Free Trial

Archrock (AROC) Financials

Archrock logo
$24.36 +0.26 (+1.08%)
Closing price 03:59 PM Eastern
Extended Trading
$24.38 +0.03 (+0.10%)
As of 05:20 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Archrock

Annual Income Statements for Archrock

This table shows Archrock's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders
-133 -55 19 21 97 -68 28 44 105 172
Consolidated Net Income / (Loss)
-126 -65 18 29 97 -68 28 44 105 172
Net Income / (Loss) Continuing Operations
-159 -65 18 29 98 -68 28 44 105 172
Total Pre-Tax Income
-106 -89 -43 35 58 -86 39 61 142 232
Total Operating Income
8.55 -14 46 169 211 102 164 185 267 385
Total Gross Profit
503 427 376 440 509 498 423 426 541 699
Total Revenue
998 807 795 904 965 875 781 846 990 1,158
Operating Revenue
998 807 795 904 965 875 781 846 990 1,158
Total Cost of Revenue
495 380 419 464 456 377 359 419 449 459
Operating Cost of Revenue
495 380 419 464 456 377 359 419 449 459
Total Operating Expenses
495 441 329 271 298 396 259 241 274 314
Selling, General & Admin Expense
132 114 111 102 118 105 107 117 117 139
Depreciation Expense
229 209 189 175 188 193 179 164 166 193
Restructuring Charge
4.75 17 1.39 0.00 8.21 8.45 2.90 0.00 1.78 0.00
Other Special Charges / (Income)
0.00 13 -1.31 -5.67 -16 -11 -30 -40 -10 -18
Total Other Income / (Expense), net
-115 -75 -89 -134 -153 -188 -125 -125 -125 -152
Interest Expense
117 84 89 96 109 110 108 101 111 127
Other Income / (Expense), net
2.08 8.59 -0.03 -38 -44 -78 -17 -23 -13 -25
Income Tax Expense
53 -25 -61 6.15 -39 -18 11 16 37 60
Basic Earnings per Share
($1.94) ($0.80) $0.26 $0.19 $0.70 ($0.46) $0.18 $0.28 $0.67 $1.05
Weighted Average Basic Shares Outstanding
68.43M 68.99M 69.55M 109.31M 137.49M 150.83M 151.68M 153.28M 154.13M 162.04M
Diluted Earnings per Share
($1.94) ($0.80) $0.26 $0.19 $0.70 ($0.46) $0.18 $0.28 $0.67 $1.05
Weighted Average Diluted Shares Outstanding
68.43M 68.99M 69.66M 109.42M 137.53M 150.83M 151.83M 153.41M 154.34M 162.38M
Weighted Average Basic & Diluted Shares Outstanding
68.30M 68.20M 72.90M 130.41M 152.88M 152.79M 155.23M 156.64M 165.66M 175.27M
Cash Dividends to Common per Share
$0.60 $0.50 $0.48 $0.50 $0.55 $0.58 $0.58 $0.58 $0.61 $0.67

Quarterly Income Statements for Archrock

This table shows Archrock's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Income / (Loss) Attributable to Common Shareholders
15 10 16 25 31 33 41 34 38 60
Consolidated Net Income / (Loss)
15 10 16 25 31 33 41 34 38 60
Net Income / (Loss) Continuing Operations
15 10 16 25 31 33 41 34 38 60
Total Pre-Tax Income
20 12 23 35 42 43 54 47 53 78
Total Operating Income
48 46 52 68 73 74 84 80 98 123
Total Gross Profit
106 110 116 136 141 147 156 156 178 209
Total Revenue
214 219 230 248 253 260 268 271 292 326
Operating Revenue
214 219 230 248 253 260 268 271 292 326
Total Cost of Revenue
108 109 113 111 112 112 113 114 114 117
Operating Cost of Revenue
108 109 113 111 112 112 113 114 114 117
Total Operating Expenses
58 64 64 69 68 74 72 76 80 86
Selling, General & Admin Expense
31 31 26 29 29 33 32 31 34 42
Depreciation Expense
40 40 40 41 42 43 43 44 48 58
Restructuring Charge
0.00 - 1.05 -0.09 0.59 0.22 0.00 1.78 0.00 -1.78
Other Special Charges / (Income)
-13 -6.74 -3.61 -1.18 -3.24 -2.18 -2.38 -0.58 -2.22 -13
Total Other Income / (Expense), net
-29 -34 -30 -33 -31 -31 -30 -32 -45 -45
Interest Expense
25 26 27 29 28 28 27 28 33 38
Other Income / (Expense), net
-3.57 -7.12 -3.17 -4.36 -2.69 -2.91 -2.71 -4.53 -11 -6.83
Income Tax Expense
4.27 1.77 6.16 9.93 11 9.71 13 13 15 19
Basic Earnings per Share
$0.10 $0.06 $0.10 $0.16 $0.20 $0.21 $0.26 $0.22 $0.22 $0.35
Weighted Average Basic Shares Outstanding
153.55M 153.28M 154.12M 154.36M 154.16M 154.13M 154.19M 154.50M 165.85M 162.04M
Diluted Earnings per Share
$0.10 $0.06 $0.10 $0.16 $0.20 $0.21 $0.26 $0.22 $0.22 $0.35
Weighted Average Diluted Shares Outstanding
153.69M 153.41M 154.28M 154.41M 154.40M 154.34M 154.50M 154.79M 166.17M 162.38M
Weighted Average Basic & Diluted Shares Outstanding
155.61M 156.64M 156.70M 156.50M 156.06M 165.66M 156.29M 168.94M 175.17M 175.27M

Annual Cash Flow Statements for Archrock

This table details how cash moves in and out of Archrock's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Net Change in Cash & Equivalents
1.19 1.57 7.40 -4.93 -1.93 -2.59 0.47 -0.00 -0.23 3.08
Net Cash From Operating Activities
429 274 202 226 290 335 237 203 310 430
Net Cash From Continuing Operating Activities
324 274 202 226 290 335 237 203 310 430
Net Income / (Loss) Continuing Operations
-159 -65 18 29 98 -68 28 44 105 172
Consolidated Net Income / (Loss)
-126 -65 18 29 97 -68 28 44 105 172
Depreciation Expense
229 209 189 175 188 193 179 164 166 193
Amortization Expense
11 7.76 8.85 23 33 36 33 28 31 34
Non-Cash Adjustments To Reconcile Net Income
156 100 41 -25 17 177 -14 -33 -7.49 -11
Changes in Operating Assets and Liabilities, net
87 22 -55 24 -45 -1.72 11 -0.02 15 41
Net Cash From Investing Activities
-329 -89 -174 -285 -515 -85 16 -131 -232 -1,160
Net Cash From Continuing Investing Activities
-237 -89 -174 -285 -515 -85 16 -131 -232 -1,160
Purchase of Property, Plant & Equipment
-256 -118 -222 -319 -385 -140 -98 -240 -299 -359
Acquisitions
0.00 -14 0.00 0.00 -214 - - 0.00 0.00 -866
Purchase of Investments
- - - - - - - -15 -7.29 -2.50
Sale of Property, Plant & Equipment
19 42 47 34 81 34 30 21 72 68
Divestitures
- - - 0.00 0.00 19 83 100 0.00 0.00
Other Investing Activities, net
- 0.00 0.25 0.25 3.70 2.71 1.09 3.35 1.22 0.05
Net Cash From Financing Activities
-99 -183 -20 54 222 -253 -253 -73 -78 734
Net Cash From Continuing Financing Activities
-99 -183 -20 54 222 -253 -253 -73 -78 734
Repayment of Debt
-1,934 -677 -1,285 -609 -2,094 -1,210 -866 -810 -773 -1,523
Repurchase of Common Equity
-3.99 -1.52 -2.79 -1.76 -2.01 -1.80 0.00 0.00 -8.86 -13
Payment of Dividends
-176 -87 -79 -70 -79 -89 -89 -90 -96 -110
Issuance of Debt
1,483 537 1,242 715 2,395 1,049 705 827 803 2,130
Issuance of Common Equity
533 49 45 0.80 0.77 0.68 4.11 4.81 0.82 257
Other Financing Activities, net
-1.46 -3.06 59 19 1.18 -2.24 -6.86 -3.78 -3.83 -6.57
Cash Interest Paid
102 78 79 87 97 100 100 98 108 121

Quarterly Cash Flow Statements for Archrock

This table details how cash moves in and out of Archrock's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Change in Cash & Equivalents
0.09 -0.48 1.49 -1.86 -0.71 0.86 -0.18 -0.24 2.83 0.67
Net Cash From Operating Activities
77 37 88 31 120 72 138 71 97 124
Net Cash From Continuing Operating Activities
77 37 88 31 120 72 138 71 97 124
Net Income / (Loss) Continuing Operations
15 10 16 25 31 33 41 34 38 60
Consolidated Net Income / (Loss)
15 10 16 25 31 33 41 34 38 60
Depreciation Expense
40 40 40 41 42 43 43 44 48 58
Amortization Expense
6.58 8.52 7.30 8.27 7.49 7.90 8.15 8.29 8.46 8.91
Non-Cash Adjustments To Reconcile Net Income
-15 -3.01 -3.00 0.03 -3.44 -1.07 0.28 2.07 1.04 -14
Changes in Operating Assets and Liabilities, net
30 -19 27 -44 43 -11 46 -18 1.51 12
Net Cash From Investing Activities
-21 -64 -58 -93 -57 -24 -86 -88 -931 -55
Net Cash From Continuing Investing Activities
-21 -64 -58 -93 -57 -24 -86 -88 -931 -55
Purchase of Property, Plant & Equipment
-65 -69 -84 -103 -75 -37 -100 -91 -70 -98
Acquisitions
- - - - - - - - - 0.40
Sale of Property, Plant & Equipment
3.62 7.31 29 9.37 17 18 14 3.71 6.65 43
Other Investing Activities, net
-3.43 12 -2.00 0.44 0.72 2.07 -0.01 - -1.25 1.31
Net Cash From Financing Activities
-56 27 -29 61 -64 -47 -52 17 837 -68
Net Cash From Continuing Financing Activities
-56 27 -29 61 -64 -47 -52 17 837 -68
Repayment of Debt
-207 -198 -160 -173 -195 -245 -263 -199 -726 -334
Payment of Dividends
-23 -23 -24 -24 -24 -24 -26 -26 -28 -31
Issuance of Debt
174 247 159 259 160 225 245 241 1,348 296
Issuance of Common Equity
0.12 0.17 0.17 0.21 0.19 0.24 0.24 0.31 256 0.30
Other Financing Activities, net
-0.03 -0.05 -3.77 -0.00 -0.01 -0.05 -6.45 -0.01 -0.11 -0.01

Annual Balance Sheets for Archrock

This table presents Archrock's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Total Assets
2,695 2,415 2,408 2,553 3,110 2,780 2,590 2,599 2,656 3,824
Total Current Assets
285 216 221 256 232 182 187 232 213 233
Cash & Equivalents
1.56 3.13 11 5.61 3.69 1.10 1.57 1.57 1.34 4.42
Accounts Receivable
148 112 113 148 145 104 105 138 124 132
Inventories, net
129 94 91 76 74 64 73 85 82 90
Other Current Assets
6.12 6.08 6.22 11 9.19 13 7.20 8.23 5.99 6.54
Plant, Property, & Equipment, net
2,268 2,079 2,077 2,171 2,559 2,390 2,227 2,199 2,302 3,324
Total Noncurrent Assets
142 120 110 125 318 208 177 168 141 267
Goodwill
- - - 0.00 101 - - - 0.00 52
Intangible Assets
121 87 69 52 77 62 48 37 30 98
Noncurrent Deferred & Refundable Income Taxes
- - - 4.26 37 57 48 33 3.19 2.98
Other Noncurrent Operating Assets
- 13 28 62 91 79 71 89 100 106
Other Noncurrent Nonoperating Assets
21 20 13 7.06 13 11 9.81 8.59 7.87 7.87
Total Liabilities & Shareholders' Equity
2,695 2,415 2,408 2,553 3,110 2,780 2,590 2,599 2,656 3,824
Total Liabilities
1,908 1,730 1,672 1,711 2,024 1,844 1,699 1,738 1,785 2,501
Total Current Liabilities
135 107 131 151 139 112 125 149 152 189
Accounts Payable
52 33 55 55 60 31 39 64 61 58
Accrued Expenses
80 70 71 79 68 77 83 77 85 124
Current Deferred Revenue
2.20 3.45 4.86 17 11 3.88 3.82 7.33 5.74 6.93
Total Noncurrent Liabilities
1,773 1,623 1,542 1,560 1,885 1,732 1,573 1,589 1,633 2,312
Long-Term Debt
1,577 1,442 1,417 1,530 1,843 1,689 1,531 1,548 1,585 2,198
Noncurrent Deferred & Payable Income Tax Liabilities
179 167 98 2.84 1.29 0.73 1.14 0.85 4.92 63
Other Noncurrent Operating Liabilities
12 7.91 20 21 33 35 33 32 35 43
Other Noncurrent Nonoperating Liabilities
5.71 6.58 6.42 7.06 8.51 7.87 7.87 7.87 7.87 7.87
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
787 685 736 842 1,086 936 891 861 871 1,324
Total Preferred & Common Equity
734 719 777 842 1,086 936 891 861 871 1,324
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
734 719 777 842 1,086 936 891 861 871 1,324
Common Stock
2,946 3,022 3,094 3,179 3,414 3,426 3,442 3,458 3,472 3,883
Retained Earnings
-2,138 -2,227 -2,241 -2,264 -2,245 -2,402 -2,463 -2,509 -2,500 -2,438
Treasury Stock
-72 -74 -77 -80 -82 -84 -86 -89 -101 -121

Quarterly Balance Sheets for Archrock

This table presents Archrock's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024
Total Assets
2,606 2,620 2,680 2,672 2,663 2,711 3,816
Total Current Assets
220 211 224 225 194 204 245
Cash & Equivalents
2.04 3.05 1.19 0.48 1.16 0.92 3.75
Accounts Receivable
127 111 121 129 105 115 149
Inventories, net
84 90 93 88 80 79 84
Other Current Assets
6.82 6.95 8.57 7.15 6.90 8.67 7.55
Plant, Property, & Equipment, net
2,215 2,246 2,301 2,302 2,332 2,372 3,261
Total Noncurrent Assets
171 163 156 145 137 134 311
Goodwill
- - - - - - 117
Intangible Assets
39 35 33 32 29 27 78
Noncurrent Deferred & Refundable Income Taxes
37 29 21 11 2.85 2.45 2.14
Other Noncurrent Operating Assets
86 90 94 94 98 97 105
Other Noncurrent Nonoperating Assets
8.89 8.28 7.97 7.87 7.87 7.87 7.87
Total Liabilities & Shareholders' Equity
2,606 2,620 2,680 2,672 2,663 2,711 3,816
Total Liabilities
1,736 1,767 1,824 1,811 1,781 1,816 2,526
Total Current Liabilities
194 177 142 159 153 133 195
Accounts Payable
90 79 65 52 49 44 70
Accrued Expenses
97 92 72 101 99 84 119
Current Deferred Revenue
7.71 5.89 5.26 6.27 5.78 5.66 5.24
Total Noncurrent Liabilities
1,541 1,590 1,682 1,652 1,628 1,683 2,331
Long-Term Debt
1,499 1,547 1,639 1,605 1,567 1,609 2,236
Noncurrent Deferred & Payable Income Tax Liabilities
1.08 0.93 1.09 1.42 16 27 41
Other Noncurrent Operating Liabilities
34 34 34 38 37 39 45
Other Noncurrent Nonoperating Liabilities
7.87 7.87 7.87 7.87 7.87 7.87 7.87
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
870 853 856 861 882 894 1,291
Total Preferred & Common Equity
870 853 856 861 882 894 1,291
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
870 853 856 861 882 894 1,291
Common Stock
3,455 3,462 3,465 3,469 3,476 3,480 3,879
Retained Earnings
-2,497 -2,517 -2,515 -2,509 -2,485 -2,477 -2,467
Treasury Stock
-89 -92 -94 -99 -109 -109 -121

Annual Metrics and Ratios for Archrock

This table displays calculated financial ratios and metrics derived from Archrock's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
4.06% -19.14% -1.54% 13.82% 6.75% -9.38% -10.69% 8.20% 17.12% 16.89%
EBITDA Growth
-17.15% -15.65% 15.45% 34.83% 18.22% -35.01% 42.08% -1.36% 27.38% 29.99%
EBIT Growth
-84.15% -151.93% 940.85% 182.32% 27.58% -85.83% 520.53% 10.03% 56.77% 41.55%
NOPAT Growth
-86.12% -264.98% 429.25% 329.71% 152.35% -79.78% 66.29% 14.10% 45.53% 44.73%
Net Income Growth
-241.77% 48.10% 128.22% 58.39% 233.78% -170.32% 141.23% 56.98% 137.04% 64.03%
EPS Growth
-313.19% 58.76% 132.50% -26.92% 268.42% -165.71% 139.13% 55.56% 139.29% 56.72%
Operating Cash Flow Growth
13.03% -36.03% -26.48% 12.04% 28.41% 15.55% -29.19% -14.30% 52.46% 38.49%
Free Cash Flow Firm Growth
-83.53% 66.86% -96.81% -1,348.79% -123.74% 283.71% -13.88% -53.95% 1.23% -621.44%
Invested Capital Growth
-5.25% -10.10% 1.20% 10.78% 23.46% -10.28% -7.69% -0.50% 1.99% 43.30%
Revenue Q/Q Growth
355.82% -5.56% 1.94% 2.75% 1.35% -5.06% -0.52% 2.87% 4.29% 6.13%
EBITDA Q/Q Growth
209.38% 11.86% 24.35% 8.87% 0.78% -2.96% -1.63% 1.92% 8.21% 11.92%
EBIT Q/Q Growth
155.80% 83.70% 854.75% 23.66% -3.65% -15.22% -0.40% 5.65% 14.45% 14.67%
NOPAT Q/Q Growth
135.69% 64.48% 418.81% -77.68% 71.68% -20.57% 3.98% 4.18% 11.70% 15.16%
Net Income Q/Q Growth
-1,695.34% 59.73% 123.97% -55.37% 51.48% -151.71% 4.45% 11.21% 27.34% 18.39%
EPS Q/Q Growth
-525.81% 62.09% 126.80% -56.82% 32.08% -170.59% 0.00% 12.00% 28.85% 15.38%
Operating Cash Flow Q/Q Growth
3.31% -17.64% -1.77% 2.09% 4.04% 0.58% -14.35% 4.33% 12.56% 13.96%
Free Cash Flow Firm Q/Q Growth
276.88% -86.59% -93.73% -124.71% 39.36% 26.97% -14.85% -17.55% 94.17% 4.02%
Invested Capital Q/Q Growth
-40.24% -4.33% 2.67% 1.09% 1.44% -2.09% 0.18% 1.74% -0.43% -0.16%
Profitability Metrics
- - - - - - - - - -
Gross Margin
50.40% 52.93% 47.28% 48.66% 52.75% 56.89% 54.07% 50.39% 54.66% 60.39%
EBITDA Margin
25.09% 26.17% 30.69% 36.35% 40.26% 28.87% 45.93% 41.87% 45.53% 50.64%
Operating Margin
0.86% -1.75% 5.85% 18.71% 21.88% 11.65% 20.96% 21.89% 26.95% 33.23%
EBIT Margin
1.07% -0.68% 5.84% 14.49% 17.32% 2.71% 18.82% 19.14% 25.62% 31.03%
Profit (Net Income) Margin
-12.59% -8.08% 2.32% 3.22% 10.08% -7.82% 3.61% 5.24% 10.60% 14.88%
Tax Burden Percent
118.38% 72.96% -43.20% 82.58% 166.50% 79.60% 72.42% 73.11% 73.81% 74.12%
Interest Burden Percent
-998.64% 1,619.36% -91.79% 26.94% 34.96% -362.72% 26.49% 37.44% 56.06% 64.70%
Effective Tax Rate
0.00% 0.00% 0.00% 17.42% -66.96% 0.00% 27.58% 26.89% 26.19% 25.88%
Return on Invested Capital (ROIC)
0.25% -0.44% 1.53% 6.21% 13.34% 2.57% 4.71% 5.61% 8.10% 9.55%
ROIC Less NNEP Spread (ROIC-NNEP)
-11.88% -4.15% 0.53% -1.36% -1.86% -5.37% -0.92% -0.32% 2.23% 3.57%
Return on Net Nonoperating Assets (RNNOA)
-9.72% -8.42% 1.06% -2.51% -3.25% -9.35% -1.62% -0.55% 4.02% 6.15%
Return on Equity (ROE)
-9.48% -8.86% 2.59% 3.70% 10.10% -6.77% 3.09% 5.06% 12.13% 15.70%
Cash Return on Invested Capital (CROIC)
5.65% 10.20% 0.34% -4.02% -7.65% 13.41% 12.70% 6.11% 6.14% -26.05%
Operating Return on Assets (OROA)
0.28% -0.22% 1.93% 5.29% 5.91% 0.81% 5.48% 6.24% 9.66% 11.09%
Return on Assets (ROA)
-3.31% -2.55% 0.76% 1.18% 3.44% -2.32% 1.05% 1.71% 4.00% 5.32%
Return on Common Equity (ROCE)
-8.73% -8.75% 2.73% 3.79% 10.10% -6.77% 3.09% 5.06% 12.13% 15.70%
Return on Equity Simple (ROE_SIMPLE)
-17.13% -9.07% 2.37% 3.46% 8.96% -7.32% 3.17% 5.15% 12.05% 13.01%
Net Operating Profit after Tax (NOPAT)
5.99 -9.88 33 140 353 71 119 135 197 285
NOPAT Margin
0.60% -1.22% 4.09% 15.45% 36.53% 8.15% 15.18% 16.01% 19.89% 24.63%
Net Nonoperating Expense Percent (NNEP)
12.13% 3.71% 1.00% 7.57% 15.21% 7.94% 5.63% 5.93% 5.88% 5.98%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 5.62% 8.02% 8.09%
Cost of Revenue to Revenue
49.60% 47.07% 52.72% 51.34% 47.25% 43.11% 45.93% 49.61% 45.34% 39.61%
SG&A Expenses to Revenue
13.22% 14.18% 14.03% 11.23% 12.19% 12.01% 13.71% 13.86% 11.78% 12.02%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
49.54% 54.67% 41.44% 29.95% 30.87% 45.24% 33.11% 28.50% 27.71% 27.16%
Earnings before Interest and Taxes (EBIT)
11 -5.52 46 131 167 24 147 162 254 359
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
250 211 244 329 389 253 359 354 451 586
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
0.42 0.81 0.64 0.80 1.03 1.14 1.11 1.47 2.64 3.27
Price to Tangible Book Value (P/TBV)
0.50 0.93 0.70 0.85 1.24 1.22 1.17 1.54 2.74 3.69
Price to Revenue (P/Rev)
0.31 0.73 0.62 0.74 1.16 1.22 1.27 1.50 2.32 3.74
Price to Earnings (P/E)
0.00 0.00 26.11 31.96 11.52 0.00 35.08 28.64 21.92 25.14
Dividend Yield
0.00% 5.92% 6.89% 9.68% 7.50% 8.32% 9.03% 7.12% 4.14% 2.71%
Earnings Yield
0.00% 0.00% 3.83% 3.13% 8.68% 0.00% 2.85% 3.49% 4.56% 3.98%
Enterprise Value to Invested Capital (EV/IC)
0.83 0.94 0.87 0.93 1.01 1.05 1.04 1.17 1.58 1.85
Enterprise Value to Revenue (EV/Rev)
1.94 2.47 2.34 2.43 3.07 3.15 3.22 3.33 3.92 5.64
Enterprise Value to EBITDA (EV/EBITDA)
7.74 9.42 7.63 6.68 7.62 10.90 7.02 7.95 8.62 11.13
Enterprise Value to EBIT (EV/EBIT)
182.26 0.00 40.06 16.76 17.70 116.17 17.13 17.39 15.31 18.17
Enterprise Value to NOPAT (EV/NOPAT)
323.65 0.00 57.18 15.72 8.39 38.61 21.24 20.80 19.73 22.89
Enterprise Value to Operating Cash Flow (EV/OCF)
4.52 7.25 9.22 9.72 10.20 8.21 10.61 13.84 12.53 15.19
Enterprise Value to Free Cash Flow (EV/FCFF)
14.23 8.76 256.89 0.00 0.00 7.41 7.87 19.10 26.05 0.00
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
2.00 2.10 1.93 1.82 1.70 1.81 1.72 1.80 1.82 1.66
Long-Term Debt to Equity
2.00 2.10 1.93 1.82 1.70 1.81 1.72 1.80 1.82 1.66
Financial Leverage
0.82 2.03 1.99 1.85 1.74 1.74 1.76 1.75 1.81 1.72
Leverage Ratio
2.86 3.47 3.40 3.15 2.94 2.91 2.94 2.96 3.03 2.95
Compound Leverage Factor
-28.56 56.21 -3.12 0.85 1.03 -10.57 0.78 1.11 1.70 1.91
Debt to Total Capital
66.70% 67.79% 65.83% 64.51% 62.92% 64.35% 63.20% 64.27% 64.53% 62.42%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
66.70% 67.79% 65.83% 64.51% 62.92% 64.35% 63.20% 64.27% 64.53% 62.42%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
2.26% -1.60% -1.92% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
31.04% 33.81% 36.10% 35.49% 37.08% 35.65% 36.80% 35.73% 35.47% 37.58%
Debt to EBITDA
6.30 6.83 5.81 4.65 4.74 6.69 4.27 4.37 3.51 3.75
Net Debt to EBITDA
6.29 6.81 5.77 4.63 4.73 6.68 4.26 4.37 3.51 3.74
Long-Term Debt to EBITDA
6.30 6.83 5.81 4.65 4.74 6.69 4.27 4.37 3.51 3.75
Debt to NOPAT
263.35 -145.95 43.57 10.94 5.22 23.68 12.91 11.44 8.05 7.71
Net Debt to NOPAT
263.09 -145.63 43.24 10.90 5.21 23.66 12.89 11.43 8.04 7.70
Long-Term Debt to NOPAT
263.35 -145.95 43.57 10.94 5.22 23.68 12.91 11.44 8.05 7.71
Altman Z-Score
-0.56 -0.71 -0.69 -0.43 -0.15 -0.49 -0.46 -0.34 0.17 0.77
Noncontrolling Interest Sharing Ratio
7.88% 1.31% -5.31% -2.63% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
2.11 2.02 1.69 1.70 1.67 1.63 1.49 1.56 1.40 1.24
Quick Ratio
1.11 1.08 0.95 1.02 1.07 0.94 0.85 0.94 0.82 0.73
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
136 227 7.24 -90 -202 372 320 147 149 -778
Operating Cash Flow to CapEx
180.65% 362.47% 115.41% 79.23% 95.37% 314.37% 347.47% 92.81% 136.99% 147.40%
Free Cash Flow to Firm to Interest Expense
1.17 2.71 0.08 -0.94 -1.86 3.39 2.96 1.46 1.34 -6.13
Operating Cash Flow to Interest Expense
3.67 3.27 2.26 2.36 2.67 3.06 2.20 2.01 2.78 3.39
Operating Cash Flow Less CapEx to Interest Expense
1.64 2.37 0.30 -0.62 -0.13 2.08 1.56 -0.16 0.75 1.09
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.26 0.32 0.33 0.36 0.34 0.30 0.29 0.33 0.38 0.36
Accounts Receivable Turnover
6.49 6.22 7.06 6.92 6.59 7.02 7.47 6.97 7.57 9.02
Inventory Turnover
3.60 3.40 4.54 5.56 6.05 5.46 5.26 5.33 5.40 5.35
Fixed Asset Turnover
0.43 0.37 0.38 0.43 0.41 0.35 0.34 0.38 0.44 0.41
Accounts Payable Turnover
10.54 8.94 9.62 8.48 7.92 8.29 10.29 8.13 7.16 7.73
Days Sales Outstanding (DSO)
56.27 58.69 51.71 52.75 55.36 52.00 48.89 52.33 48.21 40.45
Days Inventory Outstanding (DIO)
101.45 107.22 80.37 65.64 60.32 66.84 69.43 68.52 67.63 68.24
Days Payable Outstanding (DPO)
34.62 40.81 37.95 43.04 46.06 44.05 35.46 44.92 50.95 47.20
Cash Conversion Cycle (CCC)
123.10 125.10 94.13 75.34 69.61 74.79 82.86 75.93 64.89 61.48
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
2,347 2,110 2,135 2,365 2,920 2,620 2,419 2,407 2,455 3,517
Invested Capital Turnover
0.41 0.36 0.37 0.40 0.37 0.32 0.31 0.35 0.41 0.39
Increase / (Decrease) in Invested Capital
-130 -237 25 230 555 -300 -201 -12 48 1,063
Enterprise Value (EV)
1,938 1,990 1,860 2,197 2,960 2,754 2,519 2,815 3,886 6,525
Market Capitalization
309 585 495 673 1,122 1,066 990 1,268 2,302 4,331
Book Value per Share
$10.57 $10.33 $10.94 $6.51 $7.15 $6.12 $5.79 $5.53 $5.58 $7.56
Tangible Book Value per Share
$8.83 $9.08 $9.97 $6.10 $5.98 $5.72 $5.48 $5.29 $5.39 $6.70
Total Capital
2,364 2,127 2,153 2,371 2,929 2,624 2,422 2,409 2,456 3,522
Total Debt
1,577 1,442 1,417 1,530 1,843 1,689 1,531 1,548 1,585 2,198
Total Long-Term Debt
1,577 1,442 1,417 1,530 1,843 1,689 1,531 1,548 1,585 2,198
Net Debt
1,575 1,439 1,407 1,524 1,839 1,688 1,529 1,547 1,584 2,194
Capital Expenditures (CapEx)
237 76 175 285 304 107 68 219 226 291
Debt-free, Cash-free Net Working Capital (DFCFNWC)
149 106 80 100 90 69 60 82 60 40
Debt-free Net Working Capital (DFNWC)
150 109 90 105 93 70 61 83 61 45
Net Working Capital (NWC)
150 109 90 105 93 70 61 83 61 45
Net Nonoperating Expense (NNE)
132 55 14 111 255 140 90 91 92 113
Net Nonoperating Obligations (NNO)
1,560 1,425 1,400 1,524 1,834 1,685 1,527 1,546 1,584 2,194
Total Depreciation and Amortization (D&A)
240 217 197 198 221 229 212 192 197 227
Debt-free, Cash-free Net Working Capital to Revenue
14.89% 13.14% 10.04% 11.04% 9.30% 7.91% 7.65% 9.68% 6.03% 3.46%
Debt-free Net Working Capital to Revenue
15.05% 13.53% 11.36% 11.66% 9.68% 8.04% 7.85% 9.86% 6.16% 3.85%
Net Working Capital to Revenue
15.05% 13.53% 11.36% 11.66% 9.68% 8.04% 7.85% 9.86% 6.16% 3.85%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
($1.55) ($0.80) $0.26 $0.19 $0.70 ($0.46) $0.18 $0.28 $0.67 $1.05
Adjusted Weighted Average Basic Shares Outstanding
68.43M 68.99M 69.55M 109.31M 137.49M 150.83M 151.68M 153.28M 154.13M 162.04M
Adjusted Diluted Earnings per Share
($1.55) ($0.80) $0.26 $0.19 $0.70 ($0.46) $0.18 $0.28 $0.67 $1.05
Adjusted Weighted Average Diluted Shares Outstanding
68.43M 68.99M 69.66M 109.42M 137.53M 150.83M 151.83M 153.41M 154.34M 162.38M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.26 $0.19 $0.70 ($0.46) $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
69.63M 70.54M 70.95M 130.41M 152.88M 152.79M 155.23M 156.64M 165.66M 175.27M
Normalized Net Operating Profit after Tax (NOPAT)
99 73 53 135 142 140 99 106 191 272
Normalized NOPAT Margin
9.96% 8.99% 6.67% 14.93% 14.75% 15.96% 12.64% 12.51% 19.26% 23.48%
Pre Tax Income Margin
-10.64% -11.08% -5.36% 3.90% 6.05% -9.83% 4.99% 7.17% 14.36% 20.07%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
0.09 -0.07 0.52 1.37 1.54 0.22 1.36 1.60 2.28 2.83
NOPAT to Interest Expense
0.05 -0.12 0.37 1.46 3.24 0.65 1.10 1.34 1.77 2.25
EBIT Less CapEx to Interest Expense
-1.94 -0.97 -1.44 -1.61 -1.26 -0.76 0.73 -0.57 0.25 0.53
NOPAT Less CapEx to Interest Expense
-1.98 -1.02 -1.60 -1.52 0.45 -0.32 0.47 -0.83 -0.26 -0.05
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
-139.89% -133.34% 426.46% 240.24% 80.68% -129.79% 316.63% 203.89% 91.24% 64.08%
Augmented Payout Ratio
-143.06% -135.66% 441.61% 246.27% 82.75% -132.42% 316.63% 203.89% 99.67% 71.83%

Quarterly Metrics and Ratios for Archrock

This table displays calculated financial ratios and metrics derived from Archrock's official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
9.48% 12.10% 16.55% 14.69% 18.58% 18.61% 16.82% 9.28% 15.31% 25.74%
EBITDA Growth
0.34% 8.31% 24.94% 14.72% 31.69% 39.30% 36.40% 13.12% 18.99% 51.48%
EBIT Growth
15.69% 28.89% 76.37% 25.13% 57.65% 83.00% 64.39% 19.18% 22.17% 65.05%
NOPAT Growth
21.84% -10.78% 66.98% 34.68% 41.23% 45.30% 65.82% 20.22% 29.47% 65.59%
Net Income Growth
65.21% 74.53% 857.87% 47.22% 100.75% 215.57% 145.87% 39.64% 21.58% 81.07%
EPS Growth
66.67% 100.00% 900.00% 45.45% 100.00% 250.00% 160.00% 37.50% 10.00% 66.67%
Operating Cash Flow Growth
-6.45% 29.44% 14.74% 135.81% 56.32% 93.22% 56.74% 131.32% -19.30% 73.37%
Free Cash Flow Firm Growth
-70.40% -79.15% -84.06% -127.58% -153.11% -82.33% -54.46% 215.67% -2,047.69% -10,825.60%
Invested Capital Growth
-2.02% -0.50% 0.44% 3.76% 4.21% 1.99% 2.11% 0.36% 42.92% 43.30%
Revenue Q/Q Growth
-1.00% 2.44% 5.01% 7.71% 2.35% 2.46% 3.43% 0.76% 8.00% 11.72%
EBITDA Q/Q Growth
-7.01% -4.72% 11.11% 16.54% 6.75% 0.78% 8.80% -3.35% 12.29% 28.29%
EBIT Q/Q Growth
-11.29% -13.86% 27.51% 28.42% 11.76% -0.01% 14.54% -6.90% 14.57% 35.09%
NOPAT Q/Q Growth
5.90% 3.29% -2.49% 26.27% 11.04% 6.28% 11.28% -8.45% 19.58% 35.93%
Net Income Q/Q Growth
-8.21% -31.96% 57.63% 49.55% 25.17% 6.95% 22.82% -15.07% 8.98% 59.29%
EPS Q/Q Growth
-9.09% -40.00% 66.67% 60.00% 25.00% 5.00% 23.81% -15.38% 0.00% 59.09%
Operating Cash Flow Q/Q Growth
493.02% -51.67% 136.69% -65.24% 293.13% -40.27% 92.00% -48.69% 37.15% 28.32%
Free Cash Flow Firm Q/Q Growth
-43.40% -41.01% -45.77% -252.33% -9.01% 119.62% 39.77% 286.91% -2,124.06% 2.01%
Invested Capital Q/Q Growth
-1.56% 1.74% -0.41% 4.03% -1.14% -0.43% -0.29% 2.25% 40.78% -0.16%
Profitability Metrics
- - - - - - - - - -
Gross Margin
49.68% 50.31% 50.66% 55.01% 55.81% 56.74% 58.01% 57.70% 60.91% 64.12%
EBITDA Margin
42.75% 39.77% 42.07% 45.52% 47.48% 46.70% 49.13% 47.12% 49.00% 56.26%
Operating Margin
22.64% 20.89% 22.80% 27.30% 28.95% 28.34% 31.15% 29.52% 33.45% 37.81%
EBIT Margin
20.97% 17.64% 21.42% 25.54% 27.88% 27.21% 30.14% 27.85% 29.54% 35.72%
Profit (Net Income) Margin
7.19% 4.78% 7.17% 9.96% 12.18% 12.71% 15.10% 12.73% 12.84% 18.31%
Tax Burden Percent
78.28% 85.55% 72.80% 71.28% 72.93% 77.27% 75.64% 72.50% 70.85% 76.26%
Interest Burden Percent
43.82% 31.67% 46.00% 54.71% 59.89% 60.45% 66.22% 63.02% 61.35% 67.21%
Effective Tax Rate
21.72% 14.45% 27.20% 28.72% 27.07% 22.73% 24.36% 27.50% 29.15% 23.74%
Return on Invested Capital (ROIC)
6.10% 6.26% 6.09% 7.23% 8.30% 8.92% 10.01% 9.01% 8.63% 11.18%
ROIC Less NNEP Spread (ROIC-NNEP)
4.60% 4.40% 4.68% 5.75% 6.84% 7.40% 8.55% 7.57% 6.98% 9.36%
Return on Net Nonoperating Assets (RNNOA)
7.79% 7.72% 8.29% 10.52% 12.25% 13.37% 15.32% 14.04% 12.44% 16.11%
Return on Equity (ROE)
13.89% 13.98% 14.38% 17.76% 20.55% 22.29% 25.32% 23.05% 21.08% 27.29%
Cash Return on Invested Capital (CROIC)
7.48% 6.11% 5.76% 2.88% 3.18% 6.14% 7.08% 8.91% -27.07% -26.05%
Operating Return on Assets (OROA)
6.60% 5.75% 7.21% 8.80% 10.03% 10.26% 11.74% 10.87% 9.93% 12.76%
Return on Assets (ROA)
2.26% 1.56% 2.41% 3.43% 4.38% 4.79% 5.88% 4.97% 4.32% 6.54%
Return on Common Equity (ROCE)
13.89% 13.98% 14.38% 17.76% 20.55% 22.29% 25.32% 23.05% 21.08% 27.29%
Return on Equity Simple (ROE_SIMPLE)
4.58% 0.00% 6.92% 7.83% 9.58% 0.00% 14.63% 15.52% 11.27% 0.00%
Net Operating Profit after Tax (NOPAT)
38 39 38 48 53 57 63 58 69 94
NOPAT Margin
17.72% 17.87% 16.60% 19.46% 21.11% 21.90% 23.56% 21.41% 23.70% 28.84%
Net Nonoperating Expense Percent (NNEP)
1.50% 1.87% 1.42% 1.48% 1.46% 1.52% 1.46% 1.45% 1.65% 1.82%
Return On Investment Capital (ROIC_SIMPLE)
- 1.62% - - - 2.31% - - - 2.67%
Cost of Revenue to Revenue
50.32% 49.69% 49.34% 44.99% 44.19% 43.26% 41.99% 42.30% 39.09% 35.88%
SG&A Expenses to Revenue
14.27% 14.26% 11.50% 11.57% 11.27% 12.71% 11.79% 11.52% 11.66% 12.94%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
27.03% 29.42% 27.87% 27.71% 26.87% 28.41% 26.86% 28.18% 27.46% 26.31%
Earnings before Interest and Taxes (EBIT)
45 39 49 63 71 71 81 75 86 117
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
91 87 97 113 120 121 132 127 143 184
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
1.04 1.47 1.68 1.78 2.18 2.64 0.00 3.50 2.63 3.27
Price to Tangible Book Value (P/TBV)
1.09 1.54 1.75 1.86 2.27 2.74 0.00 3.61 3.09 3.69
Price to Revenue (P/Rev)
1.10 1.50 1.63 1.68 1.98 2.32 0.00 2.98 3.11 3.74
Price to Earnings (P/E)
22.72 28.64 24.26 22.80 22.81 21.92 0.00 22.55 23.30 25.14
Dividend Yield
9.98% 7.12% 6.40% 6.06% 4.99% 4.14% 3.23% 3.19% 3.24% 2.71%
Earnings Yield
4.40% 3.49% 4.12% 4.39% 4.38% 4.56% 0.00% 4.43% 4.29% 3.98%
Enterprise Value to Invested Capital (EV/IC)
1.02 1.17 1.24 1.27 1.41 1.58 0.00 1.89 1.60 1.85
Enterprise Value to Revenue (EV/Rev)
2.92 3.33 3.39 3.48 3.67 3.92 0.00 4.50 5.15 5.64
Enterprise Value to EBITDA (EV/EBITDA)
6.91 7.95 7.97 8.16 8.36 8.62 0.00 9.46 10.74 11.13
Enterprise Value to EBIT (EV/EBIT)
15.68 17.39 16.25 16.16 15.72 15.31 0.00 15.93 17.95 18.17
Enterprise Value to NOPAT (EV/NOPAT)
18.48 20.80 20.09 19.67 19.76 19.73 0.00 20.47 22.71 22.89
Enterprise Value to Operating Cash Flow (EV/OCF)
12.32 13.84 13.86 13.62 12.65 12.53 0.00 11.84 14.92 15.19
Enterprise Value to Free Cash Flow (EV/FCFF)
13.44 19.10 21.61 44.88 45.36 26.05 0.00 21.30 0.00 0.00
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
1.72 1.80 1.81 1.92 1.86 1.82 1.78 1.80 1.73 1.66
Long-Term Debt to Equity
1.72 1.80 1.81 1.92 1.86 1.82 1.78 1.80 1.73 1.66
Financial Leverage
1.69 1.75 1.77 1.83 1.79 1.81 1.79 1.85 1.78 1.72
Leverage Ratio
2.94 2.96 3.03 3.05 3.05 3.03 3.04 3.08 3.02 2.95
Compound Leverage Factor
1.29 0.94 1.39 1.67 1.83 1.83 2.02 1.94 1.85 1.98
Debt to Total Capital
63.28% 64.27% 64.46% 65.71% 65.08% 64.53% 63.98% 64.27% 63.40% 62.42%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
63.28% 64.27% 64.46% 65.71% 65.08% 64.53% 63.98% 64.27% 63.40% 62.42%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
36.72% 35.73% 35.54% 34.29% 34.92% 35.47% 36.02% 35.73% 36.60% 37.58%
Debt to EBITDA
4.32 4.37 4.14 4.23 3.85 3.51 3.22 3.21 4.27 3.75
Net Debt to EBITDA
4.31 4.37 4.14 4.22 3.85 3.51 3.22 3.21 4.26 3.74
Long-Term Debt to EBITDA
4.32 4.37 4.14 4.23 3.85 3.51 3.22 3.21 4.27 3.75
Debt to NOPAT
11.54 11.44 10.44 10.19 9.10 8.05 7.05 6.95 9.03 7.71
Net Debt to NOPAT
11.52 11.43 10.42 10.18 9.10 8.04 7.05 6.94 9.02 7.70
Long-Term Debt to NOPAT
11.54 11.44 10.44 10.19 9.10 8.05 7.05 6.95 9.03 7.71
Altman Z-Score
-0.64 -0.50 -0.45 -0.36 -0.22 -0.06 0.00 0.27 0.28 0.56
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
1.13 1.56 1.19 1.57 1.41 1.40 1.26 1.53 1.26 1.24
Quick Ratio
0.67 0.94 0.64 0.86 0.81 0.82 0.69 0.87 0.78 0.73
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
87 51 28 -42 -46 9.03 13 49 -989 -969
Operating Cash Flow to CapEx
125.20% 60.33% 157.83% 32.59% 207.26% 375.26% 160.28% 80.68% 152.93% 227.72%
Free Cash Flow to Firm to Interest Expense
3.44 1.94 1.04 -1.48 -1.62 0.32 0.46 1.75 -29.64 -25.34
Operating Cash Flow to Interest Expense
3.05 1.41 3.31 1.07 4.24 2.57 5.04 2.54 2.90 3.25
Operating Cash Flow Less CapEx to Interest Expense
0.61 -0.93 1.21 -2.21 2.19 1.88 1.89 -0.61 1.01 1.82
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.31 0.33 0.34 0.34 0.36 0.38 0.39 0.39 0.34 0.36
Accounts Receivable Turnover
6.96 6.97 7.77 7.28 7.40 7.57 9.52 8.91 7.84 9.02
Inventory Turnover
5.33 5.33 5.39 5.17 5.18 5.40 5.28 5.24 5.27 5.35
Fixed Asset Turnover
0.37 0.38 0.39 0.40 0.42 0.44 0.45 0.45 0.39 0.41
Accounts Payable Turnover
5.98 8.13 5.87 6.15 6.29 7.16 7.02 8.26 7.43 7.73
Days Sales Outstanding (DSO)
52.46 52.33 47.00 50.14 49.32 48.21 38.36 40.95 46.57 40.45
Days Inventory Outstanding (DIO)
68.48 68.52 67.74 70.66 70.48 67.63 69.19 69.68 69.31 68.24
Days Payable Outstanding (DPO)
61.01 44.92 62.20 59.35 58.01 50.95 51.98 44.19 49.13 47.20
Cash Conversion Cycle (CCC)
59.93 75.93 52.54 61.45 61.79 64.89 55.57 66.44 66.76 61.48
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
2,366 2,407 2,397 2,493 2,465 2,455 2,447 2,503 3,523 3,517
Invested Capital Turnover
0.34 0.35 0.37 0.37 0.39 0.41 0.42 0.42 0.36 0.39
Increase / (Decrease) in Invested Capital
-49 -12 10 90 100 48 51 9.06 1,058 1,063
Enterprise Value (EV)
2,402 2,815 2,977 3,165 3,485 3,886 0.00 4,739 5,623 6,525
Market Capitalization
905 1,268 1,433 1,527 1,881 2,302 0.00 3,131 3,390 4,331
Book Value per Share
$5.59 $5.53 $5.45 $5.46 $5.50 $5.58 $5.72 $5.72 $7.64 $7.56
Tangible Book Value per Share
$5.34 $5.29 $5.22 $5.25 $5.30 $5.39 $5.53 $5.55 $6.49 $6.70
Total Capital
2,369 2,409 2,400 2,495 2,466 2,456 2,449 2,503 3,527 3,522
Total Debt
1,499 1,548 1,547 1,639 1,605 1,585 1,567 1,609 2,236 2,198
Total Long-Term Debt
1,499 1,548 1,547 1,639 1,605 1,585 1,567 1,609 2,236 2,198
Net Debt
1,497 1,547 1,544 1,638 1,604 1,584 1,565 1,608 2,232 2,194
Capital Expenditures (CapEx)
61 62 56 94 58 19 86 88 63 55
Debt-free, Cash-free Net Working Capital (DFCFNWC)
24 82 30 80 65 60 39 70 46 40
Debt-free Net Working Capital (DFNWC)
26 83 34 81 66 61 40 71 50 45
Net Working Capital (NWC)
26 83 34 81 66 61 40 71 50 45
Net Nonoperating Expense (NNE)
23 29 22 24 23 24 23 23 32 34
Net Nonoperating Obligations (NNO)
1,496 1,546 1,544 1,638 1,604 1,584 1,565 1,608 2,232 2,194
Total Depreciation and Amortization (D&A)
47 48 47 49 50 51 51 52 57 67
Debt-free, Cash-free Net Working Capital to Revenue
2.91% 9.68% 3.47% 8.82% 6.85% 6.03% 3.82% 6.66% 4.24% 3.46%
Debt-free Net Working Capital to Revenue
3.16% 9.86% 3.82% 8.95% 6.90% 6.16% 3.93% 6.75% 4.59% 3.85%
Net Working Capital to Revenue
3.16% 9.86% 3.82% 8.95% 6.90% 6.16% 3.93% 6.75% 4.59% 3.85%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$0.10 $0.06 $0.10 $0.16 $0.20 $0.21 $0.26 $0.22 $0.22 $0.35
Adjusted Weighted Average Basic Shares Outstanding
153.55M 153.28M 154.12M 154.36M 154.16M 154.13M 154.19M 154.50M 165.85M 162.04M
Adjusted Diluted Earnings per Share
$0.10 $0.06 $0.10 $0.16 $0.20 $0.21 $0.26 $0.22 $0.22 $0.35
Adjusted Weighted Average Diluted Shares Outstanding
153.69M 153.41M 154.28M 154.41M 154.40M 154.34M 154.50M 154.79M 166.17M 162.38M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
155.61M 156.64M 156.70M 156.50M 156.06M 165.66M 156.29M 168.94M 175.17M 175.27M
Normalized Net Operating Profit after Tax (NOPAT)
28 33 36 47 52 55 61 59 68 83
Normalized NOPAT Margin
13.07% 15.24% 15.79% 19.09% 20.35% 21.31% 22.89% 21.73% 23.16% 25.45%
Pre Tax Income Margin
9.19% 5.59% 9.85% 13.97% 16.70% 16.45% 19.96% 17.55% 18.12% 24.01%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
1.78 1.46 1.85 2.21 2.49 2.53 2.96 2.70 2.59 3.05
NOPAT to Interest Expense
1.50 1.48 1.44 1.68 1.89 2.03 2.31 2.08 2.08 2.46
EBIT Less CapEx to Interest Expense
-0.66 -0.87 -0.24 -1.07 0.45 1.84 -0.18 -0.44 0.69 1.62
NOPAT Less CapEx to Interest Expense
-0.93 -0.85 -0.66 -1.59 -0.16 1.35 -0.83 -1.06 0.18 1.03
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
226.15% 203.89% 154.92% 138.13% 114.24% 91.24% 75.90% 72.22% 71.40% 64.08%
Augmented Payout Ratio
220.11% 203.89% 150.92% 141.23% 122.12% 99.67% 83.72% 78.00% 82.20% 71.83%

Frequently Asked Questions About Archrock's Financials

When does Archrock's financial year end?

According to the most recent income statement we have on file, Archrock's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Archrock's net income changed over the last 9 years?

Archrock's net income appears to be on an upward trend, with a most recent value of $172.23 million in 2024, falling from -$125.70 million in 2015. The previous period was $105.00 million in 2023.

What is Archrock's operating income?
Archrock's total operating income in 2024 was $384.66 million, based on the following breakdown:
  • Total Gross Profit: $699.09 million
  • Total Operating Expenses: $314.43 million
How has Archrock revenue changed over the last 9 years?

Over the last 9 years, Archrock's total revenue changed from $998.11 million in 2015 to $1.16 billion in 2024, a change of 16.0%.

How much debt does Archrock have?

Archrock's total liabilities were at $2.50 billion at the end of 2024, a 40.1% increase from 2023, and a 31.1% increase since 2015.

How much cash does Archrock have?

In the past 9 years, Archrock's cash and equivalents has ranged from $1.10 million in 2020 to $10.54 million in 2017, and is currently $4.42 million as of their latest financial filing in 2024.

How has Archrock's book value per share changed over the last 9 years?

Over the last 9 years, Archrock's book value per share changed from 10.57 in 2015 to 7.56 in 2024, a change of -28.5%.



This page (NYSE:AROC) was last updated on 4/25/2025 by MarketBeat.com Staff
From Our Partners