Financhill
Sell
50

AGM.A Quote, Financials, Valuation and Earnings

Last price:
$127.19
Seasonality move :
7.56%
Day range:
$129.00 - $129.00
52-week range:
$117.01 - $160.36
Dividend yield:
4.65%
P/E ratio:
7.35x
P/S ratio:
1.34x
P/B ratio:
1.19x
Volume:
116
Avg. volume:
1.4K
1-year change:
-14.1%
Market cap:
$1.4B
Revenue:
$901.2M
EPS (TTM):
$17.56
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $494.6M $426.7M $524.4M $714.2M $901.2M
Revenue Growth (YoY) -18.2% -13.74% 22.92% 36.18% 26.19%
 
Cost of Revenues -- -- -- -- --
Gross Profit $494.6M $426.7M $524.4M $714.2M $901.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$196K $462K $22.6M $2.9M $3.7M
Operating Expenses $82.3M $73M $64.1M $98.5M $102.2M
Operating Income $412.3M $353.7M $460.3M $615.7M $799.1M
 
Net Interest Expenses $274.8M $181.2M $234.6M $362.6M $541M
EBT. Incl. Unusual Items $137.4M $172.5M $225.7M $253.1M $258.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28.8M $36.4M $47.5M $53.1M $50.9M
Net Income to Company $108.6M $136.1M $178.1M $200M $207.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $108.6M $136.1M $178.1M $200M $207.2M
 
Basic EPS (Cont. Ops) $8.31 $10.36 $13.99 $15.96 $16.59
Diluted EPS (Cont. Ops) $8.27 $10.27 $13.87 $15.80 $16.44
Weighted Average Basic Share $10.7M $10.8M $10.8M $10.8M $10.9M
Weighted Average Diluted Share $10.8M $10.8M $10.9M $10.9M $11M
 
EBITDA $420.3M $351.5M $461.1M $616.9M $810.5M
EBIT $420.3M $351.5M $461.1M $616.9M $810.5M
 
Revenue (Reported) $494.6M $426.7M $524.4M $714.2M $901.2M
Operating Income (Reported) $412.3M $353.7M $460.3M $615.7M $799.1M
Operating Income (Adjusted) $420.3M $351.5M $461.1M $616.9M $810.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $104M $130.5M $196.5M $234.3M $286.3M
Revenue Growth (YoY) -9.56% 25.58% 50.53% 19.24% 22.2%
 
Cost of Revenues -- -- -- -- --
Gross Profit $104M $130.5M $196.5M $234.3M $286.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$598K $731K $2.7M -$1.9M --
Operating Expenses $15.8M $14M $17.7M $28.9M $36.5M
Operating Income $88.2M $116.5M $178.8M $205.4M $249.9M
 
Net Interest Expenses $43.5M $64.5M $105.5M $143.2M $183.2M
EBT. Incl. Unusual Items $44.7M $52M $73.3M $62.2M $66.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.4M $10.6M $15.1M $12.4M $11.7M
Net Income to Company $37.7M $41.4M $58.1M $49.8M $55M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $35.3M $41.4M $58.1M $49.8M $55M
 
Basic EPS (Cont. Ops) $2.65 $3.21 $4.74 $3.89 $4.45
Diluted EPS (Cont. Ops) $2.63 $3.18 $4.69 $3.86 $4.44
Weighted Average Basic Share $10.8M $10.8M $10.8M $10.9M $10.9M
Weighted Average Diluted Share $10.8M $10.9M $10.9M $11M $11M
 
EBITDA $88.4M $117M $178.6M $208.7M $257.3M
EBIT $88.4M $117M $178.6M $208.7M $257.3M
 
Revenue (Reported) $104M $130.5M $196.5M $234.3M $286.3M
Operating Income (Reported) $88.2M $116.5M $178.8M $205.4M $249.9M
Operating Income (Adjusted) $88.4M $117M $178.6M $208.7M $257.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $439.3M $479.6M $697.7M $827.9M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit $439.3M $479.6M $697.7M $827.9M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.9M $19.1M $5.9M -$2.5M --
Operating Expenses $69.5M $64M $91.8M $107.1M $128.4M
Operating Income $369.8M $415.7M $605.9M $720.8M $926M
 
Net Interest Expenses $199.3M $202.3M $358M $470.7M $662.3M
EBT. Incl. Unusual Items $170.5M $213.3M $247.9M $250.1M $263.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36M $44.8M $52.1M $51.8M $47.6M
Net Income to Company $136.9M $168.6M $195.8M $198.3M $216M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $134.5M $168.6M $195.8M $198.3M $216M
 
Basic EPS (Cont. Ops) $10.36 $13.12 $15.59 $15.69 $17.66
Diluted EPS (Cont. Ops) $10.29 $13.00 $15.45 $15.55 $17.56
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $372M $414.5M $609.6M $727.9M $946.7M
EBIT $372M $414.5M $609.6M $727.9M $946.7M
 
Revenue (Reported) $439.3M $479.6M $697.7M $827.9M $1.1B
Operating Income (Reported) $369.8M $415.7M $605.9M $720.8M $926M
Operating Income (Adjusted) $372M $414.5M $609.6M $727.9M $946.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $323.4M $371.4M $544.6M $658.3M $811.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit $323.4M $371.4M $544.6M $658.3M $811.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $554K $21.5M $4.8M -$602K -$2.6M
Operating Expenses $52.2M $41.8M $69.5M $78M $104.3M
Operating Income $271.2M $329.5M $475.1M $580.3M $707.2M
 
Net Interest Expenses $144.7M $159.1M $282.4M $390.6M $511.9M
EBT. Incl. Unusual Items $126.5M $170.5M $192.7M $189.7M $195.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.7M $35.7M $40.3M $39M $35.8M
Net Income to Company $102.2M $134.7M $152.4M $150.7M $159.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $99.8M $134.7M $152.4M $150.7M $159.5M
 
Basic EPS (Cont. Ops) $7.62 $10.60 $12.19 $11.92 $12.99
Diluted EPS (Cont. Ops) $7.56 $10.51 $12.08 $11.82 $12.93
Weighted Average Basic Share $32.3M $32.4M $32.5M $32.6M $32.8M
Weighted Average Diluted Share $32.5M $32.6M $32.8M $32.9M $32.9M
 
EBITDA $270.5M $328.4M $476.8M $587.9M $724M
EBIT $270.5M $328.4M $476.8M $587.9M $724M
 
Revenue (Reported) $323.4M $371.4M $544.6M $658.3M $811.5M
Operating Income (Reported) $271.2M $329.5M $475.1M $580.3M $707.2M
Operating Income (Adjusted) $270.5M $328.4M $476.8M $587.9M $724M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1B $908.8M $861M $888.7M $1B
Short Term Investments $10.8B $10.2B $12.2B $10.5B $11.5B
Accounts Receivable, Net $186.4M $165.6M $229.1M $287.1M $310.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.3B $1.1B $1.1B $1.2B $1.4B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $14.5B $14.7B $15.7B $17.1B $16.6B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $24.4B $25.2B $27.4B $29.6B $31.5B
 
Accounts Payable $121.6M $130.7M $186.8M $258.5M $407.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.9B $7.1B $8.2B $8.3B $10.8B
 
Long-Term Debt $11.1B $15.7B $16.4B $18.2B $16.9B
Capital Leases -- -- -- -- --
Total Liabilities $23.5B $24B $26.1B $28.2B $30B
 
Common Stock $10.7M $10.8M $10.8M $10.8M $10.9M
Other Common Equity Adj -$13.9M $3.9M -$50.8M -$40.1M -$12.1M
Common Equity $629.3M $729.2M $787.4M $927.3M $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $992.5M $1.2B $1.3B $1.4B $1.5B
 
Total Liabilities and Equity $24.4B $25.2B $27.4B $29.6B $31.5B
Cash and Short Terms $1B $908.8M $861M $888.7M $1B
Total Debt $21.8B $22.7B $24.5B $26.3B $27.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $899.1M $868.2M $782.3M $842.1M $901M
Short Term Investments $9.8B $11.4B $9.9B $11.6B --
Accounts Receivable, Net $144.1M $168M $230.5M $253.1M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.1B $1.1B $1.1B $1.1B $1.2B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $14.6B $15.2B $16.5B $17B $16.6B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $24.7B $26.4B $28.3B $30.6B $33.4B
 
Accounts Payable $125.8M $386.6M $230.9M $296.3M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.2B $7.8B $8.2B $10.2B $10.5B
 
Long-Term Debt $14.3B $16.1B $17.2B $17.2B $19.1B
Capital Leases -- -- -- -- --
Total Liabilities $23.5B $25.2B $26.9B $29.2B $31.7B
 
Common Stock $10.8M $10.8M $10.8M $10.9M $10.9M
Other Common Equity Adj $18.2M -$63.6M -$35.8M -$2.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -$75M --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $1.2B $1.4B $1.5B $1.7B
 
Total Liabilities and Equity $24.7B $26.4B $28.3B $30.6B $33.4B
Cash and Short Terms $899.1M $868.2M $782.3M $842.1M $901M
Total Debt $22.4B $23.5B $25.1B $27.1B $29.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $108.6M $136.1M $178.1M $200M $207.2M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $4.1M $4.3M $4.6M $6.8M $8.1M
Change in Accounts Receivable $11.2M $4.4M -$62.7M -$65.6M -$31.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$94.5M $436.4M $809.3M $375.8M $612.6M
 
Capital Expenditures -- -- -- -- $5.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.7B -$1.1B -$3B -$2B -$1.7B
 
Dividends Paid (Ex Special Dividend) $50.6M $61.3M $68.2M $74.8M $86.1M
Special Dividend Paid
Long-Term Debt Issued $82.1B $72.3B $61.8B $57.8B $68.9B
Long-Term Debt Repaid -$79.9B -$71.8B -$59.5B -$56.1B -$67.5B
Repurchase of Common Stock $60M -- -- -- $75M
Other Financing Activities -$560K -$1.3M -$1.8M -$3M -$5.4M
Cash From Financing $2.3B $534.6M $2.2B $1.6B $1.2B
 
Beginning Cash (CF) $1B $908.8M $861M $888.7M $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $429.6M -$125.2M -$47.8M $27.7M $135.3M
Ending Cash (CF) $1.5B $783.6M $813.2M $916.4M $1.2B
 
Levered Free Cash Flow -$94.5M $436.4M $809.3M $375.8M $607.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $37.7M $41.4M $58.1M $49.8M $55M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $749K $832K $1.2M $1.5M $1.4M
Change in Accounts Receivable $14.9M $546K $1.5M $28.4M $25.8M
Change in Inventories -- -- -- -- --
Cash From Operations $127.4M $180.2M $363M -$44.4M $74.2M
 
Capital Expenditures -- -- -- $66K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$541.8M -$628.8M -$998M -$265.7M -$528.2M
 
Dividends Paid (Ex Special Dividend) $15.6M $17.1M $18.7M $22M $22.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $17B $16B $16.2B $19B --
Long-Term Debt Repaid -$16.5B -$15.6B -$15.7B -$18.7B --
Repurchase of Common Stock -- -- -- $75M --
Other Financing Activities -- -$329K -$507K -$482K --
Cash From Financing $485M $407.3M $543.2M $229.1M $324.7M
 
Beginning Cash (CF) $899.1M $868.2M $782.3M $842.1M $901M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $70.6M -$41.2M -$91.8M -$80.9M -$129.3M
Ending Cash (CF) $969.7M $827M $690.5M $761.2M $771.7M
 
Levered Free Cash Flow $127.4M $180.2M $363M -$44.4M $74.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $136.9M $168.6M $195.8M $198.3M $216M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $4.7M $4.8M $5.5M $8.6M $8.2M
Change in Accounts Receivable $5.4M -$35.6M -$70.5M -$29.4M -$43.1M
Change in Inventories -- -- -- -- --
Cash From Operations $564.1M $709.5M $645.7M $78.3M $344.2M
 
Capital Expenditures -- -- -- $5.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$937M -$2.4B -$2.3B -$1.6B -$2.7B
 
Dividends Paid (Ex Special Dividend) $58.3M $67.4M $73.2M $84.8M $86.2M
Special Dividend Paid
Long-Term Debt Issued $74.9B $64.8B $55.6B $64.8B --
Long-Term Debt Repaid -$74.6B -$63.1B -$54B -$63.1B --
Repurchase of Common Stock -$235K -- -- $75M --
Other Financing Activities -$1.3M -$1.8M -$2.9M -$4.6M --
Cash From Financing $361.3M $1.7B $1.5B $1.6B $2.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.5M -$30.8M -$85.9M $59.7M $59M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $564.1M $709.5M $645.7M $73M $344.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $102.2M $134.7M $152.4M $150.7M $159.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $3.3M $3.8M $4.7M $6.5M $6.6M
Change in Accounts Receivable $39.1M -$940K -$8.7M $27.5M $16.1M
Change in Inventories -- -- -- -- --
Cash From Operations $433.2M $706.3M $542.6M $245.1M -$23.3M
 
Capital Expenditures -- -- -- $5.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$751.7M -$2.1B -$1.3B -$899.5M -$1.9B
 
Dividends Paid (Ex Special Dividend) $45M $51.1M $56.1M $66.1M $66.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $55.4B $47.9B $41.8B $48.8B $43.2B
Long-Term Debt Repaid -$55.3B -$46.6B -$41.1B -$48.1B -$41.7B
Repurchase of Common Stock -- -- -- $75M --
Other Financing Activities -$1.3M -$1.8M -$2.8M -$4.4M -$5M
Cash From Financing $183.6M $1.3B $659.1M $607.8M $1.8B
 
Beginning Cash (CF) $2.7B $2.7B $2.5B $2.5B $3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$134.9M -$40.6M -$78.7M -$46.7M -$123M
Ending Cash (CF) $2.6B $2.6B $2.4B $2.5B $2.9B
 
Levered Free Cash Flow $433.2M $706.3M $542.6M $239.8M -$23.3M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoundHound AI Stock Go Up?
Why Did SoundHound AI Stock Go Up?

SoundHound AI (NASDAQ:SOUN) has moved higher in recent days, breaking…

Is Goldman Sachs Going to Go Up?
Is Goldman Sachs Going to Go Up?

Shares of financial giant Goldman Sachs (NYSE:GS) have soared by…

How High Will MSTR Stock Go?
How High Will MSTR Stock Go?

After several months of pressure, shares of Bitcoin treasury Strategy…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
57
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
47
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
56
INTC alert for Jan 24

Intel Corp. [INTC] is down 17.01% over the past day.

Buy
64
BNR alert for Jan 24

Burning Rock Biotech Ltd. [BNR] is down 12.81% over the past day.

Sell
19
APGE alert for Jan 24

Apogee Therapeutics, Inc. [APGE] is down 12.28% over the past day.

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

Show me the best stock