Financhill
Buy
58

AGM.A Quote, Financials, Valuation and Earnings

Last price:
$130.55
Seasonality move :
8.52%
Day range:
$132.59 - $132.59
52-week range:
$117.01 - $160.36
Dividend yield:
4.53%
P/E ratio:
7.55x
P/S ratio:
1.38x
P/B ratio:
1.23x
Volume:
138
Avg. volume:
427
1-year change:
-15.91%
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

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
57
Is NVDA Stock a Buy?

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

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
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock