Financhill
Sell
45

AFL Quote, Financials, Valuation and Earnings

Last price:
$113.59
Seasonality move :
5.57%
Day range:
$110.36 - $113.25
52-week range:
$96.95 - $115.84
Dividend yield:
2.07%
P/E ratio:
14.61x
P/S ratio:
3.44x
P/B ratio:
2.05x
Volume:
2.3M
Avg. volume:
2.2M
1-year change:
4.99%
Market cap:
$58.7B
Revenue:
$18.9B
EPS (TTM):
$7.67
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $22.1B $22.1B $19.1B $18.7B $18.9B
Revenue Growth (YoY) -0.72% -0.19% -13.42% -2.29% 1.21%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $157M $173M $220M $177M $100M
Operating Expenses -$4.4B -$5.6B -$5.1B -$5.5B -$6.6B
Operating Income $4.4B $5.6B $5.1B $5.5B $6.6B
 
Net Interest Expenses $242M $238M $226M $195M $197M
EBT. Incl. Unusual Items $4.2B $5.3B $4.9B $5.3B $6.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$619M $997M $451M $603M $974M
Net Income to Company $4.8B $4.2B $4.4B $4.7B $5.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.8B $4.3B $4.4B $4.7B $5.4B
 
Basic EPS (Cont. Ops) $6.69 $6.42 $6.96 $7.81 $9.68
Diluted EPS (Cont. Ops) $6.67 $6.39 $6.93 $7.78 $9.63
Weighted Average Basic Share $713.7M $673.6M $634.8M $596.2M $562.5M
Weighted Average Diluted Share $716.2M $676.7M $637.7M $598.7M $565M
 
EBITDA -- -- -- -- --
EBIT $4.2B $5.3B $4.9B $5.3B $6.4B
 
Revenue (Reported) $22.1B $22.1B $19.1B $18.7B $18.9B
Operating Income (Reported) $4.4B $5.6B $5.1B $5.5B $6.6B
Operating Income (Adjusted) $4.2B $5.3B $4.9B $5.3B $6.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.2B $4.7B $5B $2.9B $4.7B
Revenue Growth (YoY) -7.56% -10.18% 5.23% -40.42% 60.73%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $45M $50M $47M $23M --
Operating Expenses -$1.2B -$1.4B -$1.9B -$142M -$2.1B
Operating Income $1.2B $1.4B $1.9B $142M $2.1B
 
Net Interest Expenses $57M $59M $49M $50M $57M
EBT. Incl. Unusual Items $1.1B $1.3B $1.8B $92M $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $225M -$452M $236M $185M $355M
Net Income to Company $888M $1.8B $1.6B -$93M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $888M $1.8B $1.6B -$93M $1.6B
 
Basic EPS (Cont. Ops) $1.33 $2.83 $2.65 -$0.17 $3.09
Diluted EPS (Cont. Ops) $1.32 $2.82 $2.64 -$0.17 $3.08
Weighted Average Basic Share $668.8M $629.4M $591.2M $557.9M $530.1M
Weighted Average Diluted Share $671.9M $631.9M $593.6M $557.9M $532M
 
EBITDA -- -- -- -- --
EBIT $1.1B $1.3B $1.8B $92M $2B
 
Revenue (Reported) $5.2B $4.7B $5B $2.9B $4.7B
Operating Income (Reported) $1.2B $1.4B $1.9B $142M $2.1B
Operating Income (Adjusted) $1.1B $1.3B $1.8B $92M $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $22.6B $20.6B $18.9B $17.3B $17.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $45M $210M $190M $112M --
Operating Expenses -$5.6B -$5.8B -$5.7B -$4.8B -$5.3B
Operating Income $5.6B $5.8B $5.7B $4.8B $5.3B
 
Net Interest Expenses $242M $227M $203M $194M $209M
EBT. Incl. Unusual Items $5.3B $5.6B $5.5B $4.6B $5.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $302M $923M $762M $927M
Net Income to Company $4.2B $5.2B $4.6B $3.8B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.2B $5.3B $4.6B $3.8B $4.2B
 
Basic EPS (Cont. Ops) $6.19 $8.19 $7.63 $6.67 $7.70
Diluted EPS (Cont. Ops) $6.17 $8.16 $7.60 $6.64 $7.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $5.3B $5.6B $5.5B $4.6B $5.1B
 
Revenue (Reported) $22.6B $20.6B $18.9B $17.3B $17.7B
Operating Income (Reported) $5.6B $5.8B $5.7B $4.8B $5.3B
Operating Income (Adjusted) $5.3B $5.6B $5.5B $4.6B $5.1B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $15.2B $14.9B $13.5B $12.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $169M $138M $74M $55M --
Operating Expenses -$4.5B -$5.1B -$4.4B -$3.1B --
Operating Income $4.5B $5.1B $4.4B $3.1B --
 
Net Interest Expenses $170M $148M $147M $159M --
EBT. Incl. Unusual Items $4.3B $5B $4.3B $3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $109M $581M $740M $694M --
Net Income to Company $4.2B $4.4B $3.5B $628M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.2B $4.4B $3.5B $2.3B --
 
Basic EPS (Cont. Ops) $6.62 $7.32 $6.21 $4.26 --
Diluted EPS (Cont. Ops) $6.59 $7.29 $6.18 $4.25 --
Weighted Average Basic Share $1.9B $1.8B $1.7B $1.6B --
Weighted Average Diluted Share $1.9B $1.8B $1.7B $1.6B --
 
EBITDA -- -- -- -- --
EBIT $4.3B $5B $4.3B $3B --
 
Revenue (Reported) $15.2B $14.9B $13.5B $12.3B --
Operating Income (Reported) $4.5B $5.1B $4.4B $3.1B --
Operating Income (Adjusted) $4.3B $5B $4.3B $3B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.1B $5.1B $3.9B $4.3B $6.2B
Short Term Investments $105.9B $98.7B $75.7B $73.3B $65.3B
Accounts Receivable, Net $796M $672M $647M $848M $779M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $7.8B $7.5B $5.3B $7.3B $9.3B
 
Property Plant And Equipment $601M $538M $530M $445M $387M
Long-Term Investments $1B $1.9B $2.3B $2.8B $3.5B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $172.3B $164.6B $134.8B $130.9B $117.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.8B $10.5B $2.2B $2.2B $3.2B
 
Long-Term Debt $7.9B $7.9B $7.4B $7.3B $7.4B
Capital Leases -- -- -- -- --
Total Liabilities $138.7B $131.3B $114.7B $108.9B $91.3B
 
Common Stock $135M $135M $135M $136M $136M
Other Common Equity Adj -- -- -$2.1B -$2.6B $2B
Common Equity $33.6B $33.3B $20.1B $22B $26.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $33.6B $33.3B $20.1B $22B $26.1B
 
Total Liabilities and Equity $172.3B $164.6B $134.8B $130.9B $117.4B
Cash and Short Terms $111B $103.7B $79.7B $77.6B $71.5B
Total Debt $7.9B $8B $7.5B $7.4B $7.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $6.2B $4.7B $5.5B $5.6B $6.8B
Short Term Investments $100.7B $73.6B $69.8B $5.1B --
Accounts Receivable, Net $787M $655M $712M $814M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $8.6B $7.5B $8.8B $8.5B $10.1B
 
Property Plant And Equipment $542M $488M $445M $421M $367M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $159.6B $127.3B $124.2B $128.3B $122.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $11.3B $8.4B $4.8B $5B $7.6B
 
Long-Term Debt $8.1B $7.5B $7B $7.9B $8.3B
Capital Leases -- -- -- -- --
Total Liabilities $126B $103.2B $101.5B $103.4B $93.4B
 
Common Stock $135M $135M $136M $136M $136M
Other Common Equity Adj -- -- -$866M -$67M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $33.6B $24.2B $22.7B $24.8B $28.7B
 
Total Liabilities and Equity $159.6B $127.3B $124.2B $128.3B $122.1B
Cash and Short Terms $106.9B $78.4B $75.3B $10.7B --
Total Debt $8.1B $7.5B $7B $8B $8.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.8B $4.2B $4.4B $4.7B $5.4B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $58M $72M $5M -$133M $51M
Change in Inventories -- -- -- -- --
Cash From Operations $6B $5.1B $3.9B $3.2B $2.7B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.6B -$2.4B -$1.5B $817M $2.8B
 
Dividends Paid (Ex Special Dividend) $769M $855M $979M $966M $1.1B
Special Dividend Paid
Long-Term Debt Issued $1.5B $1.2B $1.3B $204M $823M
Long-Term Debt Repaid -$350M -$700M -$1.4B -- -$194M
Repurchase of Common Stock $1.5B $2.3B $2.4B $2.8B $2.8B
Other Financing Activities -$38M -$62M -$49M -$177M -$242M
Cash From Financing -$1.1B -$2.7B -$3.6B -$3.7B -$3.5B
 
Beginning Cash (CF) $5.1B $5.1B $3.9B $4.3B $6.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $245M -$90M -$1.1B $363M $1.9B
Ending Cash (CF) $5.4B $4.9B $2.9B $4.7B $8.1B
 
Levered Free Cash Flow $6B $5.1B $3.9B $3.2B $2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $888M $1.8B $1.6B -$93M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $26M $37M $77M $9M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.9B $1.1B $1.3B $1.3B $1.3B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$332M -$930M $496M -$1B $28M
 
Dividends Paid (Ex Special Dividend) $217M $242M $239M $270M $299M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.3B -- -- --
Long-Term Debt Repaid -- -$966M -- -- --
Repurchase of Common Stock $526M $651M $700M $500M $1B
Other Financing Activities -$13M -$35M -$57M -$65M --
Cash From Financing -$756M -$612M -$992M -$826M -$1.5B
 
Beginning Cash (CF) $6.2B $4.7B $5.5B $5.6B $6.8B
Foreign Exchange Rate Adjustment -$26M $3M $8M $138M -$15M
Additions / Reductions $739M -$463M $782M -$448M -$197M
Ending Cash (CF) $6.9B $4.3B $6.3B $5.3B $6.6B
 
Levered Free Cash Flow $1.9B $1.1B $1.3B $1.3B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.2B $5.2B $4.6B $3.8B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $68M $60M $37M -$147M --
Change in Inventories -- -- -- -- --
Cash From Operations $5.5B $3.7B $3.4B $3.2B $2.6B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.3B -$2.1B $1.5B -$148M $2.7B
 
Dividends Paid (Ex Special Dividend) $836M $948M $969M $1.1B $1.2B
Special Dividend Paid
Long-Term Debt Issued $1.2B -- -- $1B --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $2.2B $2.4B $2.7B $2.8B $3.5B
Other Financing Activities -$42M -$63M -$123M -$244M --
Cash From Financing -$2.6B -$3.1B -$4.2B -$3.2B -$4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $645M -$1.5B $792M $110M $1.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5.5B $3.7B $3.4B $3.2B $2.6B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $4.2B $4.4B $3.5B $628M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $10M $42M $28M -$48M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.8B $2.4B $2.4B $2.2B --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$847M $2.2B $1.3B $1.2B --
 
Dividends Paid (Ex Special Dividend) $740M $730M $820M $906M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B -- $823M $1B --
Long-Term Debt Repaid -$966M -- -$194M -- --
Repurchase of Common Stock $1.8B $2.1B $2.1B $2.7B --
Other Financing Activities -$41M -$115M -$182M -$128M --
Cash From Financing -$2.3B -$2.9B -$2.4B -$2.9B --
 
Beginning Cash (CF) $14.2B $14B $16.8B $19B --
Foreign Exchange Rate Adjustment -$84M -$91M $70M -$18M --
Additions / Reductions -$341M $1.6B $1.3B $539M --
Ending Cash (CF) $13.7B $15.5B $18.1B $19.5B --
 
Levered Free Cash Flow $2.8B $2.4B $2.4B $2.2B --

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

GET BETTER TRADE IDEAS

Popular

How Big Will the SpaceX IPO Be?
How Big Will the SpaceX IPO Be?

Operated up to now as a private business, SpaceX will…

Where Will ISRG Stock Be in 5 Years?
Where Will ISRG Stock Be in 5 Years?

Intuitive Surgical (NASDAQ:ISRG) is the innovative medical tech business behind…

Is Kratos Stock a Good Investment?
Is Kratos Stock a Good Investment?

UAV and hypersonic system defense contractor Kratos (NASDAQ:KTOS) has swung…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Sell
48
Is GOOGL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Alerts

Sell
13
CRVL alert for Feb 4

CorVel Corp. [CRVL] is down 1.53% over the past day.

Buy
62
DVA alert for Feb 4

DaVita, Inc. [DVA] is up 8.65% over the past day.

Sell
26
IT alert for Feb 4

Gartner, Inc. [IT] is down 2.65% over the past day.

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

Show me the best stock