Financhill
Sell
33

AAT Quote, Financials, Valuation and Earnings

Last price:
$18.24
Seasonality move :
-1.73%
Day range:
$18.49 - $19.09
52-week range:
$16.69 - $22.79
Dividend yield:
7.35%
P/E ratio:
20.13x
P/S ratio:
2.80x
P/B ratio:
0.99x
Volume:
511.9K
Avg. volume:
499.1K
1-year change:
-17.7%
Market cap:
$1.1B
Revenue:
$480.7M
EPS (TTM):
$0.92
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $375.8M $422.6M $441.2M $457.9M $480.7M
Revenue Growth (YoY) 9.07% 12.46% 4.38% 3.78% 4.99%
 
Cost of Revenues $246.1M $275.8M $283.5M $293.2M $296.9M
Gross Profit $129.7M $146.9M $157.7M $164.7M $183.8M
Gross Profit Margin 34.52% 34.75% 35.75% 35.97% 38.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$4.3M -- $6.5M $10M --
Operating Expenses $29.9M $32.1M $36M $35.5M $37.8M
Operating Income $99.9M $114.7M $121.7M $129.2M $145.9M
 
Net Interest Expenses $58.6M $58.2M $64.7M $74.5M $78.1M
EBT. Incl. Unusual Items $36.6M $55.9M $64.7M $72.8M $71.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $36.6M $55.9M $64.7M $72.8M $71.4M
 
Minority Interest in Earnings $7.7M $11.7M $13.6M $15.2M $14.9M
Net Income to Common Excl Extra Items $36.6M $55.9M $64.7M $72.8M $71.4M
 
Basic EPS (Cont. Ops) $0.47 $0.72 $0.84 $0.94 $0.92
Diluted EPS (Cont. Ops) $0.47 $0.72 $0.84 $0.94 $0.92
Weighted Average Basic Share $60M $60M $60.2M $60.3M $60.6M
Weighted Average Diluted Share $76.2M $76.2M $60.2M $60.3M $76.7M
 
EBITDA $216.2M $238.1M $241.2M $254.7M $273.2M
EBIT $99.9M $114.7M $121.7M $129.2M $145.9M
 
Revenue (Reported) $375.8M $422.6M $441.2M $457.9M $480.7M
Operating Income (Reported) $99.9M $114.7M $121.7M $129.2M $145.9M
Operating Income (Adjusted) $99.9M $114.7M $121.7M $129.2M $145.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $101.7M $106M $112.5M $113.5M $110.1M
Revenue Growth (YoY) 25.08% 4.18% 6.12% 0.86% -2.97%
 
Cost of Revenues $66.7M $69.9M $73.6M $74.6M $76.7M
Gross Profit $35M $36.1M $38.9M $38.9M $33.4M
Gross Profit Margin 34.42% 34.04% 34.56% 34.26% 30.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $175K -- -- -- --
Operating Expenses $9.3M $9M $9.5M $8.8M $10.2M
Operating Income $25.7M $27.1M $29.4M $30M $23.2M
 
Net Interest Expenses $15M $14.6M $16.3M $23.8M $19.8M
EBT. Incl. Unusual Items $10.5M $12.4M $13.5M $11.6M $4.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $10.5M $12.4M $13.5M $11.6M $4.2M
 
Minority Interest in Earnings $2.2M $2.6M $2.8M $2.4M $837K
Net Income to Common Excl Extra Items $10.5M $12.4M $13.5M $11.6M $4.2M
 
Basic EPS (Cont. Ops) $0.14 $0.16 $0.17 $0.15 $0.05
Diluted EPS (Cont. Ops) $0.14 $0.13 $0.17 $0.15 $0.05
Weighted Average Basic Share $60M $60.1M $60.2M $60.4M $60.6M
Weighted Average Diluted Share $76.2M $76.3M $60.2M $60.4M $76.8M
 
EBITDA $56.2M $57.2M $59.3M $60.8M $55.2M
EBIT $25.7M $27.1M $29.4M $30M $23.2M
 
Revenue (Reported) $101.7M $106M $112.5M $113.5M $110.1M
Operating Income (Reported) $25.7M $27.1M $29.4M $30M $23.2M
Operating Income (Adjusted) $25.7M $27.1M $29.4M $30M $23.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $375.8M $422.6M $441.2M $457.9M $480.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $284.5M $275.8M $283.5M $293.2M $296.9M
Gross Profit $91.3M $146.9M $157.7M $164.7M $183.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$4.1M -- $6.5M $10M --
Operating Expenses $29.9M $32.1M $36M $35.5M $37.8M
Operating Income $61.4M $114.7M $121.7M $129.2M $145.9M
 
Net Interest Expenses $56.6M $58.2M $64.7M $74.5M $78.1M
EBT. Incl. Unusual Items -$1.7M $55.9M $64.7M $72.8M $71.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $36.6M $55.9M $64.7M $72.8M $71.4M
 
Minority Interest in Earnings $7.7M $11.7M $13.6M $15.2M $14.9M
Net Income to Common Excl Extra Items -$1.7M $55.9M $64.7M $72.8M $71.4M
 
Basic EPS (Cont. Ops) $0.47 $0.72 $0.84 $0.94 $0.92
Diluted EPS (Cont. Ops) $0.47 $0.69 $0.84 $0.94 $0.92
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $177.7M $238.1M $241.2M $254.7M $273.2M
EBIT $61.4M $114.7M $121.7M $129.2M $145.9M
 
Revenue (Reported) $375.8M $422.6M $441.2M $457.9M $480.7M
Operating Income (Reported) $61.4M $114.7M $121.7M $129.2M $145.9M
Operating Income (Adjusted) $61.4M $114.7M $121.7M $129.2M $145.9M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $422.6M $441.2M $457.9M $480.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $275.8M $283.5M $293.2M $296.9M --
Gross Profit $146.9M $157.7M $164.7M $183.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $6.5M $10M $45.4M --
Operating Expenses $32.1M $36M $35.5M $37.8M --
Operating Income $114.7M $121.7M $129.2M $145.9M --
 
Net Interest Expenses $58.2M $64.7M $74.5M $78.1M --
EBT. Incl. Unusual Items $55.9M $64.7M $72.8M $71.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $55.9M $64.7M $72.8M $71.4M --
 
Minority Interest in Earnings $11.7M $13.6M $15.2M $14.9M --
Net Income to Common Excl Extra Items $55.9M $64.7M $72.8M $71.4M --
 
Basic EPS (Cont. Ops) $0.72 $0.84 $0.94 $0.92 --
Diluted EPS (Cont. Ops) $0.69 $0.84 $0.94 $0.92 --
Weighted Average Basic Share $240.2M $240.6M $241.3M $242.2M --
Weighted Average Diluted Share $304.9M $289.2M $257.5M $290.8M --
 
EBITDA $238.1M $241.2M $254.7M $273.2M --
EBIT $114.7M $121.7M $129.2M $145.9M --
 
Revenue (Reported) $422.6M $441.2M $457.9M $480.7M --
Operating Income (Reported) $114.7M $121.7M $129.2M $145.9M --
Operating Income (Adjusted) $114.7M $121.7M $129.2M $145.9M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $139.5M $49.6M $82.9M $425.7M $129.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.4M $7.8M $6.5M $6.9M --
Inventory -- -- -- -- --
Prepaid Expenses $9.1M $9.3M $10.5M -- --
Other Current Assets -- -- -- -- --
Total Current Assets $229.7M $144.6M $179.7M $598.1M $221.4M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- $10M $8M $5.2M $2M
Goodwill -- -- -- -- --
Other Intangibles $31.7M $25.8M $20.5M $15.6M --
Other Long-Term Assets $39.2M $39.7M $49.1M $47.9M --
Total Assets $3B $3B $3B $3.3B $2.9B
 
Accounts Payable $64.5M $66M $61M $63.7M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $1.9M $3.4M --
Total Current Liabilities $64.5M $66M $61.3M $388.7M $71.1M
 
Long-Term Debt $1.7B $1.7B $1.6B $1.7B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $1.8B $1.8B $2.1B $1.8B
 
Common Stock $605K $607K $609K $611K $614K
Other Common Equity Adj $2.9M $10.6M $8.3M $4.8M --
Common Equity $1.2B $1.2B $1.2B $1.2B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$28.8M -$35.7M -$44.2M -$51.6M -$59.6M
Total Equity $1.2B $1.2B $1.2B $1.1B $1.1B
 
Total Liabilities and Equity $3B $3B $3B $3.3B $2.9B
Cash and Short Terms $139.5M $49.6M $82.9M $425.7M $129.4M
Total Debt $1.7B $1.7B $1.7B $2B $1.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $139.5M $49.6M $82.9M $425.7M $129.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.4M $7.8M $6.5M $6.9M --
Inventory -- -- -- -- --
Prepaid Expenses $9.1M $9.3M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $229.7M $144.6M $179.7M $598.1M $221.4M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- $10M $8M $5.2M $2M
Goodwill -- -- -- -- --
Other Intangibles $31.7M $25.8M $20.5M $15.6M --
Other Long-Term Assets $39.2M $39.7M $49.1M $47.9M --
Total Assets $3B $3B $3B $3.3B $2.9B
 
Accounts Payable $64.5M $66M $61M $63.7M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $1.9M $3.4M --
Total Current Liabilities $64.5M $66M $161.3M $388.7M $71.1M
 
Long-Term Debt $1.7B $1.7B $1.6B $1.7B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $1.8B $1.8B $2.1B $1.8B
 
Common Stock $605K $607K $609K $611K $614K
Other Common Equity Adj $2.9M $10.6M $8.3M $4.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$28.8M -$35.7M -$44.2M -$51.6M -$59.6M
Total Equity $1.2B $1.2B $1.2B $1.1B $1.1B
 
Total Liabilities and Equity $3B $3B $3B $3.3B $2.9B
Cash and Short Terms $139.5M $49.6M $82.9M $425.7M $129.4M
Total Debt $1.7B $1.7B $1.7B $2B $1.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $36.6M $55.9M $64.7M $72.8M $71.4M
Depreciation & Amoritzation $116.3M $123.3M $119.5M $125.5M $127.3M
Stock-Based Compensation $8.5M $8.7M $8.8M $7.1M $7.4M
Change in Accounts Receivable $2.3M -$404K -$870K -$1.8M $726K
Change in Inventories -- -- -- -- --
Cash From Operations $168.3M $179.1M $188.8M $207.1M $167.1M
 
Capital Expenditures $104.6M $113.8M $83M $70.2M $72.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$312.3M -$166.3M -$89.9M -$77.4M -$30.5M
 
Dividends Paid (Ex Special Dividend) $88.9M $77.5M $80.2M $81.7M $83.2M
Special Dividend Paid
Long-Term Debt Issued $494.7M $111M $225M $623.3M --
Long-Term Debt Repaid -$255.4M -$111M -$186M -$300M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.9M -$4.5M -$3M -$6.8M --
Cash From Financing $144.4M -$102.7M -$65.5M $213.1M -$432.9M
 
Beginning Cash (CF) $139.5M $49.6M $82.9M $425.7M $129.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $475K -$90M $33.3M $342.8M -$296.3M
Ending Cash (CF) $140M -$40.4M $116.2M $768.4M -$166.9M
 
Levered Free Cash Flow $63.7M $65.3M $105.8M $136.9M $94.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $10.5M $12.4M $13.5M $11.6M $4.2M
Depreciation & Amoritzation $30.5M $30.1M $29.9M $30.7M $32M
Stock-Based Compensation $4M $3.2M $2.6M $1.8M $2.2M
Change in Accounts Receivable $1.3M $668K -$23K -$128K $261K
Change in Inventories -- -- -- -- --
Cash From Operations $38.7M $38.2M $38.8M $40.6M $40.6M
 
Capital Expenditures $47.8M $25.5M $18.8M $19.2M $17.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$48.9M -$26.7M -$19.7M -$20.6M -$20.9M
 
Dividends Paid (Ex Special Dividend) $23M $19.4M $4.1M $4.2M $4.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$100M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$865K -$744K -$831K -$1.4M --
Cash From Financing -$23.9M -$25.4M -$26.3M -$127.3M -$29M
 
Beginning Cash (CF) $139.5M $49.6M $82.9M $425.7M $129.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$34.1M -$13.9M -$7.1M -$107.3M -$9.4M
Ending Cash (CF) $105.4M $35.7M $75.8M $318.3M $120M
 
Levered Free Cash Flow -$9.1M $12.7M $20.1M $21.5M $23M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $36.6M $55.9M $64.7M $72.8M $71.4M
Depreciation & Amoritzation $116.3M $123.3M $119.5M $125.5M $127.3M
Stock-Based Compensation $8.5M $8.7M $8.8M $7.1M $7.4M
Change in Accounts Receivable $2.3M -$404K -$870K -$1.8M $726K
Change in Inventories -- -- -- -- --
Cash From Operations $168.3M $179.1M $188.8M $207.1M $167.1M
 
Capital Expenditures $104.6M $113.8M $83M $70.2M $72.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$312.3M -$166.3M -$89.9M -$77.4M -$30.5M
 
Dividends Paid (Ex Special Dividend) $88.9M $77.5M $80.2M $81.7M $83.2M
Special Dividend Paid
Long-Term Debt Issued $494.7M $111M $225M $623.3M --
Long-Term Debt Repaid -$255.4M -$111M -$186M -$300M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.9M -$4.5M -$3M -- --
Cash From Financing $144.4M -$102.7M -$65.5M $213.1M -$432.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $475K -$90M $33.3M $342.8M -$296.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $63.7M $65.3M $105.8M $136.9M $94.9M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $55.9M $64.7M $72.8M $71.4M --
Depreciation & Amoritzation $123.3M $119.5M $125.5M $127.3M --
Stock-Based Compensation $8.7M $8.8M $7.1M $7.4M --
Change in Accounts Receivable -$404K -$870K -$1.8M $726K --
Change in Inventories -- -- -- -- --
Cash From Operations $179.1M $188.8M $207.1M $167.1M --
 
Capital Expenditures $113.8M $83M $70.2M $72.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$166.3M -$89.9M -$77.4M -$30.5M --
 
Dividends Paid (Ex Special Dividend) $77.5M $80.2M $81.7M $83.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $111M $225M $623.3M -- --
Long-Term Debt Repaid -$111M -$186M -$300M -$325M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.5M -$3M -$6.8M -- --
Cash From Financing -$102.7M -$65.5M $213.1M -$432.9M --
 
Beginning Cash (CF) $247.3M $344.9M $1.2B $555.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$90M $33.3M $342.8M -$296.3M --
Ending Cash (CF) $157.4M $378.2M $1.5B $259.4M --
 
Levered Free Cash Flow $65.3M $105.8M $136.9M $94.9M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock