Financing $514M -$1.2B -$768M $57M $201M
 
Beginning Cash (CF) $883M $1.6B $1.9B $1.5B $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $741M $327M -$441M -$437M $215M
Ending Cash (CF) $1.6B $1.9B $1.5B $1B $1.2B
 
Levered Free Cash Flow $41M $530M $342M -$440M $42M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $17M -$369M -$420M -$227M $202M
Depreciation & Amoritzation $170M $165M $147M $163M $159M
Stock-Based Compensation $1M $13M $12M $8M $5M
Change in Accounts Receivable -$10M -$6M -$82M -$4M -$291M
Change in Inventories -$99M -$266M $33M $77M -$28M
Cash From Operations $38M $565M $118M $198M $415M
 
Capital Expenditures $111M $153M $171M $188M $169M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$117M $94M -$171M -$197M -$174M
 
Dividends Paid (Ex Special Dividend) -- -$19M -$17M -$18M -$27M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $4M $47M $43M
Long-Term Debt Repaid -$1M -- -$1M -$33M -$394M
Repurchase of Common Stock -- -$150M -- -- --
Other Financing Activities -$63M -$29M -$11M $10M -$16M
Cash From Financing -$63M -$192M -$25M $6M -$394M
 
Beginning Cash (CF) $1.7B $1.5B $1.5B $1B $1.4B
Foreign Exchange Rate Adjustment $13M -$2M $11M $10M -$23M
Additions / Reductions -$142M $467M -$78M $7M -$153M
Ending Cash (CF) $1.6B $1.9B $1.5B $1B $1.2B
 
Levered Free Cash Flow -$73M $412M -$53M $10M $246M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14M $570M $38M -$773M $24M
Depreciation & Amoritzation $653M $664M $617M $632M $642M
Stock-Based Compensation $25M $39M $40M $35M $36M
Change in Accounts Receivable $16M -$414M -$59M $104M -$493M
Change in Inventories $122M -$639M -$547M $243M $51M
Cash From Operations $394M $920M $822M $91M $622M
 
Capital Expenditures $353M $390M $480M $531M $580M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$167M $565M -$495M -$585M -$608M
 
Dividends Paid (Ex Special Dividend) -- -$19M -$72M -$72M -$90M
Special Dividend Paid
Long-Term Debt Issued $739M $495M $4M $127M $1B
Long-Term Debt Repaid -- -- -$1M -$72M -$679M
Repurchase of Common Stock -- -$150M -$500M -- --
Other Financing Activities -$225M -$215M -$221M $73M -$62M
Cash From Financing $514M -$1.2B -$768M $57M $201M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $741M $327M -$441M -$437M $215M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $41M $530M $342M -$440M $42M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $570M $38M -$773M $24M --
Depreciation & Amoritzation $664M $617M $632M $642M --
Stock-Based Compensation $39M $40M $35M $36M --
Change in Accounts Receivable -$414M -$59M $104M -$493M --
Change in Inventories -$639M -$547M $243M $51M --
Cash From Operations $920M $822M $91M $622M --
 
Capital Expenditures $390M $480M $531M $580M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $565M -$495M -$585M -$608M --
 
Dividends Paid (Ex Special Dividend) -$19M -$72M -$72M -$90M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $495M $4M $127M $1B --
Long-Term Debt Repaid -$1.3B -$1M -$72M -$679M --
Repurchase of Common Stock -$150M -$500M -- -- --
Other Financing Activities -$215M -$221M $73M -$62M --
Cash From Financing -$1.2B -$768M $57M $201M --
 
Beginning Cash (CF) $7.3B $6.9B $4.9B $5.4B --
Foreign Exchange Rate Adjustment -$13M -$9M $10M -$28M --
Additions / Reductions $327M -$441M -$437M $215M --
Ending Cash (CF) $7.6B $6.4B $4.4B $5.6B --
 
Levered Free Cash Flow $530M $342M -$440M $42M --

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

GET BETTER TRADE IDEAS

Popular

Is LUV Stock a Buy, Sell or Hold?
Is LUV Stock a Buy, Sell or Hold?

Southwest Airlines (NYSE:LUV) is one of America’s major air transportation…

Should I Buy Alcoa Stock?
Should I Buy Alcoa Stock?

Alcoa (AA) finds itself in an interesting position in early…

Where Will Nu Holdings Stock Be in 2030?
Where Will Nu Holdings Stock Be in 2030?

Despite fast growth, high profitability and an extraordinary runway ahead,…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Sell
47
Is MSFT Stock a Buy?

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

Sell
44
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Sell
43
MNPR alert for Apr 3

Monopar Therapeutics [MNPR] is down 6.96% over the past day.

Buy
75
BKTI alert for Apr 3

BK Technologies [BKTI] is down 9.62% over the past day.

Sell
34
SWTX alert for Apr 3

SpringWorks Therapeutics [SWTX] is down 5.91% over the past day.

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

Show me the best stock