
Applied Industrial (AIT) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
1.2B
Gross Profit
374.7M
30.60%
Operating Income
135.2M
11.04%
Net Income
107.8M
8.80%
Balance Sheet Metrics
Total Assets
3.2B
Total Liabilities
1.3B
Shareholders Equity
1.8B
Debt to Equity
0.72
Cash Flow Metrics
Operating Cash Flow
127.4M
Free Cash Flow
138.2M
Revenue & Profitability Trend
Applied Industrial Income Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Revenue | 4.6B | 4.5B | 4.4B | 3.8B | 3.2B |
Cost of Goods Sold | 3.2B | 3.1B | 3.1B | 2.7B | 2.3B |
Gross Profit | 1.4B | 1.3B | 1.3B | 1.1B | 935.5M |
Gross Margin % | 30.3% | 29.8% | 29.2% | 29.0% | 28.9% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 884.6M | 840.9M | 815.3M | 749.7M | 680.8M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 884.6M | 840.9M | 815.3M | 749.7M | 680.8M |
Operating Income | 498.5M | 495.7M | 471.7M | 357.2M | 254.7M |
Operating Margin % | 10.9% | 11.1% | 10.7% | 9.4% | 7.9% |
Non-Operating Items | |||||
Interest Income | 17.6M | 17.7M | 3.2M | 522.0K | 215.0K |
Interest Expense | 18.2M | 20.5M | 24.8M | 26.8M | 30.8M |
Other Non-Operating Income | 3.0M | 5.3M | -231.0K | -1.2M | -47.0M |
Pre-tax Income | 501.0M | 498.1M | 449.8M | 329.8M | 177.1M |
Income Tax | 108.0M | 112.4M | 103.1M | 72.4M | 32.3M |
Effective Tax Rate % | 21.6% | 22.6% | 22.9% | 21.9% | 18.2% |
Net Income | 393.0M | 385.8M | 346.7M | 257.4M | 144.8M |
Net Margin % | 8.6% | 8.6% | 7.9% | 6.8% | 4.5% |
Key Metrics | |||||
EBITDA | 576.7M | 565.8M | 528.1M | 411.3M | 310.3M |
EPS (Basic) | - | $9.98 | $8.98 | $6.69 | $3.73 |
EPS (Diluted) | - | $9.83 | $8.84 | $6.58 | $3.68 |
Basic Shares Outstanding | - | 38672000 | 38592000 | 38471000 | 38758000 |
Diluted Shares Outstanding | - | 38672000 | 38592000 | 38471000 | 38758000 |
Income Statement Trend
Applied Industrial Balance Sheet From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 388.4M | 460.6M | 344.0M | 184.5M | 257.7M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 769.7M | 724.9M | 708.4M | 656.4M | 516.3M |
Inventory | 505.3M | 488.3M | 501.2M | 449.8M | 362.5M |
Other Current Assets | 84.0M | 96.1M | 93.2M | 68.8M | 60.0M |
Total Current Assets | 1.7B | 1.8B | 1.6B | 1.4B | 1.2B |
Non-Current Assets | |||||
Property, Plant & Equipment | 442.0M | 367.0M | 320.7M | 312.5M | 285.5M |
Goodwill | 1.7B | 1.5B | 1.4B | 1.4B | 1.4B |
Intangible Assets | 348.6M | 245.9M | 235.5M | 250.6M | 279.6M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 63.3M | 64.9M | 66.8M | 59.3M | 32.8M |
Total Non-Current Assets | 1.4B | 1.2B | 1.1B | 1.1B | 1.1B |
Total Assets | 3.2B | 3.0B | 2.7B | 2.5B | 2.3B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 280.1M | 266.9M | 301.7M | 259.5M | 208.2M |
Short-term Debt | - | 25.1M | 25.2M | 40.2M | 43.5M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 146.4M | 115.9M | 114.7M | 108.8M | 98.4M |
Total Current Liabilities | 526.2M | 501.1M | 540.3M | 499.6M | 427.7M |
Non-Current Liabilities | |||||
Long-term Debt | 572.3M | 572.3M | 596.9M | 649.2M | 784.9M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 232.6M | 189.8M | 147.6M | 154.5M | 126.7M |
Total Non-Current Liabilities | 804.9M | 762.0M | 744.6M | 803.6M | 911.6M |
Total Liabilities | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B |
Equity | |||||
Common Stock | 10.0M | 10.0M | 10.0M | 10.0M | 10.0M |
Retained Earnings | 2.4B | 2.1B | 1.8B | 1.5B | 1.3B |
Treasury Stock | 720.7M | 559.3M | 477.5M | 471.8M | 455.8M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.8B | 1.7B | 1.5B | 1.1B | 932.5M |
Key Metrics | |||||
Total Debt | 572.3M | 597.3M | 622.1M | 689.3M | 828.4M |
Working Capital | 1.2B | 1.3B | 1.1B | 859.9M | 768.9M |
Balance Sheet Composition
Applied Industrial Cash Flow Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 393.0M | 385.8M | 346.7M | 257.4M | 144.8M |
Depreciation & Amortization | 60.5M | 52.4M | 53.1M | 53.6M | 55.1M |
Stock-Based Compensation | 7.3M | 9.5M | 9.6M | 8.6M | 6.5M |
Working Capital Changes | 26.9M | -77.1M | -69.3M | -151.9M | 6.4M |
Operating Cash Flow | 481.7M | 368.2M | 335.6M | 181.1M | 183.1M |
Investing Activities | |||||
Capital Expenditures | 1.8M | 576.0K | 1.4M | 1.1M | 1.2M |
Acquisitions | -293.4M | -72.1M | -35.8M | -7.0M | -30.2M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -291.6M | -70.5M | -34.4M | -17.5M | -29.1M |
Financing Activities | |||||
Share Repurchases | -152.8M | -73.4M | -716.0K | -13.8M | -40.1M |
Dividends Paid | -63.7M | -55.9M | -53.4M | -51.8M | -50.7M |
Debt Issuance | 0 | 408.0K | 0 | 410.6M | 26.0M |
Debt Repayment | -25.1M | -25.3M | -67.2M | -550.5M | -131.9M |
Financing Cash Flow | -245.6M | -156.6M | -154.0M | 187.0M | -213.2M |
Free Cash Flow | 465.2M | 346.5M | 317.5M | 169.4M | 225.8M |
Net Change in Cash | -55.5M | 141.0M | 147.2M | 350.6M | -59.2M |
Cash Flow Trend
Applied Industrial Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
25.56
Forward P/E
24.45
Price to Book
5.31
Price to Sales
2.14
PEG Ratio
4.28
Profitability Ratios
Profit Margin
8.61%
Operating Margin
11.03%
Return on Equity
22.25%
Return on Assets
10.20%
Financial Health
Current Ratio
3.32
Debt to Equity
41.78
Beta
0.96
Per Share Data
EPS (TTM)
$10.11
Book Value per Share
$48.71
Revenue per Share
$119.18
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ait | 9.9B | 25.56 | 5.31 | 22.25% | 8.61% | 41.78 |
Fastenal | 54.7B | 45.83 | 14.36 | 32.56% | 15.30% | 14.32 |
W.W. Grainger | 46.5B | 24.29 | 12.47 | 52.41% | 11.00% | 66.84 |
Beacon Roofing | 7.7B | 25.39 | 3.95 | 16.54% | 3.21% | 188.24 |
Resideo Technologies | 6.4B | 85.87 | 3.01 | -26.27% | -10.49% | 87.26 |
SiteOne Landscape | 5.7B | 46.36 | 3.48 | 7.86% | 2.71% | 63.02 |
Financial data is updated regularly. All figures are in the company's reporting currency.