Financhill
Sell
37

ARW Quote, Financials, Valuation and Earnings

Last price:
$113.49
Seasonality move :
6.68%
Day range:
$112.55 - $114.33
52-week range:
$108.51 - $137.80
Dividend yield:
0%
P/E ratio:
12.66x
P/S ratio:
0.22x
P/B ratio:
1.00x
Volume:
403.8K
Avg. volume:
428.3K
1-year change:
-2.94%
Market cap:
$6B
Revenue:
$33.1B
EPS (TTM):
$8.96
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $28.9B $28.7B $34.5B $37.1B $33.1B
Revenue Growth (YoY) -2.56% -0.84% 20.24% 7.68% -10.82%
 
Cost of Revenues $25.6B $25.5B $30.3B $32.3B $29B
Gross Profit $3.3B $3.2B $4.2B $4.8B $4.1B
Gross Profit Margin 11.41% 11.13% 12.19% 13.03% 12.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.1B $2.4B $2.6B $2.4B
Other Inc / (Exp) -$800.2M -$15.7M $1.1M -$8.9M -$58.2M
Operating Expenses $2.4B $2.3B $2.6B $2.8B $2.6B
Operating Income $892.1M $912.2M $1.6B $2.1B $1.6B
 
Net Interest Expenses $203.7M $137.2M $131.7M $185.6M $328.7M
EBT. Incl. Unusual Items -$111.8M $759.3M $1.4B $1.9B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $88.3M $172.8M $325.9M $449M $255M
Net Income to Company -$200.2M $586.5M $1.1B $1.4B $909.4M
 
Minority Interest in Earnings -$3.9M -$2M -$2.3M -$8.3M -$5.9M
Net Income to Common Excl Extra Items -$204.1M $584.4M $1.1B $1.4B $903.5M
 
Basic EPS (Cont. Ops) -$2.44 $7.49 $15.29 $22.01 $16.03
Diluted EPS (Cont. Ops) -$2.44 $7.43 $15.10 $21.80 $15.84
Weighted Average Basic Share $83.6M $78M $72.5M $64.8M $56.4M
Weighted Average Diluted Share $83.6M $78.6M $73.4M $65.5M $57M
 
EBITDA $281.7M $1.1B $1.8B $2.3B $1.7B
EBIT $91.9M $896.5M $1.6B $2.1B $1.5B
 
Revenue (Reported) $28.9B $28.7B $34.5B $37.1B $33.1B
Operating Income (Reported) $892.1M $912.2M $1.6B $2.1B $1.6B
Operating Income (Adjusted) $91.9M $896.5M $1.6B $2.1B $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.2B $8.5B $9.3B $8B $6.8B
Revenue Growth (YoY) 2.16% 17.72% 8.86% -13.59% -14.78%
 
Cost of Revenues $6.4B $7.4B $8.1B $7B $6B
Gross Profit $788.6M $1.1B $1.2B $979.6M $784.8M
Gross Profit Margin 10.91% 12.64% 12.81% 12.23% 11.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $503.6M $627.1M $635.2M $564M $535.5M
Other Inc / (Exp) $3.3M $5.6M -$5.4M -$36.1M -$29.7M
Operating Expenses $550.3M $675.2M $681.5M $609M $576.1M
Operating Income $238.2M $400.6M $505.4M $370.6M $208.7M
 
Net Interest Expenses $30.5M $32.7M $50.9M $82.2M $62.9M
EBT. Incl. Unusual Items $211.1M $373.5M $449.1M $252.3M $116.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.7M $82.9M $105.5M $52.2M $15.2M
Net Income to Company $166.4M $290.6M $343.6M $200M $100.9M
 
Minority Interest in Earnings -$336K -$523K -$1.2M -$1.4M -$330K
Net Income to Common Excl Extra Items $166.1M $290M $342.4M $198.7M $100.6M
 
Basic EPS (Cont. Ops) $2.15 $4.05 $5.33 $3.57 $1.90
Diluted EPS (Cont. Ops) $2.13 $4.00 $5.27 $3.53 $1.88
Weighted Average Basic Share $77.4M $71.7M $64.2M $55.6M $53M
Weighted Average Diluted Share $78.1M $72.6M $65M $56.3M $53.5M
 
EBITDA $288.3M $454.2M $546.3M $379.5M $219.6M
EBIT $241.6M $406.1M $500M $334.5M $179M
 
Revenue (Reported) $7.2B $8.5B $9.3B $8B $6.8B
Operating Income (Reported) $238.2M $400.6M $505.4M $370.6M $208.7M
Operating Income (Adjusted) $241.6M $406.1M $500M $334.5M $179M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $27.6B $33.9B $36.8B $34.6B $28.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24.5B $30B $32B $30.2B $25B
Gross Profit $3.1B $3.9B $4.8B $4.4B $3.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $2.4B $2.6B $2.5B $2.3B
Other Inc / (Exp) -$35.7M $2.8M -$17.9M -$26.7M -$145.4M
Operating Expenses $2.3B $2.6B $2.8B $2.6B $2.4B
Operating Income $824.2M $1.4B $2.1B $1.7B $1B
 
Net Interest Expenses $155.9M $128.6M $158.1M $308.9M $291.5M
EBT. Incl. Unusual Items $632.6M $1.3B $1.9B $1.4B $610.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $170.9M $277.4M $440.1M $317.9M $120.8M
Net Income to Company $461.7M $976M $1.5B $1.1B $489.8M
 
Minority Interest in Earnings -$1.3M -$2.9M -$3.9M -$8.8M -$2.4M
Net Income to Common Excl Extra Items $460.4M $973.1M $1.4B $1.1B $487.4M
 
Basic EPS (Cont. Ops) $5.83 $13.20 $21.65 $18.11 $9.05
Diluted EPS (Cont. Ops) $5.78 $13.03 $21.38 $17.91 $8.96
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $989.2M $1.6B $2.2B $1.9B $1.1B
EBIT $798.5M $1.4B $2.1B $1.7B $902.1M
 
Revenue (Reported) $27.6B $33.9B $36.8B $34.6B $28.5B
Operating Income (Reported) $824.2M $1.4B $2.1B $1.7B $1B
Operating Income (Adjusted) $798.5M $1.4B $2.1B $1.7B $902.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $20.2B $25.5B $27.8B $25.3B $20.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18B $22.5B $24.2B $22.1B $18.2B
Gross Profit $2.3B $3B $3.6B $3.2B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.8B $1.9B $1.8B $1.7B
Other Inc / (Exp) -$18.2M $1.5M -$17.5M -$35.2M -$122.4M
Operating Expenses $1.7B $2B $2.1B $2B $1.8B
Operating Income $586.7M $1.1B $1.6B $1.2B $692.4M
 
Net Interest Expenses $105.6M $97M $123.4M $246.7M $209.4M
EBT. Incl. Unusual Items $462.9M $957M $1.4B $914.3M $360.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $113.5M $218.1M $332.3M $201.2M $67M
Net Income to Company $349.5M $739M $1.1B $713.2M $293.6M
 
Minority Interest in Earnings -$1.1M -$2M -$3.6M -$4.2M -$753K
Net Income to Common Excl Extra Items $348.4M $737M $1.1B $709M $292.9M
 
Basic EPS (Cont. Ops) $4.46 $10.08 $16.31 $12.40 $5.47
Diluted EPS (Cont. Ops) $4.42 $9.95 $16.12 $12.25 $5.42
Weighted Average Basic Share $236.5M $220.2M $198.1M $171M $160.9M
Weighted Average Diluted Share $238.4M $223M $200.6M $173.1M $162.5M
 
EBITDA $719.2M $1.2B $1.7B $1.3B $693.4M
EBIT $578.5M $1.1B $1.5B $1.2B $570.1M
 
Revenue (Reported) $20.2B $25.5B $27.8B $25.3B $20.6B
Operating Income (Reported) $586.7M $1.1B $1.6B $1.2B $692.4M
Operating Income (Adjusted) $578.5M $1.1B $1.5B $1.2B $570.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $300.1M $373.6M $222.2M $176.9M $218.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $8.5B $9.2B $11.1B $12.3B $12.2B
Inventory $3.5B $3.3B $4.2B $5.3B $5.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $266.2M $286.6M $345.2M $521.3M $684.1M
Total Current Assets $12.5B $13.2B $15.9B $18.3B $18.3B
 
Property Plant And Equipment $803.1M $799.6M $682.8M $596.5M $530.7M
Long-Term Investments $86.9M $76.4M $63.7M $65.1M $62.7M
Goodwill $2.1B $2.1B $2.1B $2B $2.1B
Other Intangibles $271.9M $233.8M $195M $159.1M $127.4M
Other Long-Term Assets $651.4M $675.8M $620.3M $574.5M $627.3M
Total Assets $16.4B $17.1B $19.5B $21.8B $21.7B
 
Accounts Payable $7B $7.9B $9.6B $10.5B $10.1B
Accrued Expenses $880.5M $1B $1.3B $1.3B $1.5B
Current Portion Of Long-Term Debt $271.4M $27.8M $32.8M $338.5M $532.1M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.3B $9.1B $11.3B $12.4B $13.2B
 
Long-Term Debt $2.6B $2.1B $2.2B $3.2B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $11.5B $11.9B $14.2B $16.2B $15.8B
 
Common Stock $125.4M $125.4M $125.4M $125.4M $57.7M
Other Common Equity Adj -$262.2M -$104.9M -$191.7M -$365.3M -$298M
Common Equity $4.8B $5.1B $5.3B $5.5B $5.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $54.5M $59.6M $58.6M $65M $71.8M
Total Equity $4.9B $5.1B $5.3B $5.6B $5.9B
 
Total Liabilities and Equity $16.4B $17.1B $19.5B $21.8B $21.7B
Cash and Short Terms $300.1M $373.6M $222.2M $176.9M $218.1M
Total Debt $3B $2.3B $2.6B $3.8B $3.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $227M $215.9M $334M $333.3M $248M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $8B $9.3B $11.2B $10.7B $11.7B
Inventory $3.2B $3.8B $5.1B $5.8B $4.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $238.4M $345.3M $495.1M $504M $1B
Total Current Assets $11.7B $13.7B $17.1B $17.3B $17.5B
 
Property Plant And Equipment $793.9M $705.4M $595.9M $536.2M $493.5M
Long-Term Investments $76.4M $69M $66.4M $63M $61.5M
Goodwill $2.1B $2.1B $2B $2B $2.1B
Other Intangibles $241.3M $204.5M $166.4M $134.8M $105.3M
Other Long-Term Assets $650.9M $635.7M $566.8M $576.3M $663.3M
Total Assets $15.5B $17.4B $20.5B $20.6B $20.9B
 
Accounts Payable $6.8B $8B $9.5B $9.1B $9.4B
Accrued Expenses $899.3M $1.1B $1.3B $1.3B $1.7B
Current Portion Of Long-Term Debt $166.1M $353.9M $339.9M $136.5M $370.6M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.9B $9.5B $11.4B $11.9B $12B
 
Long-Term Debt $2.1B $2B $3.2B $2.6B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $10.7B $12.2B $15.2B $15.1B $14.9B
 
Common Stock $125.4M $125.4M $125.4M $125.4M $58.1M
Other Common Equity Adj -$255.3M -$165.7M -$607.9M -$462.3M -$254.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $56.7M $59.2M $56.9M $68.2M $73M
Total Equity $4.8B $5.2B $5.3B $5.6B $6B
 
Total Liabilities and Equity $15.5B $17.4B $20.5B $20.6B $20.9B
Cash and Short Terms $227M $215.9M $334M $333.3M $248M
Total Debt $2.3B $2.4B $3.8B $4.2B $3.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$200.2M $586.5M $1.1B $1.4B $909.4M
Depreciation & Amoritzation $189.8M $189.1M $195.1M $187.4M $181.1M
Stock-Based Compensation $41.1M $35.3M $36.1M $42.9M $41.6M
Change in Accounts Receivable $338.8M -$541.4M -$2.1B -$1.4B $189.4M
Change in Inventories $383.1M $244.3M -$960.6M -$1.2B $139.3M
Cash From Operations $858M $1.4B $419M -$33.1M $705.4M
 
Capital Expenditures $150.8M $124.3M $83.1M $78.8M $83.3M
Cash Acquisitions -$13.1M -- -- -- --
Cash From Investing -$173.6M -$138.8M -$60.1M -$57.7M -$72.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $495.1M $1.2B $496.3M
Long-Term Debt Repaid -$405M -$620.9M -$131.5M -$350M -$1.3B
Repurchase of Common Stock -$404.2M -$483.7M -$911.5M -$1B -$770.2M
Other Financing Activities -$147K -$48.5M $24.7M -$137K $56.6M
Cash From Financing -$906.4M -$1.2B -$463.3M $109.8M -$666.2M
 
Beginning Cash (CF) $509.3M $300.1M $373.6M $222.2M $176.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$222M -$6M -$104.4M $19M -$33.1M
Ending Cash (CF) $300.1M $373.6M $222.2M $176.9M $218.1M
 
Levered Free Cash Flow $707.2M $1.2B $335.9M -$111.9M $622.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $166.4M $290.6M $343.6M $200M $100.9M
Depreciation & Amoritzation $46.7M $48.1M $46.2M $45M $40.6M
Stock-Based Compensation $6.3M $7.6M $3.8M $6.5M $8.5M
Change in Accounts Receivable $87.4M -$545.3M -$594.8M $260.7M -$701.2M
Change in Inventories $207.6M -$211.6M -$255.9M -$383.6M $169.2M
Cash From Operations $274.7M $114.2M $141.1M $321.7M $80.6M
 
Capital Expenditures $30M $21.2M $18.5M $20.7M $18.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$39.1M -$20.8M -$18.3M -$20.7M -$7.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $155M $328.3M -- -$118.6M
Long-Term Debt Repaid $328K -- -- -$557.3M -$500M
Repurchase of Common Stock -$153M -$250.2M -$241.3M -$203.5M -$51.1M
Other Financing Activities -- -- -- -- -$899K
Cash From Financing -$229.4M -$92.8M $68.2M -$156.7M -$120.5M
 
Beginning Cash (CF) $205.8M $244.1M $225.6M $240.4M $213M
Foreign Exchange Rate Adjustment $15M -$28.8M -$82.6M -$51.5M $82.8M
Additions / Reductions $6.2M $682K $191M $144.4M -$47.8M
Ending Cash (CF) $227M $215.9M $334M $333.3M $248M
 
Levered Free Cash Flow $244.7M $93.1M $122.5M $301M $62M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $461.7M $976M $1.5B $1.1B $489.8M
Depreciation & Amoritzation $190.7M $195.3M $190M $183.5M $166.5M
Stock-Based Compensation $34.9M $36.3M $41.5M $42.8M $36.9M
Change in Accounts Receivable -$44.5M -$1.3B -$2.5B $784.1M -$883.7M
Change in Inventories $301M -$598M -$1.4B -$679M $1.3B
Cash From Operations $1.7B $591.1M -$113.9M $527.4M $1.1B
 
Capital Expenditures $127.3M $97M $75.5M $81.8M $95.7M
Cash Acquisitions -$11.8M -- -- -- --
Cash From Investing -$157.8M -$74.4M -$54.4M -$70.5M -$78.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $1.4B $491.3M $1B
Long-Term Debt Repaid -$928.8M -$131M -$350.7M -$866.7M -$1.5B
Repurchase of Common Stock -$484.8M -$760.5M -$975.3M -$1B -$264.8M
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.6B -$567.3M $466.9M -$560.8M -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$61M -$50.6M $298.7M -$103.9M -$194.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.5B $494.1M -$189.4M $445.6M $995M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $349.5M $739M $1.1B $713.2M $293.6M
Depreciation & Amoritzation $140.7M $146.9M $141.8M $137.9M $123.4M
Stock-Based Compensation $28.6M $29.6M $35M $34.9M $30.2M
Change in Accounts Receivable $533.6M -$262.3M -$629M $1.6B $512.4M
Change in Inventories $260.6M -$581.8M -$1B -$525M $662.7M
Cash From Operations $1.2B $391.1M -$141.8M $418.7M $803.9M
 
Capital Expenditures $89.6M $62.3M $54.8M $57.8M $70.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$104.1M -$39.7M -$34M -$46.8M -$53M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $289.2M $1.2B $496.3M $1B
Long-Term Debt Repaid -$620.7M -$130.9M -$350M -$866.7M -$1B
Repurchase of Common Stock -$384.8M -$661.5M -$725.3M -$719.7M -$214.4M
Other Financing Activities -$48.5M -$159K -$137K $56.6M -$1M
Cash From Financing -$1.1B -$474.4M $455.8M -$214.7M -$755.4M
 
Beginning Cash (CF) $706.9M $845.4M $690.6M $622.9M $673.9M
Foreign Exchange Rate Adjustment $5.4M -$34.7M -$168.3M -$766K $34.4M
Additions / Reductions -$78.5M -$123M $280.1M $157.1M -$4.5M
Ending Cash (CF) $633.8M $687.7M $802.4M $779.2M $703.8M
 
Levered Free Cash Flow $1.1B $328.8M -$196.5M $360.9M $733.8M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 0.06% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 0.92% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 5.5% over the past day.

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

Show me the best stock