$45.41B Market Cap.
AIG Market Cap. (MRY)
AIG Shares Outstanding (MRY)
AIG Assets (MRY)
Total Assets
$161.32B
Total Liabilities
$118.77B
Total Investments
$93.61B
AIG Income (MRY)
Revenue
$27.25B
Net Income
-$1.40B
Operating Expense
$8.34B
AIG Cash Flow (MRY)
CF Operations
$3.27B
CF Investing
$1.67B
CF Financing
-$5.06B
AIG Dividends (MRY)
Period | Dividends | Yield % | Growth % | Payout Ratio | Coverage Ratio |
|---|---|---|---|---|---|
2024 | $1.56 | 2.10% | 11.43% | -71.23% | -1.40 |
2023 | $1.40 | 2.10% | 9.37% | 27.89% | 3.59 |
2022 | $1.28 | 2.00% | 0.00% | 9.73% | 10.28 |
2021 | $1.28 | 2.30% | 0.00% | 11.69% | 8.55 |
2020 | $1.28 | 3.40% | - | -18.60% | -5.38 |
AIG Balance Sheet (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Total Assets | $161,322,000,000 (-70.09%) | $539,306,000,000 (3.27%) | $522,228,000,000 (-12.39%) | $596,112,000,000 (1.64%) |
Assets Current | - | - | - | - |
Assets Non-Current | - | - | - | - |
Goodwill & Intangible Assets | $3,373,000,000 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Shareholders Equity | $42,521,000,000 (-6.24%) | $45,351,000,000 (10.69%) | $40,970,000,000 (-37.88%) | $65,956,000,000 (-0.61%) |
Property Plant & Equipment Net | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Cash & Equivalents | $1,302,000,000 (-39.58%) | $2,155,000,000 (5.48%) | $2,043,000,000 (-7.05%) | $2,198,000,000 (-22.25%) |
Accumulated Other Comprehensive Income | -$7,099,000,000 (49.43%) | -$14,037,000,000 (37.93%) | -$22,616,000,000 (-438.21%) | $6,687,000,000 (-50.51%) |
Deferred Revenue | $17,232,000,000 (-0.89%) | $17,387,000,000 (-5.19%) | $18,338,000,000 (-5.05%) | $19,313,000,000 (3.50%) |
Total Investments | $93,613,000,000 (-70.99%) | $322,672,000,000 (4.37%) | $309,150,000,000 (-13.96%) | $359,292,000,000 (-0.38%) |
Investments Current | - | - | - | - |
Investments Non-Current | - | - | - | - |
Inventory | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Trade & Non-Trade Receivables | $10,463,000,000 (-0.93%) | $10,561,000,000 (-20.25%) | $13,243,000,000 (6.72%) | $12,409,000,000 (9.49%) |
Trade & Non-Trade Payables | $7,574,000,000 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Accumulated Retained Earnings (Deficit) | $35,079,000,000 (-6.50%) | $37,516,000,000 (7.52%) | $34,893,000,000 (46.70%) | $23,785,000,000 (53.41%) |
Tax Assets | $4,956,000,000 (-65.69%) | $14,445,000,000 (-2.43%) | $14,804,000,000 (26.38%) | $11,714,000,000 (-7.21%) |
Tax Liabilities | $426,000,000 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Total Debt | $8,922,000,000 (-60.15%) | $22,387,000,000 (-17.63%) | $27,179,000,000 (-9.89%) | $30,163,000,000 (-19.64%) |
Debt Current | - | - | - | - |
Debt Non-Current | - | - | - | - |
Total Liabilities | $118,772,000,000 (-75.66%) | $488,005,000,000 (1.93%) | $478,774,000,000 (-9.19%) | $527,200,000,000 (1.52%) |
Liabilities Current | - | - | - | - |
Liabilities Non-Current | - | - | - | - |
AIG Income Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Revenues | $27,251,000,000 (-41.77%) | $46,802,000,000 (-17.07%) | $56,437,000,000 (8.41%) | $52,057,000,000 (19.03%) |
Cost of Revenue | $14,567,000,000 (-50.08%) | $29,181,000,000 (10.20%) | $26,480,000,000 (-5.24%) | $27,945,000,000 (-1.70%) |
Selling General & Administrative Expense | $8,954,000,000 (-32.71%) | $13,307,000,000 (-6.06%) | $14,165,000,000 (6.00%) | $13,363,000,000 (6.00%) |
Research & Development Expense | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Operating Expenses | $8,338,000,000 (-34.16%) | $12,664,000,000 (-11.11%) | $14,247,000,000 (38.07%) | $10,319,000,000 (-51.17%) |
Interest Expense | $462,000,000 (-59.33%) | $1,136,000,000 (0.98%) | $1,125,000,000 (-13.79%) | $1,305,000,000 (-10.43%) |
Income Tax Expense | $1,170,000,000 (5950.00%) | -$20,000,000 (-100.67%) | $3,006,000,000 (38.14%) | $2,176,000,000 (249.04%) |
Net Loss Income from Discontinued Operations | $3,626,000,000 (0%) | $0 (0%) | $1,000,000 (0%) | $0 (0%) |
Consolidated Income | -$926,000,000 (-123.88%) | $3,878,000,000 (-65.61%) | $11,275,000,000 (13.62%) | $9,923,000,000 (270.24%) |
Net Income to Non-Controlling Interests | $478,000,000 (103.40%) | $235,000,000 (-76.48%) | $999,000,000 (86.73%) | $535,000,000 (365.22%) |
Net Income | -$1,404,000,000 (-138.54%) | $3,643,000,000 (-64.55%) | $10,276,000,000 (9.46%) | $9,388,000,000 (257.94%) |
Preferred Dividends Income Statement Impact | $22,000,000 (-24.14%) | $29,000,000 (0.00%) | $29,000,000 (0.00%) | $29,000,000 (0.00%) |
Net Income Common Stock | -$1,426,000,000 (-139.46%) | $3,614,000,000 (-64.73%) | $10,247,000,000 (9.49%) | $9,359,000,000 (256.69%) |
Weighted Average Shares | $651,448,307 (-9.46%) | $719,506,291 (-7.59%) | $778,621,118 (-8.86%) | $854,320,449 (-1.72%) |
Weighted Average Shares Diluted | $657,283,160 (-9.37%) | $725,233,068 (-7.96%) | $787,941,750 (-8.90%) | $864,884,879 (-0.51%) |
Earning Before Interest & Taxes (EBIT) | $228,000,000 (-95.21%) | $4,759,000,000 (-66.97%) | $14,407,000,000 (11.95%) | $12,869,000,000 (316.39%) |
Gross Profit | $12,684,000,000 (-28.02%) | $17,621,000,000 (-41.18%) | $29,957,000,000 (24.24%) | $24,112,000,000 (57.51%) |
Operating Income | $4,346,000,000 (-12.33%) | $4,957,000,000 (-68.45%) | $15,710,000,000 (13.90%) | $13,793,000,000 (336.83%) |
AIG Cash Flow Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Net Cash Flow from Investing | $1,672,000,000 (123.81%) | -$7,021,000,000 (-93.63%) | -$3,626,000,000 (-10.55%) | -$3,280,000,000 (47.11%) |
Net Cash Flow from Financing | -$5,063,000,000 (-747.44%) | $782,000,000 (215.68%) | -$676,000,000 (81.90%) | -$3,735,000,000 (-173.84%) |
Net Cash Flow from Operations | $3,273,000,000 (-47.57%) | $6,243,000,000 (48.40%) | $4,207,000,000 (-33.00%) | $6,279,000,000 (504.91%) |
Net Cash Flow / Change in Cash & Cash Equivalents | -$201,000,000 (-2133.33%) | -$9,000,000 (95.73%) | -$211,000,000 (73.72%) | -$803,000,000 (-1308.77%) |
Net Cash Flow - Business Acquisitions and Disposals | $587,000,000 (-82.29%) | $3,315,000,000 (0%) | $0 (0%) | $4,683,000,000 (115.51%) |
Net Cash Flow - Investment Acquisitions and Disposals | -$709,000,000 (92.26%) | -$9,155,000,000 (-145.57%) | -$3,728,000,000 (62.93%) | -$10,058,000,000 (-14.88%) |
Capital Expenditure | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Issuance (Repayment) of Debt Securities | -$1,387,000,000 (28.98%) | -$1,953,000,000 (-145.35%) | -$796,000,000 (81.03%) | -$4,196,000,000 (-359.33%) |
Issuance (Purchase) of Equity Shares | -$6,652,000,000 (-124.65%) | -$2,961,000,000 (43.06%) | -$5,200,000,000 (-100.62%) | -$2,592,000,000 (-418.40%) |
Payment of Dividends & Other Cash Distributions | -$1,002,000,000 (-0.50%) | -$997,000,000 (-1.53%) | -$982,000,000 (9.33%) | -$1,083,000,000 (1.81%) |
Effect of Exchange Rate Changes on Cash | -$83,000,000 (-538.46%) | -$13,000,000 (88.89%) | -$117,000,000 (-74.63%) | -$67,000,000 (-236.73%) |
Share Based Compensation | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Depreciation Amortization & Accretion | $3,597,000,000 (-14.64%) | $4,214,000,000 (-13.08%) | $4,848,000,000 (4.64%) | $4,633,000,000 (12.45%) |
AIG Financial Metrics (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Gross Margin | 46.50% (23.34%) | 37.70% (-29.00%) | 53.10% (14.69%) | 46.30% (32.29%) |
Profit Margin | -5.20% (-167.53%) | 7.70% (-57.69%) | 18.20% (1.11%) | 18.00% (231.39%) |
EBITDA Margin | 14.00% (-27.08%) | 19.20% (-43.70%) | 34.10% (1.49%) | 33.60% (900.00%) |
Return on Average Equity (ROAE) | -3.30% (-139.29%) | 8.40% (-62.83%) | 22.60% (56.94%) | 14.40% (253.19%) |
Return on Average Assets (ROAA) | -0.50% (-171.43%) | 0.70% (-63.16%) | 1.90% (18.75%) | 1.60% (245.45%) |
Return on Sales (ROS) | 0.80% (-92.16%) | 10.20% (-60.00%) | 25.50% (3.24%) | 24.70% (281.62%) |
Return on Invested Capital (ROIC) | 0.10% (-88.89%) | 0.90% (-64.00%) | 2.50% (19.05%) | 2.10% (310.00%) |
Dividend Yield | 2.10% (0.00%) | 2.10% (5.00%) | 2.00% (-13.04%) | 2.30% (-32.35%) |
Price to Earnings Ratio (P/E) | -33.24 (-346.31%) | 13.5 (180.87%) | 4.8 (-7.47%) | 5.19 (194.37%) |
Price to Sales Ratio (P/S) | 1.74 (66.99%) | 1.04 (19.50%) | 0.87 (-6.54%) | 0.93 (23.90%) |
Price to Book Ratio (P/B) | 1.07 (1.81%) | 1.05 (-8.54%) | 1.15 (60.20%) | 0.72 (45.53%) |
Debt to Equity Ratio (D/E) | 2.79 (-74.05%) | 10.76 (-7.92%) | 11.69 (46.20%) | 7.99 (2.15%) |
Earnings Per Share (EPS) | -2.19 (-143.63%) | 5.02 (-61.85%) | 13.16 (20.18%) | 10.95 (259.16%) |
Sales Per Share (SPS) | 41.83 (-35.69%) | 65.05 (-10.26%) | 72.48 (18.95%) | 60.93 (21.11%) |
Free Cash Flow Per Share (FCFPS) | 5.02 (-42.10%) | 8.68 (60.60%) | 5.4 (-26.49%) | 7.35 (515.58%) |
Book Value Per Share (BVPS) | 65.27 (3.55%) | 63.03 (19.79%) | 52.62 (-31.84%) | 77.2 (1.13%) |
Tangible Assets Book Value Per Share (TABVPS) | 242.46 (-67.65%) | 749.55 (11.75%) | 670.71 (-3.88%) | 697.76 (3.43%) |
Enterprise Value Over EBIT (EV/EBIT) | 237 (1480.00%) | 15 (200.00%) | 5 (-16.67%) | 6 (154.55%) |
Enterprise Value Over EBITDA (EV/EBITDA) | 14.12 (81.93%) | 7.76 (98.85%) | 3.9 (-10.22%) | 4.35 (111.73%) |
Asset Turnover | 0.1 (19.32%) | 0.09 (-16.19%) | 0.1 (19.32%) | 0.09 (12.82%) |
Current Ratio | - | - | - | - |
Dividends | $1.56 (11.43%) | $1.4 (9.37%) | $1.28 (0.00%) | $1.28 (0.00%) |
Free Cash Flow (FCF) | $3,273,000,000 (-47.57%) | $6,243,000,000 (48.40%) | $4,207,000,000 (-33.00%) | $6,279,000,000 (504.91%) |
Enterprise Value (EV) | $53,992,410,500 (-22.45%) | $69,624,233,238 (-7.32%) | $75,124,055,832 (-1.23%) | $76,061,721,991 (12.41%) |
Earnings Before Tax (EBT) | -$234,000,000 (-106.46%) | $3,623,000,000 (-72.72%) | $13,282,000,000 (14.86%) | $11,564,000,000 (256.19%) |
Earnings Before Interest Taxes & Depreciation Amortization (EBITDA) | $3,825,000,000 (-57.37%) | $8,973,000,000 (-53.40%) | $19,255,000,000 (10.02%) | $17,502,000,000 (1057.96%) |
Invested Capital | $165,569,000,000 (-70.41%) | $559,538,000,000 (2.22%) | $547,364,000,000 (-12.29%) | $624,077,000,000 (0.47%) |
Working Capital | - | - | - | - |
Tangible Asset Value | $157,949,000,000 (-70.71%) | $539,306,000,000 (3.27%) | $522,228,000,000 (-12.39%) | $596,112,000,000 (1.64%) |
Market Capitalization | $45,410,410,500 (-4.53%) | $47,563,233,238 (1.23%) | $46,986,055,832 (-0.48%) | $47,210,721,991 (44.74%) |
Average Equity | $43,847,500,000 (2.50%) | $42,776,500,000 (-5.61%) | $45,320,250,000 (-30.16%) | $64,895,250,000 (2.65%) |
Average Assets | $260,695,500,000 (-51.15%) | $533,648,000,000 (-1.07%) | $539,402,750,000 (-9.10%) | $593,388,000,000 (5.79%) |
Invested Capital Average | $269,357,250,000 (-51.53%) | $555,717,000,000 (-1.83%) | $566,086,500,000 (-9.29%) | $624,046,750,000 (4.80%) |
Shares | 623,769,375 (-11.15%) | 702,040,343 (-5.51%) | 742,980,010 (-10.52%) | 830,297,608 (-3.62%) |
