Financhill
Sell
36

UAA Quote, Financials, Valuation and Earnings

Last price:
$8.42
Seasonality move :
0.76%
Day range:
$8.27 - $8.45
52-week range:
$6.17 - $11.89
Dividend yield:
0%
P/E ratio:
12.70x
P/S ratio:
0.69x
P/B ratio:
1.83x
Volume:
2.3M
Avg. volume:
9.8M
1-year change:
-6.13%
Market cap:
$3.6B
Revenue:
$5.7B
EPS (TTM):
-$0.03
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.4B $1.5B $1.6B $1.6B $1.4B
Revenue Growth (YoY) 0.25% 7.85% 1.84% -0.46% -10.7%
 
Cost of Revenues $746.7M $757.4M $860.1M $818.2M $702.9M
Gross Profit $686.3M $788.1M $713.8M $748.5M $696.1M
Gross Profit Margin 47.89% 50.99% 45.36% 47.78% 49.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $553.5M $599.4M $594.4M $609.1M $519.8M
Other Inc / (Exp) -$81.4M -$46.1M -$5.8M -$6.1M -$6.6M
Operating Expenses $553.5M $599.4M $594.4M $609.1M $519.8M
Operating Income $132.8M $188.7M $119.4M $139.5M $176.3M
 
Net Interest Expenses $15M $9.3M $3.6M $373K $1.7M
EBT. Incl. Unusual Items $36.4M $133.3M $110.1M $133M $167.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.7M $19M $22.3M $28.4M -$2.1M
Net Income to Company $38.9M $113.4M $86.9M $104.7M $170.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $38.9M $113.4M $86.9M $104.7M $170.4M
 
Basic EPS (Cont. Ops) $0.09 $0.24 $0.19 $0.24 $0.39
Diluted EPS (Cont. Ops) $0.09 $0.24 $0.19 $0.23 $0.39
Weighted Average Basic Share $454.5M $470M $454.3M $443.5M $432.2M
Weighted Average Diluted Share $456.7M $473.1M $464.1M $453.7M $435.7M
 
EBITDA $170M $225.9M $153.1M $173.1M $209M
EBIT $132.8M $188.7M $119.4M $139.5M $176.3M
 
Revenue (Reported) $1.4B $1.5B $1.6B $1.6B $1.4B
Operating Income (Reported) $132.8M $188.7M $119.4M $139.5M $176.3M
Operating Income (Adjusted) $132.8M $188.7M $119.4M $139.5M $176.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.5B $5.6B $5.8B $5.9B $5.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.8B $3B $3.2B $2.9B
Gross Profit $2.1B $2.8B $2.7B $2.7B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.2B $2.5B $2.4B $2.6B
Other Inc / (Exp) -$563.6M $25.1M -$66.8M $24.9M $10.4M
Operating Expenses $2.2B $2.2B $2.5B $2.4B $2.6B
Operating Income -$45.6M $534.4M $264.9M $271.6M -$35.3M
 
Net Interest Expenses $37.6M $51.7M $23.3M $5.3M --
EBT. Incl. Unusual Items -$646.8M $507.8M $174.7M $291.3M -$22M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $53M $73.6M $29.3M -$103.8M -$446K
Net Income to Company -$748.9M $434.9M $144.7M $394.6M -$17.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$748.9M $434.9M $144.7M $394.6M -$21.2M
 
Basic EPS (Cont. Ops) -$1.64 $0.95 $0.31 $0.91 -$0.03
Diluted EPS (Cont. Ops) -$1.64 $0.94 $0.31 $0.90 -$0.03
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$308.2M $683M $401.1M $427.3M $104.6M
EBIT -$478.3M $534.4M $264.9M $291.6M -$35.3M
 
Revenue (Reported) $4.5B $5.6B $5.8B $5.9B $5.4B
Operating Income (Reported) -$45.6M $534.4M $264.9M $271.6M -$35.3M
Operating Income (Adjusted) -$478.3M $534.4M $264.9M $291.6M -$35.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.1B $2.9B $2.9B $2.9B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.4B $1.6B $1.5B $1.3B
Gross Profit $1B $1.5B $1.3B $1.4B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $1.1B $1.2B $1.2B $1.4B
Other Inc / (Exp) -$125.2M -$87.2M -$20M -$12.2M -$34.4M
Operating Expenses $1B $1.1B $1.2B $1.2B $1.4B
Operating Income $2M $312.5M $153.9M $161.9M -$98.4M
 
Net Interest Expenses $26.3M $22.6M $9.6M $2M $1.7M
EBT. Incl. Unusual Items -$149.4M $202.7M $124.3M $147.7M -$132.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.9M $29M $27.9M $32.8M $3M
Net Income to Company -$143.9M $172.7M $94.6M $114.7M -$135M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$143.9M $172.7M $94.6M $114.7M -$135M
 
Basic EPS (Cont. Ops) -$0.31 $0.37 $0.21 $0.26 -$0.31
Diluted EPS (Cont. Ops) -$0.31 $0.37 $0.21 $0.25 -$0.31
Weighted Average Basic Share $908.7M $929.6M $912.7M $888.4M $867.9M
Weighted Average Diluted Share $910.8M $935.4M $932.3M $908.2M $871.4M
 
EBITDA $77.6M $384.9M $221.9M $230.2M -$32.8M
EBIT $2M $312.5M $153.9M $161.9M -$98.4M
 
Revenue (Reported) $2.1B $2.9B $2.9B $2.9B $2.6B
Operating Income (Reported) $2M $312.5M $153.9M $161.9M -$98.4M
Operating Income (Adjusted) $2M $312.5M $153.9M $161.9M -$98.4M
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $865.6M $1.3B $853.7M $655.9M $530.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $806.9M $735.8M $789.1M $805.2M $723M
Inventory $1.1B $837.7M $1.1B $1.1B $1.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $244M $300.7M $356.2M $266.8M $210.1M
Total Current Assets $3B $3.1B $3.1B $2.9B $2.6B
 
Property Plant And Equipment $1.2B $1.1B $1.1B $1.1B $1.1B
Long-Term Investments -- -- -- -- --
Goodwill $493.6M $498.2M $468.3M $474.4M $495M
Other Intangibles $37.3M $11.5M $9.3M $8.1M $6.1M
Other Long-Term Assets $72.3M $78.8M $85.9M $58.3M $89.4M
Total Assets $4.9B $4.8B $4.8B $4.7B $4.5B
 
Accounts Payable $643.3M $532.9M $747.3M $542.3M $562.6M
Accrued Expenses $309.1M $388.3M $353.4M $312.5M $292.3M
Current Portion Of Long-Term Debt -- -- -- $80.9M --
Current Portion Of Capital Lease Obligations $156.9M $142.6M $132.2M $138.6M $135.7M
Other Current Liabilities $141.6M $116.5M $85.3M $59.3M $45.6M
Total Current Liabilities $1.4B $1.4B $1.5B $1.3B $1.2B
 
Long-Term Debt $997.3M $662.9M $673.4M $594.7M $594.6M
Capital Leases -- -- -- -- --
Total Liabilities $3.4B $2.8B $3B $2.7B $2.5B
 
Common Stock $150K $158K $150K $145K $143K
Other Common Equity Adj -$70.9M -$37.9M -$18.2M -$67.1M -$91.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $2B $1.8B $2.1B $2B
 
Total Liabilities and Equity $4.9B $4.8B $4.8B $4.7B $4.5B
Cash and Short Terms $865.6M $1.3B $853.7M $655.9M $530.7M
Total Debt $997.3M $662.9M $673.4M $675.6M $594.6M
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $38.9M $113.4M $86.9M $104.7M $170.4M
Depreciation & Amoritzation $37.3M $37.2M $33.7M $33.6M $32.7M
Stock-Based Compensation $9.5M $11M $8.3M $11.6M $12.5M
Change in Accounts Receivable -$231.9M -$94.4M -$98.9M -$115.1M -$39.6M
Change in Inventories $147.5M $41.8M -$132.6M $175.1M $18.6M
Cash From Operations $59.7M $107.6M -$90M $61.5M -$321.4M
 
Capital Expenditures $20.8M $29.5M $58.1M $42.8M $45.8M
Cash Acquisitions -$658K -- -- -- $8M
Cash From Investing -$21.4M -$29.2M -$58.1M -$42.8M -$47.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$250M -$206.3M -- -- --
Repurchase of Common Stock -- -- -$25M -$50M --
Other Financing Activities -$880K $37.6M -$451K -$214K -$1.8M
Cash From Financing -$249.9M -$166.9M -$24.4M -$49.3M -$1.2M
 
Beginning Cash (CF) $1.1B $1.4B $1.1B $719.9M $903.2M
Foreign Exchange Rate Adjustment -$2M -$7.1M -$22.5M -$16.6M $16.9M
Additions / Reductions -$211.6M -$88.4M -$172.5M -$30.6M -$370.2M
Ending Cash (CF) $874.5M $1.3B $868M $672.6M $549.8M
 
Levered Free Cash Flow $38.9M $78.1M -$148.1M $18.7M -$367.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$748.9M $434.9M $144.7M $394.6M -$17.7M
Depreciation & Amoritzation $170.2M $148.7M $136.3M $135.7M $139.9M
Stock-Based Compensation $44.3M $42.3M $42.3M $40.5M $48.1M
Change in Accounts Receivable $36.3M $73.4M -$53.4M -$21.9M $78.9M
Change in Inventories -$133.8M $239.4M -$244.2M -$72.1M $42.4M
Cash From Operations $156.9M $672.4M $131M $18.1M $130.1M
 
Capital Expenditures $111.7M $78.3M $145.9M $139.6M $166.5M
Cash Acquisitions -$38.8M $197.5M $35M $45M $58M
Cash From Investing -$150.6M $120.6M -$110.9M -$94.6M -$118.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.3B -- -- -- --
Long-Term Debt Repaid -$800M -- -- -- --
Repurchase of Common Stock -- -- -$350M -$125M -$65M
Other Financing Activities -$56.3M $85.7M -$14.5M -$6.7M -$14.4M
Cash From Financing $437.9M -$416.9M -$360.6M -$128.1M -$157.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $444.2M $376.1M -$340.5M -$204.6M -$145.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $45.2M $594.1M -$14.9M -$121.5M -$36.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$143.9M $172.7M $94.6M $114.7M -$135M
Depreciation & Amoritzation $75.6M $72.3M $68M $68.3M $65.6M
Stock-Based Compensation $22.3M $22.6M $19.7M $23.4M $28.5M
Change in Accounts Receivable -$133.5M -$29.6M -$90.3M -$51.3M $31.5M
Change in Inventories -$100.2M $15M -$266.8M $30M -$144.1M
Cash From Operations $117M $360.5M -$2.5M $55.5M -$168.4M
 
Capital Expenditures $40.1M $49.2M $93.9M $75.4M $91.5M
Cash Acquisitions -$1.5M -- $35M $45M $58M
Cash From Investing -$41.6M -$48.3M -$58.9M -$30.4M -$43.3M
 
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 -- -- -$50M -$50M -$40M
Other Financing Activities -$53.6M $90.4M -$803K -$2.3M -$9.8M
Cash From Financing -$162.6M -$414M -$48.8M -$50.5M -$129.4M
 
Beginning Cash (CF) $2.1B $2.7B $2.1B $1.4B $1.8B
Foreign Exchange Rate Adjustment -$6.4M $8.6M -$44M -$28.7M $14M
Additions / Reductions -$87.3M -$101.9M -$110.2M -$25.4M -$341.1M
Ending Cash (CF) $2B $2.6B $1.9B $1.4B $1.5B
 
Levered Free Cash Flow $76.9M $311.3M -$96.4M -$19.9M -$259.9M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock