Financhill
Buy
63

AFL Quote, Financials, Valuation and Earnings

Last price:
$112.44
Seasonality move :
6%
Day range:
$110.42 - $112.72
52-week range:
$79.31 - $115.50
Dividend yield:
1.85%
P/E ratio:
11.71x
P/S ratio:
3.32x
P/B ratio:
2.36x
Volume:
2.1M
Avg. volume:
2.1M
1-year change:
32%
Market cap:
$61.5B
Revenue:
$19.1B
EPS (TTM):
$9.60
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $22.3B $21.5B $19.2B $18.8B $19.1B
Revenue Growth (YoY) 0.09% -3.21% -11.12% -1.62% 1.52%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $157M $173M $220M $177M $100M
Operating Expenses $114M -$8M $11M $140M $201M
Operating Income -- -- -- -- --
 
Net Interest Expenses $242M $238M $226M $195M $197M
EBT. Incl. Unusual Items $4.2B $5.2B $4.9B $5.3B $6.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$619M $977M $451M $603M $974M
Net Income to Company $4.8B $4.2B $4.4B $4.7B $5.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.8B $4.2B $4.4B $4.7B $5.4B
 
Basic EPS (Cont. Ops) $6.69 $6.28 $6.96 $7.81 $9.68
Diluted EPS (Cont. Ops) $6.67 $6.25 $6.93 $7.78 $9.63
Weighted Average Basic Share $713.7M $673.6M $634.8M $596.2M $562.5M
Weighted Average Diluted Share $716.2M $676.7M $637.7M $598.7M $565M
 
EBITDA -- -- -- -- --
EBIT $4.4B $5.4B $5.1B $5.5B $6.6B
 
Revenue (Reported) $22.3B $21.5B $19.2B $18.8B $19.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $4.4B $5.4B $5.1B $5.5B $6.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.1B $4.9B $4B $3.8B $5.5B
Revenue Growth (YoY) 10.04% -20.43% -19.05% -3.94% 44.53%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $41M $52M $38M $24M
Operating Expenses $235M $8M $12M $26M $95M
Operating Income -- -- -- -- --
 
Net Interest Expenses $61M $57M $55M $47M $50M
EBT. Incl. Unusual Items $1.2B $1.1B $538M $290M $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $265M $173M $342M $22M $233M
Net Income to Company $952M $945M $196M $268M $1.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $952M $945M $196M $268M $1.9B
 
Basic EPS (Cont. Ops) $1.36 $1.58 $0.32 $0.46 $3.44
Diluted EPS (Cont. Ops) $1.36 $1.57 $0.31 $0.46 $3.42
Weighted Average Basic Share $700.9M $658.9M $619.7M $581.7M $552.7M
Weighted Average Diluted Share $703.8M $662.4M $622.8M $584.7M $555.4M
 
EBITDA -- -- -- -- --
EBIT $1.3B $1.2B $593M $337M $2.2B
 
Revenue (Reported) $6.1B $4.9B $4B $3.8B $5.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.3B $1.2B $593M $337M $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $22.3B $21.5B $19.2B $18.8B $19.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $86M $221M $176M $98M
Operating Expenses $114M -$93M $11M $140M $201M
Operating Income -- -- -- -- --
 
Net Interest Expenses $242M $238M $225M $195M $197M
EBT. Incl. Unusual Items $4.2B $5.2B $4.9B $5.3B $6.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$619M $976M $451M $603M $973M
Net Income to Company $4.8B $4.2B $4.4B $4.7B $5.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.8B $4.2B $4.4B $4.7B $5.4B
 
Basic EPS (Cont. Ops) $6.71 $6.42 $6.94 $7.77 $9.65
Diluted EPS (Cont. Ops) $6.70 $6.38 $6.90 $7.75 $9.60
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $4.4B $5.4B $5.1B $5.5B $6.6B
 
Revenue (Reported) $22.3B $21.5B $19.2B $18.8B $19.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $4.4B $5.4B $5.1B $5.5B $6.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $21.5B $19.2B $18.8B $19.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $86M $221M $176M $98M --
Operating Expenses -$93M $11M $140M $201M --
Operating Income -- -- -- -- --
 
Net Interest Expenses $238M $225M $195M $197M --
EBT. Incl. Unusual Items $5.2B $4.9B $5.3B $6.4B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $976M $451M $603M $973M --
Net Income to Company $4.2B $4.4B $4.7B $5.4B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.2B $4.4B $4.7B $5.4B --
 
Basic EPS (Cont. Ops) $6.42 $6.94 $7.77 $9.65 --
Diluted EPS (Cont. Ops) $6.38 $6.90 $7.75 $9.60 --
Weighted Average Basic Share $2.7B $2.5B $2.4B $2.3B --
Weighted Average Diluted Share $2.7B $2.6B $2.4B $2.3B --
 
EBITDA -- -- -- -- --
EBIT $5.4B $5.1B $5.5B $6.6B --
 
Revenue (Reported) $21.5B $19.2B $18.8B $19.1B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $5.4B $5.1B $5.5B $6.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.1B $5.1B $3.9B $4.3B $6.2B
Short Term Investments $105.9B $98.7B $75.7B $73.3B $65.3B
Accounts Receivable, Net $796M $672M $647M $848M $779M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $111.8B $104.4B $80.3B $78.4B $72.3B
 
Property Plant And Equipment $601M $538M $530M $445M $387M
Long-Term Investments $131.6B $122.3B $95.9B $92.2B $82B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $165.1B $157.5B $131.7B $126.7B $117.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.7B $4.3B $698M $154M $573M
 
Long-Term Debt $7.7B $7.8B $7.3B $7.2B $7.4B
Capital Leases -- -- -- -- --
Total Liabilities $131.5B $124.3B $111.6B $104.7B $91.5B
 
Common Stock $135M $135M $135M $136M $136M
Other Common Equity Adj -- -- -$2.1B -$2.6B $2B
Common Equity $33.6B $33.3B $20.1B $22B $26.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $33.6B $33.3B $20.1B $22B $26.1B
 
Total Liabilities and Equity $165.1B $157.5B $131.7B $126.7B $117.6B
Cash and Short Terms $111B $103.7B $79.7B $77.6B $71.5B
Total Debt $7.7B $7.8B $7.3B $7.2B $7.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.1B $5.1B $3.9B $4.3B $6.2B
Short Term Investments $105.9B $98.7B $75.7B $73.3B $65.3B
Accounts Receivable, Net $796M $672M $647M $848M $779M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $111.8B $104.4B $80.3B $78.4B $72.3B
 
Property Plant And Equipment $601M $538M $530M $445M $387M
Long-Term Investments $131.6B $122.3B $95.9B $92.2B $82B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $165.1B $157.5B $131.7B $126.7B $117.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.7B $4.3B $698M $154M $573M
 
Long-Term Debt $7.7B $7.8B $7.3B $7.2B $7.4B
Capital Leases -- -- -- -- --
Total Liabilities $131.5B $124.3B $111.6B $104.7B $91.5B
 
Common Stock $135M $135M $135M $136M $136M
Other Common Equity Adj -- -- -$2.1B -$2.6B $2B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $33.6B $33.3B $20.1B $22B $26.1B
 
Total Liabilities and Equity $165.1B $157.5B $131.7B $126.7B $117.6B
Cash and Short Terms $111B $103.7B $79.7B $77.6B $71.5B
Total Debt $7.7B $7.8B $7.3B $7.2B $7.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.8B $4.2B $4.4B $4.7B $5.4B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $58M $72M $5M -$133M $51M
Change in Inventories -- -- -- -- --
Cash From Operations $6B $5.1B $3.9B $3.2B $2.7B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.6B -$2.4B -$1.5B $817M $2.8B
 
Dividends Paid (Ex Special Dividend) -$769M -$855M -$979M -$966M -$1.1B
Special Dividend Paid
Long-Term Debt Issued $1.5B $1.2B $1.3B $204M $823M
Long-Term Debt Repaid -$350M -$700M -$1.4B -- -$194M
Repurchase of Common Stock -$1.5B -$2.3B -$2.4B -$2.8B -$2.8B
Other Financing Activities -$38M -$62M -$49M -$177M -$242M
Cash From Financing -$1.1B -$2.7B -$3.6B -$3.7B -$3.5B
 
Beginning Cash (CF) $4.9B $5.1B $5.1B $3.9B $4.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $224M -$66M -$1.2B $284M $2B
Ending Cash (CF) $5.1B $5.1B $3.9B $4.3B $6.2B
 
Levered Free Cash Flow $6B $5.1B $3.9B $3.2B $2.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $952M $945M $196M $268M $1.9B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $46M $50M -$5M -$175M $23M
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $870M $1B $582M $333M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1B -$1.2B -$693M -$1.2B $1.5B
 
Dividends Paid (Ex Special Dividend) -$189M -$208M -$239M -$236M -$267M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $204M --
Long-Term Debt Repaid -- -- -$450M -- --
Repurchase of Common Stock -$500M -$625M -$600M -$701M -$750M
Other Financing Activities -$2M -$22M -$8M -$62M -$60M
Cash From Financing -$684M -$842M -$1.3B -$787M -$1.1B
 
Beginning Cash (CF) $5.6B $6.2B $4.7B $5.5B $5.6B
Foreign Exchange Rate Adjustment $13M $22M $188M $170M -$149M
Additions / Reductions -$435M -$1.2B -$955M -$1.4B $766M
Ending Cash (CF) $5.1B $5.1B $3.9B $4.3B $6.2B
 
Levered Free Cash Flow $1.4B $870M $1B $582M $333M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.8B $4.2B $4.4B $4.7B $5.4B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $58M $72M $5M -$133M $51M
Change in Inventories -- -- -- -- --
Cash From Operations $6B $5.1B $3.9B $3.2B $2.7B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.6B -$2.4B -$1.5B $817M $2.8B
 
Dividends Paid (Ex Special Dividend) -$769M -$855M -$979M -$966M -$1.1B
Special Dividend Paid
Long-Term Debt Issued $1.5B $1.2B -- $204M $823M
Long-Term Debt Repaid -$350M -- -- -- --
Repurchase of Common Stock -$1.5B -$2.3B -$2.4B -$2.8B -$2.8B
Other Financing Activities -$38M -$62M -$49M -$177M -$242M
Cash From Financing -$1.1B -$2.7B -$3.6B -$3.7B -$3.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $224M -$66M -$1.2B $284M $2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $6B $5.1B $3.9B $3.2B $2.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $4.2B $4.4B $4.7B $5.4B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $72M $5M -$133M $51M --
Change in Inventories -- -- -- -- --
Cash From Operations $5.1B $3.9B $3.2B $2.7B --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.4B -$1.5B $817M $2.8B --
 
Dividends Paid (Ex Special Dividend) -$855M -$979M -$966M -$1.1B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $1.3B $204M $823M --
Long-Term Debt Repaid -$700M -$1.4B -- -$194M --
Repurchase of Common Stock -$2.3B -$2.4B -$2.8B -$2.8B --
Other Financing Activities -$62M -$49M -$177M -$242M --
Cash From Financing -$2.7B -$3.6B -$3.7B -$3.5B --
 
Beginning Cash (CF) $21.8B $19.2B $18B $21.1B --
Foreign Exchange Rate Adjustment -$24M $104M $79M -$79M --
Additions / Reductions -$66M -$1.2B $284M $2B --
Ending Cash (CF) $21.7B $18.1B $18.3B $23B --
 
Levered Free Cash Flow $5.1B $3.9B $3.2B $2.7B --

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

GET BETTER TRADE IDEAS

Popular

Where Will Nu Holdings Stock Be in 2030?
Where Will Nu Holdings Stock Be in 2030?

Despite fast growth, high profitability and an extraordinary runway ahead,…

Is it Too Late to Buy United Airlines Stock?
Is it Too Late to Buy United Airlines Stock?

United Airlines (NASDAQ:UAL) has thoroughly outpaced the broader stock market…

3 Smartest Dividend Stocks to Buy Now
3 Smartest Dividend Stocks to Buy Now

When the market entered a correction in February and March,…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
100
DLICY alert for Apr 2

Dai-ichi Life Holdings [DLICY] is up 100.91% over the past day.

Buy
78
GATE alert for Apr 2

Marblegate Acquisition [GATE] is up 86.64% over the past day.

Sell
15
PCVX alert for Apr 2

Vaxcyte [PCVX] is down 14.62% over the past day.

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

Show me the best stock