Financhill
Sell
37

AEGXF Quote, Financials, Valuation and Earnings

Last price:
$17.22
Seasonality move :
7.54%
Day range:
$17.12 - $17.22
52-week range:
$9.75 - $22.26
Dividend yield:
3.21%
P/E ratio:
7.87x
P/S ratio:
0.40x
P/B ratio:
1.52x
Volume:
1.1K
Avg. volume:
5.1K
1-year change:
68%
Market cap:
$1.1B
Revenue:
$3.4B
EPS (TTM):
-$0.80
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.6B $2.7B $3.2B $3.6B $3.4B
Revenue Growth (YoY) 3.44% 4.3% 16.66% 13.79% -4.73%
 
Cost of Revenues $2.3B $2.4B $2.9B $3.3B $3.2B
Gross Profit $277M $299.5M $292.6M $273.6M $189.3M
Gross Profit Margin 10.62% 11.01% 9.22% 7.58% 5.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $138.2M $136.1M $145.4M $151M $131.7M
Other Inc / (Exp) $13M $16.9M $18.1M $24.4M $176.7M
Operating Expenses $209.1M $204.6M $215.9M $223.4M $190.3M
Operating Income $67.8M $94.9M $76.7M $50.2M -$962.8K
 
Net Interest Expenses $15.4M $19.3M $35.9M $41.6M $44.3M
EBT. Incl. Unusual Items $65.4M $92.5M $58.9M $33M $131.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.5M $26.8M $19.2M $9.7M $11.6M
Net Income to Company $65.4M $92.5M $58.9M $33M $131.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $54.9M $65.7M $39.6M $23.4M $119.9M
 
Basic EPS (Cont. Ops) $0.90 $1.10 $0.65 $0.38 $1.94
Diluted EPS (Cont. Ops) $0.84 $0.96 $0.62 $0.36 $1.56
Weighted Average Basic Share $60.7M $60M $60.3M $61M $61.7M
Weighted Average Diluted Share $73.9M $75.9M $73.8M $79.3M $81.9M
 
EBITDA $153.3M $181.1M $165.7M $149.3M $232.3M
EBIT $82.4M $112.6M $95.2M $76.9M $173.8M
 
Revenue (Reported) $2.6B $2.7B $3.2B $3.6B $3.4B
Operating Income (Reported) $67.8M $94.9M $76.7M $50.2M -$962.8K
Operating Income (Adjusted) $82.4M $112.6M $95.2M $76.9M $173.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $780M $923.7M $1B $923.7M $934.6M
Revenue Growth (YoY) 0.48% 18.43% 9.48% -8.67% 1.18%
 
Cost of Revenues $658.2M $825.9M $920.5M $889.6M $824.3M
Gross Profit $121.7M $97.9M $90.9M $34.1M $110.2M
Gross Profit Margin 15.61% 10.59% 8.98% 3.69% 11.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.4M $33.6M $32.5M $21.4M $40.9M
Other Inc / (Exp) $3.6M $3.9M $6.6M $106.8M $3.1M
Operating Expenses $45.2M $51.2M $50.7M $36.5M $57.7M
Operating Income $76.6M $46.7M $40.1M -$2.4M $52.5M
 
Net Interest Expenses $5M $9.3M $11.1M $10.6M --
EBT. Incl. Unusual Items $75.1M $41.3M $35.6M $93.8M $57M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.9M $10.8M $9.2M -$5.7M $15.6M
Net Income to Company $74.5M $41.2M $36.1M $93.8M $56.6M
 
Minority Interest in Earnings -- -- -- -- -$4.4K
Net Income to Common Excl Extra Items $55.2M $30.5M $26.4M $99.4M $41.4M
 
Basic EPS (Cont. Ops) $0.92 $0.51 $0.44 $1.61 $0.66
Diluted EPS (Cont. Ops) $0.74 $0.44 $0.34 $1.21 $0.62
Weighted Average Basic Share $59.9M $60.3M $61M $61.8M $62.5M
Weighted Average Diluted Share $76.7M $73.5M $82.2M $83.5M $66.7M
 
EBITDA $97M $68.2M $65.4M $121.2M $78.8M
EBIT $80.2M $50.6M $47.2M $106.1M $62M
 
Revenue (Reported) $780M $923.7M $1B $923.7M $934.6M
Operating Income (Reported) $76.6M $46.7M $40.1M -$2.4M $52.5M
Operating Income (Adjusted) $80.2M $50.6M $47.2M $106.1M $62M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.6B $3.1B $3.5B $3.5B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.8B $3.3B $3.4B $2.9B
Gross Profit $284.9M $313M $274.6M $189.7M $128M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $135M $148.6M $153.7M $128.9M $152.8M
Other Inc / (Exp) $12.7M $21.1M $18.8M $184.6M $31.2M
Operating Expenses $201.6M $222.4M $225.9M $194.4M $208.8M
Operating Income $83.3M $90.6M $48.7M -$4.7M -$80.9M
 
Net Interest Expenses $18.2M $32.1M $39.9M $43.8M $8.1M
EBT. Incl. Unusual Items $77.7M $79.6M $27.6M $136.1M -$57.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.2M $24.8M $10.4M $8.2M -$11.2M
Net Income to Company $77.1M $77.7M $28.5M $137M -$58.7M
 
Minority Interest in Earnings -- -- -- -- -$4.4K
Net Income to Common Excl Extra Items $57.6M $54.8M $17.3M $127.9M -$46.6M
 
Basic EPS (Cont. Ops) $0.96 $0.91 $0.29 $2.08 -$0.75
Diluted EPS (Cont. Ops) $0.76 $0.77 $0.19 $1.61 -$0.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $163.7M $186.2M $140.5M $250.8M $16.5M
EBIT $97M $112.3M $68.3M $185.4M -$39.5M
 
Revenue (Reported) $2.6B $3.1B $3.5B $3.5B $3B
Operating Income (Reported) $83.3M $90.6M $48.7M -$4.7M -$80.9M
Operating Income (Adjusted) $97M $112.3M $68.3M $185.4M -$39.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.9B $2.3B $2.7B $2.6B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $2.1B $2.5B $2.5B $2.1B
Gross Profit $206.2M $217.9M $199.7M $117M $56M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $95.2M $107.4M $115.7M $93.5M $114.7M
Other Inc / (Exp) $9.1M $13.1M $13.8M $174.2M $27.9M
Operating Expenses $142.9M $160.4M $170.4M $141.3M $160M
Operating Income $63.3M $57.5M $29.3M -$24.3M -$104M
 
Net Interest Expenses $13.8M $26.6M $30.5M $32.8M --
EBT. Incl. Unusual Items $58.6M $44.1M $12.6M $117.1M -$72.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.3M $13.8M $4.9M $3.7M -$19.1M
Net Income to Company $58.3M $43.5M $13.2M $117.1M -$73M
 
Minority Interest in Earnings -- -- -- -- -$4.4K
Net Income to Common Excl Extra Items $42.3M $30.3M $7.7M $113.4M -$53.7M
 
Basic EPS (Cont. Ops) $0.71 $0.50 $0.13 $1.84 -$0.87
Diluted EPS (Cont. Ops) $0.53 $0.42 $0.04 $1.39 -$0.91
Weighted Average Basic Share $180.2M $180.9M $182.7M $184.9M $187M
Weighted Average Diluted Share $229.2M $222.7M $236.8M $247.2M $200M
 
EBITDA $120.8M $124.1M $98.5M $201.8M -$14.7M
EBIT $73M $71.1M $43.8M $154M -$59.9M
 
Revenue (Reported) $1.9B $2.3B $2.7B $2.6B $2.2B
Operating Income (Reported) $63.3M $57.5M $29.3M -$24.3M -$104M
Operating Income (Adjusted) $73M $71.1M $43.8M $154M -$59.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $522.3M $516.2M $417.8M $277.9M $486.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $305.3M $340.6M $365.5M $463M $453.4M
Inventory $19.1M $16.7M $19.8M $27.7M $15.7M
Prepaid Expenses $42.2M $54.1M $53.5M $56.7M $70.7M
Other Current Assets -- -- -- -- --
Total Current Assets $1.6B $1.7B $1.7B $1.7B $1.9B
 
Property Plant And Equipment $269M $284M $297.6M $291.1M $189.9M
Long-Term Investments $40.3M $31.8M $57.1M $82.3M $191.6M
Goodwill $40.5M $65.7M $82.2M $79.7M $79.6M
Other Intangibles $384M $443.6M $425.2M $408.4M $13.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $2.4B $2.6B $2.6B $2.6B $2.4B
 
Accounts Payable $516.1M $621.4M $618.3M $664.5M $628.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $44.4M $48.3M $175.9M $32.1M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1B $1.2B $1.2B $1.4B $1.3B
 
Long-Term Debt $517.4M $526.6M $544.9M $404.7M $80.5M
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.9B $1.9B $1.9B $1.6B
 
Common Stock $301.8M $310.3M $318.3M $309M $324.7M
Other Common Equity Adj -$1.3M -$25.2M -$12.7M $17.2M $1.2M
Common Equity $656.8M $685.5M $716.5M $702.9M $802.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $656.8M $685.5M $716.5M $702.9M $802.3M
 
Total Liabilities and Equity $2.4B $2.6B $2.6B $2.6B $2.4B
Cash and Short Terms $522.3M $516.2M $417.8M $277.9M $486.8M
Total Debt $563.4M $570.9M $611.5M $669.8M $196.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $431.2M $432.6M $356.6M $318.1M $374.6M
Short Term Investments -- -- $585K $615K --
Accounts Receivable, Net $362.3M $384.2M $447.9M $490.7M $461.7M
Inventory $16.2M $20.7M $27M $21.8M $22.3M
Prepaid Expenses $50.3M $54.7M $52.4M $74M $63.7M
Other Current Assets -- -- -- -- --
Total Current Assets $1.7B $1.8B $1.8B $1.8B $1.8B
 
Property Plant And Equipment $278.9M $294.9M $290.3M $182.6M $253.2M
Long-Term Investments $30.7M $45.8M $80.9M $194.5M $187.7M
Goodwill $62.6M $65.7M $79M $77.3M $90.8M
Other Intangibles $404.6M $430.8M $411.9M $14.4M $43.7M
Other Long-Term Assets -- -- -- -- --
Total Assets $2.5B $2.7B $2.7B $2.3B $2.5B
 
Accounts Payable $648.5M $669.4M $691.7M $726.9M $709.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $45.6M $43.7M $46.3M $162.5M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- $114.6M
Total Current Liabilities $1.2B $1.2B $1.3B $1.3B $1.5B
 
Long-Term Debt $515.4M $550M $536.6M $76.5M $199.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2B $2B $1.5B $1.8B
 
Common Stock $291.1M $311.4M $300.1M $311.3M $322.2M
Other Common Equity Adj -$11.4M -$18.5M $21.7M $10.3M $1.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $4.7M
Total Equity $646.6M $707.4M $695M $793M $712.2M
 
Total Liabilities and Equity $2.5B $2.7B $2.7B $2.3B $2.5B
Cash and Short Terms $431.2M $432.6M $357.2M $318.7M $374.6M
Total Debt $561M $632.9M $736.5M $261M $232.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $65.4M $92.5M $58.9M $33M $131.5M
Depreciation & Amoritzation $70.9M $68.4M $70.5M $72.4M $58.6M
Stock-Based Compensation $9.2M $9.3M $13.7M $12.4M $13.2M
Change in Accounts Receivable $3M -$16.6M -$45.5M -$208.3M -$43.2M
Change in Inventories -$3M $2.7M -$3.1M -$8.6M $2.5M
Cash From Operations $147.6M $203.7M -$25.1M -$87.4M $37.8M
 
Capital Expenditures $154.7M $104M $33.2M $31.8M $17.8M
Cash Acquisitions -- -$23.2M -$19.6M -$4.5M $234.7M
Cash From Investing -$49.8M -$141.3M -$31.6M -$27M $267.2M
 
Dividends Paid (Ex Special Dividend) -$25.6M -$28M -$32.9M -$34.2M -$33.8M
Special Dividend Paid
Long-Term Debt Issued $15.1M $10.6M $48.4M $11.8M $9.5M
Long-Term Debt Repaid -$41M -$51.1M -$57.1M -$61.8M -$188.5M
Repurchase of Common Stock -$5.4M -$11.5M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$56.9M -$80.1M -$41.7M -$9.1M -$105.1M
 
Beginning Cash (CF) $475.4M $509.2M $525M $409.4M $279.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $40.9M -$17.7M -$98.4M -$123.5M $199.9M
Ending Cash (CF) $514.1M $491.3M $424.9M $289.9M $478.3M
 
Levered Free Cash Flow -$7.1M $99.8M -$58.2M -$119.1M $20.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $74.5M $41.2M $36.1M $93.8M $56.6M
Depreciation & Amoritzation $18M $16.7M $17.4M $15.2M $16.9M
Stock-Based Compensation $3.8M $3.6M $1.9M $4.6M $2.1M
Change in Accounts Receivable -$138.7M -$133.3M -$115M $5.1M -$81.7M
Change in Inventories $2.2M -$919.8K -$2.5M $684.1K $774.3K
Cash From Operations $92.1M -$20.5M -$6.3M $82M $42.8M
 
Capital Expenditures $17M $2.4M $10M $3M $9.8M
Cash Acquisitions -$835.7K -- $142.7K $121.2M -$83.2M
Cash From Investing -$11.7M $2.8M -$7.2M $109.1M -$74.6M
 
Dividends Paid (Ex Special Dividend) -$7.7M -$8M -$8.3M -$8.5M -$8.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$17.8M $32.6M -$150.7M -$49.5M $5M
Long-Term Debt Repaid -$15.9M -$14.7M -$12.4M -$11.8M $2M
Repurchase of Common Stock -$448K -- -- -- -$2.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$41.9M $9.9M -$28.4M -$137.6M $36.9M
 
Beginning Cash (CF) $376.3M $458.2M $420.5M $266.6M $364.9M
Foreign Exchange Rate Adjustment -$1.6M $1M $3.8M $1.5M -$485.8K
Additions / Reductions $38.6M -$7.7M -$41.9M $53.5M $5.1M
Ending Cash (CF) $433.1M $438.1M $373.5M $322.2M $370.8M
 
Levered Free Cash Flow $75.1M -$22.9M -$16.3M $79M $33M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $77.1M $77.7M $28.5M $137M -$58.7M
Depreciation & Amoritzation $67M $72.7M $71.6M $66.6M $55.7M
Stock-Based Compensation $7.9M $14.1M $13.1M $13.7M $9.4M
Change in Accounts Receivable $12.6M $22.4M -$109.1M -$113M $11.2M
Change in Inventories $2.6M -$3.8M -$7.1M -$4.7M -$205.1K
Cash From Operations $251.2M $76.2M -$57.2M -$65.4M $109.7M
 
Capital Expenditures $95.4M $69M $27.7M $25.3M $37.4M
Cash Acquisitions -$22.3M -$902.2K -$24.1M $236.7M -$76.7M
Cash From Investing -$83.3M -$75.3M -$44.6M $248.9M -$75.7M
 
Dividends Paid (Ex Special Dividend) -$27.5M -$31.4M -$33.9M -$34.2M -$34.1M
Special Dividend Paid
Long-Term Debt Issued -$4.8M $64.7M -$6.7M $8.4M $11.7M
Long-Term Debt Repaid -$48.7M -$54.8M -$55.4M -$65M -$170.5M
Repurchase of Common Stock -$17M -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$98M -$21.4M $46.9M -$226.6M $21.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $69.9M -$20.5M -$54.9M -$43.1M $55.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $155.8M $7.2M -$84.9M -$90.7M $72.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $58.3M $43.5M $13.2M $117.1M -$73M
Depreciation & Amoritzation $48.4M $52.7M $53.8M $48M $45.1M
Stock-Based Compensation $7M $11.8M $11.2M $12.4M $8.7M
Change in Accounts Receivable -$196.6M -$157.6M -$221.2M -$125.9M -$71.5M
Change in Inventories $2.4M -$4M -$8M -$4.1M -$6.8M
Cash From Operations $44.2M -$83.3M -$115.4M -$93.5M -$21.6M
 
Capital Expenditures $59.1M $24.2M $18.6M $12.1M $31.8M
Cash Acquisitions -$22.3M -- -$4.5M $236.7M -$74.8M
Cash From Investing -$62.5M $3.5M -$9.5M $266.4M -$76.4M
 
Dividends Paid (Ex Special Dividend) -$21M -$24.4M -$25.4M -$25.5M -$25.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.5M $63.6M $8.5M $5M $7.2M
Long-Term Debt Repaid -$38.6M -$42.2M -$40.5M -$43.7M -$25.7M
Repurchase of Common Stock -$11.6M -- -- -- -$2.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$61.7M -$3.1M $85.5M -$131.9M -$5.6M
 
Beginning Cash (CF) $1.3B $1.4B $1.2B $810.3M $1.2B
Foreign Exchange Rate Adjustment $1.1M -$1.7M $5M $135.6K $1.3M
Additions / Reductions -$80M -$82.8M -$39.4M $41M -$103.7M
Ending Cash (CF) $1.3B $1.4B $1.1B $853.7M $1.1B
 
Levered Free Cash Flow -$14.9M -$107.5M -$134.1M -$105.6M -$53.4M

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

GET BETTER TRADE IDEAS

Popular

4 Top Dividend Stocks to Buy Now
4 Top Dividend Stocks to Buy Now

If you’re looking for steady income, dividend stocks are a…

Will Uber Stock Recover?
Will Uber Stock Recover?

Shares of Uber Technologies (NYSE:UBER) have had a rough few…

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 39x

Sell
47
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 114x

Sell
39
Is MSFT Stock a Buy?

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

Alerts

Buy
87
CEG alert for Jan 11

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
1
MCY alert for Jan 11

Mercury General [MCY] is down 19.87% over the past day.

Buy
84
ATZAF alert for Jan 11

Aritzia [ATZAF] is up 17.63% over the past day.

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

Show me the best stock