Financhill
Sell
29

AAP Quote, Financials, Valuation and Earnings

Last price:
$46.77
Seasonality move :
4.4%
Day range:
$45.61 - $46.83
52-week range:
$28.89 - $70.00
Dividend yield:
2.14%
P/E ratio:
51.64x
P/S ratio:
0.33x
P/B ratio:
1.28x
Volume:
1.8M
Avg. volume:
2M
1-year change:
-1.27%
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

Why Did SoundHound AI Stock Go Up?
Why Did SoundHound AI Stock Go Up?

SoundHound AI (NASDAQ:SOUN) has moved higher in recent days, breaking…

Is Goldman Sachs Going to Go Up?
Is Goldman Sachs Going to Go Up?

Shares of financial giant Goldman Sachs (NYSE:GS) have soared by…

How High Will MSTR Stock Go?
How High Will MSTR Stock Go?

After several months of pressure, shares of Bitcoin treasury Strategy…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
57
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
47
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
56
INTC alert for Jan 24

Intel Corp. [INTC] is down 17.01% over the past day.

Buy
64
BNR alert for Jan 24

Burning Rock Biotech Ltd. [BNR] is down 12.81% over the past day.

Sell
19
APGE alert for Jan 24

Apogee Therapeutics, Inc. [APGE] is down 12.28% over the past day.

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

Show me the best stock