Financhill
Sell
47

AIZ Quote, Financials, Valuation and Earnings

Last price:
$179.77
Seasonality move :
3.79%
Day range:
$177.42 - $190.84
52-week range:
$160.12 - $230.55
Dividend yield:
1.69%
P/E ratio:
12.42x
P/S ratio:
0.80x
P/B ratio:
1.79x
Volume:
727.2K
Avg. volume:
509.9K
1-year change:
-0.84%
Market cap:
$9.1B
Revenue:
$11.9B
EPS (TTM):
$14.47
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.6B $10.2B $10.2B $11.1B $11.9B
Revenue Growth (YoY) 0.85% 6.01% 0.05% 9.21% 6.7%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -$20.7M -$8.7M $100K --
Operating Income -- -- -- -- --
 
Net Interest Expenses $104.5M $111.8M $108.3M $108M $107M
EBT. Incl. Unusual Items $578.1M $771.3M $349.9M $806.8M $927.3M
Earnings of Discontinued Ops. -$77.7M $758.9M -- -- --
Income Tax Expense $58.7M $168.4M $73.3M $164.3M $167.1M
Net Income to Company $518.5M $602.9M $276.6M $642.5M $760.2M
 
Minority Interest in Earnings -$900K -- -- -- --
Net Income to Common Excl Extra Items $440.8M $1.4B $276.6M $642.5M $760.2M
 
Basic EPS (Cont. Ops) $7.02 $22.95 $5.09 $12.02 $14.55
Diluted EPS (Cont. Ops) $6.98 $22.66 $5.05 $11.95 $14.46
Weighted Average Basic Share $60.1M $59.1M $54.4M $53.5M $52.2M
Weighted Average Diluted Share $63.2M $60.1M $54.8M $53.8M $52.6M
 
EBITDA -- -- -- -- --
EBIT $682.6M $883.1M $458.2M $914.8M $1B
 
Revenue (Reported) $9.6B $10.2B $10.2B $11.1B $11.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $682.6M $883.1M $458.2M $914.8M $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4B $2.6B $2.7B $3B $3.1B
Revenue Growth (YoY) 17.13% 6.39% 3.03% 12.45% 4.08%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -$7.8M -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses $26.8M $27.1M $27.9M $26.8M $26.8M
EBT. Incl. Unusual Items $156.2M $158.6M $96.3M $226.6M $250M
Earnings of Discontinued Ops. $19.9M -$3.1M -- -- --
Income Tax Expense $38.1M $34.6M $28.2M $44.1M $48.7M
Net Income to Company $118.3M $124M $68.1M $182.5M $201.3M
 
Minority Interest in Earnings $200K -- -- -- --
Net Income to Common Excl Extra Items $138.2M $120.9M $68.1M $182.5M $201.3M
 
Basic EPS (Cont. Ops) $2.27 $2.21 $1.27 $3.44 $3.89
Diluted EPS (Cont. Ops) $2.23 $2.20 $1.27 $3.42 $3.87
Weighted Average Basic Share $59.3M $57.3M $53.4M $53M $51.7M
Weighted Average Diluted Share $62.7M $57.9M $53.8M $53.7M $52.2M
 
EBITDA -- -- -- -- --
EBIT $183M $185.7M $124.2M $253.4M $276.8M
 
Revenue (Reported) $2.4B $2.6B $2.7B $3B $3.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $183M $185.7M $124.2M $253.4M $276.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.6B $10.2B $10.2B $11.1B $11.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -$8.7M $100K --
Operating Income -- -- -- -- --
 
Net Interest Expenses $104.5M $111.8M $108.3M $108M $107M
EBT. Incl. Unusual Items $578.1M $779.6M $349.9M $806.8M $927.3M
Earnings of Discontinued Ops. -$77.7M $758.9M -- -- --
Income Tax Expense $58.7M $169M $73.3M $164.3M $167.1M
Net Income to Company $518.5M $602.9M $276.6M $642.5M $760.2M
 
Minority Interest in Earnings -$900K -- -- -- --
Net Income to Common Excl Extra Items $440.8M $1.4B $276.6M $642.5M $760.2M
 
Basic EPS (Cont. Ops) $7.04 $23.14 $5.04 $12.02 $14.54
Diluted EPS (Cont. Ops) $6.89 $22.99 $5.01 $11.98 $14.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $682.6M $891.4M $458.2M $914.8M $1B
 
Revenue (Reported) $9.6B $10.2B $10.2B $11.1B $11.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $682.6M $891.4M $458.2M $914.8M $1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $10.2B $10.2B $11.1B $11.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$20.7M -$8.7M $100K -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses $111.8M $108.3M $108M $107M --
EBT. Incl. Unusual Items $779.6M $349.9M $806.8M $927.3M --
Earnings of Discontinued Ops. $758.9M -- -- -- --
Income Tax Expense $169M $73.3M $164.3M $167.1M --
Net Income to Company $602.9M $276.6M $642.5M $760.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $276.6M $642.5M $760.2M --
 
Basic EPS (Cont. Ops) $23.14 $5.04 $12.02 $14.54 --
Diluted EPS (Cont. Ops) $22.99 $5.01 $11.98 $14.47 --
Weighted Average Basic Share $236.6M $217.5M $213.8M $208.9M --
Weighted Average Diluted Share $240.5M $219M $215M $210.3M --
 
EBITDA -- -- -- -- --
EBIT $891.4M $458.2M $914.8M $1B --
 
Revenue (Reported) $10.2B $10.2B $11.1B $11.9B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $891.4M $458.2M $914.8M $1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.2B $2B $1.5B $1.6B $1.8B
Short Term Investments $7.1B $7.5B $6.4B $2.1B $2.4B
Accounts Receivable, Net $8.1B $8.1B $9.3B $8.8B $9.6B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $17.5B $17.6B $17.4B $12.6B $13.8B
 
Property Plant And Equipment $446.1M $561.4M $645.1M $685.8M $768.3M
Long-Term Investments $7.4B $7.9B $6.7B $7.4B $7.7B
Goodwill $2.6B $2.6B $2.6B $2.6B $2.6B
Other Intangibles $1.8B $1.3B $901.7M $651M $543.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $44.6B $33.9B $33.1B $33.6B $35B
 
Accounts Payable $2B $2.1B $2.7B $2.4B $3.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.7B $2.7B $3.6B $3B $4B
 
Long-Term Debt $2.3B $2.2B $1.9B $2.1B $2.1B
Capital Leases -- -- -- -- --
Total Liabilities $38.7B $28.5B $28.9B $28.8B $29.9B
 
Common Stock $3.5M $700K $600K $600K $500K
Other Common Equity Adj $709.8M -$150M -$986.2M -$765M -$836.1M
Common Equity $5.9B $5.5B $4.2B $4.8B $5.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.4M -- -- -- --
Total Equity $6B $5.5B $4.2B $4.8B $5.1B
 
Total Liabilities and Equity $44.6B $33.9B $33.1B $33.6B $35B
Cash and Short Terms $9.3B $9.5B $8B $3.7B $4.2B
Total Debt $2.3B $2.2B $2.1B $2.1B $2.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.2B $2B $1.5B $1.6B $1.8B
Short Term Investments $7.1B $7.5B $6.4B $2.1B $2.4B
Accounts Receivable, Net $8.1B $8.1B $9.3B $8.8B $9.6B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $17.5B $17.6B $17.4B $12.6B $13.8B
 
Property Plant And Equipment $446.1M $561.4M $645.1M $685.8M $768.3M
Long-Term Investments $7.4B $7.9B $6.7B $7.4B $7.7B
Goodwill $2.6B $2.6B $2.6B $2.6B $2.6B
Other Intangibles $1.8B $1.3B $901.7M $651M $543.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $44.6B $33.9B $33.1B $33.6B $35B
 
Accounts Payable $2B $2.1B $2.7B $2.4B $3.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.7B $2.7B $3.6B $3B $4B
 
Long-Term Debt $2.3B $2.2B $1.9B $2.1B $2.1B
Capital Leases -- -- -- -- --
Total Liabilities $38.7B $28.5B $28.9B $28.8B $29.9B
 
Common Stock $3.5M $700K $600K $600K $500K
Other Common Equity Adj $709.8M -$150M -$986.2M -$765M -$836.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.4M -- -- -- --
Total Equity $6B $5.5B $4.2B $4.8B $5.1B
 
Total Liabilities and Equity $44.6B $33.9B $33.1B $33.6B $35B
Cash and Short Terms $9.3B $9.5B $8B $3.7B $4.2B
Total Debt $2.3B $2.2B $2.1B $2.1B $2.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $518.5M $602.9M $276.6M $642.5M $760.2M
Depreciation & Amoritzation $142.3M $171.6M $182M $196.4M $223.5M
Stock-Based Compensation $57.9M $66.7M $62.6M $75.1M $81.1M
Change in Accounts Receivable -$39.3M -$871.1M -$1.3B $466.2M -$719.4M
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $781.7M $596.9M $1.1B $1.3B
 
Capital Expenditures $121.2M $187.4M $186.3M $202.5M $221.3M
Cash Acquisitions -$531.9M $1.3B -$67.7M -$300K -$17.9M
Cash From Investing -$735.2M $157.6M -$262.1M -$637.7M -$657.8M
 
Dividends Paid (Ex Special Dividend) -$173.3M -$162.3M -$150.2M -$152.3M -$155.9M
Special Dividend Paid
Long-Term Debt Issued $443.7M $347.2M -- $173.2M --
Long-Term Debt Repaid -$201.2M -$419.8M -$75.9M -$225M --
Repurchase of Common Stock -$297M -$839.3M -$572.8M -$193.1M -$307.4M
Other Financing Activities -$26.7M -- -- -$2.5M --
Cash From Financing -$264.8M -$1.1B -$818.4M -$403.9M -$477.5M
 
Beginning Cash (CF) $1.9B $2.2B $2.1B $1.5B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $342M -$150.5M -$483.6M $96.5M $197.4M
Ending Cash (CF) $2.2B $2.1B $1.5B $1.6B $1.8B
 
Levered Free Cash Flow $1.2B $594.3M $410.6M $935.6M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $118.3M $124M $68.1M $182.5M $201.3M
Depreciation & Amoritzation $38.1M $45.6M $41.8M $55.2M $63.9M
Stock-Based Compensation $16M $18.1M $15.4M $21.5M $22.8M
Change in Accounts Receivable $5.1M -$220.8M $506.3M $170.4M -$69.6M
Change in Inventories -- -- -- -- --
Cash From Operations $440.4M $254.7M $277.1M $362.6M $102.8M
 
Capital Expenditures $40.1M $56.1M $52.4M $54.3M $68M
Cash Acquisitions -$292.5M -$4M -$72.5M -- -$5M
Cash From Investing -$460M $120.9M -$127.2M $3.1M $71M
 
Dividends Paid (Ex Special Dividend) -$44.2M -$39.1M -$37.5M -$38.5M -$41.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $243.7M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$142.5M -$295M -$15.2M -$126M -$120.3M
Other Financing Activities -- -- -- -- --
Cash From Financing $32M -$332.4M -$51.2M -$162M -$159.7M
 
Beginning Cash (CF) $2.2B $2B $1.4B $1.4B $1.8B
Foreign Exchange Rate Adjustment $13.2M -$16.3M $8.2M -$1.6M -$19.8M
Additions / Reductions $12.4M $43.2M $98.7M $203.7M $14.1M
Ending Cash (CF) $2.2B $2.1B $1.5B $1.6B $1.8B
 
Levered Free Cash Flow $400.3M $198.6M $224.7M $308.3M $34.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $518.5M $602.9M $276.6M $642.5M $760.2M
Depreciation & Amoritzation $142.3M $171.6M $182M $196.4M $223.5M
Stock-Based Compensation $57.9M $66.7M $62.6M $75.1M $81.1M
Change in Accounts Receivable -$39.3M -$871.1M -$1.3B $466.2M -$719.4M
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $781.7M $596.9M $1.1B $1.3B
 
Capital Expenditures $121.2M $187.4M $186.3M $202.5M $221.3M
Cash Acquisitions -$531.9M $1.3B -$67.7M -$300K -$17.9M
Cash From Investing -$735.2M $157.6M -$262.1M -$637.7M -$657.8M
 
Dividends Paid (Ex Special Dividend) -$173.3M -$162.3M -$150.2M -$152.3M -$155.9M
Special Dividend Paid
Long-Term Debt Issued $443.7M -- -- $173.2M --
Long-Term Debt Repaid -$201.2M -$419.8M -$75.9M -$225M --
Repurchase of Common Stock -$297M -$839.3M -$572.8M -$193.1M -$307.4M
Other Financing Activities -- -- -- -- --
Cash From Financing -$264.8M -$1.1B -$818.4M -$403.9M -$477.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $342M -$150.5M -$483.6M $96.5M $197.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2B $594.3M $410.6M $935.6M $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $602.9M $276.6M $642.5M $760.2M --
Depreciation & Amoritzation $171.6M $182M $196.4M $223.5M --
Stock-Based Compensation $66.7M $62.6M $75.1M $81.1M --
Change in Accounts Receivable -$871.1M -$1.3B $466.2M -$719.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $781.7M $596.9M $1.1B $1.3B --
 
Capital Expenditures $187.4M $186.3M $202.5M $221.3M --
Cash Acquisitions $1.3B -$67.7M -$300K -$17.9M --
Cash From Investing $157.6M -$262.1M -$637.7M -$657.8M --
 
Dividends Paid (Ex Special Dividend) -$162.3M -$150.2M -$152.3M -$155.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $347.2M -- $173.2M -- --
Long-Term Debt Repaid -$419.8M -$75.9M -$225M -- --
Repurchase of Common Stock -$839.3M -$572.8M -$193.1M -$307.4M --
Other Financing Activities -- -- -$2.5M -- --
Cash From Financing -$1.1B -$818.4M -$403.9M -$477.5M --
 
Beginning Cash (CF) $8.7B $5.9B $5.9B $6.4B --
Foreign Exchange Rate Adjustment -$23.3M -$34.5M -$5.8M -$17.1M --
Additions / Reductions -$150.5M -$483.6M $96.5M $197.4M --
Ending Cash (CF) $8.5B $5.4B $6B $6.6B --
 
Levered Free Cash Flow $594.3M $410.6M $935.6M $1.1B --

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

GET BETTER TRADE IDEAS

Popular

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

How Bad Will the Stock Market Get?
How Bad Will the Stock Market Get?

In recent trading days, global stock markets have seen massive…

Is JOBY Stock a Buy, Sell or Hold?
Is JOBY Stock a Buy, Sell or Hold?

Joby Aviation (NYSE:JOBY) got started with the big idea of…

Stock Ideas

Sell
36
Is MSFT Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 30x

Sell
30
Is AAPL Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 28x

Sell
33
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 33x

Alerts

Buy
55
SLNO alert for Apr 9

Soleno Therapeutics [SLNO] is up 0.15% over the past day.

Sell
20
HELE alert for Apr 9

Helen Of Troy [HELE] is down 1.21% over the past day.

Sell
18
OXM alert for Apr 9

Oxford Industries [OXM] is up 0.52% over the past day.

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

Show me the best stock