Financhill
Buy
61

AIZ Quote, Financials, Valuation and Earnings

Last price:
$212.18
Seasonality move :
0.9%
Day range:
$207.78 - $212.79
52-week range:
$160.12 - $230.55
Dividend yield:
1.4%
P/E ratio:
15.14x
P/S ratio:
0.96x
P/B ratio:
2.07x
Volume:
874.5K
Avg. volume:
412.1K
1-year change:
29.38%
Market cap:
$10.9B
Revenue:
$11.1B
EPS (TTM):
$14.02
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $9.5B $9.6B $10.2B $10.2B $11.1B
Revenue Growth (YoY) 19.11% 0.85% 6.01% 0.05% 9.21%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$31.4M -- -$20.7M -$8.7M $100K
Operating Income -- -- -- -- --
 
Net Interest Expenses $110.6M $104.5M $111.8M $108.3M $108M
EBT. Incl. Unusual Items $454.7M $578.1M $771.3M $349.9M $806.8M
Earnings of Discontinued Ops. $80.4M -$77.7M $758.9M -- --
Income Tax Expense $148.3M $58.7M $168.4M $73.3M $164.3M
Net Income to Company $382.6M $518.5M $602.9M $276.6M $642.5M
 
Minority Interest in Earnings -$4.2M -$900K -- -- --
Net Income to Common Excl Extra Items $382.6M $440.8M $1.4B $276.6M $642.5M
 
Basic EPS (Cont. Ops) $5.87 $7.02 $22.95 $5.09 $12.02
Diluted EPS (Cont. Ops) $5.84 $6.98 $22.66 $5.05 $11.95
Weighted Average Basic Share $61.9M $60.1M $59.1M $54.4M $53.5M
Weighted Average Diluted Share $62.3M $63.2M $60.1M $54.8M $53.8M
 
EBITDA -- -- -- -- --
EBIT $565.3M $682.6M $883.1M $458.2M $914.8M
 
Revenue (Reported) $9.5B $9.6B $10.2B $10.2B $11.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $565.3M $682.6M $883.1M $458.2M $914.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.4B $2.6B $2.5B $2.8B $3B
Revenue Growth (YoY) -4.74% 10.99% -3.4% 8.87% 6.98%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -$20.7M -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses $25.5M $27.5M $26.3M $27M $26.7M
EBT. Incl. Unusual Items $112.5M $188.2M $8.5M $228.8M $151.5M
Earnings of Discontinued Ops. -$118.5M $728.8M -- -- --
Income Tax Expense $24.5M $37.2M $1.2M $38.7M $17.7M
Net Income to Company $88.3M $151M $7.3M $190.1M $133.8M
 
Minority Interest in Earnings $300K -- -- -- --
Net Income to Common Excl Extra Items -$30.2M $879.8M $7.3M $190.1M $133.8M
 
Basic EPS (Cont. Ops) -$0.58 $14.88 $0.14 $3.55 $2.56
Diluted EPS (Cont. Ops) -$0.58 $14.79 $0.14 $3.54 $2.55
Weighted Average Basic Share $60.2M $59.1M $53.7M $53.5M $52.2M
Weighted Average Diluted Share $60.4M $59.5M $54.1M $53.7M $52.5M
 
EBITDA -- -- -- -- --
EBIT $138M $215.7M $34.8M $255.8M $178.2M
 
Revenue (Reported) $2.4B $2.6B $2.5B $2.8B $3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $138M $215.7M $34.8M $255.8M $178.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.2B $10B $10.1B $10.8B $11.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -$900K -$7.7M --
Operating Income -- -- -- -- --
 
Net Interest Expenses $103.1M $111.5M $107.5M $109.1M $107M
EBT. Incl. Unusual Items $500.9M $777.2M $412.2M $676.5M $903.9M
Earnings of Discontinued Ops. -$97.6M $781.9M -$3.1M -- --
Income Tax Expense $51.2M $172.5M $79.7M $148.4M $162.5M
Net Income to Company $527.8M $597.2M $332.5M $528.1M $741.4M
 
Minority Interest in Earnings -$2.3M $200K -- -- --
Net Income to Common Excl Extra Items $430.2M $1.4B $329.4M $528.1M $741.4M
 
Basic EPS (Cont. Ops) $6.78 $23.20 $5.98 $9.85 $14.09
Diluted EPS (Cont. Ops) $6.64 $23.02 $5.94 $9.83 $14.02
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $604M $888.7M $519.7M $785.6M $1B
 
Revenue (Reported) $9.2B $10B $10.1B $10.8B $11.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $604M $888.7M $519.7M $785.6M $1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.2B $7.6B $7.5B $8.1B $8.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -$20.7M -$900K $100K --
Operating Income -- -- -- -- --
 
Net Interest Expenses $77.7M $84.7M $80.4M $81.2M $80.2M
EBT. Incl. Unusual Items $421.9M $621M $253.6M $580.2M $677.3M
Earnings of Discontinued Ops. -$97.6M $762M -- -- --
Income Tax Expense $20.6M $134.4M $45.1M $120.2M $118.4M
Net Income to Company $400.2M $478.9M $208.5M $460M $558.9M
 
Minority Interest in Earnings -$1.1M -- -- -- --
Net Income to Common Excl Extra Items $302.6M $1.2B $208.5M $460M $558.9M
 
Basic EPS (Cont. Ops) $4.77 $20.93 $3.77 $8.58 $10.65
Diluted EPS (Cont. Ops) $4.66 $20.79 $3.74 $8.56 $10.60
Weighted Average Basic Share $181.2M $179.3M $164.1M $160.8M $157.2M
Weighted Average Diluted Share $187.4M $182.6M $165.3M $161.3M $158.1M
 
EBITDA -- -- -- -- --
EBIT $499.6M $705.7M $334M $661.4M $757.5M
 
Revenue (Reported) $7.2B $7.6B $7.5B $8.1B $8.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $499.6M $705.7M $334M $661.4M $757.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.9B $2.2B $2B $1.5B $1.6B
Short Term Investments $12.7B $7.1B $7.5B $6.4B $2.1B
Accounts Receivable, Net $11.2B $8.1B $8.1B $9.3B $8.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $25.9B $17.5B $17.6B $17.4B $12.6B
 
Property Plant And Equipment $433.7M $446.1M $561.4M $645.1M $685.8M
Long-Term Investments $15.1B $7.4B $7.9B $6.7B $7.4B
Goodwill $2.3B $2.6B $2.6B $2.6B $2.6B
Other Intangibles $2.5B $1.8B $1.3B $901.7M $651M
Other Long-Term Assets -- -- -- -- --
Total Assets $44.3B $44.6B $33.9B $33.1B $33.6B
 
Accounts Payable $3B $2B $2.1B $2.7B $2.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.6B $2.7B $2.7B $3.6B $3B
 
Long-Term Debt $2B $2.3B $2.2B $1.9B $2.1B
Capital Leases -- -- -- -- --
Total Liabilities $38.6B $38.7B $28.5B $28.9B $28.8B
 
Common Stock $4.5M $3.5M $700K $600K $600K
Other Common Equity Adj $411.5M $709.8M -$150M -$986.2M -$765M
Common Equity $5.6B $5.9B $5.5B $4.2B $4.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $29.3M $3.4M -- -- --
Total Equity $5.7B $6B $5.5B $4.2B $4.8B
 
Total Liabilities and Equity $44.3B $44.6B $33.9B $33.1B $33.6B
Cash and Short Terms $14.6B $9.3B $9.5B $8B $3.7B
Total Debt $2B $2.3B $2.2B $2.1B $2.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.2B $2B $1.4B $1.4B $1.8B
Short Term Investments $13.3B $7.9B $6.4B $6.8B $2.4B
Accounts Receivable, Net $11.4B $8.8B $9.9B $9.1B $9.4B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $26.9B $18.7B $17.7B $17.3B $13.7B
 
Property Plant And Equipment $468.4M $529M $617.6M $664.4M $742.2M
Long-Term Investments $13.7B $8.3B $6.7B $7.1B $8.1B
Goodwill $2.3B $2.6B $2.5B $2.6B $2.6B
Other Intangibles $1.9B $1.3B $954.5M $714.6M $557.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $43.6B $33.6B $33.2B $33.2B $35.3B
 
Accounts Payable $3.2B $2.3B $3.5B $2.4B $3.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.7B $3B $4.2B $3B $4.1B
 
Long-Term Debt $2B $2.2B $2.1B $2.1B $2.1B
Capital Leases -- -- -- -- --
Total Liabilities $37.6B $27.9B $29.1B $28.7B $30.1B
 
Common Stock $4.5M $700K $600K $600K $500K
Other Common Equity Adj $658.2M -$84.1M -$1.1B -$1.1B -$627.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.6M -- -- -- --
Total Equity $5.9B $5.7B $4.1B $4.5B $5.3B
 
Total Liabilities and Equity $43.6B $33.6B $33.2B $33.2B $35.3B
Cash and Short Terms $15.5B $9.9B $7.8B $8.2B $4.3B
Total Debt $2B $2.2B $2.1B $2.1B $2.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $382.6M $518.5M $602.9M $276.6M $642.5M
Depreciation & Amoritzation $125.5M $142.3M $171.6M $182M $196.4M
Stock-Based Compensation $55.9M $57.9M $66.7M $62.6M $75.1M
Change in Accounts Receivable -$448.7M -$39.3M -$871.1M -$1.3B $466.2M
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $1.3B $781.7M $596.9M $1.1B
 
Capital Expenditures $110.3M $121.2M $187.4M $186.3M $202.5M
Cash Acquisitions -$7.6M -$531.9M $1.3B -$67.7M -$300K
Cash From Investing -$619.8M -$735.2M $157.6M -$262.1M -$637.7M
 
Dividends Paid (Ex Special Dividend) -$170.1M -$173.3M -$162.3M -$150.2M -$152.3M
Special Dividend Paid
Long-Term Debt Issued $934.4M $443.7M $347.2M -- $173.2M
Long-Term Debt Repaid -$698.9M -$201.2M -$419.8M -$75.9M -$225M
Repurchase of Common Stock -$271.8M -$297M -$839.3M -$572.8M -$193.1M
Other Financing Activities $7.5M -$26.7M -- -- -$2.5M
Cash From Financing -$179.2M -$264.8M -$1.1B -$818.4M -$403.9M
 
Beginning Cash (CF) $1.3B $1.9B $2.2B $2.1B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $614.4M $342M -$150.5M -$483.6M $96.5M
Ending Cash (CF) $1.9B $2.2B $2.1B $1.5B $1.6B
 
Levered Free Cash Flow $1.3B $1.2B $594.3M $410.6M $935.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $88.3M $151M $7.3M $190.1M $133.8M
Depreciation & Amoritzation $39.5M $41.9M $44.8M $45.9M $58.5M
Stock-Based Compensation $15.5M $18.2M $17.9M $23.9M $23.7M
Change in Accounts Receivable -$290.3M -$391.4M -$1.4B -$141.8M -$884.4M
Change in Inventories -- -- -- -- --
Cash From Operations $609.4M -$2M $647.9M $330.5M $436.5M
 
Capital Expenditures $34.9M $46.1M $46.6M $50.4M $47.1M
Cash Acquisitions -$30.3M $1.3B -- -- -$800K
Cash From Investing -$243M $3.4M -$241.9M -$157M -$207.2M
 
Dividends Paid (Ex Special Dividend) -$42.2M -$38.5M -$36.7M -$37.1M -$37.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$200M -$369.8M -- -$50M --
Repurchase of Common Stock -$68.3M -$321.2M -$91M -$49.3M -$99.4M
Other Financing Activities -- -- -- -- --
Cash From Financing -$308.8M -$736.6M -$142.3M -$141.5M -$140.8M
 
Beginning Cash (CF) $2.1B $2.8B $1.2B $1.4B $1.7B
Foreign Exchange Rate Adjustment $7.9M -$8.7M -$15.9M -$8.4M $11.8M
Additions / Reductions $57.6M -$735.2M $263.7M $32M $88.5M
Ending Cash (CF) $2.2B $2B $1.4B $1.4B $1.8B
 
Levered Free Cash Flow $574.5M -$48.1M $601.3M $280.1M $389.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $527.8M $597.2M $332.5M $528.1M $741.4M
Depreciation & Amoritzation $142.3M $164.1M $185.8M $183M $214.8M
Stock-Based Compensation $57.1M $64.6M $65.3M $69M $79.8M
Change in Accounts Receivable -$94.8M -$645.2M -$2B $802.1M -$479.4M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $967.4M $574.5M $1.1B $1.6B
 
Capital Expenditures $120.9M $171.4M $190M $200.6M $207.6M
Cash Acquisitions -$247M $1B $800K -$72.8M -$12.9M
Cash From Investing -$281.4M -$423.3M -$14M -$768M -$725.7M
 
Dividends Paid (Ex Special Dividend) -$172.2M -$167.4M -$151.8M -$151.3M -$153.3M
Special Dividend Paid
Long-Term Debt Issued $193.8M -- -- $173.2M --
Long-Term Debt Repaid -$201.8M -$419.8M -$75.9M -$225M --
Repurchase of Common Stock -$262M -$686.8M -$852.6M -$82.3M -$313.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$425.9M -$725.4M -$1.1B -$293.1M -$479.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $439.8M -$181.3M -$539.1M -$8.5M $387M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1B $796M $384.5M $852M $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $400.2M $478.9M $208.5M $460M $558.9M
Depreciation & Amoritzation $104.2M $126M $140.2M $141.2M $159.6M
Stock-Based Compensation $41.9M $48.6M $47.2M $53.6M $58.3M
Change in Accounts Receivable -$44.4M -$650.3M -$1.8B $295.8M -$649.8M
Change in Inventories -- -- -- -- --
Cash From Operations $901.6M $527M $319.8M $775.5M $1.2B
 
Capital Expenditures $81.1M $131.3M $133.9M $148.2M $153.3M
Cash Acquisitions -$239.4M $1.3B $4.8M -$300K -$12.9M
Cash From Investing -$275.2M $36.7M -$134.9M -$640.8M -$728.8M
 
Dividends Paid (Ex Special Dividend) -$129.1M -$123.2M -$112.7M -$113.8M -$114.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $200M $347.2M -- $173.2M --
Long-Term Debt Repaid -$201.2M -$419.8M -$75.9M -$225M --
Repurchase of Common Stock -$154.5M -$544.3M -$557.6M -$67.1M -$187.1M
Other Financing Activities -- -- -- -$2.5M --
Cash From Financing -$296.8M -$757.4M -$767.2M -$241.9M -$317.8M
 
Beginning Cash (CF) $6B $6.7B $4.5B $4.5B $4.6B
Foreign Exchange Rate Adjustment $6.3M -$7M -$42.7M -$4.2M $2.7M
Additions / Reductions $329.6M -$193.7M -$582.3M -$107.2M $183.3M
Ending Cash (CF) $6.3B $6.5B $3.9B $4.4B $4.8B
 
Levered Free Cash Flow $820.5M $395.7M $185.9M $627.3M $1.1B

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 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock