Financhill
Buy
53

AIT Quote, Financials, Valuation and Earnings

Last price:
$248.26
Seasonality move :
5.03%
Day range:
$245.03 - $250.57
52-week range:
$163.50 - $282.98
Dividend yield:
0.59%
P/E ratio:
25.47x
P/S ratio:
2.18x
P/B ratio:
5.48x
Volume:
588.1K
Avg. volume:
304.5K
1-year change:
51.36%
Market cap:
$9.6B
Revenue:
$4.5B
EPS (TTM):
$9.80
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $3.2B $3.2B $3.8B $4.4B $4.5B
Revenue Growth (YoY) -6.54% -0.3% 17.76% 15.8% 1.51%
 
Cost of Revenues $2.3B $2.3B $2.7B $3.1B $3.1B
Gross Profit $937.7M $935.5M $1.1B $1.3B $1.3B
Gross Profit Margin 28.89% 28.91% 29.05% 29.16% 29.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $718M $680.8M $749.7M $815.3M $840.9M
Other Inc / (Exp) -$128M -$47M -$1.2M -$231K $5.3M
Operating Expenses $718M $680.8M $749.7M $815.3M $840.9M
Operating Income $219.8M $254.7M $357.2M $471.7M $495.7M
 
Net Interest Expenses $36.5M $30.6M $26.3M $21.6M $2.8M
EBT. Incl. Unusual Items $55.2M $177.1M $329.8M $449.8M $498.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.2M $32.3M $72.4M $103.1M $112.4M
Net Income to Company $24M $144.8M $257.4M $346.7M $385.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $24M $144.8M $257.4M $346.7M $385.8M
 
Basic EPS (Cont. Ops) $0.62 $3.73 $6.69 $8.98 $9.98
Diluted EPS (Cont. Ops) $0.62 $3.68 $6.58 $8.84 $9.83
Weighted Average Basic Share $38.7M $38.8M $38.5M $38.6M $38.7M
Weighted Average Diluted Share $39M $39.3M $39.1M $39.2M $39.3M
 
EBITDA $155.2M $263M $410.1M $527.7M $571M
EBIT $92.5M $207.9M $356.6M $474.6M $518.7M
 
Revenue (Reported) $3.2B $3.2B $3.8B $4.4B $4.5B
Operating Income (Reported) $219.8M $254.7M $357.2M $471.7M $495.7M
Operating Income (Adjusted) $92.5M $207.9M $356.6M $474.6M $518.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $747.8M $891.7M $1.1B $1.1B $1.1B
Revenue Growth (YoY) -12.68% 19.24% 19.15% 3.09% 0.34%
 
Cost of Revenues $532M $636.3M $755.6M $770.1M $773.9M
Gross Profit $215.8M $255.3M $306.8M $325.1M $325.1M
Gross Profit Margin 28.86% 28.64% 28.88% 29.68% 29.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $163.7M $180.7M $200.3M $204.4M $211.9M
Other Inc / (Exp) $354K $312K -$1M -$431K $2.3M
Operating Expenses $163.7M $180.7M $200.3M $204.4M $211.9M
Operating Income $52.1M $74.6M $106.5M $120.7M $113.2M
 
Net Interest Expenses $7.7M $7.4M $6.5M $1.3M --
EBT. Incl. Unusual Items $44.8M $67.5M $99M $118.9M $116.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10M $14.6M $22.2M $25.1M $24M
Net Income to Company $34.8M $53M $76.9M $93.8M $92.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $34.8M $53M $76.9M $93.8M $92.1M
 
Basic EPS (Cont. Ops) $0.90 $1.38 $2.00 $2.42 $2.40
Diluted EPS (Cont. Ops) $0.89 $1.36 $1.97 $2.39 $2.36
Weighted Average Basic Share $38.7M $38.5M $38.5M $38.7M $38.4M
Weighted Average Diluted Share $39.1M $39.1M $39.1M $39.3M $38.9M
 
EBITDA $67.6M $88.5M $118.7M $133.8M $126.7M
EBIT $52.5M $74.9M $105.5M $120.7M $113.2M
 
Revenue (Reported) $747.8M $891.7M $1.1B $1.1B $1.1B
Operating Income (Reported) $52.1M $74.6M $106.5M $120.7M $113.2M
Operating Income (Adjusted) $52.5M $74.9M $105.5M $120.7M $113.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.1B $3.4B $4B $4.4B $4.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.4B $2.8B $3.1B $3.1B
Gross Profit $902.1M $975.1M $1.2B $1.3B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $691.4M $698M $769.2M $818.1M $848.4M
Other Inc / (Exp) -$127.6M -$46.9M -$2.5M -$973K $7.9M
Operating Expenses $691.4M $698M $769.2M $818.1M $848.4M
Operating Income $210.7M $277M $389.2M $487.1M $488.3M
 
Net Interest Expenses $34.1M $30.3M $25.4M $16.5M $884K
EBT. Incl. Unusual Items $49M $199.8M $361.3M $469.7M $495.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28.9M $36.8M $80M $106M $111.3M
Net Income to Company $20M $162.9M $281.3M $363.7M $384M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20M $162.9M $281.3M $363.7M $384M
 
Basic EPS (Cont. Ops) $0.52 $4.21 $7.32 $9.42 $9.94
Diluted EPS (Cont. Ops) $0.49 $4.15 $7.20 $9.26 $9.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $145.8M $283.9M $440.4M $542.8M $564.4M
EBIT $83.5M $230.3M $387.2M $489.8M $511.6M
 
Revenue (Reported) $3.1B $3.4B $4B $4.4B $4.5B
Operating Income (Reported) $210.7M $277M $389.2M $487.1M $488.3M
Operating Income (Adjusted) $83.5M $230.3M $387.2M $489.8M $511.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $747.8M $891.7M $1.1B $1.1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $532M $636.3M $755.6M $770.1M $773.9M
Gross Profit $215.8M $255.3M $306.8M $325.1M $325.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $163.7M $180.7M $200.3M $204.4M $211.9M
Other Inc / (Exp) $354K $312K -$1M -$431K $2.3M
Operating Expenses $163.7M $180.7M $200.3M $204.4M $211.9M
Operating Income $52.1M $74.6M $106.5M $120.7M $113.2M
 
Net Interest Expenses $7.7M $7.4M $6.5M $1.3M --
EBT. Incl. Unusual Items $44.8M $67.5M $99M $118.9M $116.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10M $14.6M $22.2M $25.1M $24M
Net Income to Company $34.8M $53M $76.9M $93.8M $92.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $34.8M $53M $76.9M $93.8M $92.1M
 
Basic EPS (Cont. Ops) $0.90 $1.38 $2.00 $2.42 $2.40
Diluted EPS (Cont. Ops) $0.89 $1.36 $1.97 $2.39 $2.36
Weighted Average Basic Share $38.7M $38.5M $38.5M $38.7M $38.4M
Weighted Average Diluted Share $39.1M $39.1M $39.1M $39.3M $38.9M
 
EBITDA $67.6M $88.5M $118.7M $133.8M $126.7M
EBIT $52.5M $74.9M $105.5M $120.7M $113.2M
 
Revenue (Reported) $747.8M $891.7M $1.1B $1.1B $1.1B
Operating Income (Reported) $52.1M $74.6M $106.5M $120.7M $113.2M
Operating Income (Adjusted) $52.5M $74.9M $105.5M $120.7M $113.2M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $268.6M $257.7M $184.5M $344M $460.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $450M $516.3M $656.4M $708.4M $724.9M
Inventory $389.2M $362.5M $449.8M $501.2M $488.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $52.1M $60M $68.8M $93.2M $96.1M
Total Current Assets $1.2B $1.2B $1.4B $1.6B $1.8B
 
Property Plant And Equipment $212.5M $202.7M $219.9M $215.7M $251.8M
Long-Term Investments -- -- -- -- --
Goodwill $540.6M $560.1M $563.2M $578.4M $619.4M
Other Intangibles $343.2M $279.6M $250.6M $235.5M $245.9M
Other Long-Term Assets $27.4M $32.8M $59.3M $66.8M $64.9M
Total Assets $2.3B $2.3B $2.5B $2.7B $3B
 
Accounts Payable $186.3M $208.2M $259.5M $301.7M $266.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $99.3M $98.4M $108.8M $114.7M $115.9M
Total Current Liabilities $426.1M $427.7M $499.6M $540.3M $501.1M
 
Long-Term Debt $855.1M $784.9M $649.2M $596.9M $572.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.3B $1.3B $1.3B $1.3B
 
Common Stock $10M $10M $10M $10M $10M
Other Common Equity Adj -$129.4M -$93.1M -$72.3M -$55.3M -$77.6M
Common Equity $843.5M $932.5M $1.1B $1.5B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $843.5M $932.5M $1.1B $1.5B $1.7B
 
Total Liabilities and Equity $2.3B $2.3B $2.5B $2.7B $3B
Cash and Short Terms $268.6M $257.7M $184.5M $344M $460.6M
Total Debt $933.8M $828.4M $689.3M $622.1M $597.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $271.1M $247.3M $147.6M $360.4M $538.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $447M $530.8M $674.1M $694.9M $691.5M
Inventory $365.4M $378M $490.1M $507.6M $497.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $52.9M $54.5M $78.7M $81.3M $82M
Total Current Assets $1.1B $1.2B $1.4B $1.6B $1.8B
 
Property Plant And Equipment $209.9M $208.3M $213.6M $215.8M $264.1M
Long-Term Investments -- -- -- -- --
Goodwill $541.4M $562.8M $561.5M $586.5M $624.2M
Other Intangibles $333.6M $274.4M $242.7M $237.1M $242.7M
Other Long-Term Assets $28M $47.1M $65.9M $66.8M $62.6M
Total Assets $2.2B $2.3B $2.5B $2.8B $3B
 
Accounts Payable $181.6M $211M $277.2M $259.8M $265.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $88.6M $101.9M $112.6M $119.1M $118.7M
Total Current Liabilities $414.1M $466.8M $451.3M $466.6M $478.3M
 
Long-Term Debt $792.8M $730.3M $649.1M $596.9M $572.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.3B $1.3B $1.2B $1.3B
 
Common Stock $10M $10M $10M $10M $10M
Other Common Equity Adj -$121.9M -$97.8M -$73.9M -$62.4M -$86.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $885.4M $976.6M $1.2B $1.5B $1.8B
 
Total Liabilities and Equity $2.2B $2.3B $2.5B $2.8B $3B
Cash and Short Terms $271.1M $247.3M $147.6M $360.4M $538.5M
Total Debt $871.5M $818.7M $649.3M $622.1M $597.3M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $24M $144.8M $257.4M $346.7M $385.8M
Depreciation & Amoritzation $62.7M $55.1M $53.6M $53.1M $52.4M
Stock-Based Compensation $4M $6.5M $8.6M $9.6M $9.5M
Change in Accounts Receivable $74.4M -$59.1M -$145.5M -$51.1M -$1.9M
Change in Inventories $57M $41.3M -$92.4M -$43M $18.4M
Cash From Operations $296.7M $241.7M $187.6M $344M $371.4M
 
Capital Expenditures $20.1M $15.9M $18.1M $26.5M $24.9M
Cash Acquisitions -$37.2M -$30.2M -$7M -$35.8M -$72.1M
Cash From Investing -$55.4M -$44.9M -$35.7M -$60.8M -$95.4M
 
Dividends Paid (Ex Special Dividend) -$48.9M -$50.7M -$51.8M -$53.4M -$55.9M
Special Dividend Paid
Long-Term Debt Issued $25M $26M $410.6M -- $408K
Long-Term Debt Repaid -$49.6M -$131.9M -$550.5M -$67.2M -$25.3M
Repurchase of Common Stock -- -$40.1M -$13.8M -$716K -$73.4M
Other Financing Activities -$5.1M -$16.6M -$18.1M -$5.6M -$2.5M
Cash From Financing -$78.2M -$213M -$223M -$126.9M -$156.5M
 
Beginning Cash (CF) $108.2M $268.6M $257.7M $184.5M $344M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $163.1M -$16.3M -$71.1M $156.2M $119.5M
Ending Cash (CF) $268.6M $257.7M $184.5M $344M $460.6M
 
Levered Free Cash Flow $276.6M $225.8M $169.4M $317.5M $346.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.3M $57M $80.5M $91.2M --
Depreciation & Amoritzation $13.5M $13.5M $13.4M $13.3M --
Stock-Based Compensation $1.5M $1.7M $2.1M $2.3M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $77.5M $32.6M $62.9M $101.8M --
 
Capital Expenditures $4.9M $3.9M $7.3M $5.5M --
Cash Acquisitions -$31.1M $120K -$25.5M -- --
Cash From Investing -$35.8M -$3.4M -$32.7M -$5.2M --
 
Dividends Paid (Ex Special Dividend) -$12.5M -$12.8M -$13.2M -$13.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $442.6M -- -- --
Long-Term Debt Repaid -$9.8M -$540.6M -$62K -$25.1M --
Repurchase of Common Stock -- -$3.5M -- -$10.7M --
Other Financing Activities -$4.9M -$7.3M -$399K $2.5M --
Cash From Financing -$27.1M -$121.5M -$13.6M -$46.7M --
 
Beginning Cash (CF) $271.1M $247.3M $147.6M $360.4M --
Foreign Exchange Rate Adjustment $3.1M -$254K $1.4M $2.6M --
Additions / Reductions $14.6M -$92.2M $16.6M $49.8M --
Ending Cash (CF) $288.8M $154.8M $165.5M $412.9M --
 
Levered Free Cash Flow $72.7M $28.7M $55.6M $96.2M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $20M $162.9M $281.3M $363.7M $384M
Depreciation & Amoritzation $62.2M $53.6M $53.2M $53M $52.8M
Stock-Based Compensation $3.8M $7.3M $8.9M $9.6M $9.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $328.5M $208.5M $164.9M $384.2M $432.9M
 
Capital Expenditures $18.8M $15.9M $20.1M $25.3M $26.1M
Cash Acquisitions -$1.5M -$37.3M $130K -$57.2M -$61.1M
Cash From Investing -$18.2M -$67M -$15.7M -$81M -$85M
 
Dividends Paid (Ex Special Dividend) -$49.3M -$51M -$52.2M -$53.9M -$56.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$107.1M -$79.2M -$580.7M -$27.2M -$25.3M
Repurchase of Common Stock -- -$46.6M -$8M -- -$83.4M
Other Financing Activities -$5.5M -$17.2M -$16.9M -$12.7M -$3.4M
Cash From Financing -$136.5M -$167.8M -$246.6M -$93.9M -$168M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $173.7M -$26.4M -$97.4M $209.4M $179.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $309.8M $192.6M $144.8M $359M $406.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $29.5M $110M $157.3M $185.1M $92.1M
Depreciation & Amoritzation $28.6M $27.1M $26.6M $26.4M $13.5M
Stock-Based Compensation $2.2M $3.3M $4M $4.2M $1.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $159.4M $81.3M $88.8M $168M $127.7M
 
Capital Expenditures $8.4M $7.5M $12.8M $9.9M $5.5M
Cash Acquisitions -$31.1M -$7M -$25.5M -$21.4M -$10.5M
Cash From Investing -$39.2M -$28.9M -$38.2M -$30.8M -$15.2M
 
Dividends Paid (Ex Special Dividend) -$24.9M -$25.5M -$26.3M -$27.2M -$14.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $442.6M -- -- --
Long-Term Debt Repaid -$72.3M -$550.4M -$40.1M -$25.1M -$63K
Repurchase of Common Stock -- -$10.1M -$716K -$10.7M -$10M
Other Financing Activities -$7.3M -$10.3M -$2.2M -$6.4M -$9.8M
Cash From Financing -$104.3M -$153.4M -$69.1M -$69.2M -$34M
 
Beginning Cash (CF) $539.6M $505.1M $332M $704.5M $460.6M
Foreign Exchange Rate Adjustment $4.4M -$1.8M -$417K $915K -$581K
Additions / Reductions $15.9M -$101.1M -$18.5M $67.9M $78.5M
Ending Cash (CF) $559.8M $402.2M $313.1M $773.3M $538.5M
 
Levered Free Cash Flow $150.9M $73.8M $76M $158.1M $122.2M

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
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