Financhill
Sell
36

UAA Quote, Financials, Valuation and Earnings

Last price:
$6.42
Seasonality move :
5.89%
Day range:
$6.28 - $6.50
52-week range:
$6.17 - $11.89
Dividend yield:
0%
P/E ratio:
12.53x
P/S ratio:
0.53x
P/B ratio:
1.39x
Volume:
20.1M
Avg. volume:
13.1M
1-year change:
-12.89%
Market cap:
$2.8B
Revenue:
$5.7B
EPS (TTM):
-$0.29
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue -- -- -- $5.9B $5.7B
Revenue Growth (YoY) -- -- -- 3.87% -3.41%
 
Cost of Revenues -- -- -- $3.3B $3.1B
Gross Profit -- -- -- $2.6B $2.6B
Gross Profit Margin -- -- -- 44.79% 46.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $2.4B $2.4B
Other Inc / (Exp) -- -- -- $17.1M $32.1M
Operating Expenses -- -- -- $2.4B $2.4B
Operating Income -- -- -- $263.6M $229.8M
 
Net Interest Expenses -- -- -- $12.8M --
EBT. Incl. Unusual Items -- -- -- $267.9M $262.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$108.6M $30M
Net Income to Company -- -- -- $374.5M $232M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- $374.5M $232M
 
Basic EPS (Cont. Ops) -- -- -- $0.83 $0.53
Diluted EPS (Cont. Ops) -- -- -- $0.81 $0.52
Weighted Average Basic Share -- -- -- $451.4M $440.3M
Weighted Average Diluted Share -- -- -- $461.5M $451M
 
EBITDA -- -- -- $399M $372.3M
EBIT -- -- -- $263.6M $229.8M
 
Revenue (Reported) -- -- -- $5.9B $5.7B
Operating Income (Reported) -- -- -- $263.6M $229.8M
Operating Income (Adjusted) -- -- -- $263.6M $229.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4B $1.5B $1.6B $1.5B $1.4B
Revenue Growth (YoY) -2.6% 8.94% 3.44% -6.05% -5.72%
 
Cost of Revenues $710.1M $753.3M $883.4M $815.4M $735.9M
Gross Profit $693.6M $775.9M $698.4M $670.6M $665.2M
Gross Profit Margin 49.41% 50.74% 44.15% 45.13% 47.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $585.8M $675.7M $603.7M $599.2M $637.7M
Other Inc / (Exp) $126.6M $9.9M $47.3M $47.9M -$16.5M
Operating Expenses $585.8M $675.7M $603.7M $599.2M $637.7M
Operating Income $107.8M $100.3M $94.7M $71.4M $27.5M
 
Net Interest Expenses $15M $7.6M $1.6M $211K $3.4M
EBT. Incl. Unusual Items $219.5M $102.6M $140.4M $119.1M $7.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $34.7M -$6.8M $18.8M $8.6M $6.3M
Net Income to Company $184.5M $109.7M $121.6M $110.8M $1.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $184.5M $109.7M $121.6M $110.8M $1.2M
 
Basic EPS (Cont. Ops) $0.41 $0.23 $0.27 $0.25 --
Diluted EPS (Cont. Ops) $0.40 $0.23 $0.27 $0.25 --
Weighted Average Basic Share $454.8M $476.3M $448.8M $437.3M $431.7M
Weighted Average Diluted Share $454.8M $479.8M $459M $448.4M $437.3M
 
EBITDA $148.7M $133.6M $176.6M $105.2M $58.7M
EBIT $107.8M $100.3M $142M $71.4M $27.5M
 
Revenue (Reported) $1.4B $1.5B $1.6B $1.5B $1.4B
Operating Income (Reported) $107.8M $100.3M $94.7M $71.4M $27.5M
Operating Income (Adjusted) $107.8M $100.3M $142M $71.4M $27.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.5B $5.7B $5.8B $5.8B $5.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.8B $3.2B $3.1B $2.8B
Gross Profit $2.2B $2.9B $2.6B $2.6B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.3B $2.4B $2.4B $2.6B
Other Inc / (Exp) -$433.4M -$91.6M -$29.4M $25.6M -$54.7M
Operating Expenses $2.2B $2.3B $2.4B $2.4B $2.6B
Operating Income -$11.8M $526.8M $259.3M $248.3M -$74.5M
 
Net Interest Expenses $47.3M $44.3M $17.3M $3.9M $316K
EBT. Incl. Unusual Items -$492.5M $390.9M $212.5M $270M -$129.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49.4M $32.1M $54.9M -$114M -$2M
Net Income to Company -$549.2M $360.1M $156.6M $383.7M -$127.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$549.2M $360.1M $156.6M $383.7M -$127.2M
 
Basic EPS (Cont. Ops) -$1.20 $0.77 $0.35 $0.89 -$0.29
Diluted EPS (Cont. Ops) -$1.21 $0.77 $0.35 $0.88 -$0.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$281.8M $668M $444.2M $356M $62.8M
EBIT -$446.8M $526.8M $306.6M $221M -$74.5M
 
Revenue (Reported) $4.5B $5.7B $5.8B $5.8B $5.3B
Operating Income (Reported) -$11.8M $526.8M $259.3M $248.3M -$74.5M
Operating Income (Adjusted) -$446.8M $526.8M $306.6M $221M -$74.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.5B $4.4B $4.5B $4.4B $4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $2.2B $2.5B $2.3B $2.1B
Gross Profit $1.7B $2.2B $2B $2B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.8B $1.8B $1.8B $2B
Other Inc / (Exp) $1.5M -$77.3M $27.3M $35.8M -$51M
Operating Expenses $1.6B $1.8B $1.8B $1.8B $2B
Operating Income $109.9M $412.8M $248.6M $233.3M -$70.9M
 
Net Interest Expenses $41.3M $30.2M $11.2M $2.2M $5.1M
EBT. Incl. Unusual Items $70.1M $305.3M $264.7M $266.9M -$124.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.8M $22.2M $46.7M $41.3M $9.3M
Net Income to Company $40.5M $282.3M $216.2M $225.5M -$133.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $40.5M $282.3M $216.2M $225.5M -$133.8M
 
Basic EPS (Cont. Ops) $0.10 $0.60 $0.48 $0.51 -$0.31
Diluted EPS (Cont. Ops) $0.09 $0.60 $0.48 $0.50 -$0.31
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.3B $1.3B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.3B
 
EBITDA $226.3M $518.4M $398.5M $335.4M $25.9M
EBIT $109.9M $412.8M $295.9M $233.3M -$70.9M
 
Revenue (Reported) $3.5B $4.4B $4.5B $4.4B $4B
Operating Income (Reported) $109.9M $412.8M $248.6M $233.3M -$70.9M
Operating Income (Adjusted) $109.9M $412.8M $295.9M $233.3M -$70.9M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents -- -- $1B $710.9M $858.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $702.2M $758.6M $757.3M
Inventory -- -- $824.5M $1.2B $958.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $297M $293.3M $289.2M
Total Current Assets -- -- $2.8B $2.9B $2.9B
 
Property Plant And Equipment -- -- $1B $1.1B $1.1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- $491.5M $482M $478.3M
Other Intangibles -- -- $10.6M $8.9M $7M
Other Long-Term Assets -- -- $76M $67.1M $91.5M
Total Assets -- -- $4.5B $4.8B $4.8B
 
Accounts Payable -- -- $560.3M $648.5M $483.7M
Accrued Expenses -- -- $318M $366.5M $287.9M
Current Portion Of Long-Term Debt -- -- -- -- $80.9M
Current Portion Of Capital Lease Obligations -- -- $134.8M $141M $139.3M
Other Current Liabilities -- -- $125.8M $42.7M $34.3M
Total Current Liabilities -- -- $1.3B $1.4B $1.2B
 
Long-Term Debt -- -- $672.3M $674.5M $594.9M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $2.7B $2.9B $2.6B
 
Common Stock -- -- $153K $147K $144K
Other Common Equity Adj -- -- -$40.1M -$67.8M -$77.1M
Common Equity -- -- $1.7B $2B $2.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $1.7B $2B $2.2B
 
Total Liabilities and Equity -- -- $4.5B $4.8B $4.8B
Cash and Short Terms -- -- $1B $710.9M $858.7M
Total Debt -- -- -- $674.5M $675.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5B $1.7B $849.5M $1B $726.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $527.3M $569M $700.5M $691.5M $615.5M
Inventory $896M $811.4M $1.2B $1.1B $1.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $282.3M $286.4M $348.7M $287.2M $248.1M
Total Current Assets $3.2B $3.3B $3.1B $3.1B $2.7B
 
Property Plant And Equipment $1.2B $1.1B $1.1B $1.2B $1B
Long-Term Investments -- -- -- -- --
Goodwill $502.2M $495.2M $480M $481.6M $484.5M
Other Intangibles $13.3M $11M $9.2M $8M $5.5M
Other Long-Term Assets $72.9M $75.5M $63M $51.1M $163.4M
Total Assets $5B $5B $4.8B $5B $4.6B
 
Accounts Payable $576M $613.3M $738.7M $699.4M $657.2M
Accrued Expenses $378.9M $460.2M $388.2M $322.8M $322.6M
Current Portion Of Long-Term Debt -- -- -- $80.9M --
Current Portion Of Capital Lease Obligations $162.6M $138.7M $137.3M $143.4M $127.9M
Other Current Liabilities $92.5M $73.7M $65.7M $58.8M $63M
Total Current Liabilities $1.4B $1.5B $1.5B $1.5B $1.3B
 
Long-Term Debt $1B $662.5M $673.9M $595.1M $595.2M
Capital Leases -- -- -- -- --
Total Liabilities $3.4B $2.9B $3B $2.9B $2.6B
 
Common Stock $150K $158K $147K $144K $142K
Other Common Equity Adj -$59.2M -$47.6M -$59.6M -$83.1M -$80M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $2.1B $1.8B $2.2B $2B
 
Total Liabilities and Equity $5B $5B $4.8B $5B $4.6B
Cash and Short Terms $1.5B $1.7B $849.5M $1B $726.9M
Total Debt $1B $662.5M $673.9M $676M $595.2M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -- -- -- $374.5M $232M
Depreciation & Amoritzation -- -- -- $135.5M $142.6M
Stock-Based Compensation -- -- -- $36.8M $43M
Change in Accounts Receivable -- -- -- -$60.9M -$3.9M
Change in Inventories -- -- -- -$369M $216.5M
Cash From Operations -- -- -- -$39.9M $354M
 
Capital Expenditures -- -- -- $158.1M $150.3M
Cash Acquisitions -- -- -- $35M $45M
Cash From Investing -- -- -- -$123.1M -$105.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$125M -$75M
Other Financing Activities -- -- -- -$5.2M -$6.9M
Cash From Financing -- -- -- -$126.4M -$78.7M
 
Beginning Cash (CF) -- -- -- $1B $726.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$289.3M $169.9M
Ending Cash (CF) -- -- -- $726.7M $876.9M
 
Levered Free Cash Flow -- -- -- -$198M $203.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $184.5M $109.7M $121.6M $110.8M $1.2M
Depreciation & Amoritzation $40.8M $33.3M $34.6M $33.8M $31.2M
Stock-Based Compensation $9.3M $10.8M $9.7M $9.8M $12.3M
Change in Accounts Receivable $273.5M $168.9M $91.4M $109.4M $105.2M
Change in Inventories $175.2M $29.1M -$134.7M $42.5M -$5.3M
Cash From Operations $462.6M $455M $76.9M $421.4M $311.3M
 
Capital Expenditures $20.7M $12.1M $53.8M $41.2M $48.4M
Cash Acquisitions $197.5M -- -- -- -$17.3M
Cash From Investing $176.8M -$12.1M -$53.8M -$41.2M -$55.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$75M -$25M -$25M
Other Financing Activities -$359K -$2.2M -$65K -$110K -$601K
Cash From Financing $530K -$1.3M -$74.3M -$24.4M -$25.1M
 
Beginning Cash (CF) $874.5M $1.3B $868M $672.6M $549.8M
Foreign Exchange Rate Adjustment $14M -$25.1M $47.2M $28.8M -$35M
Additions / Reductions $639.9M $441.6M -$51.1M $355.8M $230.3M
Ending Cash (CF) $1.5B $1.7B $864.1M $1.1B $745.2M
 
Levered Free Cash Flow $441.9M $442.9M $23.1M $380.2M $262.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$549.2M $360.1M $156.6M $383.7M -$127.2M
Depreciation & Amoritzation $165M $141.1M $137.6M $134.9M $137.3M
Stock-Based Compensation $42.1M $43.8M $41.1M $40.6M $50.6M
Change in Accounts Receivable $167.6M -$31.2M -$131M -$3.9M $74.7M
Change in Inventories $15.3M $93.3M -$408M $105.1M -$5.5M
Cash From Operations $212.9M $664.8M -$247M $362.6M $20M
 
Capital Expenditures $92.3M $69.8M $187.5M $127M $173.7M
Cash Acquisitions $158.6M -- $35M $45M $40.7M
Cash From Investing $66.3M -$68.3M -$152.5M -$82M -$133M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.3B -- -- -- --
Long-Term Debt Repaid -$800M -- -- -- -$80.9M
Repurchase of Common Stock -- -- -$425M -$75M -$65M
Other Financing Activities -$56.6M $83.9M -$12.3M -$6.7M -$14.8M
Cash From Financing $436.9M -$418.7M -$433.6M -$78.3M -$158.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $716.1M $177.7M -$833.2M $202.3M -$271.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $120.6M $595.1M -$434.6M $235.6M -$153.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $40.5M $282.3M $216.2M $225.5M -$133.8M
Depreciation & Amoritzation $116.4M $105.6M $102.7M $102.1M $96.8M
Stock-Based Compensation $31.6M $33.4M $29.4M $33.2M $40.8M
Change in Accounts Receivable $140M $139.3M $1M $58M $136.7M
Change in Inventories $75M $44M -$401.6M $72.6M -$149.4M
Cash From Operations $579.6M $815.4M $74.4M $476.9M $142.9M
 
Capital Expenditures $60.8M $61.3M $147.6M $116.5M $139.9M
Cash Acquisitions $196M -- $35M $45M $40.7M
Cash From Investing $135.2M -$60.4M -$112.6M -$71.5M -$99.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $588.8M -- -- -- --
Long-Term Debt Repaid -$700M -$506.3M -- -- -$80.9M
Repurchase of Common Stock -- -- -$125M -$75M -$65M
Other Financing Activities -$53.9M $88.2M -$868K -$2.4M -$10.4M
Cash From Financing -$162.1M -$415.3M -$123.1M -$75M -$154.5M
 
Beginning Cash (CF) $2.9B $4B $3B $2.1B $2.3B
Foreign Exchange Rate Adjustment $7.7M -$16.5M $3.2M $136K -$21M
Additions / Reductions $552.7M $339.7M -$161.3M $330.3M -$110.8M
Ending Cash (CF) $3.5B $4.3B $2.8B $2.4B $2.2B
 
Levered Free Cash Flow $518.8M $754.1M -$73.2M $360.3M $3M

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

GET BETTER TRADE IDEAS

Popular

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

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

Gaming company Roblox (NYSE:RBLX) operates a massive platform that allows…

Is Shopify a Millionaire Maker?
Is Shopify a Millionaire Maker?

Shopify (NYSE:SHOP) is an eCommerce platform, business services provider and…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock