Financhill
Buy
58

ASB Quote, Financials, Valuation and Earnings

Last price:
$26.12
Seasonality move :
4.75%
Day range:
$25.83 - $26.30
52-week range:
$18.32 - $27.46
Dividend yield:
3.56%
P/E ratio:
28.15x
P/S ratio:
1.99x
P/B ratio:
0.93x
Volume:
2.1M
Avg. volume:
1.6M
1-year change:
0.23%
Market cap:
$4.3B
Revenue:
$2.1B
EPS (TTM):
$0.93
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.1B $1.4B $2B $2.1B
Revenue Growth (YoY) -21.66% -10.19% 35.85% 40.19% 4.97%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $44.6M $31.6M $33.7M -$34.3M -$122.1M
Operating Expenses -$90.7M -$358.5M -$458.3M -$205.6M -$149.7M
Operating Income $90.7M $358.5M $458.3M $205.6M $149.7M
 
Net Interest Expenses $81.8M $53.6M $86.1M $232.6M $161.9M
EBT. Incl. Unusual Items $327M $436.3M $459.6M $206.1M $134.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.2M $85.3M $93.5M $23.1M $11.3M
Net Income to Company $306.8M $351M $366.1M $183M $123.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $304.8M $348.6M $363.9M $181.9M $122.5M
 
Basic EPS (Cont. Ops) $1.87 $2.20 $2.36 $1.14 $0.73
Diluted EPS (Cont. Ops) $1.86 $2.18 $2.34 $1.13 $0.72
Weighted Average Basic Share $153M $150.8M $149.2M $150M $151.9M
Weighted Average Diluted Share $153.6M $152M $150.5M $150.9M $153.3M
 
EBITDA -- -- -- -- --
EBIT $476.9M $508.6M $647.6M $1.1B $1.2B
 
Revenue (Reported) $1.2B $1.1B $1.4B $2B $2.1B
Operating Income (Reported) $90.7M $358.5M $458.3M $205.6M $149.7M
Operating Income (Adjusted) $476.9M $508.6M $647.6M $1.1B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $263.8M $386.7M $579.4M $609.1M $634M
Revenue Growth (YoY) -1.59% 46.62% 49.82% 5.12% 4.09%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $7.1M $13.3M $5.4M $4.4M --
Operating Expenses -$90.9M -$122.4M -$102M -$108.6M -$150.9M
Operating Income $90.9M $122.4M $102M $108.6M $150.9M
 
Net Interest Expenses $12.1M $23.5M $58.2M $42.8M $46.9M
EBT. Incl. Unusual Items $111.9M $122.4M $102.7M $108.1M $154.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.1M $26.2M $19.4M $20.1M $29.6M
Net Income to Company $88.8M $96.3M $83.2M $88M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $88.2M $95.7M $82.8M $87.5M $124.1M
 
Basic EPS (Cont. Ops) $0.56 $0.62 $0.53 $0.56 $0.73
Diluted EPS (Cont. Ops) $0.56 $0.62 $0.53 $0.56 $0.73
Weighted Average Basic Share $150M $149.3M $150M $150.2M $165M
Weighted Average Diluted Share $151.1M $150.3M $151M $151.5M $166.7M
 
EBITDA -- -- -- -- --
EBIT $128.5M $172.7M $357.1M $386M $405.7M
 
Revenue (Reported) $263.8M $386.7M $579.4M $609.1M $634M
Operating Income (Reported) $90.9M $122.4M $102M $108.6M $150.9M
Operating Income (Adjusted) $128.5M $172.7M $357.1M $386M $405.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $1.3B $2.1B $2.2B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $35.3M $39.7M $19.3M -$32.8M --
Operating Expenses -$352M -$402.5M -$478.1M -$175.6M -$250.4M
Operating Income $352M $402.5M $478.1M $175.6M $250.4M
 
Net Interest Expenses $58.2M $58.1M $212.6M $188.9M $152.3M
EBT. Incl. Unusual Items $428.1M $417.6M $478.2M $174.2M $237.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $87M $83.3M $95.6M -$19.8M $61.2M
Net Income to Company $341.1M $334.2M $382.5M $194M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $338.9M $332.1M $380.4M $192.5M $175.2M
 
Basic EPS (Cont. Ops) $2.11 $2.15 $2.46 $1.21 $0.95
Diluted EPS (Cont. Ops) $2.09 $2.13 $2.45 $1.19 $0.93
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $509.2M $518.2M $1.2B $1.3B $1.2B
 
Revenue (Reported) $1.1B $1.3B $2.1B $2.2B $2.2B
Operating Income (Reported) $352M $402.5M $478.1M $175.6M $250.4M
Operating Income (Adjusted) $509.2M $518.2M $1.2B $1.3B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $788.8M $983.6M $1.6B $1.8B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $8.1M $30M $15.6M $17.1M $10.1M
Operating Expenses -$279.6M -$323.7M -$343.5M -$313.6M -$414.3M
Operating Income $279.6M $323.7M $343.5M $313.6M $414.3M
 
Net Interest Expenses $42.3M $46.8M $173.3M $129.6M $120M
EBT. Incl. Unusual Items $344.3M $325.5M $344.1M $312.2M $415M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $70.1M $68.2M $70.3M $27.5M $77.4M
Net Income to Company $274.1M $257.4M $273.8M $284.8M $212.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $272.3M $255.7M $272.2M $283.3M $336M
 
Basic EPS (Cont. Ops) $1.70 $1.66 $1.76 $1.83 $1.98
Diluted EPS (Cont. Ops) $1.69 $1.64 $1.75 $1.81 $1.97
Weighted Average Basic Share $454.4M $447.2M $449.8M $450M $495.2M
Weighted Average Diluted Share $458.2M $451M $453M $454.1M $499.7M
 
EBITDA -- -- -- -- --
EBIT $401.6M $411.2M $990.6M $1.1B $1.2B
 
Revenue (Reported) $788.8M $983.6M $1.6B $1.8B $1.8B
Operating Income (Reported) $279.6M $323.7M $343.5M $313.6M $414.3M
Operating Income (Adjusted) $401.6M $411.2M $990.6M $1.1B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $416.2M $343.8M $437M $484.4M $544.1M
Short Term Investments $3.1B $4.3B $2.7B $3.6B $4.6B
Accounts Receivable, Net $90.3M $80.5M $144.4M $169.6M $167.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $807.7M $1.1B $765.9M $1.1B $1.2B
 
Property Plant And Equipment $419.9M $385.3M $377.4M $373.3M $379.1M
Long-Term Investments $1.1B $1.4B $822M $946.3M $1.6B
Goodwill $1.1B $1.1B $1.1B $1.1B $1.1B
Other Intangibles $110.2M $113M $126.6M $124.9M $119.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $33.4B $35.1B $39.4B $41B $43B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $3.1B $740M $1.3B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $23B $24.1B $26.8B $29.5B $31.8B
 
Long-Term Debt $1.9B $1.9B $1.5B $1.8B $821.3M
Capital Leases -- -- -- -- --
Total Liabilities $29.3B $31.1B $35.4B $36.8B $38.9B
 
Common Stock $1.8M $1.8M $1.8M $1.8M $1.9M
Other Common Equity Adj $12.6M -$10.3M -$272.8M -$171.1M -$74.4M
Common Equity $3.7B $3.8B $3.8B $4B $4.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.1B $4B $4B $4.2B $4.6B
 
Total Liabilities and Equity $33.4B $35.1B $39.4B $41B $43.5B
Cash and Short Terms $3.8B $5.4B $3.3B $4.5B $5.6B
Total Debt $2.2B $1.9B $4.6B $2.5B $2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $378.9M $386.2M $388.7M $554.6M $490.4M
Short Term Investments $3.9B $2.5B $3.5B $4.2B --
Accounts Receivable, Net $79M $115.8M $171.1M $167.8M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.8B $618.2M $883.9M $1.1B $1.5B
 
Property Plant And Equipment $383.1M $379.9M $373.4M $374.1M $384.1M
Long-Term Investments $2B $726.3M $980.7M $914.6M $1.4B
Goodwill $1.1B $1.1B $1.1B $1.1B --
Other Intangibles $110.6M $129.8M $131.8M $115.8M --
Other Long-Term Assets -- -- -- -- --
Total Assets $34.4B $38B $41.6B $42.2B $44.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $2.6B $2.5B $705M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $23.6B $27.1B $30B $34.9B $32.8B
 
Long-Term Debt $1.9B $1.5B $1.7B $1.4B $803.1M
Capital Leases -- -- -- -- --
Total Liabilities $30.4B $34.1B $37.5B $37.8B $39.6B
 
Common Stock $1.8M $1.8M $1.8M $1.8M $1.9M
Other Common Equity Adj -$10.8M -$255.4M -$339.1M -$111.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -$99.5M -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4B $4B $4.1B $4.4B $4.9B
 
Total Liabilities and Equity $34.4B $38B $41.6B $42.2B $44.5B
Cash and Short Terms $5.6B $3B $4.2B $5.1B --
Total Debt $1.9B $4.1B $4.3B $2.8B $3.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $306.8M $351M $366.1M $183M $123.1M
Depreciation & Amoritzation $83.4M $74.8M $53.9M $55.8M $57.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $933K $9.7M -$63.9M -$25.1M $1.8M
Change in Inventories -- -- -- -- --
Cash From Operations $317.3M $383.9M $461.9M $506.4M $520.8M
 
Capital Expenditures $54.9M $52.3M $62.7M $61.8M $45M
Cash Acquisitions $31.5M -- -- -- --
Cash From Investing -$590.1M -$1.4B -$4.9B -$1.5B -$2.2B
 
Dividends Paid (Ex Special Dividend) $130.4M $133.2M $134.6M $141M $150.7M
Special Dividend Paid
Long-Term Debt Issued $4.2M $7M $1.8M $294.1M $301.5M
Long-Term Debt Repaid -$1.6B -$318.4M -$413.6M -$599K -$601M
Repurchase of Common Stock -- $302.3M $6.5M $6.6M $24.5M
Other Financing Activities -- -$2K -$939K -- -$15.2M
Cash From Financing $971.3M $1.4B $4B $1.3B $1.7B
 
Beginning Cash (CF) $588.7M $716M $1B $621.5M $923.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $127.3M $309.5M -$404.1M $302.4M $95.8M
Ending Cash (CF) $716M $1B $621.5M $923.8M $1B
 
Levered Free Cash Flow $262.4M $331.6M $399.2M $444.6M $475.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $88.8M $96.3M $83.2M $88M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $2.8M -$20.4M -$11.9M $5.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $101.1M $155.9M $170.1M $166.3M $153.4M
 
Capital Expenditures $14.6M $12.1M $13.9M $11.7M $10.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$378.2M -$1.2B -$377.8M -$579.1M -$480.7M
 
Dividends Paid (Ex Special Dividend) $34.7M $33.2M $34.9M $36.5M $41.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3M $2.6B $1.3M $889M --
Long-Term Debt Repaid -$274.1M -$74.6M -$734.3M -$35.1M --
Repurchase of Common Stock $159.6M $181K $261K $347K $346K
Other Financing Activities $1K -- -$2K -$753K --
Cash From Financing $190.6M $702.4M $290.9M $420.8M $360M
 
Beginning Cash (CF) $1.8B $867.1M $629.7M $959.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$86.5M -$364.7M $83.1M $7.9M $32.7M
Ending Cash (CF) $1.7B $502.4M $712.8M $967M --
 
Levered Free Cash Flow $86.4M $143.8M $156.2M $154.6M $142.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $341.1M $334.2M $382.5M $194M --
Depreciation & Amoritzation $78.6M $69.1M $84M $99.6M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $12.6M -$36.8M -$55.3M $3.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $342M $421.8M $548M $572.6M $530.8M
 
Capital Expenditures $54.6M $63.4M $60.8M $50M $41.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $736.9M -$4.9B -$3.5B -$519.7M -$2.2B
 
Dividends Paid (Ex Special Dividend) $133.5M $132.6M $139.4M $145.7M $165.6M
Special Dividend Paid
Long-Term Debt Issued -$1B $2.6B -$2.3B $891.7M --
Long-Term Debt Repaid -$912.5M -$483.6M -$665.1M $698.5M --
Repurchase of Common Stock -- $31.6M $6.7M $24.4M $28.8M
Other Financing Activities -- -- -$940K -- --
Cash From Financing $64.5M $3.3B $3.2B $201.4M $2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $572.2M -$1.2B $210.4M $254.3M $325.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $287.4M $358.5M $487.2M $522.6M $488.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $274.1M $257.4M $273.8M $284.8M $212.9M
Depreciation & Amoritzation $20.7M $13.9M $13.6M $14.6M $42.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $11.3M -$35.3M -$26.7M $1.8M -$854K
Change in Inventories -- -- -- -- --
Cash From Operations $279.2M $317.1M $403.2M $469.4M $479.4M
 
Capital Expenditures $34.3M $45.4M $43.5M $31.7M $28.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$77.1M -$3.6B -$2.2B -$1.3B -$1.3B
 
Dividends Paid (Ex Special Dividend) $100.5M $99.9M $104.6M $109.3M $124.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.6M $2.6B $294.1M $891.7M $200M
Long-Term Debt Repaid -$318.3M -$483.4M -$734.9M -$35.8M -$650.1M
Repurchase of Common Stock $277M $6.3M $6.5M $24.3M $28.5M
Other Financing Activities $1K $1K -- -$753K -$50K
Cash From Financing $767.7M $2.7B $1.9B $843.1M $1.1B
 
Beginning Cash (CF) $4.4B $2.4B $2.1B $2.7B $2.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $969.8M -$523.1M $91.3M $43.2M $273.2M
Ending Cash (CF) $5.4B $1.9B $2.2B $2.8B $2.5B
 
Levered Free Cash Flow $244.8M $271.7M $359.7M $437.7M $450.8M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
72
KYMR alert for Dec 8

Kymera Therapeutics, Inc. [KYMR] is up 41.67% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

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

Show me the best stock