Financhill
Buy
57

APD Quote, Financials, Valuation and Earnings

Last price:
$279.52
Seasonality move :
5.01%
Day range:
$274.09 - $286.84
52-week range:
$229.11 - $321.47
Dividend yield:
2.56%
P/E ratio:
37.34x
P/S ratio:
5.11x
P/B ratio:
4.04x
Volume:
3.3M
Avg. volume:
1.5M
1-year change:
-11.24%
Market cap:
$62.3B
Revenue:
$12B
EPS (TTM):
-$1.50
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.3B $12.7B $12.6B $12.1B $12B
Revenue Growth (YoY) 16.56% 23.03% -0.79% -3.96% -0.52%
 
Cost of Revenues $7.2B $9.3B $8.8B $8.2B $8.2B
Gross Profit $3.1B $3.4B $3.8B $3.9B $3.8B
Gross Profit Margin 30.37% 26.46% 29.93% 32.51% 31.48%
 
R&D Expenses $93.5M $102.9M $105.6M $100.2M $96.3M
Selling, General & Admin $828.4M $900.6M $957M $942.4M $906.1M
Other Inc / (Exp) $381.4M $470.2M $320.7M $2.1B --
Operating Expenses $921.9M $1B $1.1B $1B $1B
Operating Income $2.2B $2.4B $2.7B $2.9B $2.8B
 
Net Interest Expenses $136.2M $122.2M $172M $214.9M $214M
EBT. Incl. Unusual Items $2.5B $2.8B $2.9B $4.8B -$440.7M
Earnings of Discontinued Ops. $70.3M $12.6M $7.4M -$13.9M -$8M
Income Tax Expense $462.8M $500.8M $551.2M $944.9M -$94.3M
Net Income to Company $2.1B $2.3B $2.3B $3.8B -$394.5M
 
Minority Interest in Earnings $15.8M $10.4M $38.4M $34.2M $40.1M
Net Income to Common Excl Extra Items $2B $2.3B $2.3B $3.9B -$346.4M
 
Basic EPS (Cont. Ops) $9.16 $10.11 $10.31 $17.27 -$1.77
Diluted EPS (Cont. Ops) $9.12 $10.08 $10.30 $17.24 -$1.77
Weighted Average Basic Share $221.6M $222M $222.3M $222.5M $222.7M
Weighted Average Diluted Share $222.5M $222.5M $222.7M $222.8M $222.7M
 
EBITDA $3.5B $3.7B $4.1B $4.3B $4.4B
EBIT $2.2B $2.4B $2.7B $2.9B $2.8B
 
Revenue (Reported) $10.3B $12.7B $12.6B $12.1B $12B
Operating Income (Reported) $2.2B $2.4B $2.7B $2.9B $2.8B
Operating Income (Adjusted) $2.2B $2.4B $2.7B $2.9B $2.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3B $3.2B $3B $2.9B $3.1B
Revenue Growth (YoY) 26.07% 6.01% -5.59% -2.2% 5.8%
 
Cost of Revenues $2.2B $2.3B $2.1B $2B $2.1B
Gross Profit $770.9M $903.6M $931.2M $915.7M $994.1M
Gross Profit Margin 25.74% 28.46% 31.07% 31.24% 32.05%
 
R&D Expenses $23.3M $24.4M $25.7M $22M $20.4M
Selling, General & Admin $232.8M $234.4M $238.4M $242.4M $228.7M
Other Inc / (Exp) $170.4M $109.4M $143.6M $159.6M --
Operating Expenses $256.1M $258.8M $264.1M $264.4M $249.1M
Operating Income $514.8M $644.8M $667.1M $651.3M $745M
 
Net Interest Expenses $29.1M $39.7M $52.2M $42.1M $54.9M
EBT. Incl. Unusual Items $662.9M $720.2M $757M $790.5M $850.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $113.3M $136.4M $135.4M $140.7M $159.4M
Net Income to Company $560.4M $572.2M $609.3M $617.4M $678.2M
 
Minority Interest in Earnings -$10.8M $11.6M $12.3M $32.4M $13.2M
Net Income to Common Excl Extra Items $549.6M $583.8M $621.6M $649.8M $691.4M
 
Basic EPS (Cont. Ops) $2.53 $2.58 $2.74 $2.77 $3.04
Diluted EPS (Cont. Ops) $2.52 $2.57 $2.73 $2.77 $3.04
Weighted Average Basic Share $221.9M $222.2M $222.5M $222.7M $222.8M
Weighted Average Diluted Share $222.6M $222.6M $222.8M $222.9M $222.9M
 
EBITDA $847.1M $966.3M $1B $1B $1.1B
EBIT $514.8M $644.8M $667.1M $651.3M $745M
 
Revenue (Reported) $3B $3.2B $3B $2.9B $3.1B
Operating Income (Reported) $514.8M $644.8M $667.1M $651.3M $745M
Operating Income (Adjusted) $514.8M $644.8M $667.1M $651.3M $745M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $10.9B $12.9B $12.4B $12B $12.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.8B $9.4B $8.6B $8.1B $8.3B
Gross Profit $3.2B $3.5B $3.8B $3.9B $3.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $93.3M $104M $106.9M $96.5M $94.7M
Selling, General & Admin $858.5M $902.2M $961M $946.4M $892.4M
Other Inc / (Exp) $463.9M $409.2M $354.9M $2.1B --
Operating Expenses $951.8M $1B $1.1B $1B $987.1M
Operating Income $2.2B $2.5B $2.7B $2.9B $2.9B
 
Net Interest Expenses $130M $132.8M $184.5M $204.8M $226.8M
EBT. Incl. Unusual Items $2.6B $2.8B $2.9B $4.9B -$380.4M
Earnings of Discontinued Ops. $60M $12.6M $7.4M -$13.9M -$8M
Income Tax Expense $462.2M $523.9M $550.2M $950.2M -$75.6M
Net Income to Company $2.2B $2.3B $2.3B $3.8B -$333.7M
 
Minority Interest in Earnings $300K $32.8M $39.1M $54.3M $20.9M
Net Income to Common Excl Extra Items $2.1B $2.3B $2.4B $3.9B -$304.8M
 
Basic EPS (Cont. Ops) $9.55 $10.16 $10.48 $17.24 -$1.50
Diluted EPS (Cont. Ops) $9.52 $10.14 $10.46 $17.22 -$1.50
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.5B $3.8B $4.1B $4.3B $4.4B
EBIT $2.2B $2.5B $2.7B $2.9B $2.9B
 
Revenue (Reported) $10.9B $12.9B $12.4B $12B $12.2B
Operating Income (Reported) $2.2B $2.5B $2.7B $2.9B $2.9B
Operating Income (Adjusted) $2.2B $2.5B $2.7B $2.9B $2.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3B $3.2B $3B $2.9B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.3B $2.1B $2B $2.1B
Gross Profit $770.9M $903.6M $931.2M $915.7M $994.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $23.3M $24.4M $25.7M $22M $20.4M
Selling, General & Admin $232.8M $234.4M $238.4M $242.4M $228.7M
Other Inc / (Exp) $170.4M $109.4M $143.6M $159.6M --
Operating Expenses $256.1M $258.8M $264.1M $264.4M $249.1M
Operating Income $514.8M $644.8M $667.1M $651.3M $745M
 
Net Interest Expenses $29.1M $39.7M $52.2M $42.1M $54.9M
EBT. Incl. Unusual Items $662.9M $720.2M $757M $790.5M $850.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $113.3M $136.4M $135.4M $140.7M $159.4M
Net Income to Company $560.4M $572.2M $609.3M $617.4M $678.2M
 
Minority Interest in Earnings -$10.8M $11.6M $12.3M $32.4M $13.2M
Net Income to Common Excl Extra Items $549.6M $583.8M $621.6M $649.8M $691.4M
 
Basic EPS (Cont. Ops) $2.53 $2.58 $2.74 $2.77 $3.04
Diluted EPS (Cont. Ops) $2.52 $2.57 $2.73 $2.77 $3.04
Weighted Average Basic Share $221.9M $222.2M $222.5M $222.7M $222.8M
Weighted Average Diluted Share $222.6M $222.6M $222.8M $222.9M $222.9M
 
EBITDA $847.1M $966.3M $1B $1B $1.1B
EBIT $514.8M $644.8M $667.1M $651.3M $745M
 
Revenue (Reported) $3B $3.2B $3B $2.9B $3.1B
Operating Income (Reported) $514.8M $644.8M $667.1M $651.3M $745M
Operating Income (Adjusted) $514.8M $644.8M $667.1M $651.3M $745M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $5.8B $3.3B $1.9B $3B $1.9B
Short Term Investments $1.3B $590.7M $332.2M $5M --
Accounts Receivable, Net $1.7B $1.9B $1.9B $2B $2.1B
Inventory $453.9M $514.2M $651.8M $766M $776.5M
Prepaid Expenses $119.4M $156.8M $177M $179.9M $174.9M
Other Current Assets $161.8M $76.3M $97.3M $66.6M --
Total Current Assets $8.4B $6.3B $5.2B $6.4B $5.8B
 
Property Plant And Equipment $13.8B $14.9B $18.4B $24.4B $26.3B
Long-Term Investments $2.5B $4.1B $6.3B $6.9B $6.9B
Goodwill $911.5M $823M $861.7M $905.1M --
Other Intangibles $420.7M $347.5M $334.6M $311.6M --
Other Long-Term Assets $255.4M $319M $278.9M $352.9M --
Total Assets $26.9B $27.2B $32B $39.6B $41.1B
 
Accounts Payable $736.8M $1.1B $1.2B $1.5B $1.4B
Accrued Expenses $609.6M $523M $672.3M $684.8M --
Current Portion Of Long-Term Debt $484.5M $548.3M $615M $611.4M --
Current Portion Of Capital Lease Obligations $78.6M $90M $94.7M $100.3M --
Other Current Liabilities $68.8M $228.3M $98.7M $44.6M --
Total Current Liabilities $2.8B $3.5B $3.9B $4.2B $4.2B
 
Long-Term Debt $7.7B $7.7B $10.1B $14.2B $17.6B
Capital Leases -- -- -- -- --
Total Liabilities $12.8B $13.5B $16.3B $20.9B $23.7B
 
Common Stock $249.4M $249.4M $249.4M $249.4M $249.4M
Other Common Equity Adj -$1.5B -$2.8B -$2.4B -$2B --
Common Equity $13.5B $13.1B $14.3B $17B $15B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $548.3M $558.4M $1.3B $1.6B $2.3B
Total Equity $14.1B $13.7B $15.7B $18.7B $17.3B
 
Total Liabilities and Equity $26.9B $27.2B $32B $39.6B $41.1B
Cash and Short Terms $5.8B $3.3B $1.9B $3B $1.9B
Total Debt $8.1B $8.2B $10.7B $14.8B $18.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $3.7B $3.2B $2.2B $2B $1B
Short Term Investments $728.6M $19.6M $271.8M $117.5M --
Accounts Receivable, Net $1.9B $2B $1.9B $2B $2B
Inventory $487.2M $635.3M $709.3M $739M $788.1M
Prepaid Expenses $135.3M $165.1M $206.8M $201.8M $163.8M
Other Current Assets -- -- -- -- --
Total Current Assets $6.5B $6.3B $5.6B $5.4B $5B
 
Property Plant And Equipment $13.6B $15.8B $19.9B $25.7B $27.1B
Long-Term Investments $4.1B $4B $6.4B $6.6B $7B
Goodwill $923.3M $876.3M $899.4M $866.5M --
Other Intangibles $418.8M $363.1M $339.1M $287.5M --
Other Long-Term Assets $1.6B $953M $1B $1.4B --
Total Assets $27.1B $28.3B $34.1B $40B $41.2B
 
Accounts Payable $1.7B $2B $2.3B $2.7B $2.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.6B $3.3B $3.1B $4.8B $3.5B
 
Long-Term Debt $7.2B $8.1B $12.5B $13.9B $17.9B
Capital Leases -- -- -- -- --
Total Liabilities $12.7B $13.8B $18B $21.3B $23.4B
 
Common Stock $249.4M $249.4M $249.4M $249.4M $249.4M
Other Common Equity Adj -$1.5B -$2.2B -$2.1B -$2.6B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $550.5M $581.7M $1.3B $2B $2.4B
Total Equity $14.4B $14.5B $16.1B $18.7B $17.8B
 
Total Liabilities and Equity $27.1B $28.3B $34.1B $40B $41.2B
Cash and Short Terms $3.7B $3.2B $2.2B $2B $1B
Total Debt $7.3B $8.7B $12.7B $15.1B $18.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.1B $2.3B $2.3B $3.8B -$394.5M
Depreciation & Amoritzation $1.3B $1.3B $1.4B $1.5B $1.6B
Stock-Based Compensation $44.5M $48.4M $59.9M $61.8M $76.4M
Change in Accounts Receivable -$55M -$477M $36.9M -$76.6M -$29.2M
Change in Inventories -$47.2M -$94.3M -$129.4M -$137.8M -$35.8M
Cash From Operations $3.3B $3.2B $3.2B $3.6B $3.3B
 
Capital Expenditures $2.5B $2.9B $4.6B $6.8B $7B
Cash Acquisitions $10.5M $65.1M -- -- $59.9M
Cash From Investing -$2.7B -$3.8B -$5.7B -$4.5B -$6.6B
 
Dividends Paid (Ex Special Dividend) $1.3B $1.4B $1.5B $1.6B $1.6B
Special Dividend Paid
Long-Term Debt Issued $178.9M $766.2M $3.5B $4.7B --
Long-Term Debt Repaid -$462.9M -$400M -$615.4M -$486.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $108.2M -$20.7M -$86.8M $270.2M --
Cash From Financing -$1.6B -$1B $1.4B $2.2B $2.2B
 
Beginning Cash (CF) $4.5B $2.7B $1.6B $3B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$920.7M -$1.8B -$1.1B $1.4B -$1.1B
Ending Cash (CF) $3.6B $822.8M $529.5M $4.4B $725.3M
 
Levered Free Cash Flow $871M $244.1M -$1.4B -$3.2B -$3.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $560.4M $572.2M $609.3M $617.4M $678.2M
Depreciation & Amoritzation $332.3M $321.5M $349.2M $366.8M $370.7M
Stock-Based Compensation $15.8M $16.1M $13.8M $16.4M $10.6M
Change in Accounts Receivable -$118.7M $33.7M -$52.7M -$38.8M -$21.7M
Change in Inventories -$33.7M -$102.8M -$48.6M $6.4M -$11M
Cash From Operations $785.2M $719.3M $626.6M $811.7M $900.7M
 
Capital Expenditures $663.8M $834.2M $1.4B $2.1B $1.3B
Cash Acquisitions $34.6M -- -- -- --
Cash From Investing -$1.7B -$256.2M -$1.6B -$1.9B -$1.2B
 
Dividends Paid (Ex Special Dividend) $332.1M $359.4M $388.9M $393.6M $398.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $51.6M $476.3M $810.4M $459.2M --
Long-Term Debt Repaid -$400M -$195.9M -$54.8M -$12.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$31M -$16.5M -$30.1M $241.1M --
Cash From Financing -$585.1M -$85.6M $1.3B -$6.7M -$551.1M
 
Beginning Cash (CF) $3B $3.1B $2B $1.8B $1B
Foreign Exchange Rate Adjustment $3.8M $42.5M $21.8M -$38M $2.7M
Additions / Reductions -$1.5B $420M $345.6M -$1.1B -$829.6M
Ending Cash (CF) $1.4B $3.6B $2.3B $673.3M $199.5M
 
Levered Free Cash Flow $121.4M -$114.9M -$818.9M -$1.3B -$350.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.2B $2.3B $2.3B $3.8B -$333.7M
Depreciation & Amoritzation $1.3B $1.3B $1.4B $1.5B $1.6B
Stock-Based Compensation $50.5M $48.7M $57.6M $64.4M $70.6M
Change in Accounts Receivable -$99.5M -$324.6M -$49.5M -$62.7M -$12.1M
Change in Inventories -$71M -$163.4M -$75.2M -$82.8M -$53.2M
Cash From Operations $3.3B $3.1B $3.1B $3.8B $3.3B
 
Capital Expenditures $2.5B $3.1B $5.2B $7.5B $6.2B
Cash Acquisitions $45.1M $30.5M -- -- $59.9M
Cash From Investing -$4.5B -$2.3B -$7.1B -$4.8B -$5.9B
 
Dividends Paid (Ex Special Dividend) $1.3B $1.4B $1.5B $1.6B $1.6B
Special Dividend Paid
Long-Term Debt Issued $230.5M $1.2B $3.9B $4.3B --
Long-Term Debt Repaid -$861.8M -$195.9M -$474.3M -$443.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $93.1M -$6.2M -$100.4M $541.4M --
Cash From Financing -$1.8B -$522.1M $2.8B $851.9M $1.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3B $177.3M -$1.2B -$117.1M -$819.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $881.9M $7.8M -$2.1B -$3.6B -$2.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $560.4M $572.2M $609.3M $617.4M $678.2M
Depreciation & Amoritzation $332.3M $321.5M $349.2M $366.8M $370.7M
Stock-Based Compensation $15.8M $16.1M $13.8M $16.4M $10.6M
Change in Accounts Receivable -$118.7M $33.7M -$52.7M -$38.8M -$21.7M
Change in Inventories -$33.7M -$102.8M -$48.6M $6.4M -$11M
Cash From Operations $785.2M $719.3M $626.6M $811.7M $900.7M
 
Capital Expenditures $663.8M $834.2M $1.4B $2.1B $1.3B
Cash Acquisitions $34.6M -- -- -- --
Cash From Investing -$1.7B -$256.2M -$1.6B -$1.9B -$1.2B
 
Dividends Paid (Ex Special Dividend) $332.1M $359.4M $388.9M $393.6M $398.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $51.6M $476.3M $810.4M $459.2M --
Long-Term Debt Repaid -$400M -$195.9M -$54.8M -$12.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$31M -$16.5M -$30.1M $241.1M --
Cash From Financing -$585.1M -$85.6M $1.3B -$6.7M -$551.1M
 
Beginning Cash (CF) $3B $3.1B $2B $1.8B $1B
Foreign Exchange Rate Adjustment $3.8M $42.5M $21.8M -$38M $2.7M
Additions / Reductions -$1.5B $420M $345.6M -$1.1B -$829.6M
Ending Cash (CF) $1.4B $3.6B $2.3B $673.3M $199.5M
 
Levered Free Cash Flow $121.4M -$114.9M -$818.9M -$1.3B -$350.5M

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

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

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock