Financhill
Buy
61

AAT Quote, Financials, Valuation and Earnings

Last price:
$20.16
Seasonality move :
-2.42%
Day range:
$20.04 - $20.32
52-week range:
$16.69 - $29.15
Dividend yield:
6.7%
P/E ratio:
15.14x
P/S ratio:
3.38x
P/B ratio:
1.03x
Volume:
332.4K
Avg. volume:
523.3K
1-year change:
-16.67%
Market cap:
$1.2B
Revenue:
$457.9M
EPS (TTM):
$1.33
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $344.6M $375.8M $422.6M $441.2M $457.9M
Revenue Growth (YoY) -6.05% 9.07% 12.46% 4.38% 3.78%
 
Cost of Revenues $121.1M $129.8M $152.4M $164M $167.7M
Gross Profit $223.5M $246.1M $270.2M $277.2M $290.1M
Gross Profit Margin 64.85% 65.47% 63.93% 62.84% 63.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.6M $29.9M $32.1M $36M $35.5M
Other Inc / (Exp) $2K -$4.3M -- $6.5M $10M
Operating Expenses $134.9M $146.2M $155.5M $155.5M $160.9M
Operating Income $88.6M $99.9M $114.7M $121.7M $129.2M
 
Net Interest Expenses $53M $58.3M $58M $62.5M $65.5M
EBT. Incl. Unusual Items $35.6M $37.3M $56.7M $65.7M $73.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$9K $738K $850K $1M $886K
Net Income to Company $35.6M $36.6M $55.9M $64.7M $72.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $35.6M $36.6M $55.9M $64.7M $72.8M
 
Basic EPS (Cont. Ops) $0.46 $0.47 $0.72 $0.84 $0.94
Diluted EPS (Cont. Ops) $0.46 $0.47 $0.72 $0.84 $0.94
Weighted Average Basic Share $59.8M $60M $60M $60.2M $60.3M
Weighted Average Diluted Share $76.1M $76.2M $76.2M $76.3M $76.5M
 
EBITDA $197.3M $212.2M $238.3M $249.9M $273.7M
EBIT $89M $95.9M $115M $130.4M $148.2M
 
Revenue (Reported) $344.6M $375.8M $422.6M $441.2M $457.9M
Operating Income (Reported) $88.6M $99.9M $114.7M $121.7M $129.2M
Operating Income (Adjusted) $89M $95.9M $115M $130.4M $148.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $84M $101.5M $107.8M $110.7M $108.6M
Revenue Growth (YoY) -13.19% 20.82% 6.19% 2.73% -1.89%
 
Cost of Revenues $29.6M $35.6M $39.1M $41.1M $41.3M
Gross Profit $54.4M $65.9M $68.6M $69.6M $67.3M
Gross Profit Margin 64.76% 64.94% 63.68% 62.88% 61.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.8M $7.1M $9M $8.8M $9.3M
Other Inc / (Exp) -$4.3M -- $6.5M $10M $44.5M
Operating Expenses $34.3M $37.6M $38.9M $39.1M $39.8M
Operating Income $20.1M $28.3M $29.7M $30.5M $27.5M
 
Net Interest Expenses $13.9M $14.6M $15.3M $15.7M $17.4M
EBT. Incl. Unusual Items $1.9M $13.7M $20.9M $24.9M $54.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $127K $198K $270K $260K $417K
Net Income to Company $1.7M $13.5M $20.7M $24.6M $54.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.7M $13.5M $20.7M $24.6M $54.1M
 
Basic EPS (Cont. Ops) $0.02 $0.18 $0.27 $0.32 $0.70
Diluted EPS (Cont. Ops) $0.02 $0.18 $0.27 $0.32 $0.70
Weighted Average Basic Share $60M $60M $60.1M $60.3M $60.5M
Weighted Average Diluted Share $76.2M $76.2M $76.3M $76.5M $76.7M
 
EBITDA $43.4M $58.8M $66.6M $71.4M $103.8M
EBIT $15.9M $28.4M $36.7M $41.1M $73.3M
 
Revenue (Reported) $84M $101.5M $107.8M $110.7M $108.6M
Operating Income (Reported) $20.1M $28.3M $29.7M $30.5M $27.5M
Operating Income (Adjusted) $15.9M $28.4M $36.7M $41.1M $73.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $331.8M $393.3M $428.9M $444.1M $455.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $117.1M $135.7M $156M $165.9M $167.9M
Gross Profit $214.7M $257.6M $272.9M $278.2M $287.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.6M $30.2M $34M $35.8M $35.9M
Other Inc / (Exp) -$4.3M $123K $6.5M $10M $44.5M
Operating Expenses $134.9M $149.4M $156.8M $155.6M $161.7M
Operating Income $79.8M $108.1M $116.1M $122.6M $126.1M
 
Net Interest Expenses $53.8M $58.8M $58.7M $62.9M $67.3M
EBT. Incl. Unusual Items $21.7M $49.5M $64M $69.7M $103.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$88K -- $922K $1M $1M
Net Income to Company $21.8M $48.4M $63M $68.6M $102.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $21.8M $48.4M $63M $68.6M $102.3M
 
Basic EPS (Cont. Ops) $0.28 $0.64 $0.82 $0.89 $1.33
Diluted EPS (Cont. Ops) $0.28 $0.64 $0.82 $0.89 $1.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $184.1M $227.9M $246.1M $254.7M $306.1M
EBIT $75.7M $108.7M $123.2M $134.9M $180.4M
 
Revenue (Reported) $331.8M $393.3M $428.9M $444.1M $455.8M
Operating Income (Reported) $79.8M $108.1M $116.1M $122.6M $126.1M
Operating Income (Adjusted) $75.7M $108.7M $123.2M $134.9M $180.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $84M $101.5M $107.8M $110.7M $108.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $29.6M $35.6M $39.1M $41.1M $41.3M
Gross Profit $54.4M $65.9M $68.6M $69.6M $67.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.8M $7.1M $9M $8.8M $9.3M
Other Inc / (Exp) -$4.3M -- $6.5M $10M $44.5M
Operating Expenses $34.3M $37.6M $38.9M $39.1M $39.8M
Operating Income $20.1M $28.3M $29.7M $30.5M $27.5M
 
Net Interest Expenses $13.9M $14.6M $15.3M $15.7M $17.4M
EBT. Incl. Unusual Items $1.9M $13.7M $20.9M $24.9M $54.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $127K $198K $270K $260K $417K
Net Income to Company $1.7M $13.5M $20.7M $24.6M $54.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.7M $13.5M $20.7M $24.6M $54.1M
 
Basic EPS (Cont. Ops) $0.02 $0.18 $0.27 $0.32 $0.70
Diluted EPS (Cont. Ops) $0.02 $0.18 $0.27 $0.32 $0.70
Weighted Average Basic Share $60M $60M $60.1M $60.3M $60.5M
Weighted Average Diluted Share $76.2M $76.2M $76.3M $76.5M $76.7M
 
EBITDA $43.4M $58.8M $66.6M $71.4M $103.8M
EBIT $15.9M $28.4M $36.7M $41.1M $73.3M
 
Revenue (Reported) $84M $101.5M $107.8M $110.7M $108.6M
Operating Income (Reported) $20.1M $28.3M $29.7M $30.5M $27.5M
Operating Income (Adjusted) $15.9M $28.4M $36.7M $41.1M $73.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $137.3M $139.5M $49.6M $82.9M $425.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.9M $7.4M $7.8M $6.5M $6.9M
Inventory -- -- -- -- --
Prepaid Expenses $8.7M $9.1M $9.3M $10.5M --
Other Current Assets -- -- -- -- --
Total Current Assets $227.2M $238.8M $153.9M $251.6M $598.1M
 
Property Plant And Equipment $29.4M $26.3M $23.9M $21.5M $19M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $28.9M $31.7M $25.8M $20.5M $15.6M
Other Long-Term Assets $39.2M $39.2M $39.7M $49.1M $47.9M
Total Assets $2.8B $3B $3B $3B $3.3B
 
Accounts Payable $59.3M $64.5M $66M $61M $63.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $1.9M $3.4M
Total Current Liabilities $197.6M $103M $139.5M $99M $101M
 
Long-Term Debt $1.3B $1.6B $1.6B $1.7B $2B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.8B $1.8B $1.8B $2.1B
 
Common Stock $605K $605K $607K $609K $611K
Other Common Equity Adj $1.8M $2.9M $10.6M $8.3M $4.8M
Common Equity $1.3B $1.2B $1.2B $1.2B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$18M -$28.8M -$35.7M -$44.2M -$51.6M
Total Equity $1.3B $1.2B $1.2B $1.2B $1.1B
 
Total Liabilities and Equity $2.8B $3B $3B $3B $3.3B
Cash and Short Terms $137.3M $139.5M $49.6M $82.9M $425.7M
Total Debt $1.4B $1.6B $1.6B $1.7B $2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $380.4M $73.6M $87.3M $98.6M $143.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6M $7.9M $8.5M $7.6M $7.1M
Inventory -- -- -- -- --
Prepaid Expenses $7.8M $9M -- $10.3M --
Other Current Assets -- -- -- -- --
Total Current Assets $396M $90.5M $184.5M $207.3M $238.2M
 
Property Plant And Equipment $28.6M $25.7M $23.3M $20.9M $18.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $27.7M $31M -$20.5M $19.2M $15.6M
Other Long-Term Assets $39.1M $43.2M $95.1M $40.5M $49.2M
Total Assets $3B $3B $3B $3B $3B
 
Accounts Payable $71.2M $68.8M $65.9M $65.3M $57.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $109.4M $103.5M $105.2M $100.6M $93.1M
 
Long-Term Debt $1.6B $1.6B $1.7B $1.7B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $1.8B $1.8B $1.8B $1.8B
 
Common Stock $605K $605K $607K $609K $611K
Other Common Equity Adj $2M $7.1M $8.2M $9.3M $3.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$22.2M -$30.1M -$37.4M -$44.2M -$46M
Total Equity $1.2B $1.2B $1.2B $1.2B $1.2B
 
Total Liabilities and Equity $3B $3B $3B $3B $3B
Cash and Short Terms $380.4M $73.6M $87.3M $98.6M $143.9M
Total Debt $1.6B $1.6B $1.7B $1.7B $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $35.6M $36.6M $55.9M $64.7M $72.8M
Depreciation & Amoritzation $108.3M $116.3M $123.3M $119.5M $125.5M
Stock-Based Compensation $6.3M $8.5M $8.7M $8.8M $7.1M
Change in Accounts Receivable -$4.9M $2.3M -$404K -$870K -$1.8M
Change in Inventories -- -- -- -- --
Cash From Operations $127M $168.3M $179.1M $188.8M $207.1M
 
Capital Expenditures $63.5M $104.6M $113.8M $83M $70.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$69.1M -$312.3M -$166.3M -$89.9M -$77.4M
 
Dividends Paid (Ex Special Dividend) -$76.5M -$88.9M -$98.2M -$101.6M -$103.4M
Special Dividend Paid
Long-Term Debt Issued $100M $494.7M $111M $225M $623.3M
Long-Term Debt Repaid -$51M -$255.4M -$111M -$186M -$300M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$797K -$5.9M -$4.5M -$3M -$6.8M
Cash From Financing -$28.3M $144.4M -$102.7M -$65.5M $213.1M
 
Beginning Cash (CF) $109.5M $139M $139.5M $49.6M $82.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $29.6M $475K -$90M $33.3M $342.8M
Ending Cash (CF) $139M $139.5M $49.6M $82.9M $425.7M
 
Levered Free Cash Flow $63.5M $63.7M $65.3M $105.8M $136.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.7M $13.5M $20.7M $24.6M $54.1M
Depreciation & Amoritzation $27.5M $30.4M $29.9M $30.2M $30.5M
Stock-Based Compensation $1.5M $1.5M $2M $1.6M $1.7M
Change in Accounts Receivable -$1.8M -$517K -$926K -$227K $1.4M
Change in Inventories -- -- -- -- --
Cash From Operations $42.5M $39.1M $52M $54.8M $36.9M
 
Capital Expenditures $11.4M $29.8M $24.5M $10.9M $16.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.2M -$77.3M -$25.7M -$13.3M $32.7M
 
Dividends Paid (Ex Special Dividend) -$21.5M -$24.5M -$25.4M -$25.8M -$26.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $494.7M -- $225M -- --
Long-Term Debt Repaid -$255.4M -- -$186M -- -$325M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5M -$3.3M -$2.1M -- --
Cash From Financing $212.8M -$27.8M $11.5M -$25.8M -$351.3M
 
Beginning Cash (CF) $139M $139.5M $49.6M $82.9M $425.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $243.1M -$66M $37.8M $15.7M -$281.7M
Ending Cash (CF) $382.2M $73.6M $87.3M $98.6M $143.9M
 
Levered Free Cash Flow $31.1M $9.3M $27.4M $43.8M $20.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $21.8M $48.4M $63M $68.6M $102.3M
Depreciation & Amoritzation $108.3M $119.2M $122.8M $119.8M $125.7M
Stock-Based Compensation $6.5M $8.5M $9.2M $8.4M $7.2M
Change in Accounts Receivable -$10.4M $3.6M -$813K -$171K -$128K
Change in Inventories -- -- -- -- --
Cash From Operations $124.1M $165M $191.9M $191.6M $189.2M
 
Capital Expenditures $54.3M $123M $108.5M $69.4M $75.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$57.4M -$377.4M -$114.7M -$77.5M -$31.4M
 
Dividends Paid (Ex Special Dividend) -$75M -$92M -$99.1M -$102M -$103.8M
Special Dividend Paid
Long-Term Debt Issued $594.7M -- $336M -- --
Long-Term Debt Repaid -$255.4M -- -$297M -- -$625M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$4.2M -$3.3M -- --
Cash From Financing $258.6M -$96.2M -$63.4M -$102.9M -$112.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $325.3M -$308.6M $13.8M $11.2M $45.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $69.8M $41.9M $83.4M $122.2M $113.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.7M $13.5M $20.7M $24.6M $54.1M
Depreciation & Amoritzation $27.5M $30.4M $29.9M $30.2M $30.5M
Stock-Based Compensation $1.5M $1.5M $2M $1.6M $1.7M
Change in Accounts Receivable -$1.8M -$517K -$926K -$227K $1.4M
Change in Inventories -- -- -- -- --
Cash From Operations $42.5M $39.1M $52M $54.8M $36.9M
 
Capital Expenditures $11.4M $29.8M $24.5M $10.9M $16.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.2M -$77.3M -$25.7M -$13.3M $32.7M
 
Dividends Paid (Ex Special Dividend) -$21.5M -$24.5M -$25.4M -$25.8M -$26.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $494.7M -- $225M -- --
Long-Term Debt Repaid -$255.4M -- -$186M -- -$325M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5M -$3.3M -$2.1M -- --
Cash From Financing $212.8M -$27.8M $11.5M -$25.8M -$351.3M
 
Beginning Cash (CF) $139M $139.5M $49.6M $82.9M $425.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $243.1M -$66M $37.8M $15.7M -$281.7M
Ending Cash (CF) $382.2M $73.6M $87.3M $98.6M $143.9M
 
Levered Free Cash Flow $31.1M $9.3M $27.4M $43.8M $20.4M

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy Flying Under the Radar?
Is Bloom Energy Flying Under the Radar?

Bloom Energy (NYSE:BE) manufactures scalable fuel cells for providing on-site…

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
61
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
55
TLN alert for Jul 19

Talen Energy [TLN] is up 24.44% over the past day.

Sell
48
CRSP alert for Jul 19

CRISPR Therapeutics AG [CRSP] is up 18.22% over the past day.

Buy
83
SOC alert for Jul 19

Sable Offshore [SOC] is up 11.86% over the past day.

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

Show me the best stock