Financhill
Buy
57

AM Quote, Financials, Valuation and Earnings

Last price:
$14.83
Seasonality move :
-8.73%
Day range:
$14.47 - $15.11
52-week range:
$11.58 - $16.00
Dividend yield:
6%
P/E ratio:
18.76x
P/S ratio:
6.33x
P/B ratio:
3.39x
Volume:
7.6M
Avg. volume:
2.9M
1-year change:
20.66%
Market cap:
$7.2B
Revenue:
$1.1B
EPS (TTM):
$0.80
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $849.6M $971.4M $968.9M $990.7M $1.1B
Revenue Growth (YoY) -- 14.34% -0.26% 2.25% 12.29%
 
Cost of Revenues $348.4M $344.8M $336.6M $382.7M $419.9M
Gross Profit $501.2M $626.5M $632.3M $608M $692.5M
Gross Profit Margin 59% 64.5% 65.26% 61.37% 62.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $118.1M $52.2M $63.8M $62.1M $71.1M
Other Inc / (Exp) -$718.7M -$590.1M $60M $92.8M $99.3M
Operating Expenses $129.7M $67.6M $68.3M $67.1M $74.5M
Operating Income $371.5M $558.9M $564M $540.9M $618M
 
Net Interest Expenses $110.4M $147M $175.3M $189.9M $217.2M
EBT. Incl. Unusual Items -$457.6M -$178.2M $448.7M $443.7M $500.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$102.5M -$55.7M $117.1M $117.5M $128.3M
Net Income to Company -$355.1M -$122.5M $331.6M $326.2M $371.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$355.1M -$122.5M $331.6M $326.2M $371.8M
 
Basic EPS (Cont. Ops) -$0.80 -$0.26 $0.69 $0.68 $0.77
Diluted EPS (Cont. Ops) -$0.80 -$0.26 $0.69 $0.68 $0.77
Weighted Average Basic Share $442.6M $478.3M $477.3M $478.2M $479.4M
Weighted Average Diluted Share $442.6M $478.3M $479.7M $480.3M $482.4M
 
EBITDA -$194.6M $148.3M $803.5M $836.1M $924M
EBIT -$347.2M -$31.2M $624M $633.7M $717.3M
 
Revenue (Reported) $849.6M $971.4M $968.9M $990.7M $1.1B
Operating Income (Reported) $371.5M $558.9M $564M $540.9M $618M
Operating Income (Adjusted) -$347.2M -$31.2M $624M $633.7M $717.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $263.2M $242.5M $248.7M $281.5M $287.5M
Revenue Growth (YoY) -3.46% -7.88% 2.57% 13.19% 2.14%
 
Cost of Revenues $94.7M $84.7M $98.5M $100.3M $101.9M
Gross Profit $168.6M $157.8M $150.2M $181.2M $185.6M
Gross Profit Margin 64.04% 65.09% 60.39% 64.36% 64.55%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.2M $14.8M $13.6M $17.6M $22.9M
Other Inc / (Exp) $22.2M $23.9M $26.5M $27.4M $27M
Operating Expenses $15.8M $15.8M $14.5M $18.9M $22.9M
Operating Income $152.8M $142M $135.7M $162.3M $162.8M
 
Net Interest Expenses $34.5M $44.5M $47.8M $55.2M $51.8M
EBT. Incl. Unusual Items $140.5M $121.4M $114.3M $134.5M $137.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35M $32M $30.3M $36.7M $38.2M
Net Income to Company $105.5M $89.3M $84M $97.8M $99.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $105.5M $89.3M $84M $97.8M $99.7M
 
Basic EPS (Cont. Ops) $0.22 $0.19 $0.18 $0.20 $0.21
Diluted EPS (Cont. Ops) $0.22 $0.19 $0.17 $0.20 $0.21
Weighted Average Basic Share $476.6M $477.4M $478.5M $479.7M $481.3M
Weighted Average Diluted Share $478.7M $479.7M $480.3M $482.8M $485.5M
 
EBITDA $219.6M $211.1M $214.1M $238.1M $240M
EBIT $175M $165.9M $162.2M $189.7M $189.8M
 
Revenue (Reported) $263.2M $242.5M $248.7M $281.5M $287.5M
Operating Income (Reported) $152.8M $142M $135.7M $162.3M $162.8M
Operating Income (Adjusted) $175M $165.9M $162.2M $189.7M $189.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1B $920.2M $965.6M $1.1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $375.6M $297.4M $367.4M $416.1M $425.6M
Gross Profit $643.2M $622.8M $598.2M $677.7M $724M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $72.3M $60M $64.4M $67.7M $83.2M
Other Inc / (Exp) -$892.8M $52.8M $67.9M $96M $94.5M
Operating Expenses $96M $65M $48.7M $71.8M $85M
Operating Income $547.1M $557.8M $549.5M $605.9M $639M
 
Net Interest Expenses $144M $170.5M $181.9M $217.7M $209.3M
EBT. Incl. Unusual Items -$489.7M $440.2M $435.4M $484.3M $524.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$146.1M $110.7M $113.4M $130.1M $134M
Net Income to Company -$343.5M $329.4M $322.1M $354.1M $390.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$343.5M $329.4M $322.1M $354.1M $390.2M
 
Basic EPS (Cont. Ops) -$0.69 $0.69 $0.68 $0.73 $0.81
Diluted EPS (Cont. Ops) -$0.70 $0.69 $0.67 $0.73 $0.80
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$166M $789.2M $814M $907.3M $946.2M
EBIT -$345.7M $610.7M $617.4M $701.9M $733.4M
 
Revenue (Reported) $1B $920.2M $965.6M $1.1B $1.1B
Operating Income (Reported) $547.1M $557.8M $549.5M $605.9M $639M
Operating Income (Adjusted) -$345.7M $610.7M $617.4M $701.9M $733.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $761.9M $734.7M $731.4M $834.6M $871.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $275.7M $252.3M $283.1M $316.6M $322.3M
Gross Profit $486.1M $482.4M $448.3M $518M $549.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $39.2M $47M $47.6M $53.1M $65.3M
Other Inc / (Exp) -$602.5M $40.4M $69M $72.3M $67M
Operating Expenses $53M $50.4M $51.5M $56.3M $66.3M
Operating Income $433.1M $432M $396.8M $461.8M $483.1M
 
Net Interest Expenses $107.4M $130.9M $137.5M $165.2M $157.3M
EBT. Incl. Unusual Items -$276.9M $341.5M $328.2M $368.8M $392.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$77.9M $88.5M $84.8M $97.4M $103.1M
Net Income to Company -$199M $253M $243.4M $271.3M $289.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$199M $253M $243.4M $271.3M $289.7M
 
Basic EPS (Cont. Ops) -$0.40 $0.53 $0.52 $0.56 $0.61
Diluted EPS (Cont. Ops) -$0.41 $0.53 $0.51 $0.56 $0.60
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.5B
 
EBITDA -$34.5M $606.4M $617M $688.2M $710.3M
EBIT -$169.4M $472.5M $465.8M $534M $550.1M
 
Revenue (Reported) $761.9M $734.7M $731.4M $834.6M $871.7M
Operating Income (Reported) $433.1M $432M $396.8M $461.8M $483.1M
Operating Income (Adjusted) -$169.4M $472.5M $465.8M $534M $550.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.2M $640K -- -- $66K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $105.6M $74.6M $81.9M $86.7M $89.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.7M $1.5M $920K $1.3M $1.5M
Total Current Assets $108.6M $93.9M $83.8M $89M $91.1M
 
Property Plant And Equipment $3.3B $3.3B $3.4B $3.8B $3.8B
Long-Term Investments $709.6M $722.5M $696M $652.8M $626.7M
Goodwill $575.5M -- -- -- --
Other Intangibles $1.5B $1.4B $1.4B $1.3B $1.2B
Other Long-Term Assets $14.5M $9.6M $12.7M $12M $10.9M
Total Assets $6.3B $5.6B $5.5B $5.8B $5.7B
 
Accounts Payable $9.8M $13.4M $28.5M $28.3M $15M
Accrued Expenses $101.8M $71.6M $75.4M $67.1M $74.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $128.1M $5.7M $4.6M $1.1M $831K
Total Current Liabilities $242.1M $94M $114M $102.1M $96.4M
 
Long-Term Debt $2.9B $3.1B $3.1B $3.4B $3.2B
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $3.2B $3.3B $3.6B $3.6B
 
Common Stock $4.8M $4.8M $4.8M $4.8M $4.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.1B $2.4B $2.3B $2.2B $2.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.1B $2.4B $2.3B $2.2B $2.2B
 
Total Liabilities and Equity $6.3B $5.6B $5.5B $5.8B $5.7B
Cash and Short Terms $1.2M $640K -- -- $66K
Total Debt $2.9B $3.1B $3.1B $3.4B $3.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.4M -- -- -- --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $87.5M $86M $79.3M $93.8M $98.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $521K $541K $556K $811K $1.3M
Total Current Assets $108M $87.5M $80.8M $95.5M $99.9M
 
Property Plant And Equipment $3.3B $3.3B $3.5B $3.8B $3.9B
Long-Term Investments $728.3M $703.8M $659M $636M $609.4M
Goodwill -- -- -- -- --
Other Intangibles $1.4B $1.4B $1.3B $1.2B $1.2B
Other Long-Term Assets $10.6M $7.2M $12.3M $11.6M $13.6M
Total Assets $5.7B $5.5B $5.6B $5.8B $5.8B
 
Accounts Payable $22.3M $28.1M $26.8M $28.4M $15M
Accrued Expenses $36.5M $82.6M $70.7M $78.1M $72.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.4M $5M $6.7M $669K $920K
Total Current Liabilities $61.3M $118.7M $106.4M $110.6M $91.5M
 
Long-Term Debt $3.1B $3.1B $3.1B $3.3B $3.2B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.2B $3.4B $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 $2.5B $2.3B $2.2B $2.2B $2.1B
 
Total Liabilities and Equity $5.7B $5.5B $5.6B $5.8B $5.8B
Cash and Short Terms $2.4M -- -- -- --
Total Debt $3.1B $3.1B $3.1B $3.3B $3.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$355.1M -$122.5M $331.6M $326.2M $371.8M
Depreciation & Amoritzation $152.5M $179.5M $179.5M $202.4M $206.7M
Stock-Based Compensation $73.5M $12.8M $13.5M $19.7M $31.6M
Change in Accounts Receivable $42.7M $11.5M $9.7M -$2.6M -$1.2M
Change in Inventories -- -- -- -- --
Cash From Operations $622.4M $753.4M $709.8M $699.6M $779.1M
 
Capital Expenditures $392M $196.7M $232.8M $515.7M $184M
Cash Acquisitions -$133.5M -$25.3M -$2.1M $17M -$262K
Cash From Investing -$525.7M -$219.2M -$233.2M -$493.8M -$183.2M
 
Dividends Paid (Ex Special Dividend) -$496.2M -$590.2M -$471.7M -$433.4M -$435.4M
Special Dividend Paid
Long-Term Debt Issued $650M $550M $1.8B $1.3B $1B
Long-Term Debt Repaid -$115.5M -- -$1.7B -$1B -$1.2B
Repurchase of Common Stock -$125.5M -$24.7M -- -- --
Other Financing Activities -$11.1M -$123.8M -$21.7M -$7.2M -$8.5M
Cash From Financing -$98.3M -$534.7M -$477.2M -$205.8M -$595.8M
 
Beginning Cash (CF) $2.8M $1.2M $640K -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.6M -$595K -$640K -- $66K
Ending Cash (CF) $1.2M $640K -- -- $66K
 
Levered Free Cash Flow $230.4M $556.7M $476.9M $184M $595.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $105.5M $89.3M $84M $97.8M $99.7M
Depreciation & Amoritzation $44.6M $45.2M $51.9M $48.4M $50.2M
Stock-Based Compensation $3.7M $3.3M $5.6M $8.3M $11.9M
Change in Accounts Receivable -$7.8M $4.7M -$1.8M -$1.4M $3.3M
Change in Inventories -- -- -- -- --
Cash From Operations $158.5M $185.1M $176.8M $202.4M $184.9M
 
Capital Expenditures $41.9M $82.6M $74.1M $45.3M $54.9M
Cash Acquisitions -$2.8M -$1.1M $17M -- -$893K
Cash From Investing -$44.7M -$83.7M -$53.3M -$45.3M -$54.7M
 
Dividends Paid (Ex Special Dividend) -$146.8M -$107.9M -$107.8M -$108M -$108.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$195.5M -- -$33.3M $257.2M $293.1M
Long-Term Debt Repaid -- -- -- -$306.3M -$308.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$113K -$1.3M -$18K -$2K -$5.8M
Cash From Financing -$114.4M -$102.1M -$123.5M -$157.1M -$130.3M
 
Beginning Cash (CF) $3M $678K -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$604K -$678K -- -- --
Ending Cash (CF) $2.4M -- -- -- --
 
Levered Free Cash Flow $116.6M $102.5M $102.7M $157.2M $130M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$343.5M $329.4M $322.1M $354.1M $390.2M
Depreciation & Amoritzation $179.7M $178.5M $196.7M $205.4M $212.8M
Stock-Based Compensation $30.1M $13.4M $17.2M $28.8M $41.3M
Change in Accounts Receivable $5M $16.3M $9M -$13.8M -$3.3M
Change in Inventories -- -- -- -- --
Cash From Operations $739.4M $752M $695.2M $739.4M $819.6M
 
Capital Expenditures $295.2M $188.4M $312M $409.8M $257.7M
Cash Acquisitions -$61.8M -$2.5M $17M -$262K -$893K
Cash From Investing -$357.4M -$188.6M -$291.8M -$407.4M -$256.8M
 
Dividends Paid (Ex Special Dividend) -$598.9M -$510.8M -$433.1M -$435.1M -$437.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $2B $2.2B
Long-Term Debt Repaid -- -- -- -- -$2.3B
Repurchase of Common Stock -$124.7M -- -- -- --
Other Financing Activities -$118M -$20.7M -$14.4M -$8.5M -$27.7M
Cash From Financing -$379.6M -$565.8M -$403.4M -$332M -$562.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.4M -$2.4M -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $444.2M $563.6M $383.2M $329.6M $561.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$199M $253M $243.4M $271.3M $289.7M
Depreciation & Amoritzation $134.9M $134M $151.2M $154.2M $160.2M
Stock-Based Compensation $9.7M $10.3M $14M $23.2M $32.9M
Change in Accounts Receivable $673K $5.5M $4.8M -$6.4M -$8.5M
Change in Inventories -- -- -- -- --
Cash From Operations $546.9M $545.5M $531M $570.7M $611.3M
 
Capital Expenditures $165.3M $156.9M $236.2M $130.3M $204M
Cash Acquisitions -$24.8M -$2.1M $17M -$262K -$893K
Cash From Investing -$188M -$157.4M -$216M -$129.5M -$203.1M
 
Dividends Paid (Ex Special Dividend) -$443.5M -$364.1M -$325.5M -$327.3M -$329.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $750M -- $759.3M $1.9B
Long-Term Debt Repaid -- -$667.5M -- -$864.9M -$2B
Repurchase of Common Stock -$24.7M -- -- -- --
Other Financing Activities -$117.5M -$14.4M -$7.1M -$8.4M -$27.6M
Cash From Financing -$357.7M -$388.8M -$315M -$441.2M -$408.3M
 
Beginning Cash (CF) $4.2M $1.6M -- -- $26.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2M -$640K -- -- -$66K
Ending Cash (CF) $5.4M $939K -- -- $26.1M
 
Levered Free Cash Flow $381.6M $388.5M $294.8M $440.5M $407.3M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 0.48% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 3% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.65% over the past day.

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

Show me the best stock