Financhill
Buy
73

AWI Quote, Financials, Valuation and Earnings

Last price:
$141.64
Seasonality move :
5.02%
Day range:
$137.03 - $140.57
52-week range:
$110.68 - $164.40
Dividend yield:
0.84%
P/E ratio:
23.26x
P/S ratio:
4.27x
P/B ratio:
8.05x
Volume:
553.8K
Avg. volume:
340.8K
1-year change:
15.39%
Market cap:
$6.1B
Revenue:
$1.4B
EPS (TTM):
$6.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $936.9M $1.1B $1.2B $1.3B $1.4B
Revenue Growth (YoY) -9.75% 18.11% 11.43% 5.04% 11.62%
 
Cost of Revenues $603.8M $701M $784M $798.2M $864.1M
Gross Profit $333.1M $405.6M $449.1M $497M $581.6M
Gross Profit Margin 35.55% 36.65% 36.42% 38.37% 40.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $163.2M $232.1M $237M $262.5M $308.5M
Other Inc / (Exp) -$272.8M $92M $72.1M $95.6M $110M
Operating Expenses $163.2M $232.1M $237M $262.5M $308.5M
Operating Income $169.9M $173.5M $212.1M $234.5M $273.1M
 
Net Interest Expenses $23.8M $22.8M $26.6M $31.8M $36M
EBT. Incl. Unusual Items -$126.7M $242.7M $257.6M $298.3M $347.1M
Earnings of Discontinued Ops. -$15M -$2.1M $3M -- --
Income Tax Expense -$42.6M $57.4M $57.7M $74.5M $82.2M
Net Income to Company -$99.1M $183.2M $202.9M $223.8M $264.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$99.1M $183.2M $202.9M $223.8M $264.9M
 
Basic EPS (Cont. Ops) -$2.07 $3.84 $4.38 $5.00 $6.06
Diluted EPS (Cont. Ops) -$2.07 $3.82 $4.37 $4.99 $6.02
Weighted Average Basic Share $47.9M $47.6M $46.3M $44.7M $43.7M
Weighted Average Diluted Share $47.9M $47.9M $46.4M $44.8M $44M
 
EBITDA -$18.6M $362.1M $368.4M $422.8M $490.1M
EBIT -$102.6M $265.6M $284.7M $333.6M $386.9M
 
Revenue (Reported) $936.9M $1.1B $1.2B $1.3B $1.4B
Operating Income (Reported) $169.9M $173.5M $212.1M $234.5M $273.1M
Operating Income (Adjusted) -$102.6M $265.6M $284.7M $333.6M $386.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $238.7M $282.5M $304.5M $312.3M $367.7M
Revenue Growth (YoY) -3.32% 18.35% 7.79% 2.56% 17.74%
 
Cost of Revenues $155.9M $180M $193M $192.8M $223.8M
Gross Profit $82.8M $102.5M $111.5M $119.5M $143.9M
Gross Profit Margin 34.69% 36.28% 36.62% 38.27% 39.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $54.4M $55.6M $59.1M $73.3M $85.4M
Other Inc / (Exp) $19.8M $9.8M $19.6M $19.6M $22.3M
Operating Expenses $54.4M $55.6M $59.1M $73.3M $85.4M
Operating Income $28.4M $46.9M $52.4M $46.2M $58.5M
 
Net Interest Expenses $5.1M $5.4M $8.7M $5.1M $5.4M
EBT. Incl. Unusual Items $43.1M $51.3M $63.3M $60.7M $76M
Earnings of Discontinued Ops. -$12M -- -- -- --
Income Tax Expense $8.3M $9.4M $14.5M $13.9M $13.8M
Net Income to Company $22.8M $41.9M $48.8M $46.8M $62.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $22.8M $41.9M $48.8M $46.8M $62.2M
 
Basic EPS (Cont. Ops) $0.47 $0.88 $1.07 $1.07 $1.43
Diluted EPS (Cont. Ops) $0.47 $0.88 $1.07 $1.06 $1.42
Weighted Average Basic Share $47.9M $47.3M $45.4M $43.8M $43.4M
Weighted Average Diluted Share $47.9M $47.6M $45.5M $44.2M $44M
 
EBITDA $70.9M $79M $92.7M $92.7M $112.5M
EBIT $48.5M $56.8M $72.5M $69.3M $85.2M
 
Revenue (Reported) $238.7M $282.5M $304.5M $312.3M $367.7M
Operating Income (Reported) $28.4M $46.9M $52.4M $46.2M $58.5M
Operating Income (Adjusted) $48.5M $56.8M $72.5M $69.3M $85.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $936.9M $1.1B $1.2B $1.3B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $603.8M $701M $784M $798.2M $864.1M
Gross Profit $333.1M $405.6M $449.1M $497M $581.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $163.2M $232.1M $237M $262.5M $308.6M
Other Inc / (Exp) -$272.8M $92.4M $72.3M $95.6M $109.3M
Operating Expenses $163.2M $232.1M $237M $262.5M $308.6M
Operating Income $169.9M $173.5M $212.1M $234.5M $273M
 
Net Interest Expenses $23.8M $22.8M $26.6M $31.8M $36M
EBT. Incl. Unusual Items -$126.7M $242.7M $257.6M $298.3M $347.1M
Earnings of Discontinued Ops. -$15M -$2.1M $3M -- --
Income Tax Expense -$42.6M $57.4M $57.7M $74.5M $82.2M
Net Income to Company -$99.1M $183.2M $202.9M $223.8M $264.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$99.1M $183.2M $202.9M $223.8M $264.9M
 
Basic EPS (Cont. Ops) -$2.06 $3.84 $4.38 $5.01 $6.06
Diluted EPS (Cont. Ops) -$2.06 $3.82 $4.37 $5.00 $6.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$18.6M $362.1M $368.4M $422.8M $490.1M
EBIT -$102.6M $265.6M $284.7M $333.6M $386.9M
 
Revenue (Reported) $936.9M $1.1B $1.2B $1.3B $1.4B
Operating Income (Reported) $169.9M $173.5M $212.1M $234.5M $273M
Operating Income (Adjusted) -$102.6M $265.6M $284.7M $333.6M $386.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.1B $1.2B $1.3B $1.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $701M $784M $798.2M $864.1M --
Gross Profit $405.6M $449.1M $497M $581.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $232.1M $237M $262.5M $308.6M --
Other Inc / (Exp) $92.4M $72.3M $95.6M $109.3M --
Operating Expenses $232.1M $237M $262.5M $308.6M --
Operating Income $173.5M $212.1M $234.5M $273M --
 
Net Interest Expenses $22.8M $26.6M $31.8M $36M --
EBT. Incl. Unusual Items $242.7M $257.6M $298.3M $347.1M --
Earnings of Discontinued Ops. -$2.1M $3M -- -- --
Income Tax Expense $57.4M $57.7M $74.5M $82.2M --
Net Income to Company $183.2M $202.9M $223.8M $264.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $183.2M $202.9M $223.8M $264.9M --
 
Basic EPS (Cont. Ops) $3.84 $4.38 $5.01 $6.06 --
Diluted EPS (Cont. Ops) $3.82 $4.37 $5.00 $6.03 --
Weighted Average Basic Share $190.3M $185.2M $178.6M $174.7M --
Weighted Average Diluted Share $191.5M $185.5M $179.3M $176M --
 
EBITDA $362.1M $368.4M $422.8M $490.1M --
EBIT $265.6M $284.7M $333.6M $386.9M --
 
Revenue (Reported) $1.1B $1.2B $1.3B $1.4B --
Operating Income (Reported) $173.5M $212.1M $234.5M $273M --
Operating Income (Adjusted) $265.6M $284.7M $333.6M $386.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $136.9M $98.1M $106M $70.8M $79.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $77.9M $104.7M $107.4M $102.1M $133M
Inventory $81.5M $90.2M $110M $104M $109.8M
Prepaid Expenses $12M $17.2M $16.6M $15.9M $19.8M
Other Current Assets $800K $1.3M $1.4M $2.7M $1.4M
Total Current Assets $311.8M $321.9M $356.5M $313M $348.9M
 
Property Plant And Equipment $569.5M $582.2M $589.2M $618.2M $670M
Long-Term Investments $50.8M $59.7M $31.6M $25.7M $38.2M
Goodwill $160.7M $167M $167.3M $175.5M $203.2M
Other Intangibles $457.5M $421.4M $407.7M $412.4M $455M
Other Long-Term Assets $48.1M $48.2M $44M $41.2M $39.1M
Total Assets $1.7B $1.7B $1.7B $1.7B $1.8B
 
Accounts Payable $81.3M $105.8M $105M $91M $132.4M
Accrued Expenses $16.7M $28.9M $37.6M $27.3M $33.3M
Current Portion Of Long-Term Debt $25M $25M -- $22.5M $22.5M
Current Portion Of Capital Lease Obligations $6.8M $7.8M $8.1M $9.8M $11.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $172.3M $209.6M $182.7M $194.5M $249.7M
 
Long-Term Debt $690.5M $606.4M $651.1M $564.3M $502.6M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.2B $1.2B $1.1B $1.1B
 
Common Stock $600K $600K $600K $600K $600K
Other Common Equity Adj -$109.3M -$109.6M -$100.1M -$104.7M -$110.2M
Common Equity $450.9M $519.7M $535M $591.8M $757.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $450.9M $519.7M $535M $591.8M $757.1M
 
Total Liabilities and Equity $1.7B $1.7B $1.7B $1.7B $1.8B
Cash and Short Terms $136.9M $98.1M $106M $70.8M $79.3M
Total Debt $715.5M $631.4M $651.1M $586.8M $525.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $136.9M $98.1M $106M $70.8M $79.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $77.9M $104.7M $107.4M $102.1M $133M
Inventory $81.5M $90.2M $110M $104M $109.8M
Prepaid Expenses $12M $17.2M $16.6M $15.9M $19.8M
Other Current Assets $800K $1.3M $1.4M $2.7M $1.4M
Total Current Assets $311.8M $321.9M $356.5M $313M $348.9M
 
Property Plant And Equipment $569.5M $582.2M $589.2M $618.2M $670M
Long-Term Investments $50.8M $59.7M $31.6M $25.7M $38.2M
Goodwill $160.7M $167M $167.3M $175.5M $203.2M
Other Intangibles $457.5M $421.4M $407.7M $412.4M $455M
Other Long-Term Assets $48.1M $48.2M $44M $41.2M $39.1M
Total Assets $1.7B $1.7B $1.7B $1.7B $1.8B
 
Accounts Payable $81.3M $105.8M $105M $91M $132.4M
Accrued Expenses $16.7M $28.9M $37.6M $27.3M $33.3M
Current Portion Of Long-Term Debt $25M $25M -- $22.5M $22.5M
Current Portion Of Capital Lease Obligations $6.8M $7.8M $8.1M $9.8M $11.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $172.3M $209.6M $182.7M $194.5M $249.7M
 
Long-Term Debt $690.5M $606.4M $651.1M $564.3M $502.6M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.2B $1.2B $1.1B $1.1B
 
Common Stock $600K $600K $600K $600K $600K
Other Common Equity Adj -$109.3M -$109.6M -$100.1M -$104.7M -$110.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $450.9M $519.7M $535M $591.8M $757.1M
 
Total Liabilities and Equity $1.7B $1.7B $1.7B $1.7B $1.8B
Cash and Short Terms $136.9M $98.1M $106M $70.8M $79.3M
Total Debt $715.5M $631.4M $651.1M $586.8M $525.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$99.1M $183.2M $202.9M $223.8M $264.9M
Depreciation & Amoritzation $84M $96.5M $83.7M $89.2M $103.2M
Stock-Based Compensation $6.8M $11.3M $14.3M $18.8M $18.3M
Change in Accounts Receivable $12.7M -$30.9M -$12.4M -$1.6M -$24.6M
Change in Inventories -$7.7M -$10.6M -$19.7M $6.1M $1.9M
Cash From Operations $218.8M $187.2M $182.4M $233.5M $266.8M
 
Capital Expenditures $55.4M $79.8M $74.8M $83.8M $82.8M
Cash Acquisitions -$109M $77.6M $101.7M $70.4M -$31.2M
Cash From Investing -$141.1M -$13.9M $28.2M -$10.4M -$79.3M
 
Dividends Paid (Ex Special Dividend) -$39.2M -$41.4M -$44.2M -$46.9M -$50.6M
Special Dividend Paid
Long-Term Debt Issued $320M $95M $805M $55M $138M
Long-Term Debt Repaid -$218.1M -$182.1M -$785.9M -$122.7M -$203.8M
Repurchase of Common Stock -$44.4M -$80M -$167M -$133.8M -$59.9M
Other Financing Activities -- -- -$9.8M -$10.2M -$1.3M
Cash From Financing $13.5M -$212.1M -$201.9M -$258.6M -$177.6M
 
Beginning Cash (CF) $45.3M $136.9M $98.1M $106M $70.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $91.2M -$38.8M $8.7M -$35.5M $9.9M
Ending Cash (CF) $136.9M $98.1M $106M $70.8M $79.3M
 
Levered Free Cash Flow $163.4M $107.4M $107.6M $149.7M $184M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $22.8M $41.9M $48.8M $46.8M $62.2M
Depreciation & Amoritzation $22.4M $22.2M $20.2M $23.4M $27.3M
Stock-Based Compensation $2.1M $2.8M $3.4M $6.8M $4.4M
Change in Accounts Receivable $12.5M -$6.3M $6.5M $7.2M $4.9M
Change in Inventories $100K -$800K $5.4M $3.3M $6.1M
Cash From Operations $70.4M $49.3M $63.2M $57.1M $86.6M
 
Capital Expenditures $22.4M $31.9M $28.3M $23.7M $28.8M
Cash Acquisitions -$70.3M $23.4M $47.6M $21.8M -$4.9M
Cash From Investing -$88.9M -$8.5M $20.1M $200K -$18.1M
 
Dividends Paid (Ex Special Dividend) -$10.1M -$11M -$11.6M -$12.5M -$13.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $120M $20M $675M $25M --
Long-Term Debt Repaid -$86.9M -$16.9M -$705.5M -$60.7M -$31.6M
Repurchase of Common Stock -$10M -$25.5M -$19.1M -$35.3M -$15.5M
Other Financing Activities -- -- -$3.1M -- --
Cash From Financing $16M -$37M -$64.3M -$83.5M -$61.9M
 
Beginning Cash (CF) $138.8M $94.3M $86.8M $96.6M $73.7M
Foreign Exchange Rate Adjustment $600K -- $200K $400K -$1M
Additions / Reductions -$2.5M $3.8M $19M -$26.2M $6.6M
Ending Cash (CF) $136.9M $98.1M $106M $70.8M $79.3M
 
Levered Free Cash Flow $48M $17.4M $34.9M $33.4M $57.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$99.1M $183.2M $202.9M $223.8M $264.9M
Depreciation & Amoritzation $84M $96.5M $83.7M $89.2M $103.2M
Stock-Based Compensation $6.8M $11.3M $14.3M $18.8M $18.3M
Change in Accounts Receivable $12.7M -$30.9M -$12.4M -$1.6M -$24.6M
Change in Inventories -$7.7M -$10.6M -$19.7M $6.1M $1.9M
Cash From Operations $218.8M $187.2M $182.4M $233.5M $266.8M
 
Capital Expenditures $55.4M $79.8M $74.8M $83.8M $82.8M
Cash Acquisitions -$109M $77.6M $101.7M $70.4M -$31.2M
Cash From Investing -$141.1M -$13.9M $28.2M -$10.4M -$79.3M
 
Dividends Paid (Ex Special Dividend) -$39.2M -$41.4M -$44.2M -$46.9M -$50.6M
Special Dividend Paid
Long-Term Debt Issued $320M $95M $805M $55M $138M
Long-Term Debt Repaid -$218.1M -$182.1M -$785.9M -$122.7M -$203.8M
Repurchase of Common Stock -$44.4M -$80M -$167M -$133.8M -$59.9M
Other Financing Activities -- -- -$9.8M -$10.2M --
Cash From Financing $13.5M -$212.1M -$201.9M -$258.6M -$177.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $91.2M -$38.8M $8.7M -$35.5M $9.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $163.4M $107.4M $107.6M $149.7M $184M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $183.2M $202.9M $223.8M $264.9M --
Depreciation & Amoritzation $96.5M $83.7M $89.2M $103.2M --
Stock-Based Compensation $11.3M $14.3M $18.8M $18.3M --
Change in Accounts Receivable -$30.9M -$12.4M -$1.6M -$24.6M --
Change in Inventories -$10.6M -$19.7M $6.1M $1.9M --
Cash From Operations $187.2M $182.4M $233.5M $266.8M --
 
Capital Expenditures $79.8M $74.8M $83.8M $82.8M --
Cash Acquisitions $77.6M $101.7M $70.4M -$31.2M --
Cash From Investing -$13.9M $28.2M -$10.4M -$79.3M --
 
Dividends Paid (Ex Special Dividend) -$41.4M -$44.2M -$46.9M -$50.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $95M $805M $55M $138M --
Long-Term Debt Repaid -$182.1M -$785.9M -$122.7M -$203.8M --
Repurchase of Common Stock -$80M -$167M -$133.8M -$59.9M --
Other Financing Activities -- -$9.8M -$10.2M -- --
Cash From Financing -$212.1M -$201.9M -$258.6M -$177.6M --
 
Beginning Cash (CF) $471.8M $340.3M $400.2M $287.7M --
Foreign Exchange Rate Adjustment -$0 -$800K $300K -$1.4M --
Additions / Reductions -$38.8M $8.7M -$35.5M $9.9M --
Ending Cash (CF) $433M $348.2M $365M $296.2M --
 
Levered Free Cash Flow $107.4M $107.6M $149.7M $184M --

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

GET BETTER TRADE IDEAS

Popular

2 Dividend Stocks to Buy in a Recession
2 Dividend Stocks to Buy in a Recession

While many economists and investors initially expected 2025 to be…

Is Ford Stock Undervalued Amid the EV Transition?
Is Ford Stock Undervalued Amid the EV Transition?

There is a lot going on in the electric vehicle…

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
49
SMTC alert for Mar 17

Semtech [SMTC] is down 0.49% over the past day.

Buy
62
PLPC alert for Mar 17

Preformed Line Products [PLPC] is up 3.8% over the past day.

Sell
50
NUTX alert for Mar 17

Nutex Health [NUTX] is up 4.82% over the past day.

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

Show me the best stock