Financhill
Buy
51

AAT Quote, Financials, Valuation and Earnings

Last price:
$18.90
Seasonality move :
-3.54%
Day range:
$18.74 - $18.95
52-week range:
$16.69 - $26.66
Dividend yield:
7.2%
P/E ratio:
18.61x
P/S ratio:
2.68x
P/B ratio:
0.99x
Volume:
314.7K
Avg. volume:
436K
1-year change:
-28.71%
Market cap:
$1.2B
Revenue:
$457.9M
EPS (TTM):
$1.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $344.6M $375.8M $422.6M $441.2M $457.9M
Revenue Growth (YoY) -6.05% 9.07% 12.46% 4.38% 3.78%
 
Cost of Revenues $121.1M $246.1M $275.8M $283.5M $293.2M
Gross Profit $223.5M $129.7M $146.9M $157.7M $164.7M
Gross Profit Margin 64.85% 34.52% 34.75% 35.75% 35.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.6M -- -- -- --
Other Inc / (Exp) $2K -$4.3M -- $6.5M $10M
Operating Expenses $134.9M $29.9M $32.1M $36M $35.5M
Operating Income $88.6M $99.9M $114.7M $121.7M $129.2M
 
Net Interest Expenses $53M $58.6M $58.2M $64.7M $74.5M
EBT. Incl. Unusual Items $35.6M $36.6M $55.9M $64.7M $72.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$9K -- -- -- --
Net Income to Company $35.6M $36.6M $55.9M $64.7M $72.8M
 
Minority Interest in Earnings -- $7.7M $11.7M $13.6M $15.2M
Net Income to Common Excl Extra Items $35.6M $36.6M $55.9M $64.7M $72.8M
 
Basic EPS (Cont. Ops) $0.46 $0.47 $0.72 $0.84 $0.94
Diluted EPS (Cont. Ops) $0.46 $0.47 $0.72 $0.84 $0.94
Weighted Average Basic Share $59.8M $60M $60M $60.2M $60.3M
Weighted Average Diluted Share $76.1M $76.2M $76.2M $60.2M $60.3M
 
EBITDA $197.3M $216.2M $238.1M $241.2M $254.7M
EBIT $89M $99.9M $114.7M $121.7M $129.2M
 
Revenue (Reported) $344.6M $375.8M $422.6M $441.2M $457.9M
Operating Income (Reported) $88.6M $99.9M $114.7M $121.7M $129.2M
Operating Income (Adjusted) $89M $99.9M $114.7M $121.7M $129.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $98.3M $111M $111.2M $122.8M $109.6M
Revenue Growth (YoY) 16.49% 12.96% 0.16% 10.44% -10.77%
 
Cost of Revenues $63.8M $71.6M $71.2M $75.9M $75.3M
Gross Profit $34.5M $39.4M $40M $46.9M $34.3M
Gross Profit Margin 35.1% 35.47% 35.99% 38.17% 31.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$52K -- -- $2K --
Operating Expenses $6.8M $8.4M $8.9M $9.1M $9.5M
Operating Income $27.7M $31M $31.1M $37.8M $24.8M
 
Net Interest Expenses $13.9M $14.5M $16.3M $18.2M $19.8M
EBT. Incl. Unusual Items $12.9M $16.4M $15.1M $21.3M $5.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $12.9M $16.4M $15.1M $21.3M $5.9M
 
Minority Interest in Earnings $2.7M $3.4M $3.2M $4.5M $1.2M
Net Income to Common Excl Extra Items $12.9M $16.4M $15.1M $21.3M $5.9M
 
Basic EPS (Cont. Ops) $0.17 $0.21 $0.20 $0.28 $0.07
Diluted EPS (Cont. Ops) $0.17 $0.21 $0.20 $0.28 $0.07
Weighted Average Basic Share $60M $60M $60.2M $60.3M $60.5M
Weighted Average Diluted Share $76.2M $76.2M $76.3M $60.3M $76.7M
 
EBITDA $58.3M $62.7M $61M $71.3M $56.8M
EBIT $27.7M $31M $31.1M $37.8M $24.8M
 
Revenue (Reported) $98.3M $111M $111.2M $122.8M $109.6M
Operating Income (Reported) $27.7M $31M $31.1M $37.8M $24.8M
Operating Income (Adjusted) $27.7M $31M $31.1M $37.8M $24.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $355.4M $418.4M $434.7M $456.9M $484.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $296.5M $272.6M $279.8M $292.2M $294.8M
Gross Profit $58.9M $145.8M $154.9M $164.7M $189.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$3.8M $175K $6.5M $10M --
Operating Expenses $27.2M $32.4M $35.5M $36.1M $36.5M
Operating Income $31.7M $113.4M $119.4M $128.6M $152.8M
 
Net Interest Expenses $54.6M $58.7M $63M $67.1M $82.1M
EBT. Incl. Unusual Items -$28.9M $54M $63.6M $74.7M $78.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $29.9M $53.9M $63.6M $74.7M $78.7M
 
Minority Interest in Earnings $6.2M $11.3M $13.3M $15.6M $16.4M
Net Income to Common Excl Extra Items -$28.9M $53.9M $63.6M $74.7M $78.7M
 
Basic EPS (Cont. Ops) $0.39 $0.70 $0.82 $0.97 $1.02
Diluted EPS (Cont. Ops) $0.39 $0.70 $0.79 $0.97 $1.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $144.9M $237.1M $239.1M $253.2M $278.8M
EBIT $31.7M $113.4M $119.4M $128.6M $152.8M
 
Revenue (Reported) $355.4M $418.4M $434.7M $456.9M $484.1M
Operating Income (Reported) $31.7M $113.4M $119.4M $128.6M $152.8M
Operating Income (Adjusted) $31.7M $113.4M $119.4M $128.6M $152.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $274.1M $316.6M $328.7M $344.4M $370.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $124.2M $205.9M $209.8M $218.6M $220.2M
Gross Profit $149.9M $110.8M $118.8M $125.8M $150.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.7M -- -- -- --
Other Inc / (Exp) -$4.3M -- $6.5M $10M $45.4M
Operating Expenses $75.7M $23.1M $26.5M $26.6M $27.7M
Operating Income $74.2M $87.7M $92.3M $99.2M $122.7M
 
Net Interest Expenses $42.6M $43.7M $48.4M $50.8M $58.3M
EBT. Incl. Unusual Items $26.4M $43.5M $51.2M $61.2M $67.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $301K -- -- -- --
Net Income to Company $26.1M $43.5M $51.2M $61.2M $67.1M
 
Minority Interest in Earnings $2.7M $9.1M $10.7M $12.8M $14M
Net Income to Common Excl Extra Items $26.1M $43.5M $51.2M $61.2M $67.1M
 
Basic EPS (Cont. Ops) $0.34 $0.56 $0.66 $0.79 $0.87
Diluted EPS (Cont. Ops) $0.34 $0.56 $0.66 $0.79 $0.87
Weighted Average Basic Share $180M $180.1M $180.4M $180.9M $181.6M
Weighted Average Diluted Share $228.5M $228.7M $229M $197.1M $214M
 
EBITDA $155.9M $180.9M $181.9M $193.9M $218M
EBIT $70.1M $87.7M $92.3M $99.2M $122.7M
 
Revenue (Reported) $274.1M $316.6M $328.7M $344.4M $370.6M
Operating Income (Reported) $74.2M $87.7M $92.3M $99.2M $122.7M
Operating Income (Adjusted) $70.1M $87.7M $92.3M $99.2M $122.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $137.3M $139.5M $49.6M $82.9M $425.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.9M $7.4M $7.8M $6.5M $6.9M
Inventory -- -- -- -- --
Prepaid Expenses $8.7M $9.1M $9.3M $10.5M --
Other Current Assets -- -- -- -- --
Total Current Assets $227.2M $229.7M $144.6M $179.7M $598.1M
 
Property Plant And Equipment $29.4M -- -- -- --
Long-Term Investments -- -- $10M $8M $5.2M
Goodwill -- -- -- -- --
Other Intangibles $28.9M $31.7M $25.8M $20.5M $15.6M
Other Long-Term Assets $39.2M $39.2M $39.7M $49.1M $47.9M
Total Assets $2.8B $3B $3B $3B $3.3B
 
Accounts Payable $59.3M $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 $197.6M $64.5M $66M $61.3M $388.7M
 
Long-Term Debt $1.3B $1.7B $1.7B $1.6B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.8B $1.8B $1.8B $2.1B
 
Common Stock $605K $605K $607K $609K $611K
Other Common Equity Adj $1.8M $2.9M $10.6M $8.3M $4.8M
Common Equity $1.3B $1.2B $1.2B $1.2B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$18M -$28.8M -$35.7M -$44.2M -$51.6M
Total Equity $1.3B $1.2B $1.2B $1.2B $1.1B
 
Total Liabilities and Equity $2.8B $3B $3B $3B $3.3B
Cash and Short Terms $137.3M $139.5M $49.6M $82.9M $425.7M
Total Debt $1.4B $1.7B $1.7B $1.7B $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $173.6M $63.4M $90M $533M $138.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.4M $8.6M $7.9M $8.8M --
Inventory -- -- -- -- --
Prepaid Expenses $8.8M $9.6M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $261.4M $160.4M $186.9M $631.6M $232.4M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- $11.3M $12.6M $4.8M $2.6M
Goodwill -- -- -- -- --
Other Intangibles $34.2M -$13.9M -$26.4M $16.8M --
Other Long-Term Assets $38.9M $80.9M $100.3M $51.2M --
Total Assets $3.1B $3B $3B $3.4B $2.9B
 
Accounts Payable $88.9M $72.4M $71M $74.1M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $88.9M $72.4M $71M $74.1M $69.6M
 
Long-Term Debt $1.7B $1.7B $1.7B $2.1B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $1.8B $1.8B $2.3B $1.8B
 
Common Stock $605K $605K $607K $609K $612K
Other Common Equity Adj $2.2M $12.6M $12.1M $4.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$26.3M -$32.6M -$40.6M -$48.6M -$54.8M
Total Equity $1.2B $1.2B $1.2B $1.1B $1.1B
 
Total Liabilities and Equity $3.1B $3B $3B $3.4B $2.9B
Cash and Short Terms $173.6M $63.4M $90M $533M $138.7M
Total Debt $1.7B $1.7B $1.7B $2.1B $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $35.6M $36.6M $55.9M $64.7M $72.8M
Depreciation & Amoritzation $108.3M $116.3M $123.3M $119.5M $125.5M
Stock-Based Compensation $6.3M $8.5M $8.7M $8.8M $7.1M
Change in Accounts Receivable -$4.9M $2.3M -$404K -$870K -$1.8M
Change in Inventories -- -- -- -- --
Cash From Operations $127M $168.3M $179.1M $188.8M $207.1M
 
Capital Expenditures $63.5M $104.6M $113.8M $83M $70.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$69.1M -$312.3M -$166.3M -$89.9M -$77.4M
 
Dividends Paid (Ex Special Dividend) -$76.5M $88.9M $77.5M $80.2M $81.7M
Special Dividend Paid
Long-Term Debt Issued $100M $494.7M $111M $225M $623.3M
Long-Term Debt Repaid -$51M -$255.4M -$111M -$186M -$300M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$797K -$5.9M -$4.5M -$3M -$6.8M
Cash From Financing -$28.3M $144.4M -$102.7M -$65.5M $213.1M
 
Beginning Cash (CF) $109.5M $139.5M $49.6M $82.9M $425.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $29.6M $475K -$90M $33.3M $342.8M
Ending Cash (CF) $139M $140M -$40.4M $116.2M $768.4M
 
Levered Free Cash Flow $63.5M $63.7M $65.3M $105.8M $136.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $12.9M $16.4M $15.1M $21.3M $5.9M
Depreciation & Amoritzation $30.7M $31.7M $29.9M $33.5M $32M
Stock-Based Compensation $1.5M $2M $2.1M $2M $1.8M
Change in Accounts Receivable $871K -$1.4M -$844K -$1.4M -$695K
Change in Inventories -- -- -- -- --
Cash From Operations $52.9M $54.8M $51.8M $52.4M $40.5M
 
Capital Expenditures $21.2M $25.3M $19.8M $24.4M $17.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$226.3M -$27.2M -$21.1M -$26.3M -$19.2M
 
Dividends Paid (Ex Special Dividend) $23M $9M $25.4M $25.8M $26.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $111M -- $623.3M --
Long-Term Debt Repaid -- -$111M -- -$200M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$452K -$7K -$5.4M --
Cash From Financing -$23M -$25M -$25.4M $392.1M -$26.3M
 
Beginning Cash (CF) $173.6M $63.4M $90M $533M $138.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$196.3M $2.7M $5.3M $418.1M -$5M
Ending Cash (CF) -$22.7M $66.1M $95.2M $951.1M $133.7M
 
Levered Free Cash Flow $31.7M $29.6M $32M $28M $23.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $29.9M $53.9M $63.6M $74.7M $78.7M
Depreciation & Amoritzation $113.3M $123.7M $119.7M $124.7M $126M
Stock-Based Compensation $7M $9.5M $9.5M $7.9M $6.9M
Change in Accounts Receivable $3.5M $260K -$179K -$1.7M $337K
Change in Inventories -- -- -- -- --
Cash From Operations $140.4M $179.6M $188.1M $205.3M $167.2M
 
Capital Expenditures $71.6M $136.1M $89.7M $69.8M $73.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$278.8M -$188.6M -$96.9M -$76.4M -$30.3M
 
Dividends Paid (Ex Special Dividend) $85.1M $81.1M $95.6M $81.5M $83.1M
Special Dividend Paid
Long-Term Debt Issued $494.7M $111M $225M $623.3M --
Long-Term Debt Repaid -$255.4M -$111M -$186M -$200M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$4.6M -$2.9M -- --
Cash From Financing $148.5M -$101.2M -$64.6M $314.1M -$531.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.1M -$110.2M $26.5M $443M -$394.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $68.8M $43.5M $98.4M $135.5M $93.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $26.1M $43.5M $51.2M $61.2M $67.1M
Depreciation & Amoritzation $85.8M $93.2M $89.6M $94.8M $95.3M
Stock-Based Compensation $4.5M $5.5M $6.3M $5.3M $5.2M
Change in Accounts Receivable $941K -$1.1M -$847K -$1.7M $465K
Change in Inventories -- -- -- -- --
Cash From Operations $129.6M $140.9M $149.9M $166.5M $126.5M
 
Capital Expenditures $56.8M $88.3M $64.2M $51.1M $54.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$263.3M -$139.6M -$70.2M -$56.8M -$9.6M
 
Dividends Paid (Ex Special Dividend) -$19.9M $58.1M $76.1M $77.5M $78.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $494.7M $111M $225M $623.3M --
Long-Term Debt Repaid -$255.4M -$111M -$186M -$200M -$325M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.1M -$3.7M -$2.1M -$5.4M --
Cash From Financing $168.3M -$77.4M -$39.3M $340.4M -$403.9M
 
Beginning Cash (CF) $694.8M $197.8M $262M $746.4M $426.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $34.6M -$76.1M $40.4M $450.1M -$286.9M
Ending Cash (CF) $729.4M $121.7M $302.4M $1.2B $139.4M
 
Levered Free Cash Flow $72.9M $52.6M $85.7M $115.4M $71.9M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock