
Applied Industrial (AIT) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
1.2B
Gross Profit
355.3M
30.45%
Operating Income
129.4M
11.09%
Net Income
99.8M
8.55%
EPS (Diluted)
$2.57
Balance Sheet Metrics
Total Assets
3.1B
Total Liabilities
1.3B
Shareholders Equity
1.8B
Debt to Equity
0.70
Cash Flow Metrics
Operating Cash Flow
116.9M
Free Cash Flow
114.9M
Revenue & Profitability Trend
Applied Industrial Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 4.5B | 4.4B | 3.8B | 3.2B | 3.2B |
Cost of Goods Sold | 3.1B | 3.1B | 2.7B | 2.3B | 2.3B |
Gross Profit | 1.3B | 1.3B | 1.1B | 935.5M | 937.7M |
Gross Margin % | 29.8% | 29.2% | 29.0% | 28.9% | 28.9% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 840.9M | 815.3M | 749.7M | 680.8M | 718.0M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 840.9M | 815.3M | 749.7M | 680.8M | 718.0M |
Operating Income | 495.7M | 471.7M | 357.2M | 254.7M | 219.8M |
Operating Margin % | 11.1% | 10.7% | 9.4% | 7.9% | 6.8% |
Non-Operating Items | |||||
Interest Income | 17.7M | 3.2M | 522.0K | 215.0K | 729.0K |
Interest Expense | 20.5M | 24.8M | 26.8M | 30.8M | 37.3M |
Other Non-Operating Income | 5.3M | -231.0K | -1.2M | -47.0M | -128.0M |
Pre-tax Income | 498.1M | 449.8M | 329.8M | 177.1M | 55.2M |
Income Tax | 112.4M | 103.1M | 72.4M | 32.3M | 31.2M |
Effective Tax Rate % | 22.6% | 22.9% | 21.9% | 18.2% | 56.5% |
Net Income | 385.8M | 346.7M | 257.4M | 144.8M | 24.0M |
Net Margin % | 8.6% | 7.9% | 6.8% | 4.5% | 0.7% |
Key Metrics | |||||
EBITDA | 565.8M | 528.1M | 411.3M | 310.3M | 283.3M |
EPS (Basic) | $9.98 | $8.98 | $6.69 | $3.73 | $0.62 |
EPS (Diluted) | $9.83 | $8.84 | $6.58 | $3.68 | $0.62 |
Basic Shares Outstanding | 38672000 | 38592000 | 38471000 | 38758000 | 38658000 |
Diluted Shares Outstanding | 38672000 | 38592000 | 38471000 | 38758000 | 38658000 |
Income Statement Trend
Applied Industrial Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 460.6M | 344.0M | 184.5M | 257.7M | 268.6M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 724.9M | 708.4M | 656.4M | 516.3M | 450.0M |
Inventory | 488.3M | 501.2M | 449.8M | 362.5M | 389.2M |
Other Current Assets | 96.1M | 93.2M | 68.8M | 60.0M | 52.1M |
Total Current Assets | 1.8B | 1.6B | 1.4B | 1.2B | 1.2B |
Non-Current Assets | |||||
Property, Plant & Equipment | 367.0M | 320.7M | 312.5M | 285.5M | 285.9M |
Goodwill | 1.5B | 1.4B | 1.4B | 1.4B | 1.4B |
Intangible Assets | 245.9M | 235.5M | 250.6M | 279.6M | 343.2M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 64.9M | 66.8M | 59.3M | 32.8M | 27.4M |
Total Non-Current Assets | 1.2B | 1.1B | 1.1B | 1.1B | 1.1B |
Total Assets | 3.0B | 2.7B | 2.5B | 2.3B | 2.3B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 266.9M | 301.7M | 259.5M | 208.2M | 186.3M |
Short-term Debt | 25.1M | 25.2M | 40.2M | 43.5M | 78.6M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 115.9M | 114.7M | 108.8M | 98.4M | 99.3M |
Total Current Liabilities | 501.1M | 540.3M | 499.6M | 427.7M | 426.1M |
Non-Current Liabilities | |||||
Long-term Debt | 572.3M | 596.9M | 649.2M | 784.9M | 855.1M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 189.8M | 147.6M | 154.5M | 126.7M | 158.8M |
Total Non-Current Liabilities | 762.0M | 744.6M | 803.6M | 911.6M | 1.0B |
Total Liabilities | 1.3B | 1.3B | 1.3B | 1.3B | 1.4B |
Equity | |||||
Common Stock | 10.0M | 10.0M | 10.0M | 10.0M | 10.0M |
Retained Earnings | 2.1B | 1.8B | 1.5B | 1.3B | 1.2B |
Treasury Stock | 559.3M | 477.5M | 471.8M | 455.8M | 414.1M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.7B | 1.5B | 1.1B | 932.5M | 843.5M |
Key Metrics | |||||
Total Debt | 597.3M | 622.1M | 689.3M | 828.4M | 933.8M |
Working Capital | 1.3B | 1.1B | 859.9M | 768.9M | 733.7M |
Balance Sheet Composition
Applied Industrial Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 385.8M | 346.7M | 257.4M | 144.8M | 24.0M |
Depreciation & Amortization | 52.4M | 53.1M | 53.6M | 55.1M | 62.7M |
Stock-Based Compensation | 9.5M | 9.6M | 8.6M | 6.5M | 4.0M |
Working Capital Changes | -77.1M | -69.3M | -151.9M | 6.4M | 73.7M |
Operating Cash Flow | 368.2M | 335.6M | 181.1M | 183.1M | 148.7M |
Investing Activities | |||||
Capital Expenditures | 576.0K | 1.4M | 1.1M | 1.2M | 1.9M |
Acquisitions | -72.1M | -35.8M | -7.0M | -30.2M | -37.2M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -70.5M | -34.4M | -17.5M | -29.1M | -35.3M |
Financing Activities | |||||
Share Repurchases | -73.4M | -716.0K | -13.8M | -40.1M | 0 |
Dividends Paid | -55.9M | -53.4M | -51.8M | -50.7M | -48.9M |
Debt Issuance | 408.0K | 0 | 410.6M | 26.0M | 25.0M |
Debt Repayment | -25.3M | -67.2M | -550.5M | -131.9M | -49.6M |
Financing Cash Flow | -156.6M | -154.0M | 187.0M | -213.2M | -78.6M |
Free Cash Flow | 346.5M | 317.5M | 169.4M | 225.8M | 276.6M |
Net Change in Cash | 141.0M | 147.2M | 350.6M | -59.2M | 34.8M |
Cash Flow Trend
Applied Industrial Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
26.27
Forward P/E
24.82
Price to Book
5.48
Price to Sales
2.22
PEG Ratio
24.82
Profitability Ratios
Profit Margin
8.64%
Operating Margin
11.10%
Return on Equity
22.23%
Return on Assets
10.56%
Financial Health
Current Ratio
3.57
Debt to Equity
31.32
Beta
0.94
Per Share Data
EPS (TTM)
$9.99
Book Value per Share
$47.86
Revenue per Share
$117.08
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ait | 10.0B | 26.27 | 5.48 | 22.23% | 8.64% | 31.32 |
Fastenal | 54.7B | 45.83 | 14.36 | 32.56% | 15.30% | 14.32 |
Ferguson Enterprises | 45.1B | 28.10 | 8.03 | 29.08% | 5.32% | 105.39 |
W.W. Grainger | 44.8B | 23.64 | 12.16 | 52.41% | 11.00% | 66.84 |
Watsco | 17.5B | 34.27 | 5.97 | 20.05% | 7.08% | 13.66 |
Watsco | 17.4B | 33.77 | 5.88 | 20.05% | 7.08% | 13.66 |
Financial data is updated regularly. All figures are in the company's reporting currency.