Financhill
Sell
24

AAP Quote, Financials, Valuation and Earnings

Last price:
$37.84
Seasonality move :
3.88%
Day range:
$37.17 - $38.73
52-week range:
$33.08 - $88.56
Dividend yield:
2.66%
P/E ratio:
51.64x
P/S ratio:
0.22x
P/B ratio:
1.04x
Volume:
1.9M
Avg. volume:
2.7M
1-year change:
-52.73%
Market cap:
$2.2B
Revenue:
$9.1B
EPS (TTM):
-$5.62
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.1B $11B $9.1B $9.2B $9.1B
Revenue Growth (YoY) 4.09% 8.82% -16.81% 0.66% -1.25%
 
Cost of Revenues $5.6B $6.1B $4.9B $5.3B $5.7B
Gross Profit $4.5B $4.9B $4.2B $3.9B $3.4B
Gross Profit Margin 44.35% 44.77% 46.27% 41.92% 37.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.7B $4.1B $3.7B $3.8B $4.1B
Other Inc / (Exp) -$52M -$2.1M -$13.6M $1.9M $26.2M
Operating Expenses $3.7B $4.1B $3.7B $3.8B $4.1B
Operating Income $749.9M $822.4M $524.6M $38.9M -$713.3M
 
Net Interest Expenses $46.9M $37.8M $50.8M $88M $81M
EBT. Incl. Unusual Items $651M $782.5M $460.2M -$47.2M -$768.1M
Earnings of Discontinued Ops. -- -- $103.9M $59.8M $251.2M
Income Tax Expense $158M $185.9M $99.7M -$17.2M -$181.1M
Net Income to Company $493M $596.6M $360.5M -$30M -$587M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $493M $596.6M $464.4M $29.7M -$335.8M
 
Basic EPS (Cont. Ops) $7.17 $9.32 $7.70 $0.50 -$5.63
Diluted EPS (Cont. Ops) $7.14 $9.25 $7.65 $0.50 -$5.63
Weighted Average Basic Share $68.7M $64M $60.4M $59.4M $59.6M
Weighted Average Diluted Share $69M $64.5M $60.7M $59.6M $59.9M
 
EBITDA $948M $1.1B $759.4M $310.2M -$395.1M
EBIT $697.9M $820.3M $511M $40.8M -$687.1M
 
Revenue (Reported) $10.1B $11B $9.1B $9.2B $9.1B
Operating Income (Reported) $749.9M $822.4M $524.6M $38.9M -$713.3M
Operating Income (Adjusted) $697.9M $820.3M $511M $40.8M -$687.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4B $2.4B $467.9M $2B $2B
Revenue Growth (YoY) 11.95% 1.35% -80.48% 330.52% -0.91%
 
Cost of Revenues $1.3B $1.3B $95M $1.2B $1.6B
Gross Profit $1.1B $1.1B $372.9M $819.6M $347.1M
Gross Profit Margin 45.82% 44.53% 79.7% 40.69% 17.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $931.9M $971.2M $406.3M $862M $1.2B
Other Inc / (Exp) -$1.8M -$9.9M -$894K $1.7M $13.5M
Operating Expenses $931.9M $971.2M $406.3M $862M $1.2B
Operating Income $151.8M $96.1M -$33.4M -$42.4M -$820M
 
Net Interest Expenses $9.3M $9.7M $15.7M $18M $18.9M
EBT. Incl. Unusual Items $140.7M $76.5M -$50M -$58.7M -$825.4M
Earnings of Discontinued Ops. -- -- -- $63K $194.8M
Income Tax Expense $28.7M $14.4M -$23.7M -$23.5M -$215.9M
Net Income to Company $112M $62.2M -$26.3M -$35.2M -$609.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $112M $62.2M $77.6M -$35.1M -$414.8M
 
Basic EPS (Cont. Ops) $1.66 $1.31 $1.80 -$0.59 -$6.94
Diluted EPS (Cont. Ops) $1.65 $1.30 $1.79 -$0.59 -$6.94
Weighted Average Basic Share $67.7M $62.4M $59.4M $59.5M $59.7M
Weighted Average Diluted Share $68M $63M $59.7M $59.7M $60M
 
EBITDA $207.2M $151.4M -$1.2M $22.1M -$731.7M
EBIT $150M $86.2M -$34.3M -$40.7M -$806.5M
 
Revenue (Reported) $2.4B $2.4B $467.9M $2B $2B
Operating Income (Reported) $151.8M $96.1M -$33.4M -$42.4M -$820M
Operating Income (Adjusted) $150M $86.2M -$34.3M -$40.7M -$806.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.1B $11B $9.1B $10.3B $10.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.6B $6.1B $4.9B $6.1B $6.4B
Gross Profit $4.5B $4.9B $4.2B $4.2B $3.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.7B $4.1B $3.7B $4.1B $4.5B
Other Inc / (Exp) -$52M -$2.1M -$13.9M $2.4M $23.6M
Operating Expenses $3.7B $4.1B $3.7B $4.1B $4.5B
Operating Income $749.9M $822.4M $542.6M $103M -$661.8M
 
Net Interest Expenses $46.9M $37.8M $50.8M $88M $81.3M
EBT. Incl. Unusual Items $651M $782.5M $477.8M $17.4M -$719.5M
Earnings of Discontinued Ops. -- -- -- $12.2M $214.1M
Income Tax Expense $158M $185.9M $104M -$165K -$169.6M
Net Income to Company $493M $596.6M $360.5M -$30M -$587M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $493M $596.6M $477.7M $29.7M -$335.8M
 
Basic EPS (Cont. Ops) $7.18 $9.60 $8.40 $0.49 -$5.62
Diluted EPS (Cont. Ops) $7.15 $9.53 $8.35 $0.49 -$5.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $948M $1.1B $777M $374.8M -$346.3M
EBIT $697.9M $820.3M $528.7M $105.4M -$638.2M
 
Revenue (Reported) $10.1B $11B $9.1B $10.3B $10.2B
Operating Income (Reported) $749.9M $822.4M $542.6M $103M -$661.8M
Operating Income (Adjusted) $697.9M $820.3M $528.7M $105.4M -$638.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $11B $9.1B $10.3B $10.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.1B $4.9B $6.1B $6.4B --
Gross Profit $4.9B $4.2B $4.2B $3.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.1B $3.7B $4.1B $4.5B --
Other Inc / (Exp) -$2.1M -$13.9M $2.4M $23.6M --
Operating Expenses $4.1B $3.7B $4.1B $4.5B --
Operating Income $822.4M $542.6M $103M -$661.8M --
 
Net Interest Expenses $37.8M $50.8M $88M $81.3M --
EBT. Incl. Unusual Items $782.5M $477.8M $17.4M -$719.5M --
Earnings of Discontinued Ops. -- -- $12.2M $214.1M --
Income Tax Expense $185.9M $104M -$165K -$169.6M --
Net Income to Company $596.6M $360.5M -$30M -$587M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $596.6M $477.7M $29.7M -$335.8M --
 
Basic EPS (Cont. Ops) $9.60 $8.40 $0.49 -$5.62 --
Diluted EPS (Cont. Ops) $9.53 $8.35 $0.49 -$5.62 --
Weighted Average Basic Share $256.1M $241.7M $237.8M $238.6M --
Weighted Average Diluted Share $257.7M $242.6M $238.4M $239.6M --
 
EBITDA $1.1B $777M $374.8M -$346.3M --
EBIT $820.3M $528.7M $105.4M -$638.2M --
 
Revenue (Reported) $11B $9.1B $10.3B $10.2B --
Operating Income (Reported) $822.4M $542.6M $103M -$661.8M --
Operating Income (Adjusted) $820.3M $528.7M $105.4M -$638.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $835M $601.4M $270.8M $488M $1.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $727.6M $708.7M $690.2M $620.9M $573.7M
Inventory $4.5B $4.7B $4.9B $3.9B $3.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $146.8M $232.2M $163.7M $180.4M $118M
Total Current Assets $6.3B $6.3B $6B $6.4B $6.1B
 
Property Plant And Equipment $3.8B $4.2B $4.3B $3.9B $3.6B
Long-Term Investments -- -- -- -- --
Goodwill $993.6M $993.7M $990.5M $601.2M $598.2M
Other Intangibles $681.1M $651.2M $620.9M $419.2M $405.8M
Other Long-Term Assets $52.3M $73.7M $62.4M $975.9M $73.7M
Total Assets $11.8B $12.2B $12B $12.3B $10.8B
 
Accounts Payable $3.6B $3.9B $4.2B $3.5B $3.4B
Accrued Expenses $442.3M $612.2M $472.7M $435.6M $482.4M
Current Portion Of Long-Term Debt -- -- $185M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $496.5M $481.2M $427.5M $1.2B $472.8M
Total Current Liabilities $4.7B $5.2B $5.4B $5.3B $4.7B
 
Long-Term Debt $1B $1B $1.2B $1.8B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $8.3B $9.1B $9.4B $9.8B $8.6B
 
Common Stock $8K $8K $8K $8K $8K
Other Common Equity Adj -$26.8M -$22.6M -$44.7M -$52.2M -$47.1M
Common Equity $3.6B $3.1B $2.6B $2.5B $2.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.6B $3.1B $2.6B $2.5B $2.2B
 
Total Liabilities and Equity $11.8B $12.2B $12B $12.3B $10.8B
Cash and Short Terms $835M $601.4M $270.8M $488M $1.9B
Total Debt $1B $1B $1.4B $1.8B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $835M $601.4M $270.8M $488M $1.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $727.6M $708.7M $690.2M $620.9M $573.7M
Inventory $4.5B $4.7B $4.9B $3.9B $3.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $146.8M $232.2M $163.7M $180.4M $118M
Total Current Assets $6.3B $6.3B $6B $6.4B $6.1B
 
Property Plant And Equipment $3.8B $4.2B $4.3B $3.9B $3.6B
Long-Term Investments -- -- -- -- --
Goodwill $993.6M $993.7M $990.5M $601.2M $598.2M
Other Intangibles $681.1M $651.2M $620.9M $419.2M $405.8M
Other Long-Term Assets $52.3M $73.7M $62.4M $975.9M $73.7M
Total Assets $11.8B $12.2B $12B $12.3B $10.8B
 
Accounts Payable $3.6B $3.9B $4.2B $3.5B $3.4B
Accrued Expenses $442.3M $612.2M $472.7M $435.6M $482.4M
Current Portion Of Long-Term Debt -- -- $185M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $496.5M $481.2M $427.5M $1.2B $472.8M
Total Current Liabilities $4.7B $5.2B $5.4B $5.3B $4.7B
 
Long-Term Debt $1B $1B $1.2B $1.8B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $8.3B $9.1B $9.4B $9.8B $8.6B
 
Common Stock $8K $8K $8K $8K $8K
Other Common Equity Adj -$26.8M -$22.6M -$44.7M -$52.2M -$47.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.6B $3.1B $2.6B $2.5B $2.2B
 
Total Liabilities and Equity $11.8B $12.2B $12B $12.3B $10.8B
Cash and Short Terms $835M $601.4M $270.8M $488M $1.9B
Total Debt $1B $1B $1.4B $1.8B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $493M $596.6M $360.5M -$30M -$587M
Depreciation & Amoritzation $250.1M $259.9M $248.3M $269.4M $292M
Stock-Based Compensation $45.3M $63.1M $46.5M $40.9M $42.2M
Change in Accounts Receivable -$59M -$7.5M $27.4M -$114.7M $29M
Change in Inventories -$101.4M -$124.1M -$71M -$64.1M $270.4M
Cash From Operations $969.7M $1.1B $736.6M $287.4M $84.6M
 
Capital Expenditures $267.8M $289.6M $400.7M $225.7M $180.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$266.9M -$287.3M -$424.4M -$235.5M $1.4B
 
Dividends Paid (Ex Special Dividend) -$56.3M -$160.9M -$336.2M -$209.3M -$59.9M
Special Dividend Paid
Long-Term Debt Issued $1.3B -- $2.4B $5.4B --
Long-Term Debt Repaid -$1.1B -- -$2.1B -$5B --
Repurchase of Common Stock -$469.7M -$906.2M -$618.5M -$14.5M -$6.5M
Other Financing Activities -$4.5M $3M $1.5M -$1.5M -$8.7M
Cash From Financing -$286M -$1.1B -$620.7M $189.3M -$75M
 
Beginning Cash (CF) $418.7M $827M $588.1M $270.8M $503.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $416.8M -$244.4M -$308.6M $241.2M $1.4B
Ending Cash (CF) $835M $588.1M $270.8M $503.5M $1.9B
 
Levered Free Cash Flow $701.9M $817.4M $335.9M $61.7M -$96.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $112M $62.2M -$26.3M -$35.2M -$609.5M
Depreciation & Amoritzation $57.2M $65.2M $33.1M $62.8M $74.8M
Stock-Based Compensation $10.3M $13.4M $6.2M $7.1M $8.4M
Change in Accounts Receivable $95.9M $173.1M $116.7M $46.9M $89.3M
Change in Inventories -$163.6M -$215.1M $178.8M $46.7M $422.6M
Cash From Operations $160.5M $182.1M $253.5M $258.5M -$73.3M
 
Capital Expenditures $74.9M $98.7M $67M $51.5M $51.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$74.9M -$98.4M -$92.6M -$50.3M $1.5B
 
Dividends Paid (Ex Special Dividend) -$137K -- -- -$15M -$15M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $912M -- --
Long-Term Debt Repaid -- -- -$912M -- --
Repurchase of Common Stock -$321.4M -$96.7M -$75.9M -$281K -$900K
Other Financing Activities $4.3M $1.3M $1M $3.5M $1.6M
Cash From Financing -$319.5M -$95.4M -$74.9M -$14.8M -$17.3M
 
Beginning Cash (CF) $1.1B $604.6M $191.2M $316.6M $491M
Foreign Exchange Rate Adjustment $723K $3.1M $7M -$6.6M -$10.2M
Additions / Reductions -$233.9M -$11.7M $86M $193.5M $1.4B
Ending Cash (CF) $835M $588.1M $270.8M $503.5M $1.9B
 
Levered Free Cash Flow $85.5M $83.4M $186.5M $207.1M -$124.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $493M $596.6M $360.5M -$30M -$587M
Depreciation & Amoritzation $250.1M $259.9M $248.3M $269.4M $292M
Stock-Based Compensation $45.3M $63.1M $46.5M $40.9M $42.2M
Change in Accounts Receivable -$59M -$7.5M $27.4M -$114.7M $29M
Change in Inventories -$101.4M -$124.1M -$71M -$64.1M $270.4M
Cash From Operations $969.7M $1.1B $736.6M $287.4M $84.6M
 
Capital Expenditures $267.8M $289.6M $400.7M $225.7M $180.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$266.9M -$287.3M -$424.4M -$235.5M $1.4B
 
Dividends Paid (Ex Special Dividend) -$56.3M -$160.9M -$336.2M -$209.3M -$59.9M
Special Dividend Paid
Long-Term Debt Issued $1.3B -- $2.4B $5.4B --
Long-Term Debt Repaid -- -- -$2.1B -$5B --
Repurchase of Common Stock -$469.7M -$906.2M -$618.5M -$14.5M -$6.5M
Other Financing Activities -$4.5M $3M $1.5M -$1.5M -$8.7M
Cash From Financing -$286M -$1.1B -$620.7M $189.3M -$75M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $416.8M -$244.4M -$308.6M $241.2M $1.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $701.9M $817.4M $335.9M $61.7M -$96.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $596.6M $360.5M -$30M -$587M --
Depreciation & Amoritzation $259.9M $248.3M $269.4M $292M --
Stock-Based Compensation $63.1M $46.5M $40.9M $42.2M --
Change in Accounts Receivable -$7.5M $27.4M -$114.7M $29M --
Change in Inventories -$124.1M -$71M -$64.1M $270.4M --
Cash From Operations $1.1B $736.6M $287.4M $84.6M --
 
Capital Expenditures $289.6M $400.7M $225.7M $180.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$287.3M -$424.4M -$235.5M $1.4B --
 
Dividends Paid (Ex Special Dividend) -$160.9M -$336.2M -$209.3M -$59.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $2.4B $5.4B -- --
Long-Term Debt Repaid -- -$2.1B -$5B -- --
Repurchase of Common Stock -$906.2M -$618.5M -$14.5M -$6.5M --
Other Financing Activities $3M $1.5M -$1.5M -$8.7M --
Cash From Financing -$1.1B -$620.7M $189.3M -$75M --
 
Beginning Cash (CF) $3.1B $1.2B $1.1B $1.9B --
Foreign Exchange Rate Adjustment $5.5M -$8.7M -$8.5M $1.6M --
Additions / Reductions -$244.4M -$308.6M $241.2M $1.4B --
Ending Cash (CF) $2.9B $841.3M $1.3B $3.3B --
 
Levered Free Cash Flow $817.4M $335.9M $61.7M -$96.2M --

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

GET BETTER TRADE IDEAS

Popular

2 Dividend Stocks to Buy in a Recession
2 Dividend Stocks to Buy in a Recession

While many economists and investors initially expected 2025 to be…

Is Ford Stock Undervalued Amid the EV Transition?
Is Ford Stock Undervalued Amid the EV Transition?

There is a lot going on in the electric vehicle…

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Sell
49
SMTC alert for Mar 17

Semtech [SMTC] is down 0.49% over the past day.

Buy
62
PLPC alert for Mar 17

Preformed Line Products [PLPC] is up 3.8% over the past day.

Sell
50
NUTX alert for Mar 17

Nutex Health [NUTX] is up 4.82% over the past day.

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

Show me the best stock