Financhill
Buy
57

AM Quote, Financials, Valuation and Earnings

Last price:
$16.11
Seasonality move :
17.17%
Day range:
$15.53 - $16.13
52-week range:
$13.12 - $18.49
Dividend yield:
5.58%
P/E ratio:
19.42x
P/S ratio:
6.65x
P/B ratio:
3.65x
Volume:
3.5M
Avg. volume:
4.7M
1-year change:
14.9%
Market cap:
$7.7B
Revenue:
$1.2B
EPS (TTM):
$0.83
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $971.4M $968.9M $990.7M $1.1B $1.2B
Revenue Growth (YoY) 14.34% -0.26% 2.25% 12.29% 5.79%
 
Cost of Revenues $344.8M $336.6M $382.7M $419.9M $428.6M
Gross Profit $626.5M $632.3M $608M $692.5M $748.2M
Gross Profit Margin 64.5% 65.26% 61.37% 62.26% 63.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $52.2M $63.8M $62.1M $71.1M $86.1M
Other Inc / (Exp) -$590.1M $60M $92.8M $99.3M $95.4M
Operating Expenses $67.6M $68.3M $67.1M $74.5M $88M
Operating Income $558.9M $564M $540.9M $618M $660.2M
 
Net Interest Expenses $147M $175.3M $189.9M $217.2M $207M
EBT. Incl. Unusual Items -$178.2M $448.7M $443.7M $500.1M $548.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$55.7M $117.1M $117.5M $128.3M $147.7M
Net Income to Company -$122.5M $331.6M $326.2M $371.8M $400.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$122.5M $331.6M $326.2M $371.8M $400.9M
 
Basic EPS (Cont. Ops) -$0.26 $0.69 $0.68 $0.77 $0.83
Diluted EPS (Cont. Ops) -$0.26 $0.69 $0.68 $0.77 $0.83
Weighted Average Basic Share $478.3M $477.3M $478.2M $479.4M $480.8M
Weighted Average Diluted Share $478.3M $479.7M $480.3M $482.4M $485.2M
 
EBITDA $148.3M $803.5M $836.1M $924M $966.3M
EBIT -$31.2M $624M $633.7M $717.3M $755.6M
 
Revenue (Reported) $971.4M $968.9M $990.7M $1.1B $1.2B
Operating Income (Reported) $558.9M $564M $540.9M $618M $660.2M
Operating Income (Adjusted) -$31.2M $624M $633.7M $717.3M $755.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $185.5M $234.2M $259.2M $277.8M $305.1M
Revenue Growth (YoY) -27.79% 26.22% 10.7% 7.18% 9.83%
 
Cost of Revenues $45.1M $84.3M $99.5M $103.3M $106.4M
Gross Profit $140.4M $149.9M $159.7M $174.5M $198.8M
Gross Profit Margin 75.69% 64.02% 61.6% 62.81% 65.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13M $16.8M $14.5M $17.9M $20.8M
Other Inc / (Exp) $12.4M -$1.1M $23.8M $27.5M $28M
Operating Expenses $14.6M -$2.8M $15.5M $18.7M $21.2M
Operating Income $125.8M $152.7M $144.1M $155.8M $177.6M
 
Net Interest Expenses $39.6M $44.4M $52.4M $52M $49.7M
EBT. Incl. Unusual Items $98.7M $107.2M $115.5M $131.3M $155.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.2M $28.6M $32.7M $30.9M $44.6M
Net Income to Company $76.5M $78.6M $82.8M $100.4M $111.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $76.5M $78.6M $82.8M $100.4M $111.2M
 
Basic EPS (Cont. Ops) $0.16 $0.16 $0.17 $0.20 $0.23
Diluted EPS (Cont. Ops) $0.16 $0.16 $0.17 $0.20 $0.23
Weighted Average Basic Share $476.6M $477.5M $478.5M $479.7M $481M
Weighted Average Diluted Share $476.6M $480.4M $480.2M $483.8M $486.3M
 
EBITDA $182.8M $197.1M $219.1M $235.9M $256M
EBIT $138.2M $151.6M $167.9M $183.3M $205.5M
 
Revenue (Reported) $185.5M $234.2M $259.2M $277.8M $305.1M
Operating Income (Reported) $125.8M $152.7M $144.1M $155.8M $177.6M
Operating Income (Adjusted) $138.2M $151.6M $167.9M $183.3M $205.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $947.4M $968.9M $990.7M $1.1B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $320.8M $336.6M $382.7M $419.9M $428.6M
Gross Profit $626.5M $632.3M $608M $692.5M $748.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $52.2M $63.8M $62.1M $71.1M $86.1M
Other Inc / (Exp) -$590.1M $39.3M $92.8M $99.7M $95M
Operating Expenses $67.6M $47.6M $67.1M $75M $87.5M
Operating Income $558.9M $584.7M $540.9M $617.6M $660.7M
 
Net Interest Expenses $147M $175.3M $189.9M $217.2M $207M
EBT. Incl. Unusual Items -$178.2M $448.7M $443.7M $500.1M $548.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$55.7M $117.1M $117.5M $128.3M $147.7M
Net Income to Company -$122.5M $331.6M $326.2M $371.8M $400.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$122.5M $331.6M $326.2M $371.8M $400.9M
 
Basic EPS (Cont. Ops) -$0.24 $0.69 $0.69 $0.76 $0.84
Diluted EPS (Cont. Ops) -$0.25 $0.69 $0.68 $0.76 $0.83
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $148.3M $803.5M $836.1M $924M $966.3M
EBIT -$31.2M $624M $633.7M $717.3M $755.6M
 
Revenue (Reported) $947.4M $968.9M $990.7M $1.1B $1.2B
Operating Income (Reported) $558.9M $584.7M $540.9M $617.6M $660.7M
Operating Income (Adjusted) -$31.2M $624M $633.7M $717.3M $755.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $968.9M $990.7M $1.1B $1.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $336.6M $382.7M $419.9M $428.6M --
Gross Profit $632.3M $608M $692.5M $748.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $63.8M $62.1M $71.1M $86.1M --
Other Inc / (Exp) $39.3M $92.8M $99.7M $95M --
Operating Expenses $47.6M $67.1M $75M $87.5M --
Operating Income $584.7M $540.9M $617.6M $660.7M --
 
Net Interest Expenses $175.3M $189.9M $217.2M $207M --
EBT. Incl. Unusual Items $448.7M $443.7M $500.1M $548.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $117.1M $117.5M $128.3M $147.7M --
Net Income to Company $331.6M $326.2M $371.8M $400.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $331.6M $326.2M $371.8M $400.9M --
 
Basic EPS (Cont. Ops) $0.69 $0.69 $0.76 $0.84 --
Diluted EPS (Cont. Ops) $0.69 $0.68 $0.76 $0.83 --
Weighted Average Basic Share $1.9B $1.9B $1.9B $1.9B --
Weighted Average Diluted Share $1.9B $1.9B $1.9B $1.9B --
 
EBITDA $803.5M $836.1M $924M $966.3M --
EBIT $624M $633.7M $717.3M $755.6M --
 
Revenue (Reported) $968.9M $990.7M $1.1B $1.2B --
Operating Income (Reported) $584.7M $540.9M $617.6M $660.7M --
Operating Income (Adjusted) $624M $633.7M $717.3M $755.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $640K -- -- $66K --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $74.6M $81.9M $86.7M $89.6M $116M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.5M $920K $1.3M $1.5M $2.1M
Total Current Assets $93.9M $83.8M $89M $91.1M $118.1M
 
Property Plant And Equipment $3.3B $3.4B $3.8B $3.8B $3.9B
Long-Term Investments $722.5M $696M $652.8M $626.7M $604M
Goodwill -- -- -- -- --
Other Intangibles $1.4B $1.4B $1.3B $1.2B $1.1B
Other Long-Term Assets $9.6M $12.7M $12M $10.9M $13.3M
Total Assets $5.6B $5.5B $5.8B $5.7B $5.8B
 
Accounts Payable $13.4M $28.5M $28.3M $15M $16.4M
Accrued Expenses $71.6M $75.4M $67.1M $74.1M $77.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $5.7M $4.6M $1.1M $831K $635K
Total Current Liabilities $94M $114M $102.1M $96.4M $100.6M
 
Long-Term Debt $3.1B $3.1B $3.4B $3.2B $3.1B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.3B $3.6B $3.6B $3.6B
 
Common Stock $4.8M $4.8M $4.8M $4.8M $4.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.4B $2.3B $2.2B $2.2B $2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.4B $2.3B $2.2B $2.2B $2.1B
 
Total Liabilities and Equity $5.6B $5.5B $5.8B $5.7B $5.8B
Cash and Short Terms $640K -- -- $66K --
Total Debt $3.1B $3.1B $3.4B $3.2B $3.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $640K -- -- $66K --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $74.6M $81.9M $86.7M $89.6M $116M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.5M $920K $1.3M $1.5M $2.1M
Total Current Assets $93.9M $83.8M $89M $91.1M $118.1M
 
Property Plant And Equipment $3.3B $3.4B $3.8B $3.8B $3.9B
Long-Term Investments $722.5M $696M $652.8M $626.7M $604M
Goodwill -- -- -- -- --
Other Intangibles $1.4B $1.4B $1.3B $1.2B $1.1B
Other Long-Term Assets $9.6M $12.7M $12M $10.9M $13.3M
Total Assets $5.6B $5.5B $5.8B $5.7B $5.8B
 
Accounts Payable $13.4M $28.5M $28.3M $15M $16.4M
Accrued Expenses $71.6M $75.4M $67.1M $74.1M $77.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $5.7M $4.6M $1.1M $831K $635K
Total Current Liabilities $94M $114M $102.1M $96.4M $100.6M
 
Long-Term Debt $3.1B $3.1B $3.4B $3.2B $3.1B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.3B $3.6B $3.6B $3.6B
 
Common Stock $4.8M $4.8M $4.8M $4.8M $4.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.4B $2.3B $2.2B $2.2B $2.1B
 
Total Liabilities and Equity $5.6B $5.5B $5.8B $5.7B $5.8B
Cash and Short Terms $640K -- -- $66K --
Total Debt $3.1B $3.1B $3.4B $3.2B $3.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$122.5M $331.6M $326.2M $371.8M $400.9M
Depreciation & Amoritzation $179.5M $179.5M $202.4M $206.7M $210.7M
Stock-Based Compensation $12.8M $13.5M $19.7M $31.6M $44.3M
Change in Accounts Receivable $11.5M $9.7M -$2.6M -$1.2M -$25.8M
Change in Inventories -- -- -- -- --
Cash From Operations $753.4M $709.8M $699.6M $779.1M $844M
 
Capital Expenditures $196.7M $232.8M $515.7M $184M $242.3M
Cash Acquisitions -$25.3M -$2.1M $17M -$262K -$2.4M
Cash From Investing -$219.2M -$233.2M -$493.8M -$183.2M -$242.7M
 
Dividends Paid (Ex Special Dividend) -$590.2M -$471.7M -$433.4M -$435.4M -$438.2M
Special Dividend Paid
Long-Term Debt Issued $550M $1.8B $1.3B $1B $2.2B
Long-Term Debt Repaid -- -$1.7B -$1B -$1.2B -$2.3B
Repurchase of Common Stock -$24.7M -- -- -- -$28.7M
Other Financing Activities -$123.8M -$21.7M -$7.2M -$8.5M -$27.8M
Cash From Financing -$534.7M -$477.2M -$205.8M -$595.8M -$601.3M
 
Beginning Cash (CF) $1.2M $640K -- -- $66K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$595K -$640K -- $66K -$66K
Ending Cash (CF) $640K -- -- $66K --
 
Levered Free Cash Flow $556.7M $476.9M $184M $595.1M $601.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $76.5M $78.6M $82.8M $100.4M $111.2M
Depreciation & Amoritzation $44.6M $45.5M $51.2M $52.6M $50.5M
Stock-Based Compensation $3.1M $3.2M $5.6M $8.4M $11.5M
Change in Accounts Receivable $10.8M $4.3M -$7.4M $5.3M -$17.3M
Change in Inventories -- -- -- -- --
Cash From Operations $206.5M $164.3M $168.6M $208.3M $232.7M
 
Capital Expenditures $31.5M $75.9M $279.5M $53.7M $38.3M
Cash Acquisitions -$465K -- -- -- -$1.5M
Cash From Investing -$31.2M -$75.9M -$277.9M -$53.7M -$39.7M
 
Dividends Paid (Ex Special Dividend) -$146.7M -$107.6M -$107.8M -$108.1M -$108.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $550M $1B $1.3B $278.4M $265.5M
Long-Term Debt Repaid -- -$1.1B -- -$324.7M -$321.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.3M -$7.3M -$116K -$145K -$225K
Cash From Financing -$177M -$88.4M $109.2M -$154.6M -$193M
 
Beginning Cash (CF) $2.4M -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.8M -- -- -- --
Ending Cash (CF) $640K -- -- $66K --
 
Levered Free Cash Flow $175M $88.4M -$110.9M $154.6M $194.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$122.5M $331.6M $326.2M $371.8M $400.9M
Depreciation & Amoritzation $179.5M $179.5M $202.4M $206.7M $210.7M
Stock-Based Compensation $12.8M $13.5M $19.7M $31.6M $44.3M
Change in Accounts Receivable $11.5M $9.7M -$2.6M -$1.2M -$25.8M
Change in Inventories -- -- -- -- --
Cash From Operations $753.4M $709.8M $699.6M $779.1M $844M
 
Capital Expenditures $196.7M $232.8M $515.7M $184M $242.3M
Cash Acquisitions -$25.3M -$2.1M $17M -$262K -$2.4M
Cash From Investing -$219.2M -$233.2M -$493.8M -$183.2M -$242.7M
 
Dividends Paid (Ex Special Dividend) -$590.2M -$471.7M -$433.4M -$435.4M -$438.2M
Special Dividend Paid
Long-Term Debt Issued $550M -- -- $1B $2.2B
Long-Term Debt Repaid -- -- -- -$1.2B -$2.3B
Repurchase of Common Stock -$24.7M -- -- -- --
Other Financing Activities -$123.8M -$21.7M -$7.2M -$8.5M -$27.8M
Cash From Financing -$534.7M -$477.2M -$205.8M -$595.8M -$601.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$595K -$640K -- -- -$66K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $556.7M $476.9M $184M $595.1M $601.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $331.6M $326.2M $371.8M $400.9M --
Depreciation & Amoritzation $179.5M $202.4M $206.7M $210.7M --
Stock-Based Compensation $13.5M $19.7M $31.6M $44.3M --
Change in Accounts Receivable $9.7M -$2.6M -$1.2M -$25.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $709.8M $699.6M $779.1M $844M --
 
Capital Expenditures $232.8M $515.7M $184M $242.3M --
Cash Acquisitions -$2.1M $17M -$262K -$2.4M --
Cash From Investing -$233.2M -$493.8M -$183.2M -$242.7M --
 
Dividends Paid (Ex Special Dividend) -$471.7M -$433.4M -$435.4M -$438.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8B $1.3B $1B $2.2B --
Long-Term Debt Repaid -$1.7B -- -$1.2B -$2.3B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$21.7M -$7.2M -$8.5M -$27.8M --
Cash From Financing -$477.2M -$205.8M -$595.8M -$601.3M --
 
Beginning Cash (CF) $1.6M -- -- $26.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$640K -- -- -$66K --
Ending Cash (CF) $939K -- $66K $26.1M --
 
Levered Free Cash Flow $476.9M $184M $595.1M $601.7M --

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

GET BETTER TRADE IDEAS

Popular

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Is Bloom Energy Stock a Buy, Sell or Hold?
Is Bloom Energy Stock a Buy, Sell or Hold?

While already interesting as the world moves toward greener energy…

Stock Ideas

Sell
45
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

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock