Financhill
Buy
56

ARW Quote, Financials, Valuation and Earnings

Last price:
$112.44
Seasonality move :
7.22%
Day range:
$110.98 - $113.03
52-week range:
$86.50 - $134.74
Dividend yield:
0%
P/E ratio:
12.42x
P/S ratio:
0.20x
P/B ratio:
0.91x
Volume:
455.8K
Avg. volume:
670.6K
1-year change:
-5.76%
Market cap:
$5.8B
Revenue:
$27.9B
EPS (TTM):
$9.06
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $28.7B $34.5B $37.1B $33.1B $27.9B
Revenue Growth (YoY) -0.84% 20.24% 7.68% -10.82% -15.66%
 
Cost of Revenues $25.7B $30.5B $32.5B $29.1B $24.8B
Gross Profit $3B $4B $4.6B $4B $3.1B
Gross Profit Margin 10.47% 11.62% 12.52% 11.99% 11.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $2.4B $2.6B $2.4B $2.2B
Other Inc / (Exp) -$15.7M $1.1M -$8.9M -$58.2M -$148M
Operating Expenses $2.1B $2.4B $2.6B $2.4B $2.2B
Operating Income $915M $1.6B $2.1B $1.6B $911.5M
 
Net Interest Expenses $155M $152.2M $224.6M $399.2M $332.1M
EBT. Incl. Unusual Items $759.3M $1.4B $1.9B $1.2B $489.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $172.8M $325.9M $449M $255M $95.8M
Net Income to Company $586.5M $1.1B $1.4B $909.4M $393.5M
 
Minority Interest in Earnings $2M $2.3M $8.3M $5.9M $1.4M
Net Income to Common Excl Extra Items $586.5M $1.1B $1.4B $909.4M $393.5M
 
Basic EPS (Cont. Ops) $7.49 $15.29 $22.01 $16.03 $7.36
Diluted EPS (Cont. Ops) $7.43 $15.10 $21.80 $15.84 $7.29
Weighted Average Basic Share $78M $72.5M $64.8M $56.4M $53.3M
Weighted Average Diluted Share $78.6M $73.4M $65.5M $57M $53.8M
 
EBITDA $1.1B $1.8B $2.3B $1.7B $1.1B
EBIT $915M $1.6B $2.1B $1.6B $911.5M
 
Revenue (Reported) $28.7B $34.5B $37.1B $33.1B $27.9B
Operating Income (Reported) $915M $1.6B $2.1B $1.6B $911.5M
Operating Income (Adjusted) $915M $1.6B $2.1B $1.6B $911.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.5B $9.3B $8B $6.8B $7.7B
Revenue Growth (YoY) 17.72% 8.86% -13.59% -14.78% 13.03%
 
Cost of Revenues $7.5B $8.1B $7.1B $6.1B $6.9B
Gross Profit $1B $1.1B $934.6M $744.2M $802.5M
Gross Profit Margin 12.07% 12.31% 11.67% 10.91% 10.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $625.9M $634.4M $563.2M $534.5M $587.9M
Other Inc / (Exp) $5.6M -$5.4M -$36.1M -$29.7M --
Operating Expenses $625.9M $634.4M $563.2M $534.5M $587.9M
Operating Income $401.8M $506.3M $371.4M $209.7M $214.7M
 
Net Interest Expenses $34.9M $60.5M $83.1M $75.4M $66M
EBT. Incl. Unusual Items $373.5M $449.1M $252.3M $116.1M $128.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $82.9M $105.5M $52.2M $15.2M $19.5M
Net Income to Company $290.6M $343.6M $200M $100.9M $109.3M
 
Minority Interest in Earnings $523K $1.2M $1.4M $330K $69K
Net Income to Common Excl Extra Items $290.6M $343.6M $200M $100.9M $109.3M
 
Basic EPS (Cont. Ops) $4.05 $5.33 $3.57 $1.90 $2.11
Diluted EPS (Cont. Ops) $4.00 $5.27 $3.53 $1.88 $2.09
Weighted Average Basic Share $71.7M $64.2M $55.6M $53M $51.7M
Weighted Average Diluted Share $72.6M $65M $56.3M $53.5M $52.1M
 
EBITDA $449.9M $552.6M $416.4M $250.3M $247.4M
EBIT $401.8M $506.3M $371.4M $209.7M $214.7M
 
Revenue (Reported) $8.5B $9.3B $8B $6.8B $7.7B
Operating Income (Reported) $401.8M $506.3M $371.4M $209.7M $214.7M
Operating Income (Adjusted) $401.8M $506.3M $371.4M $209.7M $214.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $33.9B $36.8B $34.6B $28.5B $29.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $30.2B $32.2B $30.4B $25.2B $26.3B
Gross Profit $3.7B $4.6B $4.2B $3.3B $3.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4B $2.6B $2.5B $2.3B $2.3B
Other Inc / (Exp) $2.8M -$17.9M -$26.7M -$145.4M --
Operating Expenses $2.4B $2.6B $2.5B $2.3B $2.3B
Operating Income $1.4B $2.1B $1.7B $1.1B $819.2M
 
Net Interest Expenses $141.5M $192M $326.5M $343.8M $276.4M
EBT. Incl. Unusual Items $1.3B $1.9B $1.4B $610.6M $593.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $277.4M $440.1M $317.9M $120.8M $117.6M
Net Income to Company $976M $1.5B $1.1B $489.8M $476M
 
Minority Interest in Earnings $2.9M $3.9M $8.8M $2.4M $166K
Net Income to Common Excl Extra Items $976M $1.5B $1.1B $489.8M $476M
 
Basic EPS (Cont. Ops) $13.19 $21.65 $18.12 $9.04 $9.14
Diluted EPS (Cont. Ops) $13.03 $21.38 $17.92 $8.95 $9.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.6B $2.3B $1.9B $1.2B $962.6M
EBIT $1.4B $2.1B $1.7B $1.1B $819.2M
 
Revenue (Reported) $33.9B $36.8B $34.6B $28.5B $29.4B
Operating Income (Reported) $1.4B $2.1B $1.7B $1.1B $819.2M
Operating Income (Adjusted) $1.4B $2.1B $1.7B $1.1B $819.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $25.5B $27.8B $25.3B $20.6B $22.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $22.6B $24.3B $22.2B $18.3B $19.8B
Gross Profit $2.9B $3.5B $3B $2.4B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $1.9B $1.8B $1.7B $1.8B
Other Inc / (Exp) $1.5M -$17.5M -$35.2M -$122.4M $65.5M
Operating Expenses $1.8B $1.9B $1.8B $1.7B $1.8B
Operating Income $1B $1.6B $1.2B $695.3M $603M
 
Net Interest Expenses $106.6M $146.2M $248.1M $240.3M $204.2M
EBT. Incl. Unusual Items $957M $1.4B $914.3M $360.6M $465M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $218.1M $332.3M $201.2M $67M $88.8M
Net Income to Company $739M $1.1B $713.2M $293.6M $376.1M
 
Minority Interest in Earnings $2M $3.6M $4.2M $753K -$514K
Net Income to Common Excl Extra Items $739M $1.1B $713.2M $293.6M $376.1M
 
Basic EPS (Cont. Ops) $10.07 $16.31 $12.40 $5.46 $7.26
Diluted EPS (Cont. Ops) $9.94 $16.11 $12.26 $5.41 $7.19
Weighted Average Basic Share $220.2M $198.1M $171M $160.9M $155.8M
Weighted Average Diluted Share $223M $200.6M $173.1M $162.5M $157.2M
 
EBITDA $1.2B $1.7B $1.3B $818.7M $706.8M
EBIT $1B $1.6B $1.2B $695.3M $603M
 
Revenue (Reported) $25.5B $27.8B $25.3B $20.6B $22.1B
Operating Income (Reported) $1B $1.6B $1.2B $695.3M $603M
Operating Income (Adjusted) $1B $1.6B $1.2B $695.3M $603M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $373.6M $222.2M $176.9M $218.1M $188.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.2B $11.1B $12.3B $12.2B $13B
Inventory $3.3B $4.2B $5.3B $5.2B $4.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $286.6M $345.2M $521.3M $684.1M $471.9M
Total Current Assets $13.2B $15.9B $18.3B $18.3B $18.4B
 
Property Plant And Equipment $1.1B $950.8M $874M $800.3M $720.4M
Long-Term Investments $156M $183.1M $232.6M $167.6M $153.9M
Goodwill $2.1B $2.1B $2B $2.1B $2.1B
Other Intangibles $233.8M $195M $159.1M $127.4M $96.7M
Other Long-Term Assets $675.8M $620.3M $574.5M $627.3M $677.7M
Total Assets $17.1B $19.5B $21.8B $21.7B $21.8B
 
Accounts Payable $7.9B $9.6B $10.5B $10.1B $11B
Accrued Expenses $1B $1.3B $1.3B $1.5B $1.2B
Current Portion Of Long-Term Debt $27.8M $32.8M $338.5M $32.8M $170K
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.1B $11.3B $12.4B $13.2B $12.6B
 
Long-Term Debt $2.4B $2.5B $3.4B $2.4B $3B
Capital Leases -- -- -- -- --
Total Liabilities $11.9B $14.2B $16.2B $15.8B $15.9B
 
Common Stock $125.4M $125.4M $125.4M $57.7M $55.6M
Other Common Equity Adj -$104.9M -$191.7M -$365.3M -$298M -$509.3M
Common Equity $5.1B $5.3B $5.5B $5.8B $5.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $59.6M $58.6M $65M $71.8M $70.4M
Total Equity $5.1B $5.3B $5.6B $5.9B $5.8B
 
Total Liabilities and Equity $17.1B $19.5B $21.8B $21.7B $21.8B
Cash and Short Terms $373.6M $222.2M $176.9M $218.1M $188.8M
Total Debt $2.5B $2.8B $3.7B $4B $3.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $215.9M $334M $333.3M $248M $213.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.3B $11.2B $10.7B $11.7B $15.7B
Inventory $3.8B $5.1B $5.8B $4.5B $4.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $345.3M $495.1M $504M $1B --
Total Current Assets $13.7B $17.1B $17.3B $17.5B $21.1B
 
Property Plant And Equipment $705.4M $595.9M $536.2M $493.5M $475.8M
Long-Term Investments $123.5M $164.2M $110.5M $108.2M $100.3M
Goodwill $2.1B $2B $2B $2.1B --
Other Intangibles $204.5M $166.4M $134.8M $105.3M --
Other Long-Term Assets $635.7M $566.8M $576.3M $663.3M --
Total Assets $17.4B $20.5B $20.6B $20.9B $24.5B
 
Accounts Payable $8B $9.5B $9.1B $9.4B $13.1B
Accrued Expenses $1.1B $1.3B $1.3B $1.7B --
Current Portion Of Long-Term Debt $353.9M $339.9M $136.5M $370.6M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.5B $11.4B $11.9B $12B $14.4B
 
Long-Term Debt $2B $3.2B $2.6B $2.4B $3.1B
Capital Leases -- -- -- -- --
Total Liabilities $12.2B $15.2B $15.1B $14.9B $18.1B
 
Common Stock $125.4M $125.4M $125.4M $58.1M $55.8M
Other Common Equity Adj -$165.7M -$607.9M -$462.3M -$254.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $59.2M $56.9M $68.2M $73M $74.9M
Total Equity $5.2B $5.3B $5.6B $6B $6.5B
 
Total Liabilities and Equity $17.4B $20.5B $20.6B $20.9B $24.5B
Cash and Short Terms $215.9M $334M $333.3M $248M $213.6M
Total Debt $2.4B $3.8B $4.1B $3.3B $3.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $586.5M $1.1B $1.4B $909.4M $393.5M
Depreciation & Amoritzation $189.1M $195.1M $187.4M $181.1M $163M
Stock-Based Compensation $35.3M $36.1M $42.9M $41.6M $34.6M
Change in Accounts Receivable -$541.4M -$2.1B -$1.4B $189.4M -$1B
Change in Inventories $244.3M -$960.6M -$1.2B $139.3M $421.1M
Cash From Operations $1.4B $419M -$33.1M $705.4M $1.1B
 
Capital Expenditures $124.3M $83.1M $78.8M $83.3M $92.7M
Cash Acquisitions -- -- -- -- $34.8M
Cash From Investing -$138.8M -$60.1M -$57.7M -$72.3M -$94.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $495.1M $1.2B $496.3M $1.5B
Long-Term Debt Repaid -$620.9M -$131.5M -$350M -$1.3B -$1B
Repurchase of Common Stock $483.7M $911.5M $1B $770.2M $265.1M
Other Financing Activities -$48.5M $24.7M -$137K $56.6M -$1M
Cash From Financing -$1.2B -$463.3M $109.8M -$666.2M -$956.8M
 
Beginning Cash (CF) $373.6M $222.2M $176.9M $218.1M $188.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $73.5M -$151.4M -$45.3M $41.1M -$29.2M
Ending Cash (CF) $526.7M $23.8M $67.4M $333.4M $51.2M
 
Levered Free Cash Flow $1.2B $335.9M -$111.9M $622.2M $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $290.6M $343.6M $200M $100.9M $109.3M
Depreciation & Amoritzation $48.1M $46.2M $45M $40.6M $32.8M
Stock-Based Compensation $7.6M $3.8M $6.5M $8.5M -$9.8M
Change in Accounts Receivable -$545.3M -$594.8M $260.7M -$701.2M -$395.6M
Change in Inventories -$211.6M -$255.9M -$383.6M $169.2M $18.8M
Cash From Operations $114.2M $141.1M $321.7M $80.6M -$281.7M
 
Capital Expenditures $21.2M $18.5M $20.7M $18.5M $30.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$20.8M -$18.3M -$20.7M -$7.8M -$30.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $155M $328.3M -- -$118.6M --
Long-Term Debt Repaid -- -- -$557.3M -$500M --
Repurchase of Common Stock $250.2M $241.3M $203.5M $51.1M $630K
Other Financing Activities -- -- -- -$899K --
Cash From Financing -$92.8M $68.2M -$156.7M -$120.5M $306.5M
 
Beginning Cash (CF) $215.9M $334M $333.3M $248M $213.6M
Foreign Exchange Rate Adjustment -$28.8M -$82.6M -$51.5M $82.8M -$2.9M
Additions / Reductions -$28.1M $108.4M $92.9M $35M -$8.4M
Ending Cash (CF) $159M $359.7M $374.7M $365.7M $202.3M
 
Levered Free Cash Flow $93.1M $122.5M $301M $62M -$312M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $976M $1.5B $1.1B $489.8M $476M
Depreciation & Amoritzation $195.3M $190M $183.5M $166.5M $143.4M
Stock-Based Compensation $36.3M $41.5M $42.8M $36.9M $24.9M
Change in Accounts Receivable -$1.3B -$2.5B $784.1M -$883.7M -$3.8B
Change in Inventories -$598M -$1.4B -$679M $1.3B -$176.4M
Cash From Operations $591.1M -$113.9M $527.4M $1.1B $190.6M
 
Capital Expenditures $97M $75.5M $81.8M $95.7M $96.4M
Cash Acquisitions -- -- -- -- $34.8M
Cash From Investing -$74.4M -$54.4M -$70.5M -$78.5M $9.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.4B $491.3M $1B --
Long-Term Debt Repaid -$131M -$350.7M -$866.7M -- --
Repurchase of Common Stock $760.5M $975.3M $1B $264.8M $161.6M
Other Financing Activities -- -- -- -- --
Cash From Financing -$567.3M $466.9M -$560.8M -$1.2B -$310.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.1M $118.1M -$691K -$85.3M -$34.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $494.1M -$189.4M $445.6M $995M $94.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $739M $1.1B $713.2M $293.6M $376.1M
Depreciation & Amoritzation $146.9M $141.8M $137.9M $123.4M $103.8M
Stock-Based Compensation $29.6M $35M $34.9M $30.2M $20.4M
Change in Accounts Receivable -$262.3M -$629M $1.6B $512.4M -$2.3B
Change in Inventories -$581.8M -$1B -$525M $662.7M $65.2M
Cash From Operations $391.1M -$141.8M $418.7M $803.9M -$135.9M
 
Capital Expenditures $62.3M $54.8M $57.8M $70.2M $73.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$39.7M -$34M -$46.8M -$53M $51M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $289.2M $1.2B $496.3M $1B --
Long-Term Debt Repaid -$130.9M -$350M -$866.7M -$1B -$763.7M
Repurchase of Common Stock $661.5M $725.3M $719.7M $214.4M $110.8M
Other Financing Activities -$159K -$137K $56.6M -$1M -$148K
Cash From Financing -$474.4M $455.8M -$214.7M -$755.4M -$109.4M
 
Beginning Cash (CF) $687.7M $802.4M $779.2M $703.8M $667.5M
Foreign Exchange Rate Adjustment -$34.7M -$168.3M -$766K $34.4M $219.1M
Additions / Reductions -$157.7M $111.8M $156.4M $29.9M $24.8M
Ending Cash (CF) $495.4M $745.9M $934.8M $768.2M $911.4M
 
Levered Free Cash Flow $328.8M -$196.5M $360.9M $733.8M -$209.8M

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

GET BETTER TRADE IDEAS

Popular

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

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

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

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

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock