Financhill
Sell
35

AAP Quote, Financials, Valuation and Earnings

Last price:
$51.55
Seasonality move :
-1.73%
Day range:
$48.46 - $49.96
52-week range:
$28.89 - $64.92
Dividend yield:
2.04%
P/E ratio:
51.64x
P/S ratio:
0.31x
P/B ratio:
1.34x
Volume:
1.9M
Avg. volume:
4.2M
1-year change:
-19.13%
Market cap:
$2.9B
Revenue:
$9.1B
EPS (TTM):
-$5.89
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.3B $3.4B $3.4B $2.8B $2.6B
Revenue Growth (YoY) 23.44% 1.32% 1.29% -18.89% -6.82%
 
Cost of Revenues $1.8B $1.9B $2B $1.6B $1.5B
Gross Profit $1.5B $1.5B $1.5B $1.2B $1.1B
Gross Profit Margin 44.59% 44.65% 42.78% 43.43% 42.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.3B $1.4B $1.2B $1.1B
Other Inc / (Exp) $4.8M -$7.3M -$674K $1M -$91M
Operating Expenses $1.2B $1.3B $1.4B $1.2B $1.1B
Operating Income $252.1M $203.3M $97.9M $53M -$13M
 
Net Interest Expenses $11.2M $12.9M $29.7M $25M $27M
EBT. Incl. Unusual Items $245.8M $183.1M $67.5M $29M -$131M
Earnings of Discontinued Ops. -- -- -- $23M --
Income Tax Expense $59.8M $43.3M $19.2M $12M -$155M
Net Income to Company $185.9M $139.8M $48.3M $17M $24M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $185.9M $139.8M $48.3M $40M $24M
 
Basic EPS (Cont. Ops) $2.83 $2.28 $0.81 $0.67 $0.40
Diluted EPS (Cont. Ops) $2.81 $2.26 $0.81 $0.67 $0.40
Weighted Average Basic Share $66.1M $61.7M $59.3M $59.6M $59.8M
Weighted Average Diluted Share $66.1M $61.7M $59.5M $59.8M $60.2M
 
EBITDA $334.2M $281.6M $189.8M $137M -$15M
EBIT $257M $196M $97.3M $54M -$104M
 
Revenue (Reported) $3.3B $3.4B $3.4B $2.8B $2.6B
Operating Income (Reported) $252.1M $203.3M $97.9M $53M -$13M
Operating Income (Adjusted) $257M $196M $97.3M $54M -$104M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $10.7B $11B $9.2B $9.7B $9.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.9B $6.1B $5B $5.7B $5.9B
Gross Profit $4.8B $4.9B $4.2B $4B $3.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.9B $4.2B $3.8B $3.9B $4.2B
Other Inc / (Exp) -$41.2M -$14.2M -$7.3M $4.1M -$66.1M
Operating Expenses $3.9B $4.2B $3.8B $3.9B $4.2B
Operating Income $923.6M $773.5M $437.3M $58M -$760.8M
 
Net Interest Expenses $45.8M $39.5M $67.7M $83.3M $83.4M
EBT. Incl. Unusual Items $836.6M $719.8M $362.3M -$21.2M -$910.4M
Earnings of Discontinued Ops. -- -- -- $35.2M $214.1M
Income Tax Expense $201.2M $169.4M $79.9M -$7.4M -$344.4M
Net Income to Company $635.4M $550.5M $269.1M -$61.3M -$580M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $635.4M $550.5M $386.2M $21.4M -$351.8M
 
Basic EPS (Cont. Ops) $9.38 $9.05 $6.93 $0.35 -$5.89
Diluted EPS (Cont. Ops) $9.33 $8.98 $6.90 $0.35 -$5.89
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.1B $1B $685.2M $322M -$529M
EBIT $882.4M $759.3M $429.9M $62.1M -$827M
 
Revenue (Reported) $10.7B $11B $9.2B $9.7B $9.4B
Operating Income (Reported) $923.6M $773.5M $437.3M $58M -$760.8M
Operating Income (Adjusted) $882.4M $759.3M $429.9M $62.1M -$827M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.3B $3.4B $3.4B $2.8B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $1.9B $2B $1.6B $1.5B
Gross Profit $1.5B $1.5B $1.5B $1.2B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.3B $1.4B $1.2B $1.1B
Other Inc / (Exp) $4.8M -$7.3M -$674K $1M -$91M
Operating Expenses $1.2B $1.3B $1.4B $1.2B $1.1B
Operating Income $252.1M $203.3M $97.9M $53M -$13M
 
Net Interest Expenses $11.2M $12.9M $29.7M $25M $27M
EBT. Incl. Unusual Items $245.8M $183.1M $67.5M $29M -$131M
Earnings of Discontinued Ops. -- -- -- $23M --
Income Tax Expense $59.8M $43.3M $19.2M $12M -$155M
Net Income to Company $185.9M $139.8M $48.3M $17M $24M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $185.9M $139.8M $48.3M $40M $24M
 
Basic EPS (Cont. Ops) $2.83 $2.28 $0.81 $0.67 $0.40
Diluted EPS (Cont. Ops) $2.81 $2.26 $0.81 $0.67 $0.40
Weighted Average Basic Share $66.1M $61.7M $59.3M $59.6M $59.8M
Weighted Average Diluted Share $66.1M $61.7M $59.5M $59.8M $60.2M
 
EBITDA $334.2M $281.6M $189.8M $137M -$15M
EBIT $257M $196M $97.3M $54M -$104M
 
Revenue (Reported) $3.3B $3.4B $3.4B $2.8B $2.6B
Operating Income (Reported) $252.1M $203.3M $97.9M $53M -$13M
Operating Income (Adjusted) $257M $196M $97.3M $54M -$104M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $880.2M $138.7M $226.5M -- $1.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $789.6M $876.8M $790.7M -- $411M
Inventory $4.5B $4.8B $5B -- $3.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $149M $182.4M $177.1M -- $183M
Total Current Assets $6.3B $6.1B $6.2B -- $6.1B
 
Property Plant And Equipment $3.8B $4.3B $4.3B -- $3.5B
Long-Term Investments -- -- -- -- --
Goodwill $994.5M $993.8M $990.6M -- $600M
Other Intangibles $672.5M $642.1M $612.1M -- $404M
Other Long-Term Assets $47.8M $53.2M $54.6M -- $83M
Total Assets $11.9B $12B $12.2B -- $10.6B
 
Accounts Payable $3.7B $3.9B $3.7B -- $3.4B
Accrued Expenses $603.3M $617.8M $718.3M -- $663M
Current Portion Of Long-Term Debt -- -- $116M -- $299M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $451.2M $492.4M $466.4M -- $406M
Total Current Liabilities $4.8B $5.1B $5B -- $4.8B
 
Long-Term Debt $1B $1.2B $1.8B -- $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $8.4B $9.1B $9.5B -- $8.4B
 
Common Stock $8K $8K $8K -- $1B
Other Common Equity Adj -$21.5M -$41.1M -$44.4M -- -$40M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.5B $2.9B $2.6B -- $2.2B
 
Total Liabilities and Equity $11.9B $12B $12.2B -- $10.6B
Cash and Short Terms $880.2M $138.7M $226.5M $451M $1.7B
Total Debt $1B $1.2B $1.9B -- $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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $185.9M $139.8M $48.3M $17M $24M
Depreciation & Amoritzation $77.3M $85.6M $92.6M $83M $89M
Stock-Based Compensation $16.3M $17M $16.5M $15M $11M
Change in Accounts Receivable -$54M -$174.9M -$85.8M $3M $51M
Change in Inventories $63.9M -$119.6M -$104.4M $1M -$114M
Cash From Operations $329.9M -$54.9M -$382.5M $3M -$156M
 
Capital Expenditures $70.9M $114.9M $90M $46M $42M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$70.3M -$114M -$89.7M -$39M -$27M
 
Dividends Paid (Ex Special Dividend) -$33.1M -$154.8M -$89.5M -$15M -$15M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $623.6M $3.5B -- --
Long-Term Debt Repaid -- -$476.1M -$3B -- --
Repurchase of Common Stock -$183.6M -$264.5M -$12.6M -$3M -$2M
Other Financing Activities $104K -$2M -$4.4M -$8M -$2M
Cash From Financing -$216.7M -$273.7M $425.2M -$25M -$17M
 
Beginning Cash (CF) $835M $601.4M $270.8M $503M $1.9B
Foreign Exchange Rate Adjustment $2.3M -$20M $68K $9M $3M
Additions / Reductions $42.9M -$442.7M -$47M -$61M -$200M
Ending Cash (CF) $880.2M $138.7M $223.9M $451M $1.7B
 
Levered Free Cash Flow $259M -$169.8M -$472.5M -$43M -$198M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $635.4M $550.5M $269.1M -$61.3M -$580M
Depreciation & Amoritzation $248.8M $268.3M $255.3M $259.9M $298M
Stock-Based Compensation $47.7M $63.8M $46M $39.4M $38.2M
Change in Accounts Receivable -$172.3M -$128.4M $116.5M -$25.9M $77M
Change in Inventories $67.3M -$307.6M -$55.8M $41.2M $155.4M
Cash From Operations $1.3B $722.2M $409M $672.9M -$74.4M
 
Capital Expenditures $255.5M $333.6M $375.8M $181.7M $176.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$254.1M -$331M -$400.1M -$184.8M $1.4B
 
Dividends Paid (Ex Special Dividend) -$67.9M -$282.6M -$270.9M -$134.8M -$59.9M
Special Dividend Paid
Long-Term Debt Issued $348.9M $623.6M $5.2B $1.9B --
Long-Term Debt Repaid -$1.1B -$476.1M -$4.5B -$2B --
Repurchase of Common Stock -$617.6M -$987M -$366.6M -$4.9M -$5.5M
Other Financing Activities $384K $910K -$901K -$5.1M -$2.7M
Cash From Financing -$1.4B -$1.1B $78.2M -$260.9M -$67M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$404.9M -$730.1M $87.1M $227.1M $1.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1B $388.5M $33.2M $491.2M -$251.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $185.9M $139.8M $48.3M $17M $24M
Depreciation & Amoritzation $77.3M $85.6M $92.6M $83M $89M
Stock-Based Compensation $16.3M $17M $16.5M $15M $11M
Change in Accounts Receivable -$54M -$174.9M -$85.8M $3M $51M
Change in Inventories $63.9M -$119.6M -$104.4M $1M -$114M
Cash From Operations $329.9M -$54.9M -$382.5M $3M -$156M
 
Capital Expenditures $70.9M $114.9M $90M $46M $42M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$70.3M -$114M -$89.7M -$39M -$27M
 
Dividends Paid (Ex Special Dividend) -$33.1M -$154.8M -$89.5M -$15M -$15M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $623.6M $3.5B -- --
Long-Term Debt Repaid -- -$476.1M -$3B -- --
Repurchase of Common Stock -$183.6M -$264.5M -$12.6M -$3M -$2M
Other Financing Activities $104K -$2M -$4.4M -$8M -$2M
Cash From Financing -$216.7M -$273.7M $425.2M -$25M -$17M
 
Beginning Cash (CF) $835M $601.4M $270.8M $503M $1.9B
Foreign Exchange Rate Adjustment $2.3M -$20M $68K $9M $3M
Additions / Reductions $42.9M -$442.7M -$47M -$61M -$200M
Ending Cash (CF) $880.2M $138.7M $223.9M $451M $1.7B
 
Levered Free Cash Flow $259M -$169.8M -$472.5M -$43M -$198M

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

GET BETTER TRADE IDEAS

Popular

Where Will Hershey Stock Be In 1 Year?
Where Will Hershey Stock Be In 1 Year?

Chocolate stocks used to be the epitome of sleepy stability,…

Where Will KNOT Stock Be In 1 Year?
Where Will KNOT Stock Be In 1 Year?

In the case of KNOT Offshore Partners (KNOP), most headlines…

Why Is Goldman Sachs Stock Up So Much?
Why Is Goldman Sachs Stock Up So Much?

Investment banking giant Goldman Sachs (NYSE:GS) has sharply outperformed the…

Stock Ideas

Buy
63
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
60
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
48
Is AAPL Stock a Buy?

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

Alerts

Buy
92
BGL alert for Jul 3

Blue Gold [BGL] is down 20.3% over the past day.

Sell
18
CNC alert for Jul 3

Centene [CNC] is down 1.3% over the past day.

Sell
12
MOH alert for Jul 3

Molina Healthcare [MOH] is up 0.3% over the past day.

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

Show me the best stock