Financhill
Buy
82

AGI Quote, Financials, Valuation and Earnings

Last price:
$26.54
Seasonality move :
7.73%
Day range:
$25.64 - $27.09
52-week range:
$14.31 - $27.32
Dividend yield:
0.38%
P/E ratio:
38.46x
P/S ratio:
8.04x
P/B ratio:
3.11x
Volume:
6M
Avg. volume:
4M
1-year change:
76.23%
Market cap:
$11.2B
Revenue:
$1.3B
EPS (TTM):
$0.69
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $748.1M $823.6M $821.2M $1B $1.3B
Revenue Growth (YoY) 9.52% 10.09% -0.29% 24.61% 31.62%
 
Cost of Revenues $475.5M $534.1M $608.9M $637.7M $751.1M
Gross Profit $272.6M $289.5M $212.3M $385.6M $595.8M
Gross Profit Margin 36.44% 35.15% 25.85% 37.68% 44.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.3M $35.6M $44.2M $49.3M $64.3M
Other Inc / (Exp) -$11.6M -$232.4M -$41.6M -$21.9M $1.2M
Operating Expenses $38.5M $50.3M $62.6M $67.5M $91M
Operating Income $234.1M $239.2M $149.7M $318.1M $504.8M
 
Net Interest Expenses $4.3M $4.5M $5.7M $2.5M $3.8M
EBT. Incl. Unusual Items $218.2M $2.3M $102.4M $293.7M $502.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $74M $69M $65.3M $83.7M $217.9M
Net Income to Company $144.2M -$66.7M $37.1M $210M $284.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $144.2M -$66.7M $37.1M $210M $284.3M
 
Basic EPS (Cont. Ops) $0.37 -$0.17 $0.09 $0.53 $0.70
Diluted EPS (Cont. Ops) $0.37 -$0.17 $0.09 $0.53 $0.69
Weighted Average Basic Share $391.7M $392.6M $392.2M $395.5M $408.2M
Weighted Average Diluted Share $394.9M $392.6M $394.5M $398.1M $410.5M
 
EBITDA $376.3M $177.7M $279.6M $494.2M $735M
EBIT $222.5M $6.8M $108.1M $304M $516.6M
 
Revenue (Reported) $748.1M $823.6M $821.2M $1B $1.3B
Operating Income (Reported) $234.1M $239.2M $149.7M $318.1M $504.8M
Operating Income (Adjusted) $222.5M $6.8M $108.1M $304M $516.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $226.6M $203.1M $231.9M $254.6M $375.8M
Revenue Growth (YoY) 21.83% -10.37% 14.18% 9.79% 47.6%
 
Cost of Revenues $135.8M $138.4M $153.4M $166.7M $200.9M
Gross Profit $90.8M $64.7M $78.5M $87.9M $174.9M
Gross Profit Margin 40.07% 31.86% 33.85% 34.53% 46.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.9M $10.6M $14.3M $13.9M $11M
Other Inc / (Exp) $5.8M -$5M -$6.8M -$20.9M -$3.6M
Operating Expenses $9.5M $14.9M $16.9M $16M $16.5M
Operating Income $81.3M $49.8M $61.6M $71.9M $158.4M
 
Net Interest Expenses $1.3M $1.2M $2.2M -- --
EBT. Incl. Unusual Items $85.8M $43.6M $52.6M $51.2M $157.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.9M $14.1M $12M $4.1M $69.6M
Net Income to Company $76.9M $29.5M $40.6M $47.1M $87.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $76.9M $29.5M $40.6M $47.1M $87.6M
 
Basic EPS (Cont. Ops) $0.20 $0.07 $0.10 $0.12 $0.21
Diluted EPS (Cont. Ops) $0.20 $0.07 $0.10 $0.12 $0.21
Weighted Average Basic Share $392.7M $392.3M $393M $396.6M $420.3M
Weighted Average Diluted Share $394.6M $392.3M $402.4M $406.8M $420.3M
 
EBITDA $133.6M $88M $100.4M $109.4M $223.7M
EBIT $87.1M $44.8M $54.8M $58.8M $165.4M
 
Revenue (Reported) $226.6M $203.1M $231.9M $254.6M $375.8M
Operating Income (Reported) $81.3M $49.8M $61.6M $71.9M $158.4M
Operating Income (Adjusted) $87.1M $44.8M $54.8M $58.8M $165.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $748.1M $823.6M $821.2M $1B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $475.5M $534.1M $608.9M $637.7M $751.1M
Gross Profit $272.6M $289.5M $212.3M $385.6M $595.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.3M $35.6M $44.2M $49.3M $64.3M
Other Inc / (Exp) -$11.6M -$232.4M -$41.6M -$21.9M $1.2M
Operating Expenses $38.5M $50.3M $62.6M $67.5M $91M
Operating Income $234.1M $239.2M $149.7M $318.1M $504.8M
 
Net Interest Expenses $4.3M $4.5M $5.7M $2.5M $3.8M
EBT. Incl. Unusual Items $218.2M $2.3M $102.4M $293.7M $502.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $74M $69M $65.3M $83.7M $217.9M
Net Income to Company $144.2M -$66.7M $37.1M $210M $284.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $144.2M -$66.7M $37.1M $210M $284.3M
 
Basic EPS (Cont. Ops) $0.37 -$0.18 $0.10 $0.53 $0.70
Diluted EPS (Cont. Ops) $0.37 -$0.18 $0.10 $0.53 $0.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $376.3M $177.7M $279.6M $494.2M $745.7M
EBIT $222.5M $6.8M $108.1M $304M $527.3M
 
Revenue (Reported) $748.1M $823.6M $821.2M $1B $1.3B
Operating Income (Reported) $234.1M $239.2M $149.7M $318.1M $504.8M
Operating Income (Adjusted) $222.5M $6.8M $108.1M $304M $527.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $823.6M $821.2M $1B $1.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $534.1M $608.9M $637.7M $751.1M --
Gross Profit $289.5M $212.3M $385.6M $595.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $35.6M $44.2M $49.3M $64.3M --
Other Inc / (Exp) -$232.4M -$41.6M -$21.9M $1.2M --
Operating Expenses $50.3M $62.6M $67.5M $91M --
Operating Income $239.2M $149.7M $318.1M $504.8M --
 
Net Interest Expenses $4.5M $5.7M $2.7M $6.3M --
EBT. Incl. Unusual Items $2.3M $102.4M $293.7M $502.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $69M $65.3M $83.7M $217.9M --
Net Income to Company -$66.7M $37.1M $210M $284.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$66.7M $37.1M $210M $284.3M --
 
Basic EPS (Cont. Ops) -$0.18 $0.10 $0.53 $0.70 --
Diluted EPS (Cont. Ops) -$0.18 $0.10 $0.53 $0.69 --
Weighted Average Basic Share $1.6B $1.6B $1.6B $1.6B --
Weighted Average Diluted Share $1.6B $1.6B $1.6B $1.6B --
 
EBITDA $177.7M $279.6M $494.2M $745.7M --
EBIT $6.8M $108.1M $304M $527.3M --
 
Revenue (Reported) $823.6M $821.2M $1B $1.3B --
Operating Income (Reported) $239.2M $149.7M $318.1M $504.8M --
Operating Income (Adjusted) $6.8M $108.1M $304M $527.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $220.5M $172.5M $129.8M $224.8M $327.2M
Short Term Investments $43.7M $23.9M $18.6M $13M $24M
Accounts Receivable, Net -- -- -- -- --
Inventory $148.5M $199M $234.2M $271.2M $232.8M
Prepaid Expenses $21.6M $20.7M -- -- --
Other Current Assets -- -- $16.2M $23.6M $17.9M
Total Current Assets $473.4M $459.4M $441M $586M $648.6M
 
Property Plant And Equipment $3.1B $3.1B $3.2B $3.4B $4.6B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $61.8M $23.2M $31.2M $17M $37.2M
Total Assets $3.6B $3.6B $3.7B $4B $5.3B
 
Accounts Payable $117.7M $137.6M $147.6M $167.8M $191.6M
Accrued Expenses -- -- -- $800K $2.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- $15.2M
Other Current Liabilities $500K $400K $4.6M $1M $9.1M
Total Current Liabilities $146.9M $157.4M $181.9M $247.9M $430.9M
 
Long-Term Debt -- -- -- -- $250M
Capital Leases -- -- -- -- --
Total Liabilities $785M $885.9M $953.1M $1.1B $1.8B
 
Common Stock $3.7B $3.7B $3.7B $3.7B $4.1B
Other Common Equity Adj $18.2M $1.9M -$24.8M -$26.9M -$37.4M
Common Equity $2.9B $2.7B $2.7B $2.9B $3.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.9B $2.7B $2.7B $2.9B $3.6B
 
Total Liabilities and Equity $3.6B $3.6B $3.7B $4B $5.3B
Cash and Short Terms $264.2M $196.4M $148.4M $237.8M $351.2M
Total Debt -- -- -- -- $250M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $220.5M $172.5M $129.8M $224.8M $327.2M
Short Term Investments $43.7M $23.9M $18.6M $13M $24M
Accounts Receivable, Net -- -- -- -- --
Inventory $148.5M $199M $234.2M $271.2M $232.8M
Prepaid Expenses $21.6M $20.7M -- -- --
Other Current Assets -- -- $16.2M $23.6M $17.9M
Total Current Assets $473.4M $459.4M $441M $586M $648.6M
 
Property Plant And Equipment $3.1B $3.1B $3.2B $3.4B $4.6B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $61.8M $23.2M $31.2M $17M $37.2M
Total Assets $3.6B $3.6B $3.7B $4B $5.3B
 
Accounts Payable $117.7M $137.6M $147.6M $167.8M $191.6M
Accrued Expenses -- -- -- $800K $2.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- $15.2M
Other Current Liabilities $500K $400K $4.6M $1M $9.1M
Total Current Liabilities $146.9M $157.4M $181.9M $247.9M $430.9M
 
Long-Term Debt -- -- -- -- $250M
Capital Leases -- -- -- -- --
Total Liabilities $785M $885.9M $953.1M $1.1B $1.8B
 
Common Stock $3.7B $3.7B $3.7B $3.7B $4.1B
Other Common Equity Adj $18.2M $1.9M -$24.8M -$26.9M -$37.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.9B $2.7B $2.7B $2.9B $3.6B
 
Total Liabilities and Equity $3.6B $3.6B $3.7B $4B $5.3B
Cash and Short Terms $264.2M $196.4M $148.4M $237.8M $351.2M
Total Debt -- -- -- -- $250M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $144.2M -$66.7M $37.1M $210M $284.3M
Depreciation & Amoritzation $153.8M $170.9M $171.5M $190.2M $218.4M
Stock-Based Compensation $10.3M $11.1M $18.3M $21.7M $31.7M
Change in Accounts Receivable $3.3M $2M -$8.8M -$13.6M $2.7M
Change in Inventories -$13.3M -$49.7M -$55.2M -$26M $53.3M
Cash From Operations $368.4M $356.5M $298.5M $472.7M $661.1M
 
Capital Expenditures $300.9M $364.3M $313.7M $348.9M $425.3M
Cash Acquisitions -$19.5M -- $5M -- -$30.2M
Cash From Investing -$314.1M -$357.1M -$312.7M -$351.8M -$467.1M
 
Dividends Paid (Ex Special Dividend) -$23.9M -$34.5M -$35.1M -$35.3M -$35.1M
Special Dividend Paid
Long-Term Debt Issued $100M -- -- -- $250M
Long-Term Debt Repaid -$100.5M -$200K -- -- -$318.9M
Repurchase of Common Stock -$5.5M -$11.7M -$8.2M -- --
Other Financing Activities -- -$1.1M -$800K -- -$2.7M
Cash From Financing -$15.6M -$47.3M -$28.4M -$26M -$89.4M
 
Beginning Cash (CF) $182.8M $220.5M $172.5M $129.8M $224.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.7M -$47.9M -$42.6M $94.9M $104.6M
Ending Cash (CF) $220.5M $172.5M $129.8M $224.8M $327.2M
 
Levered Free Cash Flow $67.5M -$7.8M -$15.2M $123.8M $235.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $76.9M $29.5M $40.6M $47.1M $87.6M
Depreciation & Amoritzation $46.5M $43.2M $45.6M $50.6M $58.3M
Stock-Based Compensation $1.2M $3.9M $7.1M $6.3M $1.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $131.4M $88.1M $102.3M $124.1M $192.2M
 
Capital Expenditures $73.4M $119M $84.8M $109.7M $146.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$85.4M -$111.3M -$84.9M -$109.8M -$145.9M
 
Dividends Paid (Ex Special Dividend) -$7.4M -$8.6M -$8.8M -$8.6M -$9.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$100.1M -$100K -- -- -$5.2M
Repurchase of Common Stock -- -$5.7M -- -- --
Other Financing Activities -- -- -- -- -$2.7M
Cash From Financing -$99.8M -$15.5M -$5M -$5.6M -$10.4M
 
Beginning Cash (CF) $274.1M $211.4M $116.7M $215.9M $291.6M
Foreign Exchange Rate Adjustment $200K -$200K $700K $200K -$300K
Additions / Reductions -$53.8M -$38.7M $12.4M $8.7M $35.9M
Ending Cash (CF) $220.5M $172.5M $129.8M $224.8M $327.2M
 
Levered Free Cash Flow $58M -$30.9M $17.5M $14.4M $45.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $144.2M -$66.7M $37.1M $210M $284.3M
Depreciation & Amoritzation $153.8M $170.9M $171.5M $190.2M $218.4M
Stock-Based Compensation $10.3M $11.1M $18.3M $21.7M $31.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $368.4M $356.5M $298.5M $472.7M $661.1M
 
Capital Expenditures $300.9M $364.3M $313.7M $348.9M $425.3M
Cash Acquisitions -- -- $5M -- -$30.2M
Cash From Investing -$314.1M -$357.1M -$312.7M -$351.8M -$467.1M
 
Dividends Paid (Ex Special Dividend) -$23.9M -$34.5M -$35.1M -$35.3M -$35.1M
Special Dividend Paid
Long-Term Debt Issued $100M -- -- -- --
Long-Term Debt Repaid -$100.5M -- -- -- --
Repurchase of Common Stock -$5.5M -$11.7M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$15.6M -$47.3M -$28.4M -$26M -$89.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.7M -$47.9M -$42.6M $94.9M $104.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $67.5M -$7.8M -$15.2M $123.8M $235.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$66.7M $37.1M $210M $284.3M --
Depreciation & Amoritzation $170.9M $171.5M $190.2M $218.4M --
Stock-Based Compensation $11.1M $18.3M $21.7M $31.7M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $356.5M $298.5M $472.7M $661.1M --
 
Capital Expenditures $364.3M $313.7M $348.9M $425.3M --
Cash Acquisitions -- $5M -- -$30.2M --
Cash From Investing -$357.1M -$312.7M -$351.8M -$467.1M --
 
Dividends Paid (Ex Special Dividend) -$34.5M -$35.1M -$35.3M -$35.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $250M --
Long-Term Debt Repaid -$200K -- -- -$318.9M --
Repurchase of Common Stock -$11.7M -$8.2M -- -- --
Other Financing Activities -- -- -- -$2.7M --
Cash From Financing -$47.3M -$28.4M -$26M -$89.4M --
 
Beginning Cash (CF) $904M $534.9M $668.1M $1.1B --
Foreign Exchange Rate Adjustment -$100K -$100K $100K -$2.2M --
Additions / Reductions -$47.9M -$42.6M $94.9M $104.6M --
Ending Cash (CF) $856M $492.2M $763.1M $1.2B --
 
Levered Free Cash Flow -$7.8M -$15.2M $123.8M $235.8M --

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is up 43.59% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is up 39.42% over the past day.

Sell
47
FNGO alert for Apr 10

MicroSectors FANG+ Index 2X Leveraged ETN [FNGO] is up 27.34% over the past day.

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

Show me the best stock