Financhill
Sell
46

AND.TO Quote, Financials, Valuation and Earnings

Last price:
$43.62
Seasonality move :
-1.9%
Day range:
$43.31 - $43.73
52-week range:
$36.43 - $44.92
Dividend yield:
0.96%
P/E ratio:
27.68x
P/S ratio:
2.79x
P/B ratio:
4.25x
Volume:
8.2K
Avg. volume:
24.6K
1-year change:
7.98%
Market cap:
$1.7B
Revenue:
$648M
EPS (TTM):
$1.58
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $290M $314.3M $440.1M $648.4M $648M
Revenue Growth (YoY) 4.69% 8.4% 40.01% 47.33% -0.07%
 
Cost of Revenues $221.9M $234.8M $329.4M $489.6M $500.5M
Gross Profit $68.1M $79.6M $110.8M $158.8M $147.5M
Gross Profit Margin 23.48% 25.31% 25.17% 24.5% 22.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.1M $28.6M $37.1M $48.5M $51.4M
Other Inc / (Exp) -$145K -$49K $40.8M -$328K -$409K
Operating Expenses $23.1M $28.6M $37.1M $48.5M $51.4M
Operating Income $45M $50.9M $73.7M $110.3M $96.1M
 
Net Interest Expenses $2.5M $4.3M $6M $6.3M $5M
EBT. Incl. Unusual Items $42.3M $46.6M $108.4M $103.8M $90.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12M $8.9M $18.5M $27.5M $24.5M
Net Income to Company $30.3M $37.7M $90M $76.3M $66.1M
 
Minority Interest in Earnings -$572K -- -- -- --
Net Income to Common Excl Extra Items $29.8M $37.7M $90M $76.3M $66.1M
 
Basic EPS (Cont. Ops) $0.79 $1.00 $2.30 $1.82 $1.58
Diluted EPS (Cont. Ops) $0.79 $0.98 $2.25 $1.79 $1.55
Weighted Average Basic Share $37.6M $37.6M $39M $41.8M $41.8M
Weighted Average Diluted Share $37.6M $38.5M $39M $42.7M $42.5M
 
EBITDA $71.6M $79.2M $157.4M $175.1M $167M
EBIT $45.9M $51.2M $114.7M $110.6M $98.8M
 
Revenue (Reported) $290M $314.3M $440.1M $648.4M $648M
Operating Income (Reported) $45M $50.9M $73.7M $110.3M $96.1M
Operating Income (Adjusted) $45.9M $51.2M $114.7M $110.6M $98.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $75.8M $104.2M $164.9M $156.8M $159.6M
Revenue Growth (YoY) 7% 37.46% 58.25% -4.94% 1.82%
 
Cost of Revenues $55.8M $79.1M $125.7M $122.2M $122.4M
Gross Profit $20M $25.1M $39.2M $34.5M $37.2M
Gross Profit Margin 26.36% 24.05% 23.74% 22.03% 23.33%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.8M $8.3M $11.3M $12.8M $13.4M
Other Inc / (Exp) $9K $980K -$236K $39K $143K
Operating Expenses $6.8M $8.3M $11.3M $12.8M $13.4M
Operating Income $13.2M $16.8M $27.9M $21.7M $23.8M
 
Net Interest Expenses $1.1M $1.5M $1.7M $845K $1.7M
EBT. Incl. Unusual Items $12.1M $16.2M $26M $20.9M $22.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.5M $4M $7M $5.6M $6M
Net Income to Company $8.6M $12.2M $19M $15.3M $16.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.6M $12.2M $19M $15.3M $16.3M
 
Basic EPS (Cont. Ops) $0.23 $0.32 $0.45 $0.37 $0.41
Diluted EPS (Cont. Ops) $0.22 $0.31 $0.44 $0.36 $0.41
Weighted Average Basic Share $37.6M $38.5M $41.8M $41.9M $39.4M
Weighted Average Diluted Share $38.6M $39.4M $42.7M $42.6M $40M
 
EBITDA $20.3M $28.1M $44.2M $40.1M $41.8M
EBIT $13.2M $17.8M $27.7M $22.8M $24.4M
 
Revenue (Reported) $75.8M $104.2M $164.9M $156.8M $159.6M
Operating Income (Reported) $13.2M $16.8M $27.9M $21.7M $23.8M
Operating Income (Adjusted) $13.2M $17.8M $27.7M $22.8M $24.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $304.3M $393.7M $615.7M $644.7M $651.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $227.5M $293.7M $466.5M $496.1M $502.7M
Gross Profit $76.9M $100M $149.2M $148.6M $148.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.8M $33.5M $45.6M $52.4M $53.3M
Other Inc / (Exp) -$130K $2.2M $38.2M $246K -$136K
Operating Expenses $28.8M $33.5M $45.6M $52.4M $53.3M
Operating Income $48M $66.5M $103.6M $96.2M $95.3M
 
Net Interest Expenses $4M $5.5M $6.3M $4.8M $5.3M
EBT. Incl. Unusual Items $43.9M $63.2M $135.5M $91.6M $89.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.9M $12.5M $25.9M $24.2M $24.3M
Net Income to Company $30.9M $50.7M $109.6M $67.4M $65.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $30.9M $50.7M $109.6M $67.4M $65.5M
 
Basic EPS (Cont. Ops) $0.83 $1.34 $2.68 $1.60 $1.59
Diluted EPS (Cont. Ops) $0.81 $1.30 $2.63 $1.59 $1.58
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $75.2M $105.7M $203.7M $166.5M $168.4M
EBIT $48.4M $68.9M $142M $99.2M $97.8M
 
Revenue (Reported) $304.3M $393.7M $615.7M $644.7M $651.3M
Operating Income (Reported) $48M $66.5M $103.6M $96.2M $95.3M
Operating Income (Adjusted) $48.4M $68.9M $142M $99.2M $97.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $227.7M $307.1M $482.7M $478.9M $482.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $169.7M $228.7M $365.8M $372.3M $374.5M
Gross Profit $58M $78.4M $116.9M $106.6M $107.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.3M $26.1M $34.7M $38.6M $40.5M
Other Inc / (Exp) -$8K $2.2M -$391K $183K $456K
Operating Expenses $21.3M $26.1M $34.7M $38.6M $40.5M
Operating Income $36.7M $52.3M $82.2M $68M $67.2M
 
Net Interest Expenses $3.3M $4.5M $4.8M $3.3M $3.6M
EBT. Incl. Unusual Items $33.3M $50M $77M $64.9M $64.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.5M $13.1M $20.5M $17.3M $17.2M
Net Income to Company $23.8M $36.9M $56.5M $47.6M $46.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.8M $36.9M $56.5M $47.6M $46.9M
 
Basic EPS (Cont. Ops) $0.64 $0.97 $1.34 $1.13 $1.15
Diluted EPS (Cont. Ops) $0.62 $0.94 $1.32 $1.12 $1.14
Weighted Average Basic Share $112.8M $114.8M $125.4M $125.7M $121.9M
Weighted Average Diluted Share $114.9M $117.6M $127.9M $128M $123.8M
 
EBITDA $57.2M $83.7M $130M $121.4M $122.9M
EBIT $36.9M $54.6M $82M $70.6M $69.6M
 
Revenue (Reported) $227.7M $307.1M $482.7M $478.9M $482.2M
Operating Income (Reported) $36.7M $52.3M $82.2M $68M $67.2M
Operating Income (Adjusted) $36.9M $54.6M $82M $70.6M $69.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $18.7M $30.1M $25M $65.9M $59.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $51.1M $57.9M $90.1M $98.4M $102.2M
Inventory $1.1M $1.2M $2.3M $3.3M $5.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.3M $2.8M $4.7M $4.4M $6.6M
Total Current Assets $87.3M $92.5M $122.2M $172.1M $175.1M
 
Property Plant And Equipment $103.3M $118.9M $178.1M $175.9M $166.2M
Long-Term Investments -- -- -- -- --
Goodwill $19.7M $25.9M $176.7M $192.9M $190.6M
Other Intangibles $1.7M $8.6M $158.5M $164.8M $144.4M
Other Long-Term Assets -- -- -- $997K $911K
Total Assets $213M $252.8M $644.2M $712.5M $682.4M
 
Accounts Payable $24.1M $24.3M $37.6M $41.8M $40.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $19.1M $21.2M $26.4M $26.5M $27.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $56.7M $48.1M $90.5M $85.8M $69.5M
 
Long-Term Debt $24.6M $24.7M $49.3M $49.6M $24.8M
Capital Leases -- -- -- -- --
Total Liabilities $151.5M $158.5M $292.1M $271.5M $212.9M
 
Common Stock $549.7M $549.7M $719.9M $727.8M $718.8M
Other Common Equity Adj -$488.9M -$488.9M -$484M -$469.3M -$474.7M
Common Equity $61.5M $94.3M $352.1M $441M $469.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $61.5M $94.3M $352.1M $441M $469.6M
 
Total Liabilities and Equity $213M $252.8M $644.2M $712.5M $682.4M
Cash and Short Terms $18.7M $30.1M $25M $65.9M $59.7M
Total Debt $28.5M $24.7M $60.3M $49.6M $24.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $48.5M $14.3M $50.7M $68.3M $36M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $50.1M $76.9M $99M $99.4M $102.6M
Inventory $890K $1.8M $3.3M $4.3M $5.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.3M $3.8M $6.1M $9.2M $7.4M
Total Current Assets $103M $99.3M $159.1M $181.3M $154M
 
Property Plant And Equipment $113.8M $155.8M $174.9M $166.6M $165M
Long-Term Investments -- $9.7M -- -- --
Goodwill -- $78.8M $196.7M $192.7M $192.6M
Other Intangibles -- $45M $170.3M $150.7M $132.8M
Other Long-Term Assets -- -- -- $1.1M $664K
Total Assets $240.8M $396M $708.9M $698.1M $649.9M
 
Accounts Payable $24.4M $30.4M $43.6M $45.9M $47.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $20.8M $25.7M $27.3M $26.9M $29.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $55.3M $80.8M $90.3M $76.8M $106.9M
 
Long-Term Debt $24.6M $49.2M $49.5M $24.8M $24.8M
Capital Leases -- -- -- -- --
Total Liabilities $159.2M $243.9M $282.4M $224.2M $245.5M
 
Common Stock $549.7M $575.6M $727.5M $726M $674.7M
Other Common Equity Adj -$488.9M -$488.9M -$466.5M -$469.7M -$470M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $81.6M $152.1M $426.5M $473.9M $404.4M
 
Total Liabilities and Equity $240.8M $396M $708.9M $698.1M $649.9M
Cash and Short Terms $48.5M $14.3M $50.7M $68.3M $36M
Total Debt $24.6M $69.2M $49.5M $24.8M $54.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $30.3M $37.7M $90M $76.3M $66.1M
Depreciation & Amoritzation $25.7M $28M $42.7M $64.5M $68.1M
Stock-Based Compensation $1.4M $3M $1.9M $1.3M $928K
Change in Accounts Receivable -$2.6M -$3M -$14.2M -$2.9M -$4.1M
Change in Inventories $295K -$157K -$472K -$317K -$2M
Cash From Operations $61M $51M $84.1M $137.1M $104.4M
 
Capital Expenditures $6.2M $5.4M $9.7M $28M $25.6M
Cash Acquisitions -- -$14.9M -$174M -$19.3M --
Cash From Investing -$6.2M -$20.4M -$183.4M -$45.6M -$23.8M
 
Dividends Paid (Ex Special Dividend) -$112M -$7.9M -$7.9M -$10.9M -$14.2M
Special Dividend Paid
Long-Term Debt Issued $50M -- $75M $12M --
Long-Term Debt Repaid -$226.4M -$24.7M -$64.1M -$52M -$53M
Repurchase of Common Stock -- -- -- -- -$18.8M
Other Financing Activities $26.1M $13.4M -$6.2M -$670K -$188K
Cash From Financing -$89.8M -$19.2M $93.9M -$51.6M -$86.2M
 
Beginning Cash (CF) $53.7M $18.7M $30.1M $25M $65.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$34.9M $11.4M -$5.4M $40M -$5.6M
Ending Cash (CF) $18.7M $30.1M $25M $65.9M $59.7M
 
Levered Free Cash Flow $54.8M $45.6M $74.4M $109.2M $78.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $8.6M $12.2M $19M $15.3M $16.3M
Depreciation & Amoritzation $7M $10.3M $16.4M $17.2M $17.4M
Stock-Based Compensation $747K $464K $322K $207K $411K
Change in Accounts Receivable -$3.7M -$8M $2.5M -$3.5M -$5.3M
Change in Inventories $97K -$127K -$164K -$715K $754K
Cash From Operations $17.1M $19.5M $37.4M $28.6M $30.7M
 
Capital Expenditures $702K $1.5M $8.2M $5.7M $5.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$702K -$1.5M -$7.1M -$5.4M -$4.5M
 
Dividends Paid (Ex Special Dividend) -$1.9M -$1.9M -$2.9M -$3.8M -$4.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$5.4M -$17.2M -$7.4M -$31.7M -$17.9M
Repurchase of Common Stock -- -- -- -- $96.3M
Other Financing Activities $209K $790K $269K -$4.2M -$104.9M
Cash From Financing -$7.1M -$18.4M -$10M -$39.7M -$30.8M
 
Beginning Cash (CF) $39.2M $14.6M $29.3M $84.3M $40.7M
Foreign Exchange Rate Adjustment -- -- $1.2M $496K -$162K
Additions / Reductions $9.3M -$321K $20.2M -$16.5M -$4.6M
Ending Cash (CF) $48.5M $14.3M $50.7M $68.3M $36M
 
Levered Free Cash Flow $16.4M $18M $29.2M $22.9M $25.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $30.9M $50.7M $109.6M $67.4M $65.5M
Depreciation & Amoritzation $26.8M $36.8M $61.7M $67.3M $70.6M
Stock-Based Compensation $3.7M $2.1M $1.4M $979K $3.2M
Change in Accounts Receivable $523K -$16.9M -$4.4M -$751K -$3.3M
Change in Inventories $63K -$427K -$639K -$1.1M -$733K
Cash From Operations $72.1M $61.3M $128.7M $116M $126.9M
 
Capital Expenditures $7.6M $7.3M $19.9M $28.8M $23.8M
Cash Acquisitions -- -$99.2M -$109M -- --
Cash From Investing -$7.6M -$106.5M -$127.6M -$26.8M -$21.8M
 
Dividends Paid (Ex Special Dividend) -$88.1M -$7.7M -$10M -$13.4M -$16.1M
Special Dividend Paid
Long-Term Debt Issued -- -- $12M -- --
Long-Term Debt Repaid -$231.4M -$53.9M -$60.5M -$53.2M -$39.8M
Repurchase of Common Stock -- -- -- -- -$18.8M
Other Financing Activities $44.9M -$2.9M -$4.5M -$4.4M -$102.7M
Cash From Financing -$52.1M $11M $33.6M -$71M -$137.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.4M -$34.2M $34.7M $18.1M -$32.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $64.5M $53.9M $108.9M $87.2M $103.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $23.8M $36.9M $56.5M $47.6M $46.9M
Depreciation & Amoritzation $20.3M $29M $48M $50.8M $53.3M
Stock-Based Compensation $2.3M $1.4M $967K $645K $2.9M
Change in Accounts Receivable $959K -$12.9M -$3.1M -$1M -$169K
Change in Inventories $181K -$89K -$256K -$1M $262K
Cash From Operations $45.5M $55.7M $100.4M $79.3M $101.8M
 
Capital Expenditures $4.2M $6.1M $16.3M $17.1M $15.4M
Cash Acquisitions -- -$84.3M -$19.3M -- --
Cash From Investing -$4.2M -$90.4M -$34.6M -$15.9M -$13.9M
 
Dividends Paid (Ex Special Dividend) -$6M -$5.8M -$7.9M -$10.5M -$12.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $75M $12M -- $40M
Long-Term Debt Repaid -$19.1M -$48.3M -$44.7M -$45.8M -$32.7M
Repurchase of Common Stock -- -- -- -- $0
Other Financing Activities $13.8M -$2.5M -$840K -$4.6M -$107.1M
Cash From Financing -$11.4M $18.8M -$41.5M -$60.9M -$112.3M
 
Beginning Cash (CF) $74.7M $69.7M $79.3M $224.5M $168.6M
Foreign Exchange Rate Adjustment -- -- $1.4M $1000 $606K
Additions / Reductions $29.8M -$15.8M $24.3M $2.4M -$24.4M
Ending Cash (CF) $104.6M $53.9M $105M $226.9M $144.9M
 
Levered Free Cash Flow $41.2M $49.6M $84.1M $62.1M $86.4M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock