Financhill
Sell
49

AJG Quote, Financials, Valuation and Earnings

Last price:
$260.64
Seasonality move :
3.17%
Day range:
$256.48 - $259.00
52-week range:
$236.34 - $351.23
Dividend yield:
1%
P/E ratio:
41.47x
P/S ratio:
5.06x
P/B ratio:
2.88x
Volume:
1.2M
Avg. volume:
1.7M
1-year change:
-9.07%
Market cap:
$66.9B
Revenue:
$11.6B
EPS (TTM):
$6.29
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.9B $8.1B $8.4B $9.9B $11.6B
Revenue Growth (YoY) -1.77% 17.5% 4.5% 17.89% 16.41%
 
Cost of Revenues $1.4B $1.7B $622.5M $696.5M $996.6M
Gross Profit $5.4B $6.3B $7.8B $9.2B $10.6B
Gross Profit Margin 78.94% 78.41% 92.61% 92.98% 91.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $27.1M -$135.8M -$83M -$377.3M -$26M
Operating Expenses $4.4B $5B $6.1B $7.4B $8.3B
Operating Income $1B $1.3B $1.7B $1.9B $2.3B
 
Net Interest Expenses $196.4M $226.1M $256.9M $296.7M $381.3M
EBT. Incl. Unusual Items $870.9M $975.1M $1.3B $1.2B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.8M $20.1M $211M $219.1M $404.4M
Net Income to Company $858.1M $955M $1.1B $966M $1.5B
 
Minority Interest in Earnings $39.3M $48.2M $1.8M -$3.5M $7.7M
Net Income to Common Excl Extra Items $858.1M $955M $1.1B $966M $1.5B
 
Basic EPS (Cont. Ops) $4.29 $4.47 $5.30 $4.51 $6.63
Diluted EPS (Cont. Ops) $4.20 $4.37 $5.19 $4.42 $6.50
Weighted Average Basic Share $191M $202.7M $210.3M $214.9M $220.5M
Weighted Average Diluted Share $195M $207.3M $214.7M $219.3M $225M
 
EBITDA $1.6B $1.9B $2.3B $2.6B $3.1B
EBIT $1B $1.3B $1.7B $1.9B $2.3B
 
Revenue (Reported) $6.9B $8.1B $8.4B $9.9B $11.6B
Operating Income (Reported) $1B $1.3B $1.7B $1.9B $2.3B
Operating Income (Adjusted) $1B $1.3B $1.7B $1.9B $2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.1B $2B $2.5B $2.8B $3.4B
Revenue Growth (YoY) 16.47% -4.19% 21.85% 12.78% 21.66%
 
Cost of Revenues $497.4M $145.5M $171.7M $210M $316.5M
Gross Profit $1.6B $1.9B $2.3B $2.6B $3B
Gross Profit Margin 76.33% 92.77% 93% 92.41% 90.6%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$46.1M $14.9M $2.5M $15.3M --
Operating Expenses $1.3B $1.5B $1.8B $2.1B $2.5B
Operating Income $337.8M $364.5M $433.9M $480.9M $536.6M
 
Net Interest Expenses $60.3M $64.4M $72.8M $92.9M $160.8M
EBT. Incl. Unusual Items $231.4M $315M $364.1M $403.3M $346.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.2M $58.7M $80.9M $89.2M $73.3M
Net Income to Company $238.6M $256.3M $283.2M $314.1M $273.6M
 
Minority Interest in Earnings $13.5M $500K $2.5M $1.5M $900K
Net Income to Common Excl Extra Items $238.6M $256.3M $283.2M $314.1M $273.6M
 
Basic EPS (Cont. Ops) $1.09 $1.21 $1.30 $1.43 $1.06
Diluted EPS (Cont. Ops) $1.06 $1.19 $1.27 $1.40 $1.05
Weighted Average Basic Share $207M $210.7M $215.7M $219.3M $256.6M
Weighted Average Diluted Share $211.5M $215M $220.2M $223.9M $260.4M
 
EBITDA $469.1M $510M $605.6M $690.9M $812.9M
EBIT $337.8M $364.5M $433.9M $480.9M $536.6M
 
Revenue (Reported) $2.1B $2B $2.5B $2.8B $3.4B
Operating Income (Reported) $337.8M $364.5M $433.9M $480.9M $536.6M
Operating Income (Adjusted) $337.8M $364.5M $433.9M $480.9M $536.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.8B $8.4B $9.6B $11.1B $13B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $875.5M $693.9M $819M $1.1B
Gross Profit $6.1B $7.5B $8.9B $10.3B $11.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$100.9M -$33.6M -$163.7M -$316M --
Operating Expenses $4.8B $5.9B $7B $8.2B $9.2B
Operating Income $1.3B $1.6B $1.8B $2.1B $2.7B
 
Net Interest Expenses $212.4M $254.4M $282.5M $357.6M $579.7M
EBT. Incl. Unusual Items $995.8M $1.3B $1.4B $1.5B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.6M $216.6M $248.2M $286.8M $417.3M
Net Income to Company $987.2M $1.1B $1.1B $1.2B $1.6B
 
Minority Interest in Earnings $47.6M $13.3M $3.9M $400K $5.7M
Net Income to Common Excl Extra Items $987.2M $1.1B $1.1B $1.2B $1.6B
 
Basic EPS (Cont. Ops) $4.73 $5.19 $5.32 $5.37 $6.40
Diluted EPS (Cont. Ops) $4.63 $5.08 $5.22 $5.26 $6.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.9B $2.2B $2.5B $3B $3.7B
EBIT $1.3B $1.6B $1.8B $2.1B $2.7B
 
Revenue (Reported) $7.8B $8.4B $9.6B $11.1B $13B
Operating Income (Reported) $1.3B $1.6B $1.8B $2.1B $2.7B
Operating Income (Adjusted) $1.3B $1.6B $1.8B $2.1B $2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.1B $6.4B $7.5B $8.7B $10.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $468.5M $506.8M $629.3M $882.6M
Gross Profit $4.8B $6B $7B $8.1B $9.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$70.2M $32M -$48.7M $12.6M -$10.2M
Operating Expenses $3.7B $4.6B $5.5B $6.3B $7.2B
Operating Income $1.1B $1.4B $1.5B $1.8B $2.2B
 
Net Interest Expenses $164.6M $192.9M $218.5M $279.4M $477.8M
EBT. Incl. Unusual Items $862.1M $1.2B $1.3B $1.5B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28M $224.5M $261.7M $329.4M $342.3M
Net Income to Company $834.1M $980.5M $1B $1.2B $1.3B
 
Minority Interest in Earnings $36.7M $1.8M $3.9M $7.8M $5.8M
Net Income to Common Excl Extra Items $834.1M $980.5M $1B $1.2B $1.3B
 
Basic EPS (Cont. Ops) $4.00 $4.67 $4.68 $5.52 $5.26
Diluted EPS (Cont. Ops) $3.91 $4.57 $4.59 $5.41 $5.17
Weighted Average Basic Share $602.9M $629.9M $643.4M $655.6M $767.6M
Weighted Average Diluted Share $616.4M $642.8M $656.2M $668.8M $780.2M
 
EBITDA $1.5B $1.8B $2B $2.4B $3B
EBIT $1.1B $1.4B $1.5B $1.8B $2.2B
 
Revenue (Reported) $6.1B $6.4B $7.5B $8.7B $10.3B
Operating Income (Reported) $1.1B $1.4B $1.5B $1.8B $2.2B
Operating Income (Adjusted) $1.1B $1.4B $1.5B $1.8B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.6B $4.5B $795.7M $975.4M $15B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.4B $11.8B $2.9B $3.8B $3.9B
Inventory -- -- -- -- --
Prepaid Expenses $554.8M $681.4M -- -- --
Other Current Assets -- -- $254.5M $281M $311.2M
Total Current Assets $11.1B $17.7B $22.3B $32.1B $44.1B
 
Property Plant And Equipment $824.6M $859.4M $922.9M $1.1B $1B
Long-Term Investments -- -- $71.1M $14.2M $2.6M
Goodwill $6.1B $8.7B $9.5B $11.5B $12.3B
Other Intangibles $2.4B $4B $3.4B $4.6B $4.5B
Other Long-Term Assets $769.9M $966.5M $989.8M $1.1B $1.4B
Total Assets $22.3B $33.3B $38.4B $51.6B $64.3B
 
Accounts Payable $7.8B $13.8B -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $75M $245M $310M $670M $200M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $18.2B $26.9B $24.7B
Total Current Liabilities $10.1B $16.7B $21.3B $31.1B $29.3B
 
Long-Term Debt $4.6B $6.1B $5.9B $7.4B $13.1B
Capital Leases -- -- -- -- --
Total Liabilities $16.1B $24.8B $29.2B $40.8B $44.1B
 
Common Stock $193.7M $208.5M $211.9M $216.7M $250M
Other Common Equity Adj -$643.6M -$726.1M -$1.1B -$792.1M -$1.2B
Common Equity $6.2B $8.5B $9.1B $10.8B $20.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $46.5M $51.7M $46.6M $40M $26.1M
Total Equity $6.2B $8.6B $9.2B $10.8B $20.2B
 
Total Liabilities and Equity $22.3B $33.3B $38.4B $51.6B $64.3B
Cash and Short Terms $3.6B $4.5B $795.7M $975.4M $15B
Total Debt $4.7B $6.4B $6.2B $8B $13.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $6B $5.3B $1B $2B $1.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.8B $17B $3.8B $4B --
Inventory -- -- -- -- --
Prepaid Expenses $638.5M $701.1M -- -- --
Other Current Assets -- -- $436.2M $435.2M --
Total Current Assets $15.1B $23.8B $35.9B $37.3B $43B
 
Property Plant And Equipment $784.8M $909.2M $1B $1B $1.4B
Long-Term Investments -- -- $40M $11.9M $8.3M
Goodwill $6.6B $8.8B $10.5B $12.2B --
Other Intangibles $2.3B $3.1B $3.6B $4.4B --
Other Long-Term Assets $854.8M $934.4M $1.1B $1.4B --
Total Assets $26.9B $38.7B $53.2B $57.2B $79.1B
 
Accounts Payable $9.2B $19.3B -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $200M $440M $425M $200M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $33.1B $30.8B --
Total Current Liabilities $11.7B $22.5B $34.5B $35.2B $40.8B
 
Long-Term Debt $5.4B $5.9B $6.3B $8.1B $12.7B
Capital Leases -- -- -- -- --
Total Liabilities $18.4B $30B $42.7B $45B $55.8B
 
Common Stock $207.3M $210.8M $215.9M $219.4M $256.8M
Other Common Equity Adj -$623.2M -$1.5B -$1.1B -$593.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $49.9M $55.3M $46.5M $25.6M $31.1M
Total Equity $8.5B $8.6B $10.5B $12.2B $23.2B
 
Total Liabilities and Equity $26.9B $38.7B $53.2B $57.2B $79.1B
Cash and Short Terms $6B $5.3B $1B $2B $1.4B
Total Debt $5.6B $6.3B $6.8B $8.3B $13.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $858.1M $955M $1.1B $966M $1.5B
Depreciation & Amoritzation $562.4M $566.3M $599.6M $696.5M $842.3M
Stock-Based Compensation $13.6M $13.4M $24.4M $31.4M $41.9M
Change in Accounts Receivable -$796.5M $132.9M -$319.6M -$503.5M -$65M
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $1.7B $1.4B $2B $2.6B
 
Capital Expenditures $99.3M $128.6M $182.7M $193.6M $141.9M
Cash Acquisitions $324.3M $3.3B $764.9M $3B $1.5B
Cash From Investing -$501.2M -$3.5B -$1B -$3.3B -$1.6B
 
Dividends Paid (Ex Special Dividend) $347.4M $392M $429.5M $473.6M $525.4M
Special Dividend Paid
Long-Term Debt Issued $3.1B $3B $2.6B $5.5B $7.2B
Long-Term Debt Repaid -$3.2B -$1.2B -$2.8B -$3.6B -$1.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$190.5M $82.1M $680.2M $1.4B -$196.7M
Cash From Financing -$420.7M $2.7B $216.2M $2.9B $13.1B
 
Beginning Cash (CF) $3.6B $4.5B $738.4M $971.5M $15B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $950.4M $892M $497.9M $1.6B $13.9B
Ending Cash (CF) $4.6B $5.3B $1.1B $2.5B $28.8B
 
Levered Free Cash Flow $1.7B $1.6B $1.2B $1.8B $2.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $238.6M $256.3M $283.2M $314.1M $273.6M
Depreciation & Amoritzation $131.3M $145.5M $171.7M $210M $276.3M
Stock-Based Compensation $900K $7.5M $9.1M $11M $11.8M
Change in Accounts Receivable $549M $1.1B $47.6M $358.7M $217.3M
Change in Inventories -- -- -- -- --
Cash From Operations $452.9M $1.2B $897.2M $934.8M $731.3M
 
Capital Expenditures $44M $49.2M $58.8M $36.8M $37.8M
Cash Acquisitions $80M $97.6M $134.1M $150.8M $13.7B
Cash From Investing -$126.7M -$193.2M -$327M -$229.7M -$13.8B
 
Dividends Paid (Ex Special Dividend) $89.8M $107.5M $118.6M $131.6M $166.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$611.6M $746.6M $473.3M $1.2M --
Long-Term Debt Repaid $37.8M -$935.7M -$866.8M -$36.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$21.8M $509.3M -$190.4M $734M --
Cash From Financing -$655.7M -$268.2M -$668.9M $610.8M $568.6M
 
Beginning Cash (CF) $6B $5.3B $1B $2B $1.4B
Foreign Exchange Rate Adjustment -$33.2M -$208.2M -$58.1M $141.3M $17.8M
Additions / Reductions -$362.7M $487.1M -$156.8M $1.5B -$12.5B
Ending Cash (CF) $5.6B $5.6B $812.6M $3.6B -$11B
 
Levered Free Cash Flow $408.9M $1.1B $838.4M $898M $693.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $987.2M $1.1B $1.1B $1.2B $1.6B
Depreciation & Amoritzation $553.3M $592.1M $660.8M $819M $973.5M
Stock-Based Compensation $12.6M $21.3M $28.4M $42.5M $47.1M
Change in Accounts Receivable -$628.3M -$4.5B $4.8B $70.7M -$418.3M
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $2.5B $803.1M $2.5B $1.9B
 
Capital Expenditures $123M $165.7M $190M $144.3M $149M
Cash Acquisitions $864.6M $3B $1.5B $2.5B $16.1B
Cash From Investing -$1B -$3.3B -$1.8B -$2.6B -$16.3B
 
Dividends Paid (Ex Special Dividend) $379.5M $421.3M $462.5M $512.7M $631.3M
Special Dividend Paid
Long-Term Debt Issued $1.7B $3.4B $3.5B $4.5B --
Long-Term Debt Repaid -$824.6M -$2.7B -$3B -$2.9B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$220M $1.4B $1.1B $364.9M --
Cash From Financing $1.9B $425.4M $2.4B $1.5B $14.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.5B -$735.5M $1.5B $1.5B $45.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.4B $2.3B $613.1M $2.4B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $834.1M $980.5M $1B $1.2B $1.3B
Depreciation & Amoritzation $419.8M $445.6M $506.8M $629.3M $760.5M
Stock-Based Compensation $9.1M $17M $21M $32.1M $37.3M
Change in Accounts Receivable -$1.1B -$5.8B -$684.7M -$110.5M -$463.8M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.9B $1.3B $1.8B $1.2B
 
Capital Expenditures $103.2M $140.3M $147.6M $98.3M $105.4M
Cash Acquisitions $631.6M $418.9M $1.2B $669.4M $15.3B
Cash From Investing -$750.4M -$564.3M -$1.4B -$733.4M -$15.4B
 
Dividends Paid (Ex Special Dividend) $292.2M $321.5M $354.5M $393.6M $499.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9B $2.3B $3.2B $2.2B $3.3M
Long-Term Debt Repaid -$925M -$2.3B -$2.6B -$1.9B -$278.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$205.7M $1.1B $1.5B $512.6M $547M
Cash From Financing $2B -$267.5M $1.9B $555.7M $1.9B
 
Beginning Cash (CF) $15.7B $14.7B $3.5B $5.2B $32.4B
Foreign Exchange Rate Adjustment $16.9M -$282.7M -$16.2M $85.8M $213.2M
Additions / Reductions $2.4B $810.5M $1.8B $1.8B -$12.1B
Ending Cash (CF) $18.2B $15.2B $5.3B $7B $20.5B
 
Levered Free Cash Flow $1B $1.8B $1.2B $1.7B $1.1B

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: 64x

Buy
53
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
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

Sell
32
SMX alert for Dec 24

SMX (Security Matters) Plc [SMX] is down 8.94% over the past day.

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

Show me the best stock