
Pool (POOL) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
1.1B
Gross Profit
312.4M
29.15%
Operating Income
77.5M
7.24%
Net Income
53.5M
5.00%
EPS (Diluted)
$1.42
Balance Sheet Metrics
Total Assets
3.7B
Total Liabilities
2.5B
Shareholders Equity
1.2B
Debt to Equity
2.00
Cash Flow Metrics
Operating Cash Flow
90.7M
Free Cash Flow
13.9M
Revenue & Profitability Trend
Pool Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 5.3B | 5.5B | 6.2B | 5.3B | 3.9B |
Cost of Goods Sold | 3.7B | 3.9B | 4.2B | 3.7B | 2.8B |
Gross Profit | 1.6B | 1.7B | 1.9B | 1.6B | 1.1B |
Gross Margin % | 29.7% | 30.0% | 31.3% | 30.5% | 28.7% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 958.1M | 913.5M | 907.6M | 784.3M | 659.9M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 958.1M | 913.5M | 907.6M | 784.3M | 659.9M |
Operating Income | 617.2M | 746.6M | 1.0B | 832.8M | 471.0M |
Operating Margin % | 11.6% | 13.5% | 16.6% | 15.7% | 12.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 50.2M | 58.4M | 40.9M | 8.6M | 12.4M |
Other Non-Operating Income | - | - | -605.0K | 2.5M | -6.9M |
Pre-tax Income | 567.0M | 688.1M | 984.9M | 824.1M | 451.7M |
Income Tax | 132.8M | 165.1M | 236.8M | 173.8M | 85.2M |
Effective Tax Rate % | 23.4% | 24.0% | 24.0% | 21.1% | 18.9% |
Net Income | 434.3M | 523.2M | 748.5M | 650.6M | 366.7M |
Net Margin % | 8.2% | 9.4% | 12.1% | 12.3% | 9.3% |
Key Metrics | |||||
EBITDA | 662.7M | 786.7M | 1.1B | 862.8M | 500.4M |
EPS (Basic) | $11.37 | $13.45 | $18.89 | $16.21 | $9.14 |
EPS (Diluted) | $11.30 | $13.35 | $18.70 | $15.97 | $8.97 |
Basic Shares Outstanding | 38007000 | 38704000 | 39409000 | 39876000 | 40106000 |
Diluted Shares Outstanding | 38007000 | 38704000 | 39409000 | 39876000 | 40106000 |
Income Statement Trend
Pool Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 77.9M | 66.5M | 45.6M | 24.3M | 34.1M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 31.5M | 61.0M | 32.8M | 27.7M | 33.6M |
Inventory | 1.3B | 1.4B | 1.6B | 1.3B | 781.0M |
Other Current Assets | 4.2M | 9.3M | 6.5M | 7.2M | 1.2M |
Total Current Assets | 1.7B | 1.8B | 2.0B | 1.8B | 1.1B |
Non-Current Assets | |||||
Property, Plant & Equipment | 314.9M | 305.7M | 269.6M | 241.7M | 205.9M |
Goodwill | 1.7B | 1.7B | 1.7B | 1.7B | 548.5M |
Intangible Assets | 290.7M | 298.3M | 305.4M | 312.8M | 12.2M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 81.8M | 83.4M | 84.4M | 38.0M | 22.0M |
Total Non-Current Assets | 1.6B | 1.6B | 1.5B | 1.5B | 617.7M |
Total Assets | 3.4B | 3.4B | 3.6B | 3.2B | 1.7B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 525.2M | 508.7M | 406.7M | 398.7M | 266.8M |
Short-term Debt | 147.8M | 127.4M | 100.5M | 80.8M | 72.8M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 46.1M | 59.7M | 59.1M | 55.8M | 38.2M |
Total Current Liabilities | 844.2M | 770.8M | 675.7M | 744.4M | 483.2M |
Non-Current Liabilities | |||||
Long-term Debt | 1.1B | 1.2B | 1.6B | 1.3B | 551.0M |
Deferred Tax Liabilities | 81.4M | 67.4M | 58.8M | 35.8M | 27.7M |
Other Non-Current Liabilities | 45.0M | 40.0M | 35.5M | 31.5M | 38.3M |
Total Non-Current Liabilities | 1.3B | 1.3B | 1.7B | 1.4B | 617.0M |
Total Liabilities | 2.1B | 2.1B | 2.3B | 2.2B | 1.1B |
Equity | |||||
Common Stock | 38.0K | 38.0K | 39.0K | 40.0K | 40.0K |
Retained Earnings | 648.5M | 700.0M | 653.5M | 526.9M | 133.9M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.3B | 1.3B | 1.2B | 1.1B | 639.5M |
Key Metrics | |||||
Total Debt | 1.3B | 1.4B | 1.7B | 1.4B | 623.8M |
Working Capital | 884.9M | 1.0B | 1.3B | 1.0B | 638.7M |
Balance Sheet Composition
Pool Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 434.3M | 523.2M | 748.5M | 650.6M | 366.7M |
Depreciation & Amortization | 45.5M | 40.1M | 39.0M | 30.0M | 29.4M |
Stock-Based Compensation | 19.2M | 19.6M | 14.9M | 15.2M | 14.5M |
Working Capital Changes | 109.8M | 337.5M | -236.3M | -490.3M | -90.3M |
Operating Cash Flow | 624.3M | 931.0M | 581.7M | 210.7M | 318.2M |
Investing Activities | |||||
Capital Expenditures | -59.5M | -60.1M | -43.6M | -37.7M | -21.7M |
Acquisitions | -4.7M | -11.5M | -9.3M | -812.0M | -124.6M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -64.2M | -71.6M | -52.9M | -849.6M | -146.3M |
Financing Activities | |||||
Share Repurchases | -306.3M | -306.4M | -471.2M | -138.0M | -76.2M |
Dividends Paid | -179.6M | -167.5M | -150.6M | -119.6M | -91.9M |
Debt Issuance | 1.5B | 1.5B | 1.9B | 1.4B | 1.1B |
Debt Repayment | -1.6B | -1.9B | -2.0B | -993.1M | -1.2B |
Financing Cash Flow | -599.8M | -840.4M | -448.3M | 499.6M | -277.9M |
Free Cash Flow | 599.7M | 828.1M | 441.2M | 275.8M | 375.9M |
Net Change in Cash | -39.7M | 18.9M | 80.6M | -139.4M | -106.0M |
Cash Flow Trend
Pool Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
28.50
Forward P/E
25.66
Price to Book
8.86
Price to Sales
2.18
PEG Ratio
8.42
Profitability Ratios
Profit Margin
7.79%
Operating Margin
15.28%
Return on Equity
30.18%
Return on Assets
10.04%
Financial Health
Current Ratio
2.52
Debt to Equity
119.57
Beta
1.07
Per Share Data
EPS (TTM)
$10.83
Book Value per Share
$34.82
Revenue per Share
$140.30
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
pool | 11.5B | 28.50 | 8.86 | 30.18% | 7.79% | 119.57 |
Fastenal | 54.7B | 45.83 | 14.36 | 32.56% | 15.30% | 14.32 |
W.W. Grainger | 48.9B | 25.96 | 13.33 | 52.41% | 11.00% | 66.84 |
Ferguson Enterprises | 47.1B | 29.25 | 8.38 | 29.08% | 5.32% | 105.39 |
Watsco | 17.1B | 33.12 | 5.97 | 20.05% | 7.08% | 14.09 |
Watsco | 17.1B | 31.96 | 5.76 | 20.05% | 7.08% | 14.09 |
Financial data is updated regularly. All figures are in the company's reporting currency.