Financhill
Sell
31

AAMI Quote, Financials, Valuation and Earnings

Last price:
$25.23
Seasonality move :
1.98%
Day range:
$25.23 - $26.25
52-week range:
$18.31 - $31.52
Dividend yield:
0.16%
P/E ratio:
15.60x
P/S ratio:
2.17x
P/B ratio:
--
Volume:
167.8K
Avg. volume:
204.5K
1-year change:
40.04%
Market cap:
$960.6M
Revenue:
--
EPS (TTM):
--
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $594.6M $499.5M $523.8M $417.2M $426.6M
Revenue Growth (YoY) -35.94% -15.99% 4.87% -20.35% 2.25%
 
Cost of Revenues $248.9M $243.3M $284.6M $159.6M $220.7M
Gross Profit $345.7M $256.2M $239.2M $257.6M $205.9M
Gross Profit Margin 58.14% 51.29% 45.67% 61.75% 48.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $107.1M $88M $71.2M $71.1M $82.6M
Other Inc / (Exp) $21M $224.6M $56.9M -$3.4M $4M
Operating Expenses $123.5M $108.1M $93.4M $89.7M $99.9M
Operating Income $222.2M $148.1M $145.8M $167.9M $106M
 
Net Interest Expenses $30M $27.9M $24.6M $19.7M $13.5M
EBT. Incl. Unusual Items $213.2M $344.8M $178.1M $144.8M $96.5M
Earnings of Discontinued Ops. $37.3M $67.8M $768.3M -- --
Income Tax Expense $10.5M $97.1M $50M $44.2M $29.4M
Net Income to Company $240M $247.3M $819.1M $100.6M $65.8M
 
Minority Interest in Earnings -$16.1M -$28.8M -$68M -- -$1.3M
Net Income to Common Excl Extra Items $223.9M $286.7M $828.4M $100.6M $65.8M
 
Basic EPS (Cont. Ops) $2.45 $3.53 $10.73 $2.39 $1.59
Diluted EPS (Cont. Ops) $2.45 $3.49 $10.29 $2.33 $1.55
Weighted Average Basic Share $91.2M $81.3M $77.2M $42.1M $41.5M
Weighted Average Diluted Share $91.3M $82M $80.5M $43.2M $42.5M
 
EBITDA $261.8M $393.4M $225.1M $183.9M $133.4M
EBIT $245.4M $373.3M $202.9M $165.3M $116.1M
 
Revenue (Reported) $594.6M $499.5M $523.8M $417.2M $426.6M
Operating Income (Reported) $222.2M $148.1M $145.8M $167.9M $106M
Operating Income (Adjusted) $245.4M $373.3M $202.9M $165.3M $116.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $127.5M $117.9M $86.8M $107.3M $123.1M
Revenue Growth (YoY) -35.54% -7.53% -26.38% 23.62% 14.73%
 
Cost of Revenues $66.9M $67.2M $34.9M $53.8M $69.8M
Gross Profit $60.6M $50.7M $51.9M $53.5M $53.3M
Gross Profit Margin 47.53% 43% 59.79% 49.86% 43.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.4M $16.5M $17.5M $18.8M $21.8M
Other Inc / (Exp) $13.9M $34.9M -$400K $400K $5.5M
Operating Expenses $26.4M $22M $21.8M $23.3M $26.3M
Operating Income $34.2M $28.7M $30.1M $30.2M $27M
 
Net Interest Expenses $6.9M $6.2M $4.4M $3.1M $4.1M
EBT. Incl. Unusual Items $41.2M $57.4M $25.3M $27.5M $28.4M
Earnings of Discontinued Ops. $2.1M $186.6M -- -- --
Income Tax Expense $9.3M $14.5M $7.5M $7.7M $9.4M
Net Income to Company $34M $229.5M $17.8M $19.8M $19M
 
Minority Interest in Earnings $3.2M -- -- -$200K -$2.1M
Net Income to Common Excl Extra Items $37.2M $229.5M $17.8M $19.6M $16.9M
 
Basic EPS (Cont. Ops) $0.46 $2.88 $0.43 $0.47 $0.46
Diluted EPS (Cont. Ops) $0.46 $2.76 $0.42 $0.46 $0.45
Weighted Average Basic Share $80M $79.6M $41.4M $41.5M $37.1M
Weighted Average Diluted Share $80.9M $83.2M $42.4M $42.6M $37.8M
 
EBITDA $53.1M $69.1M $34.2M $36.8M $37.6M
EBIT $48.1M $63.6M $29.9M $32.3M $33.1M
 
Revenue (Reported) $127.5M $117.9M $86.8M $107.3M $123.1M
Operating Income (Reported) $34.2M $28.7M $30.1M $30.2M $27M
Operating Income (Adjusted) $48.1M $63.6M $29.9M $32.3M $33.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $379.3M $481.7M $457.4M $418.1M $469M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $99.3M $258.3M $200.1M $204.2M $257.7M
Gross Profit $280M $223.4M $257.3M $213.9M $211.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $77.9M $77.4M $68.5M $79.2M $86.5M
Other Inc / (Exp) -$24.3M $285.6M $11.6M $3M $11M
Operating Expenses $92.3M $99.2M $88.8M $95.6M $105.2M
Operating Income $187.7M $124.2M $168.5M $118.3M $106.1M
 
Net Interest Expenses $29.3M $24.9M $21.6M $14.9M $14.9M
EBT. Incl. Unusual Items $134.1M $384.9M $158.5M $106.4M $102.2M
Earnings of Discontinued Ops. $81.5M $786.8M -$2.8M -- --
Income Tax Expense $31.3M $109M $46.3M $32.7M $32.2M
Net Income to Company $184.3M $994.5M $32.1M $73.7M $68.7M
 
Minority Interest in Earnings -$27.8M -$75.5M -- -$300K -$4.7M
Net Income to Common Excl Extra Items $156.5M $987.2M $109.4M $73.4M $65.3M
 
Basic EPS (Cont. Ops) $1.84 $12.38 $2.46 $1.76 $1.67
Diluted EPS (Cont. Ops) $1.84 $11.92 $2.38 $1.72 $1.65
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $178.8M $431.8M $200.8M $142.5M $140.4M
EBIT $164.3M $410M $180.5M $126.1M $121.7M
 
Revenue (Reported) $379.3M $481.7M $457.4M $418.1M $469M
Operating Income (Reported) $187.7M $124.2M $168.5M $118.3M $106.1M
Operating Income (Adjusted) $164.3M $410M $180.5M $126.1M $121.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $396.8M $360.9M $294.5M $295.4M $337.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $183.6M $193.2M $108.7M $153.3M $190.3M
Gross Profit $213.2M $167.7M $185.8M $142.1M $147.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $66.1M $53.6M $50.9M $59M $62.9M
Other Inc / (Exp) -$20.1M $40.9M -$4.4M $2M $9M
Operating Expenses $81.2M $70.4M $65.8M $71.7M $77M
Operating Income $132M $97.3M $120M $70.4M $70.5M
 
Net Interest Expenses $21.6M $18.6M $15.6M $10.8M $12.2M
EBT. Incl. Unusual Items $90.3M $119.6M $100M $61.6M $67.3M
Earnings of Discontinued Ops. $44.2M $771.1M -- -- --
Income Tax Expense $24.5M $33.5M $29.8M $18.3M $21.1M
Net Income to Company $110M $857.2M $70.2M $43.3M $46.2M
 
Minority Interest in Earnings -$21.3M -$68M -- -$300K -$3.7M
Net Income to Common Excl Extra Items $88.7M $789.2M $70.2M $43M $42.5M
 
Basic EPS (Cont. Ops) $1.07 $9.93 $1.66 $1.03 $1.12
Diluted EPS (Cont. Ops) $1.07 $9.51 $1.62 $1.01 $1.11
Weighted Average Basic Share $245.5M $238.3M $126.8M $124.4M $113.7M
Weighted Average Diluted Share $246.4M $248.4M $130.2M $127.9M $115.8M
 
EBITDA $127.6M $155.1M $130.8M $89.4M $96.4M
EBIT $112.4M $138.3M $115.9M $76.7M $82.3M
 
Revenue (Reported) $396.8M $360.9M $294.5M $295.4M $337.8M
Operating Income (Reported) $132M $97.3M $120M $70.4M $70.5M
Operating Income (Adjusted) $112.4M $138.3M $115.9M $76.7M $82.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $111.3M $371.3M $252.1M $108.4M $146.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $151.9M $100.6M $167.1M $122.5M $143.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $299.1M $923.9M $424.1M $245.7M $293.7M
 
Property Plant And Equipment $103.5M $141.4M $115.3M $107.6M $101.4M
Long-Term Investments $376.9M $90M $54.5M $50.3M $98.6M
Goodwill $274.6M $20.3M $20.3M $20.3M $20.3M
Other Intangibles $65.1M -- -- -- --
Other Long-Term Assets $56.9M $33.3M $28.2M $30.1M $27.7M
Total Assets $1.4B $1.4B $714.8M $518.7M $611.4M
 
Accounts Payable $12.9M $6.7M $5M $5M $8.8M
Accrued Expenses $33.8M $24.6M $30.2M $26.3M $30.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $313.3M -- -- --
Total Current Liabilities $203.2M $348.7M $36.3M $35.9M $41.9M
 
Long-Term Debt $428.8M $394.3M $394.9M $273.5M $273.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $994.8M $732.4M $540.3M $561.9M
 
Common Stock $100K $100K -- -- --
Other Common Equity Adj -$17.5M -$13.6M -$10.8M -$10.6M -$6.7M
Common Equity $64.4M $302.4M -$17.6M -$21.6M $40.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $134M $82M -- -- $9.3M
Total Equity $198.4M $384.4M -$17.6M -$21.6M $49.5M
 
Total Liabilities and Equity $1.4B $1.4B $714.8M $518.7M $611.4M
Cash and Short Terms $111.3M $371.3M $252.1M $108.4M $146.8M
Total Debt $568.8M $394.3M $394.9M $273.5M $273.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $129.8M $1.4B $101.4M $143.1M $53.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $101.1M $112.9M $91.1M $103.8M $119.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $522M $1.6B $208.6M $252.8M $195.8M
 
Property Plant And Equipment $165.5M $117.1M $109.1M $104.2M $90.2M
Long-Term Investments $218.4M $54.8M $45.9M $78.7M $139.7M
Goodwill $182.1M $20.3M $20.3M $20.3M $20.3M
Other Intangibles $60M $100K -- -- --
Other Long-Term Assets $56.5M $30.8M $28.1M $27.7M $31.4M
Total Assets $1.4B $1.8B $474.7M $553M $555.2M
 
Accounts Payable $27.2M $24.5M $22.9M $24.2M $37.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $80.5M -- -- -- --
Total Current Liabilities $204.1M $130M $54.6M $38.5M $39.3M
 
Long-Term Debt $394.2M $394.8M $273.4M $273.8M $274.2M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $763.5M $529.8M $521.8M $559M
 
Common Stock $100K $100K -- -- --
Other Common Equity Adj -$16.2M -$11.5M -$13.6M -$8.1M -$3.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $160M -- -- $8.3M $14.1M
Total Equity $271.4M $1.1B -$55.1M $31.2M -$3.8M
 
Total Liabilities and Equity $1.4B $1.8B $474.7M $553M $555.2M
Cash and Short Terms $129.8M $1.4B $101.4M $143.1M $53.6M
Total Debt $474.2M $427.8M $302.4M $286.8M $274.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $240M $247.3M $819.1M $100.6M $65.8M
Depreciation & Amoritzation $16.4M $20.1M $22.2M $18.6M $17.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$3.8M -$4.2M -$85.7M $40.1M -$24.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$138.5M $90.5M -$11.5M $116.8M $68.3M
 
Capital Expenditures $32.9M $25.6M $15.1M $16.1M $13.8M
Cash Acquisitions $5M $295.2M $61.6M -- --
Cash From Investing $9M $270M $1B -$13M -$43.9M
 
Dividends Paid (Ex Special Dividend) -$36M -$10.9M -$2.9M -$1.2M -$2M
Special Dividend Paid
Long-Term Debt Issued $505M $80M $176M $214M $113.5M
Long-Term Debt Repaid -$362.7M -$255.3M -$177.5M -$340.1M -$113.9M
Repurchase of Common Stock -$239.8M -$46M -$1.1B -$103.2M -$3.3M
Other Financing Activities $29.3M $151.7M -$29M -$3.2M $7.5M
Cash From Financing -$95M -$77.4M -$1.2B -$233.7M $1.8M
 
Beginning Cash (CF) $283M $82.1M $372.9M $252.1M $121.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$224.5M $283.1M -$152M -$129.9M $26.2M
Ending Cash (CF) $121M $404.1M $252.1M $121.2M $147.6M
 
Levered Free Cash Flow -$171.4M $64.9M -$26.6M $100.7M $54.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $34M $229.5M $17.8M $19.8M $19M
Depreciation & Amoritzation $4.9M $5.5M $4.3M $4.5M $4.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$15M -$11.7M $4.5M $5.8M -$3.8M
Change in Inventories -- -- -- -- --
Cash From Operations $30M -$30.3M $33.4M $21.2M $69.6M
 
Capital Expenditures $6M $3.7M $4.5M $2.8M $2.4M
Cash Acquisitions -- -$667.5M -- -- --
Cash From Investing -$69.2M $288.2M -$2.9M -$13M -$29.5M
 
Dividends Paid (Ex Special Dividend) -$700K -$700K -$300K -$500K -$400K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $44M $27M -- $15M
Long-Term Debt Repaid -$71.7M -$64.9M -$48M -$25M -$51M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $129.7M -$9.1M -- $7.7M -$6M
Cash From Financing $57.8M -$29.3M -$21.3M -$17.8M -$42.4M
 
Beginning Cash (CF) $125.3M $1.2B $92.2M $152.9M $73.4M
Foreign Exchange Rate Adjustment -- -- -- -$200K $200K
Additions / Reductions $18.6M $228.6M $9.2M -$9.6M -$2.3M
Ending Cash (CF) $143.9M $1.4B $101.4M $143.1M $71.3M
 
Levered Free Cash Flow $24M -$34M $28.9M $18.4M $67.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $184.3M $994.5M $32.1M $73.7M $68.7M
Depreciation & Amoritzation $14.4M $21.8M $20.3M $16.4M $18.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$19.6M -$30.4M $19.1M -$18.1M -$16.6M
Change in Inventories -- -- -- -- --
Cash From Operations $137.1M $13.6M $36.7M $79.1M $117.6M
 
Capital Expenditures $27.4M $15.5M $16.7M $14.1M $10.5M
Cash Acquisitions $13M $341.4M $15.4M -- --
Cash From Investing -$42.3M $1.3B $17.7M -$27.4M -$68.5M
 
Dividends Paid (Ex Special Dividend) -$18.6M -$3.3M -$1.7M -$1.7M -$1.5M
Special Dividend Paid
Long-Term Debt Issued $100M $176M $202M $112M $152.5M
Long-Term Debt Repaid -$230M -$223.3M -$332.5M -$129.1M -$165.9M
Repurchase of Common Stock -$62.5M -$10.7M -$1.2B -- -$98.2M
Other Financing Activities $124.8M $11.1M -$22.5M $9.9M -$8.2M
Cash From Financing -$75.6M -$75.6M -$1.4B -$8.9M -$121.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.2M $1.3B -$1.3B $42.8M -$72.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $109.7M -$1.9M $20M $65M $107.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $110M $857.2M $70.2M $43.3M $46.2M
Depreciation & Amoritzation $15.1M $16.8M $14.9M $12.7M $14.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$7.6M -$33.8M $71M $12.8M $20.4M
Change in Inventories -- -- -- -- --
Cash From Operations $92M $15.1M $63.3M $25.6M $74.9M
 
Capital Expenditures $21.2M $11.1M $12.7M $10.7M $7.4M
Cash Acquisitions -- $46.2M -- -- --
Cash From Investing -$60.1M $1B -$9.3M -$23.7M -$48.3M
 
Dividends Paid (Ex Special Dividend) -$10M -$2.4M -$1.2M -$1.7M -$1.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $80M $176M $202M $100M $139M
Long-Term Debt Repaid -$175M -$143M -$298M -$87M -$139M
Repurchase of Common Stock -$35.3M -- -$103.2M -- -$94.9M
Other Financing Activities $129.8M -$10.8M -$4.3M $8.8M -$6.9M
Cash From Financing -$9M -$7.2M -$204.7M $20.1M -$103M
 
Beginning Cash (CF) $377.5M $2B $433.1M $440.8M $324M
Foreign Exchange Rate Adjustment -- -- -- -$100K $100K
Additions / Reductions $22.9M $1B -$150.7M $22M -$76.4M
Ending Cash (CF) $400.4M $3.1B $282.4M $462.7M $247.7M
 
Levered Free Cash Flow $70.8M $4M $50.6M $14.9M $67.5M

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

GET BETTER TRADE IDEAS

Popular

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,…

Will American Tower Stock Recover?
Will American Tower Stock Recover?

The performance of the real estate investment trust, or REIT,…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

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

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

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

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.89% over the past day.

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

Show me the best stock