Financhill
Buy
80

AIZ Quote, Financials, Valuation and Earnings

Last price:
$241.78
Seasonality move :
0.78%
Day range:
$240.56 - $243.22
52-week range:
$174.97 - $242.04
Dividend yield:
1.36%
P/E ratio:
14.69x
P/S ratio:
0.99x
P/B ratio:
2.10x
Volume:
289K
Avg. volume:
310.2K
1-year change:
14.12%
Market cap:
$12.1B
Revenue:
$11.9B
EPS (TTM):
$16.44
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.6B $10.2B $10.2B $11.1B $11.9B
Revenue Growth (YoY) 0.85% 6.17% 0.05% 9.21% 6.7%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -$903.8M -$466.9M -$914.7M -$1B
Operating Income -- $903.8M $466.9M $914.7M $1B
 
Net Interest Expenses $104.5M $111.8M $108.3M $108M $107M
EBT. Incl. Unusual Items $578.1M $771.3M $349.9M $806.8M $927.3M
Earnings of Discontinued Ops. -$77.7M $758.9M -- -- --
Income Tax Expense $58.7M $168.4M $73.3M $164.3M $167.1M
Net Income to Company $518.5M $602.9M $276.6M $642.5M $760.2M
 
Minority Interest in Earnings -$900K -- -- -- --
Net Income to Common Excl Extra Items $440.8M $602.9M $276.6M $642.5M $760.2M
 
Basic EPS (Cont. Ops) $7.02 $7.46 $5.09 $12.02 $14.55
Diluted EPS (Cont. Ops) $6.98 $7.33 $5.05 $11.95 $14.46
Weighted Average Basic Share $60.1M $59.1M $54.4M $53.5M $52.2M
Weighted Average Diluted Share $63.2M $60.1M $54.8M $53.8M $52.6M
 
EBITDA -- -- -- -- --
EBIT $682.6M $771.3M $349.9M $806.8M $927.3M
 
Revenue (Reported) $9.6B $10.2B $10.2B $11.1B $11.9B
Operating Income (Reported) -- $903.8M $466.9M $914.7M $1B
Operating Income (Adjusted) $682.6M $771.3M $349.9M $806.8M $927.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.6B $2.5B $2.8B $3B $3.2B
Revenue Growth (YoY) 10.99% -3.41% 8.88% 6.98% 8.89%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$236.4M -$34.8M -$255.8M -$178.2M -$360.4M
Operating Income $236.4M $34.8M $255.8M $178.2M $360.4M
 
Net Interest Expenses $27.5M $26.3M $27M $26.7M $27.9M
EBT. Incl. Unusual Items $188.2M $8.5M $228.8M $151.5M $331.2M
Earnings of Discontinued Ops. $728.8M -- -- -- --
Income Tax Expense $37.2M $1.2M $38.7M $17.7M $65.6M
Net Income to Company $151M $7.3M $190.1M $133.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $151M $7.3M $190.1M $133.8M $265.6M
 
Basic EPS (Cont. Ops) -$0.79 $0.14 $3.55 $2.56 $5.23
Diluted EPS (Cont. Ops) $14.79 $0.14 $3.54 $2.55 $5.18
Weighted Average Basic Share $59.1M $53.7M $53.5M $52.2M $50.8M
Weighted Average Diluted Share $59.1M $54.1M $53.7M $52.5M $51.3M
 
EBITDA -- -- -- -- --
EBIT $188.2M $8.5M $228.8M $151.5M $331.2M
 
Revenue (Reported) $2.6B $2.5B $2.8B $3B $3.2B
Operating Income (Reported) $236.4M $34.8M $255.8M $178.2M $360.4M
Operating Income (Adjusted) $188.2M $8.5M $228.8M $151.5M $331.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10B $10.1B $10.8B $11.8B $12.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$912.1M -$516.2M -$793.3M -$1B -$1.2B
Operating Income $912.1M $516.2M $793.3M $1B $1.2B
 
Net Interest Expenses $111.5M $107.5M $109.1M $107M $108.2M
EBT. Incl. Unusual Items $779.9M $407.8M $676.5M $903.9M $1.1B
Earnings of Discontinued Ops. $781.9M -$3.1M -- -- --
Income Tax Expense $174.2M $78.8M $148.4M $162.5M $205.1M
Net Income to Company $597.2M $332.5M $528.1M $741.4M --
 
Minority Interest in Earnings -$200K -- -- -- --
Net Income to Common Excl Extra Items $605.7M $329M $528.1M $741.4M $848.8M
 
Basic EPS (Cont. Ops) $7.53 $5.88 $9.86 $14.10 $16.58
Diluted EPS (Cont. Ops) $23.02 $5.84 $9.82 $14.02 $16.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $779.9M $407.8M $676.5M $903.9M $1.1B
 
Revenue (Reported) $10B $10.1B $10.8B $11.8B $12.6B
Operating Income (Reported) $912.1M $516.2M $793.3M $1B $1.2B
Operating Income (Adjusted) $779.9M $407.8M $676.5M $903.9M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.6B $7.5B $8.1B $8.8B $9.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$236.4M -$330.5M -$661.3M -$757.5M -$886.6M
Operating Income $236.4M $330.5M $661.3M $757.5M $886.6M
 
Net Interest Expenses $84.7M $80.4M $81.2M $80.2M $81.4M
EBT. Incl. Unusual Items $621M $249.2M $580.2M $677.3M $803.9M
Earnings of Discontinued Ops. $762M -- -- -- --
Income Tax Expense $134.4M $44.2M $120.2M $118.4M $156.4M
Net Income to Company $478.9M $208.5M $460M $558.9M $381.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $519.8M $205M $460M $558.9M $647.5M
 
Basic EPS (Cont. Ops) $5.26 $3.70 $8.58 $10.66 $12.69
Diluted EPS (Cont. Ops) $20.79 $3.67 $8.55 $10.60 $12.57
Weighted Average Basic Share $179.3M $164.1M $160.8M $157.2M $153.2M
Weighted Average Diluted Share $182.2M $165.3M $161.3M $158.1M $154.6M
 
EBITDA -- -- -- -- --
EBIT $678.2M $249.2M $580.2M $677.3M $803.9M
 
Revenue (Reported) $7.6B $7.5B $8.1B $8.8B $9.5B
Operating Income (Reported) $236.4M $330.5M $661.3M $757.5M $886.6M
Operating Income (Adjusted) $678.2M $249.2M $580.2M $677.3M $803.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.2B $2B $1.5B $1.6B $1.8B
Short Term Investments $7.1B $7.5B $6.4B $2.1B $2.4B
Accounts Receivable, Net $8.1B $8.1B $9.3B $8.8B $9.6B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $17.5B $4.3B $4.2B $4.4B $4.5B
 
Property Plant And Equipment $446.1M $609.1M $674.7M $708.8M $822.4M
Long-Term Investments $7.4B $506.3M $508.4M $499M $536.8M
Goodwill $2.6B $2.6B $2.6B $2.6B $2.6B
Other Intangibles $1.8B $1.3B $901.7M $651M $543.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $44.6B $27.7B $26.1B $27B $27.4B
 
Accounts Payable $2B $1.1B $1.1B $972.9M $1.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.7B $1.9B $1.9B $1.9B $1.9B
 
Long-Term Debt $2.3B $2.3B $2.2B $2.1B $2.1B
Capital Leases -- -- -- -- --
Total Liabilities $38.7B $22.3B $21.9B $22.2B $22.3B
 
Common Stock $3.5M $700K $600K $600K $500K
Other Common Equity Adj $709.8M -$150M -$986.2M -$765M -$836.1M
Common Equity $5.9B $5.5B $4.2B $4.8B $5.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.4M -- -- -- --
Total Equity $6B $5.5B $4.2B $4.8B $5.1B
 
Total Liabilities and Equity $44.6B $27.7B $26.1B $27B $27.4B
Cash and Short Terms $9.3B $9.5B $8B $3.7B $4.2B
Total Debt $2.3B $2.3B $2.2B $2.1B $2.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2B $1.4B $1.4B $1.8B $1.7B
Short Term Investments $7.9B $6.4B $6.8B $2.4B --
Accounts Receivable, Net $8.8B $9.9B $9.1B $9.4B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $4.4B $4.3B $4.4B $4.2B $4.2B
 
Property Plant And Equipment $529M $617.6M $664.4M $742.2M $831.1M
Long-Term Investments -- -- -- -- --
Goodwill $2.6B $2.5B $2.6B $2.6B --
Other Intangibles $1.3B $954.5M $714.6M $557.6M --
Other Long-Term Assets -- -- -- -- --
Total Assets $26.5B $25.7B $26.5B $27.7B $28.7B
 
Accounts Payable $1.1B $1.2B $1B $1B $594.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -$4.2B -$3.3B -$3.7B -$3.5B -$3.9B
 
Long-Term Debt $2.2B $2.1B $2.1B $2.1B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $20.7B $21.6B $22B $22.4B $23B
 
Common Stock $700K $600K $600K $500K $500K
Other Common Equity Adj -$84.1M -$1.1B -$1.1B -$627.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.7B $4.1B $4.5B $5.3B $5.8B
 
Total Liabilities and Equity $26.5B $25.7B $26.5B $27.7B $28.7B
Cash and Short Terms $9.9B $7.8B $8.2B $4.3B --
Total Debt $2.2B $2.1B $2.1B $2.1B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $518.5M $602.9M $276.6M $642.5M $760.2M
Depreciation & Amoritzation $142.3M $171.6M $182M $196.4M $223.5M
Stock-Based Compensation $57.9M $66.7M $62.6M $75.1M $81.1M
Change in Accounts Receivable -$39.3M -$871.1M -$1.3B $466.2M -$719.4M
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $781.7M $596.9M $1.1B $1.3B
 
Capital Expenditures $121.2M $187.4M $186.3M $202.5M $221.3M
Cash Acquisitions -$531.9M $16.6M $72.5M $300K $17.9M
Cash From Investing -$735.2M $157.6M -$262.1M -$637.7M -$657.8M
 
Dividends Paid (Ex Special Dividend) -$173.3M $162.3M $150.2M $152.3M $155.9M
Special Dividend Paid
Long-Term Debt Issued $443.7M $347.2M -- $173.2M --
Long-Term Debt Repaid -$201.2M -$419.8M -$75.9M -$225M --
Repurchase of Common Stock -$297M $839.3M $572.8M $193.1M $307.4M
Other Financing Activities -$26.7M -- -- -$2.5M --
Cash From Financing -$264.8M -$1.1B -$818.4M -$403.9M -$477.5M
 
Beginning Cash (CF) $1.9B $2B $1.5B $1.6B $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $342M -$173.8M -$518.1M $90.7M $180.3M
Ending Cash (CF) $2.2B $1.8B $984.1M $1.7B $2B
 
Levered Free Cash Flow $1.2B $594.3M $410.6M $935.6M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $151M $7.3M $190.1M $133.8M --
Depreciation & Amoritzation $41.9M $44.8M $45.9M $58.5M $62.3M
Stock-Based Compensation $18.2M $17.9M $23.9M $23.7M $23.2M
Change in Accounts Receivable -$391.4M -$1.4B -$141.8M -$884.4M --
Change in Inventories -- -- -- -- --
Cash From Operations -$2M $647.9M $330.5M $436.5M $505M
 
Capital Expenditures $46.1M $46.6M -$97.8M $47.1M $62.9M
Cash Acquisitions $1.4M -- -$300K $800K $22.4M
Cash From Investing $3.4M -$241.9M -$157M -$207.2M -$269.5M
 
Dividends Paid (Ex Special Dividend) $38.5M $36.7M $37.1M $37.5M $40.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$369.8M -- -$50M -- --
Repurchase of Common Stock $321.2M $91M $49.3M $99.4M $81.8M
Other Financing Activities -- -- -- -- --
Cash From Financing -$736.6M -$142.3M -$141.5M -$140.8M -$5M
 
Beginning Cash (CF) $2B $1.4B $1.4B $1.8B $1.7B
Foreign Exchange Rate Adjustment -$8.7M -$15.9M -$8.4M $11.8M -$4.7M
Additions / Reductions -$743.9M $247.8M $23.6M $100.3M $225.8M
Ending Cash (CF) $1.3B $1.7B $1.4B $1.9B $1.9B
 
Levered Free Cash Flow -$48.1M $601.3M $428.3M $389.4M $442.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $597.2M $332.5M $528.1M $741.4M --
Depreciation & Amoritzation $164.1M $185.8M $183M $214.8M $241.9M
Stock-Based Compensation $64.6M $65.3M $69M $79.8M $83.5M
Change in Accounts Receivable -$645.2M -$2B $802.1M -$479.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $967.4M $574.5M $1.1B $1.6B $1.3B
 
Capital Expenditures $171.4M $190M $52.4M $355.8M $244.2M
Cash Acquisitions $309.1M -- $72.5M $13.2M $27.4M
Cash From Investing -$423.3M -$14M -$768M -$725.7M -$983M
 
Dividends Paid (Ex Special Dividend) $167.4M $151.8M $151.3M $153.3M $165.3M
Special Dividend Paid
Long-Term Debt Issued -- -- $173.2M -- --
Long-Term Debt Repaid -$419.8M -$75.9M -$225M -- --
Repurchase of Common Stock $686.8M $852.6M $82.3M $313.1M $329.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -$725.4M -$1.1B -$293.1M -$479.8M -$387.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$175.1M -$598.1M -$4.5M $388.1M -$100.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $796M $384.5M $1B $1.2B $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $478.9M $208.5M $460M $558.9M $381.9M
Depreciation & Amoritzation $126M $140.2M $141.2M $159.6M $178M
Stock-Based Compensation $48.6M $47.2M $53.6M $58.3M $60.7M
Change in Accounts Receivable -$650.3M -$1.8B $295.8M -$649.8M $289.8M
Change in Inventories -- -- -- -- --
Cash From Operations $527M $319.8M $775.5M $1.2B $1.2B
 
Capital Expenditures $131.3M $133.9M -- $153.3M $176.2M
Cash Acquisitions -$13.8M -- -- $12.9M $22.4M
Cash From Investing $36.7M -$134.9M -$640.8M -$728.8M -$1.1B
 
Dividends Paid (Ex Special Dividend) -$46.2M $112.7M $113.8M $114.8M $124.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $347.2M -- $173.2M -- --
Long-Term Debt Repaid -$419.8M -$75.9M -$225M -- --
Repurchase of Common Stock $98.1M $557.6M $67.1M $187.1M $209.4M
Other Financing Activities -- -- -$2.5M -- --
Cash From Financing -$757.4M -$767.2M -$241.9M -$317.8M -$228M
 
Beginning Cash (CF) $5.9B $3.9B $4.4B $4.8B $4.9B
Foreign Exchange Rate Adjustment -$7M -$42.7M -$4.2M $2.7M $23.9M
Additions / Reductions -$202.4M -$625M -$111.4M $186M -$95.2M
Ending Cash (CF) $5.7B $3.2B $4.2B $5B $4.8B
 
Levered Free Cash Flow $395.7M $185.9M $775.5M $1.1B $986.7M

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: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

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.

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

Show me the best stock