Financhill
Buy
93

AAMI Quote, Financials, Valuation and Earnings

Last price:
$29.50
Seasonality move :
2.23%
Day range:
$28.68 - $29.91
52-week range:
$21.45 - $31.52
Dividend yield:
0.14%
P/E ratio:
13.17x
P/S ratio:
2.24x
P/B ratio:
54.67x
Volume:
232.3K
Avg. volume:
297.6K
1-year change:
30.88%
Market cap:
$1.1B
Revenue:
$505.6M
EPS (TTM):
$2.24
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $499.5M $523.8M $417.2M $426.6M $505.6M
Revenue Growth (YoY) -15.99% 4.87% -20.35% 2.25% 18.52%
 
Cost of Revenues $243.3M $284.6M $159.6M $220.7M $266.4M
Gross Profit $256.2M $239.2M $257.6M $205.9M $239.2M
Gross Profit Margin 51.29% 45.67% 61.75% 48.27% 47.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $88M $71.2M $71.1M $82.6M $85.2M
Other Inc / (Exp) $224.6M $56.9M -$3.4M $4M $6.1M
Operating Expenses $108.1M $93.4M $89.7M $99.9M $103.7M
Operating Income $148.1M $145.8M $167.9M $106M $135.5M
 
Net Interest Expenses $27.9M $24.6M $19.7M $13.5M $15.9M
EBT. Incl. Unusual Items $344.8M $178.1M $144.8M $96.5M $125.7M
Earnings of Discontinued Ops. $67.8M $768.3M -- -- --
Income Tax Expense $97.1M $50M $44.2M $29.4M $38.9M
Net Income to Company $247.3M $819.1M $100.6M $65.8M $85M
 
Minority Interest in Earnings -$28.8M -$68M -- -$1.3M -$1.8M
Net Income to Common Excl Extra Items $286.7M $828.4M $100.6M $65.8M $85M
 
Basic EPS (Cont. Ops) $3.53 $10.73 $2.39 $1.59 $2.25
Diluted EPS (Cont. Ops) $3.49 $10.29 $2.33 $1.55 $2.22
Weighted Average Basic Share $81.3M $77.2M $42.1M $41.5M $37.8M
Weighted Average Diluted Share $82M $80.5M $43.2M $42.5M $38.3M
 
EBITDA $393.4M $225.1M $183.9M $133.4M $163.6M
EBIT $373.3M $202.9M $165.3M $116.1M $145.1M
 
Revenue (Reported) $499.5M $523.8M $417.2M $426.6M $505.6M
Operating Income (Reported) $148.1M $145.8M $167.9M $106M $135.5M
Operating Income (Adjusted) $373.3M $202.9M $165.3M $116.1M $145.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $120.8M $162.9M $122.7M $131.2M $167.8M
Revenue Growth (YoY) -- 34.85% -24.68% 6.93% 27.9%
 
Cost of Revenues $65.1M $91.4M $50.9M $67.4M $76.1M
Gross Profit $55.7M $71.5M $71.8M $63.8M $91.7M
Gross Profit Margin 46.11% 43.89% 58.52% 48.63% 54.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.8M $17.6M $20.2M $23.6M $22.3M
Other Inc / (Exp) $244.7M $16M $1M $2M -$2.9M
Operating Expenses $28.8M $23M $23.9M $28.2M $26.7M
Operating Income $26.9M $48.5M $47.9M $35.6M $65M
 
Net Interest Expenses $6.3M $6M $4.1M $2.7M $3.7M
EBT. Incl. Unusual Items $265.3M $58.5M $44.8M $34.9M $58.4M
Earnings of Discontinued Ops. $15.7M -$2.8M -- -- --
Income Tax Expense $75.5M $16.5M $14.4M $11.1M $17.8M
Net Income to Company $137.3M -$38.1M $30.4M $22.5M $38.8M
 
Minority Interest in Earnings -$7.5M -- -- -$1M $1.9M
Net Income to Common Excl Extra Items $198M $39.2M $30.4M $22.8M $42.5M
 
Basic EPS (Cont. Ops) $2.45 $0.80 $0.73 $0.55 $1.14
Diluted EPS (Cont. Ops) $2.41 $0.76 $0.71 $0.54 $1.13
Weighted Average Basic Share $79.8M $70.6M $41.4M $41.5M $37.4M
Weighted Average Diluted Share $81.7M $73.4M $42.5M $42.2M $37.6M
 
EBITDA $276.7M $70M $53.1M $44M $67.2M
EBIT $271.7M $64.6M $49.4M $39.4M $62.8M
 
Revenue (Reported) $120.8M $162.9M $122.7M $131.2M $167.8M
Operating Income (Reported) $26.9M $48.5M $47.9M $35.6M $65M
Operating Income (Adjusted) $271.7M $64.6M $49.4M $39.4M $62.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $517.6M $523.8M $417.2M $426.6M $505.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $248.7M $284.6M $159.6M $220.7M $266.4M
Gross Profit $268.9M $239.2M $257.6M $205.9M $239.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $89.9M $71.2M $71.1M $82.6M $85.2M
Other Inc / (Exp) $224.6M $56.9M -$3.4M $4M $6.1M
Operating Expenses $110M $93.4M $89.7M $99.9M $103.7M
Operating Income $158.9M $145.8M $167.9M $106M $135.5M
 
Net Interest Expenses $27.9M $24.6M $19.7M $13.5M $15.9M
EBT. Incl. Unusual Items $355.6M $178.1M $144.8M $96.5M $125.7M
Earnings of Discontinued Ops. $59.9M $768.3M -- -- --
Income Tax Expense $100M $50M $44.2M $29.4M $38.9M
Net Income to Company $247.3M $819.1M $100.6M $65.8M $85M
 
Minority Interest in Earnings -$28.8M -$68M -- -$1.3M -$1.8M
Net Income to Common Excl Extra Items $286.7M $828.4M $100.6M $65.8M $85M
 
Basic EPS (Cont. Ops) $3.52 $10.73 $2.39 $1.58 $2.26
Diluted EPS (Cont. Ops) $3.48 $10.27 $2.33 $1.55 $2.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $404.3M $225.1M $183.9M $133.4M $163.6M
EBIT $384.1M $202.9M $165.3M $116.1M $145.1M
 
Revenue (Reported) $517.6M $523.8M $417.2M $426.6M $505.6M
Operating Income (Reported) $158.9M $145.8M $167.9M $106M $135.5M
Operating Income (Adjusted) $384.1M $202.9M $165.3M $116.1M $145.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $523.8M $417.2M $426.6M $505.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $284.6M $159.6M $220.7M $266.4M --
Gross Profit $239.2M $257.6M $205.9M $239.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $71.2M $71.1M $82.6M $85.2M --
Other Inc / (Exp) $56.9M -$3.4M $4M $6.1M --
Operating Expenses $93.4M $89.7M $99.9M $103.7M --
Operating Income $145.8M $167.9M $106M $135.5M --
 
Net Interest Expenses $24.6M $19.7M $13.5M $15.9M --
EBT. Incl. Unusual Items $178.1M $144.8M $96.5M $125.7M --
Earnings of Discontinued Ops. $768.3M -- -- -- --
Income Tax Expense $50M $44.2M $29.4M $38.9M --
Net Income to Company $819.1M $100.6M $65.8M $85M --
 
Minority Interest in Earnings -$68M -- -$1.3M -$1.8M --
Net Income to Common Excl Extra Items $828.4M $100.6M $65.8M $85M --
 
Basic EPS (Cont. Ops) $10.73 $2.39 $1.58 $2.26 --
Diluted EPS (Cont. Ops) $10.27 $2.33 $1.55 $2.24 --
Weighted Average Basic Share $308.9M $168.2M $166M $151.1M --
Weighted Average Diluted Share $321.9M $172.6M $170.2M $153.3M --
 
EBITDA $225.1M $183.9M $133.4M $163.6M --
EBIT $202.9M $165.3M $116.1M $145.1M --
 
Revenue (Reported) $523.8M $417.2M $426.6M $505.6M --
Operating Income (Reported) $145.8M $167.9M $106M $135.5M --
Operating Income (Adjusted) $202.9M $165.3M $116.1M $145.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $371.3M $252.1M $108.4M $146.8M $94.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $100.6M $167.1M $122.5M $143.4M $164.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $923.9M $424.1M $245.7M $293.7M $266.2M
 
Property Plant And Equipment $141.4M $115.3M $107.6M $101.4M $88.2M
Long-Term Investments $90M $54.5M $50.3M $98.6M $221.9M
Goodwill $20.3M $20.3M $20.3M $20.3M $20.3M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $33.3M $28.2M $30.1M $27.7M $28.3M
Total Assets $1.4B $714.8M $518.7M $611.4M $703.2M
 
Accounts Payable $6.7M $5M $5M $8.8M $7.2M
Accrued Expenses $24.6M $30.2M $26.3M $30.5M $31.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $313.3M -- -- -- --
Total Current Liabilities $348.7M $36.3M $35.9M $41.9M $41.7M
 
Long-Term Debt $394.3M $394.9M $273.5M $273.9M $274.3M
Capital Leases -- -- -- -- --
Total Liabilities $994.8M $732.4M $540.3M $561.9M $616.1M
 
Common Stock $100K -- -- -- --
Other Common Equity Adj -$13.6M -$10.8M -$10.6M -$6.7M -$4.4M
Common Equity $302.4M -$17.6M -$21.6M $40.2M $20M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $82M -- -- $9.3M $67.1M
Total Equity $384.4M -$17.6M -$21.6M $49.5M $87.1M
 
Total Liabilities and Equity $1.4B $714.8M $518.7M $611.4M $703.2M
Cash and Short Terms $371.3M $252.1M $108.4M $146.8M $94.8M
Total Debt $394.3M $394.9M $273.5M $273.9M $274.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $371.3M $252.1M $108.4M $146.8M $94.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $100.6M $167.1M $122.5M $143.4M $164.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $923.9M $424.1M $245.7M $293.7M $266.2M
 
Property Plant And Equipment $141.4M $115.3M $107.6M $101.4M $88.2M
Long-Term Investments $90M $54.5M $50.3M $98.6M $221.9M
Goodwill $20.3M $20.3M $20.3M $20.3M $20.3M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $33.3M $28.2M $30.1M $27.7M $28.3M
Total Assets $1.4B $714.8M $518.7M $611.4M $703.2M
 
Accounts Payable $6.7M $5M $5M $8.8M $7.2M
Accrued Expenses $24.6M $30.2M $26.3M $30.5M $31.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $313.3M -- -- -- --
Total Current Liabilities $348.7M $36.3M $35.9M $41.9M $41.7M
 
Long-Term Debt $394.3M $394.9M $273.5M $273.9M $274.3M
Capital Leases -- -- -- -- --
Total Liabilities $994.8M $732.4M $540.3M $561.9M $616.1M
 
Common Stock $100K -- -- -- --
Other Common Equity Adj -$13.6M -$10.8M -$10.6M -$6.7M -$4.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $82M -- -- $9.3M $67.1M
Total Equity $384.4M -$17.6M -$21.6M $49.5M $87.1M
 
Total Liabilities and Equity $1.4B $714.8M $518.7M $611.4M $703.2M
Cash and Short Terms $371.3M $252.1M $108.4M $146.8M $94.8M
Total Debt $394.3M $394.9M $273.5M $273.9M $274.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $247.3M $819.1M $100.6M $65.8M $85M
Depreciation & Amoritzation $20.1M $22.2M $18.6M $17.3M $18.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$4.2M -$85.7M $40.1M -$24.2M -$21.6M
Change in Inventories -- -- -- -- --
Cash From Operations $90.5M -$11.5M $116.8M $68.3M $55.8M
 
Capital Expenditures $25.6M $15.1M $16.1M $13.8M $9.9M
Cash Acquisitions $295.2M $61.6M -- -- --
Cash From Investing $270M $1B -$13M -$43.9M -$50.1M
 
Dividends Paid (Ex Special Dividend) -$10.9M -$2.9M -$1.2M -$2M -$1.5M
Special Dividend Paid
Long-Term Debt Issued $80M $176M $214M $113.5M $139M
Long-Term Debt Repaid -$255.3M -$177.5M -$340.1M -$113.9M -$139.2M
Repurchase of Common Stock -$46M -$1.1B -$103.2M -$3.3M -$96.7M
Other Financing Activities $151.7M -$29M -$3.2M $7.5M $43.9M
Cash From Financing -$77.4M -$1.2B -$233.7M $1.8M -$54.4M
 
Beginning Cash (CF) $82.1M $372.9M $252.1M $121.2M $147.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $283.1M -$152M -$129.9M $26.2M -$48.7M
Ending Cash (CF) $404.1M $252.1M $121.2M $147.6M $98.5M
 
Levered Free Cash Flow $64.9M -$26.6M $100.7M $54.5M $45.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $137.3M -$38.1M $30.4M $22.5M $38.8M
Depreciation & Amoritzation $5M $5.4M $3.7M $4.6M $4.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $3.4M -$51.9M -$30.9M -$37M -$42M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.5M -$26.6M $53.5M $42.7M -$19.1M
 
Capital Expenditures $4.4M $4M $3.4M $3.1M $2.5M
Cash Acquisitions $295.2M $15.4M -- -- --
Cash From Investing $330.1M $27M -$3.7M -$20.2M -$1.8M
 
Dividends Paid (Ex Special Dividend) -$900K -$500K -- -$300K -$300K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $12M $13.5M --
Long-Term Debt Repaid -$80.3M -$34.5M -$42.1M -$26.9M -$200K
Repurchase of Common Stock -$10.7M -$1.1B -- -$3.3M -$1.8M
Other Financing Activities $21.9M -$18.2M $1.1M -$1.3M $50.8M
Cash From Financing -$68.4M -$1.2B -$29M -$18.3M $48.6M
 
Beginning Cash (CF) $143.9M $1.4B $101.4M $143.1M $71.3M
Foreign Exchange Rate Adjustment -- -- -$1M $300K -$500K
Additions / Reductions $260.2M -$1.2B $20.8M $4.2M $27.7M
Ending Cash (CF) $404.1M $252.1M $121.2M $147.6M $98.5M
 
Levered Free Cash Flow -$5.9M -$30.6M $50.1M $39.6M -$21.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $247.3M $819.1M $100.6M $65.8M $85M
Depreciation & Amoritzation $20.1M $22.2M $18.6M $17.3M $18.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$4.2M -$85.7M $40.1M -$24.2M -$21.6M
Change in Inventories -- -- -- -- --
Cash From Operations $90.5M -$11.5M $116.8M $68.3M $55.8M
 
Capital Expenditures $25.6M $15.1M $16.1M $13.8M $9.9M
Cash Acquisitions $295.2M $61.6M -- -- --
Cash From Investing $270M $1B -$13M -$43.9M -$50.1M
 
Dividends Paid (Ex Special Dividend) -$10.9M -$2.9M -$1.2M -$2M -$1.5M
Special Dividend Paid
Long-Term Debt Issued $80M $176M $214M $113.5M $139M
Long-Term Debt Repaid -$255.3M -$177.5M -$340.1M -$113.9M -$139.2M
Repurchase of Common Stock -$46M -$1.1B -$103.2M -$3.3M -$96.7M
Other Financing Activities $151.7M -$29M -$3.2M $7.5M $43.9M
Cash From Financing -$77.4M -$1.2B -$233.7M $1.8M -$54.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $283.1M -$152M -$129.9M $26.2M -$48.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $64.9M -$26.6M $100.7M $54.5M $45.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $819.1M $100.6M $65.8M $85M --
Depreciation & Amoritzation $22.2M $18.6M $17.3M $18.5M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$85.7M $40.1M -$24.2M -$21.6M --
Change in Inventories -- -- -- -- --
Cash From Operations -$11.5M $116.8M $68.3M $55.8M --
 
Capital Expenditures $15.1M $16.1M $13.8M $9.9M --
Cash Acquisitions $61.6M -- -- -- --
Cash From Investing $1B -$13M -$43.9M -$50.1M --
 
Dividends Paid (Ex Special Dividend) -$2.9M -$1.2M -$2M -$1.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $176M $214M $113.5M $139M --
Long-Term Debt Repaid -$177.5M -$340.1M -$113.9M -$139.2M --
Repurchase of Common Stock -$1.1B -$103.2M -$3.3M -$96.7M --
Other Financing Activities -$29M -$3.2M $7.5M $43.9M --
Cash From Financing -$1.2B -$233.7M $1.8M -$54.4M --
 
Beginning Cash (CF) $3.5B $534.5M $583.9M $395.3M --
Foreign Exchange Rate Adjustment -- -$1M $200K -$400K --
Additions / Reductions -$152M -$129.9M $26.2M -$48.7M --
Ending Cash (CF) $3.3B $403.6M $610.3M $346.2M --
 
Levered Free Cash Flow -$26.6M $100.7M $54.5M $45.9M --

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 41.65% over the past day.

Buy
62
RGC alert for May 9

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
85
TPB alert for May 9

Turning Point Brands [TPB] is down 6.67% over the past day.

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

Show me the best stock