Financhill
Sell
18

AAP Quote, Financials, Valuation and Earnings

Last price:
$46.31
Seasonality move :
2.32%
Day range:
$45.95 - $50.24
52-week range:
$28.89 - $70.00
Dividend yield:
2.16%
P/E ratio:
51.64x
P/S ratio:
0.32x
P/B ratio:
1.27x
Volume:
2.6M
Avg. volume:
1.7M
1-year change:
-2.38%
Market cap:
$2.8B
Revenue:
$9.1B
EPS (TTM):
-$6.31
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.1B $11B $11.2B $9.2B $9.1B
Revenue Growth (YoY) 4.09% 8.82% 1.43% -17.44% -1.25%
 
Cost of Revenues $5.6B $6.1B $6.2B $5.3B $5.7B
Gross Profit $4.5B $4.9B $4.9B $3.9B $3.4B
Gross Profit Margin 44.35% 44.59% 44.22% 41.92% 37.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.7B $4.1B $4.3B $4.4B $4.1B
Other Inc / (Exp) -$52M -$2.1M -$13.6M $1.9M $26.2M
Operating Expenses $3.7B $4B $4.3B $3.8B $3.8B
Operating Income $749.9M $902.9M $670.3M $54.9M -$426.7M
 
Net Interest Expenses $46.9M $37.8M $51.1M $88M $81M
EBT. Incl. Unusual Items $651M $805.9M $604.4M -$47.2M -$768.1M
Earnings of Discontinued Ops. -- -- -- $59.8M $251.2M
Income Tax Expense $158M $189.8M $140M -$17.2M -$181.1M
Net Income to Company $493M $616.1M $464.4M -$30M -$587M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $493M $616.1M $464.4M -$30M -$587M
 
Basic EPS (Cont. Ops) $7.17 $9.62 $7.70 $0.50 -$5.63
Diluted EPS (Cont. Ops) $7.14 $9.55 $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 $59.4M $59.6M
 
EBITDA $948M $1.2B $954.1M $324.3M -$134.7M
EBIT $697.9M $902.9M $670.3M $54.9M -$426.7M
 
Revenue (Reported) $10.1B $11B $11.2B $9.2B $9.1B
Operating Income (Reported) $749.9M $902.9M $670.3M $54.9M -$426.7M
Operating Income (Adjusted) $697.9M $902.9M $670.3M $54.9M -$426.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.6B $2.6B $2.2B $2.1B $2B
Revenue Growth (YoY) 3.12% 0.77% -16.02% -3.17% -5.21%
 
Cost of Revenues $1.4B $1.5B $1.4B $1.2B $1.1B
Gross Profit $1.2B $1.2B $817.6M $907.9M $909M
Gross Profit Margin 44.87% 44.65% 36.86% 42.27% 44.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $953.3M $1B $896.1M $907.5M $859M
Other Inc / (Exp) $1.8M -$5.1M -$305K $2.4M --
Operating Expenses $938.2M $1B $896.1M $907.5M $854M
Operating Income $238M $171M -$78.6M $403K $55M
 
Net Interest Expenses $8.6M $12M $19.4M $18.8M $40M
EBT. Incl. Unusual Items $222.4M $153.9M -$98.3M -$16M -$2M
Earnings of Discontinued Ops. -- -- $12.1M $19.3M --
Income Tax Expense $52.6M $38M -$24.1M $9.4M -$1M
Net Income to Company $169.8M $102.6M -$121.7M -$62.4M -$1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $169.8M $115.9M -$74.2M -$25.4M -$1M
 
Basic EPS (Cont. Ops) $2.70 $1.93 -$1.04 -$0.10 -$0.02
Diluted EPS (Cont. Ops) $2.68 $1.92 -$1.04 -$0.10 -$0.02
Weighted Average Basic Share $62.9M $60.1M $59.5M $59.7M $60M
Weighted Average Diluted Share $63.3M $60.4M $59.5M $59.7M $60M
 
EBITDA $297.4M $237.6M -$34.9M $50.2M $269M
EBIT $238M $171M -$78.6M $403K $55M
 
Revenue (Reported) $2.6B $2.6B $2.2B $2.1B $2B
Operating Income (Reported) $238M $171M -$78.6M $403K $55M
Operating Income (Adjusted) $238M $171M -$78.6M $403K $55M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11B $11.1B $10.8B $9.1B $8.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6B $6.2B $6.3B $5.2B $5.4B
Gross Profit $4.9B $4.9B $4.5B $3.9B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.1B $4.3B $4.2B $4.3B $4.1B
Other Inc / (Exp) $6M -$22.9M -$189K $14.1M --
Operating Expenses $4B $4.2B $4.2B $3.8B $3.7B
Operating Income $944.8M $719.3M $264.6M $103.4M -$438.9M
 
Net Interest Expenses $37.4M $44.8M $85.9M $80.8M $104.9M
EBT. Incl. Unusual Items $846.7M $627.8M $177.3M -$1.7M -$937.4M
Earnings of Discontinued Ops. -- -- $12.1M $56.4M $194.8M
Income Tax Expense $200.3M $146M $41.7M $10.8M -$365.9M
Net Income to Company $646.4M $468.5M $82.8M -$49.6M -$571.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $646.4M $481.7M $135.6M -$12.6M -$571.5M
 
Basic EPS (Cont. Ops) $9.95 $7.91 $2.49 $0.73 -$6.31
Diluted EPS (Cont. Ops) $9.88 $7.86 $2.48 $0.73 -$6.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $999.7M $539.9M $366.9M $84.9M
EBIT $944.8M $719.3M $264.6M $103.4M -$438.9M
 
Revenue (Reported) $11B $11.1B $10.8B $9.1B $8.6B
Operating Income (Reported) $944.8M $719.3M $264.6M $103.4M -$438.9M
Operating Income (Adjusted) $944.8M $719.3M $264.6M $103.4M -$438.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.6B $14.7B $14.4B $12.6B $9.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.8B $8.2B $8.4B $7.2B $5.2B
Gross Profit $3.9B $6.6B $6B $5.4B $4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.1B $5.6B $5.7B $5.5B $4.1B
Other Inc / (Exp) $7.8M -$13M $705K $12.4M -$91M
Operating Expenses $3.1B $5.5B $5.7B $5.1B $3.9B
Operating Income $735.1M $1B $369.2M $260.2M $80M
 
Net Interest Expenses $28.1M $58.2M $120.5M $106.5M $113M
EBT. Incl. Unusual Items $706M $901.7M $250.4M $148.1M -$243M
Earnings of Discontinued Ops. -- -- $12.1M $79.3M --
Income Tax Expense $171.5M $217.4M $70.8M $63.5M -$305M
Net Income to Company $534.4M $671M $132.1M $70.6M $62M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $534.4M $684.3M $179.6M $107.6M $62M
 
Basic EPS (Cont. Ops) $8.29 $11.27 $3.22 $2.75 $1.04
Diluted EPS (Cont. Ops) $8.23 $11.20 $3.22 $2.74 $1.03
Weighted Average Basic Share $193.7M $304M $297M $298.1M $239.5M
Weighted Average Diluted Share $194.7M $305.4M $297.8M $299.1M $240.9M
 
EBITDA $935.8M $1.4B $739.9M $638.4M $527M
EBIT $741.1M $996.4M $370.2M $270.2M -$11M
 
Revenue (Reported) $8.6B $14.7B $14.4B $12.6B $9.2B
Operating Income (Reported) $735.1M $1B $369.2M $260.2M $80M
Operating Income (Adjusted) $741.1M $996.4M $370.2M $270.2M -$11M
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 $698.5M $673.4M $597.3M $515.9M
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 $12.7B $13B $11.5B
 
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 $3.4B $3.5B $3.8B $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $8.3B $9.1B $10.1B $10.5B $9.3B
 
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 $12.7B $13B $11.5B
Cash and Short Terms $835M $601.4M $270.8M $488M $1.9B
Total Debt $1B $3.4B $3.7B $3.8B $3.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $604.6M $191.2M $317.5M $464.5M $3.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $857.2M $831.8M $853.5M $651.3M $472M
Inventory $4.5B $4.9B $4.9B $4B $3.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $174.4M $199.1M $185.2M $180.4M --
Total Current Assets $6.2B $6.2B $6.3B $7.5B $7.5B
 
Property Plant And Equipment $4B $4.3B $4.3B $3.9B $3.5B
Long-Term Investments -- -- -- -- --
Goodwill $994.6M $989.9M $989.9M $600.2M --
Other Intangibles $658.5M $625.7M $598.7M $409.5M --
Other Long-Term Assets $52.2M $64.4M $75.8M $85.4M --
Total Assets $11.9B $12.1B $12.2B $12.5B $12.1B
 
Accounts Payable $3.8B $4.1B $3.9B $3.5B $3.2B
Accrued Expenses $731.8M $681.2M $714.3M $641.9M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $472.6M $479.3M $478.6M $1.5B --
Total Current Liabilities $5B $5.4B $5.1B $5.6B $4.3B
 
Long-Term Debt $3.2B $3.4B $4B $3.8B $5.3B
Capital Leases -- -- -- -- --
Total Liabilities $8.7B $9.4B $9.6B $9.9B $9.9B
 
Common Stock $8K $8K $8K $8K $1B
Other Common Equity Adj -$21.8M -$54.3M -$47.6M -$43.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.2B $2.7B $2.6B $2.6B $2.2B
 
Total Liabilities and Equity $11.9B $12.1B $12.2B $12.5B $12.1B
Cash and Short Terms $604.6M $191.2M $317.5M $464.5M $3.2B
Total Debt $3.6B $3.6B $4B $3.8B $5.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $493M $616.1M $464.4M -$30M -$587M
Depreciation & Amoritzation $250.1M $259.9M $283.8M $269.4M $292M
Stock-Based Compensation $45.3M $63.1M $51M $40.9M $42.2M
Change in Accounts Receivable -$59M -$32.7M $67.1M -$114.7M $29M
Change in Inventories -$101.4M -$120.3M -$229.6M -$64.1M $270.4M
Cash From Operations $969.7M $1.1B $736.6M $287.4M $84.6M
 
Capital Expenditures $267.8M $289.6M $426M $225.7M $180.8M
Cash Acquisitions -- -- -- -- $9.1M
Cash From Investing -$266.9M -$287.3M -$424.4M -$235.5M $1.3B
 
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 -$65.9M
 
Beginning Cash (CF) $418.7M $601.4M $270.8M $488M $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $416.8M -$233.6M -$317.2M $232.7M $1.4B
Ending Cash (CF) $835M $373.5M -$55.1M $712.2M $3.2B
 
Levered Free Cash Flow $701.9M $822.6M $310.6M $61.7M -$96.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $169.8M $102.6M -$121.7M -$62.4M -$1M
Depreciation & Amoritzation $59.4M $66.5M $43.7M $49.8M $68M
Stock-Based Compensation $16M $10.9M $7M $6.2M $9M
Change in Accounts Receivable -$127.3M $60M -$64.6M -$10.8M -$8M
Change in Inventories -$21M -$73.4M $38M -$98.8M -$2M
Cash From Operations $148.8M $174.6M $196M $70.1M -$12M
 
Capital Expenditures $61.4M $122.4M $29.3M $37.3M $64M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$61.2M -$121.4M -$41.9M -$44.8M -$62M
 
Dividends Paid (Ex Special Dividend) $63M $90.6M $15M $15M $15M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $380M $478M -- --
Long-Term Debt Repaid -- -$295M -$573M -- --
Repurchase of Common Stock $230.2M $76.4M $429K $984K $1M
Other Financing Activities $870K $1.8M -$479K -- --
Cash From Financing -$292.3M -$80.3M -$109.9M -$14.7M $1.6B
 
Beginning Cash (CF) $604.6M $191.2M $317.5M $464.5M $3.2B
Foreign Exchange Rate Adjustment $43K -$22.2M -$2.9M $1M --
Additions / Reductions -$204.6M -$49.3M $41.3M $11.6M $1.5B
Ending Cash (CF) $400M $119.7M $356M $477.1M $4.7B
 
Levered Free Cash Flow $87.4M $52.1M $166.7M $32.9M -$76M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $646.4M $468.5M $82.8M -$49.6M -$571.5M
Depreciation & Amoritzation $251.9M $280.4M $275.2M $263.5M $288.8M
Stock-Based Compensation $60M $53.7M $44.5M $38.3M $37.4M
Change in Accounts Receivable -$84.7M $58.6M -$5.2M -$5M $135.3M
Change in Inventories -$72.6M -$461M -$90.8M -$108M $347.6M
Cash From Operations $1.1B $670.4M $282.3M $416.7M -$191.3M
 
Capital Expenditures $265.9M $432.3M $266.5M $175.8M $210.1M
Cash Acquisitions -- -- -- $9M --
Cash From Investing -$263.8M -$430.3M -$277.8M -$184.1M $1.3B
 
Dividends Paid (Ex Special Dividend) $161.1M $336.2M $194.3M $59.9M $60M
Special Dividend Paid
Long-Term Debt Issued -- $1.5B $6.3B -- --
Long-Term Debt Repaid -- -$1.1B -$5.9B -- --
Repurchase of Common Stock $1.1B $639.3M $90.1M $6.3M $4.9M
Other Financing Activities $5.9M $1.8M -$4M -$6.7M --
Cash From Financing -$1.3B -$641.2M $129.2M -$63.5M $1.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$463.6M -$413.4M $138.7M $174.5M $2.7B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $819.5M $238.1M $15.8M $240.9M -$401.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $534.4M $671M $132.1M $70.6M $62M
Depreciation & Amoritzation $194.7M $363.9M $369.6M $368.2M $303M
Stock-Based Compensation $49.6M $69.6M $60.6M $58.8M $40M
Change in Accounts Receivable -$180.6M -$238.6M -$258.7M -$101.4M $97M
Change in Inventories $91M -$426M -$259.8M -$208.2M -$189M
Cash From Operations $924.9M $791.6M -$138.3M $245.9M -$274M
 
Capital Expenditures $191M $544.9M $319.1M $216.7M $201M
Cash Acquisitions -- -- -- $9M --
Cash From Investing -$188.9M -$542.2M -$328.5M -$213.5M -$164M
 
Dividends Paid (Ex Special Dividend) -$35M $90.6M $15M $15M $30M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.5B $5.4B -- --
Long-Term Debt Repaid -- -$1.1B -$5B -- --
Repurchase of Common Stock -$349.1M $76.4M $429K $1.4M $2M
Other Financing Activities $1.7M $463K -$5M -$10.2M -$2M
Cash From Financing -$968.7M -$1B $518M -$91.7M $1.5B
 
Beginning Cash (CF) $2.3B $1.3B $1.3B $2.3B $8.4B
Foreign Exchange Rate Adjustment $2.3M -$9.1M -$983K $22.8M $4M
Additions / Reductions -$232.6M -$777.6M $49.2M -$47.3M $1.1B
Ending Cash (CF) $2.1B $523.9M $1.4B $2.3B $9.5B
 
Levered Free Cash Flow $734M $246.8M -$457.4M $29.2M -$475M

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Stock Ideas

Buy
64
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
62
SMX alert for Dec 10

SMX (Security Matters) Plc [SMX] is up 7.57% over the past day.

Buy
71
TERN alert for Dec 10

Terns Pharmaceuticals, Inc. [TERN] is up 5.79% over the past day.

Sell
43
ZCSH alert for Dec 10

Grayscale Zcash Trust (ZEC) [ZCSH] is up 10.66% over the past day.

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

Show me the best stock