Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
A

Amerco
F:AUK

Watchlist Manager
Amerco
F:AUK
Watchlist
Price: 41.4 EUR 1.47%
Market Cap: €8.1B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

Revenue
+
3Y
+2%
5Y
+39%
10Y
+85%
Operating Income
+
3Y
-61%
5Y
-31%
10Y
-27%
Net Income
+
3Y
-87%
5Y
-80%
10Y
-71%

Earnings Waterfall
Amerco

Income Statement
Amerco

Rotate your device to view
Income Statement
Currency: USD
Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025 Dec-2025
Revenue
Interest Expense
109
113
112
121
148
124
128
128
122
110
97
83
73
74
71
72
69
69
76
81
85
89
96
98
101
97
90
87
81
77
73
69
68
66
65
64
65
66
68
68
68
68
68
68
70
72
73
75
76
78
80
83
83
81
81
81
85
90
95
100
105
110
115
119
123
129
133
136
142
146
150
156
161
161
162
162
160
159
158
160
163
175
193
210
225
237
245
255
262
268
276
285
0
0
0
0
Revenue
2 199
N/A
2 232
+2%
2 298
+3%
2 302
+0%
2 141
-7%
2 133
0%
2 124
0%
2 159
+2%
2 176
+1%
2 140
-2%
2 092
-2%
2 051
-2%
2 008
-2%
2 015
+0%
2 041
+1%
2 075
+2%
2 088
+1%
2 114
+1%
2 115
+0%
2 086
-1%
2 069
-1%
2 057
-1%
2 047
0%
2 046
0%
2 049
+0%
2 038
-1%
2 033
0%
2 010
-1%
1 992
-1%
1 970
-1%
1 953
-1%
1 974
+1%
2 002
+1%
2 067
+3%
2 130
+3%
2 197
+3%
2 251
+2%
2 285
+2%
2 351
+3%
2 455
+4%
2 512
+2%
2 537
+1%
2 578
+2%
2 527
-2%
2 559
+1%
2 649
+4%
2 744
+4%
2 807
+2%
2 835
+1%
2 914
+3%
2 981
+2%
3 043
+2%
3 075
+1%
3 140
+2%
3 197
+2%
3 235
+1%
3 276
+1%
3 314
+1%
3 350
+1%
3 395
+1%
3 422
+1%
3 457
+1%
3 501
+1%
3 553
+1%
3 601
+1%
3 663
+2%
3 725
+2%
3 801
+2%
3 769
-1%
3 828
+2%
3 874
+1%
3 883
+0%
3 979
+2%
3 887
-2%
4 062
+4%
4 304
+6%
4 542
+6%
5 028
+11%
5 367
+7%
5 601
+4%
5 740
+2%
5 865
+2%
5 903
+1%
5 874
0%
5 865
0%
5 807
-1%
5 754
-1%
5 718
-1%
5 626
-2%
5 634
+0%
5 642
+0%
5 691
+1%
5 829
+2%
5 911
+1%
5 972
+1%
6 000
+0%
Gross Profit
Cost of Revenue
(1 712)
(1 688)
(1 702)
(1 679)
(1 546)
(1 531)
(1 501)
(1 515)
(1 509)
(1 455)
(1 402)
(1 369)
(1 368)
(1 357)
(1 355)
(1 336)
(1 313)
(1 310)
(1 304)
(1 303)
(1 317)
(1 330)
(1 333)
(1 326)
(1 309)
(1 293)
(1 283)
(1 272)
(1 270)
(1 265)
(1 258)
(1 248)
(1 247)
(1 251)
(1 260)
(1 307)
(1 333)
(1 368)
(1 402)
(1 524)
(1 530)
(1 539)
(1 558)
(1 446)
(1 459)
(1 493)
(1 538)
(1 571)
(1 573)
(1 650)
(1 680)
(1 700)
(1 784)
(1 786)
(1 813)
(1 830)
(1 783)
(1 810)
(1 807)
(1 847)
(1 902)
(1 939)
(2 035)
(2 085)
(2 153)
(2 236)
(2 275)
(2 314)
(2 244)
(2 281)
(2 315)
(2 355)
(2 456)
(2 409)
(2 434)
(2 470)
(2 581)
(2 728)
(2 855)
(2 986)
(3 123)
(3 244)
(3 360)
(3 427)
(3 453)
(3 478)
(3 498)
(3 533)
(3 535)
(3 556)
(3 609)
(3 628)
(3 692)
(3 737)
(3 764)
(3 829)
Gross Profit
488
N/A
545
+12%
596
+9%
623
+4%
596
-4%
602
+1%
623
+3%
645
+4%
667
+3%
685
+3%
690
+1%
682
-1%
640
-6%
658
+3%
686
+4%
739
+8%
775
+5%
803
+4%
810
+1%
783
-3%
753
-4%
727
-3%
714
-2%
720
+1%
741
+3%
745
+1%
750
+1%
738
-2%
722
-2%
705
-2%
694
-2%
726
+5%
755
+4%
817
+8%
870
+7%
890
+2%
918
+3%
918
0%
950
+4%
931
-2%
982
+6%
998
+2%
1 020
+2%
1 082
+6%
1 100
+2%
1 155
+5%
1 206
+4%
1 236
+2%
1 263
+2%
1 264
+0%
1 302
+3%
1 342
+3%
1 290
-4%
1 354
+5%
1 384
+2%
1 405
+2%
1 493
+6%
1 504
+1%
1 543
+3%
1 549
+0%
1 519
-2%
1 518
0%
1 465
-3%
1 468
+0%
1 448
-1%
1 427
-1%
1 450
+2%
1 487
+3%
1 525
+3%
1 547
+1%
1 559
+1%
1 528
-2%
1 523
0%
1 478
-3%
1 628
+10%
1 834
+13%
1 961
+7%
2 300
+17%
2 512
+9%
2 616
+4%
2 617
+0%
2 621
+0%
2 543
-3%
2 447
-4%
2 412
-1%
2 330
-3%
2 256
-3%
2 185
-3%
2 091
-4%
2 078
-1%
2 033
-2%
2 063
+1%
2 136
+4%
2 174
+2%
2 208
+2%
2 170
-2%
Operating Income
Operating Expenses
(446)
(497)
(571)
(591)
(480)
(472)
(454)
(463)
(496)
(489)
(542)
(489)
(473)
(470)
(474)
(482)
(470)
(501)
(509)
(526)
(517)
(517)
(514)
(520)
(537)
(561)
(580)
(590)
(601)
(597)
(586)
(574)
(563)
(562)
(563)
(562)
(564)
(544)
(549)
(555)
(587)
(598)
(594)
(599)
(623)
(613)
(618)
(623)
(633)
(617)
(619)
(632)
(627)
(623)
(614)
(610)
(626)
(669)
(712)
(746)
(780)
(808)
(834)
(855)
(878)
(882)
(883)
(894)
(904)
(919)
(937)
(963)
(984)
(997)
(996)
(998)
(996)
(999)
(1 028)
(999)
(976)
(972)
(952)
(952)
(962)
(975)
(999)
(1 049)
(1 105)
(1 184)
(1 258)
(1 334)
(1 418)
(1 459)
(1 537)
(1 591)
Selling, General & Administrative
(302)
(352)
(404)
(426)
(305)
(294)
(277)
(276)
(308)
(310)
(319)
(333)
(324)
(318)
(319)
(321)
(303)
(329)
(330)
(326)
(311)
(301)
(294)
(290)
(302)
(308)
(316)
(319)
(324)
(325)
(323)
(324)
(326)
(333)
(338)
(341)
(342)
(342)
(343)
(344)
(343)
(346)
(348)
(346)
(346)
(347)
(345)
(341)
(353)
(333)
(333)
(335)
(329)
(331)
(328)
(320)
(312)
(307)
(304)
(305)
(305)
(303)
(306)
(308)
(311)
(314)
(316)
(320)
(322)
(322)
(321)
(319)
(315)
(303)
(317)
(338)
(358)
(403)
(432)
(450)
(460)
(465)
(462)
(454)
(447)
(436)
(423)
(416)
(417)
(420)
(424)
(427)
(428)
(431)
(434)
(435)
Depreciation & Amortization
(103)
(104)
(126)
(129)
(137)
(142)
(143)
(148)
(149)
(139)
(132)
(122)
(121)
(127)
(132)
(138)
(143)
(148)
(157)
(172)
(190)
(194)
(207)
(218)
(222)
(243)
(253)
(261)
(265)
(260)
(250)
(238)
(230)
(221)
(218)
(213)
(212)
(190)
(193)
(198)
(230)
(239)
(235)
(240)
(261)
(239)
(251)
(260)
(260)
(263)
(267)
(278)
(278)
(268)
(264)
(268)
(291)
(335)
(382)
(415)
(449)
(480)
(503)
(522)
(543)
(543)
(543)
(549)
(554)
(568)
(587)
(614)
(637)
(662)
(648)
(631)
(610)
(566)
(564)
(515)
(483)
(475)
(456)
(467)
(487)
(511)
(548)
(607)
(664)
(743)
(816)
(888)
(972)
(1 009)
(1 083)
(1 136)
Other Operating Expenses
(41)
(41)
(41)
(36)
(38)
(37)
(34)
(39)
(39)
(40)
(91)
(34)
(29)
(25)
(23)
(22)
(24)
(24)
(23)
(28)
(17)
(22)
(14)
(12)
(13)
(11)
(10)
(10)
(12)
(12)
(12)
(12)
(8)
(8)
(8)
(8)
(10)
(12)
(13)
(14)
(14)
(12)
(13)
(12)
(17)
(26)
(21)
(22)
(20)
(21)
(19)
(19)
(20)
(24)
(22)
(22)
(23)
(26)
(27)
(27)
(26)
(25)
(25)
(25)
(25)
(24)
(24)
(25)
(29)
(29)
(29)
(31)
(31)
(32)
(31)
(30)
(28)
(30)
(32)
(33)
(34)
(33)
(33)
(32)
(28)
(28)
(28)
(25)
(24)
(21)
(18)
(19)
(18)
(19)
(19)
(20)
Operating Income
42
N/A
48
+13%
25
-47%
33
+30%
116
+253%
130
+12%
168
+29%
182
+8%
171
-6%
196
+15%
148
-25%
193
+31%
167
-14%
188
+13%
212
+13%
257
+21%
305
+19%
303
-1%
301
-1%
257
-15%
235
-8%
210
-11%
200
-5%
200
N/A
204
+2%
183
-10%
170
-7%
148
-13%
121
-18%
109
-10%
109
+0%
152
+39%
192
+26%
254
+33%
308
+21%
329
+7%
355
+8%
373
+5%
401
+7%
375
-6%
395
+5%
400
+1%
426
+7%
483
+13%
477
-1%
543
+14%
589
+8%
613
+4%
630
+3%
647
+3%
683
+6%
710
+4%
663
-7%
731
+10%
770
+5%
795
+3%
867
+9%
835
-4%
831
0%
803
-3%
740
-8%
710
-4%
632
-11%
613
-3%
570
-7%
545
-4%
566
+4%
594
+5%
621
+5%
628
+1%
622
-1%
565
-9%
539
-5%
481
-11%
632
+31%
836
+32%
964
+15%
1 300
+35%
1 484
+14%
1 617
+9%
1 641
+1%
1 649
+0%
1 592
-3%
1 495
-6%
1 450
-3%
1 355
-7%
1 257
-7%
1 136
-10%
986
-13%
894
-9%
775
-13%
729
-6%
718
-2%
715
0%
671
-6%
580
-14%
Pre-Tax Income
Interest Income Expense
(110)
(113)
(112)
(121)
(148)
(124)
(128)
(128)
(122)
(110)
(97)
(83)
(73)
(74)
(71)
(72)
(70)
(68)
(74)
(79)
(82)
(88)
(94)
(97)
(101)
(102)
(99)
(100)
(99)
(98)
(97)
(94)
(93)
(92)
(90)
(88)
(88)
(90)
(91)
(91)
(90)
(91)
(90)
(90)
(91)
(91)
(92)
(93)
(93)
(93)
(95)
(97)
(98)
(96)
(95)
(94)
(98)
(102)
(106)
(109)
(113)
(117)
(121)
(124)
(127)
(132)
(135)
(138)
(142)
(146)
(150)
(155)
(161)
(162)
(163)
(165)
(164)
(163)
(162)
(164)
(167)
(178)
(196)
(211)
(224)
(235)
(241)
(250)
(136)
(124)
(116)
(109)
(237)
(259)
(284)
(308)
Non-Reccuring Items
0
0
0
(27)
(7)
(35)
(38)
(19)
(44)
(54)
0
7
51
16
16
(36)
(36)
0
(7)
0
(7)
0
0
0
0
0
0
0
0
0
0
0
2
8
17
19
0
20
19
18
0
16
0
0
0
0
0
0
0
0
(4)
(4)
(4)
0
0
0
0
0
0
2
3
3
3
194
195
196
196
3
0
2
2
1
1
(1)
(4)
(5)
(3)
1
4
3
3
(4)
(6)
(5)
(7)
(5)
(4)
(6)
(8)
(10)
(12)
(13)
(3)
(48)
(88)
(114)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
23
0
0
0
21
0
0
0
23
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
2
3
0
8
8
7
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
(1)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
Pre-Tax Income
(67)
N/A
(65)
+3%
(87)
-33%
(115)
-33%
(39)
+66%
(29)
+25%
2
N/A
35
+1 354%
5
-85%
33
+529%
51
+55%
118
+132%
145
+23%
130
-10%
157
+21%
150
-5%
200
+34%
235
+17%
220
-6%
178
-19%
146
-18%
122
-16%
106
-14%
103
-3%
102
0%
82
-20%
71
-13%
48
-33%
23
-53%
11
-52%
12
+12%
57
+372%
100
+75%
171
+70%
235
+38%
259
+10%
289
+12%
304
+5%
329
+8%
302
-8%
326
+8%
327
+1%
338
+3%
396
+17%
409
+3%
460
+13%
505
+10%
527
+4%
538
+2%
554
+3%
584
+5%
609
+4%
561
-8%
635
+13%
676
+6%
701
+4%
769
+10%
733
-5%
725
-1%
695
-4%
628
-10%
594
-5%
512
-14%
681
+33%
638
-6%
608
-5%
627
+3%
458
-27%
478
+4%
483
+1%
473
-2%
410
-13%
378
-8%
318
-16%
463
+46%
665
+43%
797
+20%
1 137
+43%
1 325
+17%
1 455
+10%
1 476
+1%
1 466
-1%
1 389
-5%
1 278
-8%
1 218
-5%
1 113
-9%
1 010
-9%
879
-13%
840
-4%
758
-10%
646
-15%
606
-6%
478
-21%
407
-15%
297
-27%
156
-47%
Net Income
Tax Provision
20
21
29
36
14
8
(2)
(10)
(8)
(19)
(28)
(52)
(56)
(50)
(61)
(60)
(79)
(93)
(87)
(70)
(55)
(45)
(39)
(37)
(35)
(26)
(22)
(13)
(9)
(5)
(5)
(22)
(35)
(61)
(85)
(94)
(106)
(113)
(122)
(113)
(120)
(120)
(122)
(144)
(144)
(163)
(179)
(186)
(195)
(200)
(211)
(222)
(205)
(232)
(245)
(255)
(280)
(268)
(267)
(254)
(230)
(217)
(187)
(231)
(207)
(176)
(155)
(98)
(107)
(108)
(105)
(90)
64
80
44
(5)
(186)
(269)
(313)
(345)
(352)
(350)
(332)
(304)
(295)
(270)
(243)
(211)
(211)
(191)
(165)
(157)
(110)
(92)
(64)
(28)
Income from Continuing Operations
(47)
(45)
(58)
(79)
(25)
(21)
1
25
(3)
14
23
66
89
80
96
90
121
142
133
108
91
77
67
66
68
56
49
35
13
6
7
35
66
110
150
165
184
191
207
189
205
208
216
252
265
297
326
341
342
354
372
386
357
404
431
446
489
465
458
442
398
377
326
450
431
432
471
360
371
375
368
320
442
397
507
660
611
868
1 012
1 110
1 123
1 116
1 056
974
923
844
767
667
629
567
481
449
367
314
233
129
Net Income (Common)
(60)
N/A
(58)
+5%
(71)
-24%
(92)
-29%
(38)
+59%
(34)
+10%
(12)
+64%
12
N/A
(16)
N/A
1
N/A
10
+1 000%
53
+436%
77
+44%
67
-12%
83
+24%
77
-8%
108
+41%
129
+19%
120
-7%
95
-21%
78
-19%
64
-18%
54
-16%
53
-2%
55
+3%
43
-22%
36
-15%
22
-40%
0
-98%
(7)
N/A
(6)
+14%
23
N/A
53
+133%
97
+82%
137
+42%
153
+11%
171
+12%
173
+1%
192
+11%
177
-8%
197
+11%
208
+6%
216
+4%
252
+17%
265
+5%
297
+12%
326
+10%
341
+5%
342
+0%
354
+3%
372
+5%
386
+4%
357
-8%
404
+13%
431
+7%
446
+4%
489
+10%
465
-5%
458
-1%
442
-4%
398
-10%
377
-5%
326
-14%
789
+142%
791
+0%
792
+0%
831
+5%
381
-54%
371
-3%
375
+1%
368
-2%
320
-13%
442
+38%
397
-10%
507
+28%
660
+30%
611
-7%
868
+42%
1 012
+17%
1 110
+10%
1 123
+1%
1 116
-1%
1 056
-5%
974
-8%
923
-5%
844
-9%
767
-9%
667
-13%
629
-6%
567
-10%
481
-15%
449
-7%
367
-18%
314
-14%
233
-26%
129
-45%
EPS (Diluted)
-2.87
N/A
-2.75
+4%
-3.42
-24%
-4.42
-29%
-1.82
+59%
-1.64
+10%
-0.58
+65%
0.58
N/A
-0.76
N/A
0.05
N/A
0.47
+840%
2.55
+443%
3.68
+44%
3.22
-12%
3.99
+24%
3.68
-8%
5.19
+41%
6.16
+19%
5.74
-7%
4.56
-21%
3.72
-18%
3.21
-14%
2.73
-15%
2.7
-1%
2.78
+3%
2.22
-20%
1.87
-16%
1.13
-40%
0.02
-98%
-0.34
N/A
-0.3
+12%
1.18
N/A
2.74
+132%
5
+82%
7.08
+42%
7.86
+11%
8.8
+12%
8.84
+0%
9.83
+11%
9.07
-8%
10.09
+11%
10.67
+6%
10.96
+3%
12.92
+18%
13.56
+5%
15.23
+12%
16.61
+9%
17.4
+5%
17.46
+0%
18.05
+3%
18.79
+4%
19.71
+5%
18.21
-8%
20.6
+13%
21.98
+7%
22.75
+4%
24.95
+10%
23.72
-5%
23.37
-1%
22.53
-4%
20.34
-10%
19.27
-5%
16.62
-14%
40.26
+142%
40.33
+0%
40.41
+0%
42.39
+5%
19.42
-54%
18.93
-3%
19.16
+1%
18.78
-2%
16.35
-13%
22.55
+38%
20.26
-10%
25.87
+28%
33.64
+30%
31.15
-7%
44.3
+42%
51.62
+17%
56.65
+10%
57.31
+1%
5.69
-90%
5.38
-5%
4.96
-8%
4.71
-5%
4.3
-9%
3.91
-9%
3.4
-13%
3.21
-6%
2.89
-10%
2.45
-15%
2.29
-7%
1.87
-18%
1.6
-14%
1.19
-26%
0.66
-45%

See Also

Summary
AUK intrinsic value, competitors valuation, and company profile.
DCF Valuation
AUK stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AUK stock valuation using valuation multiples.
Wall Street Estimates
AUK price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
AUK stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 318,600+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.